Switch to:
Annual Rates (per share) 10 yrs* 5 yrs* 12 months*
Revenue Growth (%) 0.00  -2.80  13.20 
EBITDA Growth (%) 0.00  0.00  -218.50 
EBIT Growth (%) 0.00  0.00  0.00 
EPS without NRI Growth (%) 0.00  0.00   
Free Cash Flow Growth (%) 0.00  0.00  0.00 
Book Value Growth (%) 0.00  0.00  0.00 

*12-month growth rate is calculated with the per share revenue (EBITDA, FCF, earnings) of the last 12 months over the per share revenue (EBITDA, FCF, earnings) over the previous 12 months. 5-year and 10-year growth rates are calculated with least-square regression based on the 5-year and 10-year numbers.
   Trendline:
Embed
Video Video Tutorial
Also traded in: Germany
Export:Download financial data to ExcelDownload financial data to CSV Add to batch download listDownload 15-Y Financial PrintPrint This Table helpSee this page for the explanation of the data and charts * All numbers are in millions except for per share data
* Preliminary data is from the companies’ press releases. 10-Q/K data is not available yet. Preliminary data is not used in the calculation of Ratios, Scores, or Rankings.
Per Share DataAnnualsAdd to batch download listDownload 15Y FinancialQuarterly
Fiscal Period
Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 Dec14 TTM Mar14 Jun14 Sep14 Dec14 Mar15
   
Revenue per Share ($)
--
18.58
42.81
37.84
26.09
30.61
32.75
27.90
26.14
24.33
28.83
5.62
6.02
6.57
6.12
10.12
EBITDA per Share ($)
--
2.55
4.24
4.22
6.96
2.37
2.32
1.48
2.46
-2.30
-1.73
-0.58
0.34
0.44
-2.52
0.01
EBIT per Share ($)
--
1.17
0.79
1.33
-1.48
-0.07
0.30
-0.61
0.64
-3.28
-3.10
-0.88
0.04
0.27
-2.71
-0.70
Earnings per Share (diluted) ($)
--
0.21
-2.93
-1.35
2.03
-2.50
-2.61
-3.29
-2.09
-6.62
-6.45
-1.70
-0.80
-0.67
-3.45
-1.53
eps without NRI ($)
--
-0.07
-2.93
-1.35
2.03
-2.50
-2.61
-3.29
-2.09
-6.62
-6.45
-1.71
-0.80
-0.67
-3.45
-1.53
Free Cashflow per Share ($)
--
2.64
-1.47
-0.58
2.74
--
-1.44
-0.91
-1.29
-1.87
-2.44
-2.11
0.31
-0.13
0.05
-2.67
Dividends Per Share
--
--
--
0.03
--
--
--
--
--
--
--
--
--
--
--
--
Book Value Per Share ($)
--
7.36
-1.97
-0.19
2.39
-0.13
-2.93
-6.08
-7.85
-14.70
-10.17
-9.54
-10.30
-10.96
-14.70
-10.17
Tangible Book per share ($)
--
4.51
-5.04
-2.25
0.35
-0.49
-4.45
-6.53
-8.25
-14.97
-10.72
-9.94
-10.70
-11.23
-14.97
-10.72
Month End Stock Price ($)
--
--
--
1.03
2.61
3.42
0.96
1.07
0.63
3.43
0.90
2.89
2.10
3.20
3.43
1.80
RatiosAnnualsAdd to batch download listDownload 15Y FinancialQuarterly
Fiscal Period
Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 Dec14 TTM Mar14 Jun14 Sep14 Dec14 Mar15
   
