Annual Financials Alcoa Inc |
||||||||||||||||
Basic Materials > Metals & Mining |
||||||||||||||||
|
||||||||||||||||
Alcoa Inc is a Pennsylvania corporation and was formed in 1888. The Company manufactures and engineers lightweight metals. It products include aluminum, titanium, and nickel, which are used in aircraft, automobiles, commercial transportation, packaging, oil and gas, defense and industrial applications. It operates in 31 countries. The Company has investments and operating activities in Australia, Brazil, China, Iceland, Guinea, Russia, and the Kingdom of Saudi Arabia. Its operations consist of four reportable segments: Alumina, Primary Metals, Flat-Rolled Products, and Engineered Products and Solutions. The Company’s Flat-Rolled Products segment is engaged in the production and sale of aluminum plate, sheet and foil. This segment includes rigid container sheet, which is sold directly to customers in the packaging and consumer market. This segment also includes sheet and plate used in the transportation, building and construction and distribution markets. Engineered Products and Solutions segment produce and sale titanium, aluminum and super alloy investment castings, hard alloy extrusions, forgings and fasteners, aluminum wheels, integrated aluminum structural systems and architectural extrusions. These products serve the aerospace, automotive, building and construction, commercial transportation and power generation markets. The raw material purchased by the Company in Almina segment are Bauxite, Caustic soda, Electricity, Fuel oil and Natural gas; in Flat-Rolled Products segment are Alloying materials, Aluminum scrap, Coatings, Electricity, Natural gas, Nitrogen, Primary aluminum and Steam; in Primary Metals segment are Alloying materials, Alumina, Aluminum fluoride, Calcined petroleum coke, Cathode blocks, Electricity, Liquid pitch, Natural gas and Silicon carbide; and in Engineered Products and Solutions segment are Alloying materials, Aluminum scrap, Cobalt, Copper, Electricity, Natural gas and Nickel. The Company’s competitors include a variety of both U.S. and non-U.S. companies in all major markets. In addition, aluminum competes with other materials, such as steel, plastics, composites, and glass, among others, for various applications in Alcoa’s key markets. The Company's operations are affected by Governmental policies, laws and regulations, and economic factors, including inflation and fluctuations in foreign currency exchange rates and interest rates. |
Key Statistics | |
---|---|
Market Cap | 12.76 Bil |
Enterprise Value | 19.70 Bil |
Forward P/E Ratio | -4.97 |
PEG Ratio | -2.32 |
Price/Sales (ttm) | 0.4938 |
Price/Book (ttm) | 1.08 |
Currency | USD |
Share Outstanding | 1.08 Bil |
Financial Highlights | |
---|---|
Fiscal Year Ends | Dec |
Most Recent Quarter (MRQ) | 2013-12-31 |
Profitability
| |
Profit Margin (ttm) | -1.85 % |
Operating Margin (ttm) | -6.03 % |
Management Effectiveness
| |
Return on Assets (ttm) | -6.02 % |
Return on Equity (ttm) | -19.30 % |
Income Statement
| |
Revenue (ttm) | 23.03 Bil |
Dividend Yield | 0.0113 |
Gross Profit (ttm) | 3.75 Bil |
Gross Margin (ttm) | 16.26 % |
EBITDA (ttm) | -1.39 Bil |
Diluted EPS (ttm) | -214.00 % |
Short Interest
| |
Settlement Date | 2014-02-28 |
Average Daily Volume | 22.48 Mil |
Short Interest | 127.78 Mil |
Short Interest Percentage Changed | -1.1787 |
Days To Cover | 5.68 |
Days To Cover Percentage Changed | 52.74 |
Valuation Ratio
| |
Valuation Ratio As of Date | 2013-12-31 |
Sale Per Share | 21.53 |
Growth Annual Per Share 5 Year | -0.0813 |
Book Value Per Share | 9.84 |
CF Per Share | 1.47 |
FCE Per Share | 0.3598 |
Price To EPS | -4.97 |
Ratio PE 5 Year High | -8.63 |
Ratio PE 5 Year Low | -2.32 |
Price To Book | 1.08 |
Price To Sales | 0.4938 |
Price To Cash Flow | 7.21 |
Price To Free Cash Flow | 29.59 |
Dividend Rate | 0.1200 |
Dividend Yield | 0.0113 |
Dividend Payout Total Operation | -0.0562 |
Payout Ratio | N/A |
Sustainable Growth Rate | N/A |
Cash Return: | 0.0210 |
Company Information | |
---|---|
Company Name | Alcoa Inc |
Ticker symbol | NYSE:AA |
Alcoa Inc manufactures and engineers lightweight metals. It products include aluminum, titanium, and nickel, which are used in aircraft, automobiles, commercial transportation, packaging, oil and gas, defense and industrial applications, among others.
