Switch to:
Annual Rates (per share) 10 yrs* 5 yrs* 12 months*
Revenue Growth (%) 6.00  -0.90  10.20 
EBITDA Growth (%) 0.00  -28.90  371.40 
EBIT Growth (%) 0.00  0.00  0.00 
EPS without NRI Growth (%) 0.00    -51.20 
Free Cash Flow Growth (%) 0.00  0.00  300.00 
Book Value Growth (%) -1.80  -1.80  -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 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 FinancialSemi-Annual
Fiscal Period
Mar05 Mar06 Mar07 Mar08 Mar09 Mar10 Mar11 Mar12 Mar13 Mar14 TTM Mar13 Sep13 Mar14 Sep14 Mar15
   
Revenue per Share ($)
16.03
14.97
20.05
24.41
20.11
23.23
25.76
21.99
21.38
23.87
36.52
10.96
11.35
23.90
12.70
23.82
EBITDA per Share ($)
8.22
-4.03
2.80
11.19
6.21
9.53
10.60
6.51
2.11
1.77
5.22
0.07
3.37
-2.32
3.62
1.60
EBIT per Share ($)
4.73
-7.18
-1.01
6.91
2.87
4.95
3.14
3.18
-1.24
-2.44
1.67
0.57
1.31
-2.44
0.56
1.11
Earnings per Share (diluted) ($)
3.85
-11.18
-3.50
4.58
1.51
4.52
4.47
3.94
0.23
36.89
29.05
1.35
10.69
25.74
3.32
--
eps without NRI ($)
3.22
-8.83
-3.17
4.58
1.52
4.52
4.47
1.91
-2.37
6.94
0.52
0.08
9.28
-2.81
3.32
--
Free Cashflow per Share ($)
3.61
3.40
3.74
3.97
2.57
3.18
1.88
2.46
0.62
-0.31
0.56
0.62
0.51
-0.31
0.09
0.47
Dividends Per Share
1.18
1.58
2.37
2.54
1.91
2.18
2.63
3.77
2.70
3.21
2.27
0.89
2.03
1.09
1.18
--
Book Value Per Share ($)
70.34
51.90
45.28
53.87
41.07
47.39
50.28
44.79
40.40
44.48
37.31
40.40
50.11
44.48
43.24
37.31
Tangible Book per share ($)
10.29
9.91
7.29
5.32
5.35
8.45
10.91
17.67
15.45
15.15
12.78
15.45
25.26
15.15
15.07
12.78
Month End Stock Price ($)
37.91
29.83
33.55
36.86
21.76
29.11
35.91
34.56
35.47
36.81
39.21
35.47
43.94
36.81
32.89
--
RatiosAnnualsAdd to batch download listDownload 15Y FinancialSemi-Annual
Fiscal Period
Mar05 Mar06 Mar07 Mar08 Mar09 Mar10 Mar11 Mar12 Mar13 Mar14 TTM Mar13 Sep13 Mar14 Sep14 Mar15
   
Return on Equity %
5.80
-20.93
-7.56
9.43
3.14
10.09
9.28
8.35
0.54
87.33
15.80
6.58
47.53
157.46
15.21
16.14
Return on Assets %
4.45
-15.27
-4.86
5.78
1.85
5.75
5.36
4.79
0.29
47.89
8.91
3.44
25.95
90.78
8.75
8.96
Return on Invested Capital %
4.87
-13.66
-3.62
8.22
3.20
7.83
3.93
4.18
-2.44
9.62
25.12
1.47
45.45
17.86
27.50
21.88
Return on Capital - Joel Greenblatt %
45.35
-86.25
-12.18
67.40
27.32
48.93
28.39
30.69
-12.81
-20.16
11.11
10.86
15.47
-25.56
7.47
14.39
Debt to Equity
0.13
0.24
0.34
0.35
0.48
0.44
0.44
0.43
0.56
0.41
0.53
0.56
0.41
0.41
0.46
0.53
   
