Switch to:
Annual Rates (per share) 10 yrs* 5 yrs* 12 months*
Revenue Growth (%) 9.80  7.10  5.70 
EBITDA Growth (%) 1.20  -8.60  3.30 
EBIT Growth (%) 5.60  6.30  2.40 
Free Cash Flow Growth (%) 10.40  18.50  -33.30 
Book Value Growth (%) 13.90  13.90  12.80 

*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 ($)
5.60
6.83
8.42
9.84
10.15
10.85
11.51
12.02
13.27
14.23
14.69
3.63
3.64
3.65
3.62
3.78
EBITDA per Share ($)
3.51
4.21
5.46
6.05
5.72
6.44
6.35
3.82
4.49
4.89
4.95
1.29
1.30
1.13
1.24
1.28
EBIT per Share ($)
2.41
2.80
3.54
4.38
3.73
3.80
3.75
3.72
4.39
4.75
4.77
1.25
1.27
1.09
1.19
1.22
Earnings per Share (diluted) ($)
1.09
1.31
1.81
2.13
1.78
1.90
1.92
1.86
2.17
2.41
2.44
0.64
0.67
0.51
0.62
0.64
eps without NRI ($)
1.09
1.31
1.81
2.13
1.78
1.90
1.92
1.86
2.17
2.41
2.44
0.64
0.67
0.51
0.62
0.64
Free Cashflow per Share ($)
1.06
1.43
1.65
2.10
1.35
1.44
2.03
2.68
3.23
2.66
2.03
0.80
0.64
0.47
0.42
0.50
Dividends Per Share
0.23
0.48
0.88
0.99
1.02
1.09
0.95
0.78
0.86
1.05
1.33
1.05
--
--
--
1.33
Book Value Per Share ($)
3.00
3.81
4.59
5.53
5.76
6.55
1.49
1.59
1.59
2.03
1.98
1.76
1.95
2.03
2.10
1.98
Tangible Book per share ($)
2.10
3.07
3.87
4.91
5.23
6.14
1.43
1.53
1.54
1.98
1.93
1.71
1.90
1.98
2.05
1.93
Month End Stock Price ($)
21.02
23.86
45.60
42.01
25.01
39.95
35.65
30.74
36.95
35.85
47.81
42.74
36.31
35.85
39.37
40.63
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 %
37.50
38.40
42.87
41.63
31.20
30.92
27.40
24.74
27.77
26.55
24.48
27.53
29.04
20.42
23.57
24.15
Return on Assets %
12.48
13.43
16.04
16.37
12.25
12.00
11.58
10.93
11.87
11.80
11.55
12.82
13.54
9.62
11.30
11.55
Return on Capital - Joel Greenblatt %
38.99
39.59
42.60
45.67
33.84
30.65
29.30
29.29
33.65
33.92
32.83
36.06
36.46
30.27
32.15
32.53
Debt to Equity
0.71
0.46
0.56
0.40
0.55
0.57
0.43
0.40
0.42
0.34
0.32
0.39
0.27
0.34
0.31
0.32
   
Gross Margin %
86.66
85.85
85.39
83.87
79.87
77.43
76.59
76.90
78.22
76.70
76.49
75.58
79.46
75.70
75.97
74.91
Operating Margin %
42.97
41.07
42.10
44.54
36.76
34.99
32.55
30.93
33.06
33.42
32.51
34.42
34.94
29.93
32.85
32.36
Net Margin %
19.48
19.12
21.46
21.63
17.50
17.54
16.67
15.50
16.36
16.93
16.60
17.70
18.43
13.92
17.17
16.88
   
Total Equity to Total Asset
0.32
0.38
0.37
0.41
0.38
0.40
0.45
0.44
0.42
0.47
0.47
0.46
0.48
0.47
0.49
0.47
LT Debt to Total Asset
0.17
0.13
0.14
0.10
0.13
0.15
0.14
0.13
0.12
0.12
0.13
0.13
0.12
0.12
0.11
0.13
   
Asset Turnover
0.64
0.70
0.75
0.76
0.70
0.68
0.70
0.71
0.73
0.70
0.70
0.18
0.18
0.17
0.17
0.17
Dividend Payout Ratio
0.21
0.37
0.49
0.46
0.58
0.57
0.49
0.42
0.40
0.44
0.54
1.63
--
--
--
2.08
   
