0(0%) Volume: 1,201,523 1:15AM EDT| Market Cap : 16.88 B | Enterprise Value : 23.43 B | P/FFO : 19.34 | P/B : 2.26 |
|---|
O has been successfully added to your Stock Email Alerts list.
You can manage your stock email alerts here.
O has been removed from your Stock Email Alerts list.
Please enter Portfolio Name for new portfolio.
| Annual Rates (per share) | 10 yrs* | 5 yrs* | 12 months* |
|---|---|---|---|
| Revenue Growth (%) | 4.70 | 3.40 | 1.60 |
| EBITDA Growth (%) | 4.40 | 4.20 | -1.30 |
| Operating Income Growth (%) | 1.00 | 1.10 | 2.10 |
| EPS without NRI Growth (%) | 2.10 | 10.40 | -0.80 |
| Free Cash Flow Growth (%) | 2.50 | 5.20 | -7.50 |
| Book Value Growth (%) | 10.40 | 10.50 | 0.90 |
Add View| Per Share Data | Annuals (USD $)View: | Quarterly | ||||||||||||||||||||
Fiscal Period |
Trend | Dec03 | Dec04 | Dec05 | Dec06 | Dec07 | Dec08 | Dec09 | Dec10 | Dec11 | Dec12 | Dec13 | Dec14 | Dec15 | Dec16 | Dec17 | TTM | Jun17 | Sep17 | Dec17 | Mar18 | Jun18 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue per Share |  | |
|
|
|
|
|
|
|
|
|
|
4.27 |
4.33 |
4.32 |
4.44 |
4.48 |
1.10 |
1.11 |
1.10 |
1.12 |
1.15 |
| EBITDA per Share | | |
|
|
|
|
|
|
|
|
|
|
3.94 |
3.91 |
3.85 |
3.87 |
3.91 |
0.97 |
1.01 |
0.89 |
0.97 |
1.04 |
| EBIT per Share | | |
|
|
|
|
|
|
|
|
|
|
2.23 |
2.18 |
2.09 |
2.05 |
2.06 |
0.52 |
0.54 |
0.44 |
0.51 |
0.57 |
| Earnings per Share (Diluted) | | |
|
|
|
|
|
|
|
|
|
|
1.04 |
1.09 |
1.13 |
1.10 |
1.16 |
0.30 |
0.32 |
0.21 |
0.29 |
0.34 |
| EPS without NRI | | |
|
|
|
|
|
|
|
|
|
|
1.03 |
1.09 |
1.13 |
1.10 |
1.16 |
0.30 |
0.32 |
0.21 |
0.29 |
0.34 |
| Owner Earnings per Share (TTM) | | |
|
|
|
|
|
|
|
|
|
|
-1.13 |
-1.06 |
-1.19 |
-1.24 |
-1.57 |
-1.19 |
-1.56 |
-1.24 |
-1.57 |
-- |
| Free Cash Flow per Share | | |
|
|
|
|
|
|
|
|
|
|
2.87 |
2.94 |
3.13 |
3.20 |
3.16 |
0.90 |
0.65 |
0.84 |
0.75 |
0.92 |
| Operating Cash Flow per Share | | |
|
|
|
|
|
|
|
|
|
|
2.87 |
2.94 |
3.13 |
3.20 |
3.16 |
0.90 |
0.65 |
0.84 |
0.75 |
0.92 |
| FFO per Share | | |
|
|
|
|
|
|
|
|
|
|
2.94 |
2.94 |
3.00 |
2.99 |
3.01 |
0.75 |
0.78 |
0.67 |
0.75 |
0.81 |
| Dividends per Share | | |
|
|
|
|
|
|
|
|
|
|
2.19 |
2.28 |
2.40 |
2.54 |
2.59 |
0.63 |
0.64 |
0.64 |
0.66 |
0.66 |
| Book Value per Share | | |
|
|
|
|
|
|
|
|
|
|
23.20 |
24.50 |
24.49 |
25.94 |
25.78 |
25.55 |
26.10 |
25.94 |
25.56 |
25.78 |
| Tangible Book per Share | | |
|
|
|
|
|
|
|
|
|
|
18.51 |
20.31 |
20.27 |
21.68 |
21.49 |
21.19 |
21.91 |
21.68 |
21.07 |
21.49 |
| Total Debt per Share | | |
|
|
|
|
|
|
|
|
|
|
21.95 |
19.27 |
22.47 |
21.52 |
22.57 |
21.87 |
20.56 |
21.52 |
23.21 |
22.57 |
| Month End Stock Price | | |
|
|
|
|
|
|
|
|
|
|
47.71 |
51.63 |
57.48 |
57.02 |
58.20 |
55.18 |
57.82 |
57.02 |
51.73 |
53.79 |
| Ratios | AnnualsView: | Quarterly | ||||||||||||||||||||
Fiscal Period |
| Dec03 | Dec04 | Dec05 | Dec06 | Dec07 | Dec08 | Dec09 | Dec10 | Dec11 | Dec12 | Dec13 | Dec14 | Dec15 | Dec16 | Dec17 | TTM | Jun17 | Sep17 | Dec17 | Mar18 | Jun18 |
| ROE % | | |
|
|
|
|
|
|
|
|
|
|
4.14 |
4.23 |
4.34 |
4.27 |
4.50 |
4.62 |