Gross Margin %
40.77
41.84
39.80
38.30
37.00
33.80
32.84
29.93
30.16
27.13
26.36
29.71
28.56
27.13
25.42
26.87
Operating Margin %
29.53
-47.99
-5.03
28.32
14.28
21.32
12.20
14.47
-5.79
-10.20
4.57
5.21
11.52
-10.20
4.42
4.66
Net Margin %
24.03
-74.67
-17.44
19.04
7.50
19.44
17.37
17.90
1.09
154.52
18.00
12.32
94.19
154.52
26.13
13.64
   
Total Equity to Total Asset
0.77
0.67
0.61
0.61
0.56
0.58
0.58
0.57
0.52
0.58
0.54
0.52
0.57
0.58
0.57
0.54
LT Debt to Total Asset
0.09
0.13
0.16
0.18
0.21
0.18
0.19
0.20
0.20
0.18
0.18
0.20
0.15
0.18
0.18
0.18
   
Asset Turnover
0.19
0.20
0.28
0.30
0.25
0.30
0.31
0.27
0.27
0.31
0.50
0.14
0.14
0.29
0.17
0.33
Dividend Payout Ratio
0.31
--
--
0.55
1.27
0.48
0.59
0.96
11.62
0.09
3.81
0.66
0.19
0.04
0.36
--
   
Days Sales Outstanding
70.65
55.09
33.36
36.51
33.38
32.90
33.29
101.02
31.44
34.52
48.57
30.76
81.50
17.26
82.10
37.29
Days Accounts Payable
185.57
159.59
43.60
49.41
44.63
40.34
52.75
204.45
51.95
61.53
--
50.49
--
30.76
--
--
Days Inventory
10.15
8.31
5.40
5.81
7.07
5.09
5.57
6.19
5.13
4.97
3.93
6.42
5.72
3.06
5.73
3.10
Cash Conversion Cycle
-104.77
-96.19
-4.84
-7.09
-4.18
-2.35
-13.89
-97.24
-15.38
-22.04
52.50
-13.31
87.22
-10.44
87.83
40.39
Inventory Turnover
35.98
43.94
67.56
62.79
51.64
71.76
65.52
58.92
71.19
73.38
92.96
28.43
31.93
59.66
31.85
58.78
COGS to Revenue
0.59
0.58
0.60
0.62
0.63
0.66
0.67
0.70
0.70
0.73
0.74
0.70
0.71
0.73
0.75
0.73
Inventory to Revenue
0.02
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.03
0.02
0.01
0.02
0.01
Income StatementAnnuals (USD $) View: Semi-Annual
Fiscal Period
Mar05 Mar06 Mar07 Mar08 Mar09 Mar10 Mar11 Mar12 Mar13 Mar14 TTM Mar13 Sep13 Mar14 Sep14 Mar15
   
Revenue
50,816
51,256
60,523
70,956
58,098
66,976
74,126
61,426
57,377
63,698
96,918
29,326
30,304
63,698
33,798
63,120
Cost of Goods Sold
30,096
29,810
36,435
43,780
36,603
44,336
49,780
43,040
40,071
46,415
71,367
20,614
21,649
46,415
25,205
46,161
Gross Profit
20,720
21,446
24,087
27,176
21,494
22,640
24,346
18,386
17,306
17,282
25,551
8,712
8,655
17,282
8,593
16,958
Gross Margin %
40.77
41.84
39.80
38.30
37.00
33.80
32.84
29.93
30.16
27.13
26.36
29.71
28.56
27.13
25.42
26.87
   
Selling, General, & Admin. Expense
8,582
9,242
10,844
12,778
10,636
12,514
13,517
10,737
10,587
12,090
20,604
5,483
5,583
12,090
6,850
13,753
Advertising
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Research & Development
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Other Operating Expense
-2,868
36,801
16,287
-5,696
2,562
-4,151
1,788
-1,241
10,041
11,693
514
1,701
-420
11,693
249
265
Operating Income
15,006
-24,596
-3,044
20,094
8,296
14,277
9,040
8,889
-3,321
-6,500
4,434
1,528
3,491
-6,500
1,493
2,940
Operating Margin %
29.53
-47.99
-5.03
28.32
14.28
21.32
12.20
14.47
-5.79
-10.20
4.57
5.21
11.52
-10.20
4.42
4.66
   