| |
Web Address | http://www.alcoa.com |
Contact Information | 390 Park Avenue New York, NY 10022-4608 USA |
Numbers of Employees | 60,000 |
Officers and Directors Information | |||
---|---|---|---|
Independent Director | Ernesto Zedillo | AGE | 61 |
Independent Director | James Owens | AGE | 67 |
Lead Independent Director | Judith Gueron | AGE | 71 |
Chairman of the Board and Chief Executive Officer | Klaus Kleinfeld | AGE | 56 |
Independent Director | Michael Morris | AGE | 66 |
Independent Director | Patricia Russo | AGE | 60 |
Independent Director | Ratan Tata | AGE | 75 |
Independent Director | Arthur Collins | AGE | 65 |
Independent Director | E. O'Neal | AGE | 61 |
Independent Director | Martin Sorrell | AGE | 68 |
Independent Director | Kathryn Fuller | AGE | 66 |
Executive Vice President and President, Global Business Services | Graeme Bottger | AGE | 54 |
Executive Vice President and Group President, Engineered Products and Solutions | Olivier Jarrault | AGE | 52 |
Executive Vice President and Group President, Global Rolled Products | Kay Meggers | AGE | 49 |
Executive Vice President, Chief Legal Officer and Secretary | Audrey Strauss | AGE | 66 |
Executive Vice President, Human Resources and Environment, Health, Safety and Sustainability | Michael Barriere | AGE | 51 |
Executive Vice President and Chief Financial Officer | William Oplinger | AGE | 47 |
Director | Carol Roberts | AGE | 54 |
Vice President and General Counsel | Max Laun | AGE | |
Executive Vice President and Group President, Global Primary Products | Robert Wilt | AGE | 46 |
Vice President and Controller | Robert Collins | AGE | 47 |
Income Statement PageFull History | ||||
---|---|---|---|---|
Period Ending | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 |
Quarter | Q4 | Q3 | Q2 | Q1 |
Total Revenue | 5.59 Bil | 5.77 Bil | 5.85 Bil | 5.83 Bil |
Cost Revenue | 4.71 Bil | 4.80 Bil | 4.93 Bil | 4.85 Bil |
Gross Profit | 877.00 Mil | 967.00 Mil | 916.00 Mil | 986.00 Mil |
Operational Cost
| ||||
Selling General and Administrative | 255.00 Mil | 248.00 Mil | 254.00 Mil | 251.00 Mil |
Research and Development | 57.00 Mil | 44.00 Mil | 46.00 Mil | 45.00 Mil |
Depreciation and Amortization | N/A | N/A | N/A | N/A |
Other Operating Expenses | N/A | N/A | N/A | N/A |
Total Operating Expenses | 7.48 Bil | 5.59 Bil | 5.84 Bil | 5.51 Bil |
Income From Continuing Operations
| ||||
Income Before Tax | -2.00 Bil | 75.00 Mil | -127.00 Mil | 234.00 Mil |
Income Tax Expenses | 312.00 Mil | 31.00 Mil | 21.00 Mil | 64.00 Mil |
Minority Interest | -29.00 Mil | -20.00 Mil | 29.00 Mil | -21.00 Mil |
Net Income From Continuing Operation | -2.31 Bil | 44.00 Mil | -148.00 Mil | 170.00 Mil |
Extraordinary Items | -2.34 Bil | 24.00 Mil | -119.00 Mil | 149.00 Mil |
Net Income | -2.34 Bil | 23.00 Mil | -119.00 Mil | 149.00 Mil |
Net Income to Common Stockholders | N/A | N/A | N/A | N/A |
Diluted EPS | -2.18 | 0.0200 | -0.1100 | 0.1300 |
Diluted Average Shares | 1.07 Bil | 1.08 Bil | 1.07 Bil | 1.17 Bil |
Normalized Basic EPS | -0.6999 | 0.0999 | 0.0449 | 0.1224 |
Normalized Diluted EPS | -0.6999 | 0.0990 | 0.0449 | 0.1119 |
Other Income Statement Information
| ||||
Net Non Operating Interest Income Expense | -110.00 Mil | -105.00 Mil | -114.00 Mil | -111.00 Mil |
Net Interest Income | -110.00 Mil | -105.00 Mil | -114.00 Mil | -111.00 Mil |
Non Net Interest Income | 2.00 Mil | 3.00 Mil | 4.00 Mil | 4.00 Mil |
Operating Expense | 2.77 Bil | 791.00 Mil | 906.00 Mil | 664.00 Mil |
Operating Income | -1.90 Bil | 176.00 Mil | 10.00 Mil | 322.00 Mil |
Operating Revenue | 5.59 Bil | 5.77 Bil | 5.85 Bil | 5.83 Bil |
Other Income Expense | 8.00 Mil | 4.00 Mil | -23.00 Mil | 23.00 Mil |
