Switch to:
Annual Rates (per share) 10 yrs* 5 yrs* 12 months*
Revenue Growth (%) 0.00  13.40  16.70 
EBITDA Growth (%) 0.00  -4.00  -44.20 
EBIT Growth (%) 0.00  9.20  -12.80 
EPS without NRI Growth (%) 0.00  -19.10  -46.00 
Free Cash Flow Growth (%) 0.00  0.00  103.00 
Book Value Growth (%) 0.00  13.10  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: UK, Germany, Russia, Russia, Argentina
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
Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 Dec14 TTM Dec13 Mar14 Jun14 Sep14 Dec14
   
Revenue per Share ($)
3.18
3.43
4.65
4.22
5.20
6.71
6.89
7.59
8.05
8.74
2.14
2.24
2.59
1.63
2.28
EBITDA per Share ($)
1.63
1.68
1.82
1.80
2.25
2.87
2.81
2.82
1.19
1.58
0.73
0.64
1.03
0.36
-0.45
EBIT per Share ($)
1.13
0.99
1.78
1.21
1.61
2.40
1.95
2.30
1.89
1.98
0.58
0.68
0.33
0.52
0.45
Earnings per Share (diluted) ($)
0.80
0.93
1.04
1.10
1.40
1.89
1.77
1.64
0.23
0.88
0.41
0.32
0.98
0.15
-0.57
eps without NRI ($)
0.80
0.93
1.04
1.10
1.40
1.89
1.77
1.65
0.23
0.88
0.41
0.32
0.98
0.15
-0.57
Free Cashflow per Share ($)
0.20
-0.06
0.32
--
0.46
0.12
0.18
0.50
0.94
--
0.11
0.42
--
0.53
0.41
Dividends Per Share
0.04
0.07
0.05
0.12
0.06
0.10
0.24
0.15
0.20
0.20
--
--
--
0.20
--
Book Value Per Share ($)
6.64
5.54
6.44
7.68
9.01
10.77
11.42
13.43
14.15
14.15
13.43
13.80
--
14.05
14.15
Tangible Book per share ($)
6.00
5.54
6.44
7.68
9.01
10.77
11.21
13.21
14.00
14.00
13.21
13.58
--
13.83
14.00
Month End Stock Price ($)
23.20
28.00
7.13
12.53
12.72
10.68
9.73
8.65
--
5.32
8.65
7.77
8.72
6.98
--
RatiosAnnualsAdd to batch download listDownload 15Y FinancialQuarterly
Fiscal Period
Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 Dec14 TTM Dec13 Mar14 Jun14 Sep14 Dec14
   
Return on Equity %
--
15.39
17.37
15.70
16.73
19.06
15.66
13.03
1.66
2.07
12.23
9.44
19.02
8.67
-16.25
Return on Assets %
--
10.30
10.64
10.04
11.01
12.98
10.71
8.97
1.11
1.41
8.53
6.57
13.25
6.02
-10.87
Return on Invested Capital %
--
20.80
17.64
11.33
12.69
16.98
12.27
12.68
6.14
12.34
11.69
13.17
9.36
22.93
10.26
Return on Capital - Joel Greenblatt %
--
34.15
28.58
16.52
18.97
24.42
16.62
16.90
12.48
15.67
16.38
18.70
13.10
27.02
11.55
Debt to Equity
0.17
0.38
0.30
0.31
0.21
0.21
0.18
0.19
0.27
0.27
0.19
0.20
--
0.21
0.27
   
Gross Margin %
39.68
100.00
100.00
100.00
100.00
77.17
76.14
71.70
68.66
83.52
73.17
80.63
122.95
61.60
69.30
Operating Margin %
35.52
28.96
38.36
28.65
30.96
35.73
28.34
30.23
23.44
23.44
27.37
30.33
12.69
31.66
19.71
Net Margin %
25.05
27.16
22.61
26.06
26.93
28.19
25.69
21.70
2.84
2.84
18.99
14.31
17.30
9.32
-25.11
   
Total Equity to Total Asset
0.77
0.58
0.64
0.64
0.68
0.69
0.68
0.69
0.65
0.65
0.69
0.70
--
0.69
0.65
LT Debt to Total Asset
0.10
0.15
0.13
0.14
0.12
0.11
0.10
0.11
0.15
0.15
0.11
0.12
--
0.12
0.15
   