4.90 |
3.31 |
4.54 |
5.23 |
| ROE % Adjusted to Book Value | | |
|
|
|
|
|
|
|
|
|
|
2.01 |
2.00 |
1.85 |
1.94 |
2.00 |
2.14 |
2.21 |
1.50 |
2.25 |
2.50 |
| ROA % | | |
|
|
|
|
|
|
|
|
|
|
2.59 |
2.48 |
2.52 |
2.34 |
2.33 |
2.40 |
2.58 |
1.75 |
2.33 |
2.65 |
| ROC (Joel Greenblatt) % | | |
|
|
|
|
|
|
|
|
|
|
-- |
-- |
-- |
-- |
6,955.02 |
-- |
-- |
-- |
6,951.04 |
3,124.22 |
| ROIC % | | |
|
|
|
|
|
|
|
|
|
|
4.45 |
4.60 |
4.45 |
4.43 |
4.46 |
4.53 |
4.47 |
4.31 |
4.46 |
4.55 |
| WACC % | | |
|
|
|
|
|
|
|
|
|
|
6.65 |
4.42 |
3.47 |
2.80 |
4.31 |
3.60 |
3.09 |
2.80 |
4.24 |
4.34 |
| Effective Interest Rate on Debt % | | |
|
|
|
|
|
|
|
|
|
|
4.74 |
4.63 |
4.00 |
3.96 |
3.95 |
4.25 |
4.13 |
4.00 |
3.75 |
3.98 |
| Gross Margin % | | |
|
|
|
|
|
|
|
|
|
|
94.23 |
94.59 |
94.30 |
94.29 |
94.73 |
94.51 |
94.37 |
94.64 |
94.80 |
95.06 |
| Operating Margin % | | |
|
|
|
|
|
|
|
|
|
|
48.62 |
49.78 |
48.80 |
48.45 |
48.67 |
48.24 |
48.29 |
48.85 |
48.68 |
48.86 |
| Net Margin % | | |
|
|
|
|
|
|
|
|
|
|
28.99 |
27.73 |
28.61 |
26.22 |
25.96 |
27.03 |
28.65 |
19.59 |
26.13 |
29.30 |
| FCF Margin % | | |
|
|
|
|
|
|
|
|
|
|
67.24 |
67.78 |
72.51 |
72.04 |
70.47 |
81.89 |
58.08 |
75.89 |
67.09 |
80.19 |
| Debt-to-Equity | | |
|
|
|
|
|
|
|
|
|
|
0.88 |
0.74 |
0.86 |
0.83 |
0.88 |
0.86 |
0.79 |
0.83 |
0.91 |
0.88 |
| Equity-to-Asset | | |
|
|
|
|
|
|
|
|
|
|
0.51 |
0.55 |
0.51 |
0.52 |
0.51 |
0.52 |
0.54 |
0.52 |
0.50 |
0.51 |
| Debt-to-Asset | | |
|
|
|
|
|
|
|
|
|
|
0.45 |
0.41 |
0.44 |
0.44 |
0.45 |
0.44 |
0.42 |
0.44 |
0.46 |
0.45 |
| Gross-Profit-to-Asset % | | |
|
|
|
|
|
|
|
|
|
|
8.40 |
8.47 |
8.32 |
8.43 |
8.50 |
8.41 |
8.50 |
8.47 |
8.46 |
8.58 |
| Asset Turnover | | |
|
|
|
|
|
|
|
|
|
|
0.09 |
0.09 |
0.09 |
0.09 |
0.09 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
| Dividend Payout Ratio | | |
|
|
|
|
|
|
|
|
|
|
2.13 |
2.09 |
2.13 |
2.31 |
2.23 |
2.14 |
1.98 |
3.03 |
2.27 |
1.95 |
| Dividend-Payout-to-FFO | | |
|
|
|
|
|
|
|
|
|
|
0.75 |
0.78 |
0.80 |
0.85 |
0.86 |
0.85 |
0.81 |
0.96 |
0.87 |
0.82 |
| Days Sales Outstanding | | |
|
|
|
|
|
|
|
|
|
|
25.17 |
29.13 |
34.60 |
35.89 |
36.40 |
32.57 |
33.81 |
35.11 |
36.03 |
34.99 |
| Days Payable | | |
|
|
|
|
|
|
|
|
|
|
-- |
-- |
-- |
-- |
669.62 |
-- |
-- |
-- |
509.28 |
687.80 |
| Days Inventory | | |
|
|
|
|
|
|
|
|
|
|
-- |
-- |
-- |
-- |
-- | -- |
-- |
-- |
-- |
-- |
| Cash Conversion Cycle | | |
|
|
|
|
|
|
|
|
|
|
25.17 |
29.13 |
34.60 |
35.89 |
-633.22 |
32.57 |
33.81 |
35.11 |
-473.25 |
-652.81 |
| Inventory Turnover | ||||||||||||||||||||||
| COGS-to-Revenue | | |
|
|
|
|
|
|
|
|
|
|
0.06 |
0.05 |
0.06 |
0.06 |
0.05 |
0.05 |
0.06 |
0.05 |
0.05 |
0.05 |
| Inventory-to-Revenue | | |
|
|
|
|
|
|
|
|
|
|
-- |
-- |
-- |
-- |
-- | -- |
-- |
-- |
-- |
-- |
| Income Statement | Annual (USD $) View: | Quarterly | ||||||||||||||||||||
Fiscal Period |
| Dec03 | Dec04 | Dec05 | Dec06 | Dec07 | Dec08 | Dec09 | Dec10 | Dec11 | Dec12 | Dec13 | Dec14 | Dec15 | Dec16 | Dec17 | TTM | Jun17 | Sep17 | Dec17 | Mar18 | Jun18 |
| Revenue | | |
|
|
|
|
|
|
|
|
|
|
