Switch to:
Annual Rates (per share) 10 yrs* 5 yrs* 12 months*
Revenue Growth (%) 2.40  9.70  1.90 
EBITDA Growth (%) 4.20  8.30  17.80 
EBIT Growth (%) 3.60  9.40  4.90 
Free Cash Flow Growth (%) 0.00  0.00  0.00 
Book Value Growth (%) 10.80  16.60  11.60 

*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 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
Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 TTM Jun13 Sep13 Dec13 Mar14 Jun14
   
Revenue per Share ($)
22.37
26.95
37.85
30.36
29.60
25.46
28.43
35.36
40.78
32.29
33.44
7.70
8.97
7.82
9.22
7.43
EBITDA per Share ($)
6.61
7.87
15.51
10.97
10.17
9.42
10.16
14.19
15.23
10.96
12.92
2.32
3.33
3.04
3.68
2.87
EBIT per Share ($)
4.83
6.61
12.06
7.97
8.97
6.66
7.36
11.17
11.67
7.91
8.62
1.79
2.08
2.22
2.70
1.62
Earnings per Share (diluted) ($)
1.84
2.13
2.95
2.56
1.94
1.00
2.04
4.16
3.89
2.03
3.34
0.23
0.75
0.75
1.24
0.60
eps without NRI ($)
1.85
2.14
2.95
2.56
1.96
1.00
2.04
4.16
3.89
2.03
3.36
0.22
0.76
0.75
1.25
0.61
Free Cashflow per Share ($)
0.52
1.73
2.39
1.33
1.68
-0.16
-0.14
1.41
0.88
-0.67
0.61
-1.21
0.79
-0.80
1.37
-0.75
Dividends Per Share
0.40
0.50
0.53
0.75
0.60
0.76
0.86
0.86
1.00
0.82
1.13
0.84
--
--
--
1.13
Book Value Per Share ($)
6.31
7.42
9.07
10.32
9.65
10.85
11.76
14.72
18.04
18.09
18.54
17.08
17.89
18.09
19.72
18.54
Tangible Book per share ($)
6.31
7.42
7.52
7.71
6.67
7.88
9.45
9.83
13.09
13.44
14.14
12.19
12.97
13.44
15.06
14.14
Month End Stock Price ($)
15.88
22.96
26.32
30.52
16.66
24.91
23.77
25.61
25.04
24.13
23.98
20.69
22.68
24.13
28.22
30.83
RatiosAnnualsAdd to batch download listDownload 15Y FinancialQuarterly
Fiscal Period
Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 TTM Jun13 Sep13 Dec13 Mar14 Jun14
   
Return on Equity %
33.38
31.14
44.96
31.18
19.54
9.77
18.05
31.42
23.77
11.24
18.40
5.07
17.24
16.75
26.33
12.73
Return on Assets %
11.05
11.10
17.11
11.70
7.19
3.52
6.25
11.09
9.17
4.54
7.49
2.08
7.02
6.78
10.75
5.22
Return on Capital - Joel Greenblatt %
48.43
55.28
91.48
62.54
57.70
39.59
37.91
53.77
50.40
31.90
34.05
29.03
33.78
36.15
42.35
24.57
Debt to Equity
0.43
0.32
0.28
0.29
0.35
0.53
0.51
0.47
0.37
0.05
0.51
0.42
--
0.05
0.48
0.51
   
Gross Margin %
38.88
40.45
50.10
48.02
38.53
43.52
40.54
43.30
41.04
39.95
41.74
38.37
41.34
44.60
41.53
39.45
Operating Margin %
21.59
24.53
31.86
26.24
30.31
26.15
25.90
31.60
28.61
24.51
25.79
23.25
23.14
28.38
29.32
21.84
Net Margin %
8.27
7.93
9.80
8.43
6.60
3.94
7.19
11.76
9.54
6.29
10.04
2.92
8.42
9.57
13.52
8.19
   
Total Equity to Total Asset
0.34
0.37
0.39
0.37
0.37
0.35
0.34
0.36
0.41
0.40
0.41
0.41
0.41
0.40
0.42
0.41
LT Debt to Total Asset
0.13
0.11
0.09
0.09
0.09
0.17
0.16
0.15
0.13
--
0.17
0.15
--
--
0.17
0.17
   
