10 Year Financial Data of Praxair, Inc. (PX)

115.39 (1y: +6%)

Market Cap	34.19 B	P/E(ttm)	20.80
Enterprise Value	42.84 B	P/B	5.60

PX- NYSE (USA)
Praxair, Inc.

Currently 3.5/5

Business Predictability Rank: 3.5-Star (On Watch)
Back Testing Results:
Average gain of all 3.5-Star stocks: 9.3% per year.
% of Stocks that are in still loss if held for 10yrs: 9%.
Read more:
What is Predictability Rank?
Performances of real portfolio
Top Ranked Predictable Companies

$115.39

1 Severe Warning Sign 5 Medium Warning Signs 2 Good Signs

Bookmark

Annual Rates (per share)	10 yrs*	5 yrs*	12 months*
Revenue Growth (%)	8.6	4.4	0.3
EBITDA Growth (%)	11	9.9	-1.2
Free Cash Flow Growth (%)	9	5.2	21.7
Book Value Growth (%)	8.2	10.4	4.9

*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:

Export:

Print This Table Print

See this page for the explanation of the data and charts * All numbers are in millions except for per share data

Per Share Data	Annuals											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	TTM	Mar12	Jun12	Sep12	Dec12	Mar13

Revenue per Share ($)	16.96	19.90	23.22	25.28	28.94	33.92	28.67	32.49	36.68	37.18	37.44	9.38	9.29	9.19	9.32	9.64
EBITDA per Share	4.35	5.07	5.94	6.73	7.88	8.59	7.75	9.66	11.32	11.39	11.38	2.90	2.92	2.67	2.90	2.89
Free Cashflow per Share	0.47	1.74	1.81	1.98	1.79	1.34	2.61	1.66	2.15	1.90	2.19	-0.27	0.53	0.66	0.98	0.02
Earnings per Share ($)	1.77	2.10	2.20	3.00	3.62	3.80	4.01	3.84	5.45	5.61	5.53	1.38	1.42	1.43	1.38	1.30
Dividends Per Share	0.46	0.60	0.72	1.00	1.20	1.50	1.60	1.80	2.00	2.20	2.25	0.55	0.55	0.55	0.55	0.60
Book Value per Share	9.33	10.89	11.84	13.83	15.83	12.59	17.01	18.60	17.89	20.09	20.58	19.61	18.56	19.93	20.19	20.58
Month End Stock Price	38.20	44.15	52.96	59.33	88.71	59.36	80.31	95.47	107	109	112	115	109	104	109	112
Ratios	Annuals											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	Latest Q.	Mar12	Jun12	Sep12	Dec12	Mar13

Return on Equity %	18.90	19.30	18.60	21.70	22.90	30.20	23.60	20.60	30.50	27.90	25.20	28.40	30.40	28.40	27.20	25.20
Return on Assets %	7.00	7.10	6.90	8.90	8.80	9.30	8.80	7.80	10.20	9.40	8.00	10.00	10.40	9.60	9.20	8.00
Return on Capital - Joel Greenblatt %	16.20	17.10	19.60	21.30	20.90	22.10	16.30	20.50	22.80	19.80	18.80	22.00	22.40	18.40	20.00	18.80
Debt to Equity	0.91	0.98	0.88	0.70	0.82	1.25	0.95	0.96	1.20	1.21	1.41	1.15	1.25	1.19	1.21	1.41

Gross Margin %	40.70	39.50	39.40	40.30	40.90	39.80	43.80	43.10	42.60	43.00	43.30	43.10	43.00	42.50	43.40	43.30
Operating Margin %	16.40	16.70	16.90	18.20	19.00	17.40	17.60	20.60	21.90	21.70	20.80	22.10	22.60	20.10	22.00	20.80
Net Margin %	10.40	10.60	9.50	11.90	12.50	11.20	14.00	11.80	14.90	15.10	13.50	14.80	15.30	15.50	14.80	13.50