Reconciled Cost Of Revenue | 4.71 Bil | 4.80 Bil | 4.93 Bil | 4.85 Bil |
Reconciled Depreciation | 350.00 Mil | N/A | N/A | 361.00 Mil |
Normalized Income | -753.04 Mil | 107.85 Mil | 48.05 Mil | 130.80 Mil |
Non Operating Income | 8.00 Mil | 4.00 Mil | -23.00 Mil | 23.00 Mil |
Non Operating Expenses | -110.00 Mil | -105.00 Mil | -114.00 Mil | -111.00 Mil |
EBITDA | -1.90 Bil | 176.00 Mil | 10.00 Mil | 322.00 Mil |
Net Income From Continuing Operation Net Minority Interest | -2.34 Bil | 24.00 Mil | -119.00 Mil | 149.00 Mil |
Continuing And Discontinued Basic EPS | -2.18 | 0.0215 | -0.1113 | 0.1394 |
Continuing And Discontinued Diluted EPS | -2.18 | 0.0213 | -0.1113 | 0.1275 |
Basic EPS | -2.18 | 0.0200 | -0.1100 | 0.1400 |
Diluted Continuous Operations | -2.18 | 0.0213 | -0.1113 | 0.1275 |
Dividend Per Share | 0.0300 | 0.0300 | 0.0300 | 0.0300 |
Depreciation Amortization Depletion | 350.00 Mil | 348.00 Mil | 362.00 Mil | 361.00 Mil |
Earnings From Equity Interest | -28.00 Mil | -18.00 Mil | -10.00 Mil | -12.00 Mil |
Interest Expense | 112.00 Mil | 108.00 Mil | 118.00 Mil | 115.00 Mil |
Interest Expense Non Operating | 112.00 Mil | 108.00 Mil | 118.00 Mil | 115.00 Mil |
Interest Income Non Operating | 2.00 Mil | 3.00 Mil | 4.00 Mil | 4.00 Mil |
Non Recurring Operation Expense | 380.00 Mil | 151.00 Mil | 244.00 Mil | N/A |
Misc Other Special Charges | -36.00 Mil | -22.00 Mil | 13.00 Mil | -35.00 Mil |
Restructuring and Merger and Acquisition | 380.00 Mil | 151.00 Mil | 244.00 Mil | 7.00 Mil |
Special Income Charges | -2.11 Bil | -151.00 Mil | -244.00 Mil | -7.00 Mil |
Net Income From Continuing And Discontinued Operation | -2.34 Bil | 24.00 Mil | -119.00 Mil | 149.00 Mil |
Earning Before Interest And Tax | -1.89 Bil | 183.00 Mil | -9.00 Mil | 349.00 Mil |
EBITDA | -1.90 Bil | 176.00 Mil | 10.00 Mil | 322.00 Mil |
Basic Continuous Operations | -2.18 | 0.0215 | -0.1113 | 0.1394 |
Basic Average Shares | 1.07 Bil | 1.07 Bil | 1.07 Bil | 1.07 Bil |
Net Income Including Noncontrolling Interests | -2.31 Bil | 44.00 Mil | -148.00 Mil | 170.00 Mil |
Total Unusual Items | -2.08 Bil | -129.00 Mil | -257.00 Mil | 28.00 Mil |
Total Unusual Items Excluding Goodwill | -2.08 Bil | -129.00 Mil | -257.00 Mil | 28.00 Mil |
Tax Rate For Calcs | 0.2357 | 0.3500 | 0.3500 | 0.3500 |
Calculated Tax Effect Of Unusual Items | -489.04 Mil | -45.15 Mil | -89.95 Mil | 9.80 Mil |
Form Type | N/A | 10-Q | 10-Q | 10-Q |
Balance Sheet PageFull History | ||||
---|---|---|---|---|
Period Ending | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 |
Quarter | Q4 | Q3 | Q2 | Q1 |
Asset
| ||||
Current Asset
| ||||
Cash and Cash Equivalents | 1.44 Bil | 1.02 Bil | 1.20 Bil | 1.56 Bil |
Short term Investments | N/A | N/A | N/A | N/A |
Accounts Receivable | N/A | 1.42 Bil | 1.35 Bil | 1.68 Bil |
Other Receivable | N/A | 616.00 Mil | 677.00 Mil | 338.00 Mil |
Total Receivable | 1.82 Bil | 2.04 Bil | 2.03 Bil | 2.02 Bil |
Inventory | 2.71 Bil | 2.89 Bil | 2.91 Bil | 2.98 Bil |
Other Current Assets | N/A | N/A | N/A | N/A |
Total Current Assets | 6.97 Bil | 7.05 Bil | 7.24 Bil | 7.77 Bil |
Long Term Investments | N/A | N/A | N/A | N/A |
Property Plant and Equipment | 17.64 Bil | 17.86 Bil | 18.11 Bil | 18.96 Bil |
Goodwill | 3.42 Bil | 5.14 Bil | 5.11 Bil | 5.12 Bil |
Other Intangible Assets | 399.00 Mil | N/A | N/A | N/A |
Accumulated Depreciation | -19.23 Bil | -19.47 Bil | -19.15 Bil | -19.42 Bil |
Other Assests | N/A | N/A | N/A | N/A |
Total Assets | 35.74 Bil | 38.23 Bil | 38.55 Bil | 40.11 Bil |
Liabilites
| ||||
Current Liabilites
| ||||
Accounts Payable | 2.96 Bil | 2.82 Bil | 2.92 Bil | 2.86 Bil |
Accrued Expenses | N/A | N/A | N/A | N/A |
