Annual Financials International Business Machines Corp |
||||||||||||||||
Technology > Application Software |
||||||||||||||||
|
||||||||||||||||
International Business Machines Corp was incorporated in the State of New York on June 16, 1911. The company creates business value for clients and solves business problems through integrated solutions that leverage information technology and knowledge of business processes. Its solutions create value by reducing a client's operational costs or by enabling new capabilities that generate revenue. These solutions draw from an industry portfolio of consulting, delivery and implementation services, enterprise software, systems and financing. The company's operations consist of five business segments namely Global Technology Services and Global Business Services, which the company collectively calls Global Services, and Software, Systems and Technology and Global Financing. Global Services is a component of the company's strategy of providing IT infrastructure and business insight and solutions to clients. While solutions include industry’s IBM software and systems, other suppliers' products are also used if a client solution requires it. Within Global Services, there are two reportable segments namely Global Technology Services and Global Business Services. Global Technology Services (GTS) provides IT infrastructure and business process services, creating business value for clients through technology and IP, Global Business Services (GBS) delivers predictable business outcomes to the company's clients across two primary business areas namely Consulting and Application Management Services. The role of GBS is to drive initiatives that integrate IBM content and solutions and drive the progress of the company's four growth initiatives. Software consists mainly of middleware and operating systems software. Middleware software enables clients to integrate systems, processes and applications across a standard software platform to improve their business results, solve critical problems and gain competitive advantage within their industries. IBM middleware is designed on open standards, making it easier to integrate disparate business applications, developed by different methods and implemented at different times. Operating systems are the software engines that run computers. Systems and Technology (STG) provides clients with business solutions requiring advanced computing power and storage capabilities. Approximately half of Systems and Technology's server and storage sales transactions are through the company's business partners; with the balance direct to end-user clients. In addition, Systems and Technology provides semiconductor technology, products and packaging solutions for IBM's own advanced technology needs and for external clients. Global Financing facilitates clients' acquisition of IBM systems, software and services. Global Financing invests in financing assets, leverages with debt and manages the associated risks with the objective of generating consistently strong returns on equity. The Company has global presence, operating in more than 170 countries. The Company’s competitors include Cisco Systems, Inc. (Cisco), Dell, Inc., EMC Corporation, HP and Oracle. The company is subject to various federal, state, local and foreign laws and regulations concerning the discharge of materials into the environment or otherwise related to environmental protection, including the U.S. Superfund law. |
Key Statistics | |
---|---|
Market Cap | 189.74 Bil |
Enterprise Value | 218.39 Bil |
Forward P/E Ratio | 12.55 |
PEG Ratio | 5.47 |
Price/Sales (ttm) | 2.07 |
Price/Book (ttm) | 8.68 |
Currency | USD |
Share Outstanding | 1.04 Bil |
Financial Highlights | |
---|---|
Fiscal Year Ends | Dec |
Most Recent Quarter (MRQ) | 2013-12-31 |
Profitability
| |
Profit Margin (ttm) | 15.62 % |
Operating Margin (ttm) | 18.82 % |
Management Effectiveness
| |
Return on Assets (ttm) | 13.43 % |
Return on Equity (ttm) | 79.15 % |
Income Statement
| |
Revenue (ttm) | 99.75 Bil |
Dividend Yield | 0.0197 |
Gross Profit (ttm) | 48.51 Bil |
Gross Margin (ttm) | 48.63 % |
EBITDA (ttm) | 24.60 Bil |
Diluted EPS (ttm) | 1,494.00 % |
Short Interest
| |
Settlement Date | 2014-02-28 |
Average Daily Volume | 4.67 Mil |
Short Interest | 29.29 Mil |
Short Interest Percentage Changed | 8.98 |
Days To Cover | 6.27 |
Days To Cover Percentage Changed | 34.77 |
Valuation Ratio
| |
Valuation Ratio As of Date | 2013-12-31 |
Sale Per Share | 90.43 |
Growth Annual Per Share 5 Year | 0.0381 |
Book Value Per Share | 21.62 |
CF Per Share | 15.85 |
FCE Per Share | 12.10 |
Price To EPS | 12.55 |
Ratio PE 5 Year High | 14.45 |
Ratio PE 5 Year Low | 5.47 |
Price To Book | 8.68 |
Price To Sales | 2.07 |
Price To Cash Flow | 11.83 |
Price To Free Cash Flow | 15.50 |
Dividend Rate | 3.80 |
Dividend Yield | 0.0197 |
Dividend Payout Total Operation | 0.2457 |
Payout Ratio | 0.2476 |
Sustainable Growth Rate | 0.5955 |
Cash Return: | 0.0589 |
Company Information | |
---|---|
Company Name | International Business Machines Corp |
Ticker symbol | NYSE:IBM |
International Business Machines Corp is an Information Technology (IT) company. It creates business value for clients and solves business problems through integrated solutions that leverage information technology & knowledge of business processes.
