Switch to:
Annual Rates (per share) 10 yrs* 5 yrs* 12 months*
Revenue Growth (%) 0.00  10.30  9.90 
EBITDA Growth (%) 0.00  41.40  45.20 
EBIT Growth (%) 0.00  14.00  28.20 
EPS without NRI Growth (%) 0.00  0.00  72.50 
Free Cash Flow Growth (%) 0.00  0.00  0.00 
Book Value Growth (%) 0.00  12.30  47.20 

*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, Norway, Sweden, Germany
Export:Download financial data to ExcelDownload financial data to CSV Add to batch download listDownload 15-Y Financial PrintPrint This Table helpSee this page for the explanation of the data and charts * All numbers are in millions except for per share data
* Preliminary data is from the companies’ press releases. 10-Q/K data is not available yet. Preliminary data is not used in the calculation of Ratios, Scores, or Rankings.
Per Share DataAnnualsAdd to batch download listDownload 15Y FinancialQuarterly
Fiscal Period
Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 Dec14
Preliminary
TTM
Preliminary
Dec13 Mar14 Jun14 Sep14 Dec14
Preliminary
   
Revenue per Share ($)
3.27
3.67
5.29
7.45
8.30
8.64
9.14
10.74
10.14
10.21
2.99
2.48
2.48
2.69
2.56
EBITDA per Share ($)
1.46
1.61
0.66
4.80
4.33
5.18
4.88
8.33
10.70
10.74
1.25
6.94
1.70
1.08
1.02
EBIT per Share ($)
0.64
1.15
1.63
3.14
3.32
3.64
3.66
4.26
4.62
4.66
1.15
1.81
0.97
0.96
0.92
Earnings per Share (diluted) ($)
0.61
1.20
-0.41
3.00
2.73
2.96
2.34
5.47
8.30
8.10
0.47
6.23
1.24
0.31
0.32
eps without NRI ($)
0.61
1.19
-0.41
2.89
2.28
2.87
2.26
5.39
8.07
8.08
0.47
6.22
1.23
0.31
0.32
Free Cashflow per Share ($)
-2.89
-2.96
-5.94
0.19
-2.18
-1.49
0.07
-5.24
-2.63
-2.68
-2.20
-0.17
-0.70
-1.67
-0.14
Dividends Per Share
--
--
1.45
0.50
2.41
2.94
3.31
2.74
2.98
3.93
0.95
0.98
1.00
1.00
--
Book Value Per Share ($)
7.09
9.08
6.59
10.47
12.18
12.78
11.73
16.02
19.81
19.81
16.02
21.50
21.61
22.00
19.81
Tangible Book per share ($)
3.81
5.30
2.66
6.41
8.27
9.96
8.92
13.46
18.59
18.59
13.46
19.52
19.72
20.11
18.59
Month End Stock Price ($)
17.00
24.60
7.60
25.51
33.92
33.18
36.80
41.08
--
12.59
41.08
35.16
39.95
26.76
--
RatiosAnnualsAdd to batch download listDownload 15Y FinancialQuarterly
Fiscal Period
Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 Dec14
Preliminary
TTM
Preliminary
Dec13 Mar14 Jun14 Sep14 Dec14
Preliminary
   
Return on Equity %
--
15.84
-5.26
37.05
23.33
24.63
19.30
40.77
46.06
41.61
12.61
139.47
23.94
5.83
6.26
Return on Assets %
--
6.26
-1.52
9.65
7.13
7.83
5.84
11.55
15.07
14.82
3.60
45.63
8.95
2.21
2.33
Return on Invested Capital %
--
16.83
11.65
12.65
11.92
10.81
9.38
10.52
10.56
9.97
11.25
16.52
10.52
6.89
6.09
Return on Capital - Joel Greenblatt %
--
1,592.18
897.85
30.02
15.29
13.60
12.41
11.78
12.01
12.72
11.25
18.84
11.27
10.69
10.29
Debt to Equity
1.04
1.27
2.83
1.77
1.78
1.67
2.13
1.98
1.35
1.35
1.98
1.32
1.30
1.34
1.35
   
