Switch to:
Also traded in: Germany
Annual Rates (per share) 10 yrs* 5 yrs* 12 months*
Revenue Growth (%) 0.00  13.20  -7.60 
EBITDA Growth (%) 0.00  7.60  -19.90 
Operating Income Growth (%) 0.00  1.90  -34.80 
EPS without NRI Growth (%) 0.00  1.00  -41.80 
Free Cash Flow Growth (%) 0.00  0.00  0.00 
Book Value Growth (%) 0.00  17.50  6.20 

*12-month growth rate is calculated with the quarterly 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 6-year and 11-year annual numbers. Please click Growth Rate Calculation Example (GuruFocus) to see how GuruFocus calculates Wal-Mart Stores Inc (WMT)'s revenue growth rate. You can apply the same method to get the growth rate you want.
   Trendline:
Embed
Video Video Tutorial
* 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.
Export:Download financial data to Excel Download financial data to CSV Add to batch download list20-Y Financial Download PDF API Excel Add-In
Per Share DataAnnuals (USD $)Add to batch download listDownload 20Y FinancialQuarterly
Fiscal Period
TrendMar07 Mar08 Dec09 Dec10 Dec11 Dec12 Dec13 Dec14 Dec15 TTM Dec14 Mar15 Jun15 Sep15 Dec15
   
Revenue per Share
--
--
13.57
20.09
28.55
29.99
37.67
40.32
37.25
37.25
9.42
7.59
9.33
10.73
9.60
EBITDA per Share
-0.07
-0.14
1.71
1.84
2.66
2.56
3.40
3.23
2.59
2.59
0.62
0.39
0.47
0.95
0.78
EBIT per Share
-0.07
-0.14
1.46
1.32
2.00
1.86
2.43
2.10
1.33
1.33
0.32
0.09
0.15
0.63
0.46
Earnings per Share (diluted)
0.07
0.04
0.75
0.72
1.14
1.10
1.35
1.22
0.71
0.71
0.17
0.03
0.07
0.37
0.24
eps without NRI
0.07
0.09
0.86
0.72
1.15
1.10
1.35
1.22
0.71
0.71
0.17
0.03
0.07
0.37
0.24
Owner Earnings per Share (TTM)
--
--
--
--
0.18
1.62
0.92
-0.11
0.23
0.23
-0.11
0.29
-0.45
-0.56
0.23
Free Cashflow per Share
--
--
0.48
1.24
0.20
1.19
-0.18
-1.00
-0.36
-0.36
0.29
-0.28
-0.74
-0.31
0.97
Dividends per Share
--
--
0.10
0.10
0.11
0.12
0.14
0.15
0.21
0.21
0.04
0.04
0.06
0.06
0.06
Book Value per Share
5.09
5.13
4.40
4.22
5.38
6.44
7.71
8.80
9.35
9.35
8.80
8.84
8.84
9.16
9.35
Tangible Book per Share
5.09
5.13
1.52
1.49
2.91
3.16
4.53
5.72
6.24
6.24
5.72
5.60
5.66
6.01
6.24
Total Debt per Share
--
--
6.52
6.24
2.02
3.02
4.37
4.76
5.33
5.33
4.76
4.77
4.55
4.93
5.33
Month End Stock Price
7.33
7.90
7.97
9.54
14.93
15.04
31.13
23.24
22.03
23.39
23.24
17.19
19.80
17.91
22.03
   
RatiosAnnualsAdd to batch download listDownload 20Y FinancialQuarterly
Fiscal Period
Mar07 Mar08 Dec09 Dec10 Dec11 Dec12 Dec13 Dec14 Dec15 TTM Dec14 Mar15 Jun15 Sep15 Dec15
   