Interest Income
--
--
--
122
370
967
1,880
--
--
--
--
--
--
--
--
--
Interest Expense
-1,676
-1,956
-3,136
-2,698
-2,371
-2,506
-2,417
-994
-881
-925
-3,882
407
-1,118
-2,581
-1,287
-2,595
Other Income (Expense)
546
613
1,543
484
-361
325
6,840
-1,339
-1,051
-1,329
1,746
-1,335
33
327
454
1,291
   Other Income (Minority Interest)
-206
-166
-251
--
-3
41
158
-73
-368
-276
-362
-231
-175
-276
-129
-233
Pre-Tax Income
13,876
-25,938
-4,637
18,002
5,933
13,063
15,344
6,557
-5,253
-8,754
2,298
600
2,407
-8,754
661
1,637
Tax Provision
-3,560
-4,157
-4,715
-4,490
-1,571
-84
-2,630
-1,116
-718
27,545
15,421
-158
22,571
27,545
8,298
7,123
Tax Rate %
25.66
-16.03
-101.68
24.94
26.47
0.65
17.14
17.01
-13.67
314.65
-671.04
26.38
-937.71
314.65
-1,254.93
-435.16
Net Income (Continuing Operations)
10,111
-30,261
-9,603
13,512
4,363
12,979
12,714
5,441
-5,971
18,791
17,719
442
24,978
18,791
8,959
8,759
Net Income (Discontinued Operations)
2,100
-8,013
-955
--
--
--
--
5,625
6,962
79,914
85
3,403
3,741
79,914
--
85
Net Income
12,210
-38,274
-10,558
13,512
4,360
13,020
12,872
10,994
623
98,429
17,442
3,614
28,544
98,429
8,831
8,611
Net Margin %
24.03
-74.67
-17.44
19.04
7.50
19.44
17.37
17.90
1.09
154.52
18.00
12.32
94.19
154.52
26.13
13.64
   
Preferred dividends
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
EPS (Basic)
3.86
-11.18
-3.50
4.61
1.52
4.54
4.50
3.98
0.23
37.18
29.29
1.35
10.77
25.95
3.34
--
EPS (Diluted)
3.85
-11.18
-3.50
4.58
1.51
4.52
4.47
3.94
0.23
36.89
29.05
1.35
10.69
25.74
3.32
--
Shares Outstanding (Diluted)
3,170.7
3,423.8
3,018.7
2,906.6
2,889.2
2,882.7
2,877.2
2,793.8
2,683.1
2,668.2
2,650.4
2,676.6
2,670.7
2,665.7
2,661.5
2,650.4
   
Depreciation, Depletion and Amortization
10,509
10,169
9,940
11,818
9,652
11,913
12,724
10,634
10,047
12,558
20,245
10,047
5,472
12,558
7,687
--
EBITDA
26,061
-13,813
8,440
32,518
17,956
27,482
30,485
18,185
5,674
4,729
13,867
193
8,997
-6,173
9,635
4,232
Balance SheetAnnuals (USD $) View: Semi-Annual
Fiscal Period
Mar05 Mar06 Mar07 Mar08 Mar09 Mar10 Mar11 Mar12 Mar13 Mar14 Latest Q. Mar13 Sep13 Mar14 Sep14 Mar15
   
