Switch to:
Annual Rates (per share) 10 yrs* 5 yrs* 12 months*
Revenue Growth (%) -5.40  -1.60  -9.90 
EBITDA Growth (%) 0.00  0.00  -375.00 
EBIT Growth (%) 0.00  0.00  -1000.00 
EPS without NRI Growth (%) 0.00  0.00   
Free Cash Flow Growth (%) 0.00  7.80  -8.60 
Book Value Growth (%) -12.40  -12.40  -47.10 

*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
Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 Dec14 TTM Dec13 Mar14 Jun14 Sep14 Dec14
   
Revenue per Share ($)
4.54
5.29
7.33
7.09
3.80
3.08
2.91
3.23
3.46
3.11
3.10
1.34
0.88
0.74
0.65
0.83
EBITDA per Share ($)
0.79
0.91
1.30
-0.98
0.35
0.32
0.35
0.56
0.22
-0.55
-0.55
0.42
0.17
0.06
0.01
-0.79
EBIT per Share ($)
0.31
0.42
0.66
-2.22
-0.53
0.37
0.43
0.46
0.10
-0.72
-0.72
0.39
0.12
0.02
-0.03
-0.83
Earnings per Share (diluted) ($)
0.21
0.33
0.45
-3.06
-1.03
-0.27
0.15
0.39
-1.59
-0.78
-0.78
0.12
0.46
0.01
-0.15
-1.10
eps without NRI ($)
0.21
0.32
0.45
-3.06
-1.03
-0.27
0.15
0.38
-1.59
-0.78
-0.78
0.12
0.46
0.01
-0.15
-1.10
Free Cashflow per Share ($)
-0.04
0.05
0.85
0.98
0.44
0.87
0.76
0.94
0.82
0.74
0.74
0.40
0.37
0.07
0.05
0.25
Dividends Per Share
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Book Value Per Share ($)
4.11
4.61
5.07
2.58
1.80
2.31
2.56
3.02
1.57
0.82
0.83
1.57
2.05
2.08
1.93
0.83
Tangible Book per share ($)
1.08
1.42
2.26
1.00
0.84
1.84
2.10
2.57
1.16
0.62
0.62
1.16
1.64
1.70
1.57
0.62
Month End Stock Price ($)
7.03
13.63
15.78
3.43
5.92
8.48
6.13
6.51
3.30
2.75
2.17
3.30
4.21
4.22
2.79
2.75
RatiosAnnualsAdd to batch download listDownload 15Y FinancialQuarterly
Fiscal Period
Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 Dec14 TTM Dec13 Mar14 Jun14 Sep14 Dec14
   
Return on Equity %
5.85
8.42
10.08
-55.17
-36.23
-11.11
6.15
13.71
-65.02
-65.21
-46.25
32.26
102.37
1.40
-29.88
-320.42
Return on Assets %
3.69
4.92
6.25
-28.15
-13.68
-5.37
3.82
8.47
-29.18
-17.31
-16.01
9.72
34.61
0.55
-12.02
-102.55
Return on Invested Capital %
5.94
8.30
10.98
-40.89
-8.76
41.49
10.83
10.69
4.20
-58.30
-39.68
58.98
20.75
3.18
-8.63
-215.09
Return on Capital - Joel Greenblatt %
15.52
21.63
29.45
-75.28
-19.28
26.72
52.83
54.64
11.14
-84.42
-84.04
172.17
53.38
10.70
-15.24
-410.36
Debt to Equity
0.23
0.21
0.05
0.90
0.98
0.29
0.25
0.21
0.85
1.41
1.41
0.85
0.72
0.56
0.59
1.41
   
Gross Margin %
29.33
30.63
28.46
30.57
31.48
37.30
38.15
41.00
29.01
12.21
12.21
47.03
39.29
31.47
27.43
-45.37
Operating Margin %
6.79
7.93
8.96
-31.32
-13.87
11.89
14.69
14.16
2.99
-23.14
-23.14
29.37
13.59
3.12
-5.02
-99.41
Net Margin %
5.18
5.83
5.98
-32.53
-26.22
-8.29
5.45
12.03
-44.77
-25.17
-25.17
9.06
52.51
0.98
-23.03
-132.18
   