Return on Equity %
--
1.40
29.40
19.09
24.24
18.73
19.12
14.84
7.87
7.94
7.93
1.47
3.19
16.35
10.50
Return on Assets %
--
1.11
9.98
5.69
8.18
6.84
7.03
5.88
3.31
3.32
3.19
0.61
1.35
6.80
4.39
Return on Capital - Joel Greenblatt %
--
-1.81
52.91
30.07
51.15
58.39
54.08
32.86
16.43
15.32
16.88
4.53
6.89
26.88
19.81
Return on Invested Capital %
--
-1.67
18.57
11.41
19.67
21.75
21.33
13.80
7.32
7.02
7.51
1.90
3.33
13.16
8.60
Weighted Average Cost Of Capital (WACC) %
--
--
8.51
8.41
7.90
10.78
13.89
14.63
12.93
10.90
14.63
16.41
16.00
12.38
12.93
   
Gross Margin %
--
--
16.18
13.04
12.68
12.50
13.17
11.31
11.40
11.40
10.18
9.68
9.62
12.89
12.82
Operating Margin %
--
--
8.65
6.14
6.78
6.25
6.44
4.98
3.51
3.51
3.37
1.08
1.64
5.95
4.52
Net Margin %
--
--
5.55
3.57
4.01
3.68
3.58
3.03
1.91
1.91
1.83
0.43
0.75
3.42
2.53
FCF Margin %
--
--
3.56
6.18
0.72
3.96
-0.48
-2.49
-0.97
-0.97
3.04
-3.71
-7.94
-2.92
10.14
   
Debt to Equity
--
--
1.48
1.48
0.37
0.47
0.57
0.54
0.57
0.57
0.54
0.54
0.51
0.54
0.57
Total Equity to Total Asset
--
--
0.30
0.30
0.38
0.36
0.38
0.41
0.43
0.43
0.41
0.42
0.42
0.41
0.43
LT Debt to Total Asset
--
--
0.16
0.10
0.09
0.14
0.18
0.19
0.19
0.19
0.19
0.19
0.18
0.18
0.19
   
Asset Turnover
--
--
1.80
1.59
2.04
1.86
1.96
1.94
1.73
1.74
0.44
0.36
0.45
0.50
0.44
Dividend Payout Ratio
--
--
0.12
0.14
0.10
0.11
0.10
0.12
0.29
0.29
0.24
1.33
0.79
0.15
0.23
   
Days Sales Outstanding
--
--
84.79
80.67
46.66
63.47
57.25
59.03
60.65
60.65
63.14
59.52
51.96
63.37
58.84
Days Accounts Payable
--
--
58.34
39.88
30.55
41.00
27.52
25.41
26.57
26.57
26.83
31.13
27.12
25.29
26.20
Days Inventory
--
--
10.39
10.67
8.23
9.35
9.62
10.85
13.44
13.55
12.12
15.28
13.15
12.31
14.02
Cash Conversion Cycle
--
--
36.84
51.46
24.34
31.82
39.35
44.47
47.52
47.63
48.43
43.67
37.99
50.39
46.66
   
Inventory Turnover
--
--
35.15
34.21
44.33
39.03
37.93
33.66
27.15
26.94
7.53
5.97
6.94
7.41
6.51
COGS to Revenue
--
--
0.84
0.87
0.87
0.88
0.87
0.89
0.89
0.89
0.90
0.90
0.90
0.87
0.87
Inventory to Revenue
--
--
0.02
0.03
0.02
0.02
0.02
0.03
0.03
0.03
0.12
0.15
0.13
0.12
0.13
   
Income StatementAnnual (USD $) View: Quarterly
Fiscal Period
Mar07 Mar08 Dec09 Dec10 Dec11 Dec12 Dec13 Dec14 Dec15 TTM Dec14 Mar15 Jun15 Sep15 Dec15
   
Revenue
--
--
467
942
1,460
1,542
1,944
2,086
1,929
1,929
488
393
484
556
497
Cost of Goods Sold
--
--
391
819
1,275
1,349
1,688
1,850
1,710
1,710
438
355
437
484
433
Gross Profit
--
--
76
123
185
193
256
236
220
220
50
38
46
72
64
Gross Margin %
--
--
16.18
13.04
12.68
12.50
13.17
11.31
11.40
11.40
10.18
9.68
9.62
12.89
12.82
   