  Cash And Cash Equivalents
7,180
4,862
14,556
3,398
6,909
6,661
10,100
11,157
11,359
16,834
10,287
11,359
8,935
16,834
9,594
10,287
  Marketable Securities
--
--
--
--
--
584
1,089
2,093
8,069
7,341
5,762
8,069
6,978
7,341
5,715
5,762
Cash, Cash Equivalents, Marketable Securities
7,180
4,862
14,556
3,398
6,909
7,245
11,189
13,250
19,428
24,174
16,049
19,428
15,913
24,174
15,309
16,049
Accounts Receivable
9,837
7,736
5,532
7,098
5,313
6,036
6,761
17,000
4,943
6,025
12,897
4,943
13,533
6,025
15,204
12,897
  Inventories, Raw Materials & Components
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Inventories, Work In Process
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Inventories, Inventories Adjustments
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Inventories, Finished Goods
--
--
--
834
584
652
868
593
532
733
850
532
--
733
850
--
  Inventories, Other
1,597
904
1,090
--
--
--
--
--
--
--
1,077
--
1,309
--
--
1,077
Total Inventories
839
518
560
834
584
652
868
593
532
733
720
532
824
733
850
720
Other Current Assets
72
13
4,283
6,118
5,649
7,480
8,651
-731
7,750
10,135
0
7,750
56,973
10,135
0
--
Total Current Assets
17,926
13,129
24,932
17,448
18,455
21,414
27,468
30,112
32,653
41,066
29,667
32,653
87,242
41,066
31,363
29,667
   
  Land And Improvements
2,482
--
2,412
2,860
2,013
2,375
2,796
2,256
2,410
2,734
--
2,410
--
2,734
--
--
  Buildings And Improvements
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Machinery, Furniture, Equipment
9,659
--
53,349
71,628
62,242
70,550
75,990
61,354
64,024
80,669
--
64,024
--
80,669
--
--
  Construction In Progress
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Gross Property, Plant and Equipment
60,525
46,792
55,774
74,488
64,255
72,925
78,787
63,611
66,434
83,404
--
66,434
--
83,404
--
--
  Accumulated Depreciation
-27,301
-22,980
-29,614
-41,018
-36,989
-41,837
-46,184
-38,282
-39,913
-45,445
--
-39,913
--
-45,445
--
--
Property, Plant and Equipment
33,224
23,812
26,160
33,470
27,266
31,087
32,603
25,329
26,522
37,958
39,765
26,522
25,676
37,958
41,971
39,765
Intangible Assets
185,048
120,485
109,495
140,662
106,144
111,834
110,756
73,699
66,575
77,555
65,007
66,575
65,676
77,555
74,666
65,007
   Goodwill
154,288
91,702
78,936
102,672
76,428
78,069
73,079
44,013
36,787
38,729
33,688
36,787
37,420
38,729
38,570
33,688
Other Long Term Assets
44,184
63,502
52,708
62,960
64,422
72,087
73,470
85,179
82,884
45,812
48,779
82,884
52,731
45,812
53,409
48,779
Total Assets
280,382
220,929
213,295
254,540
216,288
236,423
244,297
214,320
208,633
202,392
183,218
208,633
231,324
202,392
201,409
183,218
   
  Accounts Payable
15,302
13,034
4,352
5,926
4,476
4,901
7,194
24,108
5,703
7,824
--
5,703
--
7,824
--
--
  Total Tax Payable
--
--
--
11,578
7,527
5,831
4,931
2,987
4,496
3,189
895
4,496
1,299
3,189
1,117
895
  Other Accrued Expense
--
--
10,701
15,924
13,370
14,655
14,462
-3,646
13,534
15,995
22,284
13,534
18,936
15,995
24,005
22,284
Accounts Payable & Accrued Expense
15,302
13,034
15,054
33,428
25,373
25,387
26,586
23,449
23,733
27,008
23,179
23,733
20,235
27,008
25,122
23,179
Current Portion of Long-Term Debt
3,815
6,010
9,373
9,064
13,632
16,812
16,003
9,861
17,798
12,869
18,868
17,798
19,079
12,869
17,005
18,868
DeferredTaxAndRevenue
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Other Current Liabilities
8,726
7,996
12,439
1,454
581
898
1,150
903
1,258
1,716
1,146
1,258
13,025
1,716
1,572
1,146
Total Current Liabilities
27,842
27,040
36,865
43,946
39,585
43,096
43,740
34,214
42,789
41,593
43,194
42,789
52,340
41,593
43,699
43,194
   
