Switch to:
Annual Rates (per share) 10 yrs* 5 yrs* 12 months*
Revenue Growth (%) 18.50  35.30  26.70 
EBITDA Growth (%) 21.90  50.80  56.80 
EBIT Growth (%) 0.00  0.00  80.60 
Free Cash Flow Growth (%) 0.00  5.40  0.00 
Book Value Growth (%) 0.00  22.40  31.10 

*12-month growth rate is calculated with the per share revenue (EBITDA, FCF, earnings) of the last 12 months over the per share revenue (EBITDA, FCF, earnings) over the previous 12 months. 5-year and 10-year growth rates are calculated with least-square regression based on the 5-year and 10-year numbers.
   Trendline:
Embed
Video Video Tutorial
Also traded in: Germany
Export:Download financial data to ExcelDownload financial data to CSV Add to batch download listDownload 15-Y Financial PrintPrint This Table helpSee this page for the explanation of the data and charts * All numbers are in millions except for per share data
* Preliminary data is from the companies’ press releases. 10-Q/K data is not available yet. Preliminary data is not used in the calculation of Ratios, Scores, or Rankings.
Per Share DataAnnualsAdd to batch download listDownload 15Y FinancialQuarterly
Fiscal Period
Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 TTM Sep13 Dec13 Mar14 Jun14 Sep14
   
Revenue per Share ($)
3.64
13.53
3.91
4.44
6.62
6.41
10.36
16.79
17.50
22.33
25.19
6.28
6.08
6.34
6.52
6.25
EBITDA per Share ($)
--
4.61
2.50
2.39
7.37
2.40
6.56
12.48
13.63
12.98
18.19
2.85
4.09
4.07
2.98
7.05
EBIT per Share ($)
--
1.55
1.25
1.15
5.81
-0.02
4.01
8.38
8.18
5.94
9.57
1.06
1.98
1.94
0.81
4.84
Earnings per Share (diluted) ($)
-3.48
-0.70
0.59
0.38
3.46
-0.12
2.18
5.28
4.15
2.39
4.69
0.29
1.02
0.87
0.11
2.69
eps without NRI ($)
-3.48
-0.69
0.18
0.38
3.46
-0.14
1.57
4.05
3.93
2.28
4.69
0.29
1.02
0.87
0.11
2.69
Free Cashflow per Share ($)
--
-8.53
-9.55
0.07
-6.82
-3.70
-15.80
-5.27
-14.78
-4.98
-4.63
-0.96
-0.14
-0.80
-1.26
-2.43
Dividends Per Share
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Book Value Per Share ($)
--
26.99
11.34
10.24
15.64
15.56
23.19
28.74
33.14
35.76
45.48
34.69
35.76
36.69
42.62
45.48
Tangible Book per share ($)
--
26.99
11.34
10.24
15.20
15.14
22.85
28.42
32.86
35.48
45.24
34.41
35.48
36.42
42.38
45.24
Month End Stock Price ($)
--
--
--
20.61
22.82
44.90
87.67
93.75
80.56
108.00
98.98
108.81
108.00
122.50
142.04
130.07
RatiosAnnualsAdd to batch download listDownload 15Y FinancialQuarterly
Fiscal Period
Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 TTM Sep13 Dec13 Mar14 Jun14 Sep14
   
Return on Equity %
--
3.56
5.74
3.76
26.54
-0.74
10.99
20.44
13.39
6.95
12.11
3.36
11.43
9.59
1.09
24.52
Return on Assets %
--
1.68
2.42
1.75
12.89
-0.33
4.79
8.97
5.59
2.76
5.05
1.30
4.43
3.73
0.45
11.20
Return on Capital - Joel Greenblatt %
--
7.00
8.45
5.59
24.68
-0.07
9.68
15.51
11.91
7.29
11.13
5.08
9.28
8.87
3.74
22.09
Debt to Equity
--
0.66
0.87
0.43
0.49
0.65
0.71
0.71
0.90
0.98
0.66
1.00
0.98
0.98
0.70
0.66
   
Gross Margin %
--
68.51
78.10
79.93
75.70
80.14
82.44
82.30
78.92
75.65
75.09
79.90
68.53
76.96
76.84
77.48
Operating Margin %
--
11.49
31.99
25.80
87.75
-0.34
38.67
49.93
46.74
26.61
38.47
16.86
32.54
30.60
12.50
77.40
Net Margin %
-73.33
3.56
9.92
8.62
52.21
-1.80
21.01
31.50
23.72
10.82
19.05
4.66
16.74
13.81
1.67
43.58
   