Asset Turnover
--
0.38
0.47
0.39
0.41
0.46
0.42
0.41
0.39
0.50
0.11
0.12
0.19
0.16
0.11
Dividend Payout Ratio
0.05
0.08
0.05
0.11
0.05
0.05
0.14
0.09
0.86
0.86
--
--
--
1.29
--
   
Days Sales Outstanding
44.18
46.29
43.77
48.03
40.61
42.29
50.10
52.23
44.66
44.66
46.40
42.46
--
50.02
39.44
Days Accounts Payable
48.60
--
--
--
--
75.02
87.63
146.86
147.98
281.52
137.64
221.08
--
175.57
133.45
Days Inventory
--
--
--
--
--
99.93
139.64
126.82
129.34
194.35
131.97
166.81
--
70.89
126.65
Cash Conversion Cycle
-4.42
46.29
43.77
48.03
40.61
67.20
102.11
32.19
26.02
-42.51
40.73
-11.81
--
-54.66
32.64
Inventory Turnover
--
--
--
--
--
3.65
2.61
2.88
2.82
1.88
0.69
0.55
-1.13
1.29
0.72
COGS to Revenue
0.60
--
--
--
--
0.29
0.24
0.28
0.31
0.16
0.27
0.19
-0.23
0.38
0.31
Inventory to Revenue
--
0.10
0.08
0.09
0.09
0.08
0.09
0.10
0.11
0.09
0.39
0.35
0.20
0.30
0.43
Income StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 Dec14 TTM Dec13 Mar14 Jun14 Sep14 Dec14
   
Revenue
36,511
40,127
54,404
49,528
59,564
76,786
78,929
86,934
92,562
92,562
24,463
25,811
21,778
18,771
26,201
Cost of Goods Sold
22,024
--
--
--
--
22,176
18,835
24,603
29,011
15,250
6,562
4,998
-4,998
7,207
8,043
Gross Profit
14,487
40,127
54,404
49,528
59,564
59,259
60,094
62,331
63,551
77,312
17,900
20,813
26,777
11,564
18,159
Gross Margin %
39.68
100.00
100.00
100.00
100.00
77.17
76.14
71.70
68.66
83.52
73.17
80.63
122.95
61.60
69.30
   
Selling, General, & Admin. Expense
1,514
111
124
391
449
4,040
4,657
4,232
3,890
2,593
1,728
105
--
925
1,564
Advertising
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Research & Development
--
256
330
472
400
488
327
277
325
262
103
78
--
141
43
Other Operating Expense
5
28,139
33,081
34,475
40,271
27,295
32,744
31,539
37,636
52,757
9,374
12,801
24,014
4,554
11,389
Operating Income
12,967
11,621
20,869
14,190
18,444
27,436
22,366
26,283
21,699
21,699
6,695
7,829
2,763
5,944
5,163
Operating Margin %
35.52
28.96
38.36
28.65
30.96
35.73
28.34
30.23
23.44
23.44
27.37
30.33
12.69
31.66
19.71
   
Interest Income
131
1,248
775
609
343
313
441
553
1,109
3,589
126
127
2,615
393
454
Interest Expense
-787
-1,275
-992
-1,228
-641
-530
-613
-708
-741
-4,015
-175
-190
-3,429
-170
-226
Other Income (Expense)
1,223
3,709
-3,570
2,648
2,946
599
3,601
-1,519
-16,987
-16,192
-203
-2,501
3,294
-4,141
-12,844
   Other Income (Minority Interest)
-436
-612
-471
-235
-487
-587
-463
-438
30
30
-147
-143
-99
-29
302
Pre-Tax Income
13,534
15,304
17,083
16,218
21,091
27,818
25,795
24,608
5,081
5,081
6,443
5,265
5,243
2,025
-7,452
Tax Provision
-3,952
-3,796
-4,310
-3,074
-4,565
-5,589
-5,056
-5,305
-2,478
-2,478
-1,651
-1,429
-1,375
-246
573
Tax Rate %
29.20
24.80
25.23
18.95
21.65
20.09
19.60
21.56
48.77
48.77
25.63
27.14
26.23
12.16
7.68
Net Income (Continuing Operations)
9,583
11,508
12,773
13,144
16,526
22,230
20,739
19,303
2,603
2,603
4,792
3,836
3,868
1,779
-6,880
Net Income (Discontinued Operations)
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Net Income
9,147
10,896
12,302
12,909
16,038
21,643
20,276
18,865
2,633
2,633
4,645
3,693
3,768
1,750
-6,578
Net Margin %
25.05
27.16
22.61
26.06
26.93
28.19
25.69
21.70
2.84
2.84
18.99
14.31
17.30
9.32
-25.11
   