Return on Equity %
4.17
-0.94
-108.79
--
183.96
-221.26
--
--
--
--
--
--
--
--
--
--
Return on Assets %
1.77
-0.16
-6.73
-3.88
6.61
-8.49
-9.33
-13.22
-9.64
-35.72
-27.36
-33.68
-16.32
-13.83
-77.57
-25.00
Return on Invested Capital %
5.53
5.53
2.29
4.93
-6.43
-0.35
1.51
-3.41
3.98
-25.53
-18.71
-22.73
1.01
7.48
-88.74
-17.83
Return on Capital - Joel Greenblatt %
4.55
3.52
2.45
5.30
-6.95
-0.37
1.60
-3.55
4.14
-26.36
-17.45
-23.36
1.03
7.85
-92.21
-15.03
Debt to Equity
--
4.18
-18.90
-135.13
9.52
-180.52
-8.20
-3.91
-2.99
-1.69
-3.46
-2.65
-2.43
-2.31
-1.69
-3.46
   
Gross Margin %
--
16.63
13.86
17.19
8.68
12.12
15.22
13.70
15.11
9.30
11.19
-1.00
14.11
15.83
7.09
9.68
Operating Margin %
3.76
6.32
1.84
3.51
-5.69
-0.24
0.91
-2.20
2.44
-13.47
-10.21
-15.72
0.63
4.15
-44.35
-6.95
Net Margin %
1.72
-0.37
-6.84
-3.56
7.79
-8.17
-7.96
-11.79
-8.01
-27.22
-21.31
-30.43
-13.35
-10.15
-56.36
-15.14
   
Total Equity to Total Asset
0.18
0.16
-0.05
-0.01
0.08
-0.00
-0.11
-0.27
-0.38
-0.89
-0.27
-0.48
-0.53
-0.57
-0.89
-0.27
LT Debt to Total Asset
--
0.68
0.88
0.83
0.76
0.81
0.89
1.03
1.12
1.48
0.92
1.25
1.26
1.28
1.48
0.92
   
Asset Turnover
1.03
0.44
0.98
1.09
0.85
1.04
1.17
1.12
1.20
1.31
1.28
0.28
0.31
0.34
0.34
0.41
Dividend Payout Ratio
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
   
Days Sales Outstanding
--
62.82
29.92
17.04
27.96
24.33
27.14
24.97
27.46
24.70
56.67
28.68
26.70
25.06
24.53
31.70
Days Accounts Payable
--
90.67
34.40
30.70
30.33
32.05
27.42
26.41
27.37
19.50
46.95
28.92
26.77
27.32
18.90
25.82
Days Inventory
--
43.51
33.84
39.36
52.62
39.44
38.67
42.78
41.66
38.55
48.99
44.20
49.52
42.31
36.08
40.53
Cash Conversion Cycle
--
15.66
29.36
25.70
50.25
31.72
38.39
41.34
41.75
43.75
58.71
43.96
49.45
40.05
41.71
46.41
Inventory Turnover
--
8.39
10.79
9.27
6.94
9.25
9.44
8.53
8.76
9.47
7.45
2.06
1.84
2.16
2.53
2.25
COGS to Revenue
--
0.83
0.86
0.83
0.91
0.88
0.85
0.86
0.85
0.91
0.89
1.01
0.86
0.84
0.93
0.90
Inventory to Revenue
--
0.10
0.08
0.09
0.13
0.10
0.09
0.10
0.10
0.10
0.12
0.49
0.47
0.39
0.37
0.40
Income StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 Dec14 TTM Mar14 Jun14 Sep14 Dec14 Mar15
   
Revenue
1,604
707
1,629
1,767
1,361
1,605
1,722
1,475
1,389
1,297
1,804
299
321
350
326
806
Cost of Goods Sold
--
589
1,403
1,463
1,243
1,411
1,460
1,273
1,179
1,176
1,602
302
276
295
303
728
Gross Profit
--
118
226
304
118
195
262
202
210
121
202
-3
45
55
23
78
Gross Margin %
--
16.63
13.86
17.19
8.68
12.12
15.22
13.70
15.11
9.30
11.19
-1.00
14.11
15.83
7.09
9.68
   
Selling, General, & Admin. Expense
66
14
53
80
62
71
78
74
74
70
107
18
18
18
17
55
Advertising
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Research & Development
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Other Operating Expense
--
58
143
162
134
127
168
160
102
225
279
26
25
23
151
79
Operating Income
60
45
30
62
-77
-4
16
-32
34
-175
-184
-47
2
15
-145
-56
Operating Margin %
3.76
6.32
1.84
3.51
-5.69
-0.24
0.91
-2.20
2.44
-13.47
-10.21
-15.72
0.63
4.15
-44.35
-6.95
   