Total Equity to Total Asset
0.61
0.56
0.67
0.38
0.38
0.61
0.63
0.61
0.30
0.22
0.22
0.30
0.38
0.41
0.40
0.22
LT Debt to Total Asset
0.13
0.11
0.01
0.29
0.01
0.16
0.15
0.12
0.25
0.30
0.30
0.25
0.20
0.21
0.23
0.30
   
Asset Turnover
0.71
0.84
1.05
0.87
0.52
0.65
0.70
0.70
0.65
0.69
0.64
0.27
0.17
0.14
0.13
0.19
Dividend Payout Ratio
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
   
Days Sales Outstanding
136.82
142.32
107.70
80.87
96.55
63.73
104.86
88.17
99.33
81.89
81.89
62.36
61.95
64.45
74.29
76.24
Days Accounts Payable
45.48
49.99
31.96
73.18
51.00
40.54
28.94
33.72
21.21
30.08
30.08
17.85
40.15
39.66
36.19
16.91
Days Inventory
119.68
102.89
87.45
151.44
295.10
176.53
88.94
82.76
59.85
44.20
44.67
46.71
58.11
60.30
65.32
24.44
Cash Conversion Cycle
211.02
195.22
163.19
159.13
340.65
199.72
164.86
137.21
137.97
96.01
96.48
91.22
79.91
85.09
103.42
83.77
Inventory Turnover
3.05
3.55
4.17
2.41
1.24
2.07
4.10
4.41
6.10
8.26
8.17
1.95
1.57
1.51
1.40
3.73
COGS to Revenue
0.71
0.69
0.72
0.69
0.69
0.63
0.62
0.59
0.71
0.88
0.88
0.53
0.61
0.69
0.73
1.45
Inventory to Revenue
0.23
0.20
0.17
0.29
0.55
0.30
0.15
0.13
0.12
0.11
0.11
0.27
0.39
0.45
0.52
0.39
Income StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 Dec14 TTM Dec13 Mar14 Jun14 Sep14 Dec14
   
Revenue
362.7
503.6
713.1
679.5
419.8
444.3
454.6
526.3
549.2
509.6
509.6
218.7
144.7
121.5
106.5
136.8
Cost of Goods Sold
256.3
349.3
510.2
471.8
287.6
278.6
281.2
310.5
389.9
447.3
447.3
115.8
87.8
83.3
77.3
198.9
Gross Profit
106.4
154.2
202.9
207.7
132.1
165.7
173.4
215.8
159.3
62.2
62.2
102.8
56.9
38.2
29.2
-62.1
Gross Margin %
29.33
30.63
28.46
30.57
31.48
37.30
38.15
41.00
29.01
12.21
12.21
47.03
39.29
31.47
27.43
-45.37
   
Selling, General, & Admin. Expense
61.4
81.5
93.0
118.7
107.5
87.7
82.1
107.2
105.2
115.9
115.9
29.5
28.1
24.1
23.7
39.9
Advertising
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Research & Development
20.3
32.8
46.3
49.5
44.9
25.2
24.6
34.1
37.7
41.0
41.0
9.1
9.0
10.3
10.9
10.8
Other Operating Expense
0.1
0.1
-0.3
252.3
38.0
-0.0
--
--
--
23.3
23.3
--
--
--
--
23.3
Operating Income
24.6
39.9
63.9
-212.8
-58.2
52.8
66.8
74.5
16.4
-117.9
-117.9
64.2
19.7
3.8
-5.3
-136.0
Operating Margin %
6.79
7.93
8.96
-31.32
-13.87
11.89
14.69
14.16
2.99
-23.14
-23.14
29.37
13.59
3.12
-5.02
-99.41
   