934 |
1,023 |
1,103 |
1,216 |
1,265 |
300 |
307 |
311 |
318 |
329 |
| Cost of Goods Sold | | |
|
|
|
|
|
|
|
|
|
|
54 |
55 |
63 |
69 |
67 |
16 |
17 |
17 |
17 |
16 |
| Gross Profit | | |
|
|
|
|
|
|
|
|
|
|
880 |
968 |
1,040 |
1,146 |
1,198 |
284 |
290 |
294 |
302 |
313 |
| Gross Margin % | | |
|
|
|
|
|
|
|
|
|
|
94.23 |
94.59 |
94.30 |
94.29 |
94.73 |
94.51 |
94.37 |
94.64 |
94.80 |
95.06 |
| Selling, General, & Admin. Expense | | |
|
|
|
|
|
|
|
|
|
|
51 |
49 |
52 |
58 |
63 |
16 |
14 |
15 |
16 |
18 |
| Research & Development | | |
|
|
|
|
|
|
|
|
|
|
-- |
-- |
-- |
-- |
-- | -- |
-- |
-- |
-- |
-- |
| Other Operating Expense | | |
|
|
|
|
|
|
|
|
|
|
375 |
409 |
450 |
499 |
520 |
123 |
128 |
127 |
131 |
134 |
| Operating Income | | |
|
|
|
|
|
|
|
|
|
|
454 |
509 |
538 |
589 |
616 |
145 |
148 |
152 |
155 |
161 |
| Operating Margin % | | |
|
|
|
|
|
|
|
|
|
|
48.62 |
49.78 |
48.80 |
48.45 |
48.67 |
48.24 |
48.29 |
48.85 |
48.68 |
48.86 |
| Interest Income | | |
|
|
|
|
|
|
|
|
|
|
-- |
-- |
-- |
-- |
-- | -- |
-- |
-- |
-- |
-- |
| Interest Expense | | |
|
|
|
|
|
|
|
|
|
|
-216 |
-226 |
-213 |
-237 |
-245 |
-61 |
-61 |
-60 |
-60 |
-65 |
| Net Interest Income | | |
|
|
|
|
|
|
|
|
|
|
-213 |
-230 |
-222 |
-248 |
-256 |
-63 |
-63 |
-64 |
-61 |
-67 |
| Other Income (Expense) | | |
|
|
|
|
|
|
|
|
|
|
32 |
9 |
3 |
-15 |
-24 |
0 |
4 |
-24 |
-9 |
5 |
| Other Income (Minority Interest) | | |
|
|
|
|
|
|
|
|
|
|
-1 |
-1 |
-1 |
-1 |
-1 |
-0 |
-0 |
-0 |
-0 |
-0 |
| Pre-Tax Income | | |
|
|
|
|
|
|
|
|
|
|
273 |
288 |
320 |
325 |
336 |
82 |
89 |
64 |
85 |
98 |
| Tax Provision | | |
|
|
|
|
|
|
|
|
|
|
-3 |
-3 |
-3 |
-6 |
-7 |
-0 |
-1 |
-3 |
-1 |
-1 |
| Tax Rate % | | |
|
|
|
|
|
|
|
|
|
|
1.27 |
1.10 |
1.02 |
1.86 |
2.08 |
0.54 |
1.27 |
5.32 |
1.45 |
1.23 |
| Net Income (Continuing Operations) | | |
|
|
|
|
|
|
|
|
|
|
269 |
285 |
316 |
319 |
329 |
81 |
88 |
61 |
83 |
97 |
| Net Income (Discontinued Operations) | | |
|
|
|
|
|
|
|
|
|
|
3 |
-- |
-- |
-- |
-- | -- |
-- |
-- |
-- |
-- |
| Net Income | | |
|
|
|
|
|
|
|
|
|
|
271 |
284 |
316 |
319 |
328 |
81 |
88 |
61 |
83 |
96 |
| Net Margin % | | |
|
|
|
|
|
|
|
|
|
|
28.99 |
27.73 |
28.61 |
26.22 |
25.96 |
27.03 |
28.65 |
19.59 |
26.13 |
29.30 |
| Preferred Dividends | | |
|
|
|
|
|
|
|
|
|
|
37 |
27 |
27 |
4 |
-- | -- |
-- |
-- |
-- |
-- |
| EPS (Basic) | | |
|
|
|
|
|
|
|
|
|
|
1.04 |
1.09 |
1.13 |
1.10 |
1.16 |
0.30 |
0.32 |
0.21 |
0.29 |
0.34 |
| EPS (Diluted) | | |
|
|
|
|
|
|
|
|
|
|
1.04 |
1.09 |
1.13 |
1.10 |
1.16 |
0.30 |
0.32 |
0.21 |
0.29 |
0.34 |
| Shares Outstanding (Diluted Average) | | |
|
|
|
|
|
|
|
|
|
|
218.8 |
236.2 |
255.6 |
273.9 |
285.4 |
273.1 |
276.1 |
282.4 |
284.3 |
285.4 |
| Depreciation, Depletion and Amortization | | |
|
|
|
|
|
|
|
|
|
|
375 |
409 |
450 |
499 |
520 |
123 |
128 |
127 |
131 |
134 |
| EBITDA | | |
|
|
|
|
|
|
|
|
|
|
863 |
923 |
983 |
1,061 |
1,101 |
265 |
278 |
251 |
275 |
297 |
| Balance Sheet | Annuals (USD $)View: | Quarterly | ||||||||||||||||||||
Fiscal Period |