Days Sales Outstanding	62.60	68.10	66.10	63.80	66.90	54.20	64.40	60.00	58.20	59.60	62.80	62.00	59.70	62.40	59.60	62.80
Days Inventory	33.10	30.00	29.30	28.00	31.10	25.00	27.30	25.30	25.80	27.20	26.50	27.10	26.60	27.60	27.40	26.50
Inventory Turnover	11.00	12.20	12.40	13.00	11.70	14.60	13.30	14.40	14.20	13.40	3.40	3.40	3.40	3.30	3.30	3.40

Debt to Revenue	0.50	0.54	0.45	0.38	0.45	0.47	0.56	0.55	0.58	0.66	3.00	2.41	2.49	2.57	2.63	3.00
COGS to Revenue	0.59	0.60	0.61	0.60	0.59	0.60	0.56	0.57	0.57	0.57	0.57	0.57	0.57	0.57	0.57	0.57
Inventory to Revenue	0.05	0.05	0.05	0.05	0.05	0.04	0.04	0.04	0.04	0.04	0.17	0.17	0.17	0.17	0.17	0.17
Interest Exp. to Revenue %	-2.69	-2.35	-2.13	-1.86	-1.84	-1.83	-1.49	-1.17	-1.29	-1.39	-1.39	-1.30	-1.17	-1.30	-1.79	-1.39

Asset Turnover	0.68	0.67	0.73	0.75	0.70	0.83	0.63	0.66	0.69	0.62	0.15	0.17	0.17	0.16	0.16	0.15
Buyback Ratio	-42.10	-30.40	-33.30	-27.00	-27.40	-15.30	-7.30	-14.80	-11.30	-9.70	-8.10	-16.90	-8.20	-4.10	-10.10	-8.10
Dividend Payout Ratio	0.26	0.29	0.33	0.33	0.33	0.39	0.40	0.47	0.37	0.39	0.46	0.40	0.39	0.39	0.40	0.46
Income Statement	Annuals (USD $) View: $ %											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	TTM	Mar12	Jun12	Sep12	Dec12	Mar13

Revenue	5,613	6,594	7,656	8,324	9,402	10,796	8,956	10,116	11,252	11,224	11,272	2,840	2,811	2,774	2,799	2,888
Cost of Goods Sold	3,328	3,987	4,641	4,968	5,557	6,495	5,032	5,754	6,458	6,396	6,418	1,616	1,602	1,595	1,583	1,638
Gross Profit	2,285	2,607	3,015	3,356	3,845	4,301	3,924	4,362	4,794	4,828	4,854	1,224	1,209	1,179	1,216	1,250

Selling, General, &Admin. Expense	766	869	987	1,086	1,190	1,312	1,088	1,196	1,239	1,270	1,272	335	310	306	319	337
Research &Development	75.00	77.00	80.00	87.00	98.00	97.00	74.00	79.00	90.00	98.00	98.00	24.00	25.00	24.00	25.00	24.00
Earnings Before DDA	1,439	1,681	1,958	2,215	2,560	2,733	2,421	3,007	3,471	3,438	3,425	879	883	806	870	866

Depreciation, Depletion and Amortization	517	578	665	696	774	850	846	925	1,003	1,001	1,015	252	247	248	254	266

Operating Income	922	1,103	1,293	1,519	1,786	1,883	1,575	2,082	2,468	2,437	2,410	627	636	558	616	600
Interest Income/Expense	-151	-155	-163	-155	-173	-198	-133	-118	-145	-156	-159	-37.00	-33.00	-36.00	-50.00	-40.00
Net Income	585	697	726	988	1,177	1,211	1,254	1,195	1,672	1,692	1,664	419	429	430	414	391

Earnings per Share ($)	1.77	2.10	2.20	3.00	3.62	3.80	4.01	3.84	5.45	5.61	5.53	1.38	1.42	1.43	1.38	1.30
Total Shares Outstanding	331	331	330	329	325	318	312	311	307	302	300	303	302	302	300	300
Balance Sheet	Annuals (USD $) View: $ %											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	Latest Q.	Mar12	Jun12	Sep12	Dec12	Mar13

