Switch to:
Annual Rates (per share) 10 yrs* 5 yrs* 12 months*
Revenue Growth (%) 2.00  18.00  15.50 
EBITDA Growth (%) 16.70  30.40  16.80 
EBIT Growth (%) 0.00  43.00  13.60 
Free Cash Flow Growth (%) 7.40  35.20  8.80 
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
Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 TTM Sep13 Dec13 Mar14 Jun14 Sep14
   
Revenue per Share ($)
4.40
6.09
3.98
3.57
2.79
3.20
3.80
4.63
5.33
6.19
6.92
1.59
1.63
1.67
1.77
1.85
EBITDA per Share ($)
0.95
1.54
1.24
0.41
0.98
1.34
1.79
2.38
3.16
3.80
4.38
0.92
1.07
1.09
1.16
1.06
EBIT per Share ($)
0.30
0.82
0.10
-1.03
-0.13
0.83
1.30
1.97
2.79
3.39
3.83
0.87
0.87
0.94
1.01
1.01
Earnings per Share (diluted) ($)
0.60
1.63
1.53
-0.63
-1.90
1.28
4.64
0.86
1.95
3.49
3.98
0.53
1.94
0.64
0.71
0.69
eps without NRI ($)
0.52
0.62
1.51
-0.62
0.16
0.48
0.39
0.83
1.91
3.49
3.98
0.53
1.94
0.64
0.71
0.69
Free Cashflow per Share ($)
1.07
1.40
1.19
1.34
1.81
1.45
0.75
0.86
2.96
3.30
3.70
0.80
0.88
0.88
0.81
1.13
Dividends Per Share
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Book Value Per Share ($)
6.64
7.89
9.75
6.77
0.26
3.00
3.92
-0.55
-0.06
-3.17
-6.14
-3.59
-3.17
-3.47
-5.02
-6.14
Tangible Book per share ($)
2.84
2.84
2.46
1.32
-1.38
1.29
3.60
-0.89
-0.40
-3.56
-6.57
-3.97
-3.56
-3.87
-5.44
-6.57
Month End Stock Price ($)
33.60
21.90
24.05
37.61
19.08
24.24
32.67
35.72
38.82
59.78
58.29
50.89
59.78
53.91
48.81
55.12
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 %
9.94
23.09
17.40
-7.71
-48.37
81.78
135.54
48.58
--
--
--
--
--
--
--
--
Return on Assets %
6.51
14.86
10.70
-3.73
-11.32
9.74
33.82
6.65
16.33
23.05
23.99
13.33
46.83
14.33
16.25
16.81
Return on Capital - Joel Greenblatt %
14.71
40.40
4.17
-40.06
-5.18
40.70
78.19
127.31
138.37
156.86
167.41
157.13
153.73
166.83
175.21
173.67
Debt to Equity
0.08
--
0.08
0.85
24.84
1.05
0.86
-7.83
-74.83
-3.24
-1.84
-2.76
-3.24
-3.00
-2.16
-1.84
   
Gross Margin %
60.93
68.31
70.77
71.57
71.22
72.94
76.98
78.59
80.81
80.62
81.24
80.90
81.04
80.70
81.63
81.60
Operating Margin %
6.75
13.43
2.47
-29.00
-4.65
25.97
34.13
42.67
52.35
54.73
55.25
54.46
53.00
56.10
57.16
54.70
Net Margin %
13.64
26.73
38.97
-17.62
-66.96
39.87
122.10
18.51
36.63
56.41
58.20
33.20
118.94
37.95
40.01
37.33
   
Total Equity to Total Asset
0.65
0.64
0.60
0.37
0.02
0.22
0.28
-0.05
-0.01
-0.16
-0.34
-0.21
-0.16
-0.18
-0.27
-0.34
LT Debt to Total Asset
0.05
--
--
0.31
0.49
0.23
0.24
0.37
0.34
0.28
0.34
0.32
0.28
0.29
0.32
0.34
   
Asset Turnover
0.48
0.56
0.28
0.21
0.17
0.24
0.28
0.36
0.45
0.41
0.41
0.10
0.10
0.09
0.10
0.11
Dividend Payout Ratio
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
   
