Академический Документы
Профессиональный Документы
Культура Документы
(IDCC)
Company Overview
InterDigital, Inc. engages in the design and development of technologies that enable
and enhance wireless communications in the United States, Korea, Canada, Europe,
and Asia. The company offers technology solutions for use in digital cellular and
wireless products and networks, including 2G, 3G, 4G, and IEEE 802-related products
and networks. The company develops cellular technologies, including technologies
related to CDMA, TDMA, OFDM/OFDMA, and MIMO for use in 2G, 2.5G, and 3G
wireless networks and mobile terminal devices; and other wireless technologies related
to WLAN, Wi-Fi, WMAN, and the digital cellular area. Its patented technologies are
used in various products, including mobile devices, such as cellular phones, tablets,
notebook computers, and wireless personal digital assistants; wireless infrastructure
equipment comprising base stations; and components, dongles, and modules for
wireless devices. As of December 31, 2012, it held a portfolio of approximately 19,000
patents and patent applications related to the fundamental technologies that enable
wireless communications. InterDigital, Inc. was founded in 1972 and is headquartered in
Strong Moat
Good Financials
$
$
$
$
$
$
$
35.57
6.42
7.74
48.78
54.96
44.99
(13.12)
Key Statistics
Mkt Cap ($M)
52 Wk High
52 Wk Low
% off 52Wk Low
$70.00
-100.0%
-100.0%
$60.00
27.1%
35.3%
$50.00
20.9%
$40.00
-100.0%
$30.00
$20.00
Company Stats
$
$
$
1,464.10
48.68
32.15
10.6%
Cash Flows
Free Cash Flow
5 yr FCF Growth
10 yr FCF Growth
4.6%
11.8%
Shares Outstanding
Shares Float
Insider Ownership
Insider Transactions
Institutional Ownership
Float Short
41.2
40.8
1.30%
2.7%
70.1%
9.6%
Short Ratio
Piotroski (TTM)
Altman (MRQ)
10.7
6
3.0
Beneish (TTM)
-3.5
Effectiveness
Margins & Profitability
CROIC
Avg
FCF/S
Avg
ROA
Avg
ROE
Avg
51.7%
26.3%
9.6%
Gross
Gross Margin
Operating
Operating Margin
Net Profit
Net Margin
0.0%
61.8%
39.0%
43.5%
5.5
0.0
34.7
$80.00
Margin of Safety
Under Valued
Well Managed
Valuation
Current Price
NCAV
Total Net Reprod. Cost
Earnings Power Value (EPV)
Discounted Cash Flow (DCF)
Katsenelson Absolute PE
Ben Graham Formula
Current Ratio(MRQ)
Quick Ratio(MRQ)
LTD/Eq(MRQ)
Tot D/Eq(MRQ)
5.4
5.4
0.4
0.4
$10.00
$0.00
Sep-02
Sep-04
Sep-06
Stock Price
Sep-08
Sep-10
Intrinsic Value
Fundamental Ratios
Sep-12
Buy Price
2012
TTM
P/E
P/E (cash adjusted)
EV/EBITDA
20.63
13.06
8.24
2011
7.01
4.89
3.27
6.08
2.91
2.11
(35.65)
6.12
3.91
5.53
15.22
(48.36)
19.0%
9.64
2.87
3.67
5.59
5.89
12.02
52.4%
2.18
2.32
2.87
4.58
4.86
3.52
48.2%
ROA
ROIC
CROIC
Current Ratio
Total Debt/Equity Ratio
Inventory Turnover
9.0%
66.7%
-26.2%
4.44
0.41
0.00
25.7%
21.5%
91.9% 115.5%
51.7% 192.4%
4.71
5.44
0.39
0.40
0.00
0.00
Revenue
Gross Profit
Margin %
R&D
Margin %
Operating Income
Margin %
Net Income
Margin %
Earnings Per Share
Basic
Diluted
$
$
$
$
$
$
$
2008
228
170
74.23%
160
70.09%
(55)
-24.14%
26
11.47%
0.58
0.57
$
$
$
$
$
$
$
45.96
$
$
2009
297
259
87.02%
64
21.52%
114
38.29%
87
29.34%
2.02
1.98
$
$
$
$
$
$
$
44.08
$
0.00%
86 $
2010
395
395
100.00%
71
18.11%
214
54.18%
154
38.93%
3.48
3.43
$
$
$
$
$
$
$
44.82
$
0.00%
321 $
2011
302
230
76.23%
64
21.13%
135
44.66%
89
29.65%
1.97
1.94
$
$
$
$
$
$
$
46.01
$
0.00%
134 $
2012
663
537
80.95%
68
10.23%
432
65.09%
272
40.99%
6.31
6.26
$
$
$
$
$
$
$
43.40
0.39 $
0.98%
(34) $
TTM/Latest
637
490
76.94%
63
9.86%
394
61.82%
248
38.96%
5.89
5.85
41.46
1.91 $
4.36%
178 $
1.89
5.30%
439
8
1,057
365
519
7
1,154
473
514
(Dollars in Millions)
$
$
$
$
21
406
192
88
$
$
$
$
10
906
484
170
$
$
$
$
8
875
343
353
$
$
$
$
8
997
352
472
$
$
$
$
$
$
$
$
Refresh
Enter Ticker
InterDigital, Inc.