Preferred dividends
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
EPS (Basic)
0.80
0.93
1.04
1.10
1.40
1.89
1.77
1.64
0.23
0.88
0.41
0.32
0.98
0.15
-0.57
EPS (Diluted)
0.80
0.93
1.04
1.10
1.40
1.89
1.77
1.64
0.23
0.88
0.41
0.32
0.98
0.15
-0.57
Shares Outstanding (Diluted)
11,473.0
11,700.0
11,700.0
11,750.0
11,450.0
11,450.0
11,450.0
11,450.0
11,500.0
11,500.0
11,450.0
11,500.0
8,397.1
11,500.0
11,500.0
   
Depreciation, Depletion and Amortization
4,434
3,040
3,229
3,663
4,034
4,557
5,724
6,939
7,818
9,718
1,790
1,900
--
5,714
2,104
EBITDA
18,755
19,618
21,304
21,109
25,766
32,905
32,132
32,255
13,640
15,026
8,409
7,355
8,672
4,121
-5,122
Balance SheetAnnuals (USD $) View: Quarterly
Fiscal Period
Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 Dec14 Latest Q. Dec13 Mar14 Jun14 Sep14 Dec14
   
  Cash And Cash Equivalents
2,550
4,821
5,756
4,216
7,360
8,302
7,050
11,411
17,191
17,191
11,411
15,843
--
12,482
17,191
  Marketable Securities
2,151
1,595
202
863
123
397
281
406
178
178
406
423
--
193
178
Cash, Cash Equivalents, Marketable Securities
4,702
6,416
5,958
5,080
7,483
8,699
7,330
11,817
17,369
17,369
11,817
16,266
--
12,674
17,369
Accounts Receivable
4,420
5,089
6,524
6,517
6,628
8,898
10,834
12,439
11,326
11,326
12,439
12,010
--
10,291
11,326
  Inventories, Raw Materials & Components
1,589
--
--
--
--
1,705
1,621
1,827
2,191
2,191
1,827
--
--
--
2,191
  Inventories, Work In Process
131
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Inventories, Inventories Adjustments
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Inventories, Finished Goods
2,325
4,064
4,586
4,748
5,394
--
423
409
--
--
409
--
--
--
--
  Inventories, Other
--
--
--
--
--
5,044
5,618
7,607
8,935
8,935
7,607
146
--
185
8,935
Total Inventories
4,045
4,064
4,586
4,748
5,394
6,748
7,663
9,434
11,126
11,126
9,434
8,841
--
11,198
11,126
Other Current Assets
8,103
10,370
8,964
11,609
11,393
12,752
14,259
13,712
17,492
17,492
13,712
13,101
--
14,789
17,492
Total Current Assets
21,269
25,938
26,032
27,954
30,897
37,097
40,086
47,403
57,313
57,313
47,403
50,217
--
48,953
57,313
   