| |
Web Address | http://www.ibm.com |
Contact Information | One New Orchard Road Armonk, NY 10504 USA |
Numbers of Employees | 431,212 |
Officers and Directors Information | |||
---|---|---|---|
Independent Director | James Owens | AGE | 68 |
Senior Vice President, Marketing and Communications | Jon Iwata | AGE | 51 |
Independent Director | Joan Spero | AGE | 69 |
Senior Vice President, Enterprise Transformation | Linda Sanford | AGE | 61 |
Independent Director | Michael Eskew | AGE | 64 |
Independent Director | Sidney Taurel | AGE | 65 |
Senior Vice President, Legal and Regulatory Affairs and General Counsel | Robert Weber | AGE | 63 |
Senior Vice President and Group Executive, Software and Systems | Steven Mills | AGE | 62 |
Independent Director | Shirley Jackson | AGE | 67 |
Senior Vice President, GTS Solutions | Timothy Shaughnessy | AGE | 56 |
Independent Director | William Brody | AGE | 70 |
Chairman of the Board, President and Chief Executive Officer | Virginia Rometty | AGE | 57 |
Senior Vice President and Director, Research | John Kelly | AGE | 60 |
Director | Kenneth Chenault | AGE | 62 |
Independent Director | Lorenzo Zambrano | AGE | 69 |
Independent Director | Alain Belda | AGE | 70 |
Independent Director | David Farr | AGE | 59 |
Vice President and Controller | James Kavanaugh | AGE | 47 |
Independent Director | W McNerney | AGE | 64 |
Independent Director | Andrew Liveris | AGE | 59 |
Senior Vice President, Sales and Distribution | Colleen Arnold | AGE | 56 |
Senior Vice President, Corporate Strategy | Rodney Adkins | AGE | 55 |
Senior Vice President, Software and Cloud Solutions Group | Robert Leblanc | AGE | 55 |
Senior Vice President, IBM Watson Group | Michael Rhodin | AGE | 53 |
Senior Vice President, Global Technology Services | Erich Clementi | AGE | 55 |
Senior Vice President, Global Business Services | Bridget van Kralingen | AGE | 50 |
Senior Vice President, Growth Markets | James Bramante | AGE | 54 |
Senior Vice President, Sales and Distribution | Bruno Di Leo Allen | AGE | 56 |
Vice President, Assistant General Counsel and Secretary | Michelle Browdy | AGE | |
Senior Vice President, Systems and Technology Group and IBM Integrated Supply Chain | Thomas Rosamilia | AGE | 53 |
Senior Vice President, Human Resources | Diane Gherson | AGE | 56 |
Senior Vice President and Chief Financial Officer, Finance and Enterprise Transformation | Martin Schroeter | AGE | 49 |
Senior Vice President, Information and Analytics Group | Robert Picciano | AGE | 49 |
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 | 27.70 Bil | 23.72 Bil | 24.92 Bil | 23.41 Bil |
Cost Revenue | 13.38 Bil | 12.34 Bil | 12.79 Bil | 12.73 Bil |
Gross Profit | 14.32 Bil | 11.38 Bil | 12.13 Bil | 10.68 Bil |
Operational Cost
| ||||
Selling General and Administrative | 5.82 Bil | 5.13 Bil | 6.57 Bil | 5.47 Bil |
Research and Development | 1.57 Bil | 1.47 Bil | 1.55 Bil | 1.64 Bil |
Depreciation and Amortization | 93.00 Mil | 100.00 Mil | 88.00 Mil | 90.00 Mil |
Other Operating Expenses | N/A | N/A | N/A | N/A |
Total Operating Expenses | 20.94 Bil | 19.06 Bil | 21.02 Bil | 19.95 Bil |
Income From Continuing Operations
| ||||
Income Before Tax | 6.96 Bil | 4.81 Bil | 4.14 Bil | 3.61 Bil |
Income Tax Expenses | 778.00 Mil | 772.00 Mil | 918.00 Mil | 574.00 Mil |
Minority Interest | N/A | N/A | N/A | N/A |
Net Income From Continuing Operation | 6.18 Bil | 4.04 Bil | 3.23 Bil | 3.03 Bil |
Extraordinary Items | 6.18 Bil | 4.04 Bil | 3.23 Bil | 3.03 Bil |
Net Income | 6.18 Bil | 4.04 Bil | 3.23 Bil | 3.03 Bil |
Net Income to Common Stockholders | N/A | N/A | N/A | N/A |
Diluted EPS | 5.73 | 3.68 | 2.91 | 2.70 |
Diluted Average Shares | 1.08 Bil | 1.10 Bil | 1.11 Bil | 1.12 Bil |
Normalized Basic EPS | 5.53 | 3.53 | 2.71 | 2.57 |
Normalized Diluted EPS | 5.49 | 3.51 | 2.69 | 2.55 |
Other Income Statement Information