(IDCC)
CLEAR
8/21/2013
12/31/2003
12/31/2004
2003
Income Statement
2004
Revenue
114.6
0.0%
114.6
100.0%
39.1
34.1%
45.9
40.1%
39.3
34.3%
9.7
8.5%
12/31/2006
2005
Cost of Revenues
COGS (%)
Gross Profit
Gross Income (%)
12/31/2005
103.7
-9.5%
0.0%
103.7
100.0%
2006
7
$
$
$
12/31/2007
2007
163.1
57.3%
0.0%
163.1
100.0%
82.9
50.8%
63.1
38.7%
28.5
17.5%
11.4
7.0%
$
$
12/31/2008
2008
480.5
194.5%
51.1
10.6%
429.4
89.4%
27.6
5.7%
65.4
13.6%
351.0
73.1%
14.6
3.0%
$
$
12/31/2009
2009
234.2
-51.2%
67.6
28.9%
166.6
71.1%
32.0
13.7%
87.1
37.2%
69.5
29.7%
(24.4)
22.0
9.4%
$
$
12/31/2010
2010
228.5
-2.5%
58.9
25.8%
169.6
74.2%
35.7
15.6%
160.1
70.1%
(26.3)
-11.5%
3.9
28.9
12.6%
$
$
12/31/2011
297.4
30.2%
38.6
13.0%
258.8
87.0%
2011
2
$
$
$
12/31/2012
2012
394.5
32.7%
0.0%
394.5
100.0%
87.2
22.1%
71.5
18.1%
235.9
59.8%
22.1
5.6%
$
$
1000000
TTM
Next Year Est
301.7
-23.5%
71.7
23.8%
230.0
76.2%
31.5
10.4%
63.8
21.1%
165.1
54.7%
30.3
10.1%
$
$
663.1
119.7%
126.3
19.0%
536.8
81.0%
37.4
5.6%
67.9
10.2%
467.0
70.4%
35.4
5.3%
$
$
636.9
-3.9%
146.9
23.1%
490.0
76.9%
Operating Expenses
Selling, General & Admin. Expenses
SG&A (%)
Research & Development
R&D (%)
EBITDA
EBITDA (%)
Other Special Charges
Depreciation & Amortization
D&A (%)
Operating Income
Operating Income (%)
$
$
$
$
$
$
$
$
$
58.8
56.7%
51.2
49.4%
3.4
3.3%
9.7
9.4%
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
29.5
25.8%
(6.3)
-6.1%
17.1
10.5%
336.4
70.0%
47.5
20.3%
EBIT
Interest Expense
Interest Income
Other Income
Total Other Income
$
$
$
$
$
41.9
0.2
1.8
10.6
12.4
$
$
$
$
$
(4.3)
0.3
2.0
2.0
$
$
$
$
$
20.3
3.2
3.2
$
$
$
$
$
349.6
13.2
13.2
$
$
$
$
$
32.0
8.9
8.9
$
$
$
$
$
$
$
41.7
7.3
17.4%
34.5
-
$
$
(4.5)
(4.7)
103.4%
0.2
-
$
$
$
$
349.6
124.4
35.6%
225.2
-
$
$
$
$
32.0
12.0
37.5%
20.0
-
$
$
$
$
$
$
$
$
0.2
-
$
$
$
$
54.7
-
$
$
$
$
225.2
-
$
$
$
$
(55.1)
-24.1%
$
$
$
$
80.9
27.2%
64.0
21.5%
136.8
46.0%
22.9
7.7%
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
33.4
5.3%
62.8
9.9%
433.1
68.0%
39.3
6.2%
113.9
38.3%
213.7
54.2%
134.8
44.7%
431.6
65.1%
393.8
61.8%
41.8
1.8
3.4
89.5
93.0
$
$
$
$
$
113.9
1.2
-
$
$
$
$
$
216.3
2.6
2.6
$
$
$
$
$
135.5
10.9
0.8
0.8
$
$
$
$
$
423.5
14.9
(8.0)
(8.0)
$
$
$
$
$
375.4
7.5
(16.8)
(16.8)
40.0
13.8
34.4%
26.2
-
$
$
$
$
408.6
136.8
33.5%
271.8
-
$
$
$
$
124.6
35.1
28.2%
89.5
-
$
$
$
$
216.3
84.8
39.2%
131.5
-
$
$
$
$
112.7
25.4
22.6%
87.3
-
$
$
$
$
$
$
367.9
121.0
32.9%
246.9
(1.3)
20.0
-
$
$
$
$
26.2
-
$
$
$
$
87.3
-
$
$
$
$
153.6
-
$
$
$
$
89.5
-
$
$
$
$
271.8
-
$
$
$
$
246.9
-
$
$
$
$
$
$
20.3
(34.4)
-170.0%
54.7
-
34.5
30.1%
0.2
0.1%
54.7
33.5%
225.2
46.9%
20.0
8.5%
26.2
11.5%
87.3
29.3%
153.6
38.9%
89.5
29.7%
271.8
41.0%
248.2
39.0%
$
$
$
0.62
0.58
55.3
59.7
$
$
$
0.00
0.00
55.3
59.1
$
$
$
1.01
0.96
54.1
57.2
$
$
$
4.22
4.04
53.4
55.8
$
$
$
0.42
0.40
47.8
49.5
$
$
$
0.58
0.57
44.9
46.0
$
$
$
2.02
1.98
43.3
44.1
$
$
$
3.48
3.43
44.1
44.8
$
$
$
1.97
1.94
0.50
45.4
46.0
$
$
$
6.31
6.26
1.90
43.1
43.4
$
$
$
5.89
5.85
1.90
41.2
41.5
$
$
$
20.9
85.1
37.8
$
$
$
15.7
116.1
11.6
$
$
$
27.9
77.8
19.5
$
$
$
166.4
97.6
131.9
$
$
$
92.0
85.4
130.9
$
$
$
100.1
41.5
33.9
$
$
$
210.9
198.9
212.9
$
$
$
215.5
326.2
33.6
$
$
$
342.2
335.8
28.1
$
$
$
349.8
227.4
169.9
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
Prepaid Expenses
Current Deferred Income Taxes
Other Current Assets
$
$
$
8.6
-
$
$
$
8.0
5.2
-
$
$
$
8.4
42.1
-
$
$
$
14.5
43.5
-
$
$
$
19.3
43.7
-
$
$
$
16.5
49.0
-
$
$
$
11.1
68.5
-
$
$
$
9.1
35.1
-
$
$
$
8.8
54.0
-
$
$
$
30.2
37.0
-
$
$
$
31.4
42.1
-
$
$
$
$
$
$
$
$
$
$
$
$
$
152.4
0.7
5.9
40.2
2.3
49.1
12.1
32.2
8.4
52.8
$
$
$
$
$
$
$
$
$
$
$
$
$
156.6
0.7
8.3
30.1
13.9
53.0
10.7
41.0
27.2
6.5
85.3
$
$
$
$
$
$
$
$
$
$
$
$
$
175.7
0.7
8.5
33.2
15.3
57.6
10.7
59.5
48.7
5.0
123.8
$
$
$
$
$
$
$
$
$
$
$
$
$
453.8
0.7
9.2
40.9
18.8
69.5
16.7
70.5
6.4
16.7
110.3
$
$
$
$
$
$
$
$
$
$
$
$
$
371.4
0.7
10.7
51.0
23.9
86.3
24.6
87.1