  Land And Improvements
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Buildings And Improvements
--
--
--
--
--
32,833
39,786
45,992
50,284
50,284
45,992
--
--
--
50,284
  Machinery, Furniture, Equipment
44,138
10,591
12,300
70,760
84,316
36,502
45,833
61,792
69,868
69,868
61,792
--
--
--
69,868
  Construction In Progress
--
--
--
--
--
30,280
26,136
30,184
34,947
34,947
30,184
32,629
--
37,404
34,947
Gross Property, Plant and Equipment
60,418
57,799
66,576
123,125
137,263
162,246
189,770
212,948
237,724
237,724
212,948
217,207
--
226,811
237,724
  Accumulated Depreciation
--
--
--
-42,086
-46,413
-50,992
-58,139
-64,909
-72,958
-72,958
-64,909
-66,880
--
-70,745
-72,958
Property, Plant and Equipment
60,418
57,799
66,576
81,039
90,850
111,253
131,631
148,039
164,766
164,766
148,039
150,327
--
156,066
164,766
Intangible Assets
7,341
--
--
--
--
--
2,427
2,504
1,726
1,726
2,504
2,517
--
2,503
1,726
   Goodwill
--
--
--
--
--
--
--
2,504
1,726
1,726
2,504
--
--
--
1,726
Other Long Term Assets
10,138
28,741
26,097
29,494
31,192
32,155
23,850
24,545
27,519
27,519
24,545
24,416
--
25,168
27,519
Total Assets
99,166
112,478
118,705
138,487
152,939
180,505
197,994
222,491
251,324
251,324
222,491
227,477
--
232,690
251,324
   
  Accounts Payable
2,933
3,766
5,338
5,277
4,555
4,558
4,522
9,899
11,762
11,762
9,899
12,110
--
13,867
11,762
  Total Tax Payable
--
381
112
1,794
1,947
2,281
2,160
2,713
2,882
2,882
2,713
3,369
--
2,495
2,882
  Other Accrued Expense
-2,933
-4,147
-5,450
-7,071
-6,502
-6,839
-6,682
-12,612
-14,644
-14,644
-12,612
-15,479
--
-16,363
-14,644
Accounts Payable & Accrued Expense
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Current Portion of Long-Term Debt
2,492
8,702
7,297
7,230
3,164
6,075
5,342
5,496
7,696
7,696
5,496
4,399
--
5,480
7,696
DeferredTaxAndRevenue
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Other Current Liabilities
6,886
9,257
8,679
10,108
13,582
15,605
19,365
17,545
23,036
23,036
17,545
15,479
--
16,363
23,036
Total Current Liabilities
9,378
17,959
15,977
17,338
16,746
21,680
24,707
23,041
30,733
30,733
23,041
19,879
--
21,843
30,733
   
Long-Term Debt
10,195
16,310
15,316
19,690
18,619
19,429
19,506
24,342
36,828
36,828
24,342
27,505
--
27,950
36,828
Debt to Equity
0.17
0.38
0.30
0.31
0.21
0.21
0.18
0.19
0.27
0.27
0.19
0.20
--
0.21
0.27
  Capital Lease Obligation
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  PensionAndRetirementBenefit
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  NonCurrent Deferred Liabilities
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Other Long-Term Liabilities
3,408
12,788
11,155
13,258
14,085
15,807
18,481
20,785
21,211
21,211
20,785
21,568
--
21,521
21,211
Total Liabilities
22,981
47,057
42,448
50,285
49,449
56,915
62,694
68,168
88,772
88,772
68,168
68,951
--
71,314
88,772
   
Common Stock
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Preferred Stock
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Retained Earnings
28,083
60,381
70,881
84,543
99,827
119,937
131,638
150,659
158,889
158,889
150,659
154,862
--
157,711
158,889
Accumulated other comprehensive income (loss)
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Additional Paid-In Capital
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Treasury Stock
--
--
--
--
--
-1,732
-1,724
-1,721
-1,721
-1,721
-1,721
-1,721
--
-1,721
-1,721
Total Equity
76,185
65,421
76,256
88,202
103,490
123,590
135,299
154,323
162,553
162,553
154,323
158,526
--
161,375
162,553
Total Equity to Total Asset
0.77
0.58
0.64
0.64
0.68
0.69
0.68
0.69
0.65
0.65
0.69
0.70
--
0.69
0.65
Cashflow StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 Dec14 TTM Dec13 Mar14 Jun14 Sep14 Dec14
   