Selling, General, & Admin. Expense
0
1
35
65
86
96
131
132
152
152
33
34
39
39
41
Advertising
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Research & Development
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Other Operating Expense
--
--
0
--
0
--
--
--
-0
0
--
0
0
0
--
Operating Income
-0
-1
40
58
99
96
125
104
68
68
16
4
8
33
22
Operating Margin %
--
--
8.65
6.14
6.78
6.25
6.44
4.98
3.51
3.51
3.37
1.08
1.64
5.95
4.52
   
   Interest Income
1
1
1
1
0
0
0
0
0
0
0
0
0
0
0
   Interest Expense
--
--
-2
-6
-5
-4
-6
-6
-8
-8
-2
-2
-2
-2
-2
Net Interest Income
1
1
-1
-6
-5
-3
-6
-6
-8
-8
-2
-2
-2
-2
-2
Other Income (Expense)
-0
-0
9
3
3
-1
0
5
1
1
0
0
-0
-0
1
   Other Income (Minority Interest)
--
--
--
--
--
-2
-5
-1
-0
-0
-0
--
-0
-0
-0
Pre-Tax Income
0
1
48
56
97
92
120
102
61
61
15
3
6
31
21
Tax Provision
-0
-0
-18
-22
-38
-34
-45
-39
-24
-24
-6
-1
-2
-12
-9
Tax Rate %
17.22
26.19
38.14
39.62
39.46
36.74
37.55
37.77
39.19
39.19
39.26
38.69
38.79
38.14
40.88
Net Income (Continuing Operations)
0
0
30
34
59
58
75
64
37
37
9
2
4
19
13
Net Income (Discontinued Operations)
--
--
-4
--
--
--
--
--
--
--
--
--
--
--
--
Net Income
0
0
26
34
59
57
70
63
37
37
9
2
4
19
13
Net Margin %
--
--
5.55
3.57
4.01
3.68
3.58
3.03
1.91
1.91
1.83
0.43
0.75
3.42
2.53
   
Preferred dividends
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
EPS (Basic)
0.07
0.04
0.81
0.79
1.15
1.10
1.35
1.22
0.71
0.71
0.17
0.03
0.07
0.37
0.24
EPS (Diluted)
0.07
0.04
0.75
0.72
1.14
1.10
1.35
1.22
0.71
0.71
0.17
0.03
0.07
0.37
0.24
Shares Outstanding (Diluted Average)
3.2
5.3
34.4
46.9
51.2
51.4
51.6
51.7
51.8
51.8
51.7
51.7
51.8
51.8
51.8
   
Depreciation, Depletion and Amortization
--
--
9
24
34
36
50
58
65
65
16
16
16
17
17
EBITDA
-0
-1
59
86
136
131
175
167
134
134
32
20
24
49
40
   
Balance SheetAnnuals (USD $) View: Quarterly
Fiscal Period
Mar07 Mar08 Dec09 Dec10 Dec11 Dec12 Dec13 Dec14 Dec15 Latest Q. Dec14 Mar15 Jun15 Sep15 Dec15
   
  Cash And Cash Equivalents
1
0
90
115
120
158
196
139
161
161
139
106
86
89
161
  Marketable Securities
--
--
30
26
23
3
19
31
--
--
31
30
--
--
--
Cash, Cash Equivalents, Marketable Securities
1
0
120
141
143
161
215
170
161
161
170
137
86
89
161
Accounts Receivable
--
--
108
208
187
268
305
337
321
321
337
256
275
386
321
  Inventories, Raw Materials & Components
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Inventories, Work In Process
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Inventories, Inventories Adjustments
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Inventories, Finished Goods
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Inventories, Other
--
--
22
26
32
37
52
58
68
68
58
61
65
65
68
Total Inventories
--
--
22
26
32
37
52
58
68
68
58
61
65
65
68
Other Current Assets
40
41
35
52
98
98
88
101
137
137
101
179
200
163
137
Total Current Assets
41
41
286
427
460
565
660
667
687
687
667
633
627
704
687
   
