Switch to:
Annual Rates (per share) 10 yrs* 5 yrs* 12 months*
Revenue Growth (%) 0.00  0.00  78.50 
EBITDA Growth (%) -5.60  -36.90  0.00 
EBIT Growth (%) 0.00  0.00  0.00 
Free Cash Flow Growth (%) 0.00  0.00  0.00 
Book Value Growth (%) 0.00  0.00  17.00 

*12-month growth rate is calculated with the 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 5-year and 10-year numbers.
   Trendline:
Embed
Video Video Tutorial Export:Download financial data to ExcelDownload financial data to CSV Add to batch download listBatch Download PrintPrint This Table helpSee this page for the explanation of the data and charts * 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.
Per Share DataAnnualsQuarterly
Fiscal Period
Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Jun13 Dec13
Preliminary
TTM
Preliminary
Dec12 Mar13 Jun13 Sep13 Dec13
Preliminary
   
Revenue per Share ($)
8.25
8.94
10.26
13.02
12.87
15.03
15.81
16.96
--
18.11
18.10
4.70
4.20
4.33
4.69
4.88
EBITDA per Share ($)
3.15
3.35
4.41
4.86
4.21
5.54
5.71
6.16
0.40
6.06
6.21
2.30
1.51
1.42
1.53
1.75
EBIT per Share ($)
2.91
3.07
4.06
4.39
3.76
5.11
5.28
5.73
--
5.72
5.79
2.15
1.42
1.34
1.53
1.50
Earnings per Share (diluted) ($)
2.56
2.75
3.36
3.22
3.25
5.17
5.25
5.75
5.78
5.97
5.98
1.80
1.41
1.43
1.59
1.55
Free Cashflow per Share ($)
6.20
6.42
5.39
6.09
8.56
-1.65
-5.83
-5.33
3.90
-1.88
0.56
-6.92
2.40
4.92
--
-6.76
Dividends Per Share
2.23
1.76
1.91
3.31
1.82
2.25
2.40
2.44
2.84
2.84
2.84
--
2.84
--
--
--
Book Value Per Share ($)
10.99
12.31
15.85
18.42
19.82
20.97
24.43
27.17
--
26.53
26.53
27.17
24.74
25.17
25.86
26.53
Month End Stock Price ($)
34.94
46.07
42.87
29.93
50.88
83.44
78.63
94.58
87.08
--
76.66
94.58
92.93
87.08
91.70
--
RatiosAnnualsQuarterly
Fiscal Period
Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Jun13 Dec13
Preliminary
TTM
Preliminary
Dec12 Mar13 Jun13 Sep13 Dec13
Preliminary
   
Return on Equity %
23.32
22.17
23.04
24.25
16.35
24.65
21.47
20.30
--
22.48
23.28
25.52
22.64
22.48
24.68
23.28
Return on Assets %
1.69
1.45
1.81
1.96
1.50
2.28
2.01
2.06
--
1.98
2.04
2.60
2.04
2.00
2.16
2.04
Return on Capital - Joel Greenblatt %
141.88
137.02
76.87
169.53
94.28
144.85
68.53
232.26
--
248.93
260.60
350.08
240.44
226.24
265.16
260.60
Debt to Equity
2.55
2.57
2.35
2.26
1.85
1.80
2.92
1.93
--
2.35
2.35
1.93
2.17
2.27
2.22
2.35
   
Gross Margin %
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Operating Margin %
35.25
34.41
39.56
33.67
29.19
33.97
33.43
33.82
--
31.62
30.61
45.79
33.84
30.90
32.66
30.61
Net Margin %
31.52
30.63
35.60
34.30
25.28
34.39
33.19
33.93
--
33.01
31.60
38.30
33.60
32.92
34.05
31.60
   
Total Equity to Total Asset
0.07
0.07
0.08
0.08
0.09
0.09
0.09
0.10
--
0.09
0.09
0.10
0.09
0.09
0.09
0.09
LT Debt to Total Asset
0.18
0.17
0.12
0.10
0.09
0.10
0.20
0.20
--
0.21
0.21
0.20
0.20
0.20
0.20
0.21
   
Asset Turnover
0.05
0.05
0.05
0.06
0.06
0.07
0.06
0.06
--
0.06
0.02
0.02
0.02
0.02
0.02
0.02
Dividend Payout Ratio
0.87
0.64
0.57
1.03
0.56
0.44
0.46
0.42
0.49
0.48
--
--
2.01
--
--
--
   
Income StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Jun13 Dec13
Preliminary
TTM
Preliminary
Dec12 Mar13 Jun13 Sep13 Dec13
Preliminary
   