  Net Income
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Cumulative Effect Of Accounting Change
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Net Foreign Currency Exchange Gain
-64
-554
2,901
548
-106
1,064
-1,180
--
--
--
--
--
--
--
--
Net Income From Continuing Operations
-64
-554
2,901
548
-106
27,818
25,795
24,608
5,081
10,346
6,443
5,265
--
12,533
-7,452
Depreciation, Depletion and Amortization
--
3,040
3,229
3,663
4,034
4,557
5,724
6,939
7,818
9,718
1,790
1,900
--
5,714
2,104
  Change In Receivables
--
-319
-4,019
-2,660
-659
-1,104
-2,985
-1,834
-1,392
-1,392
-1,834
--
--
--
-1,392
  Change In Inventory
--
-452
-696
31
-597
-1,373
-658
-1,686
-1,791
-1,791
-1,686
--
--
--
-1,791
  Change In Prepaid Assets
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Change In Payables And Accrued Expense
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Change In Working Capital
--
2,238
-349
-412
5,537
-535
421
-2,601
-181
1,569
-261
1,750
--
312
-493
Change In DeferredTax
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Stock Based Compensation
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Cash Flow from Discontinued Operations
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Cash Flow from Others
8,161
3,857
10,347
10,163
14,053
-4,726
-7,552
-103
19,005
21,490
-520
2,484
--
2,970
16,035
Cash Flow from Operations
8,097
8,582
16,128
13,961
23,519
27,115
24,388
28,843
31,723
43,123
7,452
11,400
--
21,529
10,194
   
Purchase Of Property, Plant, Equipment
-5,798
-9,324
-12,417
-13,929
-18,298
-25,718
-22,340
-23,136
-20,900
-27,500
-6,233
-6,600
--
-15,400
-5,500
Sale Of Property, Plant, Equipment
48
176
--
--
--
--
--
--
--
--
--
--
--
--
--
Purchase Of Business
-682
-5,748
-1,989
-1,842
-2,302
-2,143
-1,174
-2,303
-2,684
-2,808
-261
-124
--
-1,502
-1,182
Sale Of Business
--
529
646
1,333
3,078
2,166
2,964
1,716
1,651
1,792
543
141
--
1,493
158
Purchase Of Investment
-5,076
-1,075
-342
-2,294
--
-23
-19
-46
-68
-68
-40
--
--
--
-68
Sale Of Investment
3,842
--
--
34
62
--
--
--
--
26
--
--
--
26
--
Net Intangibles Purchase And Sale
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Cash From Discontinued Investing Activities
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Cash Flow from Investing
-7,987
-14,775
-14,830
-16,445
-17,392
-26,581
-21,315
-24,284
-23,867
-30,677
-6,138
-6,810
--
-16,856
-7,011
   
Issuance of Stock
220
11,209
1,778
--
4
--
8
3
--
3
3
--
--
--
--
Repurchase of Stock
-163
-10,916
-1,884
-1
--
-10
--
--
--
--
--
--
--
--
--
Net Issuance of Preferred Stock
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Net Issuance of Debt
267
7,206
1,113
1,223
-2,043
2,576
-518
2,143
-716
-781
723
-65
--
-340
-376
Cash Flow for Dividends
--
-1,148
-1,126
-277
-913
-1,556
-3,263
-2,272
-2,963
-2,969
-16
-6
--
-2,903
-61
Other Financing
-146
5
-108
-19
-11
-483
-432
-425
-669
-965
-95
-296
--
-762
93
Cash Flow from Financing
178
6,356
-226
926
-2,963
527
-4,204
-551
-4,348
-4,715
651
-367
--
-4,005
-343
   
Net Change in Cash
288
164
1,072
-1,558
3,163
1,003
-1,131
4,008
3,508
7,731
1,965
4,222
--
669
2,840
Capital Expenditure
-5,798
-9,324
-12,417
-13,929
-18,298
-25,718
-22,340
-23,136
-20,900
--
-6,233
-6,600
--
-15,400
-5,500
Free Cash Flow
2,299
-742
3,712
32
5,220
1,396
2,048
5,706
10,823
--
1,219
4,800
--
6,129
4,694
Valuation Ratios (Daily)AnnualsQuarterly
Fiscal Period
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
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
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
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
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
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
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
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
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
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
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
Valuation and QualityAnnualsQuarterly
Fiscal Period
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
   
Forex Rate (USD/RUB) Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 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 OGZPY and found 3 Severe Warning Signs, 1 Medium Warning Sign and Good Signs. Click here for details.

Change log: Apr. 7, 2015: Add 'Other Income (Minority Interest)' under 'Other Income (Expense)' as a sub-item. 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:



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)
FEEDBACK