Switch to:
Annual Rates (per share) 10 yrs* 5 yrs* 12 months*
Revenue Growth (%) 14.80  1.50  26.10 
EBITDA Growth (%) 3.50  -18.20  -21.80 
EBIT Growth (%) -3.00  -41.00  -1.60 
Free Cash Flow Growth (%) 0.00  0.00  0.00 
Book Value Growth (%) 12.80  12.80  -5.40 

*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 ($)
10.46
14.25
18.55
20.80
25.04
33.03
34.84
37.67
35.99
34.97
43.47
10.67
8.65
10.76
10.74
13.32
EBITDA per Share ($)
4.10
3.28
7.05
8.02
10.90
12.21
8.76
4.65
7.62
4.81
5.85
2.61
0.03
1.59
1.40
2.83
EBIT per Share ($)
1.94
1.02
4.09
5.24
8.27
7.97
5.15
2.63
1.50
1.06
1.79
1.61
-0.63
0.56
0.26
1.60
Earnings per Share (diluted) ($)
0.93
0.38
2.04
2.01
4.43
3.44
1.84
0.78
1.22
-1.22
-0.93
0.36
-0.93
-0.18
-0.30
0.48
eps without NRI ($)
0.77
0.28
1.64
1.95
3.80
3.44
1.84
0.78
1.22
-1.22
-0.93
0.36
-0.93
-0.18
-0.30
0.48
Free Cashflow per Share ($)
2.67
-0.05
0.63
3.51
2.11
4.77
3.48
-4.83
-9.60
-2.22
1.43
1.84
0.13
0.48
-0.86
1.68
Dividends Per Share
--
--
--
--
--
--
--
--
0.18
0.45
0.52
0.12
0.12
0.12
0.14
0.14
Book Value Per Share ($)
11.43
11.31
18.85
19.33
26.87
29.67
32.58
32.90
30.23
29.66
29.40
31.08
29.66
29.23
29.09
29.40
Tangible Book per share ($)
9.96
9.71
7.58
8.12
16.01
15.91
17.84
18.38
20.41
20.00
13.63
21.51
20.00
18.97
18.57
13.63
Month End Stock Price ($)
18.03
23.56
28.01
43.34
23.33
23.61
19.54
18.12
22.99
28.72
25.83
27.33
28.72
31.80
37.05
30.41
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 %
7.25
3.41
15.74
10.50
19.41
12.73
6.06
2.54
3.42
-3.99
-2.88
4.81
-12.09
-2.34
-4.02
6.80
Return on Assets %
2.16
1.10
4.62
3.03
5.56
3.91
1.90
0.73
0.95
-1.12
-0.78
1.37
-3.46
-0.65
-1.07
1.73
Return on Capital - Joel Greenblatt %
11.89
5.63
16.66
12.95
19.75
18.26
10.62
4.74
1.97
1.59
2.69
9.51
-3.72
3.33
1.57
9.09
Debt to Equity
1.10
1.08
1.52
1.43
1.15
1.10
1.14
1.31
1.63
1.75
2.09
1.66
1.75
1.84
1.94
2.09
   
Gross Margin %
100.00
100.00
100.00
100.00
47.74
40.54
31.37
26.48
27.10
28.10
25.56
32.01
30.45
21.60
22.20
28.26
Operating Margin %
18.54
7.17
22.04
25.18
33.01
24.12
14.78
6.99
4.16
3.04
4.24
15.10
-7.33
5.16
2.46
12.02
Net Margin %
8.84
3.50
11.12
9.78
17.79
10.52
5.39
2.17
3.50
-3.42
-1.95
3.41
-10.63
-1.61
-2.68
3.68
   
Total Equity to Total Asset
0.34
0.30
0.29
0.29
0.29
0.33
0.30
0.28
0.28
0.28
0.25
0.29
0.28
0.27
0.26
0.25
LT Debt to Total Asset
0.38
0.32
0.44
0.41
0.31
0.34
0.33
0.36
0.45
0.47
0.50
0.45
0.47
0.48
0.48
0.50
   