Total Equity to Total Asset
--
0.47
0.41
0.51
0.47
0.42
0.44
0.44
0.40
0.39
0.47
0.38
0.39
0.39
0.45
0.47
LT Debt to Total Asset
--
0.31
0.36
0.22
0.23
0.27
0.31
0.30
0.36
0.38
0.31
0.38
0.38
0.37
0.31
0.31
   
Asset Turnover
--
0.47
0.24
0.20
0.25
0.18
0.23
0.29
0.24
0.26
0.27
0.07
0.07
0.07
0.07
0.06
Dividend Payout Ratio
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
   
Days Sales Outstanding
--
294.41
94.60
71.82
97.06
113.66
100.79
77.13
80.39
74.22
34.66
77.47
68.10
71.25
76.34
33.39
Days Accounts Payable
--
124.41
165.97
100.98
21.88
53.12
87.93
27.49
33.07
11.17
23.08
27.94
10.00
24.49
34.27
21.72
Days Inventory
--
10.74
9.78
8.55
2.05
--
--
--
--
--
--
--
--
--
--
--
Cash Conversion Cycle
--
180.74
-61.59
-20.61
77.23
60.54
12.86
49.64
47.32
63.05
11.58
49.53
58.10
46.76
42.07
11.67
Inventory Turnover
--
33.99
37.33
42.68
177.80
--
--
--
--
--
--
--
--
--
--
--
COGS to Revenue
--
0.31
0.22
0.20
0.24
0.20
0.18
0.18
0.19
0.20
0.20
0.18
0.20
0.19
0.19
0.20
Inventory to Revenue
--
0.01
0.01
0.01
0.00
--
--
--
--
--
--
--
--
--
--
--
Income StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 TTM Sep13 Dec13 Mar14 Jun14 Sep14
   
Revenue
4
55
198
294
534
544
973
1,740
1,820
2,320
2,698
653
632
661
705
700
Cost of Goods Sold
--
17
43
59
130
108
171
308
344
455
530
120
127
127
135
141
Gross Profit
--
38
155
235
404
436
802
1,432
1,436
1,755
2,026
522
433
509
541
543
Gross Margin %
--
68.51
78.10
79.93
75.70
80.14
82.44
82.30
78.92
75.65
75.09
79.90
68.53
76.96
76.84
77.48
   
Selling, General, & Admin. Expense
--
11
22
29
41
52
64
96
134
170
195
41
45
48
50
53
Advertising
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Research & Development
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Other Operating Expense
--
20
70
130
-105
386
361
467
452
968
793
371
183
259
404
-52
Operating Income
--
6
63
76
468
-2
376
869
851
617
1,038
110
206
202
88
542
Operating Margin %
--
11.49
31.99
25.80
87.75
-0.34
38.67
49.93
46.74
26.61
38.47
16.86
32.54
30.60
12.50
77.40
   
Interest Income
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Interest Expense
--
-3
-31
-36
-29
-28
-60
-118
-183
-219
-236
-44
-73
-56
-65
-42
Other Income (Minority Interest)
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Pre-Tax Income
--
4
34
41
441
-31
306
746
659
357
795
52
138
147
19
492
Tax Provision
--
-2
-14
-16
-162
21
-123
-286
-251
-118
-281
-22
-32
-55
-7
-186
Tax Rate %
--
51.06
42.23
38.71
36.77
67.90
40.12
38.29
38.08
33.10
35.34
41.63
23.34
37.73
37.49
37.91
Net Income (Continuing Operations)
-3
2
20
25
279
-10
183
461
408
239
514
30
106
91
12
305
Net Income (Discontinued Operations)
--
--
--
--
--
--
21
88
23
12
--
--
--
--
--
--
Net Income
-3
2
20
25
279
-10
204
548
432
251
514
30
106
91
12
305
Net Margin %
-73.33
3.56
9.92
8.62
52.21
-1.80
21.01
31.50
23.72
10.82
19.05
4.66
16.74
13.81
1.67
43.58
   
Preferred dividends
1
5
10
0
--
--
--
--
--
--
--
--
--
--
--
--
EPS (Basic)
-3.48
-0.70
0.63
0.39
3.52
-0.12
2.21
5.34
4.18
2.39
4.70
0.29
1.02
0.87
0.11
2.70
EPS (Diluted)
-3.48
-0.70
0.59
0.38
3.46
-0.12
2.18
5.28
4.15
2.39
4.69
0.29
1.02
0.87
0.11
2.69
Shares Outstanding (Diluted)
1.0
4.1
50.7
66.3
80.6
84.9
93.8
103.7
104.0
103.9
112.0
104.0
104.0
104.3
108.1
112.0
   
