Switch to:
Annual Rates (per share) 10 yrs* 5 yrs* 12 months*
Revenue Growth (%) 4.90  -1.20  -14.20 
EBITDA Growth (%) 10.80  -6.00  -39.00 
EBIT Growth (%) 0.00  -8.30  -39.30 
EPS without NRI Growth (%) 0.00  -8.40  -48.30 
Free Cash Flow Growth (%) 14.90  -4.40  -37.60 
Book Value Growth (%) 4.90  11.50  -12.50 

*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: UK, Switzerland, France, Germany, UK, Brazil, Mexico
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 ($)
13.39
14.44
17.08
18.61
19.88
20.87
21.80
20.23
21.31
18.26
18.27
5.38
4.35
4.59
4.54
4.79
EBITDA per Share ($)
3.25
4.10
4.72
0.04
6.30
7.27
6.20
6.31
6.91
4.21
4.21
1.21
1.19
1.23
0.96
0.83
EBIT per Share ($)
3.34
3.80
3.72
-1.17
5.09
5.90
4.80
4.24
5.11
3.10
3.10
1.00
0.78
0.82
0.52
0.98
Earnings per Share (diluted) ($)
1.81
2.45
2.71
-1.89
3.94
4.58
3.90
3.66
4.32
2.23
2.23
0.67
0.68
0.68
0.47
0.40
eps without NRI ($)
1.83
2.45
2.71
-1.89
3.94
4.58
3.90
3.66
4.32
2.23
2.23
0.67
0.68
0.68
0.47
0.40
Free Cashflow per Share ($)
0.56
2.67
3.73
5.69
3.17
5.13
4.97
3.81
4.33
2.70
2.70
1.15
0.04
0.70
1.04
0.92
Dividends Per Share
1.52
1.60
1.70
1.88
1.96
1.96
1.96
1.96
1.96
1.96
1.96
0.49
0.49
0.49
0.49
0.49
Book Value Per Share ($)
9.49
9.70
11.90
5.92
8.29
10.78
11.70
12.88
15.79
13.84
13.81
15.79
16.38
16.10
15.87
13.81
Tangible Book per share ($)
9.49
9.70
9.74
2.47
5.07
6.60
7.27
8.73
11.91
9.66
9.64
11.91
12.62
11.92
11.60
9.64
Month End Stock Price ($)
56.59
52.10
53.39
40.27
35.71
35.04
41.56
49.32
51.00
68.99
70.17
51.00
58.86
62.17
64.85
68.99
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 %
18.24
24.46
24.12
-20.47
53.25
46.20
33.49
28.89
28.92
14.49
13.74
16.86
16.19
16.16
11.23
10.37
Return on Assets %
8.01
11.44
12.09
-7.39
15.28
17.34
13.45
12.01
13.45
6.60
6.76
8.41
8.32
8.41
5.75
4.77
Return on Invested Capital %
24.19
27.88
25.25
-16.28
39.32
41.71
33.12
25.34
27.53
14.71
14.69
20.15
15.23
15.13
9.37
18.82
Return on Capital - Joel Greenblatt %
44.93
46.41
40.32
-13.03
61.16
69.59
63.43
61.01
70.52
41.77
39.70
52.26
38.94
39.63
26.75
52.11
Debt to Equity
0.60
0.34
0.37
1.55
0.70
0.56
0.52
0.38
0.30
0.52
0.52
0.30
0.29
0.30
0.32
0.52
   
Gross Margin %
76.28
77.40
77.20
78.52
80.55
81.08
79.13
78.78
78.76
74.85
74.85
76.13
73.89
75.90
74.01
75.53
Operating Margin %
24.91
26.29
21.77
-6.29
25.59
28.28
22.03
20.94
24.00
16.97
16.97
18.57
17.83
17.96
11.53
20.41
Net Margin %
13.52
16.97
15.85
-10.17
19.82
21.97
17.90
18.09
20.27
12.19
12.19
12.52
15.54
14.86
10.27
8.37
   
Total Equity to Total Asset
0.44
0.50
0.50
0.23
0.35
0.40
0.40
0.43
0.50
0.41
0.41
0.50
0.53
0.51
0.51
0.41
LT Debt to Total Asset
0.23
0.16
0.17
0.16
0.24
0.22
0.16
0.16
0.12
0.14
0.14
0.12
0.15
0.15
0.15
0.14
   
