Switch to:
Annual Rates (per share) 10 yrs* 5 yrs* 12 months*
Revenue Growth (%) -4.60  -3.60  1.80 
EBITDA Growth (%) -10.60  -19.80  246.20 
EBIT Growth (%) 0.00  0.00  0.00 
Free Cash Flow Growth (%) -10.80  18.20  -25.00 
Book Value Growth (%) -2.10  -2.10  3.40 

*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 Sep13 Dec13 Mar14 Jun14 Sep14
   
Revenue per Share ($)
26.12
20.23
21.43
34.50
20.57
20.58
19.10
20.64
17.71
16.61
15.42
3.97
4.20
3.75
3.82
3.65
EBITDA per Share ($)
11.33
8.82
10.97
16.57
10.47
10.32
10.18
4.95
4.35
4.87
6.06
1.79
0.36
1.86
1.85
1.99
EBIT per Share ($)
6.76
4.96
5.10
6.54
3.81
4.16
3.99
-0.46
1.16
1.90
3.20
0.94
0.86
0.83
0.74
0.77
Earnings per Share (diluted) ($)
1.48
2.01
1.98
1.75
1.49
1.75
2.12
-3.29
-1.05
-0.41
0.90
0.35
0.23
0.16
0.22
0.29
eps without NRI ($)
1.61
1.65
2.05
1.89
1.49
1.60
2.12
-3.28
-1.18
-0.71
0.52
0.29
0.11
0.07
0.14
0.21
Free Cashflow per Share ($)
4.58
3.17
2.80
3.73
2.26
0.87
1.57
1.65
2.08
1.64
1.27
0.44
0.72
-0.10
0.06
0.59
Dividends Per Share
1.01
0.95
1.33
1.48
0.79
0.52
0.48
0.55
0.46
0.22
--
--
--
--
--
--
Book Value Per Share ($)
13.60
15.78
17.83
19.57
17.90
19.66
19.78
15.55
13.19
12.04
11.85
11.94
12.04
12.34
12.21
11.85
Tangible Book per share ($)
-15.05
-15.46
-16.76
-19.24
-17.33
-18.14
-15.81
-15.52
-14.27
-13.51
-11.98
-13.95
-13.51
-13.39
-13.06
-11.98
Month End Stock Price ($)
40.87
29.21
30.13
30.84
16.25
15.43
12.94
10.65
9.05
9.96
10.85
8.15
9.96
11.79
12.62
11.56
RatiosAnnualsAdd to batch download listDownload 15Y FinancialQuarterly
Fiscal Period
Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 TTM Sep13 Dec13 Mar14 Jun14 Sep14
   
Return on Equity %
11.71
14.61
12.25
9.88
8.14
6.36
10.87
-18.59
-7.71
-3.79
6.94
11.88
5.39
5.18
7.31
9.74
Return on Assets %
2.33
3.41
3.42
2.90
2.42
1.91
3.39
-5.55
-2.01
-0.93
1.73
2.87
1.31
1.29
1.84
2.47
Return on Capital - Joel Greenblatt %
40.65
37.42
46.66
38.21
32.07
37.20
35.30
-4.19
10.85
19.40
34.46
38.22
35.93
35.66
31.91
34.49
Debt to Equity
2.38
1.91
0.07
1.68
1.55
1.23
1.08
1.31
1.49
1.60
1.51
1.60
1.60
1.53
1.53
1.51
   
Gross Margin %
59.90
57.70
54.63
54.63
55.28
57.75
59.09
57.50
56.65
56.27
57.40
56.62
56.81
58.67
56.46
57.74
Operating Margin %
25.87
24.51
23.78
18.95
18.53
20.21
20.91
-2.25
6.56
11.45
20.80
23.65
20.58
22.14
19.37
21.19
Net Margin %
6.17
10.51
9.60
7.79
7.42
5.82
11.22
-15.90
-6.25
-2.84
5.41
8.81
3.80
4.21
5.88
8.02
   
Total Equity to Total Asset
0.20
0.27
0.29
0.30
0.30
0.30
0.32
0.27
0.25
0.24
0.26
0.24
0.24
0.25
0.25
0.26
LT Debt to Total Asset
0.43
0.41
0.02
0.42
0.39
0.32
0.29
0.31
0.32
0.35
0.37
0.33
0.35
0.36
0.36
0.37
   