Cash and cash equivalents	50.00	25.00	173	36.00	17.00	32.00	45.00	39.00	90.00	157	113	107	104	108	157	113
Accounts Receivable	962	1,231	1,386	1,456	1,723	1,604	1,579	1,664	1,795	1,834	1,994	1,934	1,843	1,901	1,834	1,994
Inventory	302	328	373	381	474	445	377	399	456	476	477	482	469	483	476	477
Other Current Assets	135	160	201	186	194	220	222	276	266	325	345	239	236	361	325	345
Total Current Assets	1,449	1,744	2,133	2,059	2,408	2,301	2,223	2,378	2,607	2,792	2,929	2,762	2,652	2,853	2,792	2,929

Property, Plant and Equipment	5,252	5,946	6,108	6,694	7,963	7,922	8,990	9,532	10,131	11,453	11,841	10,523	10,466	11,074	11,453	11,841
Intangible Assets	1,131	1,639	1,626	1,684	2,101	2,030	2,212	2,198	2,539	2,680	3,642	2,578	2,505	2,527	2,680	3,642
Other Long Term Assets	473	549	624	665	910	801	892	1,166	1,079	1,165	1,174	1,124	1,065	1,185	1,165	1,174
Total Assets	8,305	9,878	10,491	11,102	13,382	13,054	14,317	15,274	16,356	18,090	19,586	16,987	16,688	17,639	18,090	19,586

Accounts Payable	517	502	1,040	1,167	1,365	970	868	920	1,041	1,586	907	919	896	919	1,586	907
Current Portion of Long-Term Debt	155	649	521	186	828	1,316	298	402	724	677	904	436	1,034	747	677	904
Other Current Liabilities	445	724	440	405	457	693	647	788	770	216	875	799	798	882	216	875
Total Current Liabilities	1,117	1,875	2,001	1,758	2,650	2,979	1,813	2,110	2,535	2,479	2,686	2,154	2,728	2,548	2,479	2,686

Long-Term Debt	2,661	2,876	2,926	2,981	3,364	3,709	4,757	5,155	5,838	6,685	7,772	6,420	5,961	6,389	6,685	7,772
Other Long-Term Liabilities	1,439	1,519	1,662	1,809	2,226	2,357	2,432	2,217	2,495	2,862	2,959	2,473	2,384	2,687	2,862	2,959
Total Liabilities	5,217	6,270	6,589	6,548	8,240	9,045	9,002	9,482	10,868	12,026	13,417	11,047	11,073	11,624	12,026	13,417

Common Stock	4.00	4.00	4.00	4.00	4.00	4.00	4.00	4.00	4.00	4.00	4.00	4.00	4.00	4.00	4.00	4.00
Retained Earnings	3,027	3,529	4,022	4,687	5,325	6,068	6,831	7,475	8,510	9,534	9,743	8,762	9,024	9,285	9,534	9,743
Additional Paid-In Capital	2,148	2,314	2,489	2,729	3,074	3,328	3,473	3,702	3,809	3,889	3,905	3,808	3,835	3,862	3,889	3,905
Treasury Stock	-739	-1,059	-1,356	-1,739	-2,589	-3,623	-3,838	-4,371	-5,089	-5,511	-5,634	-5,162	-5,256	-5,383	-5,511	-5,634
Total Equity	3,088	3,608	3,902	4,554	5,142	4,009	5,315	5,792	5,488	6,064	6,169	5,940	5,615	6,015	6,064	6,169
Cashflow Statement	Annuals (USD $) View: $ %											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	TTM	Mar12	Jun12	Sep12	Dec12	Mar13

Net Income	585	697	726	988	1,177	1,211	1,297	1,234	1,722	1,692	1,666	432	416	468	376	406
Depreciation, Depletion and Amortization	517	578	665	696	774	850	846	925	1,003	1,001	1,015	252	247	248	254	266
Cash Flow from Others	35.00	-32.00	84.00	68.00	7.00	-23.00	25.00	-254	-270	59.00	141	-282	62.00	30.00	249	-200
Cash Flow from Operations	1,137	1,243	1,475	1,752	1,958	2,038	2,168	1,905	2,455	2,752	2,822	402	725	746	879	472

