Switch to:
Annual Rates (per share) 10 yrs* 5 yrs* 12 months*
Revenue Growth (%) 0.00  0.00  48.40 
EBITDA Growth (%) 0.00  0.00  74.90 
EBIT Growth (%) 0.00  0.00  7.30 
EPS without NRI Growth (%) 0.00  0.00  -39.80 
Free Cash Flow Growth (%) 0.00  0.00  0.00 
Book Value Growth (%) 0.00  0.00  6.70 

*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: 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
Dec09 Dec10 Dec11 Dec12 Dec13 Dec14 TTM Dec13 Mar14 Jun14 Sep14 Dec14
   
Revenue per Share ($)
--
38.30
34.68
29.29
33.45
49.75
49.44
10.43
11.40
11.30
13.91
12.83
EBITDA per Share ($)
--
0.40
2.87
2.00
3.28
5.77
5.72
1.48
1.58
0.31
2.25
1.58
EBIT per Share ($)
--
-1.18
1.31
1.36
2.76
2.98
2.95
1.10
1.00
0.24
1.17
0.54
Earnings per Share (diluted) ($)
--
-3.20
0.06
0.52
1.13
0.68
0.66
0.08
0.29
-0.41
0.59
0.19
eps without NRI ($)
--
-3.24
0.28
0.45
1.13
0.69
0.68
0.08
0.31
-0.41
0.59
0.19
Free Cashflow per Share ($)
--
1.75
0.19
-0.94
-0.99
-2.08
-2.07
-0.16
-0.64
-1.04
-0.38
-0.01
Dividends Per Share
--
--
--
--
0.60
1.03
1.03
0.21
0.22
0.24
0.27
0.30
Book Value Per Share ($)
--
20.61
20.35
21.25
24.78
26.23
26.43
24.78
25.07
25.60
25.76
26.43
Tangible Book per share ($)
--
17.23
19.91
20.83
19.21
20.95
21.11
19.21
19.53
19.99
20.17
21.11
Month End Stock Price ($)
--
27.17
26.06
39.08
65.23
68.39
85.27
65.23
65.68
78.85
83.27
68.39
RatiosAnnualsAdd to batch download listDownload 15Y FinancialQuarterly
Fiscal Period
Dec09 Dec10 Dec11 Dec12 Dec13 Dec14 TTM Dec13 Mar14 Jun14 Sep14 Dec14
   
Return on Equity %
--
-14.44
0.28
2.54
4.94
2.65
2.69
1.29
5.15
-6.55
9.23
2.87
Return on Assets %
--
-6.82
0.15
1.36
2.28
1.16
1.10
0.55
2.16
-2.52
3.51
1.21
Return on Invested Capital %
--
-8.54
6.79
6.49
12.26
3.87
3.85
2.72
5.87
1.38
5.63
2.51
Return on Capital - Joel Greenblatt %
--
-10.66
6.44
6.91
11.87
10.54
9.97
17.62
15.61
3.01
14.14
7.26
Debt to Equity
0.53
0.41
0.13
0.23
0.58
0.67
0.67
0.58
0.64
1.12
0.72
0.67
   
Gross Margin %
10.42
12.87
11.31
11.14
12.85
11.90
11.90
12.48
12.63
11.25
11.24
12.53
Operating Margin %
-2.50
-3.07
3.77
4.63
8.26
5.98
5.98
10.56
8.77
2.12
8.40
4.22
Net Margin %
317.10
-8.17
0.16
1.79
3.37
1.38
1.38
0.73
2.72
-3.65
4.25
1.48
   
Total Equity to Total Asset
0.44
0.51
0.57
0.51
0.43
0.44
0.44
0.43
0.41
0.36
0.40
0.44
LT Debt to Total Asset
0.23
0.21
0.06
0.12
0.25
0.30
0.30
0.25
0.26
0.40
0.29
0.30
   
Asset Turnover
--
0.84
0.93
0.76
0.68
0.84
0.79
0.19
0.20
0.17
0.21
0.21
Dividend Payout Ratio
--
--
--
--
0.53
1.52
1.50
2.76
0.76
--
0.46
1.59
   