| ||||
Net Non Operating Interest Income Expense | -95.00 Mil | -84.00 Mil | -79.00 Mil | -71.00 Mil |
Net Interest Income | -95.00 Mil | -84.00 Mil | -79.00 Mil | -71.00 Mil |
Non Net Interest Income | 18.00 Mil | 13.00 Mil | 19.00 Mil | 23.00 Mil |
Operating Expense | 7.56 Bil | 6.72 Bil | 8.23 Bil | 7.22 Bil |
Operating Income | 6.76 Bil | 4.66 Bil | 3.90 Bil | 3.46 Bil |
Operating Revenue | 27.70 Bil | 23.72 Bil | 24.92 Bil | 23.41 Bil |
Other Income Expense | 296.00 Mil | 239.00 Mil | 319.00 Mil | 221.00 Mil |
Reconciled Cost Of Revenue | 12.26 Bil | 12.34 Bil | 12.79 Bil | 11.67 Bil |
Reconciled Depreciation | 1.21 Bil | 100.00 Mil | 88.00 Mil | 1.15 Bil |
Normalized Income | 5.93 Bil | 3.85 Bil | 2.98 Bil | 2.86 Bil |
Non Operating Income | 296.00 Mil | 239.00 Mil | 319.00 Mil | 221.00 Mil |
Non Operating Expenses | -95.00 Mil | -84.00 Mil | -79.00 Mil | -71.00 Mil |
EBITDA | 8.29 Bil | 5.01 Bil | 4.33 Bil | 4.85 Bil |
Net Income From Continuing Operation Net Minority Interest | 6.18 Bil | 4.04 Bil | 3.23 Bil | 3.03 Bil |
Continuing And Discontinued Basic EPS | 5.77 | 3.70 | 2.93 | 2.72 |
Continuing And Discontinued Diluted EPS | 5.73 | 3.68 | 2.91 | 2.70 |
Basic EPS | 5.77 | 3.70 | 2.93 | 2.72 |
Diluted Continuous Operations | 5.73 | 3.68 | 2.91 | 2.70 |
Dividend Per Share | 0.9500 | 0.9500 | 0.9500 | 0.8500 |
Amortization | 93.00 Mil | 100.00 Mil | 88.00 Mil | 90.00 Mil |
Depreciation Amortization Depletion | 93.00 Mil | 100.00 Mil | 88.00 Mil | 90.00 Mil |
Gain On Sale Of Security | 18.00 Mil | 6.00 Mil | 1,000,000.00 | 5.00 Mil |
General And Administrative Expense | 372.00 Mil | 369.00 Mil | 1.37 Bil | 383.00 Mil |
Interest Expense | 113.00 Mil | 97.00 Mil | 98.00 Mil | 94.00 Mil |
Interest Expense Non Operating | 113.00 Mil | 97.00 Mil | 98.00 Mil | 94.00 Mil |
Interest Income Non Operating | 18.00 Mil | 13.00 Mil | 19.00 Mil | 23.00 Mil |
Misc Other Special Charges | -278.00 Mil | -233.00 Mil | -318.00 Mil | -216.00 Mil |
Promotion And Advertising | 323.00 Mil | 300.00 Mil | 348.00 Mil | 323.00 Mil |
Provision For Doubtful Accounts | 79.00 Mil | 30.00 Mil | 24.00 Mil | 23.00 Mil |
Salaries And Wages | 356.00 Mil | 351.00 Mil | 359.00 Mil | 363.00 Mil |
Selling And Marketing Expense | 323.00 Mil | 300.00 Mil | 348.00 Mil | 323.00 Mil |
Amortization Of Intangibles | 93.00 Mil | 100.00 Mil | 88.00 Mil | 90.00 Mil |
Net Income From Continuing And Discontinued Operation | 6.18 Bil | 4.04 Bil | 3.23 Bil | 3.03 Bil |
Earning Before Interest And Tax | 7.08 Bil | 4.91 Bil | 4.24 Bil | 3.70 Bil |
EBITDA | 8.29 Bil | 5.01 Bil | 4.33 Bil | 4.85 Bil |
Basic Continuous Operations | 5.77 | 3.70 | 2.93 | 2.72 |
Basic Average Shares | 1.07 Bil | 1.09 Bil | 1.10 Bil | 1.11 Bil |
Net Income Including Noncontrolling Interests | 6.18 Bil | 4.04 Bil | 3.23 Bil | 3.03 Bil |
Total Unusual Items | 296.00 Mil | 239.00 Mil | 319.00 Mil | 221.00 Mil |
Total Unusual Items Excluding Goodwill | 296.00 Mil | 239.00 Mil | 319.00 Mil | 221.00 Mil |
Tax Rate For Calcs | 0.1558 | 0.2089 | 0.2295 | 0.2354 |
Calculated Tax Effect Of Unusual Items | 46.10 Mil | 49.93 Mil | 73.21 Mil | 52.03 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 | 10.72 Bil | 10.07 Bil | 9.56 Bil | 10.59 Bil |
Short term Investments | 350.00 Mil | 160.00 Mil | 799.00 Mil | 1.41 Bil |
Accounts Receivable | 1.58 Bil | 1.68 Bil | 12.18 Bil | 12.06 Bil |
Other Receivable | 19.79 Bil | 16.79 Bil | N/A | N/A |
Total Receivable | 31.84 Bil | 28.33 Bil | 28.84 Bil | 28.20 Bil |
Inventory | 2.31 Bil | 2.49 Bil | 2.39 Bil | 2.42 Bil |
Other Current Assets | -1,000,000.00 | N/A | N/A | 1,000,000.00 |
Total Current Assets | 51.35 Bil | 47.53 Bil | 47.91 Bil | 48.95 Bil |
Long Term Investments | N/A | N/A | N/A | N/A |
Property Plant and Equipment | 13.82 Bil | 13.88 Bil | 13.36 Bil | 13.60 Bil |
Goodwill | 31.18 Bil | 30.88 Bil | 28.85 Bil | 29.03 Bil |