Asset Turnover
0.59
0.67
0.76
0.73
0.77
0.79
0.75
0.66
0.66
0.54
0.55
0.17
0.13
0.14
0.14
0.14
Dividend Payout Ratio
0.84
0.65
0.63
--
0.50
0.43
0.50
0.54
0.45
0.88
0.88
0.73
0.72
0.72
1.04
1.23
   
Days Sales Outstanding
57.65
53.47
52.38
49.79
55.88
55.26
54.07
53.87
54.24
60.19
60.19
53.95
58.51
58.94
57.15
57.63
Days Accounts Payable
82.08
81.24
79.41
73.87
83.20
89.63
81.04
90.43
83.24
83.48
83.48
73.66
85.82
86.26
73.70
82.15
Days Inventory
219.03
213.47
205.92
209.20
229.60
224.36
173.48
188.10
207.21
209.74
217.15
194.24
220.08
236.21
217.31
203.33
Cash Conversion Cycle
194.60
185.70
178.89
185.12
202.28
189.99
146.51
151.54
178.21
186.45
193.86
174.53
192.77
208.89
200.76
178.81
Inventory Turnover
1.67
1.71
1.77
1.74
1.59
1.63
2.10
1.94
1.76
1.74
1.68
0.47
0.41
0.39
0.42
0.45
COGS to Revenue
0.24
0.23
0.23
0.21
0.19
0.19
0.21
0.21
0.21
0.25
0.25
0.24
0.26
0.24
0.26
0.24
Inventory to Revenue
0.14
0.13
0.13
0.12
0.12
0.12
0.10
0.11
0.12
0.14
0.15
0.51
0.63
0.62
0.62
0.55
Income StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 Dec14 TTM Dec13 Mar14 Jun14 Sep14 Dec14
   
Revenue
14,645
15,691
18,634
20,372
21,836
23,076
24,287
22,603
23,113
19,616
19,616
5,809
4,683
4,936
4,876
5,121
Cost of Goods Sold
3,474
3,547
4,249
4,377
4,247
4,366
5,068
4,797
4,908
4,933
4,933
1,387
1,223
1,190
1,267
1,253
Gross Profit
11,171
12,145
14,385
15,995
17,589
18,710
19,219
17,807
18,205
14,683
14,683
4,422
3,460
3,746
3,609
3,868
Gross Margin %
76.28
77.40
77.20
78.52
80.55
81.08
79.13
78.78
78.76
74.85
74.85
76.13
73.89
75.90
74.01
75.53
   
Selling, General, & Admin. Expense
4,497
4,890
6,095
6,626
6,893
7,053
7,880
7,514
7,126
6,621
6,621
1,954
1,485
1,664
1,672
1,800
Advertising
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Research & Development
3,026
3,129
3,487
3,841
4,327
4,884
5,021
5,278
5,531
4,734
4,734
1,475
1,109
1,195
1,243
1,186
Other Operating Expense
0
0
746
6,809
783
247
968
281
--
--
-0
-85
31
-0
131
-163
Operating Income
3,649
4,125
4,057
-1,282
5,587
6,525
5,350
4,734
5,548
3,329
3,329
1,079
835
887
562
1,045
Operating Margin %
24.91
26.29
21.77
-6.29
25.59
28.28
22.03
20.94
24.00
16.97
16.97
18.57
17.83
17.96
11.53
20.41
   
Interest Income
--
262
215
211
75
52
80
105
120
121
121
34
34
34
29
24
Interest Expense
-105
-238
-228
-228
-261
-186
-186
-178
-160
-149
-149
-40
-38
-36
-38
-37
Other Income (Minority Interest)
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Pre-Tax Income
2,718
3,418
3,877
-1,308
5,358
6,525
5,350
5,408
5,889
3,000
3,000
910
891
940
656
514
Tax Provision
-716
-755
-924
-764
-1,029
-1,456
-1,002
-1,320
-1,205
-610
-610
-182
-163
-207
-155
-85
Tax Rate %
26.34
22.10
23.83
-58.45
19.21
22.31
18.73
24.40
20.45
20.32
20.32
20.05
18.29
22.00
23.63
16.57
Net Income (Continuing Operations)
2,002
2,663
2,953
-2,072
4,329
5,070
4,348
4,089
4,685
2,391
2,391
728
728
734
501
429
Net Income (Discontinued Operations)
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Net Income
1,980
2,663
2,953
-2,072
4,329
5,070
4,348
4,089
4,685
2,391
2,391
728
728
734
501
429
Net Margin %
13.52
16.97
15.85
-10.17
19.82
21.97
17.90
18.09
20.27
12.19
12.19
12.52
15.54
14.86
10.27
8.37
   
