Switch to:
Annual Rates (per share) 10 yrs* 5 yrs* 12 months*
Revenue Growth (%) 0.00  2.90  14.90 
EBITDA Growth (%) 0.00  -2.50  24.80 
EBIT Growth (%) 0.00  -4.20  29.60 
EPS without NRI Growth (%) 0.00    -24.80 
Free Cash Flow Growth (%) 0.00  0.00  0.00 
Book Value Growth (%) 0.00  10.60  14.30 

*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
Also traded in: Brazil, Germany
Export:Download financial data to ExcelDownload financial data to CSV Add to batch download listDownload 15-Y Financial 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 DataAnnualsAdd to batch download listDownload 15Y FinancialQuarterly
Fiscal Period
Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 Dec14 TTM Dec13 Mar14 Jun14 Sep14 Dec14
   
Revenue per Share ($)
5.93
6.10
3.43
5.92
11.87
12.58
12.33
10.44
9.48
9.46
10.75
2.50
2.86
2.89
2.53
2.47
EBITDA per Share ($)
4.33
4.07
1.91
1.89
4.96
4.43
4.17
3.63
2.84
2.97
3.26
0.76
0.94
0.81
0.76
0.75
EBIT per Share ($)
3.86
3.50
1.65
1.75
4.33
3.58
3.37
2.90
2.20
2.36
2.55
0.60
0.73
0.63
0.59
0.60
Earnings per Share (diluted) ($)
2.28
3.41
1.14
1.43
2.97
2.44
2.40
2.07
2.34
1.52
1.69
0.43
0.43
0.45
0.42
0.40
eps without NRI ($)
2.28
3.41
1.14
1.43
2.97
2.44
2.40
2.36
2.67
1.74
1.87
0.50
0.47
0.45
0.48
0.46
Free Cashflow per Share ($)
-0.38
--
--
7.60
-8.28
-6.32
3.40
0.10
-0.62
-2.44
-2.87
2.34
-0.68
1.11
-3.65
0.35
Dividends Per Share
--
--
--
--
--
0.08
0.45
0.21
0.69
0.12
0.13
0.03
0.05
0.04
0.03
0.02
Book Value Per Share ($)
9.24
--
--
4.87
8.99
11.20
11.87
10.23
10.34
10.49
10.49
10.34
10.66
11.03
12.00
10.49
Tangible Book per share ($)
9.24
--
--
4.21
6.20
8.34
8.46
7.99
8.53
8.97
8.97
8.53
8.68
9.31
10.41
8.97
Month End Stock Price ($)
--
--
--
--
--
19.50
12.60
12.67
10.38
8.68
8.82
10.38
9.95
11.19
10.42
8.68
RatiosAnnualsAdd to batch download listDownload 15Y FinancialQuarterly
Fiscal Period
Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 Dec14 TTM Dec13 Mar14 Jun14 Sep14 Dec14
   
Return on Equity %
--
76.18
--
58.81
43.26
24.17
20.88
18.55
22.78
14.44
15.35
17.88
15.31
16.47
14.76
14.24
Return on Assets %
--
2.26
1.65
1.74
2.49
1.52
1.38
1.09
1.21
0.77
0.81
0.93
0.80
0.83
0.77
0.77
Return on Invested Capital %
--
--
--
32.68
33.66
24.24
20.91
12.65
6.23
6.06
6.16
6.37
8.03
7.07
5.47
5.01
Return on Capital - Joel Greenblatt %
--
432.97
278.56
301.28
535.41
321.73
291.35
252.66
198.17
226.79
230.05
218.08
261.50
215.86
205.68
228.86
Debt to Equity
--
9,999.00
9,999.00
0.81
--
--
0.01
1.28
1.87
2.15
2.15
1.87
0.89
1.62
3.14
2.15
   
Gross Margin %
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Operating Margin %
65.04
57.33
47.99
29.60
36.50
28.43
27.36
27.75
23.18
24.89
23.75
23.84
25.35
21.84
23.48
24.39
Net Margin %
38.43
55.92
33.38
24.18
25.07
19.40
19.50
19.66
24.99
15.70
15.68
18.33
14.34
15.59
16.79
16.19
   
Total Equity to Total Asset
0.07
--
--
0.06
0.06
0.07
0.07
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.06
0.05
LT Debt to Total Asset
--
--
--
0.05
--
--
--
0.07
0.10
0.12
0.12
0.10
0.05
0.08
0.17
0.12
   