Days Sales Outstanding
75.26
53.68
52.26
102.10
82.86
60.42
60.42
64.64
69.72
63.25
63.59
58.58
Days Accounts Payable
68.26
44.60
46.31
105.81
91.05
57.82
57.82
68.40
76.66
64.69
66.97
57.01
Days Inventory
--
43.00
25.81
13.86
14.08
9.87
10.51
12.22
9.85
10.30
10.67
11.78
Cash Conversion Cycle
7.00
52.08
31.76
10.15
5.89
12.47
13.11
8.46
2.91
8.86
7.29
13.35
Inventory Turnover
--
8.49
14.14
26.34
25.91
36.97
34.72
7.47
9.27
8.86
8.55
7.74
COGS to Revenue
0.90
0.78
0.78
0.71
0.71
0.76
0.76
0.74
0.77
0.76
0.77
0.75
Inventory to Revenue
--
0.09
0.06
0.03
0.03
0.02
0.02
0.10
0.08
0.09
0.09
0.10
Income StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Dec09 Dec10 Dec11 Dec12 Dec13 Dec14 TTM Dec13 Mar14 Jun14 Sep14 Dec14
   
Revenue
1,059
1,618
1,465
1,237
1,427
2,123
2,123
457
499
482
594
547
Cost of Goods Sold
948
1,259
1,144
875
1,020
1,623
1,623
339
385
369
458
412
Gross Profit
110
208
166
138
183
253
253
57
63
54
67
69
Gross Margin %
10.42
12.87
11.31
11.14
12.85
11.90
11.90
12.48
12.63
11.25
11.24
12.53
   
Selling, General, & Admin. Expense
52
86
75
72
79
88
88
24
19
22
23
24
Advertising
--
--
--
--
--
--
--
--
--
--
--
--
Research & Development
--
--
--
--
--
--
--
--
--
--
--
--
Other Operating Expense
85
172
35
9
-13
38
38
-15
0
22
-6
22
Operating Income
-26
-50
55
57
118
127
127
48
44
10
50
23
Operating Margin %
-2.50
-3.07
3.77
4.63
8.26
5.98
5.98
10.56
8.77
2.12
8.40
4.22
   
Interest Income
--
--
--
--
--
--
--
--
--
--
--
--
Interest Expense
-19
-86
-60
-9
-25
-49
-49
-9
-9
-10
-15
-15
Other Income (Expense)
3,542
-4
15
-22
-44
21
21
-8
2
-19
21
17
   Other Income (Minority Interest)
1
-0
-0
-10
-18
-23
-23
-3
-6
-5
-7
-5
Pre-Tax Income
3,497
-140
10
27
48
99
99
31
36
-19
56
25
Tax Provision
1
6
2
2
17
-47
-47
-24
-17
7
-24
-13
Tax Rate %
-0.03
4.51
-22.99
-7.73
-35.58
47.19
47.19
78.45
45.57
34.65
42.80
49.73
Net Income (Continuing Operations)
3,498
-134
12
29
66
52
52
7
20
-13
32
13
Net Income (Discontinued Operations)
-141
2
-10
3
0
-0
-0
-0
-0
--
--
0
Net Income
3,357
-132
2
22
48
29
29
3
14
-18
25
8
Net Margin %
317.10
-8.17
0.16
1.79
3.37
1.38
1.38
0.73
2.72
-3.65
4.25
1.48
   
Preferred dividends
--
--
--
--
--
--
--
--
--
--
--
--
EPS (Basic)
--
-3.20
0.06
0.53
1.14
0.69
0.69
0.08
0.32
-0.41
0.59
0.19
EPS (Diluted)
--
-3.20
0.06
0.52
1.13
0.68
0.66
0.08
0.29
-0.41
0.59
0.19
Shares Outstanding (Diluted)
--
42.3
42.3
42.3
42.7
42.7
42.6
43.8
43.8
42.7
42.7
42.6
   
Depreciation, Depletion and Amortization
54
71
51
49
66
98
98
25
24
22
25
27
EBITDA
3,570
17
121
84
140
246
246
65
69
13
96
67
Balance SheetAnnuals (USD $) View: Quarterly
Fiscal Period
Dec09 Dec10 Dec11 Dec12 Dec13 Dec14 Latest Q. Dec13 Mar14 Jun14 Sep14 Dec14
   