Other Current Liabilities | 1.04 Bil | 1.09 Bil | 1.21 Bil | 1.09 Bil |
Total Current Liabilities | 6.11 Bil | 6.04 Bil | 6.15 Bil | 6.50 Bil |
Total Long Term Debt | 7.61 Bil | 7.63 Bil | 7.70 Bil | 7.75 Bil |
Capital Lease Obligations | N/A | N/A | N/A | N/A |
Minority Interest | 2.93 Bil | 3.01 Bil | 3.04 Bil | 3.35 Bil |
Other Non-Current Liabilities | 19.04 Bil | 19.33 Bil | 19.59 Bil | 20.19 Bil |
Total Liabilities | 25.15 Bil | 25.37 Bil | 25.74 Bil | 26.69 Bil |
Stockholders' Equity
| ||||
Redeemable Preferred Stock | N/A | N/A | N/A | N/A |
Preferred Stock | 55.00 Mil | 55.00 Mil | 55.00 Mil | 55.00 Mil |
Common Stock | 1.18 Bil | 1.18 Bil | 1.18 Bil | 1.18 Bil |
Retained Earnings | 9.27 Bil | 11.61 Bil | 11.65 Bil | 11.81 Bil |
Treasury Stock | 3.76 Bil | 3.81 Bil | 3.81 Bil | 3.82 Bil |
Additional Paid-In Capital | 7.51 Bil | 7.54 Bil | 7.52 Bil | 7.51 Bil |
Other Stockholder Equity | N/A | N/A | N/A | N/A |
Total Stockholder Equity | 10.59 Bil | 12.86 Bil | 12.82 Bil | 13.42 Bil |
Net Tangible Assets | 7.18 Bil | 7.71 Bil | 7.70 Bil | 8.30 Bil |
Other Balance Sheet Information
| ||||
Current Accrued Expenses | 1.01 Bil | 1.02 Bil | 949.00 Mil | 932.00 Mil |
Gains Losses Not Affecting Retained Earnings | -3.66 Bil | -3.71 Bil | -3.78 Bil | -3.31 Bil |
Capital Stock | 1.23 Bil | 1.23 Bil | 1.23 Bil | 1.23 Bil |
Common Stock Equity | 10.54 Bil | 12.80 Bil | 12.76 Bil | 13.37 Bil |
Non Current Deferred Liabilities | 258.00 Mil | 2.76 Bil | 2.75 Bil | 2.88 Bil |
Non Current Deferred Taxes Assets | 3.18 Bil | 3.62 Bil | 3.69 Bil | 3.72 Bil |
Goodwill And Other Intangible Assets | 3.81 Bil | 5.14 Bil | 5.11 Bil | 5.12 Bil |
Gross PPE | 36.87 Bil | 37.33 Bil | 37.26 Bil | 38.38 Bil |
Other Non Current Assets | 1.39 Bil | 2.65 Bil | 2.55 Bil | 2.68 Bil |
Payables | 3.34 Bil | 3.21 Bil | 3.33 Bil | 3.30 Bil |
Payables And Accrued Expenses | 4.35 Bil | 4.23 Bil | 4.28 Bil | 4.23 Bil |
Total Tax Payable | 376.00 Mil | 398.00 Mil | 414.00 Mil | 438.00 Mil |
Total Capitalization | 18.20 Bil | 20.49 Bil | 20.52 Bil | 21.17 Bil |
Total Non Current Assets | 28.77 Bil | 31.18 Bil | 31.31 Bil | 32.34 Bil |
Invested Capital | 18.86 Bil | 21.15 Bil | 21.12 Bil | 22.29 Bil |
Tangible Book Value | 6.72 Bil | 7.66 Bil | 7.65 Bil | 8.24 Bil |
Total Equity | 10.59 Bil | 12.86 Bil | 12.82 Bil | 13.42 Bil |
Working Capital | 864.00 Mil | 1.01 Bil | 1.09 Bil | 1.27 Bil |
Non Current Deferred Assets | 3.18 Bil | 3.62 Bil | 3.69 Bil | 3.72 Bil |
Ordinary Shares Number | 1.07 Bil | 1.07 Bil | 1.07 Bil | 1.07 Bil |
TotalLiabilities Net Minority Interest | 22.22 Bil | 22.37 Bil | 22.69 Bil | 23.33 Bil |
Total Non Current Liabilities Net Minority Interest | 16.12 Bil | 16.33 Bil | 16.55 Bil | 16.83 Bil |
Total Equity Gross Minority Interest | 13.52 Bil | 15.86 Bil | 15.86 Bil | 16.77 Bil |
Cash Cash Equivalents And Short Term Investments | 1.44 Bil | 1.02 Bil | 1.20 Bil | 1.56 Bil |
Current Debt | 712.00 Mil | 714.00 Mil | 659.00 Mil | 1.18 Bil |
Current Debt And Capital Lease Obligation | 712.00 Mil | 714.00 Mil | 659.00 Mil | 1.18 Bil |
Employee Benefits | 5.88 Bil | 5.93 Bil | 6.10 Bil | 6.20 Bil |
Finished Goods | 578.00 Mil | 587.00 Mil | 580.00 Mil | 589.00 Mil |
Investments And Advances | 1.91 Bil | 1.91 Bil | 1.85 Bil | 1.86 Bil |
Long Term Debt And Capital Lease Obligation | 7.61 Bil | 7.63 Bil | 7.70 Bil | 7.75 Bil |
Non Current Pension And Other Postretirement Benefit Plans | 5.54 Bil | 5.93 Bil | 6.10 Bil | 6.20 Bil |
Preferred Stock Equity | 55.00 Mil | 55.00 Mil | 55.00 Mil | 55.00 Mil |
Prepaid Assets | 1.01 Bil | 1.10 Bil | 1.10 Bil | 1.21 Bil |
Raw Materials | 825.00 Mil | 1.35 Bil | 1.40 Bil | 1.45 Bil |
