Switch to:
Xilinx Inc (NAS:XLNX)
Piotroski F-Score
6 (As of Today)

The zones of discrimination were as such:

Good or high score = 7, 8, 9
Bad or low score = 0, 1, 2, 3

Xilinx Inc has an F-score of 6 indicating the company's financial situation is typical for a stable company.

XLNX' s Piotroski F-Score Range Over the Past 10 Years
Min: 4   Max: 9
Current: 6

4
9

During the past 13 years, the highest Piotroski F-Score of Xilinx Inc was 9. The lowest was 4. And the median was 6.


Definition

How is the Piotroski F-Score calculated?

* All numbers are in millions except for per share data and ratio. All numbers are in their own currency.

This Year (Dec15) TTM:Last Year (Dec14) TTM:
Net Income was 134.623 + 147.715 + 127.298 + 130.819 = $540 Mil.
Cash Flow from Operations was 166.039 + 183.153 + 133.73 + 290.285 = $773 Mil.
Revenue was 566.899 + 549.008 + 527.572 + 566.235 = $2,210 Mil.
Gross Profit was 396.521 + 389.054 + 369.932 + 387.721 = $1,543 Mil.
Average Total Assets from the begining of this year (Dec14)
to the end of this year (Dec15) was
(4915.204 + 4898.065 + 4915.549 + 4890.35 + 4898.157) / 5 = $4903.465 Mil.
Total Assets at the begining of this year (Dec14) was $4,915 Mil.
Long-Term Debt was $996 Mil.
Total Current Assets was $4,008 Mil.
Total Current Liabilities was $933 Mil.
Net Income was 156.027 + 173.611 + 171.516 + 168.466 = $670 Mil.

Revenue was 617.823 + 612.633 + 604.262 + 593.549 = $2,428 Mil.
Gross Profit was 417.878 + 423.444 + 434.645 + 413.911 = $1,690 Mil.
Average Total Assets from the begining of last year (Dec13)
to the end of last year (Dec14) was
(5001.801 + 5037.349 + 5054.219 + 5017.302 + 4915.204) / 5 = $5005.175 Mil.
Total Assets at the begining of last year (Dec13) was $5,002 Mil.
Long-Term Debt was $995 Mil.
Total Current Assets was $3,515 Mil.
Total Current Liabilities was $913 Mil.

Profitability

Question 1. Return on Assets (ROA)

Net income before extraordinary items for the year divided by total assets at the beginning of the year.

Score 1 if positive, 0 if negative.

Xilinx Inc's current net income (TTM) was 540. ==> Positive ==> Score 1.

Question 2. Cash Flow Return on Assets (CFROA)

Net cash flow from operating activities (operating cash flow) divided by total assets at the beginning of the year.

Score 1 if positive, 0 if negative.

Xilinx Inc's current cash flow from operations (TTM) was 773. ==> Positive ==> Score 1.

Question 3. Change in Return on Assets

Compare this year’s return on assets (1) to last year’s return on assets.

Score 1 if it’s higher, 0 if it’s lower.

ROA (This Year)=Net Income (TTM)/Total Assets at the Beginning of This Year (Dec14)
=540.455/4915.204
=0.10995576

ROA (Last Year)=Net Income (TTM)/Total Assets at the Beginning of Last Year (Dec13)
=669.62/5001.801
=0.13387578

Xilinx Inc's return on assets of this year was 0.10995576. Xilinx Inc's return on assets of last year was 0.13387578. ==> Last year is higher ==> Score 0.

Question 4. Quality of Earnings (Accrual)

Compare Cash flow return on assets (2) to return on assets (1)

Score 1 if CFROA > ROA, 0 if CFROA <= ROA.

Xilinx Inc's current net income (TTM) was 540. Xilinx Inc's current cash flow from operations (TTM) was 773. ==> 773 > 540 ==> CFROA > ROA ==> Score 1.

Funding

Question 5. Change in Gearing or Leverage

Compare this year’s gearing (long-term debt divided by average total assets) to last year’s gearing.

Score 0 if this year's gearing is higher, 1 otherwise.

Gearing (This Year: Dec15)=Long-Term Debt/Average Total Assets from Dec14 to Dec15
=995.584/4903.465
=0.20303683

Gearing (Last Year: Dec14)=Long-Term Debt/Average Total Assets from Dec13 to Dec14
=994.595/5005.175
=0.19871333

Xilinx Inc's gearing of this year was 0.20303683. Xilinx Inc's gearing of last year was 0.19871333. ==> Last year is lower than this year ==> Score 0.

Question 6. Change in Working Capital (Liquidity)

Compare this year’s current ratio (current assets divided by current liabilities) to last year’s current ratio.

