Switch to:
Annual Rates (per share) 10 yrs* 5 yrs* 12 months*
Revenue Growth (%) 0.00  1.70  53.40 
EBITDA Growth (%) 0.00  -5.10  71.20 
EBIT Growth (%) 0.00  -7.50  79.00 
Free Cash Flow Growth (%) 0.00  0.00  0.00 
Book Value Growth (%) 0.00  11.20  26.20 

*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
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 TTM Sep13 Dec13 Mar14 Jun14 Sep14
   
Revenue per Share ($)
5.93
6.10
3.43
5.92
11.95
12.58
12.33
10.44
9.57
10.88
2.52
2.60
2.86
2.89
2.53
EBITDA per Share ($)
4.33
4.07
1.91
1.89
4.99
4.43
4.17
3.63
2.84
3.27
0.82
0.76
0.94
0.81
0.76
EBIT per Share ($)
3.86
3.50
1.65
1.75
4.36
3.58
3.37
2.90
2.20
2.55
0.66
0.60
0.73
0.63
0.59
Earnings per Share (diluted) ($)
2.28
3.41
1.14
1.43
2.26
2.44
2.30
1.89
2.38
1.76
0.42
0.46
0.43
0.45
0.42
eps without NRI ($)
2.28
3.41
1.14
1.43
2.26
2.44
2.30
1.89
2.70
1.87
0.42
0.46
0.47
0.45
0.48
Free Cashflow per Share ($)
-0.38
-22.76
-11.79
7.60
-8.33
-6.32
3.40
0.45
0.16
-0.09
1.53
3.13
-0.68
1.11
-3.65
Dividends Per Share
--
--
--
--
--
--
0.43
0.20
0.68
0.13
0.33
0.02
0.05
0.03
0.03
Book Value Per Share ($)
9.24
11.71
5.49
4.87
9.01
11.22
12.01
10.33
10.74
12.42
10.16
10.74
11.04
11.47
12.42
Tangible Book per share ($)
9.24
11.71
5.49
4.21
6.22
8.36
8.59
8.09
8.98
10.83
8.36
8.98
9.05
9.75
10.83
Month End Stock Price ($)
--
--
--
--
--
19.50
12.60
12.67
10.38
8.86
11.75
10.38
9.95
11.39
11.11
RatiosAnnualsAdd to batch download listDownload 15Y FinancialQuarterly
Fiscal Period
Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 TTM Sep13 Dec13 Mar14 Jun14 Sep14
   
Return on Equity %
--
33.00
24.37
28.17
43.20
24.12
20.74
18.35
22.24
15.45
16.22
17.22
14.77
15.88
14.23
Return on Assets %
--
2.26
1.65
1.74
2.49
1.52
1.38
1.09
1.21
0.83
0.86
0.93
0.80
0.83
0.77
Return on Capital - Joel Greenblatt %
--
432.97
278.56
301.28
535.41
321.73
291.35
252.66
198.17
226.84
243.77
218.08
261.50
215.86
205.68
Debt to Equity
--
--
--
0.81
0.82
--
0.01
1.05
1.23
3.25
3.15
1.23
0.86
1.56
3.25
   
Gross Margin %
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Operating Margin %
65.04
57.33
47.99
29.60
36.50
28.43
27.36
27.75
22.96
23.42
26.43
23.00
25.35
21.84
23.48
Net Margin %
38.43
55.92
33.38
24.18
25.07
19.40
19.50
19.66
24.75
16.04
16.78
17.68
14.34
15.59
16.79
   
Total Equity to Total Asset
0.07
0.07
0.07
0.06
0.06
0.07
0.07
0.05
0.06
0.06
0.05
0.06
0.05
0.05
0.06
LT Debt to Total Asset
--
--
--
0.05
0.05
--
--
0.06
0.07
0.18
0.17
0.07
0.05
0.08
0.18
   
Asset Turnover
--
0.04
0.05
0.07
0.10
0.08
0.07
0.06
0.05
0.05
0.01
0.01
0.01
0.01
0.01
Dividend Payout Ratio
--
--
--
--
--
--
0.19
0.10
0.29
0.08
0.78
0.05
0.11
0.07
0.07
   
Income StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 TTM Sep13 Dec13 Mar14 Jun14 Sep14
   
   Interest Income
14,606
17,294
22,842
23,848
38,611
50,202
58,140
52,184
48,884
51,163
12,740
13,836
13,716
6,329
17,283
   Interest Expense
-9,867
-12,262
-14,352
-18,495
-18,883
-25,390
-33,390
-31,116
-30,060
-39,222
-7,801
-8,875
-8,475
-9,442
-12,431
Net Interest Income
4,739
5,032
8,490
5,353
19,728
24,813
24,750
21,068
18,824
11,940
4,939
4,961
5,241
-3,113
4,852
Non Interest Income
--
--
--
9,850
10,977
9,517
10,622
8,809
8,302
18,574
2,179
2,330
2,790
11,225
2,229
Revenue
4,739
5,032
8,490
15,203
30,705
34,329
35,372
29,877
27,126
30,515
7,118
7,291
8,030
8,112
7,082
   