Asset Turnover
0.38
0.33
0.36
0.37
0.33
0.33
0.30
0.35
0.32
0.33
0.32
0.08
0.09
0.08
0.08
0.08
Dividend Payout Ratio
0.68
0.48
0.67
0.85
0.53
0.30
0.23
--
--
--
--
--
--
--
--
--
   
Days Sales Outstanding
95.64
82.76
102.09
105.58
100.79
100.23
59.50
76.01
98.19
84.78
93.99
105.94
83.80
103.11
105.52
99.39
Days Accounts Payable
212.77
192.80
303.89
316.99
183.53
359.34
158.50
177.80
340.85
--
--
--
--
--
--
--
Days Inventory
11.22
9.46
7.14
7.32
9.89
12.07
13.41
11.87
14.29
13.76
16.19
20.36
16.36
15.79
15.64
15.52
Cash Conversion Cycle
-105.91
-100.58
-194.66
-204.09
-72.85
-247.04
-85.59
-89.92
-228.37
98.54
110.18
126.30
100.16
118.90
121.16
114.91
Inventory Turnover
32.53
38.57
51.15
49.83
36.92
30.24
27.21
30.76
25.54
26.54
22.55
4.48
5.58
5.78
5.84
5.88
COGS to Revenue
0.40
0.42
0.45
0.45
0.45
0.42
0.41
0.43
0.43
0.44
0.43
0.43
0.43
0.41
0.44
0.42
Inventory to Revenue
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.01
0.02
0.02
0.02
0.10
0.08
0.07
0.08
0.07
Income StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 TTM Sep13 Dec13 Mar14 Jun14 Sep14
   
Revenue
39,369
36,268
41,314
45,734
39,643
39,612
36,807
39,811
34,178
32,553
30,051
7,654
8,233
7,292
7,421
7,104
Cost of Goods Sold
15,786
15,340
18,746
20,750
17,730
16,735
15,057
16,920
14,815
14,235
12,803
3,320
3,556
3,014
3,231
3,003
Gross Profit
23,583
20,928
22,568
24,984
21,914
22,878
21,750
22,891
19,364
18,318
17,248
4,334
4,678
4,278
4,190
4,102
Gross Margin %
59.90
57.70
54.63
54.63
55.28
57.75
59.09
57.50
56.65
56.27
57.40
56.62
56.81
58.67
56.46
57.74
   
Selling, General, & Admin. Expense
6,352
6,091
5,021
5,563
5,559
5,587
5,489
5,253
4,374
4,235
4,153
912
1,033
1,072
1,115
933
Advertising
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Research & Development
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Other Operating Expense
7,047
5,948
7,723
10,753
9,007
9,283
8,565
18,533
12,747
10,355
6,843
1,611
1,951
1,592
1,637
1,664
Operating Income
10,184
8,889
9,824
8,668
7,347
8,007
7,696
-895
2,243
3,728
6,251
1,810
1,694
1,614
1,438
1,505
Operating Margin %
25.87
24.51
23.78
18.95
18.53
20.21
20.91
-2.25
6.56
11.45
20.80
23.65
20.58
22.14
19.37
21.19
   
Interest Income
220
259
4,017
4,233
5,065
3,733
4,075
3,242
217
209
235
194
-1,936
506
678
986
Interest Expense
-3,125
-3,042
-6,624
-7,412
-8,593
-6,897
-6,819
-5,926
-2,634
-2,573
-2,864
-908
1,649
-1,454
-1,440
-1,619
Other Income (Minority Interest)
-1,365
-562
-15
-10
-1
-22
-601
-586
-459
-598
-777
-144
-199
-201
-196
-182
Pre-Tax Income
7,509
6,561
7,285
6,294
3,911
4,867
5,466
-3,609
-385
730
2,999
1,096
771
675
681
872
Tax Provision
-3,555
-2,838
-3,328
-2,450
-915
-1,634
-728
-2,118
-1,425
-1,524
-1,234
-391
-377
-351
-221
-284
Tax Rate %
47.34
43.26
45.68
38.92
23.39
33.57
13.31
-58.69
-370.65
208.83
41.13
35.69
48.93
52.05
32.53
32.50
Net Income (Continuing Operations)
2,589
3,160
3,958
3,844
2,996
3,233
4,738
-5,728
-1,810
-794
1,765
705
394
324
459
589
Net Income (Discontinued Operations)
-158
652
9
-271
-53
-907
-9
-17
134
468
637
113
118
184
173
162
Net Income
2,431
3,812
3,967
3,563
2,942
2,305
4,128
-6,330
-2,135
-925
1,626
674
313
307
436
570
Net Margin %
6.17
10.51
9.60
7.79
7.42
5.82
11.22
-15.90
-6.25
-2.84
5.41
8.81
3.80
4.21
5.88
8.02
   
