Switch to:
Also traded in: Germany
Annual Rates (per share) 10 yrs* 5 yrs* 12 months*
Revenue Growth (%) -3.30  1.50  -3.70 
EBITDA Growth (%) 0.00  7.70  -13.40 
EBIT Growth (%) 0.00  3.40  -18.70 
EPS without NRI Growth (%) 0.00  13.80   
Free Cash Flow Growth (%) -8.60  -6.80  37.20 
Book Value Growth (%) -11.80  14.10  -25.20 

*12-month growth rate is calculated with the quarterly per share revenue (EBITDA, FCF, earnings) of the last 12 months over the per share revenue (EBITDA, FCF, earnings) over the previous 12 months. 5-year and 10-year growth rates are calculated with least-square regression based on the 6-year and 11-year annual numbers.
   Trendline:
Embed
Video Video Tutorial
* All numbers are in millions except for per share data * Preliminary data is from the companies’ press releases. 10-Q/K data is not available yet. Preliminary data is not used in the calculation of Ratios, Scores, or Rankings. Data Export:Download financial data to ExcelDownload financial data to CSV  Add to batch download list20-Y Financial Data Download PrintPrint
Per Share DataAnnuals (USD $)Add to batch download listDownload 20Y FinancialAnnual
Fiscal Period
Dec12 Dec13 Dec14 TTM Dec12 Dec13 Mar14 Dec14 Mar15 Jun15
   
Revenue per Share
14.66
14.20
13.68
EBITDA per Share
1.90
1.86
1.61
EBIT per Share
1.40
1.39
1.13
Earnings per Share (diluted)
1.79
1.66
4.58
1.77
--
--
--
--
--
1.77
eps without NRI
1.79
1.66
4.58
1.77
--
--
--
--
--
1.77
Free Cashflow per Share
1.15
0.86
1.18
Dividends Per Share
--
--
--
--
--
--
--
--
--
--
Book Value Per Share
--
5.40
4.04
--
--
--
--
--
--
--
Tangible Book per share
--
2.74
1.48
--
--
--
--
--
--
--
Month End Stock Price
--
--
--
12.58
--
--
--
--
--
13.99
RatiosAnnualsAdd to batch download listDownload 20Y FinancialAnnual
Fiscal Period
Dec12 Dec13 Dec14 TTM Dec12 Dec13 Mar14 Dec14 Mar15 Jun15
   
Return on Equity %
--
43.39
19.13
65.28
--
43.39
--
44.95
43.26
--
Return on Assets %
--
22.00
8.64
25.67
--
22.00
--
17.67
17.01
--
Return on Capital - Joel Greenblatt %
--
59.70
25.31
68.60
--
59.70
--
53.32
49.46
--
Return on Invested Capital %
--
43.49
19.36
59.98
--
43.49
--
45.90
43.89
--
Weighted Average Cost Of Capital (WACC) %
--
--
--
2.18
--
--
--
--
--
--
Debt to Equity
--
--
--
--
--
--
--
--
--
--
   
Gross Margin %
37.59
37.15
37.02
36.58
37.59
37.15
--
37.02
36.67
36.58
Operating Margin %
9.55
9.78
8.27
7.42
9.55
9.78
--
8.27
7.85
7.42
Net Margin %
7.99
8.25
6.64
6.73
7.99
8.25
--
6.64
6.54
6.73
   
Total Equity to Total Asset
--
0.51
0.39
--
--
0.51
--
0.39
--
--
LT Debt to Total Asset
--
--
--
--
--
--
--
--
--
--
   
Asset Turnover
--
2.67
1.30
3.81
--
2.67
--
2.66
2.60
--
Dividend Payout Ratio
--
--
--
--
--
--
--
--
--
--
   
Days Sales Outstanding
--
42.76
41.14
--
--
42.76
--
41.14
--
--
Days Accounts Payable
--
18.02
23.00
--
--
18.02
--
23.00
--
--
Days Inventory
--
4.32
8.07
2.47
--
4.32
--
3.56
3.62
--
Cash Conversion Cycle
--
29.06
26.21
2.47
--
29.06
--
21.70
3.62
--
Inventory Turnover
--
84.56
45.21
148.06
--
84.56
--
102.60
100.82
--
COGS to Revenue
0.62
0.63
0.63
0.63
0.62
0.63
--
0.63
0.63
0.63
Inventory to Revenue
--
0.01
0.01
0.00
--
0.01
--
0.01
0.01
--
Income StatementAnnuals (USD $) View: Annual
Fiscal Period
Dec12 Dec13 Dec14 TTM Dec12 Dec13 Mar14 Dec14 Mar15 Jun15
   