Asset Turnover
0.25
0.31
0.42
0.31
0.31
0.37
0.35
0.34
0.27
0.33
0.40
0.10
0.08
0.10
0.10
0.12
Dividend Payout Ratio
--
--
--
--
--
--
--
--
0.15
--
--
0.33
--
--
--
0.29
   
Days Sales Outstanding
46.84
37.87
24.12
29.38
24.60
35.72
30.28
33.53
45.98
39.23
39.20
35.72
39.63
30.08
37.35
31.04
Days Accounts Payable
--
--
--
--
45.75
47.52
47.06
44.18
69.67
46.65
37.20
43.84
48.72
36.13
35.73
30.57
Days Inventory
--
--
--
--
45.95
34.15
29.87
20.81
35.99
40.47
31.09
33.36
41.28
28.03
28.78
28.49
Cash Conversion Cycle
46.84
37.87
24.12
29.38
24.80
22.35
13.09
10.16
12.30
33.05
33.09
25.24
32.19
21.98
30.40
28.96
Inventory Turnover
--
--
--
--
7.94
10.69
12.22
17.54
10.14
9.02
11.74
2.74
2.21
3.26
3.17
3.20
COGS to Revenue
--
--
--
--
0.52
0.59
0.69
0.74
0.73
0.72
0.74
0.68
0.70
0.78
0.78
0.72
Inventory to Revenue
0.06
0.10
0.06
0.07
0.07
0.06
0.06
0.04
0.07
0.08
0.06
0.25
0.32
0.24
0.25
0.22
Income StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 TTM Sep13 Dec13 Mar14 Jun14 Sep14
   
Revenue
2,104
2,400
5,585
5,989
6,885
8,952
8,849
9,079
8,422
11,295
14,471
3,490
2,795
3,486
3,621
4,569
Cost of Goods Sold
--
--
--
--
3,598
5,323
6,073
6,675
6,140
8,121
10,772
2,373
1,944
2,733
2,817
3,278
Gross Profit
2,104
2,400
5,585
5,989
3,287
3,629
2,776
2,404
2,282
3,174
3,699
1,117
851
753
804
1,291
Gross Margin %
100.00
100.00
100.00
100.00
47.74
40.54
31.37
26.48
27.10
28.10
25.56
32.01
30.45
21.60
22.20
28.26
   
Selling, General, &Admin. Expense
197
176
312
410
319
550
598
668
807
904
986
213
234
226
268
258
Advertising
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Research &Development
--
--
--
--
46
48
55
45
68
84
83
24
21
19
21
22
EBITDA
824
553
2,123
2,310
2,998
3,310
2,225
1,121
1,784
1,555
1,967
853
10
516
472
969
   
Depreciation, Depletion and Amortization
309
238
257
648
418
1,007
842
1,102
1,135
1,341
1,473
289
292
359
404
418
Other Operating Charges
-1,517
-2,052
-4,042
-4,071
-649
-872
-815
-1,056
-1,057
-1,843
-2,017
-353
-801
-328
-426
-462
Operating Income
390
172
1,231
1,508
2,273
2,159
1,308
635
350
343
613
527
-205
180
89
549
Operating Margin %
18.54
7.17
22.04
25.18
33.01
24.12
14.78
6.99
4.16
3.04
4.24
15.10
-7.33
5.16
2.46
12.02
   