Work In Process | 828.00 Mil | 955.00 Mil | 925.00 Mil | 946.00 Mil |
Total Debt | 8.32 Bil | 8.34 Bil | 8.36 Bil | 8.93 Bil |
Preferred Shares Number | 546,024.00 | 546,024.00 | 546,024.00 | 546,024.00 |
Form Type | N/A | 10-Q | 10-Q | 10-Q |
Cash Flow PageFull History | ||||
---|---|---|---|---|
Period Ending | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-09-30 |
Quarter | Q3 | Q2 | Q1 | Q3 |
Net Income | 66.00 Mil | 22.00 Mil | 170.00 Mil | -95.00 Mil |
Operarting Activities, Cash Flows
| ||||
Depreciation | 1.07 Bil | 724.00 Mil | 361.00 Mil | 1.10 Bil |
Amortization | N/A | N/A | N/A | N/A |
Deferred Tax | -102.00 Mil | -58.00 Mil | -13.00 Mil | -195.00 Mil |
Changes In Accounts Receivables | -347.00 Mil | -375.00 Mil | -321.00 Mil | -174.00 Mil |
Change In Inventory | -141.00 Mil | -175.00 Mil | -182.00 Mil | -65.00 Mil |
Changes In Other Current Assets | N/A | N/A | N/A | N/A |
Changes in Working Capital | -862.00 Mil | -585.00 Mil | -626.00 Mil | -420.00 Mil |
Total Cash Flow From Operating Activities | 658.00 Mil | 444.00 Mil | -70.00 Mil | 564.00 Mil |
Investing Activities, Cash Flows
| ||||
Capital Expenditure | -771.00 Mil | -521.00 Mil | -235.00 Mil | -863.00 Mil |
Net Business Purchase And Sale | N/A | N/A | N/A | N/A |
Total Cash Flow From Investing Activities | -865.00 Mil | -561.00 Mil | -285.00 Mil | -966.00 Mil |
Financing Activities, Cash Flows
| ||||
Cash Dividends Paid | -179.00 Mil | -93.00 Mil | -58.00 Mil | -169.00 Mil |
Sale Purchase of Stock | N/A | N/A | N/A | N/A |
Net Borrowings | -446.00 Mil | -441.00 Mil | 90.00 Mil | -59.00 Mil |
Other Cash Flows From Financing Activities | 10.00 Mil | 12.00 Mil | 15.00 Mil | 130.00 Mil |
Total Cash Flow From Investing Activities | -614.00 Mil | -521.00 Mil | 47.00 Mil | -86.00 Mil |
Effect Of Exchange Rate Changes | -23.00 Mil | -21.00 Mil | 2.00 Mil | -19.00 Mil |
Cash Interest Paid, Supplemental | N/A | N/A | N/A | N/A |
Cash Taxes Paid, Supplemental | N/A | N/A | N/A | N/A |
Change In Cash and Cash Equivalents | -844.00 Mil | -659.00 Mil | -306.00 Mil | -507.00 Mil |
Other Cash Flow Information
| ||||
Beginning Cash Position | 1.86 Bil | 1.86 Bil | 1.86 Bil | 1.94 Bil |
End Cash Position | 1.02 Bil | 1.20 Bil | 1.56 Bil | 1.43 Bil |
Change In Account Payable | 176.00 Mil | 299.00 Mil | 180.00 Mil | -109.00 Mil |
Change In Tax Payable | 40.00 Mil | 40.00 Mil | 61.00 Mil | 13.00 Mil |
Change In Accrued Expense | -395.00 Mil | -353.00 Mil | -372.00 Mil | -82.00 Mil |
Change In Income Tax Payable | N/A | 40.00 Mil | 61.00 Mil | 13.00 Mil |
Change In Other Working Capital | -211.00 Mil | -58.00 Mil | -17.00 Mil | 15.00 Mil |
Change In Payable | 216.00 Mil | 339.00 Mil | 241.00 Mil | -96.00 Mil |
Net Long Term Debt Issuance | -453.00 Mil | -445.00 Mil | -14.00 Mil | 93.00 Mil |
Net Short Term Debt Issuance | 7.00 Mil | 4.00 Mil | 104.00 Mil | -152.00 Mil |
Net Income From Continuing Operations | 66.00 Mil | 22.00 Mil | 170.00 Mil | N/A |
Operating Gains Losses | 33.00 Mil | 17.00 Mil | 15.00 Mil | 24.00 Mil |
Other Non Cash Items | 451.00 Mil | 324.00 Mil | 23.00 Mil | 153.00 Mil |
Long Term Debt Payments | -1.98 Bil | -1.65 Bil | -639.00 Mil | -793.00 Mil |
Proceeds From Stock Option Exercised | 1,000,000.00 | 1,000,000.00 | N/A | 12.00 Mil |
Net PPE Purchase And Sale | N/A | 5.00 Mil | 2.00 Mil | 13.00 Mil |
Sale Of PPE | N/A | 5.00 Mil | 2.00 Mil | N/A |
CashFlow from Continuing Operating Activities | 658.00 Mil | 444.00 Mil | N/A | 566.00 Mil |
Change in Prepaid Assets | 16.00 Mil | 37.00 Mil | 25.00 Mil | -18.00 Mil |
Deferred Income Tax | -102.00 Mil | -58.00 Mil | -13.00 Mil | -195.00 Mil |
Net Other Investing Changes | 148.00 Mil | 114.00 Mil | 69.00 Mil | 63.00 Mil |