Revenue
3,470
3,325
3,172
3,031
3,470
3,325
--
3,172
3,100
3,031
Cost of Goods Sold
2,166
2,090
1,998
1,922
2,166
2,090
--
1,998
1,963
1,922
Gross Profit
1,304
1,235
1,174
1,109
1,304
1,235
--
1,174
1,137
1,109
Gross Margin %
37.59
37.15
37.02
36.58
37.59
37.15
--
37.02
36.67
36.58
   
Selling, General, & Admin. Expense
823
773
765
750
823
773
--
765
755
750
Advertising
--
--
--
--
--
--
--
--
--
--
Research & Development
--
--
--
--
--
--
--
--
--
--
Other Operating Expense
150
137
146
133
150
137
--
146
138
133
Operating Income
331
325
262
225
331
325
--
262
243
225
Operating Margin %
9.55
9.78
8.27
7.42
9.55
9.78
--
8.27
7.85
7.42
   
Interest Income
--
--
--
--
--
--
--
--
--
--
Interest Expense
--
--
--
--
--
--
--
--
--
--
Other Income (Expense)
13
21
16
40
13
21
--
16
16
40
   Other Income (Minority Interest)
--
--
--
--
--
--
--
--
--
--
Pre-Tax Income
345
346
278
265
345
346
--
278
260
265
Tax Provision
-68
-71
-68
-61
-68
-71
--
-68
-57
-61
Tax Rate %
19.59
20.62
24.28
23.09
19.59
20.62
--
24.28
21.94
23.09
Net Income (Continuing Operations)
277
274
211
204
277
274
--
211
203
204
Net Income (Discontinued Operations)
--
--
--
--
--
--
--
--
--
--
Net Income
277
274
211
204
277
274
--
211
203
204
Net Margin %
7.99
8.25
6.64
6.73
7.99
8.25
--
6.64
6.54
6.73
   
Preferred dividends
--
--
--
--
--
--
--
--
--
--
EPS (Basic)
1.83
1.70
4.69
1.77
--
--
--
--
--
1.77
EPS (Diluted)
1.79
1.66
4.58
1.77
--
--
--
--
--
1.77
Shares Outstanding (Diluted Average)
236.7
234.2
231.9
--
--
--
--
--
--
--
   
Depreciation, Depletion and Amortization
118
110
111
111
118
110
--
111
111
111
EBITDA
449
435
373
336
449
435
--
373
354
336
Balance SheetAnnuals (USD $) View: Annual
Fiscal Period
Dec12 Dec13 Dec14 Latest Q. Dec12 Dec13 Mar14 Dec14 Mar15 Jun15
   
  Cash And Cash Equivalents
--
79
72
--
--
79
--
72
--
--
  Marketable Securities
--
--
--
--
--
--
--
--
--
--
Cash, Cash Equivalents, Marketable Securities
--
79
72
--
--
79
--
72
--
--
Accounts Receivable
--
390
358
--
--
390
--
358
--
--
  Inventories, Raw Materials & Components
--
--
--
--
--
--
--
--
--
--
  Inventories, Work In Process
--
--
--
--
--
--
--
--
--
--
  Inventories, Inventories Adjustments
--
--
--
--
--
--
--
--
--
--
  Inventories, Finished Goods
--
--
--
--
--
--
--
--
--
--
  Inventories, Other
--
49
39
--
--
49
--
39
--
--
Total Inventories
--
49
39
--
--
49
--
39
--
--
Other Current Assets
--
85
63
--
--
85
--
63
--
--
Total Current Assets
--
602
531
--
--
602
--
531
--
--
   