Gross Margin %
40.14
42.35
44.05
56.74
56.13
60.25
59.31
57.71
57.77
57.77
58.13
57.08
58.59
55.61
59.87
Operating Margin %
19.58
31.49
30.81
42.17
39.96
42.10
40.00
39.72
45.61
45.61
38.67
72.89
38.95
35.65
35.84
Net Margin %
18.54
32.34
-7.81
38.76
27.46
33.25
24.74
50.23
79.63
79.63
15.72
251.27
49.51
11.52
12.45
   
Total Equity to Total Asset
0.40
0.39
0.21
0.30
0.31
0.33
0.28
0.29
0.37
0.37
0.29
0.37
0.38
0.38
0.37
LT Debt to Total Asset
0.38
0.44
0.54
0.48
0.49
0.47
0.49
0.51
0.41
0.41
0.51
0.42
0.41
0.44
0.41
   
Asset Turnover
--
0.19
0.20
0.25
0.26
0.24
0.24
0.23
0.19
0.19
0.06
0.05
0.05
0.05
0.05
Dividend Payout Ratio
--
--
--
0.17
0.88
0.99
1.42
0.50
0.36
0.48
2.02
0.16
0.81
3.23
--
   
Days Sales Outstanding
61.36
51.85
79.06
66.13
75.08
62.36
74.74
72.00
74.29
74.29
64.73
58.29
61.53
56.25
73.59
Days Accounts Payable
55.82
68.24
37.11
21.96
19.38
8.28
14.42
14.70
14.53
14.53
13.35
19.33
11.00
14.31
15.15
Days Inventory
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Cash Conversion Cycle
5.54
-16.39
41.95
44.17
55.70
54.08
60.32
57.30
59.76
59.76
51.38
38.96
50.53
41.94
58.44
Inventory Turnover
COGS to Revenue
0.60
0.58
0.56
0.43
0.44
0.40
0.41
0.42
0.42
0.42
0.42
0.43
0.41
0.44
0.40
Inventory to Revenue
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Income StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 Dec14
Preliminary
TTM
Preliminary
Dec13 Mar14 Jun14 Sep14 Dec14
Preliminary
   
Revenue
1,155
1,552
2,106
3,254
4,067
4,214
4,478
5,282
4,997
4,997
1,469
1,221
1,222
1,293
1,261
Cost of Goods Sold
691
895
1,178
1,408
1,784
1,675
1,822
2,234
2,110
2,110
615
524
506
574
506
Gross Profit
463
657
928
1,846
2,283
2,539
2,656
3,048
2,887
2,887
854
697
716
719
755
Gross Margin %
40.14
42.35
44.05
56.74
56.13
60.25
59.31
57.71
57.77
57.77
58.13
57.08
58.59
55.61
59.87
   
Selling, General, & Admin. Expense
70
110
126
149
178
202
250
300
315
315
86
73
75
84
83
Advertising
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Research & Development
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Other Operating Expense
168
59
153
325
480
563
615
650
293
293
200
-266
165
174
220
Operating Income
226
489
649
1,372
1,625
1,774
1,791
2,098
2,279
2,279
568
890
476
461
452
Operating Margin %
19.58
31.49
30.81
42.17
39.96
42.10
40.00
39.72
45.61
45.61
38.67
72.89
38.95
35.65
35.84
   