Asset Turnover
1.34
1.40
1.75
1.39
1.09
0.89
0.87
0.94
0.96
0.72
0.75
0.18
0.21
0.18
0.20
0.16
Dividend Payout Ratio
0.22
0.24
0.18
0.29
0.31
0.76
0.42
0.21
0.26
0.41
0.34
3.71
--
--
--
1.88
   
Days Sales Outstanding
38.43
40.34
32.97
43.33
38.91
38.34
43.52
47.11
27.96
37.33
40.05
53.30
37.73
38.18
39.35
45.03
Days Inventory
11.43
12.50
15.71
20.04
17.20
22.70
25.62
24.87
21.98
27.63
24.81
25.74
23.19
28.86
22.20
24.72
Inventory Turnover
31.92
29.20
23.23
18.21
21.22
16.08
14.25
14.68
16.61
13.21
14.71
3.53
3.92
3.15
4.10
3.68
COGS to Revenue
0.61
0.60
0.50
0.52
0.61
0.56
0.59
0.57
0.59
0.60
0.58
0.62
0.59
0.55
0.58
0.61
Inventory to Revenue
0.02
0.02
0.02
0.03
0.03
0.04
0.04
0.04
0.04
0.05
0.04
0.17
0.15
0.18
0.14
0.16
Income StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 TTM Jun13 Sep13 Dec13 Mar14 Jun14
   
Revenue
48,467
58,367
81,793
97,014
94,296
81,071
90,491
112,790
130,090
102,970
106,600
24,481
28,543
25,105
29,319
23,633
Cost of Goods Sold
29,622
34,760
40,818
50,423
57,960
45,792
53,809
63,952
76,703
61,831
62,102
15,087
16,742
13,908
17,143
14,309
Gross Profit
18,845
23,607
40,975
46,590
36,336
35,280
36,682
48,839
53,387
41,139
44,498
9,394
11,800
11,198
12,176
9,324
Gross Margin %
38.88
40.45
50.10
48.02
38.53
43.52
40.54
43.30
41.04
39.95
41.74
38.37
41.34
44.60
41.53
39.45
   
Selling, General, &Admin. Expense
5,596
6,129
8,724
13,823
1,576
1,798
1,892
2,221
2,000
1,266
1,206
315
403
260
284
258
Advertising
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Research &Development
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
EBITDA
14,320
17,049
33,526
35,058
32,407
29,995
32,334
45,254
48,595
34,956
41,181
7,386
10,590
9,753
11,708
9,131
   
Depreciation, Depletion and Amortization
2,806
3,178
6,188
7,306
6,180
9,378
8,657
8,650
10,901
11,749
12,978
2,722
3,799
3,035
2,676
3,468
Other Operating Charges
-2,785
-3,158
-6,188
-7,307
-6,180
-12,285
-11,350
-10,973
-14,162
-14,638
-15,803
-3,386
-4,791
-3,814
-3,295
-3,904
Operating Income
10,464
14,320
26,063
25,460
28,580
21,197
23,439
35,645
37,225
25,235
27,489
5,693
6,606
7,124
8,597
5,162
Operating Margin %
21.59
24.53
31.86
26.24
30.31
26.15
25.90
31.60
28.61
24.51
25.79
23.25
23.14
28.38
29.32
21.84
   
Interest Income
124
111
576
427
1,755
482
396
421
198
584
641
116
168
114
117
242
Interest Expense
-124
-81
-480
-509
-286
-598
-312
-623
-450
-747
-1,119
-116
-252
-260
-301
-307
Other Income (Minority Interest)
-82
-115
-114
-101
-1
104
74
67
-108
114
117
--
101
16
--
--
Pre-Tax Income
11,390
13,790
26,858
27,243
25,940
20,019
23,365
35,981
37,243
22,460
27,084
4,548
6,539
6,459
8,731
5,356
Tax Provision
-7,303
-9,045
-18,726
-18,959
-19,721
-16,933
-16,936
-22,787
-24,721
-16,099
-16,496
-3,834
-4,236
-4,073
-4,767
-3,420
Tax Rate %
64.12
65.59
69.72
69.59
76.02
84.58
72.49
63.33
66.38
71.68
--
84.31
64.78
63.07
54.60
63.86
Net Income (Continuing Operations)
4,006
4,630
8,017
8,183
6,220
3,086
6,429
13,194
12,523
6,362
10,588
714
2,303
2,386
3,964
1,936
Net Income (Discontinued Operations)
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Net Income
4,006
4,630
8,017
8,183
6,219
3,190
6,503
13,262
12,414
6,475
10,705
714
2,404
2,402
3,964
1,936
Net Margin %
8.27
7.93
9.80
8.43
6.60
3.94
7.19
11.76
9.54
6.29
10.04
2.92
8.42
9.57
13.52
8.19
   