  Cash And Cash Equivalents
42
90
74
80
79
41
41
79
75
75
67
41
  Marketable Securities
--
--
--
--
--
--
--
--
--
--
--
--
Cash, Cash Equivalents, Marketable Securities
42
90
74
80
79
41
41
79
75
75
67
41
Accounts Receivable
218
238
210
346
324
351
351
324
381
334
414
351
  Inventories, Raw Materials & Components
--
--
22
25
31
27
27
31
26
28
49
27
  Inventories, Work In Process
--
--
--
--
--
--
--
--
--
--
--
--
  Inventories, Inventories Adjustments
--
--
--
--
--
--
--
--
--
--
--
--
  Inventories, Finished Goods
--
--
--
10
14
17
17
14
13
16
14
17
  Inventories, Other
167
130
10
--
0
-0
-0
0
0
--
--
-0
Total Inventories
167
130
32
34
44
44
44
44
39
44
63
44
Other Current Assets
364
105
74
59
86
44
44
86
72
450
65
44
Total Current Assets
791
563
390
520
534
479
479
534
567
904
609
479
   
  Land And Improvements
64
53
50
53
72
82
82
72
--
--
--
82
  Buildings And Improvements
--
--
--
--
--
--
--
--
--
--
--
--
  Machinery, Furniture, Equipment
727
500
464
817
1,023
1,278
1,278
1,023
1,338
1,425
1,469
1,278
  Construction In Progress
35
38
56
75
199
143
143
199
--
--
--
143
Gross Property, Plant and Equipment
1,046
827
817
946
1,294
1,502
1,502
1,294
1,338
1,425
1,469
1,502
  Accumulated Depreciation
-5
-45
-83
-131
-189
-246
-246
-189
-200
-213
-230
-246
Property, Plant and Equipment
1,041
782
734
815
1,106
1,257
1,257
1,106
1,138
1,212
1,239
1,257
Intangible Assets
317
140
18
17
237
231
231
237
234
239
238
231
   Goodwill
187
108
9
10
62
58
58
62
62
69
59
58
Other Long Term Assets
60
182
349
396
594
622
622
594
623
667
649
622
Total Assets
2,210
1,667
1,491
1,748
2,471
2,590
2,590
2,471
2,561
3,022
2,735
2,590
   
  Accounts Payable
177
154
145
254
254
257
257
254
324
261
336
257
  Total Tax Payable
--
--
--
--
--
--
--
--
--
--
--
--
  Other Accrued Expense
332
138
98
97
149
109
109
149
111
96
130
109
Accounts Payable & Accrued Expense
510
292
243
350
403
366
366
403
435
357
466
366
Current Portion of Long-Term Debt
21
0
26
0
0
0
0
0
0
4
0
0
DeferredTaxAndRevenue
--
--
23
19
26
24
24
26
23
22
21
24
Other Current Liabilities
47
29
4
5
70
1
1
70
63
77
85
1
Total Current Liabilities
578
321
297
374
499
392
392
499
521
461
572
392
   
Long-Term Debt
499
348
83
206
615
767
767
615
673
1,213
793
767
Debt to Equity
0.53
0.41
0.13
0.23
0.58
0.67
0.67
0.58
0.64
1.12
0.72
0.67
  Capital Lease Obligation
--
--
--
--
--
--
--
--
--
--
--
--
  PensionAndRetirementBenefit
--
--
--
--
--
--
--
--
--
--
--
--
  NonCurrent Deferred Liabilities
98
85
74
66
101
162
162
101
109
140
154
162
Other Long-Term Liabilities
58
58
187
210
201
120
120
201
201
117
119
120
Total Liabilities
1,233
812
640
856
1,417
1,440
1,440
1,417
1,503
1,931
1,637
1,440
   
Common Stock
0
0
0
0
0
0
0
0
0
0
0
0
Preferred Stock
--
--
--
--
--
--
--
--
--
--
--
--
Retained Earnings
-38
-170
-168
-146
-98
-68
-68
-98
-84
-102
-76
-68
Accumulated other comprehensive income (loss)
-3
1
-14
-1
-3
-27
-27
-3
-6
1
-9
-27
Additional Paid-In Capital
1,017
1,024
1,032
1,039
1,155
1,246
1,246
1,155
1,149
1,193
1,185
1,246
Treasury Stock
--
--
--
-0
-1
-1
-1
-1
-1
-1
-1
-1
Total Equity
977
855
851
892
1,054
1,150
1,150
1,054
1,058
1,092
1,098
1,150
Total Equity to Total Asset
0.44
0.51
0.57
0.51
0.43
0.44
0.44
0.43
0.41
0.36
0.40
0.44
Cashflow StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Dec09 Dec10 Dec11 Dec12 Dec13 Dec14 TTM Dec13 Mar14 Jun14 Sep14 Dec14
   