14.8
37.0
163.5
$
$
$
$
$
$
$
$
$
$
$
$
$
241.0
0.7
11.5
80.5
92.7
21.0
125.5
7.7
10.5
164.7
$
$
$
$
$
$
$
$
$
$
$
$
$
702.3
0.7
11.6
32.1
44.4
10.4
119.2
31.7
42.2
203.5
$
$
$
$
$
$
$
$
$
$
$
$
$
619.6
0.7
11.9
34.6
47.3
8.3
130.3
71.8
44.7
255.1
$
$
$
$
$
$
$
$
$
$
$
$
$
768.9
0.7
12.3
38.1
51.1
8.0
138.0
54.1
28.0
228.1
$
$
$
$
$
$
$
$
$
$
$
$
$
814.3
0.7
12.5
41.3
54.5
7.8
177.6
30.7
26.2
242.3
$
$
$
$
$
$
$
$
$
$
$
$
$
903.9
7.2
7.2
7.2
192.5
31.2
19.1
250.0
Total Assets
205.2
241.9
299.5
564.1
534.9
405.8
905.8
874.6
997.0
1,056.6
1,153.9
Accounts payable
Short-Term Debt
Taxes Payable
Accrued Expenses
Accrued Liabilities
Deferred Revenues
Current Deferred Income Taxes
Other Current Liabilities
$
$
$
$
$
$
$
$
6.4
0.2
9.8
22.4
1.3
$
$
$
$
$
$
$
$
6.8
0.2
14.4
28.1
0.4
$
$
$
$
$
$
$
$
7.2
0.4
5.8
17.0
20.1
0.2
$
$
$
$
$
$
$
$
21.9
0.4
16.8
70.7
11.4
$
$
$
$
$
$
$
$
40.9
1.3
20.4
78.9
15.7
$
$
$
$
$
$
$
$
9.1
1.6
37.2
78.6
-
$
$
$
$
$
$
$
$
6.3
0.6
18.5
193.4
33.8
$
$
$
$
$
$
$
$
7.6
0.3
27.7
134.8
8.2
$
$
$
$
$
$
$
$
7.1
0.2
14.1
134.1
17.6
$
$
$
$
$
$
$
$
9.6
20.7
106.3
36.3
$
$
$
$
$
$
$
$
13.1
30.5
116.9
5.6
$
$
$
$
$
40.1
1.8
65.8
67.6
$
$
$
$
$
49.8
1.7
74.8
76.4
$
$
$
$
$
50.5
1.6
73.1
74.7
$
$
$
$
$
121.2
1.2
166.2
167.4
$
$
$
$
$
157.2
2.4
238.2
240.6
$
$
$
$
$
126.5
1.3
190.3
191.6
$
$
$
$
$
252.6
0.5
483.2
483.7
$
$
$
$
$
178.6
0.2
342.8
343.0
$
$
$
$
$
173.2
192.5
159.6
352.1
$
$
$
$
$
172.9
200.4
164.6
365.0
$
$
$
$
$
166.0
204.5
265.1
473.5
Total Liabilities
Retained Earnings
Preferred Equity
$
$
$
107.7
(164.6)
0.0
$
$
$
126.3
(164.5)
-
$
$
$
125.2
(109.8)
-
$
$
$
288.6
115.4
-
$
$
$
397.8
133.3
-
$
$
$
318.1
159.5
-
$
$
$
736.2
246.8
-
$
$
$
521.5
395.8
-
$
$
$
525.3
466.7
-
$
$
$
537.9
659.2
-
$
$
$
639.5
647.8
-
Total Equity
97.5
115.7
174.3
275.5
137.1
87.7
169.5
353.1
471.7
518.7
514.4
205.2
241.9
299.5
564.1
534.9
405.8
905.8
874.6
997.0
1,056.6
1,153.9
$
$
$
$
$
$
$
$
$
$
$
$
$
26.2
28.9
1.8
97.0
3.2
(30.1)
(6.4)
3.1
(37.9)
$
$
$
$
$
$
$
$
$
$
$
$
$
87.3
22.9
(43.4)
(179.0)
3.0
(1.5)
12.6
4.4
414.6
$
$
$
$
$
$
$
$
$
$
$
$
$
153.6
22.1
(6.7)
179.3
(0.8)
0.4
(21.7)
3.1
(195.4)
$
$
$
$
$
$
$
$
$
$
$
$
$
89.5
30.3
(1.2)
5.6
20.7
(0.6)
(2.1)
(7.1)
(169.4)
$
$
$
$
$
$
$
$
$
$
$
$
$
271.8
35.4
40.4
(141.8)
2.5
22.5
(21.7)
(31.6)
$
$
$
$
$
$
$
$
$
$
$
$
$
246.9
39.3
27.5
(21.8)
0.2
3.5
(13.0)
(19.4)
175.5
Balance Sheet
MRQ
Assets
Cash and Equiv
Short-Term Investments
Net Receivables
-69.3%
Inventories, other
Inventories
68.2%
575.0%
-0.7%
-74.1%
528.2%
-84.2%
-16.5%
$
$
$
505.0%
459.0
310.8
60.6
-64.3%
TTM
$
$
$
$
$
$
$
$
$
$
$
$
$
34.5
9.7
1.0
15.6
(0.8)
1.0
(1.5)
-
$
$
$
$
$
$
$
$
$
$
$
$
$
0.2
9.7
3.1
26.2
(2.5)
0.3
5.7
5.5
$
$
$
$
$
$
$
$
$
$
$
$
$
54.7
11.4
(37.3)
4.3
(7.9)
1.1
0.8
6.5
-
$
$
$
$
$
$
$
$
$
$
$
$
$
225.2
14.6
40.8
0.1
(112.3)
(3.3)
4.0
8.6
(10.3)
147.4
$
$
$
$
$
$
$
$
$
$
$
$
$
20.0
22.0
(8.6)
0.2
1.0
(5.4)
26.1
12.5
3.3
81.7
59.6
48.2
33.7
314.8
152.7
85.8
320.7
133.9
(34.3)
177.6
438.7
(3.9)
(144.4)
(21.1)
(45.3)
$
$
$
$
$
$
$
$
$
(3.7)
(199.1)
(13.2)
(48.2)
$
$
$
$
$
$
$
$
$
(5.4)
0.2
(151.5)
(25.0)
8.0
$
$
$
$
$
$
$
$
$
(32.7)
(172.2)
(52.4)
$
$
$
$
$
$
$
$
$
(62.1)
(5.0)
(133.8)
(54.3)
$
$
$
$
$
$
$
$
$
170.4
(40.8)
(0.7)
(126.4)
2.6
$
$
$
$
$
$
$
$
$
156.6
(36.4)
(0.7)
(314.1)
(194.6)
$
$
$
$
$
$
$
$
$
(30.3)
(696.5)
(157.9)
$
$
$
$
$
$
$
$
$
(3.8)
(713.7)
(27.2)
(41.2)
$
$
$
$
$
$
$
$
$
(19.1)
(331.8)
(28.3)
63.0
$
$
$
$
$
$
$
$
$
(19.2)
(0.4)
(334.0)
(28.2)
(2.8)
$
$
$
$
$
$
$
$
$
$
$
19.2
(34.7)
(15.4)
(0.2)
(0.2)
(0.1)
(15.7)
22.3
20.9
(1.5)
$
$
$
$
$
$
$
$
$
$
$
12.2
(17.1)
(5.0)
(0.2)
(0.2)
(0.0)
(5.2)
20.9
15.7
(5.1)
$
$
$
$
$
$
$
$
$
$
$
4.9
(34.1)
(29.2)
(0.3)
(0.3)
(29.6)
15.7
27.9
12.1
$
$
$
$
$
$
$
$
$
$
$
40.6
(184.9)
(144.3)
(0.4)
(0.4)
(123.9)
27.9
166.4
138.5
$
$
$
$
$
$
$
$
$
$
$
6.5
(183.1)
(176.6)
(1.2)
(1.2)
(172.8)
166.4
92.0
(74.4)
$
$
$
$
$
$
$
$
$
$
$