Score 1 if this year'’s current ratio is higher, 0 if it’s lower

Current Ratio (This Year: Dec15)=Total Current Assets/Total Current Liabilities
=4008.294/932.909
=4.29655411

Current Ratio (Last Year: Dec14)=Total Current Assets/Total Current Liabilities
=3515.14/913.015
=3.85003532

Xilinx Inc's current ratio of this year was 4.29655411. Xilinx Inc's current ratio of last year was 3.85003532. ==> This year's current ratio is higher. ==> Score 1.

Question 7. Change in Shares in Issue

Compare the number of shares in issue this year, to the number in issue last year.

Score 0 if there is larger number of shares in issue this year, 1 otherwise.

Xilinx Inc's number of shares in issue this year was 269.6. Xilinx Inc's number of shares in issue last year was 273.8. ==> There is smaller number of shares in issue this year, or the same. ==> Score 1.

Efficiency

Question 8. Change in Gross Margin

Compare this year’s gross margin (gross profit divided by sales) to last year’s.

Score 1 if this year’s gross margin is higher, 0 if it’s lower.

Gross Margin (This Year: TTM)=Gross Profit/Revenue
=1543.228/2209.714
=0.69838359

Gross Margin (Last Year: TTM)=Gross Profit/Revenue
=1689.878/2428.267
=0.69591935

Xilinx Inc's gross margin of this year was 0.69838359. Xilinx Inc's gross margin of last year was 0.69591935. ==> This year's gross margin is higher. ==> Score 1.

Question 9. Change in asset turnover

Compare this year’s asset turnover (total sales for the year divided by total assets at the beginning of the year) to last year’s asset turnover ratio.

Score 1 if this year’s asset turnover ratio is higher, 0 if it’s lower

Asset Turnover (This Year)=Revenue (TTM)/Total Assets at the Beginning of This Year (Dec14)
=2209.714/4915.204
=0.4495671

Asset Turnover (Last Year)=Revenue (TTM)/Total Assets at the Beginning of Last Year (Dec13)
=2428.267/5001.801
=0.48547853

Xilinx Inc's asset turnover of this year was 0.4495671. Xilinx Inc's asset turnover of last year was 0.48547853. ==> Last year's asset turnover is higher ==> Score 0.

Evaluation

Piotroski F-Score= Que. 1+ Que. 2+ Que. 3+Que. 4+Que. 5+Que. 6+Que. 7+Que. 8+Que. 9
=1+1+0+1+0+1+1+1+0
=6

Good or high score = 7, 8, 9
Bad or low score = 0, 1, 2, 3

Xilinx Inc has an F-score of 6 indicating the company's financial situation is typical for a stable company.


Explanation

The developer of the system is Joseph D. Piotroski is relatively unknown accounting professor who shuns publicity and rarely gives interviews.

He graduated from the University of Illinois with a B.S. in accounting in 1989, received an M.B.A. from Indiana University in 1994. Five years later, in 1999, after earning a Ph.D. in accounting from the University of Michigan, he became an associate professor of accounting at the University of Chicago.

In 2000, he wrote a research paper called "Value Investing: The Use of Historical Financial Statement Information to Separate Winners from Losers" (pdf).

He wanted to see if he can develop a system (using a simple nine-point scoring system) that can increase the returns of a strategy of investing in low price to book (referred to in the paper as high book to market) value companies.

What he found was something that exceeded his most optimistic expectations.

Buying only those companies that scored highest (8 or 9) on his nine-point scale, or F-Score as he called it, over the 20 year period from 1976 to 1996 led to an average out-performance over the market of 13.4%.

Even more impressive were the results of a strategy of investing in the highest F-Score companies (8 or 9) and shorting companies with the lowest F-Score (0 or 1).

Over the same period from 1976 to 1996 (20 years) this strategy led to an average yearly return of 23%, substantially outperforming the average S&P 500 index return of 15.83% over the same period.


Related Terms

Net Income, Cash Flow from Operations, Revenue, Gross Profit, Total Assets, Long-Term Debt, Total Current Assets, Total Current Liabilities


Historical Data

* All numbers are in millions except for per share data and ratio. All numbers are in their own currency.

Xilinx Inc Annual Data

Mar06Mar07Mar08Mar09Mar10Mar11Mar12Mar13Mar14Mar15
Question 1 1111111111
Question 2 1111111111
Question 3 1010110010
Question 4 1111111111
Question 5 1011001101
Question 6 0101011001
Question 7 1111010001
Question 8 0011110111
Question 9 1101110010
F-score 7678685567

Xilinx Inc Quarterly Data

Sep13Dec13Mar14Jun14Sep14Dec14Mar15Jun15Sep15Dec15
Question 1 1111111111
Question 2 1111111111
Question 3 0111110000
Question 4 1111111111
Question 5 1100001000
Question 6 0001111111
Question 7 0000111111
Question 8 1111111111
Question 9 0011000000
F-score 5667777666
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)

GuruFocus Premium Plus Membership

FEEDBACK