Long-Term Debt
25,124
29,199
34,631
45,324
44,970
43,120
45,840
42,535
42,087
35,638
33,535
42,087
34,962
35,638
36,117
33,535
Debt to Equity
0.13
0.24
0.34
0.35
0.48
0.44
0.44
0.43
0.56
0.41
0.53
0.56
0.41
0.41
0.46
0.53
  Capital Lease Obligation
--
--
115
--
--
--
--
--
--
--
--
--
--
--
--
--
  PensionAndRetirementBenefit
--
--
--
208
340
357
141
462
875
970
848
875
936
970
575
848
  NonCurrent Deferred Liabilities
9,237
9,884
9,001
10,218
9,408
11,110
10,478
10,399
10,062
1,241
889
10,062
6,000
1,241
914
889
Other Long-Term Liabilities
1,412
5,894
2,296
-1,242
-58
2,623
2,653
4,978
5,012
5,339
5,880
5,012
4,661
5,339
5,505
5,880
Total Liabilities
63,615
72,017
82,794
98,454
94,245
100,307
102,851
92,587
100,825
84,781
84,347
100,825
98,900
84,781
86,809
84,347
   
Common Stock
--
--
--
--
--
--
--
6,117
5,831
6,299
--
5,831
--
6,299
--
--
Preferred Stock
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Retained Earnings
-75,261
-117,415
-165,887
-163,960
-118,725
-119,962
-125,462
-133,203
-133,914
--
-73,948
-133,914
-120,928
--
-79,524
-73,948
Accumulated other comprehensive income (loss)
-6,362
-6,938
24,202
21,116
29,061
30,398
25,113
-115,843
-117,103
-71,056
2,713
-117,103
13,299
-71,056
8,878
2,713
Additional Paid-In Capital
290,226
266,004
279,726
286,170
217,207
231,188
248,401
243,866
232,698
194,307
174,969
232,698
245,479
194,307
190,573
174,969
Treasury Stock
--
--
-15,659
--
-11,382
-11,762
-13,200
-12,407
-13,618
-11,939
-10,531
-13,618
-11,453
-11,939
-11,503
-10,531
Total Equity
216,767
148,912
130,500
156,086
122,042
136,116
141,446
121,733
107,808
117,611
98,871
107,808
132,424
117,611
114,599
98,871
Total Equity to Total Asset
0.77
0.67
0.61
0.61
0.56
0.58
0.58
0.57
0.52
0.58
0.54
0.52
0.57
0.58
0.57
0.54
Cashflow StatementAnnuals (USD $) View: Semi-Annual
Fiscal Period
Mar05 Mar06 Mar07 Mar08 Mar09 Mar10 Mar11 Mar12 Mar13 Mar14 TTM Mar13 Sep13 Mar14 Sep14 Mar15
   
  Net Income
12,416
-38,038
-9,347
13,512
4,363
12,979
12,714
11,066
991
98,704
107,664
991
28,719
98,704
8,959
--
  Cumulative Effect Of Accounting Change
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Net Foreign Currency Exchange Gain
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Net Income From Continuing Operations
12,416
-38,038
-9,347
13,512
4,363
12,979
12,714
11,066
991
98,704
107,664
991
28,719
98,704
8,959
--
Depreciation, Depletion and Amortization
10,509
10,169
9,940
11,818
9,652
11,913
12,724
10,634
10,047
12,558
20,245
10,047
5,472
12,558
7,687
--
  Change In Receivables
-612
94
-1,465
-756
113
-1,075
-625
-1,051
-300
874
217
-300
-10
874
-656
--
  Change In Inventory
32
40
-44
-156
115
3
-173
-13
84
7
-174
84
-288
7
-181
--
  Change In Prepaid Assets
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Change In Payables And Accrued Expense
276
142
2,466
920
-205
1,753
1,712
1,343
483
1,414
-410
483
321
1,414
-1,824
--
Change In Working Capital
-303
276
957
8
23
681
914
280
267
2,294
-367
267
24
2,294
-2,661
--
Change In DeferredTax
--
--
--
4,490
1,571
84
2,630
3,155
3,357
-24,706
-24,706
3,357
--
-24,706
--
--
Stock Based Compensation
--
--
--
214
181
226
252
210
187
153
226
187
73
153
73
--
Cash Flow from Discontinued Operations
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Cash Flow from Others
-1,708
48,271
18,547
-9,094
1,510
-6,208
-9,856
-9,054
-1,540
-78,659
-3,667
-1,540
-28,122
-78,659
-18,189
14,522
Cash Flow from Operations
20,913
20,679
20,097
20,948
17,299
19,675
19,378
16,293
13,309
10,344
10,391
13,309
6,165
10,344
-4,130
14,522
   