| Dec03 | Dec04 | Dec05 | Dec06 | Dec07 | Dec08 | Dec09 | Dec10 | Dec11 | Dec12 | Dec13 | Dec14 | Dec15 | Dec16 | Dec17 | Latest Q. | Jun17 | Sep17 | Dec17 | Mar18 | Jun18 |
| Cash And Cash Equivalents | | |
|
|
|
|
|
|
|
|
|
|
4 |
40 |
9 |
7 |
31 |
11 |
3 |
7 |
21 |
31 |
| Marketable Securities | | |
|
|
|
|
|
|
|
|
|
|
-- |
-- |
-- |
-- |
-- | -- |
-- |
-- |
-- |
-- |
| Cash, Cash Equivalents, Marketable Securities | | |
|
|
|
|
|
|
|
|
|
|
4 |
40 |
9 |
7 |
31 |
11 |
3 |
7 |
21 |
31 |
| Accounts Receivable | | |
|
|
|
|
|
|
|
|
|
|
64 |
82 |
105 |
120 |
126 |
107 |
114 |
120 |
126 |
126 |
| Notes Receivable | | |
|
|
|
|
|
|
|
|
|
|
18 |
18 |
5 |
5 |
5 |
5 |
5 |
5 |
5 |
-- |
| Other Current Receivables | | |
|
|
|
|
|
|
|
|
|
|
-- |
-- |
-- |
4 |
3 |
11 |
-- |
4 |
4 |
3 |
| Total Receivables | | |
|
|
|
|
|
|
|
|
|
|
83 |
100 |
110 |
129 |
129 |
123 |
119 |
129 |
135 |
129 |
| Inventories, Raw Materials & Components | | |
|
|
|
|
|
|
|
|
|
|
-- |
-- |
-- |
-- |
-- | -- |
-- |
-- |
-- |
-- |
| Inventories, Work In Process | | |
|
|
|
|
|
|
|
|
|
|
-- |
-- |
-- |
-- |
-- | -- |
-- |
-- |
-- |
-- |
| Inventories, Inventories Adjustments | | |
|
|
|
|
|
|
|
|
|
|
-- |
-- |
-- |
-- |
-- | -- |
-- |
-- |
-- |
-- |
| Inventories, Finished Goods | | |
|
|
|
|
|
|
|
|
|
|
-- |
-- |
-- |
-- |
-- | -- |
-- |
-- |
-- |
-- |
| Inventories, Other | | |
|
|
|
|
|
|
|
|
|
|
-- |
-- |
-- |
-- |
-- | -- |
-- |
-- |
-- |
-- |
| Total Inventories | | |
|
|
|
|
|
|
|
|
|
|
-- |
-- |
-- |
-- |
-- | -- |
-- |
-- |
-- |
-- |
| Other Current Assets | | |
|
|
|
|
|
|
|
|
|
|
29 |
24 |
41 |
20 |
86 |
27 |
16 |
20 |
46 |
86 |
| Total Current Assets | | |
|
|
|
|
|
|
|
|
|
|
116 |
164 |
160 |
155 |
246 |
161 |
138 |
155 |
202 |
246 |
| Investments And Advances | | |
|
|
|
|
|
|
|
|
|
|
-- |
-- |
-- |
-- |
-- | -- |
-- |
-- |
-- |
-- |
| Land And Improvements | | |
|
|
|
|
|
|
|
|
|
|
-- |
-- |
-- |
-- |
-- | -- |
-- |
-- |
-- |
-- |
| Buildings And Improvements | | |
|
|
|
|
|
|
|
|
|
|
-- |
-- |
-- |
-- |
-- | -- |
-- |
-- |
-- |
-- |
| Machinery, Furniture, Equipment | | |
|
|
|
|
|
|
|
|
|
|
-- |
-- |
-- |
-- |
-- | -- |
-- |
-- |
-- |
-- |
| Construction In Progress | | |
|
|
|
|
|
|
|
|
|
|
-- |
-- |
-- |
-- |
-- | -- |
-- |
-- |
-- |
-- |
| Gross Property, Plant and Equipment | | |
|
|
|
|
|
|
|
|
|
|
-- |
-- |
-- |
-- |
-- | -- |
-- |
-- |
-- |
-- |
| Accumulated Depreciation | | |
|
|
|
|
|
|
|
|
|
|
-- |
-- |
-- |
-- |
-- | -- |
-- |
-- |
-- |
-- |
| Property, Plant and Equipment | | |
|
|
|
|
|
|
|
|
|
|
-- |
-- |
-- |
-- |
-- | -- |
-- |
-- |
-- |
-- |
| Intangible Assets | | |
|
|
|
|
|
|
|
|
|
|
1,055 |
1,050 |
1,097 |
1,210 |
1,243 |
1,195 |
1,180 |
1,210 |
1,277 |
1,243 |
| Goodwill | | |
|
|
|
|
|
|
|
|
|
|
15 |
15 |
15 |
15 |
15 |
15 |
15 |
15 |
15 |
15 |
| Other Long Term Assets | | |
|
|
|
|
|
|
|
|
|
|
9,842 |
10,632 |
11,895 |
12,693 |
13,185 |
12,218 |
12,383 |
12,693 |
12,995 |
13,185 |
| Total Assets | | |
|
|
|
|
|
|
|
|
|
|
11,013 |
11,845 |
13,153 |
14,058 |
14,674 |
13,574 |
13,701 |
14,058 |
14,474 |
14,674 |
| Accounts Payable | | |
|
|
|
|
|
|
|
|
|
|
-- |
-- |
-- |