Interest Income
14
24
31
78
42
21
25
24
63
63
8
11
32
2
18
Interest Expense
-80
-113
-130
-228
-312
-295
-340
-445
-478
-478
-134
-118
-124
-114
-122
Other Income (Expense)
107
-13
-649
251
-24
171
-39
1,263
2,242
2,242
-160
2,346
163
-120
-147
   Other Income (Minority Interest)
-30
-13
-42
-92
-55
-81
-97
-133
-108
-108
-50
-26
-48
-41
7
Pre-Tax Income
267
387
-100
1,473
1,331
1,671
1,437
2,940
4,106
4,106
282
3,129
547
229
201
Tax Provision
-22
78
-48
-120
-159
-189
-232
-154
-19
-19
-1
-35
106
-39
-51
Tax Rate %
8.39
-20.25
-48.49
8.15
11.95
11.31
16.14
5.24
0.46
0.46
0.35
1.12
-19.38
17.03
25.37
Net Income (Continuing Operations)
245
515
-123
1,353
1,172
1,482
1,205
2,786
4,087
4,087
281
3,094
653
190
150
Net Income (Discontinued Operations)
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Net Income
214
502
-164
1,261
1,117
1,401
1,108
2,653
3,979
3,979
231
3,068
605
149
157
Net Margin %
18.54
32.34
-7.81
38.76
27.46
33.25
24.74
50.23
79.63
79.63
15.72
251.27
49.51
11.52
12.45
   
Preferred dividends
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
EPS (Basic)
0.62
1.28
-0.41
3.16
2.73
3.05
2.37
5.66
8.32
8.46
0.49
6.54
1.29
0.31
0.32
EPS (Diluted)
0.61
1.20
-0.41
3.00
2.73
2.96
2.34
5.47
8.30
8.10
0.47
6.23
1.24
0.31
0.32
Shares Outstanding (Diluted)
353.2
423.3
398.3
436.8
490.0
488.0
490.0
492.0
493.0
493.0
492.0
493.0
493.0
480.0
493.0
   
Depreciation, Depletion and Amortization
168
183
233
396
480
563
615
711
693
693
200
174
165
174
180
EBITDA
514
682
264
2,097
2,123
2,529
2,392
4,096
5,277
5,277
616
3,421
836
517
503
Balance SheetAnnuals (USD $) View: Quarterly
Fiscal Period
Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 Dec14
Preliminary
Latest Q.
Preliminary
Dec13 Mar14 Jun14 Sep14 Dec14
Preliminary
   
  Cash And Cash Equivalents
210
997
376
460
755
483
318
744
831
831
744
912
543
638
831
  Marketable Securities
106
240
135
742
598
24
333
416
426
426
416
1,072
933
878
426
Cash, Cash Equivalents, Marketable Securities
316
1,237
511
1,202
1,353
507
651
1,160
1,257
1,257
1,160
1,984
1,476
1,516
1,257
Accounts Receivable
194
221
456
590
837
720
917
1,042
1,017
1,017
1,042
780
824
797
1,017
  Inventories, Raw Materials & Components
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Inventories, Work In Process
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Inventories, Inventories Adjustments
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Inventories, Finished Goods
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Inventories, Other
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Total Inventories
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Other Current Assets
246
239
697
469
693
740
786
632
1,141
1,141
632
1,267
885
1,109
1,141
Total Current Assets
757
1,697
1,664
2,261
2,883
1,967
2,354
2,834
3,415
3,415
2,834
4,031
3,185
3,422
3,415
   
  Land And Improvements
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Buildings And Improvements
--
--
--
--
--
--
--
3,419
2,030
2,030
3,419
--
--
3,794
2,030
  Machinery, Furniture, Equipment
2,481
--
--
8,945
12,043
13,794
14,838
20,691
15,191
15,191
20,691
20,238
19,970
17,552
15,191
  Construction In Progress
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Gross Property, Plant and Equipment
2,481
121
164
9,156
12,322
13,794
14,838
20,691
17,221
17,221
20,691
20,286
19,970
21,346
17,221
  Accumulated Depreciation
-190
-60
-81
-96
-121
-15
-22
-30
--
-3,576
-30
-3,158
-3,322
-3,576
--
Property, Plant and Equipment
2,290
61
83
9,060
12,201
13,779
14,816
20,661
17,221
17,221
20,661
17,128
16,648
17,770
17,221
Intangible Assets
1,257
1,510
1,567
1,620
1,733
1,320
1,320
1,200
604
604
1,200
927
886
886
604
   Goodwill
1,257
1,510
1,547
1,596
1,677
1,320
1,320
1,200
604
604
1,200
927
886
886
604
Other Long Term Assets
2,439
6,025
8,990
891
680
1,238
1,142
1,605
5,266
5,266
1,605
5,405
5,885
5,309
5,266
Total Assets
6,743
9,293
12,305
13,831
17,497
18,304
19,632
26,300
26,506
26,506
26,300
27,491
26,604
27,387
26,506
   