Purchase Of Property, Plant, Equipment
-9,482
-9,031
-8,819
-7,704
-7,371
-7,291
-7,027
-6,441
-5,970
-7,302
-7,712
-5,970
-3,671
-7,302
2,106
-9,818
Sale Of Property, Plant, Equipment
130
45
66
78
449
72
82
144
158
131
238
158
51
131
-28
266
Purchase Of Business
--
--
--
-11,914
-1,967
-2,676
-74
-244
-2,169
-7,126
-2,552
-2,169
-29
-7,126
2,199
-4,750
Sale Of Business
--
--
--
--
--
2,163
2,300
10,758
--
58,005
-56,787
--
--
58,005
-56,827
40
Purchase Of Investment
-36
-99
-335
-192
-188
-786
-514
-660
-6,409
-355
-111
-6,409
-800
-355
199
-309
Sale Of Investment
888
1,048
6,224
1,570
358
26
7,216
104
2,297
2,463
608
2,297
1,884
2,463
-736
1,344
Net Intangibles Purchase And Sale
--
--
--
-1,692
-2,499
-3,214
-6,931
-2,968
-5,668
-3,865
-1,197
-5,668
-1,141
-3,865
2,264
-3,460
Cash From Discontinued Investing Activities
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Cash Flow from Investing
-8,685
-13,260
7,518
-17,088
-9,680
-11,200
-3,040
10,413
-8,667
51,068
-74,195
-8,667
2,207
51,068
-58,759
-15,436
   
Issuance of Stock
219
622
376
620
31
105
173
144
104
63
11
104
59
63
-16
27
Repurchase of Stock
-7,720
-11,276
-11,200
--
-1,364
--
-3,372
-5,669
-2,365
-25,455
-497
-2,365
-1,642
-25,455
24,958
--
Net Issuance of Preferred Stock
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Net Issuance of Debt
-3,478
7,938
8,060
-5,704
4,854
-1,114
362
-1,774
8,222
-19,294
25,629
8,222
-2,715
-19,294
21,020
4,610
Cash Flow for Dividends
-3,793
-4,801
-13,321
-7,542
-5,914
-6,318
-7,735
-10,992
-7,821
-8,870
502
-7,821
-5,580
-8,870
5,246
-4,744
Other Financing
-1,478
-1,348
-2,111
-3,104
-1,228
-1,488
-2,771
-6,502
-2,278
-3,336
-3,098
-2,278
-1,452
-3,336
409
-3,507
Cash Flow from Financing
-16,250
-8,865
-18,197
-15,730
-3,620
-8,815
-13,342
-24,793
-4,137
-56,892
48,001
-4,137
-11,331
-56,892
51,616
-3,614
   
Net Change in Cash
-3,967
-1,387
8,805
-11,870
3,999
-340
2,995
1,913
505
4,520
-15,803
505
-2,959
4,520
-11,274
-4,529
Capital Expenditure
-9,482
-9,031
-8,819
-9,396
-9,870
-10,505
-13,958
-9,410
-11,638
-11,168
-8,908
-11,638
-4,812
-11,168
4,370
-13,278
Free Cash Flow
11,431
11,648
11,278
11,552
7,429
9,170
5,420
6,883
1,671
-824
1,483
1,671
1,353
-824
239
1,244
Valuation Ratios (Daily)AnnualsSemi-Annual
Fiscal Period
Mar05 Mar06 Mar07 Mar08 Mar09 Mar10 Mar11 Mar12 Mar13 Mar14 Current Mar13 Sep13 Mar14 Sep14 Mar15
   
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
PEG Ratio Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 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 QualityAnnualsSemi-Annual
Fiscal Period
Mar05 Mar06 Mar07 Mar08 Mar09 Mar10 Mar11 Mar12 Mar13 Mar14 Current Mar13 Sep13 Mar14 Sep14 Mar15
   
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
EBITDA 5-Y Growth (%) Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 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/GBP) Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 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 VOD and found 4 Severe Warning Signs, 4 Medium Warning Signs and Good Signs. Click here for details.