Interest Income
0.8
2.0
1.8
1.4
1.7
--
--
--
--
--
--
--
--
--
--
--
Interest Expense
-6.1
-5.8
-6.3
-12.7
-35.7
-30.8
-5.8
--
--
--
--
--
--
--
--
--
Other Income (Expense)
0.8
-2.2
-4.0
4.2
-37.9
-32.0
-26.3
12.2
-237.2
11.0
11.0
-38.3
62.0
-0.6
-11.2
-39.2
Pre-Tax Income
20.1
34.1
55.5
-219.9
-130.0
-9.9
34.7
86.7
-220.8
-106.9
-106.9
25.9
81.7
3.1
-16.6
-175.2
Tax Provision
-1.4
-5.1
-12.8
-1.1
20.0
-26.9
-10.1
-23.9
-25.7
-20.6
-20.6
-6.3
-5.3
-0.7
-8.3
-6.3
Tax Rate %
6.78
15.02
23.12
-0.51
15.37
-272.25
29.21
27.52
-11.65
-19.25
-19.25
24.17
6.44
20.82
-50.34
-3.61
Net Income (Continuing Operations)
18.8
28.9
42.6
-221.0
-110.1
-36.8
24.6
62.8
-246.5
-127.5
-127.5
19.7
76.4
2.5
-24.9
-181.5
Net Income (Discontinued Operations)
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Net Income
18.8
29.3
42.6
-221.0
-110.1
-36.8
24.8
63.3
-245.9
-128.3
-128.3
19.8
76.0
1.2
-24.5
-180.9
Net Margin %
5.18
5.83
5.98
-32.53
-26.22
-8.29
5.45
12.03
-44.77
-25.17
-25.17
9.06
52.51
0.98
-23.03
-132.18
   
Preferred dividends
1.6
2.4
2.4
72.7
3.5
1.9
1.4
1.4
6.0
--
--
--
--
--
--
--
EPS (Basic)
0.22
0.34
0.49
-3.06
-1.03
-0.27
0.15
0.40
-1.59
-0.78
-0.78
0.12
0.46
0.01
-0.15
-1.10
EPS (Diluted)
0.21
0.33
0.45
-3.06
-1.03
-0.27
0.15
0.39
-1.59
-0.78
-0.78
0.12
0.46
0.01
-0.15
-1.10
Shares Outstanding (Diluted)
79.8
95.2
97.3
95.9
110.5
144.3
156.1
162.8
158.5
164.1
164.3
163.5
164.1
164.4
164.1
164.3
   
Depreciation, Depletion and Amortization
36.7
47.0
64.4
113.6
96.4
24.8
13.9
16.2
18.2
27.7
27.7
5.0
7.9
5.9
7.2
6.7
EBITDA
63.0
86.9
126.2
-93.6
38.1
45.7
54.4
90.7
34.6
-90.3
-90.3
69.2
27.6
9.7
1.9
-129.4
Balance SheetAnnuals (USD $) View: Quarterly
Fiscal Period
Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 Dec14 Latest Q. Dec13 Mar14 Jun14 Sep14 Dec14
   
  Cash And Cash Equivalents
15.9
17.1
36.4
35.2
16.2
84.4
42.4
61.0
148.1
173.6
173.6
148.1
197.3
157.8
129.8
173.6
  Marketable Securities
--
--
--
--
--
--
20.0
--
--
--
--
--
--
--
--
--
Cash, Cash Equivalents, Marketable Securities
15.9
17.1
36.4
35.2
16.2
84.4
62.4
61.0
148.1
173.6
173.6
148.1
197.3
157.8
129.8
173.6
Accounts Receivable
136.0
196.3
210.4
150.6
111.0
77.6
130.6
127.1
149.4
114.3
114.3
149.4
98.2
85.8
86.7
114.3
  Inventories, Raw Materials & Components
45.7
52.6
70.9
104.9
111.0
39.4
45.8
49.4
54.2
41.5
41.5
54.2
56.3
52.0
41.0
41.5
  Inventories, Work In Process
9.0
13.3
13.7
20.7
10.1
4.6
8.3
8.6
2.3
18.2
18.2
2.3
2.4
4.4
11.9
18.2
  Inventories, Inventories Adjustments
-10.3
-9.9
-11.5
-24.1
-30.6
-12.9
-13.0
-14.2
-32.6
-29.8
-29.8
-32.6
-31.3
-26.4
-24.5
-29.8
  Inventories, Finished Goods
37.0
59.4
55.9
161.1
112.1
35.7
29.1
26.9
33.3
21.3
21.3
33.3
27.3
25.3
27.0
21.3
  Inventories, Other
-0.0
--
0.0
--
-0.0
0.0
-0.0
--
0.0
--
-0.0
0.0
--
--
-0.0
--
Total Inventories
81.4
115.5
129.0
262.5
202.6
66.9
70.1
70.7
57.2
51.2
51.2
57.2
54.7
55.3
55.4
51.2
Other Current Assets
20.8
17.2
25.2
75.1
65.6
83.8
39.1
115.4
74.2
36.3
36.3
74.2
94.1
98.3
83.9
36.3
Total Current Assets
254.1
346.1
401.0
523.4
395.5
312.6
302.2
374.2
428.9
375.4
375.4
428.9
444.3
397.2
355.9
375.4
   