2.2
(82.3)
(80.1)
(1.6)
(1.6)
(80.2)
92.0
100.1
8.1
$
$
$
$
$
$
$
$
$
$
$
7.6
(25.0)
(17.4)
(1.9)
(1.9)
(15.4)
100.1
210.9
110.7
$
$
$
$
$
$
$
$
$
$
$
21.5
21.5
(0.6)
(0.6)
28.6
210.9
215.5
4.6
$
$
$
$
$
$
$
$
$
$
$
36.2
36.2
230.0
(0.3)
229.7
(18.2)
202.3
215.5
342.2
126.8
$
$
$
$
$
$
$
$
$
$
$
2.1
(152.7)
(150.6)
(0.2)
(0.2)
(83.1)
(232.9)
342.2
349.8
7.6
$
$
$
$
$
$
$
$
$
$
$
2.2
(74.9)
(72.8)
(78.2)
(145.8)
349.8
639.9
290.0
$
$
$
$
59.6
3.9
55.6
25.9
$
$
$
$
48.2
3.7
44.5
(18.1)
$
$
$
$
33.7
5.4
28.3
60.2
$
$
$
$
314.8
32.7
282.1
467.9
$
$
$
$
152.7
62.1
90.6
48.4
$
$
$
$
85.8
40.8
45.0
(94.3)
$
$
$
$
320.7
36.4
284.3
648.8
$
$
$
$
133.9
30.3
103.6
(210.3)
$
$
$
$
(34.3)
3.8
(38.2)
(70.0)
$
$
$
$
177.6
19.1
158.5
395.0
$
$
$
$
438.7
19.2
419.5
493.1
$
$
$
$
$
$
$
$
$
InterDigital, Inc.
(IDCC)
Enter Ticker
Refresh
Color Coding
8/21/2013
2003
2004
2005
2006
2007
2008
2009
2010
2011
2012
TTM
39.83
7279.56
18.88
7.74
49.58
45.06
12.60
12.87
20.63
7.01
6.08
36.76
6429.13
16.94
6.57
40.71
39.65
7.90
9.34
13.06
4.89
2.91
EV/EBITDA
32.31
292.36
32.57
4.22
11.78
-39.64
5.05
6.08
8.24
3.27
2.11
22.81
22.44
32.81
5.25
9.03
23.16
2.43
13.85
-35.65
9.64
2.18
P/S
11.98
10.88
6.33
3.63
4.23
5.17
3.70
5.01
6.12
2.87
2.32
P/BV
14.08
9.76
5.92
6.33
7.24
13.47
6.48
5.60
3.91
3.67
2.87
P/Tang BV
21.04
15.11
8.99
8.51
19.85
-31.17
21.83
8.87
5.53
5.59
4.58
P/CF
38.48
-4624.32
11.28
7.06
10.17
45.65
8.20
11.28
15.22
5.89
4.86
P/FCF
24.68
25.36
36.48
6.18
10.95
26.25
3.87
19.08
-48.36
12.02
3.52
ROE
35.4%
0.1%
31.4%
81.8%
14.6%
29.9%
51.5%
43.5%
19.0%
52.4%
48.2%
ROA
16.8%
0.1%
18.3%
39.9%
3.7%
6.5%
9.6%
17.6%
9.0%
25.7%
21.5%
ROIC
58.5%
0.2%
38.2%
125.9%
10.0%
19.9%
36.2%
85.2%
66.7%
91.9%
115.5%
CROIC
94.0%
73.8%
19.8%
157.7%
45.3%
32.7%
116.8%
67.1%
-26.2%
51.7%
192.4%
55.8%
42.9%
54.5%
76.1%
31.2%
41.8%
28.6%
45.1%
23.1%
50.8%
42.5%
7.1%
10.3%
16.9%
15.8%
13.8%
7.4%
15.4%
17.9%
25.6%
27.2%
34.9%
Quick Ratio
3.80
3.14
3.48
3.74
2.36
1.90
2.78
3.47
4.44
4.71
5.44
Current Ratio
3.80
3.14
3.48
3.74
2.36
1.90
2.78
3.47
4.44
4.71
5.44
0.02
0.02
0.01
0.01
0.03
0.03
0.01
0.00
0.41
0.39
0.40
0.02
0.01
0.01
0.00
0.02
0.02
0.00
0.00
0.41
0.39
0.40
0.00
0.00
0.00
0.00
0.01
0.02
0.00
0.00
0.00
0.00
0.00
Book to Market
Solvency
Efficiency Ratios
Asset Turnover
0.56
0.43
0.54
0.85
0.44
0.56
0.33
0.45
0.30
0.63
0.55
Cash % of Revenue
18.2%
15.2%
17.1%
34.6%
39.3%
43.8%
70.9%
54.6%
113.4%
52.8%
72.1%
Receivables % of Revenue
33.0%
11.2%
12.0%
27.4%
55.9%
14.8%
71.6%
8.5%
9.3%
25.6%
9.5%
SG&A % of Revenue
34.1%
56.7%
50.8%
5.7%
13.7%
15.6%
27.2%
22.1%
10.4%
5.6%
5.3%
R&D % of Revenue
40.1%
49.4%
38.7%
13.6%
37.2%
70.1%
21.5%
18.1%
21.1%
10.2%
9.9%
34.7
Liquidity Ratios
Days Sales Outstanding
120.5
40.9
43.7
100.2
203.9
54.1
261.3
31.1
34.0
93.5
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
156.6
220.6
56.6
59.4
0.0
36.2
27.7
32.6
0.0
0.0
0.0
-56.5
-16.7
-2.4
201.9
0.0
-2.2
65.8
2.2
Receivables Turnover
3.03
4.19
10.47
6.35
1.78
2.77
2.41
3.20
9.78
6.70
5.53
Inventory Turnover
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
33.1%
35.4%
34.1%
25.6%
63.5%
143.2%
70.3%
36.9%
29.2%
34.2%
37.4%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
3.0%
2.8%
1.1%
0.7%
1.2%
1.0%
0.2%
0.1%
132.0%
65.4%
93.8%
0.3%
0.4%
0.2%
0.2%
0.7%
1.2%
0.2%
0.2%
0.1%
0.0%
0.0%
90.2%
88.7%
81.8%
76.5%
64.7%
45.1%
44.5%
38.5%
99.9%
100.0%
100.0%
9.8%
11.3%
18.2%
23.5%
35.3%
54.9%
55.5%
61.5%
0.1%
0.0%
0.0%
1.0%
0.8%
0.6%
0.3%
0.7%
0.7%
0.1%
0.1%
19.3%
19.0%
17.7%
8.2%
9.5%
12.1%
19.1%
21.6%
9.7%
40.9%
22.3%
32.3%
33.7%
50.0%
Quality Scores
Piostroski F Score
6.00
5.00
7.00
8.00
4.00
8.00
8.00
7.00
2.00
8.00
6.00
8.42
5.31
5.70
7.52
2.96
4.02
2.62
4.78
4.23
5.68
3.03
15.74
9.94
10.66
15.05
6.46
7.72
6.56
10.42
10.05
12.43
8.52
-3.21
-2.33
-0.67
-1.87
-3.38
0.06
-3.34
-2.87
-0.67
-3.45
-4.01
-1.42
-0.38
-3.14
-3.80
-0.24
-2.72
-2.13
0.68
-3.83
InterDigital, Inc.