Change log: Apr. 7, 2015: Add 'Other Income (Minority Interest)' under 'Other Income (Expense)' as a sub-item. Mar. 24, 2015: Add 'Goodwill' under 'Intangible Assets' as a sub-item. Jan. 28, 2015: Add 'PEG Ratio' under 'PS Ratio', add 'EBITDA 5-Y Growth (%)' under 'YoY EBITDA Growth (%)'. Jan. 16, 2015: Add 'Return on Invested Capital %' under 'Return on Assets %'. Jan. 9, 2015: For cash flow statements, add 'Stock Based Compensation' under 'Change In DeferredTax'. Dec. 24, 2014: For income statement of banks, changed name from 'Other Expense' to 'Other Noninterest Expense'. Moved 'Credit Losses Provision' below 'Revenue'. Dec. 19, 2014: Changed Income Statement format by moving 'EBITDA' and 'DDA' under 'Shares Outstanding (Diluted)'. For insurance companies, added 'Interest Expense' and 'Other Expense', as well as deleted 'Advertising' and 'Research &Development'. Dec. 18, 2014: Changed Income Statement format by moving 'EBITDA' and 'DDA' under 'Shares Outstanding (Diluted)'. For banks, moved 'SpecialCharges' under 'SGA' as a subset of 'SGA', as well as deleted 'Advertising' and 'Research &Development'. Dec. 1, 2014: Change 'Forex Rate' by using 12-01 monthly data as the Dec data. Nov. 19, 2014: Added 'Earning Power Value (per share)' below 'Graham Number (per share)'. Nov. 6, 2014: Added 'Cash Conversion Cycle' below 'Days Inventory'. Nov. 3, 2014: Added 'Days Accounts Payable' below 'Days Sales Outstanding'. Oct. 27, 2014: Added 'Shares Outstanding' below 'Shares Outstanding (Basic)'. Oct. 27, 2014: Moved 'Shares Outstanding (Basic)' below 'YoY EBITDA Growth (%)'. Oct. 16, 2014: Added 'Capital Expenditure' below 'Net Change in Cash'. Oct. 9, 2014: Added 'eps without NRI' below 'Earnings per Share (diluted)'. Oct. 9, 2014: Added 'Tangible Book per share' below 'Book Value Per Share'. Oct. 9, 2014: Added 'Sloan Ratio' below 'Beneish M-Score'. Sept. 26, 2014: Added 'DeferredTaxAndRevenue' above 'Other Current Liabilities', and remove its portion from 'Other Current Liabilities' during calculation. Sept. 26, 2014: Changed name of the field from 'DeferredTaxAndRevenue' to 'NonCurrent Deferred Liabilities'. Sept. 24, 2014: Income Statement added 'Tax Rate %' below 'Tax Provision'. Sept. 24, 2014: Balance Sheet: Added 'Debt to Equity' below 'Long Term Debt', and 'Total Equity to Total Asset' below 'Total Equity'. Sept. 24, 2014: Income Statement added 'Gross Margin %' below 'Gross Profit', 'Operating Margin %' below 'Operating Income', 'Net Margin %' below 'Net Income'. Sept. 24, 2014: Cash Flow Statement: 'Net Issuance of Stock' is seperated into two rows: 'Issuance of Stock', and 'Repurchase of Stock'. Feb. 10, 2014: added row 54 - Other operating charges, and row 106-Accumulated other comprehensive income (loss)

Switch to Another Stock:

cached

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