Interest Income
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Interest Expense
-255
-189
-590
-689
-583
-634
-630
-665
-661
-848
-1,027
-228
-218
-255
-274
-280
Other Income (Minority Interest)
--
--
--
--
--
1
1
--
-20
-34
-27
-19
-7
11
-17
-14
Pre-Tax Income
260
126
943
963
1,766
1,669
753
-646
-12
-634
-550
298
-517
-98
-206
271
Tax Provision
-74
-42
-322
-377
-713
-728
-277
843
327
282
295
-160
227
31
126
-89
Tax Rate %
28.46
33.33
34.15
39.15
40.37
43.62
36.79
130.50
2,725.00
44.48
53.64
53.69
43.91
31.63
61.17
32.84
Net Income (Continuing Operations)
155
68
543
569
1,053
941
476
197
315
-352
-255
138
-290
-67
-80
182
Net Income (Discontinued Operations)
31
16
78
17
172
--
--
--
--
--
--
--
--
--
--
--
Net Income
186
84
621
586
1,225
942
477
197
295
-386
-282
119
-297
-56
-97
168
Net Margin %
8.84
3.50
11.12
9.78
17.79
10.52
5.39
2.17
3.50
-3.42
-1.95
3.41
-10.63
-1.61
-2.68
3.68
   
Preferred dividends
--
20
50
55
55
33
9
9
9
9
9
2
2
2
3
2
EPS (Basic)
0.93
0.38
2.21
2.21
4.98
3.70
1.86
0.78
1.23
-1.22
-0.92
0.36
-0.93
-0.18
-0.30
0.49
EPS (Diluted)
0.93
0.38
2.04
2.01
4.43
3.44
1.84
0.78
1.22
-1.22
-0.93
0.36
-0.93
-0.18
-0.30
0.48
Shares Outstanding (Diluted)
201.1
168.4
301.0
288.0
275.0
271.0
254.0
241.0
234.0
323.0
343.0
327.0
323.0
324.0
337.0
343.0
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
1,104
493
777
1,132
1,494
2,304
2,951
1,105
2,087
2,254
1,953
2,129
2,254
3,187
1,481
1,953
  Marketable Securities
--
--
--
--
5,354
177
408
258
271
63
3
122
63
4
9
3
Cash, Cash Equivalents, Marketable Securities
1,104
493
777
1,132
6,848
2,481
3,359
1,363
2,358
2,317
1,956
2,251
2,317
3,191
1,490
1,956
Accounts Receivable
270
249
369
482
464
876
734
834
1,061
1,214
1,554
1,366
1,214
1,149
1,482
1,554
  Inventories, Raw Materials & Components
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Inventories, Work In Process
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Inventories, Inventories Adjustments
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Inventories, Finished Goods
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Inventories, Other
247
240
420
451
455
541
453
308
4
18
1,051
861
18
781
996
1,051
Total Inventories
247
240
420
451
455
541
453
308
903
898
1,051
861
898
781
996
1,051
Other Current Assets
498
1,214
1,517
1,497
725
2,310
2,591
5,244
3,650
3,167
3,311
2,771
3,167
3,262
3,789
3,311
Total Current Assets
2,119
2,196
3,083
3,562
8,492
6,208
7,137
7,749
7,972
7,596
7,872
7,249
7,596
8,383
7,757
7,872
   
  Land And Improvements
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Buildings And Improvements
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Machinery, Furniture, Equipment
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Construction In Progress
17
37
--
--
804
533
1,400
2,487
4,428
2,775
--
--
2,775
--
--
--
Gross Property, Plant and Equipment
--
--
--
--
13,888
14,616
16,313
18,191
25,561
26,424
29,765
26,864
26,424
26,529
28,806
29,765
  Accumulated Depreciation
-206
-332
-974
-1,695
-2,343
-3,052
-3,796
-4,570
-5,408
-6,573
-7,584
-6,264
-6,573
-6,885
-7,230
-7,584
Property, Plant and Equipment
3,158
2,609
11,546
11,320
11,545
11,564
12,517
13,621
20,153
19,851
22,181
20,600
19,851
19,644
21,576
22,181
Intangible Assets
294
257
2,849
2,673
2,533
3,495
3,644
3,305
3,166
3,125
5,332
3,094
3,125
3,338
3,550
5,332
Other Long Term Assets
2,293
2,404
1,958
1,719
2,238
2,111
3,598
2,225
3,692
3,330
4,684
3,920
3,330
3,596
4,746
4,684
Total Assets
7,864
7,466
19,436
19,274
24,808
23,378
26,896
26,900
34,983
33,902
40,069
34,863
33,902
34,961
37,629
40,069
   