-- |
122 |
-- |
-- |
-- |
92 |
122 |
| Total Tax Payable | | |
|
|
|
|
|
|
|
|
|
|
12 |
13 |
17 |
12 |
18 |
16 |
22 |
12 |
15 |
18 |
| Other Current Payables | | |
|
|
|
|
|
|
|
|
|
|
44 |
50 |
55 |
61 |
-58 |
58 |
60 |
61 |
-29 |
-58 |
| Current Accrued Expense | | |
|
|
|
|
|
|
|
|
|
|
112 |
102 |
104 |
98 |
104 |
99 |
70 |
98 |
77 |
104 |
| Accounts Payable & Accrued Expense | | |
|
|
|
|
|
|
|
|
|
|
167 |
166 |
176 |
170 |
187 |
174 |
153 |
170 |
155 |
187 |
| Current Portion of Long-Term Debt | | |
|
|
|
|
|
|
|
|
|
|
-- |
-- |
-- |
-- |
-- | -- |
-- |
-- |
-- |
-- |
| Current Deferred Revenue | | |
|
|
|
|
|
|
|
|
|
|
-- |
-- |
-- |
-- |
-- | -- |
-- |
-- |
-- |
-- |
| Current Deferred Taxes Liabilities | | |
|
|
|
|
|
|
|
|
|
|
-- |
-- |
-- |
-- |
-- | -- |
-- |
-- |
-- |
-- |
| DeferredTaxAndRevenue | | |
|
|
|
|
|
|
|
|
|
|
-- |
-- |
-- |
-- |
-- | -- |
-- |
-- |
-- |
-- |
| Other Current Liabilities | | |
|
|
|
|
|
|
|
|
|
|
-- |
-- |
-- |
-- |
-- | -- |
-- |
-- |
-- |
-- |
| Total Current Liabilities | | |
|
|
|
|
|
|
|
|
|
|
167 |
166 |
176 |
170 |
187 |
174 |
153 |
170 |
155 |
187 |
| Long-Term Debt | | |
|
|
|
|
|
|
|
|
|
|
4,931 |
4,821 |
5,840 |
6,111 |
6,540 |
5,988 |
5,787 |
6,111 |
6,594 |
6,540 |
| Capital Lease Obligation | | |
|
|
|
|
|
|
|
|
|
|
4 |
5 |
5 |
5 |
5 |
5 |
5 |
5 |
5 |
5 |
| Long-Term Debt & Capital Lease Obligation | | |
|
|
|
|
|
|
|
|
|
|
4,935 |
4,826 |
5,845 |
6,117 |
6,546 |
5,993 |
5,792 |
6,117 |
6,600 |
6,546 |
| Debt-to-Equity | | |
|
|
|
|
|
|
|
|
|
|
0.88 |
0.74 |
0.86 |
0.83 |
0.88 |
0.86 |
0.79 |
0.83 |
0.91 |
0.88 |
| PensionAndRetirementBenefit | | |
|
|
|
|
|
|
|
|
|
|
-- |
-- |
-- |
-- |
-- | -- |
-- |
-- |
-- |
-- |
| NonCurrent Deferred Liabilities | | |
|
|
|
|
|
|
|
|
|
|
36 |
43 |
74 |
105 |
112 |
113 |
104 |
105 |
112 |
112 |
| Other Long-Term Liabilities | | |
|
|
|
|
|
|
|
|
|
|
233 |
257 |
271 |
275 |
317 |
273 |
279 |
275 |
310 |
317 |
| Total Liabilities | | |
|
|
|
|
|
|
|
|
|
|
5,372 |
5,292 |
6,366 |
6,667 |
7,162 |
6,553 |
6,327 |
6,667 |
7,176 |
7,162 |
| Common Stock | | |
|
|
|
|
|
|
|
|
|
|
6,465 |
7,666 |
8,229 |
9,624 |
9,926 |
9,047 |
9,488 |
9,624 |
9,625 |
9,926 |
| Preferred Stock | | |
|
|
|
|
|
|
|
|
|
|
395 |
395 |
395 |
-- |
-- | -- |
-- |
-- |
-- |
-- |
| Retained Earnings | | |
|
|
|
|
|
|
|
|
|
|
-- |
-- |
-- |
-- |
-- | -- |
-- |
-- |
-- |
-- |
| Accumulated other comprehensive income (loss) | | |
|
|
|
|
|
|
|
|
|
|
-- |
-- |
-- |
-- |
-- | -- |
-- |
-- |
-- |
-- |
| Additional Paid-In Capital | | |
|
|
|
|
|
|
|
|
|
|
-1,247 |
-1,530 |
-1,857 |
-2,253 |
-2,450 |
-2,045 |
-2,134 |
-2,253 |
-2,357 |
-2,450 |
| Treasury Stock | | |
|
|
|
|
|
|
|
|
|
|
-- |
-- |
-- |
-- |
-- | -- |
-- |
-- |
-- |
-- |
| Total Stockholders Equity | | |
|
|
|
|
|
|
|
|
|
|
5,613 |
6,532 |
6,767 |
7,372 |
7,476 |
7,001 |
7,354 |
7,372 |
7,268 |
7,476 |
| Minority Interest | | |
|
|
|
|
|
|
|
|
|
|
28 |
22 |
20 |
19 |
37 |
20 |
19 |
19 |
30 |
37 |
| Total Equity | | |
|
|
|
|
|
|
|
|
|
|
5,641 |
6,553 |
6,787 |
7,391 |
7,512 |
7,021 |
7,374 |
7,391 |