(IDCC)
8/21/2013
Enter Ticker
Refresh
2003
$55.6
% Change
2004
$44.5
-20.0%
Owner Earnings
2005
$28.3
-36.4%
2006
$282.1
896.7%
2007
$90.6
-67.9%
2008
$45.0
-50.4%
2009
$284.3
531.9%
2010
$103.6
-63.6%
2011
-$38.2
-136.9%
2012
$158.5
515.3%
TTM
$419.5
164.6%
EBITDA
2003
$39.3
% Change
2004
$3.4
-91.3%
2005
$28.5
734.8%
2006
$351.0
1131.4%
2007
$69.5
-80.2%
2008
-$26.3
-137.9%
2009
$136.8
620.2%
2010
$235.9
72.5%
2011
$165.1
-30.0%
2012
$467.0
182.8%
TTM
$433.1
-7.3%
2004
42.9%
-11.6%
2005
17.3%
-59.6%
2006
58.7%
238.4%
2007
38.7%
-34.1%
2008
19.7%
-49.1%
2009
95.6%
385.4%
2010
26.3%
-72.5%
2011
-12.7%
-148.2%
2012
23.9%
289.0%
TTM
65.9%
175.4%
2004
73.8%
-21.5%
2005
19.8%
-73.2%
2006
157.7%
698.4%
2007
45.3%
-71.3%
2008
32.7%
-27.7%
2009
116.8%
257.1%
2010
67.1%
-42.6%
2011
-26.2%
-139.0%
2012
51.7%
297.6%
TTM
192.4%
271.8%
2008
-$94.3
-294.8%
2009
$648.8
787.7%
2010
-$210.3
-132.4%
2011
-$70.0
66.7%
2012
$395.0
664.6%
TTM
$493.1
24.8%
2004
0.3%
-88.9%
2003
2004
100.0%
100.0%
% Change 0.0%
2005
3.1%
797.6%
2006
23.7%
671.6%
2007
8.5%
-64.2%
2008
-2.5%
-129.7%
2009
19.8%
884.9%
2010
16.4%
-17.0%
2011
12.1%
-26.2%
2012
30.5%
151.8%
TTM
47.4%
55.3%
2005
$0.96
########
2006
$4.04
322.1%
2007
$0.40
-90.0%
2008
$0.57
41.1%
2009
$1.98
247.2%
2010
$3.43
73.1%
2011
$1.94
-43.3%
2012
$6.26
222.1%
TTM
$5.85
-6.6%
2004
25.4
2.8%
2005
36.5
43.8%
2006
6.2
-83.0%
2007
10.9
77.0%
2008
26.2
139.8%
2009
3.9
-85.3%
2010
19.1
393.3%
2011
-48.4
-353.5%
2012
12.0
124.9%
TTM
3.5
-70.8%
2004
3.9%
-2.7%
2005
2.7%
-30.5%
2006
16.2%
489.9%
2007
9.1%
-43.5%
2008
3.8%
-58.3%
2009
25.9%
578.7%
2010
5.2%
-79.7%
2011
-2.1%
-139.4%
2012
8.3%
502.4%
TTM
28.4%
241.9%
2005
100.0%
0.0%
2006
89.4%
-10.6%
2007
71.1%
-20.4%
2008
74.2%
4.3%
2009
87.0%
17.2%
2010
100.0%
14.9%
2011
76.2%
-23.8%
2012
81.0%
6.2%
TTM
76.9%
-5.0%
2005
7.0
40.0%
2006
8.0
14.3%
2007
4.0
-50.0%
2008
8.0
100.0%
2009
8.0
0.0%
2010
7.0
-12.5%
2011
2.0
-71.4%
2012
8.0
300.0%
TTM
6.0
-25.0%
2003
4.1%
% Change
2003
2004
33.7%
-3.6%
% Change -110.8%
2005
14.9%
508.7%
2006
100.1%
571.5%
2007
13.4%
-86.6%
2008
30.8%
130.1%
2009
24.7%
-19.7%
2010
48.1%
94.5%
2011
22.4%
-53.4%
2012
65.2%
190.6%
TTM
50.4%
-22.8%
2005
33.5%
########
2006
46.9%
39.8%
2007
8.5%
-81.8%
2008
11.5%
34.3%
2009
29.3%
155.8%
2010
38.9%
32.7%
2011
29.7%
-23.8%
2012
41.0%
38.3%
TTM
39.0%
-5.0%
2005
5.7
7.4%
2006
7.5
31.8%
2007
3.0
-60.6%
2008
4.0
35.7%
2009
2.6
-34.9%
2010
4.8
82.7%
2011
4.2
-11.4%
2012
5.7
34.1%
TTM
3.0
-46.6%
2005
-170.0%
-264.4%
2006
35.6%
120.9%
2007
37.5%
5.4%
2008
34.4%
-8.2%
2009
22.6%
-34.4%
2010
39.2%
73.7%
2011
28.2%
-28.1%
2012
33.5%
18.7%
TTM
32.9%
-1.8%
2003
2004
2005
2006
2007
2008
2009
2010
2011
2824.1% 2361.1% 1472.5% ######## 2437.7% 1535.9% ######## ######## -19.8%
% Change -16.4%
-37.6% 1118.6% -86.4%
-37.0% 1659.4% -18.1% -100.1%
2012
79.1%
499.4%
TTM
205.1%
159.2%
2012
79.1%
499.0%
TTM
205.1%
159.2%
2003
30.1%
% Change
2004
0.1%
-99.5%
2005
-1.4
64.7%
2006
-0.4
73.2%
2007
-3.1
-728.6%
2003
8.4
% Change
2004
5.3
-36.9%
Tax Rate
2008
-3.8
-21.0%
2009
-0.2
93.6%
2010
-2.7
-1014.9%
2011
-2.1
21.8%
2012
0.7
131.8%
TTM
-3.8
-665.5%
Debt to Equity
2003
2004
110.5%
109.2%
% Change -1.2%
2003
24.7
% Change
2003
2004
-4.0
% Change #DIV/0!