Preferred dividends
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
EPS (Basic)
1.82
2.45
2.71
-1.89
3.94
4.58
3.90
3.67
4.33
2.23
2.23
0.68
0.68
0.68
0.47
0.40
EPS (Diluted)
1.81
2.45
2.71
-1.89
3.94
4.58
3.90
3.66
4.32
2.23
2.23
0.67
0.68
0.68
0.47
0.40
Shares Outstanding (Diluted)
1,093.7
1,086.8
1,090.8
1,094.5
1,098.4
1,105.8
1,114.0
1,117.3
1,084.8
1,074.3
1,070.0
1,079.0
1,075.8
1,076.4
1,074.4
1,070.0
   
Depreciation, Depletion and Amortization
726
802
1,048
1,123
1,298
1,328
1,374
1,462
1,446
1,379
1,379
351
349
348
342
339
EBITDA
3,549
4,458
5,153
43
6,917
8,039
6,909
7,048
7,495
4,528
4,528
1,301
1,277
1,324
1,036
890
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
3,007
3,109
3,221
5,497
4,463
5,993
5,923
4,019
3,830
3,872
3,872
3,830
3,888
3,766
3,166
3,872
  Marketable Securities
2,031
782
1,611
429
35
734
975
1,666
1,567
955
955
1,567
1,324
1,361
1,644
955
Cash, Cash Equivalents, Marketable Securities
5,038
3,891
4,831
5,926
4,498
6,727
6,897
5,684
5,397
4,827
4,827
5,397
5,212
5,127
4,810
4,827
Accounts Receivable
2,313
2,299
2,674
2,779
3,343
3,494
3,598
3,336
3,434
3,235
3,235
3,434
3,003
3,188
3,054
3,235
  Inventories, Raw Materials & Components
215
187
203
236
228
221
206
256
259
315
315
259
--
--
--
315
  Inventories, Work In Process
1,272
1,552
1,803
1,657
1,830
1,714
1,518
1,736
1,868
1,715
1,715
1,868
--
--
--
1,715
  Inventories, Inventories Adjustments
-80
-113
-135
-171
-146
-218
-211
-183
-167
-128
-128
-167
--
--
--
-128
  Inventories, Finished Goods
471
645
653
771
938
801
786
834
968
838
838
968
--
--
--
838
  Inventories, Other
-0
0
--
-0
--
-0
--
0
0
-0
-0
0
2,969
3,190
2,845
-0
Total Inventories
1,878
2,270
2,524
2,493
2,850
2,518
2,300
2,644
2,929
2,740
2,740
2,929
2,969
3,190
2,845
2,740
Other Current Assets
1,567
1,235
2,287
1,255
1,796
2,102
1,454
1,374
1,344
1,378
1,378
1,344
1,855
1,652
1,403
1,378
Total Current Assets
10,796
9,694
12,316
12,453
12,487
14,840
14,248
13,039
13,105
12,180
12,180
13,105
13,039
13,157
12,111
12,180
   
  Land And Improvements
167
169
180
219
217
208
203
201
199
205
205
199
--
--
--
205
  Buildings And Improvements
4,585
4,853
5,544
5,953
6,122
6,029
6,136
6,374
6,490
6,516
6,516
6,490
--
--
--
6,516
  Machinery, Furniture, Equipment
6,314
6,719
7,455
8,045
7,813
7,356
7,220
7,543
7,753
7,610
7,610
7,753
--
--
--
7,610
  Construction In Progress
2,071
1,977
1,663
1,098
948
894
1,036
800
1,205
1,698
1,698
1,205
--
--
--
1,698
Gross Property, Plant and Equipment
13,136
13,717
14,841
15,316
15,100
14,487
14,594
14,918
15,647
16,029
16,029
15,647
15,780
16,114
16,082
16,029
  Accumulated Depreciation
-5,224
-5,564
-6,266
-6,690
-6,903
-6,546
-6,834
-7,158
-7,671
-8,065
-8,065
-7,671
-7,809
-8,013
-8,038
-8,065
Property, Plant and Equipment
7,913
8,152
8,575
8,626
8,197
7,941
7,760
7,760
7,976
7,964
7,964
7,976
7,971
8,101
8,043
7,964
Intangible Assets
--
--
2,455
3,929
3,700
4,819
5,128
4,753
4,331
4,642
4,642
4,331
4,203
4,670
4,751
4,642
Other Long Term Assets
5,873
4,109
3,528
4,204
3,077
3,402
6,523
8,847
9,837
12,392
12,392
9,837
9,544
9,091
9,744
12,392
Total Assets
24,581
21,955
26,875
29,213
27,461
31,001
33,660
34,399
35,249
37,178
37,178
35,249
34,757
35,018
34,649
37,178
   