Preferred dividends
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
EPS (Basic)
1.48
2.01
1.98
1.75
1.49
1.75
2.12
-3.29
-1.05
-0.41
0.90
0.35
0.23
0.16
0.22
0.29
EPS (Diluted)
1.48
2.01
1.98
1.75
1.49
1.75
2.12
-3.29
-1.05
-0.41
0.90
0.35
0.23
0.16
0.22
0.29
Shares Outstanding (Diluted)
1,507.0
1,792.6
1,928.1
1,325.5
1,927.3
1,924.7
1,926.6
1,929.0
1,930.4
1,959.8
1,944.3
1,928.1
1,959.8
1,944.3
1,944.3
1,944.3
   
Depreciation, Depletion and Amortization
6,440
6,202
7,248
8,259
7,670
8,092
7,331
7,232
6,154
6,246
5,927
1,455
1,588
1,480
1,473
1,385
EBITDA
17,074
15,805
21,157
21,965
20,174
19,856
19,615
9,549
8,403
9,549
11,789
3,459
711
3,609
3,594
3,876
Balance SheetAnnuals (USD $) View: Quarterly
Fiscal Period
Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 Latest Q. Sep13 Dec13 Mar14 Jun14 Sep14
   
  Cash And Cash Equivalents
11,861
12,236
9,536
9,422
7,319
8,023
7,310
8,834
9,759
7,879
5,291
7,284
7,879
5,456
6,770
5,291
  Marketable Securities
612
448
1,073
568
303
2,743
2,320
1,933
1,648
2,237
2,012
2,501
2,237
2,277
2,198
2,012
Cash, Cash Equivalents, Marketable Securities
12,473
12,684
10,609
9,990
7,622
10,767
9,630
10,767
11,407
10,117
7,303
9,785
10,117
7,733
8,969
7,303
Accounts Receivable
10,316
8,224
11,556
13,229
10,947
10,878
6,000
8,291
9,194
7,561
7,738
8,887
7,561
8,239
8,582
7,738
  Inventories, Raw Materials & Components
16
9
--
10
9
10
4
4
4
3
--
--
3
--
--
--
  Inventories, Work In Process
22
28
--
12
9
6
4
7
5
4
--
--
4
--
--
--
  Inventories, Inventories Adjustments
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Inventories, Finished Goods
410
310
--
426
493
579
504
578
563
494
--
--
494
--
--
--
  Inventories, Other
-1
1
508
--
--
--
--
--
--
--
588
1,034
--
750
768
588
Total Inventories
447
349
384
448
512
595
512
588
572
501
456
774
501
542
565
456
Other Current Assets
5,755
3,900
1,262
696
774
3,499
4,993
2,137
101
4,840
4,335
0
4,840
4,160
4,132
4,335
Total Current Assets
28,991
25,156
23,811
24,362
19,855
25,738
21,135
21,783
21,274
23,018
19,832
19,446
23,018
20,675
22,247
19,832
   
  Land And Improvements
300
183
177
191
166
182
321
309
304
185
--
--
185
--
--
--
  Buildings And Improvements
2,108
1,274
1,758
866
1,745
1,965
2,366
2,762
2,320
1,953
--
--
1,953
--
--
--
  Machinery, Furniture, Equipment
23,159
18,870
77,848
23,114
80,492
89,191
83,194
84,422
85,882
88,678
15,876
18,331
88,678
16,849
16,788
15,876
  Construction In Progress
1,262
1,324
1,173
1,151
916
1,232
1,743
1,324
1,290
955
--
--
955
--
--
--
Gross Property, Plant and Equipment
30,885
25,433
86,293
29,453
90,470
99,706
94,680
95,761
96,654
98,336
16,956
19,582
98,336
18,076
17,959
16,956
  Accumulated Depreciation
-4,756
-4,049
-65,567
-4,803
-69,305
-77,821
-72,967
-74,717
-76,232
-80,123
--
--
-80,123
--
--
--
Property, Plant and Equipment
26,128
21,384
20,727
24,649
21,165
21,885
21,713
21,043
20,314
18,133
16,956
19,582
18,133
18,076
17,959
16,956
Intangible Assets
45,855
60,203
66,683
74,825
68,085
72,739
68,597
59,920
52,936
49,674
46,345
49,913
49,674
50,019
49,145
46,345
Other Long Term Assets
8,642
7,061
6,952
3,419
6,638
5,392
6,333
7,630
7,255
5,499
5,942
5,286
5,499
5,672
5,996
5,942
Total Assets
109,616
113,805
118,173
127,256
115,743
125,754
117,778
110,376
101,778
96,324
89,076
94,227
96,324
94,443
95,348
89,076
   