  Accounts Payable
214
241
329
384
451
693
783
808
1,172
1,038
1,098
1,140
1,038
1,082
1,103
1,098
  Total Tax Payable
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Other Accrued Expenses
362
1,021
1,580
1,427
393
509
499
446
730
665
1,200
1,033
665
950
1,065
1,200
Accounts Payable & Accrued Expenses
576
1,262
1,909
1,811
844
1,202
1,282
1,254
1,902
1,703
2,298
2,173
1,703
2,032
2,168
2,298
Current Portion of Long-Term Debt
--
--
--
--
464
571
463
87
147
1,050
854
911
1,050
685
833
854
DeferredTaxAndRevenue
--
--
--
--
201
197
108
127
--
--
--
112
--
--
--
--
Other Current Liabilities
511
95
123
466
5,072
1,792
2,367
4,393
2,621
1,451
1,391
1,186
1,451
1,508
1,745
1,391
Total Current Liabilities
1,087
1,357
2,032
2,277
6,581
3,762
4,220
5,861
4,670
4,204
4,543
4,382
4,204
4,225
4,746
4,543
   
Long-Term Debt
2,973
2,410
8,603
7,895
7,697
7,847
8,748
9,745
15,736
15,767
19,919
15,802
15,767
16,803
18,165
19,919
Debt to Equity
1.10
1.08
1.52
1.43
1.15
1.10
1.14
1.31
1.63
1.75
2.09
1.66
1.75
1.84
1.94
2.09
  Capital Lease Obligation
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  PensionAndRetirementBenefit
--
--
--
--
277
287
322
400
803
506
--
--
506
--
--
--
  NonCurrent Deferred Liabilities
--
--
--
--
1,190
1,783
1,989
1,389
55
22
24
50
22
24
71
24
Other Long-Term Liabilities
1,112
1,468
3,143
3,598
1,947
2,014
3,562
2,019
3,968
3,801
5,645
4,581
3,801
4,399
4,830
5,645
Total Liabilities
5,172
5,235
13,778
13,770
17,692
15,693
18,841
19,414
25,232
24,300
30,131
24,815
24,300
25,451
27,812
30,131
   
Common Stock
1
1
3
3
3
3
3
3
4
4
4
4
4
4
4
4
Preferred Stock
406
406
892
892
853
149
--
--
--
--
--
--
--
--
--
--
Retained Earnings
197
261
739
1,270
2,423
3,332
3,800
3,987
4,230
3,695
3,564
4,272
3,695
3,594
3,445
3,564
Accumulated other comprehensive income (loss)
76
-205
282
-115
310
416
432
74
-150
5
-5
-129
5
10
5
-5
Additional Paid-In Capital
2,417
2,431
4,474
4,092
4,350
4,948
5,323
5,346
7,587
7,840
8,314
7,843
7,840
7,842
8,303
8,314
Treasury Stock
-405
-663
-732
-638
-823
-1,163
-1,503
-1,924
-1,920
-1,942
-1,939
-1,942
-1,942
-1,940
-1,940
-1,939
Total Equity
2,692
2,231
5,658
5,504
7,116
7,685
8,055
7,486
9,751
9,602
9,938
10,048
9,602
9,510
9,817
9,938
Total Equity to Total Asset
0.34
0.30
0.29
0.29
0.29
0.33
0.30
0.28
0.28
0.28
0.25
0.29
0.28
0.27
0.26
0.25
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
186
84
621
586
1,225
941
476
197
315
-352
-255
138
-290
-67
-80
182
  Cumulative Effect Of Accounting Change
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Net Foreign Currency Exchange Gain
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Net Income From Continuing Operations
186
84
621
586
1,225
941
476
197
315
-352
-255
138
-290
-67
-80
182
Depreciation, Depletion and Amortization
309
238
257
648
418
1,007
842
1,102
1,135
1,341
1,473
289
292
359
404
418
  Change In Receivables
588
-8
87
-102
1
88
138
-119
-131
-224
-224
--
-224
--
--
--
  Change In Inventory
-56
-14
-50
-38
-5
-83
91
145
-172
11
11
--
11
--
--
--
  Change In Prepaid Assets
--
--
--
--
-7
26
-51
59
-26
-22
-22
--
-22
--
--
--
  Change In Payables And Accrued Expense
--
--
--
--
-37
-128
-309
-102
99
161
161
--
161
--
--
--
Change In Working Capital
81
-7
197
9
198
-403
-36
-13
48
-527
-471
48
-110
65
-129
-297
Change In DeferredTax
57
2
327
352
762
689
--
--
--
--
-75
263
--
-111
-403
439
Cash Flow from Discontinued Operations
--
--
--
--
43
--
--
--
--
--
--
--
--
--
--
--
Cash Flow from Others
18
-219
-992
-103
-1,167
-128
341
-120
-349
808
889
163
555
145
187
2
Cash Flow from Operations
651
98
410
1,492
1,479
2,106
1,623
1,166
1,149
1,270
1,561
901
447
391
-21
744
   