Depreciation, Depletion and Amortization
--
12
62
81
124
206
250
428
575
773
930
201
215
221
237
257
EBITDA
--
19
127
158
594
204
616
1,293
1,417
1,348
1,961
297
425
424
322
790
Balance SheetAnnuals (USD $) View: Quarterly
Fiscal Period
Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 Latest Q. Sep13 Dec13 Mar14 Jun14 Sep14
   
  Cash And Cash Equivalents
--
9
1
30
18
3
0
0
3
0
99
0
0
0
365
99
  Marketable Securities
--
--
--
--
113
1
7
--
--
--
--
--
--
--
--
--
Cash, Cash Equivalents, Marketable Securities
--
9
1
30
131
5
0
0
3
0
99
0
0
0
365
99
Accounts Receivable
--
44
51
58
142
170
269
368
401
472
256
554
472
516
590
256
  Inventories, Raw Materials & Components
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Inventories, Work In Process
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Inventories, Inventories Adjustments
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Inventories, Finished Goods
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Inventories, Other
--
1
1
1
--
--
--
--
--
--
--
--
--
--
--
--
Total Inventories
--
1
1
1
--
--
--
--
--
--
--
--
--
--
--
--
Other Current Assets
--
5
10
20
6
43
62
43
55
49
416
53
49
59
99
416
Total Current Assets
--
59
64
109
279
217
331
411
459
521
771
608
521
575
1,054
771
   
  Land And Improvements
--
180
1,399
1,555
--
--
--
--
--
--
--
--
--
--
--
--
  Buildings And Improvements
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Machinery, Furniture, Equipment
--
--
--
--
15
16
28
59
103
115
117
--
115
116
117
--
  Construction In Progress
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Gross Property, Plant and Equipment
--
185
1,405
1,562
2,708
3,374
5,644
7,407
9,559
11,330
13,166
10,964
11,330
11,885
12,397
13,166
  Accumulated Depreciation
--
-14
-84
-167
-307
-517
-731
-1,117
-1,565
-2,384
-3,100
-2,176
-2,384
-2,601
-2,833
-3,100
Property, Plant and Equipment
--
171
1,321
1,395
2,401
2,856
4,914
6,290
7,993
8,946
10,066
8,788
8,946
9,284
9,564
10,066
Intangible Assets
--
--
--
--
38
37
35
33
30
29
28
29
29
28
28
28
Other Long Term Assets
--
3
6
4
97
61
89
115
107
96
174
106
96
91
110
174
Total Assets
--
232
1,390
1,508
2,815
3,171
5,368
6,850
8,589
9,591
11,038
9,531
9,591
9,978
10,756
11,038
   
  Accounts Payable
--
6
20
16
8
16
41
23
31
14
33
37
14
34
51
33
  Total Tax Payable
--
--
--
--
--
--
--
--
--
--
--
0
--
--
--
--
  Other Accrued Expense
--
14
31
53
176
195
272
559
648
643
684
672
643
572
606
684
Accounts Payable & Accrued Expense
--
20
51
69
184
211
314
582
679
657
718
710
657
606
657
718
Current Portion of Long-Term Debt
--
0
2
8
9
3
12
39
24
37
--
69
37
90
--
--
DeferredTaxAndRevenue
--
--
--
--
37
--
--
--
9
--
3
--
--
--
--
3
Other Current Liabilities
--
20
17
52
40
123
181
80
28
64
171
95
64
242
327
171
Total Current Liabilities
--
40
71
129
271
337
507
701
740
757
891
874
757
939
983
891
   
Long-Term Debt
--
72
495
325
645
866
1,669
2,080
3,101
3,630
3,378
3,589
3,630
3,674
3,379
3,378
Debt to Equity
--
0.66
0.87
0.43
0.49
0.65
0.71
0.71
0.90
0.98
0.66
1.00
0.98
0.98
0.70
0.66
  Capital Lease Obligation
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  PensionAndRetirementBenefit
--
--
--
--
15
--
--
--
--
--
--
--
--
--
--
--
  NonCurrent Deferred Liabilities
--
--
242
259
574
603
721
1,002
1,187
1,335
1,522
1,302
1,335
1,387
1,416
1,522
Other Long-Term Liabilities
--
10
8
20
-15
29
88
85
95
111
103
121
111
117
162
103
Total Liabilities
--
123
815
733
1,490
1,836
2,985
3,869
5,123
5,833
5,894
5,886
5,833
6,117
5,940
5,894
   