  Accounts Payable
9,202
8,103
15,608
18,020
8,915
16,475
6,538
8,242
13,835
--
--
--
--
--
--
--
  Total Tax Payable
--
--
--
287
2,489
413
1,217
442
163
27
36
156
27
72
65
36
  Other Accrued Expense
--
--
--
--
5,757
-411
6,061
6,211
--
11,864
9,773
11,785
11,864
10,649
10,875
9,773
Accounts Payable & Accrued Expense
9,202
8,103
15,608
18,307
17,161
16,477
13,816
14,895
13,997
11,892
9,809
11,941
11,892
10,721
10,940
9,809
Current Portion of Long-Term Debt
4,594
11,488
--
9,585
8,108
5,710
6,906
5,447
5,003
3,712
1,858
5,567
3,712
2,891
2,209
1,858
DeferredTaxAndRevenue
--
--
--
--
8
--
--
--
--
--
--
--
--
--
--
--
Other Current Liabilities
10,187
7,057
7,468
0
353
5,818
3,181
2,567
3,068
6,823
3,899
4,701
6,823
6,048
6,175
3,899
Total Current Liabilities
23,984
26,647
23,075
27,892
25,630
28,004
23,903
22,909
22,068
22,427
15,567
22,210
22,427
19,660
19,325
15,567
   
Long-Term Debt
47,205
46,488
2,453
53,932
45,472
40,720
34,433
33,924
32,959
33,764
33,010
31,134
33,764
33,685
33,997
33,010
Debt to Equity
2.38
1.91
0.07
1.68
1.55
1.23
1.08
1.31
1.49
1.60
1.51
1.60
1.60
1.53
1.53
1.51
  Capital Lease Obligation
--
--
--
--
--
2,281
1,907
1,716
1,521
1,509
1,294
1,502
1,509
1,479
1,410
1,294
  PensionAndRetirementBenefit
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  NonCurrent Deferred Liabilities
227
162
256
853
1,788
289
1,311
1,426
1,113
321
479
769
321
389
428
479
Other Long-Term Liabilities
16,436
10,089
58,018
6,847
8,262
18,910
20,011
22,130
20,207
16,409
16,976
17,101
16,409
16,722
17,855
16,976
Total Liabilities
87,851
83,386
83,803
89,524
81,151
87,923
79,657
80,389
76,348
72,920
66,032
71,214
72,920
70,455
71,605
66,032
   
Common Stock
11,875
12,646
--
15,537
14,424
--
--
14,070
14,033
14,668
--
--
14,668
--
--
--
Preferred Stock
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Retained Earnings
9,965
17,855
18,129
19,837
17,997
19,939
21,854
13,792
9,278
6,520
--
--
6,520
--
--
--
Accumulated other comprehensive income (loss)
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Additional Paid-In Capital
--
--
2,231
2,459
2,282
2,462
2,245
2,242
2,236
2,337
--
--
2,337
--
--
--
Treasury Stock
-75
-82
-91
-100
-112
-130
-118
-117
-117
-122
--
--
-122
--
--
--
Total Equity
21,765
30,418
34,370
37,732
34,592
37,831
38,120
29,987
25,430
23,403
23,044
23,013
23,403
23,988
23,743
23,044
Total Equity to Total Asset
0.20
0.27
0.29
0.30
0.30
0.30
0.32
0.27
0.25
0.24
0.26
0.24
0.24
0.25
0.25
0.26
Cashflow StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 TTM Sep13 Dec13 Mar14 Jun14 Sep14
   