  Accounts Payable
106
167
120
85
95
38
72
90
84
84
90
111
61
90
84
  Total Tax Payable
4
--
--
--
--
309
322
332
--
--
332
--
--
--
--
  Other Accrued Expense
39
--
--
--
--
423
609
688
--
--
688
601
--
--
--
Accounts Payable & Accrued Expense
149
167
120
85
95
770
1,003
1,110
84
84
1,110
712
61
90
84
Current Portion of Long-Term Debt
255
484
746
774
981
1,419
2,066
1,566
2,498
2,498
1,566
1,662
2,253
1,784
2,498
DeferredTaxAndRevenue
12
--
--
--
--
125
102
192
--
--
192
--
--
--
--
Other Current Liabilities
317
503
1,192
1,175
1,439
457
442
957
1,992
1,992
957
2,020
1,789
1,735
1,992
Total Current Liabilities
733
1,155
2,058
2,034
2,514
2,771
3,613
3,825
4,574
4,574
3,825
4,394
4,103
3,609
4,574
   
Long-Term Debt
2,559
4,116
6,691
6,622
8,611
8,574
9,630
13,315
10,726
10,726
13,315
11,628
10,913
11,982
10,726
Debt to Equity
1.04
1.27
2.83
1.77
1.78
1.67
2.13
1.98
1.35
1.35
1.98
1.32
1.30
1.34
1.35
  Capital Lease Obligation
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  PensionAndRetirementBenefit
--
--
--
--
--
--
55
58
--
--
58
--
--
--
--
  NonCurrent Deferred Liabilities
325
96
125
125
181
34
302
371
67
67
371
48
73
79
67
Other Long-Term Liabilities
411
303
802
872
794
948
529
1,219
1,375
1,375
1,219
1,335
1,383
1,403
1,375
Total Liabilities
4,028
5,670
9,675
9,652
12,100
12,327
14,129
18,788
16,742
16,742
18,788
17,405
16,472
17,073
16,742
   
Common Stock
--
797
797
798
886
935
938
938
985
985
938
938
938
985
985
Preferred Stock
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Retained Earnings
207
--
1,796
2,857
2,972
994
83
1,449
4,013
4,013
1,449
4,058
4,198
3,856
4,013
Accumulated other comprehensive income (loss)
49
152
1
360
323
-5
194
528
-448
-448
528
429
350
255
-448
Additional Paid-In Capital
2,450
1,982
36
164
1,216
4,053
4,288
4,597
5,214
5,214
4,597
4,661
4,646
5,218
5,214
Treasury Stock
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Total Equity
2,715
3,623
2,629
4,179
5,398
5,977
5,503
7,512
9,764
9,764
7,512
10,086
10,132
10,314
9,764
Total Equity to Total Asset
0.40
0.39
0.21
0.30
0.31
0.33
0.28
0.29
0.37
0.37
0.29
0.37
0.38
0.38
0.37
Cashflow StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 Dec14
Preliminary
TTM
Preliminary
Dec13 Mar14 Jun14 Sep14 Dec14
Preliminary
   