  Land And Improvements
--
97
92
--
--
97
--
92
--
--
  Buildings And Improvements
--
786
775
--
--
786
--
775
--
--
  Machinery, Furniture, Equipment
--
1,863
1,712
--
--
1,863
--
1,712
--
--
  Construction In Progress
--
6
11
--
--
6
--
11
--
--
Gross Property, Plant and Equipment
--
2,751
2,590
--
--
2,751
--
2,590
--
--
  Accumulated Depreciation
--
-1,750
-1,656
--
--
-1,750
--
-1,656
--
--
Property, Plant and Equipment
--
1,002
934
--
--
1,002
--
934
--
--
Intangible Assets
--
622
594
--
--
622
--
594
--
--
   Goodwill
--
555
544
--
--
555
--
544
--
--
Other Long Term Assets
--
268
324
--
--
268
--
324
--
--
Total Assets
--
2,495
2,384
--
--
2,495
--
2,384
--
--
   
  Accounts Payable
--
103
126
--
--
103
--
126
--
--
  Total Tax Payable
--
69
40
--
--
69
--
40
--
--
  Other Accrued Expense
--
185
167
--
--
185
--
167
--
--
Accounts Payable & Accrued Expense
--
357
332
--
--
357
--
332
--
--
Current Portion of Long-Term Debt
--
--
--
--
--
--
--
--
--
--
DeferredTaxAndRevenue
--
79
77
--
--
79
--
77
--
--
Other Current Liabilities
--
0
0
--
--
0
--
0
--
--
Total Current Liabilities
--
436
410
--
--
436
--
410
--
--
   
Long-Term Debt
--
--
--
--
--
--
--
--
--
--
   Capital Lease Obligation
--
--
--
--
--
--
--
--
--
--
Debt to Equity
--
--
--
--
--
--
--
--
--
--
PensionAndRetirementBenefit
--
622
864
--
--
622
--
864
--
--
NonCurrent Deferred Liabilities
--
--
--
--
--
--
--
--
--
--
Minority Interest
--
--
--
--
--
--
--
--
--
--
Other Long-Term Liabilities
--
172
174
--
--
172
--
174
--
--
Total Liabilities
--
1,230
1,447
--
--
1,230
--
1,447
--
--
   
Common Stock
--
--
--
--
--
--
--
--
--
--
Preferred Stock
--
--
--
--
--
--
--
--
--
--
Retained Earnings
--
--
--
--
--
--
--
--
--
--
Accumulated other comprehensive income (loss)
--
-442
-678
--
--
-442
--
-678
--
--
Additional Paid-In Capital
--
--
--
--
--
--
--
--
--
--
Treasury Stock
--
--
--
--
--
--
--
--
--
--
Total Equity
--
1,265
937
--
--
1,265
--
937
--
--
Total Equity to Total Asset
--
0.51
0.39
--
--
0.51
--
0.39
--
--
Cashflow StatementAnnuals (USD $) View: Annual
Fiscal Period
Dec12 Dec13 Dec14 TTM Dec12 Dec13 Mar14 Dec14 Mar15 Jun15
   
  Net Income
277
274
211
204
277
274
--
211
203
204
  Cumulative Effect Of Accounting Change
--
--
--
--
--
--
--
--
--
--
  Net Foreign Currency Exchange Gain
--
--
--
--
--
--
--
--
--
--
Net Income From Continuing Operations
277
274
211
204
277
274
--
211
203
204
Depreciation, Depletion and Amortization
118
110
111
111
118
110
--
111
111
111
  Change In Receivables
22
3
26
--
22
3
--
26
--
--
  Change In Inventory
-9
5
10
--
-9
5
--
10
--
--
  Change In Prepaid Assets
--
--
--
--
--
--
--
--
--
--
  Change In Payables And Accrued Expense
1
-108
-29
--
1
-108
--
-29
--
--
Change In Working Capital
-24
-111
31
47
-24
-111
--
31
48
47
Change In DeferredTax
--
--
--
--
--
--
--
--
--
--
Stock Based Compensation
13
16
17
15
13
16
--
17
17
15
Cash Flow from Discontinued Operations
--
--
--
--
--
--
--
--
--
--
Cash Flow from Others
-57
-36
-24
-119
-57
-36
--
-24
-22
-119
Cash Flow from Operations
328
255
346
257
328
255
--
346
357
257
   