  Land And Improvements
0.1
0.0
0.0
0.0
0.0
--
--
--
--
--
--
--
--
--
--
--
  Buildings And Improvements
10.5
11.1
13.6
15.7
15.7
14.0
15.1
15.1
23.3
25.3
25.3
23.3
--
--
--
25.3
  Machinery, Furniture, Equipment
70.8
85.7
92.7
108.2
95.4
77.5
77.9
101.4
110.6
151.1
151.1
110.6
--
--
--
151.1
  Construction In Progress
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Gross Property, Plant and Equipment
84.3
101.6
112.2
148.0
178.2
95.9
94.8
120.4
137.4
192.9
192.9
137.4
--
--
--
192.9
  Accumulated Depreciation
-55.3
-63.5
-75.3
-88.9
-99.6
-75.8
-70.0
-86.6
-90.7
-123.1
-123.1
-90.7
--
--
--
-123.1
Property, Plant and Equipment
29.0
38.1
37.0
59.1
78.6
20.1
24.8
33.8
46.7
69.8
69.8
46.7
59.8
59.6
60.4
69.8
Intangible Assets
241.1
255.5
263.4
157.2
113.8
71.7
71.7
70.2
67.1
34.2
34.2
67.1
66.7
61.6
59.6
34.2
   Goodwill
154.8
156.1
153.2
49.8
52.1
51.3
54.0
55.4
55.9
27.4
27.4
55.9
56.1
51.6
50.4
27.4
Other Long Term Assets
13.7
15.4
7.8
121.7
160.3
220.0
275.4
342.5
321.9
137.9
137.9
321.9
320.5
321.0
317.9
137.9
Total Assets
537.9
655.1
709.1
861.4
748.2
624.4
674.1
820.6
864.7
617.3
617.3
864.7
891.3
839.4
793.7
617.3
   
  Accounts Payable
31.9
47.8
44.7
94.6
40.2
30.9
22.3
28.7
22.7
36.9
36.9
22.7
38.7
36.2
30.7
36.9
  Total Tax Payable
--
--
--
--
--
--
1.2
8.3
5.8
8.9
8.9
5.8
--
--
--
8.9
  Other Accrued Expense
48.8
78.0
96.9
105.5
84.6
73.5
69.8
121.5
113.0
85.7
85.7
113.0
110.7
105.4
100.0
85.7
Accounts Payable & Accrued Expense
80.8
125.9
141.5
200.1
124.8
104.4
93.3
158.5
141.5
131.4
131.4
141.5
149.4
141.6
130.7
131.4
Current Portion of Long-Term Debt
4.4
6.6
14.9
38.4
271.1
6.1
5.8
3.5
5.9
7.6
7.6
5.9
60.6
10.7
5.9
7.6
DeferredTaxAndRevenue
15.1
43.4
24.1
17.8
13.8
22.9
39.5
47.5
32.6
14.2
14.2
32.6
16.0
15.8
16.5
14.2
Other Current Liabilities
--
-0.0
-0.0
-0.0
44.8
--
-0.0
0.0
--
0.0
0.0
--
--
-0.0
0.0
0.0
Total Current Liabilities
100.3
175.8
180.5
256.2
454.5
133.4
138.6
209.5
180.1
153.3
153.3
180.1
226.0
168.1
153.1
153.3
   
Long-Term Debt
71.5
71.0
9.8
253.5
6.2
102.6
99.3
101.8
214.2
182.9
182.9
214.2
180.5
180.0
179.6
182.9
Debt to Equity
0.23
0.21
0.05
0.90
0.98
0.29
0.25
0.21
0.85
1.41
1.41
0.85
0.72
0.56
0.59
1.41
  Capital Lease Obligation
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  PensionAndRetirementBenefit
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  NonCurrent Deferred Liabilities
4.3
4.1
3.4
22.7
1.3
0.7
--
--
--
--
--
--
--
--
--
--
Other Long-Term Liabilities
34.2
34.6
39.2
3.9
3.7
7.4
10.7
10.8
212.6
145.4
145.4
212.6
148.9
150.3
145.1
145.4
Total Liabilities
210.3
285.5
232.9
536.4
465.7
244.0
248.6
322.1
606.9
481.6
481.6
606.9
555.3
498.3
477.7
481.6
   