Interest Income
-0
2
2
1
0
0
0
0
0
0
0
--
0
0
--
--
Interest Expense
-15
-49
-143
-126
-123
-128
-127
-135
-138
-142
-174
-34
-36
-37
-35
-66
Other Income (Expense)
0
--
0
-0
307
1
-26
-7
-8
-39
-39
-10
-9
-14
-6
--
   Other Income (Minority Interest)
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Pre-Tax Income
45
-3
-111
-63
107
-131
-137
-175
-112
-356
-387
-91
-43
-36
-186
-122
Tax Provision
-18
--
--
--
-1
-0
-0
1
1
3
3
-0
-0
1
2
--
Tax Rate %
39.40
--
--
--
0.70
-0.11
-0.14
0.81
0.50
0.84
0.77
-0.01
-0.02
1.68
1.29
--
Net Income (Continuing Operations)
28
-3
-111
-63
106
-131
-137
-174
-111
-353
-384
-91
-43
-36
-184
-122
Net Income (Discontinued Operations)
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Net Income
28
-3
-111
-63
106
-131
-137
-174
-111
-353
-384
-91
-43
-36
-184
-122
Net Margin %
1.72
-0.37
-6.84
-3.56
7.79
-8.17
-7.96
-11.79
-8.01
-27.22
-21.31
-30.43
-13.35
-10.15
-56.36
-15.14
   
Preferred dividends
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
EPS (Basic)
--
0.21
-2.93
-1.35
2.03
-2.50
-2.61
-3.29
-2.09
-6.62
-6.45
-1.70
-0.80
-0.67
-3.45
-1.53
EPS (Diluted)
--
0.21
-2.93
-1.35
2.03
-2.50
-2.61
-3.29
-2.09
-6.62
-6.45
-1.70
-0.80
-0.67
-3.45
-1.53
Shares Outstanding (Diluted)
--
38.0
38.0
46.7
52.2
52.4
52.6
52.9
53.1
53.3
79.7
53.2
53.3
53.3
53.3
79.7
   
Depreciation, Depletion and Amortization
129
51
130
134
133
127
132
118
105
91
148
26
51
23
17
57
EBITDA
1,528
97
161
197
363
125
122
78
131
-123
-91
-31
18
24
-134
1
Balance SheetAnnuals (USD $) View: Quarterly
Fiscal Period
Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 Dec14 Latest Q. Mar14 Jun14 Sep14 Dec14 Mar15
   
  Cash And Cash Equivalents
--
112
59
120
152
153
95
62
11
6
14
4
7
12
6
14
  Marketable Securities
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Cash, Cash Equivalents, Marketable Securities
--
112
59
120
152
153
95
62
11
6
14
4
7
12
6
14
Accounts Receivable
--
122
134
82
104
107
128
101
104
88
280
94
94
96
88
280
  Inventories, Raw Materials & Components
--
22
20
64
60
58
60
58
62
39
199
74
53
51
39
199
  Inventories, Work In Process
--
19
20
19
27
16
19
18
15
9
66
21
16
15
9
66
  Inventories, Inventories Adjustments
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Inventories, Finished Goods
--
64
48
113
75
68
88
56
61
62
271
59
75
63
62
271
  Inventories, Other
--
35
32
-0
-0
--
0
0
0
0
0
-0
0
-0
0
--
Total Inventories
--
141
120
196
162
143
167
131
138
111
536
155
144
129
111
536
Other Current Assets
--
6
4
3
11
4
3
29
21
72
30
13
13
18
72
30
Total Current Assets
--
381
316
400
430
406
393
323
274
276
860
266
258
255
276
860
   