Selling, General, &Admin. Expense
2,486
2,734
3,773
3,306
4,152
5,007
4,929
7,453
6,987
7,443
1,758
1,942
1,866
1,865
1,770
Advertising
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Credit Losses Provision
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Other Expenses
-2,868
-3,210
-4,427
-3,646
-5,760
-7,333
-7,219
-9,543
-8,799
-9,463
-2,209
-2,408
-2,460
-2,371
-2,224
SpecialCharges
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Research &Development
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
EBITDA
3,465
3,361
4,728
4,840
12,815
12,095
11,966
10,379
8,041
9,166
2,332
2,142
2,630
2,278
2,116
   
Depreciation, Depletion and Amortization
383
476
653
340
1,608
2,326
2,290
2,089
1,812
2,019
451
465
595
506
453
Operating Income
3,082
2,885
4,075
4,500
11,207
9,759
9,677
8,290
6,229
7,147
1,881
1,677
2,036
1,772
1,663
Operating Margin %
65.04
57.33
47.99
29.60
36.50
28.43
27.36
27.75
22.96
23.42
26.43
23.00
25.35
21.84
23.48
   
Other Income (Minority Interest)
--
--
--
0
21
-20
-30
-75
-358
-597
-101
-151
-139
-146
-162
Pre-Tax Income
3,174
2,941
4,232
5,045
11,207
9,759
9,677
8,872
10,565
7,318
1,901
1,773
2,078
1,788
1,680
Tax Provision
-1,119
-1,255
-1,706
-896
-3,509
-3,078
-2,751
-2,041
-2,554
-1,458
-438
-125
-618
-553
-161
Tax Rate %
35.27
42.68
40.32
17.75
31.31
31.54
28.43
23.00
24.17
19.92
23.07
7.07
29.75
30.96
9.60
Net Income (Continuing Operations)
1,821
2,814
2,834
3,675
7,677
6,681
6,926
6,832
8,011
5,860
1,462
1,647
1,460
1,234
1,518
Net Income (Discontinued Operations)
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Net Income
1,821
2,814
2,834
3,676
7,698
6,660
6,896
5,873
6,714
4,895
1,194
1,289
1,152
1,265
1,189
Net Margin %
38.43
55.92
33.38
24.18
25.07
19.40
19.50
19.66
24.75
16.04
16.78
17.68
14.34
15.59
16.79
   
Preferred dividends
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
EPS (Basic)
2.28
3.41
1.14
1.43
2.26
2.46
2.30
1.89
2.38
1.76
0.42
0.46
0.43
0.45
0.42
EPS (Diluted)
2.28
3.41
1.14
1.43
2.26
2.44
2.30
1.89
2.38
1.76
0.42
0.46
0.43
0.45
0.42
Shares Outstanding (Diluted)
799.4
825.3
2,475.9
2,567.0
2,568.7
2,727.9
2,869.9
2,861.3
2,834.1
2,797.5
2,829.9
2,807.7
2,804.7
2,802.2
2,797.5
Balance SheetAnnuals (USD $) View: Quarterly
Fiscal Period
Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 Latest Q. Sep13 Dec13 Mar14 Jun14 Sep14
   
Cash and cash equivalents
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Money Market Investments
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Net Loan
37,677
53,006
77,769
79,700
179,816
219,555
239,738
227,139
239,514
255,795
232,343
239,514
244,544
263,208
255,795
Securities & Investments
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Accounts Receivable
15,391
18,847
25,447
34,867
54,556
--
70,630
63,401
66,835
71,252
67,189
66,835
75,087
76,635
71,252
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
3,036
3,058
3,093
3,135
3,431
3,036
Intangible Assets
--
--
--
1,687
7,170
8,162
9,786
6,425
5,038
4,453
5,174
5,038
5,680
4,816
4,453
Other Assets
56,470
64,783
100,911
100,002
156,906
242,369
202,210
252,924
241,087
277,822
248,384
241,087
260,785
278,533
277,822
Total Assets
110,906
137,969
205,720
217,650
401,240
473,361
525,733
553,084
555,567
612,357
556,149
555,567
589,232
626,622
612,357
   
Total Deposits
73,725
73,948
105,480
151,136
186,808
211,852
241,328
227,183
209,209
201,917
210,202
209,209
210,621
214,627
201,917
Accounts Payable
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Current Portion of Long-Term Debt
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Long-Term Debt
--
--
--
10,153
18,874
--
192
31,143
37,895
112,823
91,816
37,895
27,066
49,940
112,823
Debt to Equity
--
--
--
0.81
0.82
--
0.01
1.05
1.23
3.25
3.15
1.23
0.86
1.56
3.25
Other liabilities
37,181
64,020
100,240
43,862
172,467
229,482
250,200
265,439
278,839
264,043
226,067
278,839
320,993
331,175
264,043
Total Liabilities
110,906
137,969
205,720
205,151
378,149
441,334
491,720
523,764
525,943
578,784
528,085
525,943
558,680
595,741
578,784
   