Other Intangible Assets | 3.87 Bil | 4.00 Bil | N/A | 3.60 Bil |
Accumulated Depreciation | -26.65 Bil | -26.93 Bil | -26.20 Bil | -26.46 Bil |
Other Assests | N/A | N/A | N/A | N/A |
Total Assets | 126.22 Bil | 117.85 Bil | 115.15 Bil | 117.26 Bil |
Liabilites
| ||||
Current Liabilites
| ||||
Accounts Payable | 7.46 Bil | 6.26 Bil | 6.82 Bil | 7.20 Bil |
Accrued Expenses | 607.00 Mil | N/A | N/A | N/A |
Other Current Liabilities | N/A | N/A | N/A | -2.00 Mil |
Total Current Liabilities | 40.15 Bil | 39.22 Bil | 41.04 Bil | 42.12 Bil |
Total Long Term Debt | 32.86 Bil | 28.48 Bil | 26.29 Bil | 24.67 Bil |
Capital Lease Obligations | N/A | N/A | N/A | N/A |
Minority Interest | 137.00 Mil | 131.00 Mil | 127.00 Mil | 122.00 Mil |
Other Non-Current Liabilities | 63.28 Bil | 58.75 Bil | 56.36 Bil | 56.04 Bil |
Total Liabilities | 103.43 Bil | 97.97 Bil | 97.40 Bil | 98.17 Bil |
Stockholders' Equity
| ||||
Redeemable Preferred Stock | N/A | N/A | N/A | N/A |
Preferred Stock | N/A | N/A | N/A | N/A |
Common Stock | 51.59 Bil | 51.20 Bil | 50.89 Bil | 50.52 Bil |
Retained Earnings | 130.04 Bil | 124.89 Bil | 121.88 Bil | 119.71 Bil |
Treasury Stock | 137.24 Bil | 131.24 Bil | 129.24 Bil | 125.68 Bil |
Additional Paid-In Capital | N/A | N/A | N/A | N/A |
Other Stockholder Equity | N/A | N/A | N/A | N/A |
Total Stockholder Equity | 22.79 Bil | 19.88 Bil | 17.76 Bil | 19.09 Bil |
Net Tangible Assets | -8.39 Bil | -11.01 Bil | -11.09 Bil | -9.93 Bil |
Other Balance Sheet Information
| ||||
Current Accrued Expenses | 8.64 Bil | 8.85 Bil | 9.44 Bil | 8.55 Bil |
Gains Losses Not Affecting Retained Earnings | -21.60 Bil | -24.97 Bil | -25.77 Bil | -25.47 Bil |
Capital Stock | 51.59 Bil | 51.20 Bil | 50.89 Bil | 50.52 Bil |
Common Stock Equity | 22.79 Bil | 19.88 Bil | 17.76 Bil | 19.09 Bil |
Non Current Deferred Liabilities | 5.85 Bil | 4.09 Bil | 4.17 Bil | 4.41 Bil |
Current Deferred Liabilities | 12.56 Bil | 11.66 Bil | 12.24 Bil | 12.97 Bil |
Current Deferred Revenue | 12.56 Bil | 11.66 Bil | 12.24 Bil | 12.97 Bil |
Non Current Deferred Revenue | 4.11 Bil | 4.09 Bil | 4.17 Bil | 4.41 Bil |
Current Deferred Taxes Assets | 1.65 Bil | 1.75 Bil | 1.58 Bil | 1.59 Bil |
Non Current Deferred Taxes Assets | 3.05 Bil | 3.68 Bil | 4.15 Bil | 4.23 Bil |
Goodwill And Other Intangible Assets | 35.06 Bil | 34.88 Bil | 32.26 Bil | 32.63 Bil |
Gross PPE | 40.48 Bil | 40.81 Bil | 39.55 Bil | 40.06 Bil |
Other Non Current Assets | 12.76 Bil | 11.68 Bil | 11.83 Bil | 11.95 Bil |
Payables | 12.09 Bil | 11.01 Bil | 11.53 Bil | 11.88 Bil |
Payables And Accrued Expenses | 20.74 Bil | 19.86 Bil | 20.97 Bil | 20.43 Bil |
Total Tax Payable | 4.63 Bil | 4.75 Bil | 4.71 Bil | 4.68 Bil |
Total Capitalization | 55.65 Bil | 48.36 Bil | 44.05 Bil | 43.76 Bil |
Total Non Current Assets | 74.87 Bil | 70.31 Bil | 67.24 Bil | 68.31 Bil |
Other Non Current Liabilities | 7.46 Bil | 8.06 Bil | 7.81 Bil | 7.77 Bil |
Invested Capital | 62.51 Bil | 56.06 Bil | 51.88 Bil | 52.49 Bil |
Tangible Book Value | -12.26 Bil | -15.01 Bil | -14.51 Bil | -13.53 Bil |
Total Equity | 22.79 Bil | 19.88 Bil | 17.76 Bil | 19.09 Bil |
Working Capital | 11.20 Bil | 8.31 Bil | 6.87 Bil | 6.83 Bil |
Current Deferred Assets | 1.65 Bil | 1.75 Bil | 1.58 Bil | 1.59 Bil |
Non Current Deferred Assets | 3.05 Bil | 3.68 Bil | 4.15 Bil | 4.23 Bil |
Ordinary Shares Number | 1.05 Bil | 1.09 Bil | 1.10 Bil | 1.11 Bil |
Treasury Shares Number | 1.15 Bil | 1.12 Bil | 1.11 Bil | 1.09 Bil |
TotalLiabilities Net Minority Interest | 103.29 Bil | 97.84 Bil | 97.27 Bil | 98.04 Bil |
Total Non Current Liabilities Net Minority Interest | 63.14 Bil | 58.62 Bil | 56.23 Bil | 55.92 Bil |
Total Equity Gross Minority Interest | 22.93 Bil | 20.01 Bil | 17.88 Bil | 19.21 Bil |
Cash Cash Equivalents And Short Term Investments | 11.07 Bil | 10.23 Bil | 10.36 Bil | 11.99 Bil |