  Accounts Payable
781
789
924
886
968
1,072
1,125
1,188
1,119
1,128
1,128
1,119
1,150
1,125
1,023
1,128
  Total Tax Payable
--
--
--
229
347
458
262
144
254
94
94
254
103
169
154
94
  Other Accrued Expense
--
--
--
1,308
1,432
1,392
1,347
1,482
1,467
1,289
1,289
1,467
555
1,158
701
1,289
Accounts Payable & Accrued Expense
781
789
924
2,423
2,747
2,922
2,734
2,814
2,841
2,511
2,511
2,841
1,807
2,451
1,878
2,511
Current Portion of Long-Term Debt
735
219
414
5,846
27
156
1,522
12
1,013
2,689
2,689
1,013
9
10
313
2,689
DeferredTaxAndRevenue
--
--
--
--
--
--
422
1,048
793
1,467
1,467
793
760
1,044
1,353
1,467
Other Current Liabilities
4,200
4,077
4,099
4,841
3,794
4,024
4,253
4,516
4,270
4,541
4,541
4,270
4,055
3,912
4,031
4,541
Total Current Liabilities
5,716
5,086
5,437
13,110
6,568
7,101
8,931
8,390
8,917
11,208
11,208
8,917
6,632
7,417
7,575
11,208
   
Long-Term Debt
5,764
3,494
4,594
4,616
6,635
6,771
5,465
5,519
4,200
5,368
5,368
4,200
5,255
5,301
5,293
5,368
Debt to Equity
0.60
0.34
0.37
1.55
0.70
0.56
0.52
0.38
0.30
0.52
0.52
0.30
0.29
0.30
0.32
0.52
  Capital Lease Obligation
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  PensionAndRetirementBenefit
--
--
--
--
--
--
3,069
3,012
1,549
2,563
2,563
1,549
1,553
1,529
1,524
2,563
  NonCurrent Deferred Liabilities
695
62
288
75
--
--
--
--
--
--
--
--
--
--
--
--
Other Long-Term Liabilities
1,614
2,333
3,053
4,677
4,734
4,709
2,654
2,712
2,951
2,667
2,667
2,951
2,979
2,788
2,588
2,667
Total Liabilities
13,789
10,975
13,371
22,477
17,937
18,581
20,118
19,634
17,617
21,805
21,805
17,617
16,419
17,035
16,980
21,805
   