Investments And Advances
--
--
6
19
13
13
--
--
--
--
--
--
--
--
--
  Land And Improvements
--
--
--
14
19
30
37
41
55
55
41
--
--
--
55
  Buildings And Improvements
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Machinery, Furniture, Equipment
--
--
--
18
189
248
319
396
440
440
396
--
--
--
440
  Construction In Progress
--
--
--
148
--
--
--
--
--
--
--
--
--
--
--
Gross Property, Plant and Equipment
--
--
--
184
213
290
364
448
506
506
448
--
--
--
506
  Accumulated Depreciation
--
--
--
-61
-84
-105
-137
-177
-223
-223
-177
--
--
--
-223
Property, Plant and Equipment
--
--
93
123
130
185
227
271
284
284
271
282
286
286
284
Intangible Assets
--
--
94
135
126
169
164
159
161
161
159
167
164
163
161
   Goodwill
--
--
62
94
94
117
119
119
124
124
119
129
125
125
124
Other Long Term Assets
--
--
-0
-0
-0
-0
0
0
1
1
0
0
2
3
1
Total Assets
41
41
478
704
728
931
1,051
1,098
1,132
1,132
1,098
1,082
1,080
1,156
1,132
   
  Accounts Payable
--
--
63
89
107
152
127
129
124
124
129
121
130
134
124
  Total Tax Payable
--
--
--
--
2
4
13
--
--
9
--
4
2
9
--
  Other Accrued Expense
0
0
40
56
51
35
40
85
96
96
85
74
87
107
96
Accounts Payable & Accrued Expense
0
0
103
146
159
190
180
214
221
221
214
199
219
251
221
Current Portion of Long-Term Debt
--
--
135
235
36
23
32
41
55
55
41
43
43
48
55
  Current Deferred Revenue
--
--
--
--
--
--
--
159
140
140
159
--
--
--
140
  Current Deferred Taxes Liabilities
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
DeferredTaxAndRevenue
--
--
--
--
--
--
--
159
140
140
159
--
--
--
140
Other Current Liabilities
0
0
7
1
150
207
218
6
0
0
6
147
139
145
0
Total Current Liabilities
0
1
245
382
345
421
430
419
416
416
419
389
400
444
416
   
Long-Term Debt
--
--
78
73
67
132
193
205
220
220
205
203
192
206
220
   Capital Lease Obligation
--
--
8
7
4
4
2
1
0
0
1
0
0
0
0
Debt to Equity
--
--
1.48
1.48
0.37
0.47
0.57
0.54
0.57
0.57
0.54
0.54
0.51
0.54
0.57
PensionAndRetirementBenefit
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
NonCurrent Deferred Liabilities
--
--
3
13
21
20
10
6
--
19
6
19
19
19
--
Minority Interest
--
--
--
--
--
2
1
-0
0
0
-0
-0
0
0
0
Other Long-Term Liabilities
8
8
9
29
20
26
18
14
13
13
14
15
11
12
13
Total Liabilities
8
9
334
496
453
600
653
644
649
649
644
626
623
683
649
   
Common Stock
--
--
0
0
0
0
0
0
0
0
0
0
0
0
0
Preferred Stock
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Retained Earnings
0
1
43
72
125
176
238
294
320
320
294
293
294
310
320
Accumulated other comprehensive income (loss)
--
--
0
--
--
--
--
--
--
--
--
--
--
--
--
Additional Paid-In Capital
32
31
101
136
150
156
159
160
163
163
160
162
163
163
163
Treasury Stock
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Total Equity
32
32
144
208
275
331
397
454
483
483
454
456
457
473
483
Total Equity to Total Asset
--
--
0.30
0.30
0.38
0.36
0.38
0.41
0.43
0.43
0.41
0.42
0.42
0.41
0.43
   
Cashflow StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Mar07 Mar08 Dec09 Dec10 Dec11 Dec12 Dec13 Dec14 Dec15 TTM Dec14 Mar15 Jun15 Sep15 Dec15
   