7,298 |
7,512 |
| Equity-to-Asset | | |
|
|
|
|
|
|
|
|
|
|
0.51 |
0.55 |
0.51 |
0.52 |
0.51 |
0.52 |
0.54 |
0.52 |
0.50 |
0.51 |
| Cashflow Statement | Annuals (USD $)View: | Quarterly | ||||||||||||||||||||
Fiscal Period |
| Dec03 | Dec04 | Dec05 | Dec06 | Dec07 | Dec08 | Dec09 | Dec10 | Dec11 | Dec12 | Dec13 | Dec14 | Dec15 | Dec16 | Dec17 | TTM | Jun17 | Sep17 | Dec17 | Mar18 | Jun18 |
| Net Income | | |
|
|
|
|
|
|
|
|
|
|
271 |
284 |
316 |
319 |
328 |
81 |
88 |
61 |
83 |
96 |
| Net Foreign Currency Exchange Gain | | |
|
|
|
|
|
|
|
|
|
|
-- |
-- |
-- |
-- |
-- | -- |
-- |
-- |
-- |
-- |
| Net Income From Continuing Operations | | |
|
|
|
|
|
|
|
|
|
|
269 |
285 |
316 |
319 |
329 |
81 |
88 |
61 |
83 |
97 |
| Depreciation, Depletion and Amortization | | |
|
|
|
|
|
|
|
|
|
|
375 |
409 |
450 |
499 |
520 |
123 |
128 |
127 |
131 |
134 |
| Change In Receivables | | |
|
|
|
|
|
|
|
|
|
|
-3 |
-1 |
-5 |
-0 |
-0 |
0 |
-6 |
2 |
-2 |
5 |
| Change In Inventory | | |
|
|
|
|
|
|
|
|
|
|
-- |
-- |
-- |
-- |
-- | -- |
-- |
-- |
-- |
-- |
| Change In Prepaid Assets | | |
|
|
|
|
|
|
|
|
|
|
-- |
-- |
-- |
-- |
-- | -- |
-- |
-- |
-- |
-- |
| Change In Payables And Accrued Expense | | |
|
|
|
|
|
|
|
|
|
|
20 |
6 |
34 |
26 |
2 |
36 |
-32 |
16 |
-11 |
28 |
| Change In Working Capital | | |
|
|
|
|
|
|
|
|
|
|
17 |
5 |
29 |
26 |
2 |
36 |
-37 |
18 |
-13 |
34 |
| Change In DeferredTax | | |
|
|
|
|
|
|
|
|
|
|
-- |
-- |
-- |
-- |
-- | -- |
-- |
-- |
-- |
-- |
| Stock Based Compensation | | |
|
|
|
|
|
|
|
|
|
|
12 |
10 |
12 |
14 |
15 |
4 |
3 |
3 |
4 |
5 |
| Cash Flow from Discontinued Operations | | |
|
|
|
|
|
|
|
|
|
|
-- |
-- |
-- |
-- |
-- | -- |
-- |
-- |
-- |
-- |
| Cash Flow from Others | | |
|
|
|
|
|
|
|
|
|
|
-45 |
-16 |
-8 |
18 |
25 |
1 |
-4 |
26 |
9 |
-6 |
| Cash Flow from Operations | | |
|
|
|
|
|
|
|
|
|
|
628 |
694 |
800 |
876 |
891 |
246 |
178 |
236 |
214 |
264 |
| FFO | | |
|
|
|
|
|
|
|
|
|
|
644 |
694 |
766 |
818 |
849 |
204 |
216 |
188 |
214 |
231 |
| Purchase Of Property, Plant, Equipment | | |
|
|
|
|
|
|
|
|
|
|
-- |
-- |
-- |
-- |
-- | -- |
-- |
-- |
-- |
-- |
| Sale Of Property, Plant, Equipment | | |
|
|
|
|
|
|
|
|
|
|
-- |
-- |
-- |
-- |
-- | -- |
-- |
-- |
-- |
-- |
| Purchase Of Business | | |
|
|
|
|
|
|
|
|
|
|
-- |
-- |
-- |
-8 |
-0 |
-- |
-- |
-- |
-0 |
-- |
| Sale Of Business | | |
|
|
|
|
|
|
|
|
|
|
-- |
-- |
-- |
-- |
-- | -- |
-- |
-- |
-- |
-- |
| Purchase Of Investment | | |
|
|
|
|
|
|
|
|
|
|
-- |
-- |
-- |
-- |
-- | -- |
-- |
-- |
-- |
-- |
| Sale Of Investment | | |
|
|
|
|
|
|
|
|
|
|
-- |
-- |
-- |
-- |
-- | -- |
-- |
-- |
-- |
-- |
| Net Intangibles Purchase And Sale | | |
|
|
|
|
|
|
|
|
|
|
-- |
-- |
-- |
-- |
-- | -- |
-- |
-- |
-- |
-- |
| Cash From Discontinued Investing Activities | | |
|
|
|
|
|
|
|
|
|
|
-- |
-- |
-- |
-- |
-- | -- |
-- |
-- |
-- |
-- |
| Cash From Other Investing Activities | | |
|
|
|
|
|
|
|
|
|
|
-- |
-- |
-- |
-1,247 |
-492 |
-- |
-- |
-- |
-492 |
-- |
| Cash Flow from Investing | | |
|
|
|
|
|
|
|
|
|
|
-1,175 |
-1,213 |
-1,701 |
-1,255 |
-1,383 |