Days Sales Outstanding
35.69
31.24
26.45
21.57
21.76
22.14
5.34
27.63
24.72
26.51
27.87
33.38
31.70
25.54
23.94
26.92
Days Inventory
14.22
13.14
10.55
8.08
10.81
11.85
10.81
14.13
14.53
10.27
13.85
12.08
16.03
12.38
11.26
14.63
Inventory Turnover
25.67
27.79
34.59
45.20
33.78
30.79
33.75
25.84
25.12
35.54
26.36
7.53
5.68
7.35
8.08
6.22
COGS to Revenue
0.13
0.14
0.15
0.16
0.20
0.23
0.23
0.23
0.22
0.23
0.24
0.24
0.21
0.24
0.24
0.25
Inventory to Revenue
0.01
0.01
0.00
0.00
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.03
0.04
0.03
0.03
0.04
Income StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 TTM Jun13 Sep13 Dec13 Mar14 Jun14
   
Revenue
2,831
3,444
4,230
4,910
5,014
5,336
5,661
5,885
6,371
6,854
7,133
1,703
1,763
1,773
1,755
1,842
Cost of Goods Sold
378
487
618
792
1,009
1,205
1,326
1,359
1,388
1,597
1,677
416
362
431
422
462
Gross Profit
2,453
2,957
3,612
4,118
4,004
4,132
4,336
4,526
4,984
5,257
5,456
1,287
1,401
1,342
1,334
1,379
Gross Margin %
86.66
85.85
85.39
83.87
79.87
77.43
76.59
76.90
78.22
76.70
76.49
75.58
79.46
75.70
75.97
74.91
   
Selling, General, &Admin. Expense
700
861
1,074
1,151
1,247
1,226
1,233
1,430
1,639
1,682
1,729
441
357
503
401
468
Advertising
74
93
102
--
--
--
--
--
--
--
--
--
--
--
--
--
Research &Development
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
EBITDA
1,773
2,126
2,743
3,022
2,826
3,164
3,121
1,871
2,155
2,357
2,404
603
629
551
604
620
   
Depreciation, Depletion and Amortization
604
691
823
789
1,017
1,153
1,206
--
--
--
--
--
--
--
--
--
Other Operating Charges
-537
-681
-757
-780
-914
-1,038
-1,259
-1,276
-1,238
-1,284
-1,408
-260
-428
-309
-356
-316
Operating Income
1,216
1,415
1,781
2,187
1,843
1,867
1,843
1,820
2,106
2,291
2,319
586
616
531
577
596
Operating Margin %
42.97
41.07
42.10
44.54
36.76
34.99
32.55
30.93
33.06
33.42
32.51
34.42
34.94
29.93
32.85
32.36
   
Interest Income
27
28
54
43
55
38
37
51
49
69
87
17
13
22
28
25
Interest Expense
-106
-97
-106
-119
-131
-165
-159
-137
-170
-124
-138
-31
-35
-32
-32
-39
Other Income (Minority Interest)
-163
-252
-326
-397
-335
-384
-357
-372
-456
-503
-506
-124
-129
-125
-127
-125
Pre-Tax Income
1,063
1,338
1,814
2,114
1,678
1,846
1,757
1,733
1,985
2,233
2,266
572
594
519
571
581
Tax Provision
-348
-427
-581
-655
-466
-526
-455
-449
-486
-570
-576
-147
-140
-147
-143
-146
Tax Rate %
32.77
31.92
32.01
30.97
27.76
28.52
25.92
25.91
24.50
25.53
--
25.67
23.59
28.33
24.96
25.09
Net Income (Continuing Operations)
552
659
908
1,460
1,212
1,320
1,301
1,284
1,499
1,663
1,690
425
454
372
429
436
Net Income (Discontinued Operations)
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Net Income
552
659
908
1,062
877
936
944
912
1,043
1,160
1,184
301
325
247
301
311
Net Margin %
19.48
19.12
21.46
21.63
17.50
17.54
16.67
15.50
16.36
16.93
16.60
17.70
18.43
13.92
17.17
16.88
   
Preferred dividends
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
EPS (Basic)
1.09
1.31
1.81
2.13
1.78
1.90
1.92
1.86
2.17
2.41
2.44
0.64
0.67
0.51
0.62
0.64
EPS (Diluted)
1.09
1.31
1.81
2.13
1.78
1.90
1.92
1.86
2.17
2.41
2.44
0.64
0.67
0.51
0.62
0.64
Shares Outstanding (Diluted)
505.3
504.5
502.5
499.1
493.7
491.7
491.7
489.8
480.1
481.8
486.6
469.0
483.9
485.6
485.5
486.6
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
405
443
686
838
569
645
753
796
1,414
1,733
1,390
954
1,459
1,733
1,710
1,390
  Marketable Securities
2
2
7
13
22
30
31
31
28
24
58
57
36
24
219
58
Cash, Cash Equivalents, Marketable Securities
407
445
693
851
591
675
784
827
1,442
1,757
1,449
1,012
1,495
1,757
1,929
1,449
Accounts Receivable
277
295
307
290
299
324
83
446
431
498
545
625
614
498
462
545
  Inventories, Raw Materials & Components
4
4
5
--
34
33
37
--
41
22
38
47
67
22
38
--
  Inventories, Work In Process
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Inventories, Inventories Adjustments
-5
-4
-4
--
-5
-6
-7
--
-12
-2
-2
-12
-11
-2
-2
--
  Inventories, Finished Goods
--
--
--
--
13
9
12
--
11
8
10
13
12
8
10
--
  Inventories, Other
17
18
17
0
-0
0
0
0
34
13
0
4
8
13
16
0
Total Inventories
17
18
18
17
42
36
43
63
48
42
86
52
75
42
62
86
Other Current Assets
67
91
131
161
275
303
638
433
390
435
522
306
384
435
484
522
Total Current Assets
767
849
1,148
1,320
1,208
1,337
1,547
1,768
2,311
2,732
2,601
1,995
2,568
2,732
2,937
2,601
   