  Net Income
3,356
-132
3
32
66
52
52
7
20
-13
32
13
  Cumulative Effect Of Accounting Change
--
--
--
--
--
--
--
--
--
--
--
--
  Net Foreign Currency Exchange Gain
--
3
-3
0
-2
-0
0
-1
-1
0
0
0
Net Income From Continuing Operations
3,356
-132
3
32
66
52
52
7
20
-13
32
13
Depreciation, Depletion and Amortization
54
71
51
49
66
98
98
25
24
22
25
27
  Change In Receivables
--
-27
22
-129
-50
18
18
-12
-44
68
-90
84
  Change In Inventory
--
37
-9
-1
-11
-6
-6
3
4
-10
-13
12
  Change In Prepaid Assets
--
--
--
--
--
--
--
--
--
--
--
--
  Change In Payables And Accrued Expense
--
-229
-37
103
64
-37
-37
11
26
-80
104
-87
Change In Working Capital
230
62
11
-14
40
-23
-23
36
-19
-21
-0
17
Change In DeferredTax
-7
-14
-10
-12
-36
36
36
13
11
-2
17
11
Stock Based Compensation
0
6
9
7
7
8
8
2
2
1
3
2
Cash Flow from Discontinued Operations
--
1
-0
3
--
--
--
--
--
--
--
--
Cash Flow from Others
-4,186
128
10
16
30
10
10
-6
-9
40
-27
6
Cash Flow from Operations
-553
123
74
80
173
182
182
77
29
27
50
76
   
Purchase Of Property, Plant, Equipment
-98
-48
-66
-119
-216
-271
-271
-84
-57
-71
-67
-76
Sale Of Property, Plant, Equipment
75
24
1
--
1
4
4
0
--
4
0
0
Purchase Of Business
--
--
--
--
-536
-116
-116
-37
-24
-88
-3
-0
Sale Of Business
4
141
--
4
--
80
80
--
--
--
60
20
Purchase Of Investment
--
-1
-4
-78
--
--
--
--
--
--
--
--
Sale Of Investment
--
--
--
--
12
12
12
12
--
--
--
12
Net Intangibles Purchase And Sale
--
--
--
--
--
--
--
--
--
--
--
--
Cash From Discontinued Investing Activities
--
--
--
--
--
--
--
--
--
--
--
--
Cash Flow from Investing
-3
121
37
-162
-738
-290
-290
-121
-78
-153
-8
-51
   
Issuance of Stock
--
--
--
--
210
0
0
--
0
--
0
--
Repurchase of Stock
--
--
--
-0
-0
-1
-1
--
-1
--
--
--
Net Issuance of Preferred Stock
--
--
--
--
--
--
--
--
--
--
--
--
Net Issuance of Debt
--
-190
-239
96
409
152
152
75
57
145
-24
-26
Cash Flow for Dividends
--
-0
--
-9
-43
-73
-73
-15
-16
-17
-19
-21
Other Financing
-8
-2
-13
-1
-15
-6
-6
-3
1
-0
-8
1
Cash Flow from Financing
-8
-192
-125
86
561
73
73
57
43
128
-51
-46
   
Net Change in Cash
-563
50
-14
6
-1
-39
-39
15
-4
0
-8
-26
Capital Expenditure
-98
-48
-66
-119
-216
-271
-271
-84
-57
-71
-67
-76
Free Cash Flow
-651
74
8
-40
-42
-89
-89
-7
-28
-44
-16
-1
Valuation Ratios (Daily)AnnualsQuarterly
Fiscal Period
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
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
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
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
PEG Ratio
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
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
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
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
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
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
Valuation and QualityAnnualsQuarterly
Fiscal Period
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
Download financial data to Excel Download financial data to CSV

GuruFocus has scanned the fundamental data of SEMG and found 1 Severe Warning Sign, 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:

SEMG Quarterly/Annuals Reports




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