  Land And Improvements
--
26
28
30
31
37
37
29
31
26
26
--
--
--
26
--
  Buildings And Improvements
--
168
172
175
176
182
188
154
155
112
112
--
--
--
112
--
  Machinery, Furniture, Equipment
--
1,048
1,096
1,172
1,215
1,244
1,330
1,278
1,301
1,082
1,082
--
--
--
1,082
--
  Construction In Progress
--
18
29
24
10
39
32
11
37
14
14
--
--
--
14
--
Gross Property, Plant and Equipment
1,287
1,260
1,326
1,402
1,431
1,502
1,588
1,472
1,524
1,235
1,235
--
--
--
1,235
--
  Accumulated Depreciation
--
-48
-166
-286
-409
-529
-653
-679
-781
-704
-704
--
--
--
-704
--
Property, Plant and Equipment
1,287
1,212
1,160
1,116
1,023
973
935
793
743
531
2,053
722
703
688
531
2,053
Intangible Assets
--
108
116
107
107
19
80
24
22
15
44
21
21
15
15
44
   Goodwill
--
19
19
19
19
19
--
--
--
--
--
--
--
--
--
--
Other Long Term Assets
247
10
11
13
13
119
14
69
60
57
70
54
55
62
57
70
Total Assets
1,534
1,711
1,603
1,636
1,573
1,516
1,421
1,209
1,099
878
3,027
1,063
1,037
1,020
878
3,027
   
  Accounts Payable
--
146
132
123
103
124
110
92
88
63
206
96
81
88
63
206
  Total Tax Payable
--
--
--
--
--
--
2
2
1
1
1
--
--
--
1
--
  Other Accrued Expense
--
80
93
126
116
120
129
115
121
198
243
73
116
118
198
243
Accounts Payable & Accrued Expense
--
227
225
249
219
244
240
208
211
262
449
169
197
206
262
449
Current Portion of Long-Term Debt
--
3
6
3
--
--
--
9
13
30
13
13
33
40
30
13
DeferredTaxAndRevenue
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Other Current Liabilities
--
--
--
--
--
--
10
4
-0
8
8
--
--
--
8
--
Total Current Liabilities
--
230
231
251
219
244
250
221
224
300
462
182
230
246
300
462
   
Long-Term Debt
--
1,166
1,414
1,355
1,192
1,229
1,262
1,248
1,235
1,297
2,787
1,333
1,302
1,307
1,297
2,787
Debt to Equity
--
4.18
-18.90
-135.13
9.52
-180.52
-8.20
-3.91
-2.99
-1.69
-3.46
-2.65
-2.43
-2.31
-1.69
-3.46
  Capital Lease Obligation
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  PensionAndRetirementBenefit
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  NonCurrent Deferred Liabilities
--
--
--
--
--
--
11
10
--
--
--
--
--
--
--
--
Other Long-Term Liabilities
1,254
35
34
40
36
51
52
51
57
64
588
55
55
51
64
588
Total Liabilities
1,254
1,431
1,679
1,646
1,447
1,523
1,575
1,531
1,516
1,662
3,837
1,570
1,587
1,604
1,662
3,837
   
Common Stock
--
0
0
1
1
1
1
1
1
1
1
1
1
1
1
1
Preferred Stock
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Retained Earnings
--
-3
-114
-180
-74
-205
-342
-516
-627
-980
-1,102
-718
-761
-796
-980
-1,102
Accumulated other comprehensive income (loss)
--
-8
-10
-42
-14
-16
-29
-25
-11
-27
-27
-11
-11
-11
-27
-27
Additional Paid-In Capital
--
290
48
212
212
214
216
219
221
223
319
221
222
222
223
319
Treasury Stock
--
--
--
--
--
--
-0
-0
-0
-0
-1
-0
-0
-0
-0
-1
Total Equity
280
280
-75
-10
125
-7
-154
-322
-417
-784
-810
-507
-549
-584
-784
-810
Total Equity to Total Asset
0.18
0.16
-0.05
-0.01
0.08
-0.00
-0.11
-0.27
-0.38
-0.89
-0.27
-0.48
-0.53
-0.57
-0.89
-0.27
Cashflow StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 Dec14 TTM Mar14 Jun14 Sep14 Dec14 Mar15
   