  Land And Improvements
28
28
33
47
57
65
67
--
81
91
92
86
99
91
91
92
  Buildings And Improvements
182
213
228
212
225
246
265
--
313
349
360
335
350
349
350
360
  Machinery, Furniture, Equipment
3,936
4,810
5,752
8,987
10,401
11,801
12,652
--
13,825
14,863
15,786
14,024
9,772
14,863
14,683
15,786
  Construction In Progress
87
192
361
222
140
47
48
--
108
163
169
140
168
163
168
169
Gross Property, Plant and Equipment
5,842
6,908
8,307
9,524
11,006
12,320
13,180
6,166
14,401
15,541
16,478
14,650
15,184
15,541
15,885
16,478
  Accumulated Depreciation
-2,501
-3,102
-3,752
-4,503
-5,136
-6,007
-6,915
--
-8,047
-8,387
-9,020
-8,008
-8,310
-8,387
-8,689
-9,020
Property, Plant and Equipment
3,341
3,806
4,555
5,021
5,871
6,313
6,264
6,166
6,353
7,154
7,458
6,642
6,874
7,154
7,196
7,458
Intangible Assets
451
370
366
312
263
201
147
148
119
125
128
126
130
125
124
128
Other Long Term Assets
124
97
127
126
197
209
282
375
321
546
565
446
406
546
521
565
Total Assets
4,684
5,122
6,196
6,779
7,539
8,059
8,241
8,456
9,104
10,557
10,752
9,209
9,979
10,557
10,778
10,752
   
  Accounts Payable
355
436
571
572
1,006
813
525
690
601
958
971
--
760
958
780
971
  Total Tax Payable
--
--
--
252
61
145
61
86
152
140
134
182
187
140
156
134
  Other Accrued Expenses
88
125
287
226
338
372
400
396
524
467
593
1,164
496
467
536
593
Accounts Payable & Accrued Expenses
442
562
857
1,050
1,406
1,330
986
1,172
1,277
1,565
1,698
1,347
1,443
1,565
1,472
1,698
Current Portion of Long-Term Debt
284
198
442
446
587
634
443
406
467
456
216
468
29
456
397
216
DeferredTaxAndRevenue
86
131
168
199
227
234
222
255
247
327
297
278
308
327
274
297
Other Current Liabilities
162
223
226
12
12
9
41
-0
-0
0
371
0
391
0
-0
371
Total Current Liabilities
974
1,113
1,694
1,708
2,230
2,207
1,691
1,833
1,992
2,349
2,583
2,092
2,171
2,349
2,143
2,583
   
Long-Term Debt
790
676
845
669
973
1,194
1,149
1,070
1,125
1,217
1,371
1,173
1,225
1,217
1,225
1,371
Debt to Equity
0.71
0.46
0.56
0.40
0.55
0.57
0.43
0.40
0.42
0.34
0.32
0.39
0.27
0.34
0.31
0.32
  Capital Lease Obligation
--
19
18
17
28
17
34
--
150
357
344
228
299
357
349
344
  PensionAndRetirementBenefit
--
--
--
--
--
--
--
444
676
352
301
208
276
352
297
301
  NonCurrent Deferred Liabilities
244
197
220
499
385
301
362
261
186
240
242
276
241
240
233
242
Other Long-Term Liabilities
1,165
1,217
1,123
1,115
1,115
1,136
1,369
1,144
1,321
1,463
1,257
1,250
1,327
1,463
1,583
1,257
Total Liabilities
3,173
3,203
3,882
3,991
4,704
4,838
4,572
4,752
5,300
5,621
5,754
4,998
5,241
5,621
5,482
5,754
   