Net Interest Income
688
729
927
1,382
1,222
1,385
1,583
1,739
--
1,911
1,911
504
441
438
507
524
Non Interest Income
369
417
410
537
645
716
692
685
--
716
726
199
180
183
178
185
Revenue
1,057
1,146
1,337
1,920
1,867
2,191
2,382
2,542
--
2,806
2,806
707
652
668
728
759
   
Selling, General, &Admin. Expense
278
284
611
870
782
849
987
1,009
--
1,039
1,039
310
248
252
255
284
Advertising
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Credit Losses Provision
41
65
102
269
435
284
265
300
--
436
436
52
90
97
126
122
Other Expenses
335
367
50
64
39
160
164
191
-61
213
200
-5
50
53
65
32
SpecialCharges
--
--
--
--
--
2
1
2
--
4
4
-81
0
0
0
4
Research &Development
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
EBITDA
404
430
574
717
611
807
860
923
61
939
962
345
234
219
238
272
   
Depreciation, Depletion and Amortization
31
36
46
70
66
63
63
63
61
52
65
21
13
13
--
39
Operating Income
372
394
529
646
545
744
796
860
--
887
897
324
221
206
238
232
   
Other Income (Minority Interest)
--
-0
--
-0
-0
-0
-0
-0
--
-0
-0
--
--
--
--
-0
Pre-Tax Income
372
394
529
653
545
837
908
977
--
1,071
1,071
326
253
254
281
282
Tax Provision
-39
-43
-53
-64
-73
-84
-118
-115
--
-144
-144
-55
-34
-35
-34
-42
Net Income (Continuing Operations)
333
351
476
589
472
753
790
862
--
926
926
271
219
220
248
240
Net Income (Discontinued Operations)
--
--
--
69
--
--
--
--
--
--
--
--
--
--
--
--
Net Income
333
351
476
658
472
753
790
862
--
926
926
271
219
220
248
240
   
Preferred dividends
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
EPS (Basic)
2.56
2.75
3.36
3.22
3.25
5.17
5.25
5.75
5.78
5.97
5.98
1.80
1.41
1.43
1.59
1.55
EPS (Diluted)
2.56
2.75
3.36
3.22
3.25
5.17
5.25
5.75
5.78
5.97
5.98
1.80
1.41
1.43
1.59
1.55
Shares Outstanding (Diluted)
128.1
128.2
130.3
147.4
145.1
145.7
150.7
149.9
153.9
155.0
155.3
150.5
155.1
154.2
155.3
155.3
Balance SheetAnnuals (USD $) View: Quarterly
Fiscal Period
Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Jun13 Dec13
Preliminary
Latest Q.
Preliminary
Dec12 Mar13 Jun13 Sep13 Dec13
Preliminary
   
Cash and cash equivalents
1,215
2,312
1,328
2,812
2,261
2,168
2,263
1,795
--
1,575
1,575
1,795
1,136
2,140
1,802
1,575
Money Market Investments
86
101
136
136
143
149
87
63
--
149
149
63
81
46
37
149
Net Loan
14,861
18,115
21,079
24,281
24,042
25,939
31,878
35,585
--
38,695
38,695
35,585
35,589
34,953
37,221
38,695
Securities & Investments
2,542
2,378
2,773
3,100
2,953
2,623
3,140
2,583
--
3,728
3,728
2,583
3,485
3,613
3,879
3,728
Accounts Receivable
--
--
146
--
--
--
--
--
--
6
6
--
6
8
5
6
Deferred Policy Acquisition Costs
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Property, Plant and Equipment
262
288
332
381
371
371
375
370
--
356
356
370
367
365
359
356
Intangible Assets
--
--
49
170
159
157
146
136
--
54
54
136
60
58
56
54
Other Assets
730
1,010
406
2,722
1,640
1,560
1,355
1,313
--
2,218
2,218
1,313
2,256
2,838
2,195
2,218
Total Assets
19,696
24,204
26,249
33,603
31,570
32,968
39,245
41,846
--
46,781
46,781
41,846
42,978
44,021
45,553
46,781
   
Total Deposits
12,187
15,234
17,804
20,708
20,105
21,906
25,575
27,209
--
29,560
29,560
27,209
27,575
27,297
29,332
29,560
Accounts Payable
--
--
107
--
--
--
6
42
--
19
19
42
48
0
4
19
Current Portion of Long-Term Debt
3
--
1,684
2,703
2,468
2,311
3,050
--
--
--
--
--
--
--
--
--
Long-Term Debt
3,634
4,069
3,175
3,427
2,865
3,182
7,692
8,198
--
9,662
9,662
8,198
8,383
8,878
8,899
9,662
Other liabilities
2,444
3,319
1,414
4,049
3,245
2,512
-759
2,148
--
3,420
3,420
2,148
3,102
3,937
3,304
3,420
Total Liabilities
18,267
22,621
24,184
30,887
28,682
29,912
35,563
37,597
--
42,660
42,660
37,597
39,109
40,112
41,538
42,660
   