-314 |
-252 |
-341 |
-493 |
-297 |
| Issuance of Stock | | |
|
|
|
|
|
|
|
|
|
|
529 |
794 |
384 |
705 |
-0 |
-0 |
-- |
-- |
-- |
-- |
| Repurchase of Stock | | |
|
|
|
|
|
|
|
|
|
|
-- |
-- |
-9 |
-- |
-- | -- |
-- |
-- |
-- |
-- |
| Net Issuance of Preferred Stock | | |
|
|
|
|
|
|
|
|
|
|
-220 |
-7 |
-- |
-409 |
-- | -- |
-- |
-- |
-- |
-- |
| Net Issuance of Debt | | |
|
|
|
|
|
|
|
|
|
|
608 |
-83 |
977 |
117 |
396 |
564 |
-202 |
165 |
484 |
-52 |
| Cash Flow for Dividends | | |
|
|
|
|
|
|
|
|
|
|
-518 |
-560 |
-638 |
-695 |
-727 |
-173 |
-175 |
-179 |
-186 |
-187 |
| Other Financing | | |
|
|
|
|
|
|
|
|
|
|
141 |
380 |
152 |
658 |
846 |
-355 |
438 |
122 |
-5 |
291 |
| Cash Flow from Financing | | |
|
|
|
|
|
|
|
|
|
|
541 |
523 |
866 |
375 |
515 |
36 |
61 |
108 |
294 |
52 |
| Net Change in Cash | | |
|
|
|
|
|
|
|
|
|
|
-6 |
4 |
-35 |
-4 |
22 |
-33 |
-13 |
3 |
14 |
18 |
| Capital Expenditure | | |
|
|
|
|
|
|
|
|
|
|
-- |
-- |
-- |
-- |
-- | -- |
-- |
-- |
-- |
-- |
| Free Cash Flow | | |
|
|
|
|
|
|
|
|
|
|
628 |
694 |
800 |
876 |
891 |
246 |
178 |
236 |
214 |
264 |
| Valuation Ratios | AnnualsView: | Quarterly | ||||||||||||||||||||
Fiscal Period |
| Dec03 | Dec04 | Dec05 | Dec06 | Dec07 | Dec08 | Dec09 | Dec10 | Dec11 | Dec12 | Dec13 | Dec14 | Dec15 | Dec16 | Dec17 | Current | Jun17 | Sep17 | Dec17 | Mar18 | Jun18 |
| PE Ratio | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Price-to-Owner-Earnings | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| PB Ratio | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Price-to-Tangible-Book | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Price-to-Free-Cash-Flow | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Price-to-Operating-Cash-Flow | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| PS Ratio | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| PEG Ratio | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| EV-to-Revenue | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| EV-to-EBITDA | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| EV-to-EBIT | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Earnings Yield (Joel Greenblatt) % | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Forward Rate of Return (Yacktman) % | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Shiller PE Ratio | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Dividend Yield % | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Valuation and Quality | AnnualsView: | Quarterly | ||||||||||||||||||||
Fiscal Period |
| Dec03 | Dec04 | Dec05 | Dec06 | Dec07 | Dec08 | Dec09 | Dec10 | Dec11 | Dec12 | Dec13 | Dec14 | Dec15 | Dec16 | Dec17 | Current | Jun17 | Sep17 | Dec17 | Mar18 | Jun18 |