Asset Turnover
--
0.04
0.05
0.07
0.10
0.08
0.07
0.06
0.05
0.05
0.05
0.01
0.01
0.01
0.01
0.01
Dividend Payout Ratio
--
--
--
--
--
0.03
0.19
0.10
0.30
0.08
0.07
0.06
0.11
0.08
0.07
0.05
   
Income StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 Dec14 TTM Dec13 Mar14 Jun14 Sep14 Dec14
   
   Interest Income
14,606
17,294
22,842
23,848
38,611
50,202
58,140
52,184
48,472
55,184
52,725
13,423
13,716
6,329
17,283
15,398
   Interest Expense
-9,867
-12,262
-14,352
-18,495
-18,883
-25,390
-33,390
-31,116
-29,602
-36,480
-40,377
-8,417
-8,475
-9,442
-12,431
-10,030
Net Interest Income
4,739
5,032
8,490
5,353
19,728
24,813
24,750
21,068
18,870
18,705
12,348
5,007
5,241
-3,113
4,852
5,369
Non Interest Income
--
--
--
9,850
10,977
9,517
10,622
8,809
7,998
8,411
17,792
2,027
2,790
11,225
2,229
1,548
Revenue
4,739
5,032
8,490
15,203
30,705
34,329
35,372
29,877
26,868
27,116
30,140
7,033
8,030
8,112
7,082
6,916
   
Credit Losses Provision
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Selling, General, & Admin. Expense
2,486
--
--
3,306
4,152
5,007
4,929
7,453
6,987
6,509
7,223
1,942
1,866
1,865
1,770
1,722
   SpecialCharges
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Other Noninterest Expense
-829
2,147
4,415
7,397
15,346
19,564
20,767
14,134
13,652
13,857
15,760
3,414
4,129
4,475
3,648
3,508
Operating Income
3,082
2,885
4,075
4,500
11,207
9,759
9,677
8,290
6,229
6,750
7,157
1,677
2,036
1,772
1,663
1,687
Operating Margin %
65.04
57.33
47.99
29.60
36.50
28.43
27.36
27.75
23.18
24.89
23.75
23.84
25.35
21.84
23.48
24.39
   
Other Income (Expense)
92
56
157
545
--
--
--
582
4,336
76
85
96
42
16
17
10
   Other Income (Minority Interest)
--
--
--
0
21
-20
-30
-75
-358
-558
-616
-151
-139
-146
-162
-170
Pre-Tax Income
3,174
2,941
4,232
5,045
11,207
9,759
9,677
8,872
10,565
6,826
7,243
1,773
2,078
1,788
1,680
1,697
Tax Provision
-1,119
-1,255
-1,706
-896
-3,509
-3,078
-2,751
-2,041
-2,554
-1,397
-1,575
-125
-618
-553
-161
-242
Tax Rate %
35.27
42.68
40.32
17.75
31.31
31.54
28.43
23.00
24.17
20.47
21.74
7.07
29.75
30.96
9.60
14.26
Net Income (Continuing Operations)
1,821
2,814
2,834
3,675
7,677
6,681
6,926
6,832
8,011
5,429
5,668
1,647
1,460
1,234
1,518
1,455
Net Income (Discontinued Operations)
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Net Income
1,821
2,814
2,834
3,676
7,698
6,660
6,896
5,873
6,714
4,257
4,726
1,289
1,152
1,265
1,189
1,120
Net Margin %
38.43
55.92
33.38
24.18
25.07
19.40
19.50
19.66
24.99
15.70
15.68
18.33
14.34
15.59
16.79
16.19
   
Preferred dividends
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
EPS (Basic)
2.28
3.41
1.14
1.43
2.99
2.46
2.41
2.07
2.34
1.52
1.69
0.43
0.43
0.45
0.42
0.40
EPS (Diluted)
2.28
3.41
1.14
1.43
2.97
2.44
2.40
2.07
2.34
1.52
1.69
0.43
0.43
0.45
0.42
0.40
Shares Outstanding (Diluted)
799.4
825.3
2,475.9
2,567.0
2,585.7
2,727.9
2,869.9
2,861.3
2,834.1
--
2,797.2
2,807.7
2,804.7
2,802.2
2,797.5
2,797.2
   