Common Stock
--
0
0
0
--
0
0
0
0
0
0
0
0
0
0
0
Preferred Stock
--
0
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Retained Earnings
--
-6
12
37
316
306
511
1,059
1,491
1,742
2,150
1,636
1,742
1,833
1,845
2,150
Accumulated other comprehensive income (loss)
--
-20
-12
-15
--
--
--
--
--
--
--
--
--
--
--
--
Additional Paid-In Capital
--
136
575
752
1,009
1,029
1,875
1,926
1,983
2,027
3,011
2,020
2,027
2,043
2,986
3,011
Treasury Stock
--
--
--
--
-0
-0
-2
-4
-7
-11
-17
-11
-11
-15
-16
-17
Total Equity
--
110
575
775
1,325
1,335
2,384
2,981
3,466
3,758
5,144
3,645
3,758
3,861
4,815
5,144
Total Equity to Total Asset
--
0.47
0.41
0.51
0.47
0.42
0.44
0.44
0.40
0.39
0.47
0.38
0.39
0.39
0.45
0.47
Cashflow StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 TTM Sep13 Dec13 Mar14 Jun14 Sep14
   
  Net Income
--
2
20
25
279
-10
204
548
432
251
514
30
106
91
12
305
  Cumulative Effect Of Accounting Change
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Net Foreign Currency Exchange Gain
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Net Income From Continuing Operations
--
2
20
25
279
-10
204
548
432
251
514
30
106
91
12
305
Depreciation, Depletion and Amortization
--
12
62
81
124
206
250
428
575
773
930
201
215
221
237
257
  Change In Receivables
--
-16
-28
-6
43
-26
-93
-118
-23
-40
-3
-58
73
-10
-73
7
  Change In Inventory
--
--
--
--
-17
4
-2
8
-2
1
3
1
0
1
4
-2
  Change In Prepaid Assets
--
-2
-2
-0
-6
-8
3
-2
-8
5
-13
-1
7
0
-6
-13
  Change In Payables And Accrued Expense
--
3
14
-3
-18
16
51
59
20
10
-8
48
-39
42
13
-23
Change In Working Capital
--
-3
-3
-6
20
5
-29
-20
1
-84
-38
9
23
46
-74
-33
Change In DeferredTax
--
2
13
14
153
-31
105
262
242
102
246
25
27
42
-7
185
Cash Flow from Discontinued Operations
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Cash Flow from Others
--
13
21
55
-185
189
122
-19
-12
320
54
192
48
75
211
-280
Cash Flow from Operations
--
25
112
170
391
360
652
1,199
1,237
1,362
1,706
458
417
476
379
434
   
Purchase Of Property, Plant, Equipment
--
-60
-597
-165
-941
-674
-2,134
-1,746
-2,774
-29
-33
-11
-7
-560
539
-5
Sale Of Property, Plant, Equipment
--
--
--
3
1
5
104
--
492
--
0
--
--
0
0
--
Purchase Of Business
--
--
--
--
--
-265
--
--
--
--
--
--
--
--
--
--
Sale Of Business
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Purchase Of Investment
--
--
--
--
--
--
--
--
--
--
-56
-38
--
--
-10
-46
Sale Of Investment
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Net Intangibles Purchase And Sale
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Cash From Discontinued Investing Activities
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Cash Flow from Investing
--
-62
-597
-160
-946
-586
-2,043
-1,651
-2,240
-1,897
-2,260
-605
-425
-575
-550
-710
   
Issuance of Stock
--
31
61
173
242
--
739
--
--
--
932
--
--
--
932
-0
Repurchase of Stock
--
--
--
--
-0
-0
-1
-2
-3
-4
-6
-0
-0
-4
-1
-1
Net Issuance of Preferred Stock
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Net Issuance of Debt
--
19
424
-150
290
201
634
422
982
526
-288
142
10
98
-396
-0
Cash Flow for Dividends
--
-4
-3
-0
--
--
--
--
--
--
--
--
--
--
--
--
Other Financing
--
-0
-6
-3
9
11
17
32
27
9
15
5
-2
4
1
11
Cash Flow from Financing
--
45
477
20
542
212
1,389
452
1,006
532
653
147
7
99
537
10
   