Days Sales Outstanding
64.60
63.64
89.72
89.93
54.69
37.41
7.98
7.08
4.80
5.16
5.87
5.55
5.06
5.66
5.03
5.75
Days Accounts Payable
318.45
49.02
866.50
603.06
598.03
75.97
32.24
42.59
51.22
48.49
41.49
47.01
48.67
43.11
51.69
41.44
Days Inventory
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Cash Conversion Cycle
-253.85
14.62
-776.78
-513.13
-543.34
-38.56
-24.26
-35.51
-46.42
-43.33
-35.62
-41.46
-43.61
-37.45
-46.66
-35.69
Inventory Turnover
COGS to Revenue
0.39
0.32
0.29
0.28
0.29
0.27
0.23
0.21
0.19
0.19
0.19
0.19
0.19
0.19
0.18
0.18
Inventory to Revenue
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Income StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 TTM Sep13 Dec13 Mar14 Jun14 Sep14
   
Revenue
1,120.6
1,604.6
982.7
847.5
558.9
615.9
680.6
772.0
873.6
965.1
999.8
243.7
245.6
248.8
250.4
255.0
Cost of Goods Sold
437.9
508.5
287.3
241.0
160.8
166.7
156.7
165.2
167.6
187.0
187.5
46.6
46.6
48.0
46.0
46.9
Gross Profit
682.7
1,096.1
695.5
606.5
398.1
449.2
523.9
606.7
706.0
778.1
812.3
197.1
199.1
200.8
204.4
208.1
Gross Margin %
60.93
68.31
70.77
71.57
71.22
72.94
76.98
78.59
80.81
80.62
81.24
80.90
81.04
80.70
81.63
81.60
   
Selling, General, & Admin. Expense
440.6
657.0
546.7
500.6
253.7
221.9
221.1
208.6
187.7
179.5
191.7
47.0
51.1
42.7
45.6
52.3
Advertising
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Research & Development
63.7
95.6
89.8
100.2
61.8
52.4
53.7
53.3
61.7
70.3
68.2
17.5
17.8
18.4
15.7
16.3
Other Operating Expense
102.8
128.0
34.6
251.5
108.6
15.0
16.9
15.5
-0.8
--
0.0
0.0
--
--
--
--
Operating Income
75.7
215.4
24.3
-245.8
-26.0
160.0
232.3
329.4
457.3
528.2
552.4
132.7
130.2
139.6
143.1
139.5
Operating Margin %
6.75
13.43
2.47
-29.00
-4.65
25.97
34.13
42.67
52.35
54.73
55.25
54.46
53.00
56.10
57.16
54.70
   
Interest Income
18.3
29.9
27.1
47.1
14.7
2.6
7.7
5.0
3.0
1.9
0.5
--
--
0.3
0.2
--
Interest Expense
--
--
-7.8
-18.3
-44.4
-47.4
-157.7
-147.3
-50.2
-74.8
-90.5
-18.5
-29.3
-21.4
-21.2
-18.7
Other Income (Minority Interest)
-2.6
-4.7
-2.9
-3.8
16.0
-3.7
-2.9
--
--
--
--
--
--
--
--
--
Pre-Tax Income
156.6
267.4
67.4
-151.2
23.5
124.6
95.4
193.6
412.7
456.8
479.3
107.0
116.4
124.7
126.6
111.5
Tax Provision
-21.2
-100.8
297.2
9.3
12.1
-32.9
-25.3
-55.0
-100.2
87.7
102.7
-26.1
175.7
-30.3
-26.4
-16.3
Tax Rate %
13.53
37.69
-441.09
6.15
-51.40
26.44
26.56
28.43
24.28
-19.20
-21.42
24.40
-150.89
24.29
20.89
14.62
Net Income (Continuing Operations)
135.4
161.9
361.7
-147.7
31.7
91.6
70.0
138.6
312.5
544.5
581.9
80.9
292.1
94.4
100.2
95.2
Net Income (Discontinued Operations)
17.5
267.1
21.2
-1.6
-421.9
157.6
763.8
4.3
7.5
--
--
--
--
--
--
--
Net Income
152.8
429.0
382.9
-149.3
-374.3
245.6
831.0
142.9
320.0
544.5
581.9
80.9
292.1
94.4
100.2
95.2
Net Margin %
13.64
26.73
38.97
-17.62
-66.96
39.87
122.10
18.51
36.63
56.41
58.20
33.20
118.94
37.95
40.01
37.33
   
Preferred dividends
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
EPS (Basic)
0.61
1.67
1.55
-0.63
-1.90
1.28
4.68
0.87
2.04
3.77
4.40
0.57
2.15
0.71
0.77
0.77
EPS (Diluted)
0.60
1.63
1.53
-0.63
-1.90
1.28
4.64
0.86
1.95
3.49
3.98
0.53
1.94
0.64
0.71
0.69
Shares Outstanding (Diluted)
254.7
263.7
247.1
237.7
200.6
192.6
179.0
166.9
163.9
155.8
138.1
153.0
150.3
148.6
141.1
138.1
   