2004
$0.00
-99.5%
Piotroski F score
2004
5.0
-16.7%
2003
$0.58
% Change
Gross Margin
2003
6.0
% Change
2007
$48.4
-89.7%
FCF Yield
2003
3.1%
% Change
2006
$467.9
677.5%
Price / FCF
2003
94.0%
% Change
2005
$60.2
432.1%
Diluted EPS
FCF / Sales
2003
48.6%
% Change
2003
2004
$25.9
-$18.1
% Change -169.9%
2003
2004
17.4%
103.4%
% Change 493.7%
2005
71.8%
-34.2%
2006
104.8%
45.8%
2007
290.2%
177.0%
2008
362.9%
25.0%
2009
434.3%
19.7%
2010
147.7%
-66.0%
2011
111.4%
-24.6%
2012
103.7%
-6.9%
TTM
124.3%
19.9%
2003
2004
2005
2006
2007
2008
2009
2010
2011
2012
TTM
######## ######## 8086.3% ######## 6911.4% 2797.6% ######## ######## ########
% Change -27.2%
-61.5%
845.4%
-91.0%
-59.5% 1639.9% -26.1% -159.0% #VALUE! #VALUE!
2003
2004
2005
2006
2007
2008
2009
2010
2011
3130.8% 2660.5% 1800.4% ######## 3766.0% 3405.5% ######## ######## -19.8%
% Change -15.0%
-32.3% 1202.5% -83.9%
-9.6%
1683.7%
-5.3%
-100.0%
InterDigital, Inc.
(IDCC)
Shares Out.
41.182
M.O.S
41.18
Enter Ticker
Fiscal Year
Cash Flow Data
Refresh
CLEAR
Trend
2003
Discount %
5.0%
12.0%
Terminal %
Select FCF
2%
FCF
50%
8/21/2013
Growth
5.0%
Current Price
$35.57
Fair Value
2004
Buy Under
Actual M.O.S
52 Wk High
52 Wk Low
$27.48
35%
$48.68
$32.15
2006
2007
2008
2009
54.96
2005
2010
2011
$59.6
($3.9)
$35.7
$55.6
YOY% Change
$48.2
($3.7)
($0.2)
$44.5
-20.0%
$33.7
($5.4)
$91.5
$28.3
-36.4%
$314.8
($32.7)
$247.2
$282.1
896.7%
$152.7
($62.1)
$97.5
$90.6
-67.9%
$85.8
($40.8)
$25.9
$45.0
-50.4%
$320.7
($36.4)
$134.1
$284.3
531.9%
$133.9
($30.3)
$175.3
$103.6
-63.6%
($34.3)
($3.8)
$121.3
($38.2)
-136.9%
100.0%
25.8%
30.1%
100.0%
-6.1%
0.1%
100.0%
10.5%
33.5%
89.4%
70.0%
46.9%
71.1%
20.3%
8.5%
74.2%
-24.1%
11.5%
87.0%
38.3%
29.3%
100.0%
54.2%
38.9%
$0.58
17.4%
$0.00
103.4%
$0.96
-170.0%
$4.04
35.6%
$0.40
37.5%
$0.57
34.4%
$1.98
22.6%
94.0%
48.6%
73.8%
42.9%
19.8%
17.3%
157.7%
58.7%
45.3%
38.7%
32.7%
19.7%
16.8%
35.4%
0.1%
0.1%
18.3%
31.4%
39.9%
81.8%
3.7%
14.6%
110.5%
1.8%
28.2
288.3
31.3
109.2%
1.4%
23.6
209.8
26.6
71.8%
0.9%
14.7
80.9
18.0
104.8%
0.4%
179.4
764.5
234.5
2008-2012
0.0%
37.0%
51.7%
23.9%
9.6%
43.5%
81.0%
44.7%
29.7%
30.5%
82.1%
19.9%
2007-2010
64.6%
4.6%
56.2%
32.5%
8.0%
36.7%
80.6%
29.3%
20.4%
19.0%
103.9%
-4.3%
2008-2011
0.0%
0.0%
49.9%
23.0%
9.3%
36.7%
81.6%
41.5%
29.5%
9.7%
50.5%
0.0%
2004-2011
23.8%
0.0%
56.2%
32.5%
9.3%
30.6%
88.2%
29.3%
29.5%
16.5%
157.0%
0.0%
2005-2012
16.8%
27.9%
48.5%
25.1%
13.6%
37.4%
84.0%
41.5%
31.6%
22.2%
30.8%
26.8%
2003-2008
0.0%
-4.2%
59.5%
40.8%
11.6%
30.6%
94.7%
15.4%
20.8%
14.8%
-0.3%
7.6%
2012
TTM
$177.6
($19.1)
$323.3
515.3%
$438.7
($19.2)
$303.5
$419.5
164.6%
76.2%
44.7%
29.7%
81.0%
65.1%
41.0%
76.9%
61.8%
39.0%
$3.43
39.2%
$1.94
28.2%
$6.26
33.5%
$5.85
32.9%
116.8%
95.6%
67.1%
26.3%
-26.2%
-12.7%
51.7%
23.9%
192.4%
65.9%
6.5%
29.9%
9.6%
51.5%
17.6%
43.5%
9.0%
19.0%
25.7%
52.4%
21.5%
48.2%
290.2%
1.7%
24.4
69.1
37.7
362.9%
1.5%
15.4
28.0
34.1
434.3%
0.3%
270.2
486.8
607.4
147.7%
0.1%
221.3
359.7
575.5
111.4%
29.0%
-0.2
-212.1
-0.2
103.7%
27.9%
0.8
124.3%
28.4%
2.1
0.8
2.1
2009-2012
89.2%
-17.7%
59.4%
25.1%
13.6%
47.5%
84.0%
49.4%
34.3%
30.6%
46.8%
-17.9%
2007-2009
0.4%
77.1%
45.3%
38.7%
6.5%
29.9%
74.2%
20.3%
11.5%
12.7%
121.3%
44.9%
2008-2010
0.0%
51.7%
67.1%
26.3%
9.6%
43.5%
87.0%
38.3%
29.3%
31.4%
145.2%
24.9%
2009-2011
157.4%
0.0%
67.1%
26.3%
9.6%
43.5%
87.0%
44.7%
29.7%
0.7%
-0.9%
0.0%
2010-2012
23.7%
23.7%
51.7%
23.9%
17.6%
43.5%
81.0%
54.2%
38.9%
29.6%
35.2%
15.2%
Median
23.7%
4.6%
51.7%
26.3%
9.6%
43.5%
81.0%
41.5%
29.5%
19.0%
50.5%
0.0%
2004-2009
-7.6%
44.9%
59.5%
40.8%
8.0%
30.6%
88.2%
15.4%
20.4%
23.5%
276.3%
46.1%
2005-2010
14.2%
29.6%
56.2%
32.5%