Preferred dividends
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
EPS (Basic)
1.84
2.13
2.95
2.56
1.94
1.00
2.04
4.17
3.90
2.03
3.36
0.23
0.75
0.76
1.24
0.60
EPS (Diluted)
1.84
2.13
2.95
2.56
1.94
1.00
2.04
4.16
3.89
2.03
3.34
0.23
0.75
0.75
1.24
0.60
Shares Outstanding (Diluted)
2,166.1
2,165.7
2,161.0
3,195.9
3,186.0
3,183.9
3,182.6
3,190.0
3,190.2
3,188.9
3,180.4
3,181.3
3,180.3
3,212.3
3,180.8
3,180.4
Balance SheetAnnuals (USD $) View: Quarterly
Fiscal Period
Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 Latest Q. Jun13 Sep13 Dec13 Mar14 Jun14
   
  Cash And Cash Equivalents
808
1,058
1,156
3,389
2,679
4,095
4,121
8,280
11,333
13,486
12,228
7,900
13,397
13,486
22,027
12,228
  Marketable Securities
1,869
1,030
161
--
2,747
1,223
1,965
875
2,685
6,362
7,130
1,560
3,177
6,362
3,345
7,130
Cash, Cash Equivalents, Marketable Securities
2,677
2,088
1,317
3,389
5,426
5,319
6,086
9,155
14,018
19,847
19,358
9,461
16,574
19,847
25,372
19,358
Accounts Receivable
5,103
6,451
7,389
11,516
10,052
8,517
10,790
14,557
9,964
10,532
11,695
14,340
11,834
10,532
12,678
11,695
  Inventories, Raw Materials & Components
589
--
--
--
1,042
1,981
2,537
2,743
2,468
2,467
--
--
--
2,467
--
--
  Inventories, Work In Process
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Inventories, Inventories Adjustments
-208
-344
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Inventories, Finished Goods
538
--
--
--
911
1,355
1,231
1,498
1,766
1,201
--
--
--
1,201
--
--
  Inventories, Other
202
242
354
608
225
182
267
438
324
1,136
679
749
675
1,136
596
679
Total Inventories
1,121
1,260
2,254
3,284
2,178
3,518
4,035
4,679
4,559
4,804
4,210
4,515
4,017
4,804
3,562
4,210
Other Current Assets
1,561
1,932
2,666
5,896
552
3,037
11,963
4,948
4,432
3,570
839
415
521
3,570
753
839
Total Current Assets
10,462
11,731
13,625
24,084
18,208
20,391
32,873
33,339
32,973
38,754
36,103
28,730
32,947
38,754
42,365
36,103
   
  Land And Improvements
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Buildings And Improvements
43,790
--
--
2,736
2,376
2,741
2,823
2,844
1,333
1,363
--
--
--
1,363
--
--
  Machinery, Furniture, Equipment
1,606
--
--
107,025
2,620
11,625
13,254
12,925
13,514
13,194
--
--
--
13,194
--
--
  Construction In Progress
3,492
--
--
9,113
11,195
15,723
12,998
16,442
17,838
21,990
--
--
--
21,990
--
--
Gross Property, Plant and Equipment
49,497
54,217
66,898
119,736
106,625
137,839
144,891
158,667
179,784
177,718
--
--
--
177,718
--
--
  Accumulated Depreciation
-24,911
-26,997
-37,744
-68,083
-59,213
-78,167
-84,854
-90,071
-100,667
-98,621
--
--
--
-98,621
--
--
Property, Plant and Equipment
24,586
27,219
29,154
51,653
47,411
59,672
60,037
68,596
79,117
79,098
84,788
77,859
78,585
79,098
83,292
84,788
Intangible Assets
--
--
3,345
8,323
9,492
9,463
7,372
15,601
15,784
14,849
13,986
15,618
15,700
14,849
14,835
13,986
Other Long Term Assets
4,865
4,587
4,057
5,608
8,140
8,576
9,564
11,814
13,459
11,019
10,566
12,033
12,489
11,019
10,821
10,566
Total Assets
39,913
43,537
50,181
89,669
83,252
98,102
109,846
129,350
141,333
143,720
145,443
134,241
139,721
143,720
151,313
145,443
   