Purchase of Investment | -242.00 Mil | -159.00 Mil | -121.00 Mil | -241.00 Mil |
Net Investment Purchase and Sale | -242.00 Mil | -159.00 Mil | -121.00 Mil | -179.00 Mil |
Stock Based Compensation | 59.00 Mil | 46.00 Mil | 23.00 Mil | 54.00 Mil |
Repayment Of Debt | -1.98 Bil | -1.65 Bil | -639.00 Mil | -764.00 Mil |
Free Cash Flow | -113.00 Mil | -77.00 Mil | -305.00 Mil | -299.00 Mil |
Common Stock Dividend Paid | -99.00 Mil | -66.00 Mil | -33.00 Mil | N/A |
Earnings Losses from Equity Investments | 40.00 Mil | 23.00 Mil | 13.00 Mil | -3.00 Mil |
Long Term Debt Issuance | 1.53 Bil | 1.20 Bil | 625.00 Mil | 886.00 Mil |
Issuance of Debt | 1.53 Bil | 1.20 Bil | 625.00 Mil | 705.00 Mil |
Form Type | 10-Q | 10-Q | 10-Q | 10-Q |
Institutional Holdings (TTM) | |
---|---|
As of Date | 2014-02-28 |
Number Of Owners | 969.00 |
Total Shares Owned | 752.97 Mil |
Percentage Ownership | 73.03 |
Total Market Value | 9.24 Bil |
Number Of New Owners | 181.00 |
Total Shares Bought By New Owners | 79.72 Mil |
Number Of Sold Out Owners | 100.00 |
Total Shares Sold Out | 17.64 Mil |
Number Of Existing Owner Buying | 248.00 |
Total Shares Bought | 74.74 Mil |
Number Of Existing Owner Selling | 310.00 |
Total Shares Sold | 56.13 Mil |
Trailing Market Return | |
---|---|
Period Ending Date | 2014-03-14 |
Trailing Market Return after 1 Day | -0.1686 |
Trailing Market Return after 1 Week | -2.63 |
Trailing Market Return after 1 Month | 4.13 |
Trailing Market Return after 3 Month | 24.82 |
Trailing Market Return after 6 Month | 47.28 |
Trailing Market Return after 9 Month | 46.92 |
Trailing Market Return after 1 Year | 39.88 |
Trailing Market Return after 3 Year | -8.87 |
Trailing Market Return after 5 Year | 16.77 |
Trailing Market Return after 7 Year | -11.83 |
Trailing Market Return Month To Date | 0.8518 |
Trailing Market Return Quarter To Date | 11.67 |
Trailing Market Return Year To Date | 11.67 |
Return Statistics | ||||
---|---|---|---|---|
Period Ending | 2014-02-28 | 2014-02-28 | 2014-02-28 | 2014-02-28 |
Number Of Months | 12.00 | 36.00 | 60.00 | 120.00 |
Mean | 2.98 | -0.5598 | 1.67 | -0.1719 |
Standard Deviation | 20.90 | 28.24 | 35.49 | 37.19 |
Best 3 Month Return | 31.32 | 31.32 | 48.48 | 48.48 |
Worst 3 Month Return | -9.06 | -39.52 | -39.52 | -65.98 |
Alpha | N/A | -0.0214 | -0.0138 | -0.0113 |
Beta | N/A | 1.58 | 1.86 | 1.93 |
Profitability Ratios (TTM) | |
---|---|
Report Date | 2013-12-31 |
Gross Margin | 0.1626 |
Operating Margin | -0.0603 |
EBT Margin | -0.0788 |
Tax Rate | N/A |
Net Margin | -0.0992 |
Sales Per Employee | 383,866.67 |
EBIT Margin | -0.0592 |
EBITDA Margin | -0.0603 |
Normalized Net Profit Margin | -0.0185 |
Interest Coverage | -3.01 |
Inc Per Employee Total Operation | N/A |
Efficiency Ratios (TTM) | |
---|---|
Report Date | 2013-12-31 |
Days In Sale | 28.65 |
Days In Inventory | 52.33 |
Days In Payment | 53.58 |
Cash Conversion Cycle | 27.40 |
Receivable Turnover | 12.74 |
Inventory Turnover | 6.98 |
Payable Turnover | 6.81 |
Fixed Assets Turnover | 1.26 |
Assets Turnover | 0.6067 |
ROE | -0.1930 |
ROA | -0.0602 |
ROIC | -0.1289 |
FCF Sales Ratio | 0.0167 |
FCF Net Income Ratio | N/A |
Capital Expenditure Sales Ratio | 0.0518 |
Efficiency Ratios Page | Full History | |||
---|---|---|---|---|
Period Ending Date | 2013-12-31 | 2012-12-31 | 2011-12-31 | 2010-12-31 |
Days In Sales | 28.65 | 25.79 | 22.94 | 26.87 |
Days In Inventory | 52.33 | 50.99 | 48.66 | 51.96 |
Days In Payment | 53.58 | 48.05 | 44.68 | 45.44 |
Cash Conversion Cycle | 27.40 | 28.73 | 26.92 | 33.40 |
Receivable Turnover | 12.74 | 14.15 | 15.91 | 13.58 |
Inventory Turnover | 6.98 | 7.16 | 7.50 | 7.02 |