Net Change in Cash
--
9
-8
29
-13
-15
-3
-0
3
-3
99
-0
-0
--
365
-267
Capital Expenditure
--
-60
-597
-165
-941
-674
-2,134
-1,746
-2,774
-1,880
-2,212
-557
-432
-560
-515
-706
Free Cash Flow
--
-35
-485
4
-549
-314
-1,482
-546
-1,536
-518
-506
-100
-15
-84
-136
-272
Valuation Ratios (Daily)AnnualsQuarterly
Fiscal Period
Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 Current Sep13 Dec13 Mar14 Jun14 Sep14
   
PE Ratio(ttm) Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Price to Tangible Book Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Price-to-Free-Cash-Flow ratio Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
PS Ratio Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
EV-to-Revenue Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
EV-to-EBITDA Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
EV-to-EBIT Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Earnings Yield (Joel Greenblatt) Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Forward Rate of Return Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Shiller PE Ratio Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Valuation and QualityAnnualsQuarterly
Fiscal Period
Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 Current Sep13 Dec13 Mar14 Jun14 Sep14
   
Market Cap Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Enterprise Value Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Month End Stock Price Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Net Cash (per share) Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Net Current Asset Value (per share) Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Projected FCF (per share) Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Median PS (per share) Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Peter Lynch Fair Value (per share) Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Graham Number (per share) Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Earning Power Value (per share) Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Altman Z-Score Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Piotroski F-Score Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Beneish M-Score Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Sloan Ratio Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Highest Stock Price Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Lowest Stock Price Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Shares Buyback Ratio (%) Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
YoY Rev. per Sh. Growth (%) Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
YoY EPS Growth (%) Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
YoY EBITDA Growth (%) Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Shares Outstanding (Basic) Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Shares Outstanding Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Download financial data to Excel Download financial data to CSV

GuruFocus has scanned the fundamental data of CXO and found 1 Severe Warning Sign, 1 Medium Warning Sign and Good Signs. Click here for details.

Change log: Dec. 19, 2014: Changed Income Statement format by moving 'EBITDA' and 'DDA' under 'Shares Outstanding (Diluted)'. For insurance companies, added 'Interest Expense' and 'Other Expense', as well as deleted 'Advertising' and 'Research &Development'. Dec. 18, 2014: Changed Income Statement format by moving 'EBITDA' and 'DDA' under 'Shares Outstanding (Diluted)'. For banks, moved 'SpecialCharges' under 'SGA' as a subset of 'SGA', as well as deleted 'Advertising' and 'Research &Development'. Dec. 1, 2014: Change 'Forex Rate' by using 12-01 monthly data as the Dec data. Nov. 19, 2014: Added 'Earning Power Value (per share)' below 'Graham Number (per share)'. Nov. 6, 2014: Added 'Cash Conversion Cycle' below 'Days Inventory'. Nov. 3, 2014: Added 'Days Accounts Payable' below 'Days Sales Outstanding'. Oct. 27, 2014: Added 'Shares Outstanding' below 'Shares Outstanding (Basic)'. Oct. 27, 2014: Moved 'Shares Outstanding (Basic)' below 'YoY EBITDA Growth (%)'. Oct. 16, 2014: Added 'Capital Expenditure' below 'Net Change in Cash'. Oct. 9, 2014: Added 'eps without NRI' below 'Earnings per Share (diluted)'. Oct. 9, 2014: Added 'Tangible Book per share' below 'Book Value Per Share'. Oct. 9, 2014: Added 'Sloan Ratio' below 'Beneish M-Score'. Sept. 26, 2014: Added 'DeferredTaxAndRevenue' above 'Other Current Liabilities', and remove its portion from 'Other Current Liabilities' during calculation. Sept. 26, 2014: Changed name of the field from 'DeferredTaxAndRevenue' to 'NonCurrent Deferred Liabilities'. Sept. 24, 2014: Income Statement added 'Tax Rate %' below 'Tax Provision'. Sept. 24, 2014: Balance Sheet: Added 'Debt to Equity' below 'Long Term Debt', and 'Total Equity to Total Asset' below 'Total Equity'. Sept. 24, 2014: Income Statement added 'Gross Margin %' below 'Gross Profit', 'Operating Margin %' below 'Operating Income', 'Net Margin %' below 'Net Income'. Sept. 24, 2014: Cash Flow Statement: 'Net Issuance of Stock' is seperated into two rows: 'Issuance of Stock', and 'Repurchase of Stock'. Feb. 10, 2014: added row 54 - Other operating charges, and row 106-Accumulated other comprehensive income (loss)

Switch to Another Stock:

CXO Quarterly/Annuals Reports


cached

Get WordPress Plugins for easy affiliate links on Stock Tickers and Guru Names | Earn affiliate commissions by embedding GuruFocus Charts
GuruFocus Affiliate Program: Earn up to $400 per referral. ( Learn More)
Free 7-day Trial
FEEDBACK