Depreciation, Depletion and Amortization
383
476
653
340
1,608
2,326
2,290
2,089
1,812
1,757
1,958
465
595
506
453
404
EBITDA
3,465
3,361
4,728
4,840
12,815
12,095
11,966
10,379
8,041
8,507
9,115
2,142
2,630
2,278
2,116
2,091
Balance SheetAnnuals (USD $) View: Quarterly
Fiscal Period
Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 Dec14 Latest Q. Dec13 Mar14 Jun14 Sep14 Dec14
   
Cash and cash equivalents
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Money Market Investments
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Net Loan
37,677
53,006
77,769
79,700
179,816
219,555
239,738
-3,107
239,964
235,208
235,208
239,964
244,544
263,208
255,795
235,208
Securities & Investments
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Accounts Receivable
15,391
--
--
34,867
--
--
--
63,401
74,941
69,309
69,309
74,941
75,087
76,635
71,252
69,309
Deferred Policy Acquisition Costs
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Property, Plant and Equipment
1,368
1,333
1,593
1,394
2,792
3,274
3,368
3,194
3,093
2,860
2,860
3,093
3,135
3,431
3,036
2,860
Intangible Assets
--
--
--
1,687
7,170
8,162
9,786
6,425
5,168
4,258
4,258
5,168
5,680
4,816
4,453
4,258
   Goodwill
--
--
--
--
656
1,414
--
--
--
--
--
--
--
--
--
--
Other Assets
56,470
83,630
126,358
100,002
211,462
242,369
272,841
483,170
232,401
232,475
232,475
232,401
260,785
278,533
277,822
232,475
Total Assets
110,906
137,969
205,720
217,650
401,240
473,361
525,733
553,084
555,567
544,110
544,110
555,567
589,232
626,622
612,357
544,110
   
Total Deposits
73,725
73,948
105,480
151,136
186,808
211,852
241,328
227,183
211,265
179,285
179,285
211,265
210,621
214,627
201,917
179,285
Accounts Payable
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Current Portion of Long-Term Debt
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Long-Term Debt
--
--
--
10,153
--
--
192
37,386
55,236
62,957
62,957
55,236
27,066
49,940
105,250
62,957
Debt to Equity
--
9,999.00
9,999.00
0.81
--
--
0.01
1.28
1.87
2.15
2.15
1.87
0.89
1.62
3.14
2.15
Other liabilities
37,181
64,020
100,240
43,862
191,341
229,482
250,200
259,196
259,442
272,527
272,527
259,442
320,993
331,175
271,616
272,527
Total Liabilities
110,906
137,969
205,720
205,151
378,149
441,334
491,720
523,764
525,943
514,768
514,768
525,943
558,680
595,741
578,784
514,768
   
Common Stock
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Preferred Stock
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Retained Earnings
--
--
--
6,671
2,624
2,565
2,408
-1,516
--
--
763
--
--
--
763
--
Accumulated other comprehensive income (loss)
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Additional Paid-In Capital
--
--
--
2
--
--
--
--
--
--
--
--
--
--
--
--
Treasury Stock
--
--
--
-13
-18
-0
-0
-222
-564
-614
-614
-564
-619
-697
-686
-614
Total Equity
7,387
--
--
12,500
23,091
32,027
34,013
29,319
29,623
29,342
29,342
29,623
30,552
30,881
33,573
29,342
Total Equity to Total Asset
0.07
--
--
0.06
0.06
0.07
0.07
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.06
0.05
Cashflow StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 Dec14 TTM Dec13 Mar14 Jun14 Sep14 Dec14
   
  Net Income
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Cumulative Effect Of Accounting Change
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Net Foreign Currency Exchange Gain
-264
--
--
389
2,495
680
-1,483
-614
-1,220
-1,638
-2,543
-439
533
330
177
-2,543
Net Income From Continuing Operations
-264
--
--
5,045
2,495
680
-1,483
8,872
10,565
6,826
5,785
1,773
2,078
330
1,680
1,697
Depreciation, Depletion and Amortization
383
476
653
340
1,608
2,326
2,290
2,089
1,812
1,757
1,958
465
595
506
453
404
  Change In Receivables
-6,611
-16,086
-15,256
-25,054
--
-8,621
-15,411
--
-9,632
-1,040
-2,244
-6,833
948
--
-1,242
-1,950
  Change In Inventory
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Change In Prepaid Assets
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Change In Payables And Accrued Expense
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Change In Working Capital
--
-21,602
-31,984
12,751
-35,651
-30,133
-1,404
-21,931
-22,467
-30,209
-34,104
2,384
-8,031
-6,447
-16,863
-2,762
Change In DeferredTax
--
--
--
--
118
-621
173
--
--
--
--
--
--
--
--
--
Stock Based Compensation
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Cash Flow from Discontinued Operations
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Cash Flow from Others
-119
2,495
2,209
3,522
11,785
14,077
14,990
13,229
11,200
16,196
20,095
4,145
4,638
8,275
4,668
2,514
Cash Flow from Operations
--
-18,632
-29,122
21,658
-19,646
-13,672
14,566
2,260
1,109
-5,430
-6,265
8,767
-721
2,664
-10,062
1,854
   