Investment for Property, Plant & Equipement	-983	-668	-877	-1,100	-1,376	-1,611	-1,352	-1,388	-1,797	-2,180	-2,163	-483	-564	-547	-586	-466
Cash Flow from Acquisitions	-73.00	-929	-44.00	112	-437	-130	-131	-148	-294	-280	-1,366	-12.00	-39.00	-58.00	-171	-1,098
Cash Flow from Investing	-992	-1,552	-887	-988	-1,813	-1,687	-1,452	-1,484	-2,005	-2,378	-3,480	-431	-596	-599	-752	-1,533

Net Issuance of Stock	-25.00	-182	-154	-220	-636	-892	-141	-404	-742	-459	-474	-102	-104	-106	-147	-117
Net Issuance of Debt	43.00	666	-3.00	-378	795	987	-62.00	490	914	807	1,845	278	174	131	224	1,316
Cash Flow for Dividends	-149	-195	-233	-323	-381	-468	-491	-551	-602	-655	-669	-164	-164	-164	-163	-178
Other Financing	-5.00	-8.00	-48.00	16.00	52.00	40.00	-17.00	46.00	50.00	4.00	-19.00	32.00	-29.00	-8.00	9.00	9.00
Cash Flow from Financing	-136	281	-438	-905	-170	-333	-711	-419	-380	-303	683	44.00	-123	-147	-77.00	1,030

Net Change in Cash	11.00	-25.00	148	-137	-19.00	15.00	13.00	-6.00	51.00	67.00	6.00	17.00	-3.00	4.00	49.00	-44.00

Free Cash Flow	154	575	598	652	582	427	816	517	658	572	659	-81.00	161	199	293	6.00
Valuation Ratios (Daily)	Annuals											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	Latest Q.	Mar12	Jun12	Sep12	Dec12	Mar13

PE Ratio(ttm)
Price to Tangible Book
Price-to-Free-Cash-Flow ratio
PS Ratio
EV-to-Revenue
EV-to-EBITDA
EV-to-EBIT
Earnings Yield (Joel Greenblatt)
Forward Rate of Return
Shiller PE Ratio
Valuation and Quality	Annuals											Quarterly
Fiscal Period	Dec03	Dec04	Dec05	Dec06	Dec07	Dec08	Dec09	Dec10	Dec11	Dec12	Latest Q.	Mar12	Jun12	Sep12	Dec12	Mar13

Market Cap
Enterprise Value
Month End Stock Price
Net Cash (per share)
Net Current Asset Value (per share)
DCF (per share)
Median PS (per share)
Peter Lynch Fair Value (per share)
Graham Number (per share)
Altman Z-Score
Piotroski F-Score
Beneish M-Score

Switch to Another Stock:

PX Quarterly/Annuals Reports

PX: 10-Q - PRAXAIR INC (0000884905) (Filer): (10-Q) - 2012-10-24
PX: 10-Q - PRAXAIR INC (0000884905) (Filer): (10-Q) - 2012-07-25
PX: 10-K - PRAXAIR INC (0000884905) (Filer): (10-K) - 2012-02-29
PX: 10-Q - PRAXAIR INC (0000884905) (Filer): (10-Q) - 2011-10-26
PX: 10-Q - PRAXAIR INC (0000884905) (Filer): (10-Q) - 2011-07-27

GuruFocus Affiliate Program: Earn up to $400 per referral. ( Learn More)
Get WordPress Plugins for easy affiliate links on Stock Tickers and Guru Names

Home About Jobs Advertise Site Map Term of Use Privacy Policy RSS Email Alerts Affiliate Program FAQ Contact Us
Disclaimers: GuruFocus.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on GuruFocus.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The gurus may buy and sell securities before and after any particular article and report and information herein is published, with respect to the securities discussed in any article and report posted herein. In no event shall GuruFocus.com be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on GuruFocus.com, or relating to the use of, or inability to use, GuruFocus.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. The gurus listed in this website are not affiliated with GuruFocus.com, LLC. Stock quotes provided by InterActive Data. Fundamental company data provided by Morningstar, updated daily.

FocusBar

Home

Premium Membership

Value Screens

Model Portfolios

Guru Stocks

Market Valuation

By Country

Articles

Submit Articles

PX Quarterly/Annuals Reports