   
  Net Income
0
0
26
34
59
58
75
64
37
37
9
2
4
19
13
  Net Foreign Currency Exchange Gain
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Net Income From Continuing Operations
0
0
30
34
59
58
75
64
37
37
9
2
4
19
13
Depreciation, Depletion and Amortization
--
--
9
24
34
36
50
58
65
65
16
16
16
17
17
  Change In Receivables
--
--
16
-42
21
-52
-37
-30
20
20
51
41
-20
-68
65
  Change In Inventory
--
--
-4
--
--
--
--
--
--
--
--
--
--
--
--
  Change In Prepaid Assets
-0
0
--
--
--
--
--
--
--
--
--
--
--
--
--
  Change In Payables And Accrued Expense
0
--
-12
18
21
38
-9
-6
7
7
-46
-15
19
32
-30
Change In Working Capital
-0
0
-3
20
-67
7
-46
-89
-46
-46
5
-16
-39
-35
43
Change In DeferredTax
--
--
1
-1
7
-1
-13
9
-7
--
--
--
--
--
--
Stock Based Compensation
--
--
--
--
--
--
0
1
1
1
0
0
0
0
0
Cash Flow from Discontinued Operations
--
--
-2
-1
--
--
--
--
--
--
--
--
--
--
--
Cash Flow from Others
-1
-1
-8
6
6
-2
11
-7
-2
-9
8
1
-1
-1
-8
Cash Flow from Operations
-0
-1
26
82
40
98
78
36
48
48
38
2
-19
1
65
   
Purchase Of Property, Plant, Equipment
--
--
-9
-24
-29
-37
-87
-88
-67
-67
-23
-17
-19
-17
-15
Sale Of Property, Plant, Equipment
--
--
4
3
3
9
8
6
10
10
2
3
1
3
4
Purchase Of Business
--
--
-9
-39
--
-86
-2
-15
-22
-22
-0
-22
--
--
--
Sale Of Business
--
--
35
20
--
--
--
--
--
--
--
--
--
--
--
Purchase Of Investment
--
--
-45
-62
-36
-7
-23
-34
--
-30
-30
--
--
--
--
Sale Of Investment
--
--
30
48
39
26
7
28
31
39
8
0
30
--
--
Net Intangibles Purchase And Sale
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Cash From Discontinued Investing Activities
--
--
0
--
--
--
--
--
--
--
--
--
--
--
--
Cash From Other Investing Activities
--
--
-0
-0
--
-0
-0
0
-0
-6
-6
0
--
-0
--
Cash Flow from Investing
-39
0
6
-54
-23
-95
-97
-103
-49
-49
-50
-36
12
-14
-11
   
Issuance of Stock
40
--
0
22
1
1
1
2
2
2
--
2
--
--
--
Repurchase of Stock
--
--
--
--
--
-1
--
-3
--
--
--
--
--
--
--
Net Issuance of Preferred Stock
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Net Issuance of Debt
--
--
-7
-17
1
41
67
20
30
30
7
1
-11
20
19
Cash Flow for Dividends
--
--
-8
-6
-5
-8
-11
-9
-10
-10
-2
-2
-2
-3
-3
Other Financing
--
--
-0
-0
-8
-0
0
0
-0
0
3
-0
-0
-0
1
Cash Flow from Financing
40
--
-14
-1
-12
34
58
10
22
22
7
0
-13
17
18
   
Net Change in Cash
1
-0
17
25
5
37
39
-57
22
22
-5
-33
-20
3
72
Capital Expenditure
--
--
-9
-24
-29
-37
-87
-88
-67
-67
-23
-17
-19
-17
-15
Free Cash Flow
--
--
17
58
10
61
-9
-52
-19
-19
15
-15
-38
-16
50
   
Valuation RatiosAnnualsQuarterly
Fiscal Period
Mar07 Mar08 Dec09 Dec10 Dec11 Dec12 Dec13 Dec14 Dec15 Current Dec14 Mar15 Jun15 Sep15 Dec15
   
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 Owner Earnings (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 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 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
Price-to-Operating-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
Mar07 Mar08 Dec09 Dec10 Dec11 Dec12 Dec13 Dec14 Dec15 Current Dec14 Mar15 Jun15 Sep15 Dec15
   
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
Net-Net Working Capital (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
Earnings Power Value (EPV) Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 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