Common Stock
420
415
416
416
416
416
416
416
416
416
416
416
416
416
416
416
Preferred Stock
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Retained Earnings
1,558
1,357
1,823
2,389
2,602
3,013
3,462
3,717
3,959
4,831
4,634
4,258
4,583
4,831
5,145
4,634
Accumulated other comprehensive income (loss)
-556
58
66
20
18
21
55
--
65
3
3
66
34
--
29
3
Additional Paid-In Capital
89
88
89
89
89
89
89
89
89
152
239
106
190
152
192
239
Treasury Stock
--
--
-79
-180
-352
-352
-352
-522
-666
-480
-317
-631
-480
-480
-480
-317
Total Equity
1,512
1,919
2,315
2,788
2,835
3,221
3,669
3,705
3,805
4,936
4,999
4,210
4,738
4,936
5,296
4,999
Total Equity to Total Asset
0.32
0.38
0.37
0.41
0.38
0.40
0.45
0.44
0.42
0.47
0.47
0.46
0.48
0.47
0.49
0.47
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
552
660
907
1,062
877
936
1,311
--
--
--
--
--
--
--
--
--
  Cumulative Effect Of Accounting Change
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Net Foreign Currency Exchange Gain
--
--
--
--
--
--
9
--
--
--
--
--
--
--
--
--
Net Income From Continuing Operations
552
660
907
1,062
877
936
1,311
--
--
--
--
--
--
--
--
--
Depreciation, Depletion and Amortization
604
691
823
789
1,017
1,153
1,206
--
--
--
--
--
--
--
--
--
  Change In Receivables
-48
-69
-25
-11
-44
-71
-91
--
--
--
--
--
--
--
--
--
  Change In Inventory
-5
-2
1
-1
-25
5
-8
--
--
--
--
--
--
--
--
--
  Change In Prepaid Assets
-1
-48
-18
-39
-112
-63
-79
--
--
--
--
--
--
--
--
--
  Change In Payables And Accrued Expense
-12
24
33
-150
71
-44
-149
--
--
--
--
--
--
--
--
--
Change In Working Capital
-113
-7
171
-170
-77
-166
-307
--
--
--
--
--
--
--
--
--
Change In DeferredTax
--
--
--
655
466
526
--
--
--
--
--
--
--
--
--
--
Cash Flow from Discontinued Operations
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Cash Flow from Others
296
394
301
-45
-275
5
81
2,516
2,308
3,021
3,261
554
639
1,194
640
788
Cash Flow from Operations
1,338
1,739
2,202
2,291
2,009
2,455
2,290
2,516
2,308
3,021
3,261
554
639
1,194
640
788
   
Purchase Of Property, Plant, Equipment
-803
-1,015
-1,372
-1,244
-1,310
-1,692
-1,232
-1,151
-719
-1,687
-2,222
-155
-308
-959
-425
-530
Sale Of Property, Plant, Equipment
6
7
1
5
0
1
1
5
30
38
39
5
--
34
0
--
Purchase Of Business
--
--
--
--
--
--
-18
--
-3
--
--
--
--
--
--
--
Sale Of Business
--
--
--
--
--
--
--
--
--
76
76
--
--
76
--
--
Purchase Of Investment
-34
-19
-8
-8
-15
-8
-10
--
-4
-2
-2
--
--
-2
--
--
Sale Of Investment
24
19
6
2
3
2
3
5
4
17
365
--
19
-3
349
--
Net Intangibles Purchase And Sale
--
--
--
--
-30
-55
-60
-50
-36
-53
-52
-21
-19
-6
-13
-14
Cash From Discontinued Investing Activities
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Cash Flow from Investing
-800
-1,006
-1,358
-1,251
-1,367
-1,803
-1,362
-1,191
-934
-1,875
-2,130
-209
-278
-1,396
-74
-383
   
Issuance of Stock
--
--
--
--
--
--
5,331
--
5,940
--
409
--
199
--
--
210
Repurchase of Stock
--
--
-79
-101
-172
--
--
--
-144
--
--
--
--
--
--
--
Net Issuance of Preferred Stock
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Net Issuance of Debt
-146
-294
83
1
207
210
-64
-362
-79
-223
112
30
-109
-85
-27
333
Cash Flow for Dividends
-261
-246
-443
-805
-972
-760
-747
-752
-887
-1,078
-1,275
-1,076
--
-0
-2
-1,273
Other Financing
-169
-148
-171
--
0
--
-5,331
--
10
4
-5
-11
-2
24
-15
-12
Cash Flow from Financing
-576
-687
-609
-905
-937
-550
-811
-1,284
-1,100
-1,101
-762
-1,058
89
-66
-44
-741
   
Net Change in Cash
-20
43
243
135
-296
102
117
42
274
45
369
-713
450
-267
523
-336
Capital Expenditure
-803
-1,015
-1,372
-1,244
-1,341
-1,747
-1,292
-1,201
-755
-1,739
-2,274
-177
-327
-965
-438
-544
Free Cash Flow
535
724
830
1,047
668
708
998
1,315
1,553
1,282
987
377
312
229
202
244
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/IDR) Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 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