13.6%
37.4%
88.2%
29.3%
31.4%
19.3%
29.1%
31.8%
2006-2011
10.2%
0.0%
56.2%
32.5%
9.3%
36.7%
81.6%
41.5%
29.5%
-8.9%
-13.6%
0.0%
2007-2012
46.8%
11.8%
48.5%
25.1%
9.3%
36.7%
78.6%
41.5%
29.5%
23.1%
73.0%
3.1%
2003-2012
20.2%
12.3%
51.7%
32.5%
13.2%
33.4%
88.2%
32.0%
29.9%
21.5%
30.3%
12.9%
Median
16.8%
11.8%
56.2%
32.5%
11.6%
33.4%
88.2%
29.3%
29.5%
19.3%
30.3%
12.3%
$158.5
Margins
Gross Margin
Operating Margin
Net Margin
Debt Related
Debt to Equity
Capitalization Ratio
FCF to Total Debt
FCF to Short Term Debt
FCF to Long Term Debt
2007-2011
60.8%
0.0%
45.3%
26.3%
9.0%
29.9%
76.2%
38.3%
29.3%
6.5%
48.1%
0.0%
2003-2010
19.2%
9.3%
70.4%
40.8%
13.2%
33.4%
94.7%
23.0%
29.7%
19.3%
29.0%
12.3%
$166.46
2023
251.47
2014
2015
$174.79
2024
256.50
Calculation
Total Cash
$
MAX(0,Current Liabilities-Current Assets)
$
Excess Cash
$
Adding some Intangibles
$
Interest Bearing Debt
Present Value
$
Shares Outstanding
Per Share Value
$
Desired Margin of Safety
Purchase Price
$
Current Price
$
Margin of Safety
$183.53
2025
261.63
$191.79
2026
266.86
2017
2018
$200.42
2027
272.20
$209.43
2028
277.65
2019
$218.86
2029
283.20
2020
$227.72
2030
288.86
2021
$236.95
2031
294.64
2022
$246.54
2032
300.53
Discount Rates
1% $
3% $
Growth Rates
0%
10%
10%
5%
$
7% $
9% $
10%
51.63 $
56.10 $
11%
49.21 $
53.27 $
61.17
66.94
73.48
57.89
63.12
69.05
$
$
$
$
$
$
12%
47.04
50.75
$
$
13%
45.10 $
48.50 $
14%
43.35
46.47
54.96
$
$
$
52.34
56.69
61.61
50.00
53.98
58.46
59.73
65.12
$
$
$
Growth Rates
Variable Fields
Intangibles% add to DCF
Decay Rate (Yr4E-Yr7E)
Extra Decay (Yr8E-Yr10E)
2016
1%
10%
31.1%
11%
27.7%
3%
36.6%
5%
41.9%
46.9%
51.6%
7%
9%
12%
24.4%
13%
21.1%
14%
17.9%
33.2%
29.9%
26.7%
23.5%
38.6%
43.6%
48.5%
35.3%
32.0%
37.3%
42.3%
28.9%
34.1%
39.2%
40.4%
45.4%
Current EPS
Exp Growth Dividend Yield
InterDigital, Inc.
(IDCC)
0%
8/21/2013
Enter Ticker
1.12%
Expected PE
Refresh
Katsenelson Absolute PE
Adjusted Base PE
Business Risk
Premium/Discount Factor:
Financial Risk
Premium/Discount Factor:
Earnings Predictability
Premium/Discount Factor:
Adjusted Fair Value PE
Average
Excellent
Average
10 of 20 pts
19 of 20 pts
10 of 20 pts
10
10
M.O.S
$35.57
$44.99
7.70
6.06
1%
21%
2008
29.90%
2009
51.47%
1
9.63%
1
116.78%
1
70.29%
1
2010
43.50%
1
17.56%
1
67.09%
1
36.90%
1
2011
18.97%
0
8.97%
0
-26.18%
0
29.25%
1
2012
52.40%
1
25.72%
1
51.74%
1
34.23%
0
TTM
48.25%
1
21.51%
1
192.35%
1
37.42%
0
6.46%
32.70%
143.21%
15 pts out of 20
2008
1.90
0.03
0.02
1535.88%
2010
3.47
1
0.00
1
0.00
1
22134.40%
1
19 pts out of 20
2008
74.23%
11.47%
$0.57
$85.81
2009
87.02%
1
29.34%
1
$1.98
1
$320.69
1
12 pts out of 20
0.00%
1.12%
2011
4.44
1
0.41
1
0.00
1
-19.81%
0
2012
4.71
1
0.39
1
0.00
1
79.11%
1
TTM
5.44
1
0.40
1
0.00
1
205.08%
1
Excellent 9% Factor
2010
100.00%
1
38.93%
1
$3.43
1
$133.92
0
2011
76.23%
0
29.65%
0
$1.94
0
-$34.34
0
2012
80.95%
1
40.99%
1
$6.26
1
$177.61
1
TTM
76.94%
0
38.96%
0
$5.85
0
$438.69
1
Earnings
Safety
Financial
Safety
CLEAR
Business
Safety
6.06
1.00
=
7.06
x
Average
[1 + (1 - 1)]
1.00
x
Excellent [1 + (1 - 0.91)]
0.91
x
Average
[1 + (1 - 1)]
1.00
=
1%
7.70
P/E
7.00
7.65
8.30
8.95
9.60
10.25
10.90
11.55
12.20
12.85
13.50
14.15
14.80
15.45
16.10
16.75
17.40
17.90
18.40
18.90
19.40
19.90
21%
20.40
20.90
21.40
21.90
22%
23%
24%
25%
0.65
0.50
Dividend Yield
0.0%
0.1%
0.5%
1.0%
1.5%
2.0%
2.5%
3.0%
3.5%
4.0%
4.5%
5.0%
5.5%
6.0%
6.5%
10.0%
AVERAGE
40.7%
4
15.0%
4
72.4%
4
58.6%
3
STDEV
13.5%
15
0.0%
7.8%
75.0%
44.0%
AVERAGE STDEV
3.79
1.32
5
0.21
0.21
5
0.00
0.01
5
8492.8% 12567.9%
4
19
0.0%
AVERAGE
82.6%
3
31.6%
3
3.34
3
$187.06
3
STDEV
9.7%
12
0.0%
11.0%
2.29
169.33
InterDigital, Inc.