Common Stock
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Preferred Stock
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Retained Earnings
--
--
--
6,671
2,624
2,565
2,408
-1,516
-1,334
763
795
-1,334
--
--
763
Accumulated other comprehensive income (loss)
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Additional Paid-In Capital
--
--
--
2
3
--
--
--
--
--
--
--
--
--
--
Treasury Stock
--
--
--
-13
-18
-0
-0
-222
-564
-686
-441
-564
-619
-697
-686
Total Equity
7,387
9,664
13,592
12,500
23,142
32,087
34,404
29,595
30,773
34,752
29,118
30,773
31,620
32,107
34,752
Total Equity to Total Asset
0.07
0.07
0.07
0.06
0.06
0.07
0.07
0.05
0.06
0.06
0.05
0.06
0.05
0.05
0.06
Cashflow StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 TTM Sep13 Dec13 Mar14 Jun14 Sep14
   
  Net Income
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Cumulative Effect Of Accounting Change
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Net Foreign Currency Exchange Gain
-264
-122
-32
389
2,495
680
-1,483
-614
-1,220
177
-88
-439
533
330
177
Net Income From Continuing Operations
-264
-122
-32
5,045
8,815
680
10,186
8,872
10,565
5,860
1,901
1,773
2,078
330
1,680
Depreciation, Depletion and Amortization
383
476
653
340
1,608
2,326
2,290
2,089
1,812
2,019
451
465
595
506
453
  Change In Receivables
-6,611
-16,086
-15,256
-25,054
-29,852
-8,621
-15,411
-6,052
--
-294
-1,717
--
948
--
-1,242
  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
-22,474
-28,964
-1,174
2,378
-8,031
-6,447
-16,863
Change In DeferredTax
--
--
--
--
118
-621
173
-1,457
--
--
--
--
--
--
--
Cash Flow from Discontinued Operations
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Cash Flow from Others
-119
2,617
2,241
3,522
5,464
14,077
3,321
14,686
11,207
21,732
3,448
4,151
4,638
8,275
4,668
Cash Flow from Operations
--
-18,632
-29,122
21,658
-19,646
-13,672
14,566
2,260
1,109
648
4,626
8,767
-721
2,664
-10,062
   
Purchase Of Property, Plant, Equipment
-305
-157
-74
-349
-816
-1,053
-1,013
-1,342
-655
-555
-170
11
-123
-285
-158
Sale Of Property, Plant, Equipment
104
71
68
1,949
32
65
167
286
--
127
--
--
--
--
127
Purchase Of Business
--
--
--
--
-1
-43
-46
-4
--
--
--
--
--
--
--
Sale Of Business
--
--
--
--
2,632
17
587
33
--
--
--
--
--
--
--
Purchase Of Investment
--
-77
-49
-1,549
-17,558
-22,271
-22,283
-12,485
--
-1,063
--
--
--
-1,009
-53
Sale Of Investment
0
77
519
83
14,062
19,143
18,524
7,539
--
39
11
--
--
28
--
Net Intangibles Purchase And Sale
--
--
--
-1,808
-936
-2,507
-3,275
-1,274
--
-483
-125
--
-1,055
730
-158
Cash From Discontinued Investing Activities
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Cash Flow from Investing
-345
-234
13
-3,622
-2,586
-6,648
-7,335
-4,150
-1,198
-1,328
-2,422
-755
462
-2,243
1,208
   
Issuance of Stock
--
--
--
237
10
4,182
24
--
--
--
--
--
--
--
--
Repurchase of Stock
--
--
--
-13
--
--
--
-222
-368
-261
-175
-139
-49
-53
-20
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
6,145
457
884
667
3,249
1,346
Cash Flow for Dividends
-57
-486
-384
-1,182
-2,124
-3,129
-2,490
-615
-1,440
-431
-962
-80
-157
-102
-93
Other Financing
-6,805
319
-1,361
-0
-14
-13
306
-1,934
-507
-1,395
-432
-239
-472
-287
-396
Cash Flow from Financing
-1,085
18,363
28,886
-223
9,424
17,460
1,860
7,819
4,582
4,058
-1,111
426
-12
2,806
837
   
Net Change in Cash
-4,238
-502
-222
17,813
-15,303
-3,431
10,381
5,929
4,494
3,378
1,093
8,438
-270
3,228
-8,018
Capital Expenditure
-305
-157
-74
-2,157
-1,752
-3,562
-4,820
-971
-655
-880
-295
11
-1,178
445
-158
Free Cash Flow
-305
-18,788
-29,196
19,501
-21,398
-17,234
9,746
1,289
455
-232
4,331
8,777
-1,899
3,109
-10,220
Valuation Ratios (Daily)AnnualsQuarterly
Fiscal Period
Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 Current Sep13 Dec13 Mar14 Jun14 Sep14
   
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
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
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
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
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
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
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
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
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
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
Valuation and QualityAnnualsQuarterly
Fiscal Period
Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 Current Sep13 Dec13 Mar14 Jun14 Sep14
   
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
   
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
Download financial data to Excel Download financial data to CSV

GuruFocus has scanned the fundamental data of BDORY and found 4 Severe Warning Signs, 1 Medium Warning Sign and Good Signs. Click here for details.

Change log: 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)
Free 7-day Trial
FEEDBACK