Common Stock
0.8
0.8
0.9
1.0
1.2
1.5
1.6
1.6
1.6
1.6
1.6
1.6
1.6
1.6
1.6
1.6
Preferred Stock
--
--
--
68.8
68.8
27.0
27.0
27.0
--
--
--
--
--
--
--
--
Retained Earnings
-150.0
-123.1
-82.8
-301.5
-411.5
-448.4
-423.6
-360.3
-606.2
-734.4
-734.4
-606.2
-530.2
-529.0
-553.5
-734.4
Accumulated other comprehensive income (loss)
-4.5
4.9
5.5
--
-36.3
-15.5
-16.2
-11.9
-11.1
-12.8
-12.8
-11.1
-11.8
-9.9
-11.7
-12.8
Additional Paid-In Capital
487.2
493.6
559.3
619.2
666.9
822.4
843.3
848.7
880.0
887.7
887.7
880.0
882.9
884.8
886.2
887.7
Treasury Stock
-6.0
-6.5
-6.6
-6.6
-6.6
-6.6
-6.6
-6.6
-6.6
-6.6
-6.6
-6.6
-6.6
-6.6
-6.6
-6.6
Total Equity
327.5
369.7
476.2
325.1
282.5
380.4
425.5
498.5
257.7
135.6
135.6
257.7
336.0
341.0
316.0
135.6
Total Equity to Total Asset
0.61
0.56
0.67
0.38
0.38
0.61
0.63
0.61
0.30
0.22
0.22
0.30
0.38
0.41
0.40
0.22
Cashflow StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 Dec14 TTM Dec13 Mar14 Jun14 Sep14 Dec14
   
  Net Income
18.8
29.3
42.6
-221.0
-110.1
-36.8
24.6
62.8
-246.5
-127.5
-127.5
19.7
76.4
2.5
-24.9
-181.5
  Cumulative Effect Of Accounting Change
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Net Foreign Currency Exchange Gain
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Net Income From Continuing Operations
18.8
29.3
42.6
-221.0
-110.1
-36.8
24.6
62.8
-246.5
-127.5
-127.5
19.7
76.4
2.5
-24.9
-181.5
Depreciation, Depletion and Amortization
36.7
47.0
64.4
113.6
96.4
24.8
13.9
16.2
18.2
27.7
27.7
5.0
7.9
5.9
7.2
6.7
  Change In Receivables
-67.3
-58.8
-7.7
23.6
56.8
-39.4
-8.0
-60.2
12.6
68.7
68.7
-51.7
41.7
17.3
4.5
5.2
  Change In Inventory
8.0
-32.7
-11.3
-90.0
18.6
-16.1
-6.6
-7.0
-8.9
-13.9
-13.9
4.3
-0.1
-3.1
-1.1
-9.6
  Change In Prepaid Assets
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Change In Payables And Accrued Expense
10.7
43.2
8.7
46.2
-72.1
9.6
-7.5
61.9
8.5
-4.8
-4.8
14.7
-5.4
-25.4
-0.5
26.6
Change In Working Capital
-52.0
-23.8
-22.9
-24.8
9.5
-46.4
-4.9
-26.6
19.0
53.2
53.2
-23.7
28.0
-5.0
4.5
25.7
Change In DeferredTax
-0.7
-1.0
3.0
-17.5
-38.2
22.2
-8.1
3.7
4.8
-0.4
-0.4
-2.9
-0.9
-4.7
4.1
1.1
Stock Based Compensation
--
--
--
8.3
12.7
8.2
6.3
6.6
7.5
8.7
8.7
1.8
2.8
2.3
2.0
1.7
Cash Flow from Discontinued Operations
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Cash Flow from Others
-0.9
6.4
6.6
253.2
81.6
161.4
98.2
106.4
344.6
168.2
168.2
69.3
-51.5
13.2
17.3
189.2
Cash Flow from Operations
1.9
58.0
93.8
111.7
52.0
133.4
130.0
169.1
147.6
129.8
129.8
69.1
62.7
14.1
10.2
42.8
   