Current Debt | 6.86 Bil | 7.70 Bil | 7.83 Bil | 8.73 Bil |
Current Debt And Capital Lease Obligation | 6.86 Bil | 7.70 Bil | 7.83 Bil | 8.73 Bil |
Employee Benefits | 16.24 Bil | 17.99 Bil | 17.96 Bil | 19.07 Bil |
Finished Goods | 444.00 Mil | 528.00 Mil | 482.00 Mil | 519.00 Mil |
Investments And Advances | 4.64 Bil | 4.72 Bil | 4.72 Bil | 5.01 Bil |
Long Term Debt And Capital Lease Obligation | 32.86 Bil | 28.48 Bil | 26.29 Bil | 24.67 Bil |
Notes Receivable | 10.47 Bil | 9.87 Bil | N/A | 16.14 Bil |
Patents | 204.00 Mil | 365.00 Mil | N/A | 282.00 Mil |
Non Current Pension And Other Postretirement Benefit Plans | 16.24 Bil | 17.99 Bil | 17.96 Bil | 19.07 Bil |
Prepaid Assets | 4.49 Bil | 4.72 Bil | 4.75 Bil | 4.75 Bil |
Non Current Prepaid Assets | 5.55 Bil | 1.48 Bil | 922.00 Mil | 903.00 Mil |
Work In Process | 1.87 Bil | 1.96 Bil | 1.91 Bil | 1.90 Bil |
Total Debt | 39.72 Bil | 36.18 Bil | 34.12 Bil | 33.40 Bil |
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 | 10.30 Bil | 6.26 Bil | 3.03 Bil | 10.77 Bil |
Operarting Activities, Cash Flows
| ||||
Depreciation | 3.46 Bil | 2.29 Bil | 1.15 Bil | 3.52 Bil |
Amortization | 1.01 Bil | 657.00 Mil | 331.00 Mil | 952.00 Mil |
Deferred Tax | N/A | N/A | N/A | N/A |
Changes In Accounts Receivables | N/A | N/A | N/A | N/A |
Change In Inventory | N/A | N/A | N/A | N/A |
Changes In Other Current Assets | N/A | N/A | N/A | N/A |
Changes in Working Capital | -3.12 Bil | -1.64 Bil | -244.00 Mil | -868.00 Mil |
Total Cash Flow From Operating Activities | 10.96 Bil | 7.20 Bil | 4.02 Bil | 13.24 Bil |
Investing Activities, Cash Flows
| ||||
Capital Expenditure | -2.97 Bil | -1.85 Bil | -853.00 Mil | -3.56 Bil |
Net Business Purchase And Sale | -2.32 Bil | -167.00 Mil | -48.00 Mil | -1.68 Bil |
Total Cash Flow From Investing Activities | -4.42 Bil | -1.88 Bil | -1.01 Bil | -4.91 Bil |
Financing Activities, Cash Flows
| ||||
Cash Dividends Paid | -3.03 Bil | -2.00 Bil | -948.00 Mil | -2.82 Bil |
Sale Purchase of Stock | N/A | N/A | N/A | N/A |
Net Borrowings | 3.40 Bil | 1.44 Bil | 469.00 Mil | 2.42 Bil |
Other Cash Flows From Financing Activities | -1,000,000.00 | -1,000,000.00 | N/A | N/A |
Total Cash Flow From Investing Activities | -6.87 Bil | -6.04 Bil | -2.72 Bil | -8.19 Bil |
Effect Of Exchange Rate Changes | -4.00 Mil | -133.00 Mil | -121.00 Mil | -156.00 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 | -340.00 Mil | -854.00 Mil | 173.00 Mil | 143.00 Mil |
Other Cash Flow Information
| ||||
Beginning Cash Position | 10.41 Bil | 10.41 Bil | 10.41 Bil | 11.92 Bil |
End Cash Position | 10.07 Bil | 9.56 Bil | 10.59 Bil | 11.91 Bil |
Depreciation And Amortization | 3.46 Bil | 2.29 Bil | 1.15 Bil | 3.52 Bil |
Net Common Stock Issuance | -7.24 Bil | -5.49 Bil | -2.24 Bil | -7.79 Bil |
Net Long Term Debt Issuance | 2.33 Bil | 1.82 Bil | 1.83 Bil | 4.60 Bil |
Net Short Term Debt Issuance | 1.07 Bil | -376.00 Mil | -1.36 Bil | -2.18 Bil |
Net Income From Continuing Operations | 10.30 Bil | 6.26 Bil | 3.03 Bil | 10.77 Bil |
Operating Gains Losses | -139.00 Mil | -10.00 Mil | -62.00 Mil | -697.00 Mil |
Other Non Cash Items | 455.00 Mil | 305.00 Mil | 144.00 Mil | 510.00 Mil |
Common Stock Payments | -8.06 Bil | -6.15 Bil | -2.59 Bil | -8.99 Bil |
Long Term Debt Payments | -7.74 Bil | -4.88 Bil | -857.00 Mil | -4.99 Bil |
Purchase Of Business | -2.56 Bil | -179.00 Mil | -58.00 Mil | -2.27 Bil |
Net PPE Purchase And Sale | -2.30 Bil | -1.39 Bil | -591.00 Mil | -2.85 Bil |
Sale Of PPE | 256.00 Mil | 181.00 Mil | 123.00 Mil | 233.00 Mil |
Net Other Investing Changes | 284.00 Mil | 336.00 Mil | 733.00 Mil | 717.00 Mil |
Purchase of Investment | -3.72 Bil | -3.14 Bil | -2.14 Bil | -2.60 Bil |
Purchase of PPE | -2.56 Bil | -1.57 Bil | -714.00 Mil | -3.08 Bil |
Net Investment Purchase and Sale | 317.00 Mil | -376.00 Mil | -967.00 Mil | -625.00 Mil |