Depreciation, Depletion and Amortization
165.1
190.9
231.5
231.5
128.6
86.3
67.7
55.7
54.8
60.7
63.2
14.9
15.2
16.0
16.1
15.8
EBITDA
240.7
406.4
306.8
98.6
196.5
258.2
320.7
396.6
517.7
592.2
632.9
140.4
161.0
162.1
163.9
146.0
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
330.6
476.8
478.7
1,376.7
789.1
1,477.2
1,559.6
1,313.3
130.7
339.2
233.9
117.6
339.2
267.1
237.4
233.9
  Marketable Securities
406.8
378.0
198.7
--
--
--
501.2
32.9
1,425.7
1,384.1
1,240.8
1,689.2
1,384.1
1,450.2
1,308.1
1,240.8
Cash, Cash Equivalents, Marketable Securities
737.4
854.8
677.4
1,376.7
789.1
1,477.2
2,060.9
1,346.2
1,556.4
1,723.3
1,474.7
1,806.8
1,723.3
1,717.2
1,545.5
1,474.7
Accounts Receivable
198.3
279.8
241.6
208.8
83.7
63.1
14.9
15.0
11.5
13.6
16.1
14.8
13.6
15.4
13.8
16.1
  Inventories, Raw Materials & Components
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Inventories, Work In Process
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Inventories, Inventories Adjustments
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Inventories, Finished Goods
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Inventories, Other
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Total Inventories
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Other Current Assets
70.4
99.2
413.4
177.9
752.0
168.8
102.2
86.6
75.6
66.3
32.2
40.1
66.3
57.6
37.8
32.2
Total Current Assets
1,006.1
1,233.8
1,332.4
1,763.4
1,624.8
1,709.1
2,178.0
1,447.8
1,643.5
1,803.2
1,523.0
1,861.7
1,803.2
1,790.2
1,597.0
1,523.0
   
  Land And Improvements
222.5
222.5
222.8
222.8
133.7
138.2
4.7
31.1
31.1
31.1
--
--
31.1
--
--
--
  Buildings And Improvements
137.0
158.9
178.8
165.7
185.5
181.1
131.3
239.3
236.2
240.6
--
--
240.6
--
--
--
  Machinery, Furniture, Equipment
486.2
600.4
729.3
772.0
357.1
376.8
267.6
315.4
322.1
365.6
--
--
365.6
--
--
--
  Construction In Progress
--
--
--
69.3
16.6
7.1
5.1
6.2
11.4
16.2
--
--
16.2
--
--
--
Gross Property, Plant and Equipment
845.7
981.8
1,130.8
1,229.7
693.0
731.2
422.6
594.2
603.0
655.8
--
--
655.8
--
--
--
  Accumulated Depreciation
-337.4
-423.5
-525.5
-607.8
-310.7
-327.4
-232.3
-267.1
-269.1
-316.1
--
--
-316.1
--
--
--
Property, Plant and Equipment
508.4
558.3
605.3
621.9
382.2
403.8
190.3
327.1
333.9
339.7
318.8
337.8
339.7
329.7
323.8
318.8
Intangible Assets
969.3
1,294.3
1,775.9
1,204.2
318.4
312.4
55.1
53.8
52.5
52.5
52.5
52.5
52.5
52.5
52.5
52.5
Other Long Term Assets
109.1
94.4
260.7
447.4
247.7
44.9
20.6
27.4
32.6
465.4
313.1
77.9
465.4
436.9
349.3
313.1
Total Assets
2,592.9
3,180.7
3,974.3
4,037.0
2,573.2
2,470.1
2,444.0
1,856.2
2,062.5
2,660.8
2,207.4
2,330.0
2,660.8
2,609.3
2,322.6
2,207.4
   