Payable Turnover | 6.81 | 7.60 | 8.17 | 8.03 |
Fixed Assets Turnover | 1.26 | 1.24 | 1.26 | 1.05 |
Assets Turnover | 0.6067 | 0.5903 | 0.6284 | 0.5404 |
ROE | -0.1930 | 0.0142 | 0.0447 | 0.0196 |
ROA | -0.0602 | 0.0048 | 0.0154 | 0.0065 |
ROIC | -0.1289 | -0.0057 | 0.0093 | -0.0047 |
FCF Sales Ratio | 0.0167 | 0.0100 | 0.0363 | 0.0593 |
FCF Net Income Ratio | N/A | 1.24 | 1.48 | 4.91 |
Capital Expenditure Sales Ratio | 0.0518 | 0.0532 | 0.0516 | 0.0483 |
Valuation Ratios Page | Full History | |||
---|---|---|---|---|
As of Date | 2013-12-31 | 2012-12-31 | 2011-12-30 | 2010-12-31 |
Sales Per Share | 21.53 | 22.03 | 21.49 | 20.50 |
Book Value Per Share | 9.84 | 12.32 | 12.95 | 13.26 |
CF Per Share | 1.47 | 1.39 | 1.89 | 2.21 |
FCF Per Share | 0.3598 | 0.2193 | 0.7804 | 1.22 |
Price To EPS | -4.97 | 48.31 | 15.72 | 61.73 |
Ratio PE 5 Year High | -8.63 | 248.72 | 88.67 | 195.08 |
Ratio PE 5 Year Low | -2.32 | 27.61 | 9.04 | 19.88 |
Price To Book | 1.08 | 0.7048 | 0.6677 | 1.16 |
Price To Sales | 0.4938 | 0.3941 | 0.4025 | 0.7507 |
Price To Cash Flow | 7.21 | 6.24 | 4.58 | 6.98 |
Price To Free Cash Flow | 29.59 | 39.53 | 11.09 | 12.66 |
Cash Return | 0.0210 | 0.0145 | 0.0543 | 0.0532 |
Div Rate | 0.1200 | 0.1200 | 0.1200 | 0.1200 |
Dividend Yield | 0.0113 | 0.0138 | 0.0139 | 0.0078 |
Div Payout Tot Ops | -0.0562 | 0.6704 | 0.2084 | 0.4809 |
Div Payout 5 Year | 0.2185 | -1.2198 | -1.3082 | -1.3036 |
Div Yield 5 Year | 0.0203 | 0.0236 | 0.0245 | 0.0266 |
Payout Ratio | N/A | 0.6667 | 0.2182 | 0.4800 |
Sustainable Growth Rate | N/A | 0.0047 | 0.0349 | 0.0102 |
Growth Ratios Page | Full History | |||
---|---|---|---|---|
Period Ending Date | 2013-12-31 | 2012-12-31 | 2011-12-31 | 2010-12-31 |
Diluted EPS 1 Year Growth | N/A | -0.6727 | 1.29 | N/A |
Diluted EPS 5 Year Growth | N/A | -0.4284 | -0.2653 | -0.2972 |
Diluted EPS 10 Year Growth | N/A | -0.0953 | -0.0626 | -0.1825 |
Diluted Continuous EPS 1 Year Growth | N/A | -0.6727 | 1.20 | N/A |
Diluted Continuous EPS 3 Year Growth | N/A | N/A | 0.2524 | -0.5608 |
Diluted Continuous EPS 5 Year Growth | N/A | -0.4284 | -0.2595 | -0.2915 |
Diluted Continuous EPS 10 Year Growth | N/A | -0.1104 | -0.0626 | -0.1796 |
Dividend 3 YearGrowth | N/A | -0.2272 | -0.4391 | -0.4391 |
Dividend 5 YearGrowth | -0.2931 | -0.2931 | -0.2752 | -0.2752 |
Dividend 10 YearGrowth | -0.1487 | -0.1487 | -0.1487 | -0.1330 |
Equity Per Share 1 Year Growth | -0.2011 | -0.0493 | -0.0233 | 0.0452 |
Equity Per Share 3 Year Growth | -0.0948 | -0.0099 | -0.0282 | -0.1101 |
Equity Per Share 5 Year Growth | -0.0696 | -0.0813 | -0.0508 | -0.0282 |
Equity Per Share 10 Year Growth | -0.0339 | 0.0052 | 0.0041 | 0.0009 |
Revenue 1 Year Growth | -0.0282 | -0.0501 | 0.1874 | 0.1396 |
Revenue 3 Year Growth | 0.0311 | 0.0873 | -0.0248 | -0.1192 |
Revenue 5 Year Growth | -0.0306 | -0.0507 | -0.0386 | -0.0429 |
Revenue 10 Year Growth | 0.0069 | 0.0158 | 0.0088 | -0.0087 |
Operating Income1YearGrowth | N/A | -0.6847 | 1.74 | N/A |
Operating Income3YearGrowth | N/A | N/A | 0.2372 | -0.4313 |
Operating Income5YearGrowth | N/A | -0.3079 | -0.1617 | -0.2110 |
Operating Income10YearGrowth | N/A | -0.0806 | -0.0127 | -0.1587 |
Net Income 1 Year Growth | N/A | -0.6874 | 1.41 | N/A |
Net Income 5 Year Growth | N/A | -0.4051 | -0.2294 | -0.2709 |
Net Income 10 Year Growth | N/A | -0.0758 | -0.0388 | -0.1618 |
Net Income Cont Ops 1 Year Growth | N/A | -0.6889 | 1.34 | N/A |
Net Income Cont Ops 3 Year Growth | N/A | N/A | 0.3892 | -0.5329 |
Net Income Cont Ops 5 Year Growth | N/A | -0.4055 | -0.2225 | -0.2664 |
Net Income Cont Ops 10 Year Growth | N/A | -0.0914 | -0.0384 | -0.1595 |
CFO 1 Year Growth | 0.0541 | -0.3174 | -0.0301 | 0.6564 |