Stock Based Compensation | 455.00 Mil | 305.00 Mil | 144.00 Mil | 510.00 Mil |
Amortization of Intangibles | 1.01 Bil | 657.00 Mil | 331.00 Mil | 952.00 Mil |
Domestic Sales | 17.05 Bil | 20.75 Bil | 10.04 Bil | 32.01 Bil |
Foreign Sales | 55.01 Bil | 27.58 Bil | 13.37 Bil | 43.20 Bil |
Issuance Of Capital Stock | 826.00 Mil | 657.00 Mil | 356.00 Mil | 1.20 Bil |
Repayment Of Debt | -7.74 Bil | -4.88 Bil | -857.00 Mil | -4.99 Bil |
Repurchase Of Capital Stock | -8.06 Bil | -6.15 Bil | -2.59 Bil | -8.99 Bil |
Free Cash Flow | 7.99 Bil | 5.35 Bil | 3.17 Bil | 9.68 Bil |
Sale of Investment | 4.04 Bil | 2.76 Bil | 1.17 Bil | 1.97 Bil |
Common Stock Dividend Paid | -3.03 Bil | -2.00 Bil | -948.00 Mil | -2.82 Bil |
Depreciation | 2.46 Bil | 1.63 Bil | 822.00 Mil | 2.57 Bil |
Long Term Debt Issuance | 10.07 Bil | 6.69 Bil | 2.69 Bil | 9.59 Bil |
Purchase of Intangibles | -406.00 Mil | -275.00 Mil | -139.00 Mil | -476.00 Mil |
Net Intangibles Purchase and Sale | -406.00 Mil | -275.00 Mil | -139.00 Mil | -476.00 Mil |
Sale of Business | 247.00 Mil | 12.00 Mil | 10.00 Mil | 587.00 Mil |
Issuance of Debt | 10.07 Bil | 6.69 Bil | 2.69 Bil | 9.59 Bil |
Form Type | 10-Q | 10-Q | 10-Q | 10-Q |
Institutional Holdings (TTM) | |
---|---|
As of Date | 2014-02-28 |
Number Of Owners | 2,717.00 |
Total Shares Owned | 650.57 Mil |
Percentage Ownership | 62.14 |
Total Market Value | 119.83 Bil |
Number Of New Owners | 312.00 |
Total Shares Bought By New Owners | 11.12 Mil |
Number Of Sold Out Owners | 179.00 |
Total Shares Sold Out | 10.71 Mil |
Number Of Existing Owner Buying | 812.00 |
Total Shares Bought | 20.15 Mil |
Number Of Existing Owner Selling | 1,136.00 |
Total Shares Sold | 43.08 Mil |
Trailing Market Return | |
---|---|
Period Ending Date | 2014-03-14 |
Trailing Market Return after 1 Day | -0.9190 |
Trailing Market Return after 1 Week | -2.91 |
Trailing Market Return after 1 Month | -0.8057 |
Trailing Market Return after 3 Month | 6.00 |
Trailing Market Return after 6 Month | -4.19 |
Trailing Market Return after 9 Month | -8.48 |
Trailing Market Return after 1 Year | -13.80 |
Trailing Market Return after 3 Year | 6.04 |
Trailing Market Return after 5 Year | 16.89 |
Trailing Market Return after 7 Year | 11.49 |
Trailing Market Return Month To Date | -1.5985 |
Trailing Market Return Quarter To Date | -2.35 |
Trailing Market Return Year To Date | -2.35 |
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 | -0.3917 | 0.6124 | 1.42 | 0.8221 |
Standard Deviation | 17.30 | 14.62 | 15.38 | 18.57 |
Best 3 Month Return | 4.05 | 13.90 | 16.08 | 19.72 |
Worst 3 Month Return | -11.92 | -11.92 | -11.92 | -32.56 |
Alpha | N/A | -0.0007 | 0.0025 | 0.0045 |
Beta | N/A | 0.6820 | 0.7144 | 0.7547 |
Profitability Ratios (TTM) | |
---|---|
Report Date | 2013-12-31 |
Gross Margin | 0.4863 |
Operating Margin | 0.1882 |
EBT Margin | 0.1957 |
Tax Rate | 0.1558 |
Net Margin | 0.1652 |
Sales Per Employee | 215,080.26 |
EBIT Margin | 0.1998 |
EBITDA Margin | 0.2467 |
Normalized Net Profit Margin | 0.1562 |
Interest Coverage | 49.57 |
Inc Per Employee Total Operation | 35,540.17 |
Efficiency Ratios (TTM) | |
---|---|
Report Date | 2013-12-31 |
Days In Sale | 25.84 |
Days In Inventory | 16.37 |
Days In Payment | 54.89 |
Cash Conversion Cycle | -12.68 |
Receivable Turnover | 14.13 |
Inventory Turnover | 22.30 |
Payable Turnover | 6.65 |
Fixed Assets Turnover | 7.17 |
Assets Turnover | 0.8128 |
ROE | 0.7915 |
ROA | 0.1343 |
ROIC | 0.2816 |
FCF Sales Ratio | 0.1338 |
FCF Net Income Ratio | 0.8096 |
Capital Expenditure Sales Ratio | 0.0415 |
Efficiency Ratios Page | Full History | |||
---|---|---|---|---|
Period Ending Date | 2013-12-31 | 2012-12-31 | 2011-12-31 | 2010-12-31 |
Days In Sales | 25.84 | 44.01 | 42.04 | 43.58 |
Days In Inventory | 16.37 | 16.44 | 16.22 | 16.75 |
Days In Payment | 54.89 | 55.44 | 52.46 | 51.64 |