Purchase Of Property, Plant, Equipment
-55
-54
-72
-59
-55
-54
--
-72
-65
-59
Sale Of Property, Plant, Equipment
--
--
--
--
--
--
--
--
--
--
Purchase Of Business
-8
-1
-0
-29
-8
-1
--
-0
--
-29
Sale Of Business
--
--
--
--
--
--
--
--
--
--
Purchase Of Investment
-0
--
-3
-3
-0
--
--
-3
-4
-3
Sale Of Investment
18
27
19
22
18
27
--
19
21
22
Net Intangibles Purchase And Sale
--
--
--
--
--
--
--
--
--
--
Cash From Discontinued Investing Activities
--
--
--
--
--
--
--
--
--
--
Cash From Other Investing Activities
39
20
25
13
39
20
--
25
14
13
Cash Flow from Investing
-6
-8
-32
-55
-6
-8
--
-32
-34
-55
   
Issuance of Stock
--
--
--
--
--
--
--
--
--
--
Repurchase of Stock
--
--
--
--
--
--
--
--
--
--
Net Issuance of Preferred Stock
--
--
--
--
--
--
--
--
--
--
Net Issuance of Debt
--
--
--
--
--
--
--
--
--
--
Cash Flow for Dividends
--
--
--
--
--
--
--
--
--
--
Other Financing
--
--
--
--
--
--
--
--
--
--
Cash Flow from Financing
-296
-302
-321
-215
-296
-302
--
-321
-328
-215
   
Net Change in Cash
27
-56
-7
-13
27
-56
--
-7
-6
-13
Capital Expenditure
-55
-54
-72
-59
-55
-54
--
-72
-65
-59
Free Cash Flow
273
201
274
199
273
201
--
274
292
199
Valuation RatiosAnnualsAnnual
Fiscal Period
Dec12 Dec13 Dec14 Current Dec12 Dec13 Mar14 Dec14 Mar15 Jun15
   
PE Ratio(ttm) Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Price to Book Premium Member Only Premium Member Only Premium Member Only
Price to Tangible Book Premium Member Only Premium Member Only Premium Member Only
Price-to-Free-Cash-Flow ratio Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
PS Ratio Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
PEG Ratio
EV-to-Revenue Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
EV-to-EBITDA Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
EV-to-EBIT Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Earnings Yield (Joel Greenblatt)
Forward Rate of Return Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Shiller PE Ratio Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Valuation and QualityAnnualsAnnual
Fiscal Period
Dec12 Dec13 Dec14 Current Dec12 Dec13 Mar14 Dec14 Mar15 Jun15
   
Market Cap Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Enterprise Value Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Month End Stock Price Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Net Cash (per share) Premium Member Only Premium Member Only Premium Member Only
Net Current Asset Value (per share) Premium Member Only Premium Member Only Premium Member Only
Projected FCF (per share) Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Median PS (per share) Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Peter Lynch Fair Value (per share) Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Graham Number (per share) Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Earning Power Value (per share) Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Altman Z-Score Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Piotroski F-Score Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Beneish M-Score Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Sloan Ratio (%) Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Highest Stock Price Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Lowest Stock Price Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Shares Buyback Ratio (%) Premium Member Only Premium Member Only Premium Member Only
YoY Rev. per Sh. Growth (%) Premium Member Only Premium Member Only Premium Member Only
YoY EPS Growth (%) Premium Member Only Premium Member Only Premium Member Only
YoY EBITDA Growth (%) Premium Member Only Premium Member Only Premium Member Only
EBITDA 5-Y Growth (%) Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Shares Outstanding (Basic Average) Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Shares Outstanding (EOP) Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Download financial data to Excel Download financial data to CSV

GuruFocus has scanned the fundamental data of GCI and found 0 Severe Warning Signs, 1 Medium Warning Sign and 2 Good Signs. Click here for details.