Purchase Of Property, Plant, Equipment
-5.3
-52.8
-11.4
-17.5
-3.0
-7.4
-11.1
-16.7
-16.9
-8.3
-8.3
-3.4
-2.0
-2.5
-2.3
-1.4
Sale Of Property, Plant, Equipment
0.2
0.3
0.4
5.4
2.0
99.8
--
--
--
--
--
--
--
--
--
--
Purchase Of Business
--
--
--
-242.8
--
--
--
--
--
--
--
--
--
--
--
--
Sale Of Business
--
--
--
10.7
--
--
--
--
--
--
--
--
--
--
--
--
Purchase Of Investment
-0.5
--
-0.7
-110.4
-90.6
-64.4
-150.3
-147.6
-2.0
--
0.0
95.8
-26.0
-12.0
-23.0
61.0
Sale Of Investment
--
--
--
--
--
--
60.0
--
4.2
14.1
14.1
--
--
--
--
14.1
Net Intangibles Purchase And Sale
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Cash From Discontinued Investing Activities
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Cash Flow from Investing
-28.0
-49.8
-76.0
-354.6
-91.6
27.5
-181.6
-144.3
-159.0
-48.8
-48.8
-43.8
-25.8
-0.1
-25.0
2.2
   
Issuance of Stock
32.4
4.4
13.0
--
38.2
38.0
--
--
--
--
--
--
--
--
--
--
Repurchase of Stock
-0.3
-0.6
-1.4
-1.7
-0.3
--
-0.1
--
--
--
--
--
--
--
--
--
Net Issuance of Preferred Stock
--
--
--
35.0
--
--
--
--
-5.0
--
--
--
--
--
--
--
Net Issuance of Debt
-2.6
-9.9
-8.4
208.2
-14.9
-129.3
-6.1
-4.5
108.4
-48.0
-48.0
40.7
12.2
-52.8
-8.3
0.9
Cash Flow for Dividends
-1.6
-2.3
-2.4
-3.9
-3.5
-1.9
-1.4
-1.4
-1.0
--
--
--
--
--
--
--
Other Financing
-0.0
-0.0
--
6.7
0.3
0.5
17.3
-0.7
-3.7
-8.0
-8.0
-6.8
0.2
-0.5
-5.2
-2.4
Cash Flow from Financing
27.9
-8.4
0.8
244.3
19.7
-92.7
9.8
-6.5
98.7
-56.0
-56.0
33.8
12.4
-53.3
-13.5
-1.5
   
Net Change in Cash
0.9
1.2
19.4
-1.2
-19.0
68.2
-42.0
18.6
87.1
25.6
25.6
59.5
49.3
-39.5
-27.9
43.8
Capital Expenditure
-5.3
-52.8
-11.4
-17.5
-3.0
-7.4
-11.1
-16.7
-16.9
-8.3
-8.3
-3.4
-2.0
-2.5
-2.3
-1.4
Free Cash Flow
-3.4
5.2
82.4
94.2
49.0
126.0
118.9
152.4
130.7
121.5
121.5
65.7
60.7
11.5
7.9
41.4
Valuation Ratios (Daily)AnnualsQuarterly
Fiscal Period
Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 Dec14 Current Dec13 Mar14 Jun14 Sep14 Dec14
   
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
PEG Ratio
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
Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 Dec14 Current Dec13 Mar14 Jun14 Sep14 Dec14
   
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
EBITDA 5-Y 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 IO and found 3 Severe Warning Signs, 0 Medium Warning Signs and Good Signs. Click here for details.

Change log: Mar. 24, 2015: Add 'Goodwill' under 'Intangible Assets' as a sub-item. Jan. 28, 2015: Add 'PEG Ratio' under 'PS Ratio', add 'EBITDA 5-Y Growth (%)' under 'YoY EBITDA Growth (%)'. Jan. 16, 2015: Add 'Return on Invested Capital %' under 'Return on Assets %'. Jan. 9, 2015: For cash flow statements, add 'Stock Based Compensation' under 'Change In DeferredTax'. Dec. 24, 2014: For income statement of banks, changed name from 'Other Expense' to 'Other Noninterest Expense'. Moved 'Credit Losses Provision' below 'Revenue'. 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:

IO 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