  Accounts Payable
382.0
68.3
682.0
398.1
263.5
34.7
13.8
19.3
23.5
24.8
21.3
24.0
24.8
22.7
26.1
21.3
  Total Tax Payable
--
--
--
--
--
24.6
41.1
28.4
21.9
19.9
18.1
25.3
19.9
8.8
19.8
18.1
  Other Accrued Expense
11.7
507.0
3.8
2.9
28.9
156.2
121.7
90.1
85.0
104.6
67.9
76.6
104.6
77.6
61.2
67.9
Accounts Payable & Accrued Expense
393.7
575.3
685.8
401.0
292.5
215.5
176.6
137.8
130.4
149.3
107.3
125.9
149.3
109.0
107.1
107.3
Current Portion of Long-Term Debt
--
--
199.0
--
--
--
--
--
--
624.1
627.1
613.8
624.1
621.1
618.1
627.1
DeferredTaxAndRevenue
305.9
371.6
449.9
584.0
635.3
642.5
476.2
521.1
564.6
1,255.9
1,088.7
1,024.4
1,255.9
1,313.7
1,095.4
1,088.7
Other Current Liabilities
--
6.8
24.6
0.0
49.2
28.5
--
--
0.0
-0.0
26.3
--
-0.0
--
22.5
26.3
Total Current Liabilities
699.6
953.7
1,359.3
985.0
976.9
886.5
652.7
658.9
695.0
2,029.2
1,849.3
1,764.1
2,029.2
2,043.8
1,843.1
1,849.3
   
Long-Term Debt
126.1
--
--
1,265.3
1,261.7
574.4
581.6
690.1
697.6
750.0
750.0
750.0
750.0
750.0
750.0
750.0
Debt to Equity
0.08
--
0.08
0.85
24.84
1.05
0.86
-7.83
-74.83
-3.24
-1.84
-2.76
-3.24
-3.00
-2.16
-1.84
  Capital Lease Obligation
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  PensionAndRetirementBenefit
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  NonCurrent Deferred Liabilities
31.3
19.1
24.8
41.1
16.4
390.5
515.3
551.6
634.9
260.6
268.1
264.8
260.6
265.6
266.6
268.1
Other Long-Term Liabilities
43.8
184.5
213.3
248.9
267.5
69.0
18.0
43.7
44.3
44.5
88.8
44.9
44.5
7.5
95.8
88.8
Total Liabilities
900.9
1,157.3
1,597.4
2,540.4
2,522.4
1,920.4
1,767.6
1,944.3
2,071.8
3,084.3
2,956.2
2,823.8
3,084.3
3,067.0
2,955.5
2,956.2
   
Common Stock
0.3
0.2
0.3
0.3
0.3
0.3
0.3
0.3
0.3
0.3
0.3
0.3
0.3
0.3
0.3
0.3
Preferred Stock
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Retained Earnings
-21,553.8
-21,308.5
-20,929.5
-21,064.7
-21,439.4
-21,194.4
-20,363.5
-20,220.6
-19,900.5
-19,356.1
-19,066.3
-19,648.2
-19,356.1
-19,261.7
-19,161.5
-19,066.3
Accumulated other comprehensive income (loss)
-7.5
-36.8
-8.4
3.0
17.0
7.7
-1.3
-3.1
-0.4
-3.1
-3.0
-3.2
-3.1
-3.1
-3.1
-3.0
Additional Paid-In Capital
23,253.1
23,368.5
23,314.5
22,558.0
21,472.9
21,736.2
21,040.9
20,135.2
19,891.3
18,935.3
18,320.3
19,157.3
18,935.3
18,806.8
18,531.4
18,320.3
Treasury Stock
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Total Equity
1,692.0
2,023.4
2,376.9
1,496.6
50.8
549.7
676.4
-88.1
-9.3
-423.6
-748.8
-493.8
-423.6
-457.6
-632.9
-748.8
Total Equity to Total Asset
0.65
0.64
0.60
0.37
0.02
0.22
0.28
-0.05
-0.01
-0.16
-0.34
-0.21
-0.16
-0.18
-0.27
-0.34
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
152.8
429.0
382.9
-149.3
-390.3
249.2
833.9
142.9
320.0
544.5
581.9
80.9
292.1
94.4
100.2
95.2
  Cumulative Effect Of Accounting Change
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Net Foreign Currency Exchange Gain
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Net Income From Continuing Operations
152.8
429.0
382.9
-149.3
-390.3
249.2
833.9
142.9
320.0
544.5
581.9
80.9
292.1
94.4
100.2
95.2
Depreciation, Depletion and Amortization
165.1
190.9
231.5
231.5
128.6
86.3
67.7
55.7
54.8
60.7
63.2
14.9
15.2
16.0
16.1
15.8
  Change In Receivables
-70.0
-22.7
61.3
-104.3
54.0
25.8
13.1
-0.3
3.3
-2.5
28.1
1.4
-0.7
-1.8
28.0
2.6
  Change In Inventory
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Change In Prepaid Assets
9.8
-69.3
-343.5
134.6
-10.4
-47.4
19.0
7.9
-9.3
-2.7
5.2
1.7
-4.4
7.9
--
--
  Change In Payables And Accrued Expense
37.6
75.5
-19.2
-64.2
-13.2
34.5
-48.6
-3.5
-12.9
19.3
-30.4
17.1
-27.9
-34.6
33.7
-1.7
Change In Working Capital
48.5
57.7
-204.7
97.6
126.4
53.8
63.8
69.7
65.1
57.4
30.1
20.1
-33.4
1.9
58.0
3.6
Change In DeferredTax
-9.7
-8.3
--
--
--
--
45.5
24.8
71.8
-112.7
-143.0
12.9
-141.7
22.2
-44.8
21.3
Cash Flow from Discontinued Operations
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Cash Flow from Others
8.7
-188.2
65.0
292.2
619.3
5.9
-795.5
42.8
25.9
29.6
45.7
5.6
15.1
7.1
-8.4
31.9
Cash Flow from Operations
365.3
481.1
474.8
472.0
484.0
395.2
215.2
335.9
537.6
579.4
577.9
134.5
147.4
141.6
121.1
167.7
   