Cash Conversion Cycle | -12.68 | 5.00 | 5.79 | 8.69 |
Receivable Turnover | 14.13 | 8.29 | 8.68 | 8.38 |
Inventory Turnover | 22.30 | 22.21 | 22.51 | 21.79 |
Payable Turnover | 6.65 | 6.58 | 6.96 | 7.07 |
Fixed Assets Turnover | 7.17 | 7.50 | 7.64 | 7.07 |
Assets Turnover | 0.8128 | 0.8870 | 0.9302 | 0.8978 |
ROE | 0.7915 | 0.8515 | 0.7343 | 0.6494 |
ROA | 0.1343 | 0.1409 | 0.1379 | 0.1333 |
ROIC | 0.2816 | 0.3139 | 0.3015 | 0.2899 |
FCF Sales Ratio | 0.1338 | 0.1484 | 0.1420 | 0.1538 |
FCF Net Income Ratio | 0.8096 | 0.9338 | 0.9574 | 1.04 |
Capital Expenditure Sales Ratio | 0.0415 | 0.0391 | 0.0437 | 0.0419 |
Valuation Ratios Page | Full History | |||||||||
---|---|---|---|---|---|---|---|---|---|---|
As of Date | 2013-12-31 | 2012-12-31 | 2011-12-30 | 2010-12-31 | 2009-12-31 | 2008-12-31 | 2007-12-31 | 2006-12-29 | 2005-12-30 | 2004-12-31 |
Sales Per Share | 90.43 | 90.45 | 88.09 | 77.58 | 71.39 | 75.00 | 68.10 | 58.85 | 55.99 | 56.35 |
Book Value Per Share | 21.62 | 16.88 | 17.31 | 18.77 | 17.34 | 10.06 | 20.57 | 18.93 | 21.12 | 19.04 |
CF Per Share | 15.85 | 16.95 | 16.35 | 15.19 | 15.49 | 13.61 | 11.09 | 9.66 | 9.16 | 8.97 |
FCF Per Share | 12.10 | 13.42 | 12.51 | 11.93 | 12.92 | 10.60 | 7.30 | 6.33 | 6.80 | 6.41 |
Price To EPS | 12.55 | 13.33 | 14.08 | 12.74 | 13.07 | 9.43 | 15.06 | 16.03 | 16.75 | 19.96 |
Ratio PE 5 Year High | 14.45 | 14.74 | 14.92 | 12.80 | 13.27 | 14.66 | 16.92 | 20.86 | 25.74 | 27.32 |
Ratio PE 5 Year Low | 5.47 | 4.84 | 5.32 | 6.03 | 6.94 | 7.78 | 10.01 | 8.92 | 11.01 | 10.94 |
Price To Book | 8.68 | 11.35 | 10.62 | 7.82 | 7.55 | 8.37 | 5.26 | 5.13 | 3.89 | 5.18 |
Price To Sales | 2.07 | 2.12 | 2.09 | 1.89 | 1.83 | 1.12 | 1.59 | 1.65 | 1.47 | 1.75 |
Price To Cash Flow | 11.83 | 11.30 | 11.25 | 9.66 | 8.45 | 6.18 | 9.75 | 10.06 | 8.97 | 10.99 |
Price To Free Cash Flow | 15.50 | 14.27 | 14.71 | 12.30 | 10.13 | 7.94 | 14.81 | 15.34 | 12.08 | 15.38 |
Cash Return | 0.0589 | 0.0656 | 0.0651 | 0.0779 | 0.0947 | 0.1095 | 0.0627 | 0.0622 | 0.0804 | 0.0621 |
Div Rate | 3.80 | 3.80 | 3.40 | 3.00 | 2.60 | 2.20 | 2.00 | 1.60 | 1.20 | 0.8000 |
Dividend Yield | 0.0197 | 0.0172 | 0.0158 | 0.0170 | 0.0164 | 0.0226 | 0.0139 | 0.0113 | 0.0095 | 0.0071 |
Div Payout Tot Ops | 0.2457 | 0.2271 | 0.2189 | 0.2138 | 0.2125 | 0.2095 | 0.2049 | 0.1774 | 0.1566 | 0.1391 |
Div Payout 5 Year | 0.2236 | 0.2164 | 0.2119 | 0.2036 | 0.1922 | 0.1775 | 0.1642 | 0.1794 | 0.1686 | 0.1596 |
Div Yield 5 Year | 0.0172 | 0.0168 | 0.0161 | 0.0152 | 0.0134 | 0.0111 | 0.0094 | 0.0083 | 0.0071 | 0.0062 |
Payout Ratio | 0.2476 | 0.2296 | 0.2220 | 0.2170 | 0.2148 | 0.2128 | 0.2089 | 0.1815 | 0.1589 | 0.1417 |
Sustainable Growth Rate | 0.5955 | 0.6560 | 0.5713 | 0.5085 | 0.5840 | 0.4631 | 0.2893 | 0.2522 | 0.2124 | 0.2512 |
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 | 0.0397 | 0.1003 | 0.1337 | 0.1508 |
Diluted EPS 3 Year Growth | 0.0905 | 0.1281 | 0.1351 | 0.1707 |
Diluted EPS 5 Year Growth | 0.1084 | 0.1489 | 0.1641 | 0.1879 |
Diluted EPS 10 Year Growth | 0.1321 | 0.2144 | 0.1162 | 0.1000 |
Diluted Continuous EPS 1 Year Growth | 0.0399 | 0.1001 | 0.1337 | 0.1511 |
Diluted Continuous EPS 3 Year Growth | 0.0905 | 0.1281 | 0.1352 | 0.1708 |
Diluted Continuous EPS 5 Year Growth | 0.1085 | 0.1489 | 0.1660 | 0.1860 |
Diluted Continuous EPS 10 Year Growth | 0.1316 | 0.1669 | 0.1162 | 0.1001 |
Dividend 1 YearGrowth | 0.1212 | 0.1379 | 0.1600 | 0.1628 |
Dividend 3 YearGrowth | 0.1396 | 0.1535 | 0.1514 | 0.1856 |
Dividend 5 YearGrowth | 0.1426 | 0.1708 | 0.2140 | 0.2623 |
Dividend 10 YearGrowth | 0.1937 | 0.1879 | 0.1809 | 0.1723 |
Equity Per Share 1 Year Growth | 0.2807 | -0.0251 | -0.0775 | 0.0822 |
Equity Per Share 3 Year Growth | 0.0482 | -0.0090 | 0.1986 | -0.0300 |
Equity Per Share 5 Year Growth | 0.1654 | -0.0387 | -0.0177 | -0.0233 |
Equity Per Share 10 Year Growth | 0.0293 | 0.0227 | 0.0245 | 0.0495 |