Purchase Of Property, Plant, Equipment
-114
-106
-221
-481
-899
-812
-740
-2,329
-3,396
-1,987
-1,081
-300
-406
-237
-270
-168
Sale Of Property, Plant, Equipment
253
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Purchase Of Business
--
--
--
--
--
-427
-1,006
-377
-81
-494
-2,952
-335
-120
-218
-1,599
-1,015
Sale Of Business
--
--
--
--
--
284
--
--
--
--
--
--
--
--
--
--
Purchase Of Investment
--
--
--
-49
-700
-311
-364
-472
-461
-514
-620
-136
-145
-188
-152
-135
Sale Of Investment
76
79
86
2
582
279
307
385
399
488
607
136
144
183
151
129
Net Intangibles Purchase And Sale
--
--
--
--
--
-38
-34
-19
-1
5
5
--
5
--
--
--
Cash From Discontinued Investing Activities
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Cash Flow from Investing
184
158
-4,176
-327
-672
-954
-1,623
-3,047
-2,262
-2,528
-3,455
-656
-497
124
-1,877
-1,205
   
Issuance of Stock
406
246
1,472
7
9
52
52
31
--
16
17
5
2
3
5
7
Repurchase of Stock
-405
-250
-732
-353
-185
-500
-180
-430
--
-25
--
--
--
--
--
--
Net Issuance of Preferred Stock
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Net Issuance of Debt
-259
-756
3,858
-408
-306
248
726
731
1,905
842
1,253
81
105
691
226
231
Cash Flow for Dividends
--
-20
-50
-55
-55
-33
-9
-9
-50
-154
-181
-40
-41
-41
-50
-49
Other Financing
-26
-50
-495
-5
50
-110
62
-290
244
748
628
469
110
-237
37
718
Cash Flow from Financing
-284
-830
4,053
-814
-487
-343
651
33
2,099
1,427
1,717
515
176
416
218
907
   
Net Change in Cash
554
-576
291
355
362
810
647
-1,846
982
167
-176
761
125
933
-1,706
472
Capital Expenditure
-114
-106
-221
-481
-899
-812
-740
-2,329
-3,396
-1,987
-1,081
-300
-406
-237
-270
-168
Free Cash Flow
537
-8
189
1,011
580
1,294
883
-1,163
-2,247
-717
480
601
41
154
-291
576
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 NRG and found 3 Severe Warning Signs, 1 Medium Warning Sign and Good Signs. Click here for details.

Change log: 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:

NRG 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