Change log: Aug. 17, 2015: Add 'Weighted Average Cost of Capital (WACC) %' below 'Return on Invested Capital %'. Move 'Return on Capital - Joel Greenblatt %' above 'Return on Invested Capital %'. Jun. 19, 2015: Add 'Minority Interest' above 'Other Long-Term Liabilities'. Change 'Capital Lease Obligation' to be a sub-item of 'Long-Term Debt'. Add 'Other Liabilities' above 'Total Liabilities' for insurane companies. Add 'Other Assets' above 'Total Assets' for insurane companies. Add 'Accounts Payable & Accrued Expense', 'DeferredTaxAndRevenue', 'NonCurrent Deferred Liabilities', and 'Minority Interest' for insurance companies. Add 'Minority Interest' above 'Other Liabilities' for banks. Jun. 19, 2015: Add 'Cash From Other Investing Activities' above 'Cash Flow from Investing'. Jun. 18, 2015: Add 'Price to Book Value' above 'Price to Tangible Book'. Apr. 7, 2015: Add 'Other Income (Minority Interest)' under 'Other Income (Expense)' as a sub-item. Mar. 24, 2015: Add 'Goodwill' under 'Intangible Assets' as a sub-item. Jan. 28, 2015: Add 'PEG Ratio' under 'PS Ratio', add 'EBITDA 5-Y Growth (%)' under 'YoY EBITDA Growth (%)'. Jan. 16, 2015: Add 'Return on Invested Capital %' under 'Return on Assets %'. Jan. 9, 2015: For cash flow statements, add 'Stock Based Compensation' under 'Change In DeferredTax'. Dec. 24, 2014: For income statement of banks, changed name from 'Other Expense' to 'Other Noninterest Expense'. Moved 'Credit Losses Provision' below 'Revenue'. Dec. 19, 2014: Changed Income Statement format by moving 'EBITDA' and 'DDA' under 'Shares Outstanding (Diluted)'. For insurance companies, added 'Interest Expense' and 'Other Expense', as well as deleted 'Advertising' and 'Research &Development'. Dec. 18, 2014: Changed Income Statement format by moving 'EBITDA' and 'DDA' under 'Shares Outstanding (Diluted)'. For banks, moved 'SpecialCharges' under 'SGA' as a subset of 'SGA', as well as deleted 'Advertising' and 'Research &Development'. Dec. 1, 2014: Change 'Forex Rate' by using 12-01 monthly data as the Dec data. Nov. 19, 2014: Added 'Earning Power Value (per share)' below 'Graham Number (per share)'. Nov. 6, 2014: Added 'Cash Conversion Cycle' below 'Days Inventory'. Nov. 3, 2014: Added 'Days Accounts Payable' below 'Days Sales Outstanding'. Oct. 27, 2014: Added 'Shares Outstanding' below 'Shares Outstanding (Basic)'. Oct. 27, 2014: Moved 'Shares Outstanding (Basic)' below 'YoY EBITDA Growth (%)'. Oct. 16, 2014: Added 'Capital Expenditure' below 'Net Change in Cash'. Oct. 9, 2014: Added 'eps without NRI' below 'Earnings per Share (diluted)'. Oct. 9, 2014: Added 'Tangible Book per share' below 'Book Value Per Share'. Oct. 9, 2014: Added 'Sloan Ratio' below 'Beneish M-Score'. Sept. 26, 2014: Added 'DeferredTaxAndRevenue' above 'Other Current Liabilities', and remove its portion from 'Other Current Liabilities' during calculation. Sept. 26, 2014: Changed name of the field from 'DeferredTaxAndRevenue' to 'NonCurrent Deferred Liabilities'. Sept. 24, 2014: Income Statement added 'Tax Rate %' below 'Tax Provision'. Sept. 24, 2014: Balance Sheet: Added 'Debt to Equity' below 'Long Term Debt', and 'Total Equity to Total Asset' below 'Total Equity'. Sept. 24, 2014: Income Statement added 'Gross Margin %' below 'Gross Profit', 'Operating Margin %' below 'Operating Income', 'Net Margin %' below 'Net Income'. Sept. 24, 2014: Cash Flow Statement: 'Net Issuance of Stock' is seperated into two rows: 'Issuance of Stock', and 'Repurchase of Stock'. Feb. 10, 2014: added row 54 - Other operating charges, and row 106-Accumulated other comprehensive income (loss)

Switch to Another Stock:

cached


Get WordPress Plugins for easy affiliate links on Stock Tickers and Guru Names | Earn affiliate commissions by embedding GuruFocus Charts
GuruFocus Affiliate Program: Earn up to $400 per referral. ( Learn More)

GuruFocus Premium Plus Membership

FEEDBACK