Common Stock
707
--
710
--
--
--
724
--
--
--
--
--
700
699
--
--
Preferred Stock
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Retained Earnings
10,027
10,927
11,807
7,655
9,830
12,733
14,898
16,088
16,992
16,483
16,483
16,992
17,665
17,204
17,407
16,483
Accumulated other comprehensive income (loss)
-3,162
-4,124
-2,717
-2,787
-2,472
-2,670
-3,859
-3,797
-2,003
-3,992
-3,992
-2,003
-1,957
-1,935
-2,552
-3,992
Additional Paid-In Capital
3,324
4,280
3,805
4,688
5,354
5,520
4,887
5,680
5,749
5,987
5,987
5,749
5,035
5,120
5,919
5,987
Treasury Stock
-104
-101
-101
-99
-99
-96
-95
-192
-94
-91
-91
-94
-91
-91
-91
-91
Total Equity
10,792
10,981
13,504
6,735
9,524
12,420
13,542
14,765
17,631
15,373
15,373
17,631
18,338
17,984
17,669
15,373
Total Equity to Total Asset
0.44
0.50
0.50
0.23
0.35
0.40
0.40
0.43
0.50
0.41
0.41
0.50
0.53
0.51
0.51
0.41
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
1,980
2,663
2,953
-2,072
4,329
5,070
4,348
4,089
4,685
2,391
2,391
728
728
734
501
429
  Cumulative Effect Of Accounting Change
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Net Foreign Currency Exchange Gain
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Net Income From Continuing Operations
1,980
2,663
2,953
-2,072
4,329
5,070
4,348
4,089
4,685
2,391
2,391
728
728
734
501
429
Depreciation, Depletion and Amortization
726
802
1,048
1,123
1,298
1,328
1,374
1,462
1,446
1,379
1,379
351
349
348
342
339
  Change In Receivables
-286
244
-843
799
-493
-319
-189
362
-153
117
117
-153
--
--
--
117
  Change In Inventory
72
-60
154
85
-179
157
203
-308
-287
-307
-307
-287
--
--
--
-307
  Change In Prepaid Assets
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Change In Payables And Accrued Expense
-1,463
-936
927
-1,608
-200
-364
591
-336
-70
-261
-261
-70
--
--
--
-261
Change In Working Capital
-1,947
-795
-117
924
-957
-186
1,248
-51
-393
-39
-39
1,105
-941
-80
473
509
Change In DeferredTax
-348
347
123
443
190
560
-269
126
286
-36
-36
-522
94
28
64
-222
Stock Based Compensation
--
--
--
255
369
231
147
142
145
156
156
40
38
39
39
41
Cash Flow from Discontinued Operations
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Cash Flow from Others
1,502
960
1,148
6,623
-893
-146
386
-462
-433
517
517
25
5
-14
273
253
Cash Flow from Operations
1,914
3,976
5,155
7,296
4,336
6,857
7,235
5,305
5,735
4,367
4,367
1,727
272
1,054
1,691
1,350
   
Purchase Of Property, Plant, Equipment
-1,298
-1,078
-1,082
-947
-765
-694
-672
-905
-1,012
-1,163
-2,425
-1,012
-227
-457
-579
-1,163
Sale Of Property, Plant, Equipment
11
65
32
26
18
25
25
22
179
15
15
179
--
--
--
15
Purchase Of Business
--
--
--
-6,083
--
-609
-308
--
-44
-551
-551
--
--
-551
--
--
Sale Of Business
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Purchase Of Investment
-1,183
-1,313
-1,128
-2,412
-432
-1,067
-4,459
-7,619
-15,573
-11,441
-11,441
-4,555
-3,173
-3,226
-3,639
-1,402
Sale Of Investment
608
2,755
800
2,555
1,108
585
2,139
6,903
14,555
15,064
15,064
3,694
3,800
3,630
2,587
5,046
Net Intangibles Purchase And Sale
--
--
--
-122
-90
-492
-1,021
-139
-24
-308
-308
-24
-25
-46
-282
45
Cash From Discontinued Investing Activities
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Cash Flow from Investing
-2,216
608
-4,328
-7,269
143
-3,160
-4,824
-2,833
-2,073
-3,909
-3,909
-1,232
388
-469
-1,650
-2,179
   
Issuance of Stock
106
60
25
--
--
--
--
--
--
--
--
--
--
--
--
--
Repurchase of Stock
-378
-122
--
--
--
--
--
-721
-1,698
-800
-800
-500
-55
-145
-300
-300
Net Issuance of Preferred Stock
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Net Issuance of Debt
7
-2,790
985
4,411
-3,424
124
-196
-1,511
-11
2,639
2,639
-8
-9
-30
302
2,375
Cash Flow for Dividends
-1,655
-1,736
-1,854
-2,057
-2,152
-2,165
-2,180
-2,187
-2,121
-2,101
-2,101
-529
-524
-527
-525
-525
Other Financing
40
10
-1
-8
43
19
6
-0
-0
187
187
-0
-7
-1
117
78
Cash Flow from Financing
-1,881
-4,579
-845
2,346
-5,534
-2,022
-2,370
-4,420
-3,829
-75
-75
-1,036
-595
-703
-406
1,628
   
Net Change in Cash
-2,359
103
111
2,276
-1,034
1,530
-71
-1,904
-189
41
41
-539
58
-122
-600
706
Capital Expenditure
-1,298
-1,078
-1,082
-1,069
-855
-1,187
-1,693
-1,044
-1,036
-1,471
-1,471
-488
-227
-301
-579
-364
Free Cash Flow
616
2,898
4,072
6,226
3,481
5,670
5,542
4,261
4,699
2,896
2,896
1,239
45
753
1,113
986
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 Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 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
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 NYSE:LLY and found 3 Severe Warning Signs, 4 Medium Warning Signs and Good Signs. Click here for details.

Change log: 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:



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