Common Stock
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Preferred Stock
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Retained Earnings
333
370
657
745
782
951
908
980
--
371
371
980
249
166
270
371
Accumulated other comprehensive income (loss)
151
--
-8
-26
16
15
0
46
--
29
29
46
45
21
24
29
Additional Paid-In Capital
944
1,213
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Treasury Stock
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Total Equity
1,428
1,583
2,065
2,715
2,888
3,056
3,681
4,249
--
4,121
4,121
4,249
3,869
3,909
4,015
4,121
Cashflow StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Jun13 Dec13
Preliminary
TTM
Preliminary
Dec12 Mar13 Jun13 Sep13 Dec13
Preliminary
   
  Net Income
333
351
476
659
472
753
--
--
--
926
1,146
--
219
220
--
707
  Cumulative Effect Of Accounting Change
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Net Foreign Currency Exchange Gain
--
--
--
--
--
-150
31
67
-66
-267
-152
136
21
-115
--
-152
Net Income From Continuing Operations
333
351
476
659
472
603
31
67
-66
926
1,146
136
219
220
--
707
Depreciation, Depletion and Amortization
31
36
46
70
66
63
63
63
61
52
65
21
13
13
--
39
  Change In Receivables
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Change In Inventory
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Change In Prepaid Assets
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Change In Payables And Accrued Expense
--
--
--
50
-203
-400
--
--
--
--
504
--
197
307
--
--
Change In Working Capital
--
--
-38
417
320
-889
-1,863
-2,203
-709
-1,466
-1,340
-1,596
127
456
--
-1,922
Change In DeferredTax
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Cash Flow from Discontinued Operations
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Cash Flow from Others
430
436
269
-218
412
50
948
1,323
1,355
228
249
408
21
79
--
149
Cash Flow from Operations
794
823
752
928
1,269
-172
-821
-750
641
-260
120
-1,031
380
768
--
-1,028
   
Purchase Of Property, Plant, Equipment
--
--
-51
-30
-28
-40
-40
-32
-26
-22
-28
-5
-6
-6
--
-16
Sale Of Property, Plant, Equipment
--
--
5
1
1
6
3
1
1
1
2
1
1
0
--
1
Purchase Of Business
--
--
-4
504
--
-0
--
-0
-0
-3
-3
--
--
--
--
-3
Sale Of Business
--
--
--
113
0
--
--
--
--
--
--
--
--
--
--
--
Purchase Of Investment
-3
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Sale Of Investment
0
0
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Net Intangibles Purchase And Sale
--
--
--
--
--
-28
-17
-16
-14
-10
-12
-6
-2
-3
--
-7
Cash From Discontinued Investing Activities
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Cash Flow from Investing
-2,257
-2,425
-3,940
-1,106
-748
232
-604
347
-537
-694
-974
236
-279
-280
--
-415
   
Net Issuance of Stock
106
--
--
--
--
--
379
215
457
--
457
215
242
-0
--
--
Net Issuance of Preferred Stock
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Net Issuance of Debt
-221
373
612
1,517
-487
399
1,770
407
784
1,671
2,110
351
440
533
--
1,138
Cash Flow for Dividends
-281
-269
-317
-477
-397
-521
-504
-535
-620
-620
-1,239
--
-620
--
--
-620
Other Financing
1,443
2,516
1,897
-125
147
--
-0
--
--
339
340
0
--
-0
--
340
Cash Flow from Financing
1,047
2,620
2,191
915
-736
-121
1,645
87
621
1,391
1,453
566
62
533
--
858
   
Net Change in Cash
-415
1,018
-1,124
737
-215
-62
221
-317
726
436
599
-229
163
1,021
--
-585
Free Cash Flow
794
823
702
898
1,242
-240
-878
-799
601
-292
80
-1,041
372
759
--
-1,050
Valuation Ratios (Daily)AnnualsQuarterly
Fiscal Period
Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Jun13 Dec13
Preliminary
Current
Preliminary
Dec12 Mar13 Jun13 Sep13 Dec13
Preliminary
   
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 Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Price to Tangible Book 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 Premium Member Only Premium Member Only Premium Member Only 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 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 Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
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 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 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 Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Earnings Yield (Joel Greenblatt) 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 Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
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 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 Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Valuation and QualityAnnualsQuarterly
Fiscal Period
Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Jun13 Dec13
Preliminary
Current
Preliminary
Dec12 Mar13 Jun13 Sep13 Dec13
Preliminary
   
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 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 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 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 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 Premium Member Only Premium Member Only Premium Member Only
Net Current Asset 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 Premium Member Only Premium Member Only Premium Member Only 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 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 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 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 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 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 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 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 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 Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
   
Forex Rate (USD/CLP) 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 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
Switch to Another Stock:



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)
Free 7-day Trial
FEEDBACK
Hide