Purchase Of Property, Plant, Equipment
-92.5
-110.8
-181.6
-153.0
-121.0
-116.9
-80.5
-192.7
-53.0
-65.6
-45.5
-12.7
-15.4
-11.3
-7.5
-11.3
Sale Of Property, Plant, Equipment
--
--
--
--
48.8
6.1
--
--
--
--
--
--
--
--
--
--
Purchase Of Business
--
--
--
--
-15.7
--
--
--
--
--
--
--
--
--
--
--
Sale Of Business
--
--
--
--
274.3
469.4
1,162.3
--
--
--
--
--
--
--
--
--
Purchase Of Investment
-1,083.2
-276.9
-541.6
-17.5
--
-1.2
-787.7
-79.0
-2,622.9
-3,450.1
-3,214.9
-959.0
-933.4
-784.1
-1,258.6
-238.9
Sale Of Investment
1,145.6
313.8
716.3
206.7
99.6
129.5
313.8
546.0
1,234.2
3,508.6
3,680.1
689.3
1,254.8
718.2
1,400.7
306.4
Net Intangibles Purchase And Sale
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Cash From Discontinued Investing Activities
--
367.2
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Cash Flow from Investing
-284.9
143.6
-562.4
210.6
76.8
484.5
603.1
273.2
-1,442.4
-11.1
420.1
-283.0
306.0
-77.1
134.7
56.5
   
Issuance of Stock
63.7
80.5
51.5
307.0
122.4
36.2
92.5
50.0
29.3
20.7
19.8
7.3
4.0
8.7
0.3
6.8
Repurchase of Stock
-113.3
-548.6
-135.0
-1,156.5
-1,327.4
-260.6
-449.7
-550.1
-325.7
-1,035.6
-899.1
-331.9
-225.6
-145.6
-301.1
-226.9
Net Issuance of Preferred Stock
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Net Issuance of Debt
--
--
195.6
1,024.7
--
2.1
-1.0
98.9
--
638.3
-0.4
-0.4
--
--
--
--
Cash Flow for Dividends
--
--
--
--
--
--
-518.2
-463.5
--
--
--
--
--
--
--
--
Other Financing
-4.9
-1.3
-1.4
13.5
40.9
24.3
131.2
12.5
18.6
19.3
-2.2
12.5
-10.8
--
15.3
-6.7
Cash Flow from Financing
-54.5
-469.5
110.7
188.7
-1,164.0
-198.0
-745.3
-852.2
-277.8
-357.3
-881.5
-312.6
-232.3
-136.9
-285.5
-226.8
   
Net Change in Cash
29.0
148.0
23.1
874.9
-587.7
688.1
82.5
-246.3
-1,182.6
208.5
116.4
-460.7
221.6
-72.2
-29.7
-3.4
Capital Expenditure
-92.5
-110.8
-181.6
-153.0
-121.0
-116.9
-80.5
-192.7
-53.0
-65.6
-45.5
-12.7
-15.4
-11.3
-7.5
-11.3
Free Cash Flow
272.8
370.3
293.2
319.0
363.0
278.3
134.7
143.2
484.6
513.8
532.5
121.8
132.0
130.4
113.6
156.4
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 Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 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 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
Download financial data to Excel Download financial data to CSV

GuruFocus has scanned the fundamental data of VRSN and found 0 Severe Warning Signs, 2 Medium Warning Signs and 0 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:

VRSN Quarterly/Annuals Reports


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)
Free 7-day Trial
FEEDBACK