  Accounts Payable
4,004
4,864
6,465
4,041
8,797
3,058
3,968
5,234
4,667
4,593
--
--
--
4,593
--
--
  Total Tax Payable
--
--
--
--
8,204
7,142
7,974
9,138
11,207
8,569
7,646
9,394
10,355
8,569
10,119
7,646
  Other Accrued Expenses
1,991
2,114
--
--
--
7,403
8,621
10,586
8,342
8,260
14,986
15,485
14,792
8,260
14,451
14,986
Accounts Payable & Accrued Expenses
5,995
6,977
6,465
4,041
17,001
17,603
20,563
24,958
24,216
21,422
22,633
24,880
25,147
21,422
24,569
22,633
Current Portion of Long-Term Debt
761
230
865
1,144
2,975
1,420
2,003
3,332
3,315
2,775
4,517
2,307
--
2,775
4,817
4,517
DeferredTaxAndRevenue
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Other Current Liabilities
3,074
4,483
5,236
18,821
2,860
498
2,286
505
1,928
2,889
645
398
2,387
2,889
435
645
Total Current Liabilities
9,829
11,690
12,566
24,006
22,835
19,522
24,851
28,795
29,459
27,085
27,795
27,585
27,534
27,085
29,821
27,795
   
Long-Term Debt
5,058
4,906
4,701
8,234
7,849
16,718
17,042
18,782
18,191
--
25,230
20,515
--
--
25,456
25,230
Debt to Equity
0.43
0.32
0.28
0.29
0.35
0.53
0.51
0.47
0.37
0.05
0.51
0.42
--
0.05
0.48
0.51
  Capital Lease Obligation
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  PensionAndRetirementBenefit
--
--
--
--
3,671
3,684
3,776
4,544
3,712
3,619
3,710
3,469
3,681
3,619
3,780
3,710
  NonCurrent Deferred Liabilities
7,118
6,526
7,485
12,522
9,795
13,299
13,331
13,884
14,631
11,522
11,889
11,983
12,338
11,522
12,142
11,889
Other Long-Term Liabilities
4,236
4,348
5,832
12,011
8,330
10,329
13,357
16,409
17,827
43,801
17,858
16,216
39,116
43,801
17,377
17,858
Total Liabilities
26,242
27,470
30,584
56,773
52,480
63,551
72,356
82,413
83,820
86,027
86,482
79,768
82,669
86,027
88,577
86,482
   
Common Stock
--
--
--
--
--
--
--
1,342
--
--
--
--
--
--
--
--
Preferred Stock
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Retained Earnings
7,421
9,853
13,721
26,148
21,273
25,420
28,165
36,772
48,793
46,170
51,614
--
--
46,170
51,614
--
Accumulated other comprehensive income (loss)
-612
-208
-261
-2,340
--
--
--
--
-36
3,684
3,044
--
--
3,684
3,044
--
Additional Paid-In Capital
5,993
5,620
5,295
7,677
5,874
7,123
6,974
6,850
7,315
6,540
6,740
--
--
6,540
6,740
--
Treasury Stock
-10
-23
-9
-68
-1
-3
-3
-3
--
--
--
--
--
--
--
--
Total Equity
13,671
16,067
19,597
32,896
30,772
34,550
37,490
46,937
57,514
57,692
58,961
54,473
57,052
57,692
62,736
58,961
Total Equity to Total Asset
0.34
0.37
0.39
0.37
0.37
0.35
0.34
0.36
0.41
0.40
0.41
0.41
0.41
0.40
0.42
0.41
Cashflow StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 TTM Jun13 Sep13 Dec13 Mar14 Jun14
   