CFO 3 Year Growth | -0.1130 | 0.0312 | 0.2113 | -0.1009 |
CFO 5 Year Growth | 0.0504 | -0.1361 | -0.0310 | 0.0617 |
CFO 10 Year Growth | -0.0423 | -0.0204 | -0.0094 | -0.0229 |
FCF 1 Year Growth | 0.6314 | -0.7395 | -0.2729 | N/A |
FCF 10 Year Growth | -0.1307 | -0.0842 | -0.0304 | -0.0323 |
Operating Revenue 1 Year Growth | -0.0282 | -0.0501 | 0.1874 | 0.1396 |
Operating Revenue 3 Year Growth | 0.0311 | 0.0873 | -0.0248 | -0.1192 |
Operating Revenue 5 Year Growth | -0.0306 | -0.0507 | -0.0386 | -0.0429 |
Operating Revenue 10 Year Growth | 0.0069 | 0.0158 | 0.0088 | -0.0087 |
Growth Ann Capital Spending 5 Year | -0.1896 | -0.1909 | -0.1666 | -0.1384 |
Growth Ann Gross Profit 5 Year | -0.0454 | -0.1314 | -0.0873 | -0.0493 |
Avg Gross Margin 5 Year | 0.1487 | 0.1513 | 0.1665 | 0.1771 |
Avg Post Tax Margin 5 Year | -0.0234 | -0.0041 | 0.0109 | 0.0208 |
Avg Pre Tax Margin 5 Year | -0.0155 | 0.0061 | 0.0326 | 0.0467 |
Avg Net Profit Margin 5 Year | -0.0234 | -0.0041 | 0.0109 | 0.0208 |
Avg Ret Common Equity 5 Year | -0.0420 | -0.0046 | 0.0262 | 0.0494 |
Avg Ret Assets 5 Year | -0.0127 | -0.0011 | 0.0114 | 0.0210 |
Avg Ret Invested Capital 5 Year | -0.0390 | -0.0161 | 0.0051 | 0.0220 |
Financial Health Ratios Page | Full History | |||
---|---|---|---|---|
Period Ending Date | 2013-12-31 | 2012-12-31 | 2011-12-31 | 2010-12-31 |
Fiscal Year End | 12.00 | 12.00 | 12.00 | 12.00 |
Current Ratio | 1.14 | 1.30 | 1.28 | 1.31 |
Quick Ratio | 0.5332 | 0.6059 | 0.6454 | 0.6558 |
Debt Total Capital Ratio | 0.4180 | 0.3864 | 0.3843 | 0.3938 |
Debt Equity Ratio | 0.7219 | 0.6323 | 0.6266 | 0.6523 |
Financial Leverage | 3.39 | 3.06 | 2.91 | 2.90 |
Total Debt To Equity | 0.7894 | 0.6717 | 0.6796 | 0.6761 |
Accession Number | 0001193125-14-051516 | 0001193125-13-062916 | 0001193125-12-065493 | 0001193125-11-039230 |
Form Type | 10-K | 10-K | 10-K | 10-K |
Profitability Ratios Page | Full History | ||||||||
---|---|---|---|---|---|---|---|---|---|
Period Ending Date | 2013-12-31 | 2012-12-31 | 2011-12-31 | 2010-12-31 | 2009-12-31 | 2008-12-31 | 2007-12-31 | 2006-12-31 | 2005-12-31 |
StatementType | Annual | Annual | Annual | Annual | Annual | Annual | Annual | Annual | Annual |
DataType | A | A | A | A | A | A | A | A | A |
CurrencyId | USD | USD | USD | USD | USD | USD | USD | USD | USD |
FiscalYearEnd | 12.00 | 12.00 | 12.00 | 12.00 | 12.00 | 12.00 | 12.00 | 12.00 | 12.00 |
GrossMargin | 0.1626 | 0.1356 | 0.1792 | 0.1827 | 0.0834 | 0.1757 | 0.2114 | 0.2324 | 0.1889 |
OperatingMargin | -0.0603 | 0.0200 | 0.0601 | 0.0261 | -0.0812 | 0.0294 | 0.0969 | 0.1193 | 0.0685 |
EBTMargin | -0.0788 | 0.0137 | 0.0426 | 0.0261 | -0.0812 | 0.0294 | 0.1461 | 0.1130 | 0.0739 |
TaxRate | N/A | 0.5000 | 0.2399 | 0.2701 | N/A | 0.4318 | 0.3462 | 0.2433 | 0.2281 |
NetMargin | -0.0992 | 0.0081 | 0.0245 | 0.0121 | -0.0624 | -0.0028 | 0.0833 | 0.0739 | 0.0471 |
SalesPerEmployee | 383,866.67 | 388,524.59 | 409,032.79 | 356,152.54 | 312,525.42 | 309,206.90 | 287,364.49 | 246,983.74 | 202,782.95 |
EBITMargin | -0.0592 | 0.0343 | 0.0636 | 0.0496 | -0.0558 | 0.0446 | 0.1591 | 0.1256 | 0.0869 |
EBITDAMargin | -0.0603 | 0.0200 | 0.0601 | 0.0261 | -0.0812 | 0.0904 | 0.2004 | 0.1677 | 0.1353 |
NormalizedNetProfitMargin | -0.0185 | 0.0104 | 0.0316 | 0.0197 | -0.0455 | 0.0482 | 0.0653 | 0.0949 | 0.0571 |
InterestCoverage | -3.01 | 1.66 | 3.03 | N/A | N/A | N/A | N/A | N/A | N/A |
IncPerEmployeeTotOps | N/A | 3,131.15 | 10,016.39 | 4,305.08 | N/A | N/A | 23,962.62 | 18,276.42 | 9,573.64 |
FormType | 10-K | 10-K | 10-K | 10-K | 10-K | N/A | N/A | N/A | N/A |
It looks like you are not logged in. Click the button below to log in and keep track of your recent history.