| Market Cap | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Enterprise Value | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Month End Stock Price | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net Cash per Share | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net Current Asset Value | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net-Net Working Capital | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Intrinsic Value: Projected FCF | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Median PS Value | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Peter Lynch Fair Value | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Graham Number | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Earnings Power Value (EPV) | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Altman Z-Score | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Piotroski F-Score | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Beneish M-Score | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Scaled Net Operating Assets | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Sloan Ratio % | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Current Ratio | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Quick Ratio | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Interest Coverage | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Highest Stock Price | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Lowest Stock Price | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Shares Buyback Ratio % | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| YoY Rev. per Sh. Growth | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| YoY EPS Growth | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| YoY EBITDA Growth | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 5-Year EBITDA Growth Rate | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Shares Outstanding (Basic Average) | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Shares Outstanding (EOP) | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Beta | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Filing Date | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-- | |
|
|
|
|
|
| Restated Filing Date | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-- | |
|
|
|
|
|
| Number of Shareholders | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Number of Employees | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GF Chat
Excel Add-In GURUF
API
My Portfolios
Create New Portfolio
Portfolio Contest
My Gurus
Personalize
My Gurus
Email Alerts
Stock PDF
RSS
Website
Filings
Manual of Stocks™ Web APP
GuruFocus Financial Statement Templates Changes Notice
GuruFocus is going to apply new financial statement templates in the following weeks. This mainly affects the Income Statement and Cashflow Statement.
For the Cashflow Statement, the direct method template is now applied to companies reporting their Cash Flow from Operations data using the direct method. You can use GURUF function =GURUF("NYSE:BMA","Cash Flow from Operations Direct Method") to check which template is used. You can also see this information in the 30-Y Financial Download files.
GuruFocus will send out an email notification when the final changes are done. In the meantime, for all the latest financial page display changes, please click GuruFocus 30-Y Financials Page Item Changes.