(IDCC)
41.182
Shares Out.
Main. Capex
Normalized Income
41.18
$23.50
$154.00
8/21/2013
Discount Rate
R&D Years
SG&A %
9%
25%
$154.00
Enter Ticker
Refresh
CLEAR
Current Price
EPV
EPV MOS
NCAV
52 Wk High
52 Wk Low
$35.57
$48.78
$7.74
27.1%
$6.42
$48.68
$32.15
Shares Outstanding
Balance Sheet Assets
Adjusted Assets
Total Liabilities
Total Equity
Average SGA %
41.2
1,122.7
1,122.7
639.5
514.4
16.2%
$
$
$
$
Marketing/Brand Value
107.4
Data: EPV
R&D Value
Cash Needed for Business
Interest Bearing Debt
Non Interest Bearing Debt
Excess Cash
$
$
$
$
$
159.4
6.4
204.5
314.3
756.5
Cost of Capital
Normalized Adjusted Income
Average Maintenance Capex
Interest Bearing Debt
1% of sales
Cash & Equiv
Adjustments:
Assets
$
$
$
$
$
Marketable Securities
Accounts Receivable
Other Receivable
Net Receivables
$
$
$
$
$
$
$
$
$
$
9.0%
154.0
23.5
204.5
6.4
769.8
$30
$20
$10
$0
558.9
41.18
Book Value
EPV
$
$
EPV
2,610.0
1,864.3
Per Share
$
63.38
$
45.27
+ Cash - Debt
$
3,168.9
$
2,423.2
9%
11%
13%
$
$
$
$
Per Share
76.95
58.84
1,450.0
35.21
1,186.4
1,003.9
$
$
28.81
24.38
$
$
2,008.9
48.78
1,745.3
1,562.7
$
$
42.38
37.95
Q2
$60
Calculation: EPV
11.73
6.42
33.74
18.21
7.74
$40
Cash - Debt
Shares
Total
Per Share
290.65 $
7.06
$
483.15
$
264.37
$ 1,389.48
$
749.97
$
318.67
419.5
172.8
165.7
154.6
277.1
$50
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
310.8
60.6
60.6
Multiplier
Reproduction
Asset Value
$
459.0
$
$
$
$
310.8
60.6
60.6
31.4
42.1
903.9
192.5
192.5
7.2
19.1
1,122.7
$
$
$
$
$
$
$
$
$
$
$
31.4
42.1
903.9
192.5
192.5
7.2
19.1
1,122.7
Adjustments:
Liabilities & Equity
Accounts Payable
Accrued Expenses
Accrued Liabilities
Notes Payable/Short Term Debt
Current Port. of LT Debt/Capital
Leases
Other Current Liabilities
Total Current Liabilities
Long-Term Debt
Capital Lease Obligations
Deferred Income Taxes
Total Other Liabilities
Total Liabilities
Common Stock Equity
Retained Earnings
Total Capitalization
Total Equity
Total Liabilities & Equity
Book Value
$
13.1
$
$
30.5
$
$
$
$
$
$
$
$
$
$
$
$
$
$
5.6
49.2
204.5
265.1
639.5
514.4
647.8
718.9
514.4
1,153.9
Fixed BV
Multiplier
Reproduction
Liability Value
$
13.1
$
$
30.5
$
$
$
5.6
49.2
$
$
$
$
204.5
265.1
639.5
$
$
$
514.4
647.8
718.9
$
$
514.4
1,153.9
InterDigital, Inc.
(IDCC)
8/21/2013
Enter Ticker
Current Price
NNWC
NNWC %
NCAV
NCAV %
$35.57
$4.27
0.0%
$6.42
0.0%
BV
CLEAR
BV
Multiplier
100%
Refresh
$
$
$
$
$
$
$
$
$
$
$
$
$
$
459.02
310.77
60.61
60.61
903.88
1,153.90
639.51
41.18
75%
$
45.46
50%
$
1.465B
$
$
$
$
$
$
$
903.88
1,153.90
639.51
41.18
Total ($m)
903.88 $
$
514.39 $
175.74 $
Per Share
21.95
35.57
12.49
4.27
0%
6.42
0%
264.37
jaetest
Login
Copyright 2013 Old School Value
All Rights Reserved
The material from Old School Value, this spreadsheet or any affiliate sites have no regard to the specific
investment objectives, financial situation, or particular needs of any visitor. Information, tools and articles
published are solely for informational purposes and are not to be construed as a solicitation or an offer to
buy or sell any securities or related financial instruments.
References made to third parties are based on information obtained from sources believed to be reliable, but
are not guaranteed as being accurate. Visitors should not regard it as a substitute for the exercise of their
own judgment. Any opinions expressed in this site are subject to change without notice and Old School Value
or any affiliated sites or authors are not under any obligation to update or keep current the information
contained herein.
Old School Value, officers, associates or clients may have an interest in the securities or derivatives of any
entities from Old School Value or the Old School Value Stock Valuation Spreadsheets referred herein.
Old School Value accepts no liability whatsoever for any loss or damage of any kind arising out of the use of
all or any part from Old School Value or any of the tools containing the name Old School Value.
Our comments are an expression of opinion. While we believe our statements to be true, they always
depend on the reliability of our own credible sources.