Purchase Of Property, Plant, Equipment
-305
--
--
-349
-816
-1,053
-1,013
-971
-2,876
-1,559
-1,437
-2,211
-123
-285
-158
-872
Sale Of Property, Plant, Equipment
104
71
68
--
32
65
167
--
--
--
127
--
--
--
127
--
Purchase Of Business
--
--
--
--
-1
-43
-46
--
--
--
--
--
--
--
--
--
Sale Of Business
--
--
--
--
2,632
17
587
--
--
--
--
--
--
--
--
--
Purchase Of Investment
--
-77
-49
-1,549
-17,558
-22,271
-22,283
--
-3,272
-1,404
-2,443
-3,272
--
-1,009
-53
-1,380
Sale Of Investment
0
77
519
83
14,062
19,143
18,524
--
--
--
28
--
--
28
--
--
Net Intangibles Purchase And Sale
--
--
--
-1,808
-936
-2,507
-3,275
-989
-2,221
-1,042
-1,074
-1,962
-1,055
730
-158
-591
Cash From Discontinued Investing Activities
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Cash Flow from Investing
-345
-234
13
-3,622
-2,586
-6,648
-7,335
-4,150
-1,198
-2,771
-2,921
-755
462
-2,243
1,208
-2,348
   
Issuance of Stock
--
--
--
237
10
4,182
24
--
--
--
--
--
--
--
--
--
Repurchase of Stock
--
--
--
-13
--
--
--
-222
-368
-112
-129
-139
-49
-53
-20
-6
Net Issuance of Preferred Stock
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Net Issuance of Debt
5,777
18,530
30,631
735
11,551
16,402
4,020
10,590
6,896
5,612
6,346
884
667
3,249
1,346
1,085
Cash Flow for Dividends
-57
-486
-384
-1,182
-2,124
-3,129
-2,490
-615
-1,440
-365
-410
-80
-157
-102
-93
-59
Other Financing
-6,805
319
-1,361
-0
-14
-13
306
-1,934
-507
-1,241
-1,388
-239
-472
-287
-396
-232
Cash Flow from Financing
-1,085
18,363
28,886
-223
9,424
17,460
1,860
7,819
4,582
3,893
4,419
426
-12
2,806
837
788
   
Net Change in Cash
-4,238
-502
-222
17,813
-15,303
-3,431
10,381
5,929
4,494
-4,308
-4,767
8,438
-270
3,228
-8,018
293
Capital Expenditure
-305
--
--
-2,157
-1,752
-3,562
-4,820
-1,960
-2,876
-1,559
-1,763
-2,211
-1,178
445
-158
-872
Free Cash Flow
-305
--
--
19,501
-21,398
-17,234
9,746
300
-1,767
-6,989
-8,028
6,556
-1,899
3,109
-10,220
982
Valuation Ratios (Daily)AnnualsQuarterly
Fiscal Period
Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 Dec14 Current Dec13 Mar14 Jun14 Sep14 Dec14
   
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
PEG 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 Dec13 Dec14 Current Dec13 Mar14 Jun14 Sep14 Dec14
   
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)
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
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 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
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 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
Shares Buyback 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
YoY Rev. per Sh. 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 Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
YoY EPS 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 Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
YoY EBITDA 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 Premium Member Only Premium Member Only Premium Member Only 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 Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Shares Outstanding (Basic) 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
Shares Outstanding 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/BRL) 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

GuruFocus has scanned the fundamental data of BDORY and found 5 Severe Warning Signs, 1 Medium Warning Sign and Good Signs. Click here for details.

Change log: 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:



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)
FEEDBACK