  Net Income
3,954
3,722
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Cumulative Effect Of Accounting Change
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Net Foreign Currency Exchange Gain
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Net Income From Continuing Operations
3,954
3,722
3,958
3,844
2,996
3,233
4,738
-5,728
-1,810
-794
1,765
705
394
324
459
589
Depreciation, Depletion and Amortization
6,440
6,202
7,248
8,259
7,670
8,092
7,331
7,232
6,154
6,246
5,927
1,455
1,588
1,480
1,473
1,385
  Change In Receivables
68
390
-609
115
996
490
17
4
1,083
1,473
388
490
827
-107
-527
195
  Change In Inventory
-33
-6
--
-23
-100
-44
127
-47
16
-32
114
-20
104
-37
-31
79
  Change In Prepaid Assets
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Change In Payables And Accrued Expense
1,446
218
-13
828
-480
-1,450
-368
-97
-109
-671
-234
-29
654
-686
-49
-153
Change In Working Capital
1,441
178
-1,011
163
1,741
-3,296
-1,648
-228
-29
193
-61
174
1,376
-1,155
-615
334
Change In DeferredTax
1,506
1,596
2,435
1,355
-1,393
-70
-991
205
366
476
266
-40
-88
145
171
37
Cash Flow from Discontinued Operations
--
--
--
105
-55
89
--
--
-38
174
-407
-20
40
-263
-216
32
Cash Flow from Others
263
-77
-485
-959
214
241
-339
9,718
5,463
2,952
393
15
-21
217
228
-32
Cash Flow from Operations
13,605
11,621
12,145
12,767
11,172
8,289
9,091
11,200
10,106
9,247
7,883
2,288
3,289
748
1,500
2,345
   
Purchase Of Property, Plant, Equipment
-6,700
-5,944
-3,867
-4,537
-3,622
-3,682
-3,706
-3,986
-3,659
-3,436
-3,327
-852
-1,156
-519
-871
-781
Sale Of Property, Plant, Equipment
605
1,126
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Purchase Of Business
--
--
--
-920
--
--
-5
-879
-9
-11
-22
-11
--
-12
1
--
Sale Of Business
--
--
456
--
611
--
--
--
--
--
--
--
--
--
--
--
Purchase Of Investment
-1,162
-17,702
-272
-1
-8
-9
-265
--
-4
--
-1
--
--
--
-1
--
Sale Of Investment
57
2,433
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Net Intangibles Purchase And Sale
--
--
-2,889
-3,279
-3,189
-2,844
-2,282
-3,462
-2,332
-2,479
-1,957
-542
-697
-325
-516
-419
Cash From Discontinued Investing Activities
--
--
--
--
-512
-210
--
--
--
--
--
--
--
--
--
--
Cash Flow from Investing
-6,632
-20,650
-5,536
-6,402
-9,528
-6,870
-4,390
-8,291
-5,226
-5,228
-5,848
-988
-1,022
-1,795
-1,394
-1,637
   
Issuance of Stock
68
--
--
--
1
--
--
316
--
--
14
12
--
--
--
14
Repurchase of Stock
--
-189
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Net Issuance of Preferred Stock
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Net Issuance of Debt
-570
14,468
-6,575
-3,485
-970
262
-3,807
768
-8,354
-10,063
-8,146
-130
-6,490
-1,313
1,508
-1,852
Cash Flow for Dividends
--
--
-3,959
-4,121
-2,250
-1,531
-1,446
-1,745
-1,265
-737
-339
-56
--
--
-283
-57
Other Financing
-1,795
-3,887
3
--
412
-25
0
-278
6,058
5,805
5,805
-0
5,805
--
-0
0
Cash Flow from Financing
-2,296
10,392
-10,531
-7,606
-2,807
-1,293
-5,164
-938
-3,564
-4,982
-2,666
-174
-684
-1,313
1,226
-1,894
   
Net Change in Cash
4,629
1,530
-3,939
-1,135
-1,164
125
-463
1,971
1,278
-789
-1,037
1,107
1,623
-2,622
1,115
-1,153
Capital Expenditure
-6,700
-5,944
-6,756
-7,817
-6,811
-6,622
-6,062
-8,020
-6,088
-6,036
-5,408
-1,435
-1,870
-946
-1,390
-1,202
Free Cash Flow
6,904
5,677
5,390
4,951
4,361
1,666
3,029
3,180
4,018
3,211
2,475
853
1,420
-198
110
1,143
Valuation Ratios (Daily)AnnualsQuarterly
Fiscal Period
Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 Current Sep13 Dec13 Mar14 Jun14 Sep14
   
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
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 Sep13 Dec13 Mar14 Jun14 Sep14
   
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
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 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 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
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 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 Premium Member Only
   
Forex Rate (USD/EUR) Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 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 TI and found 1 Severe Warning Sign, 1 Medium Warning Sign and Good Signs. Click here for details.

Change log: 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:



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