Revenue 1 Year Growth | -0.0455 | -0.0225 | 0.0706 | 0.0429 |
Revenue 3 Year Growth | -0.0004 | 0.0296 | 0.0105 | 0.0036 |
Revenue 5 Year Growth | -0.0076 | 0.0113 | 0.0318 | 0.0185 |
Revenue 10 Year Growth | 0.0113 | 0.0256 | 0.0222 | 0.0123 |
Operating Income1YearGrowth | -0.0815 | 0.0077 | 0.1177 | 0.0668 |
Operating Income3YearGrowth | 0.0114 | 0.0631 | 0.0837 | 0.1032 |
Operating Income5YearGrowth | 0.0333 | 0.0863 | 0.1119 | 0.1412 |
Operating Income10YearGrowth | 0.0641 | 0.1164 | 0.0812 | 0.0455 |
Net Income 1 Year Growth | -0.0073 | 0.0472 | 0.0689 | 0.1049 |
Net Income 3 Year Growth | 0.0358 | 0.0734 | 0.0873 | 0.1250 |
Net Income 5 Year Growth | 0.0597 | 0.0977 | 0.1081 | 0.1333 |
Net Income 10 Year Growth | 0.0807 | 0.1659 | 0.0746 | 0.0625 |
Net Income Cont Ops 1 Year Growth | -0.0073 | 0.0472 | 0.0689 | 0.1049 |
Net Income Cont Ops 3 Year Growth | 0.0358 | 0.0734 | 0.0873 | 0.1250 |
Net Income Cont Ops 5 Year Growth | 0.0597 | 0.0977 | 0.1098 | 0.1316 |
Net Income Cont Ops 10 Year Growth | 0.0803 | 0.1203 | 0.0746 | 0.0625 |
CFO 1 Year Growth | -0.1073 | -0.0131 | 0.0152 | -0.0589 |
CFO 3 Year Growth | -0.0365 | -0.0194 | 0.0180 | 0.0671 |
CFO 5 Year Growth | -0.0145 | 0.0401 | 0.0575 | 0.0556 |
CFO 10 Year Growth | 0.0196 | 0.0413 | 0.0336 | 0.0774 |
FCF 1 Year Growth | -0.1393 | 0.0214 | -0.0120 | -0.1132 |
FCF 3 Year Growth | -0.0459 | -0.0364 | 0.0121 | 0.1323 |
FCF 5 Year Growth | -0.0184 | 0.0793 | 0.0905 | 0.0677 |
FCF 10 Year Growth | 0.0291 | 0.0643 | 0.0584 | 0.1543 |
Operating Revenue 1 Year Growth | -0.0455 | -0.0225 | 0.0706 | 0.0429 |
Operating Revenue 3 Year Growth | -0.0004 | 0.0296 | 0.0105 | 0.0036 |
Operating Revenue 5 Year Growth | -0.0076 | 0.0113 | 0.0318 | 0.0185 |
Operating Revenue 10 Year Growth | 0.0113 | 0.0256 | 0.0222 | 0.0123 |
Growth Ann Capital Spending 5 Year | -0.0015 | -0.0581 | -0.0201 | 0.0173 |
Growth Ann Gross Profit 5 Year | 0.0122 | 0.0381 | 0.0554 | 0.0472 |
Avg Gross Margin 5 Year | 0.4709 | 0.4618 | 0.4500 | 0.4400 |
Avg Post Tax Margin 5 Year | 0.1522 | 0.1430 | 0.1323 | 0.1234 |
Avg Pre Tax Margin 5 Year | 0.1977 | 0.1908 | 0.1783 | 0.1681 |
Avg Net Profit Margin 5 Year | 0.1522 | 0.1430 | 0.1323 | 0.1234 |
Avg Ret Common Equity 5 Year | 0.7541 | 0.7134 | 0.6163 | 0.5310 |
Avg Ret Assets 5 Year | 0.1339 | 0.1285 | 0.1189 | 0.1095 |
Avg Ret Invested Capital 5 Year | 0.2920 | 0.2783 | 0.2502 | 0.2247 |
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 | 1.28 | 1.13 | 1.21 | 1.19 |
Quick Ratio | 1.07 | 0.9560 | 0.9848 | 0.9831 |
Debt Total Capital Ratio | 0.5904 | 0.5609 | 0.5316 | 0.4866 |
Debt Equity Ratio | 1.44 | 1.28 | 1.14 | 0.9479 |
Financial Leverage | 5.54 | 6.32 | 5.78 | 4.92 |
Total Debt To Equity | 1.74 | 1.76 | 1.56 | 1.24 |
Accession Number | 0001047469-14-001302 | 0001047469-13-001698 | 0001047469-12-001742 | 0001047469-11-001117 |
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 |
StatementType | Annual | Annual | Annual | Annual |
DataType | A | A | A | A |
CurrencyId | USD | USD | USD | USD |
FiscalYearEnd | 12.00 | 12.00 | 12.00 | 12.00 |
GrossMargin | 0.4863 | 0.4813 | 0.4689 | 0.4607 |
OperatingMargin | 0.1882 | 0.1956 | 0.1897 | 0.1817 |
EBTMargin | 0.1957 | 0.2096 | 0.1964 | 0.1975 |
TaxRate | 0.1558 | 0.2419 | 0.2451 | 0.2479 |
NetMargin | 0.1652 | 0.1589 | 0.1483 | 0.1485 |
SalesPerEmployee | 215,080.26 | 223,786.12 | 246,712.91 | 234,024.06 |
EBITMargin | 0.1998 | 0.2140 | 0.2003 | 0.2012 |
EBITDAMargin | 0.2467 | 0.2587 | 0.2453 | 0.2495 |
NormalizedNetProfitMargin | 0.1562 | 0.1564 | 0.1413 | 0.1485 |
InterestCoverage | 49.57 | 48.71 | 52.10 | 54.60 |
IncPerEmployeeTotOps | 35,540.17 | 35,554.98 | 36,586.04 | 34,757.97 |
FormType | 10-K | 10-K | 10-K | 10-K |
It looks like you are not logged in. Click the button below to log in and keep track of your recent history.