  Net Income
214
515
-123
1,353
1,172
1,482
1,205
2,786
4,087
4,087
281
3,094
653
190
150
  Cumulative Effect Of Accounting Change
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Net Foreign Currency Exchange Gain
--
--
--
--
-4
-5
--
--
--
--
--
--
--
--
--
Net Income From Continuing Operations
214
515
-123
1,353
1,172
1,482
1,205
2,786
4,087
4,087
281
3,094
653
190
150
Depreciation, Depletion and Amortization
168
183
233
396
480
563
615
711
693
693
200
174
165
174
180
  Change In Receivables
-283
-26
--
55
-54
6
-36
20
53
53
66
62
21
92
-122
  Change In Inventory
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Change In Prepaid Assets
--
8
-96
-72
-107
79
-64
-45
--
-47
-45
-2
--
--
--
  Change In Payables And Accrued Expense
129
32
-63
-35
-15
-35
34
-29
21
21
-41
46
-42
25
-8
Change In Working Capital
-154
137
-100
17
-337
71
-5
11
-298
-298
-7
76
-287
10
-97
Change In DeferredTax
22
-135
23
2
110
-9
25
-47
-6
-6
-15
-1
-7
5
-3
Stock Based Compensation
10
15
15
16
11
10
8
7
10
10
2
2
3
3
2
Cash Flow from Discontinued Operations
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Cash Flow from Others
-86
-229
353
-333
-226
-448
-258
-1,773
-2,912
-2,912
30
-2,689
-302
32
47
Cash Flow from Operations
174
486
401
1,452
1,210
1,669
1,590
1,695
1,574
1,574
491
656
225
414
279
   
Purchase Of Property, Plant, Equipment
-1,196
-1,738
-2,768
-1,369
-2,278
-2,396
-1,557
-4,273
-2,873
-2,873
-1,575
-742
-568
-1,215
-348
Sale Of Property, Plant, Equipment
8
200
104
393
55
245
--
48
--
--
--
--
--
--
--
Purchase Of Business
--
--
--
--
--
--
-153
-705
-676
-676
-174
-342
-25
367
-676
Sale Of Business
--
--
--
--
--
--
65
--
1,511
1,511
-1,991
673
--
--
838
Purchase Of Investment
-2,728
-497
-852
-296
-28
-300
-19
--
-150
-150
--
-50
-100
--
--
Sale Of Investment
323
49
148
59
215
161
219
--
307
307
--
11
296
--
--
Net Intangibles Purchase And Sale
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Cash From Discontinued Investing Activities
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Cash Flow from Investing
-3,180
-1,868
-3,847
-924
-2,207
-2,486
-1,360
-2,964
66
66
-1,467
968
132
-871
-163
   
Issuance of Stock
1,742
304
--
9
318
--
16
6
--
-1
1
-2
--
--
--
Repurchase of Stock
--
-21
-14
--
-42
-130
--
-39
-18
-32
-14
--
-18
--
--
Net Issuance of Preferred Stock
--
21
8
--
23
21
--
--
--
--
--
--
--
--
--
Net Issuance of Debt
1,392
3,947
3,042
-126
2,032
1,813
1,251
2,359
-92
-92
1,328
-1,078
-213
1,131
68
Cash Flow for Dividends
--
--
-688
-199
-1,282
-1,535
-1,975
-1,356
-1,466
-1,466
-464
-459
-501
-513
7
Other Financing
28
-2,084
478
-137
244
369
313
725
55
373
318
83
21
-49
--
Cash Flow from Financing
3,162
2,168
2,826
-454
1,293
538
-395
1,695
-1,521
-1,521
1,169
-1,456
-709
569
75
   
Net Change in Cash
159
787
-621
84
295
-272
-165
426
87
87
193
168
-369
95
193
Capital Expenditure
-1,196
-1,738
-2,768
-1,369
-2,278
-2,396
-1,557
-4,273
-2,873
-2,873
-1,575
-742
-568
-1,215
-348
Free Cash Flow
-1,022
-1,252
-2,367
83
-1,068
-727
33
-2,578
-1,299
-1,299
-1,084
-86
-343
-801
-69
Valuation Ratios (Daily)AnnualsQuarterly
Fiscal Period
Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 Dec14
Preliminary
Current
Preliminary
Dec13 Mar14 Jun14 Sep14 Dec14
Preliminary
   
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
Preliminary
Current
Preliminary
Dec13 Mar14 Jun14 Sep14 Dec14
Preliminary
   
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
Download financial data to Excel Download financial data to CSV

GuruFocus has scanned the fundamental data of SDRL and found 3 Severe Warning Signs, 2 Medium Warning Signs 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:

cached

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