  Net Income
28
-3
-111
-63
106
-131
-137
-174
-111
-353
-444
-91
-133
-36
-184
--
  Cumulative Effect Of Accounting Change
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Net Foreign Currency Exchange Gain
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Net Income From Continuing Operations
28
-3
-111
-63
106
-131
-137
-174
-111
-353
-444
-91
-133
-36
-184
--
Depreciation, Depletion and Amortization
129
51
130
134
133
127
132
118
105
91
117
26
51
23
17
--
  Change In Receivables
-31
-32
-12
51
-22
-3
-21
27
-4
17
27
11
11
-2
8
--
  Change In Inventory
0
5
20
-76
28
20
-24
28
-6
17
0
-17
-7
15
9
--
  Change In Prepaid Assets
1
-11
-8
-8
-18
9
-1
-9
5
-15
-18
-2
-2
-13
-1
--
  Change In Payables And Accrued Expense
-18
65
-14
28
-22
45
15
-23
-21
64
27
-37
-6
7
63
--
Change In Working Capital
-48
80
-3
-6
-34
71
-32
23
-26
83
37
-46
-3
7
79
--
Change In DeferredTax
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Stock Based Compensation
--
--
--
--
--
2
2
3
2
2
2
0
1
0
0
--
Cash Flow from Discontinued Operations
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Cash Flow from Others
8
0
-1
-12
-28
4
48
42
3
120
12
15
112
4
99
-204
Cash Flow from Operations
117
128
15
54
177
73
15
12
-28
-58
-166
-96
27
-0
11
-204
   
Purchase Of Property, Plant, Equipment
-53
-28
-71
-81
-34
-74
-90
-60
-41
-42
-35
-16
-11
-7
-8
-9
Sale Of Property, Plant, Equipment
0
--
2
0
0
0
0
2
28
1
1
0
--
0
0
--
Purchase Of Business
--
--
--
--
--
--
--
--
--
--
128
--
--
--
--
128
Sale Of Business
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Purchase Of Investment
--
--
--
--
--
--
--
--
--
--
-5
--
--
--
--
-5
Sale Of Investment
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Net Intangibles Purchase And Sale
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Cash From Discontinued Investing Activities
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Cash Flow from Investing
-53
-1,402
-69
-81
-34
-98
-66
-7
-14
-25
151
-9
-12
-7
2
167
   
Issuance of Stock
--
--
--
153
--
0
0
--
--
0
0
0
0
0
0
--
Repurchase of Stock
--
--
--
--
--
--
-0
-0
-0
-0
-0
-0
-0
--
--
--
Net Issuance of Preferred Stock
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Net Issuance of Debt
-1
1,169
250
-62
-100
27
5
-14
-9
80
27
98
-11
12
-20
45
Cash Flow for Dividends
--
261
-242
-3
--
--
--
--
--
--
--
--
--
--
--
--
Other Financing
-63
-44
-8
-0
-10
-2
-11
-24
-0
-2
-2
-0
-3
0
-0
--
Cash Flow from Financing
-64
1,386
0
88
-110
25
-6
-38
-9
77
24
98
-13
12
-20
45
   
Net Change in Cash
0
112
-54
61
33
1
-58
-33
-50
-6
9
-7
3
5
-6
8
Capital Expenditure
-53
-28
-71
-81
-34
-74
-90
-60
-41
-42
-35
-16
-11
-7
-8
-9
Free Cash Flow
64
100
-56
-27
143
-0
-76
-48
-68
-100
-201
-112
16
-7
3
-213
Valuation Ratios (Daily)AnnualsQuarterly
Fiscal Period
Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 Dec14 Current Mar14 Jun14 Sep14 Dec14 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
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
Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 Dec14 Current Mar14 Jun14 Sep14 Dec14 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
Download financial data to Excel Download financial data to CSV

GuruFocus has scanned the fundamental data of VRS and found 4 Severe Warning Signs, 1 Medium Warning Sign 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