  Net Income
4,006
4,630
26,858
27,243
25,940
--
--
--
--
--
--
--
--
--
--
--
  Cumulative Effect Of Accounting Change
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Net Foreign Currency Exchange Gain
--
--
--
--
2,191
1,134
263
707
595
779
16
332
-286
16
100
16
Net Income From Continuing Operations
4,006
4,630
26,858
27,243
28,131
1,134
263
707
595
779
-153
332
-286
16
100
16
Depreciation, Depletion and Amortization
2,806
3,178
6,188
7,306
6,180
9,378
8,657
8,650
10,901
11,749
12,978
2,722
3,799
3,035
2,676
3,468
  Change In Receivables
-184
-1,752
166
-1,205
-162
1,916
-2,853
-2,423
1,946
-1,931
2,436
-1,527
2,404
-1,769
1,204
597
  Change In Inventory
-265
-250
-447
-452
355
-879
-586
-690
144
-179
227
-631
555
-941
1,388
-774
  Change In Prepaid Assets
-738
-278
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Change In Payables And Accrued Expense
-23
1,193
-549
1,938
-786
-235
1,626
3,433
-1,261
1,574
-2,844
2,539
-15,549
14,249
-1,689
145
Change In Working Capital
-1,126
1,261
-1,850
116
193
-1,475
-3,048
-1,952
829
-536
-112
382
-10,590
9,607
903
-32
Change In DeferredTax
804
-765
--
--
-20,067
--
--
--
--
--
--
--
--
--
--
--
Cash Flow from Discontinued Operations
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Cash Flow from Others
-252
171
-17,300
-17,235
300
3,690
7,919
12,622
10,739
4,447
8,532
-2,075
13,834
-10,289
5,519
-532
Cash Flow from Operations
6,239
8,475
13,895
17,430
14,738
12,727
13,790
20,027
23,063
16,439
21,245
1,361
6,757
2,369
9,199
2,920
   
Purchase Of Property, Plant, Equipment
-5,113
-4,729
-8,734
-13,170
-8,413
-11,855
-11,685
-14,322
-17,081
-16,764
-17,576
-4,830
-4,001
-4,349
-4,499
-4,727
Sale Of Property, Plant, Equipment
521
1,334
537
201
772
--
326
--
--
--
--
--
--
--
--
--
Purchase Of Business
--
--
--
--
-1,886
--
--
-4,325
--
--
--
--
--
--
--
--
Sale Of Business
--
--
--
--
--
--
--
5,015
5,369
4,398
5,714
149
1,664
2,629
485
936
Purchase Of Investment
-426
--
--
--
-275
-285
-678
--
--
-3,765
-3,765
--
--
-3,765
--
--
Sale Of Investment
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Net Intangibles Purchase And Sale
--
--
--
--
--
-139
-1,884
-119
--
--
--
--
--
--
--
--
Cash From Discontinued Investing Activities
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Cash Flow from Investing
-5,139
-5,674
-8,968
-13,938
-12,338
-13,083
-13,057
-14,288
-17,405
-17,916
-19,073
-3,237
-4,169
-5,453
-1,305
-8,146
   
Issuance of Stock
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Repurchase of Stock
--
--
-158
-40
-44
-60
-50
-69
--
--
--
--
--
--
--
--
Net Issuance of Preferred Stock
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Net Issuance of Debt
-339
-622
-289
-66
1,464
5,975
2,218
1,212
450
7,822
6,296
2,423
3,681
2,921
--
-307
Cash Flow for Dividends
-1,117
-1,867
-2,785
-4,768
-3,893
-4,022
-3,261
-3,349
-3,730
-3,489
-3,597
-3,568
--
--
--
-3,597
Other Financing
--
0
-1,689
3,406
26
73
937
69
--
-16
161
17
-1,160
1,104
201
16
Cash Flow from Financing
-1,455
-2,488
-4,922
-1,468
-2,448
1,967
-156
-2,137
-3,279
4,317
2,859
-1,129
2,521
4,025
201
-3,888
   
Net Change in Cash
-368
301
13
1,994
-48
1,611
577
3,601
2,378
2,840
5,032
-3,021
5,110
941
8,095
-9,114
Capital Expenditure
-5,113
-4,729
-8,734
-13,170
-9,393
-13,248
-14,243
-15,533
-20,252
-18,565
-19,327
-5,195
-4,236
-4,933
-4,850
-5,307
Free Cash Flow
1,127
3,746
5,161
4,260
5,345
-521
-453
4,493
2,811
-2,126
1,918
-3,834
2,521
-2,564
4,349
-2,387
Valuation Ratios (Daily)AnnualsQuarterly
Fiscal Period
Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 Current Jun13 Sep13 Dec13 Mar14 Jun14
   
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 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 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 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 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 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 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 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 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 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 Premium Member Only
Valuation and QualityAnnualsQuarterly
Fiscal Period
Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 Current Jun13 Sep13 Dec13 Mar14 Jun14
   
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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 Premium Member Only
   
Forex Rate (USD/NOK) Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 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
Change log: 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)
Free 7-day Trial
FEEDBACK