Switch to:
Annual Rates (per share) 10 yrs* 5 yrs* 12 months*
Revenue Growth (%) 16.50  0.10  9.70 
EBITDA Growth (%) 0.00  0.00  55.40 
EBIT Growth (%) 0.00  0.00  0.00 
EPS without NRI Growth (%) 0.00  0.00  0.00 
Free Cash Flow Growth (%) 0.00  0.00  0.00 
Book Value Growth (%) 5.30  5.30  -71.00 

*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
Also traded in: Germany, Brazil, Mexico
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
Preliminary
TTM
Preliminary
Dec13 Mar14 Jun14 Sep14 Dec14
Preliminary
   
Revenue per Share ($)
6.04
9.02
13.76
13.29
15.13
15.30
15.16
14.45
13.79
13.66
15.10
4.19
3.88
3.82
3.75
3.65
EBITDA per Share ($)
1.75
2.22
1.13
-1.66
2.26
2.16
-0.33
-1.02
0.76
0.18
-0.25
0.48
0.36
0.43
-0.26
-0.78
EBIT per Share ($)
1.41
1.66
0.03
-0.18
1.04
1.53
-0.49
-1.61
0.41
0.69
0.74
0.25
0.22
0.06
0.23
0.23
Earnings per Share (diluted) ($)
1.16
1.35
0.47
-2.57
2.24
0.47
-1.51
-2.70
-1.23
-0.09
-0.21
-0.07
-0.20
-0.28
-0.41
0.69
eps without NRI ($)
1.16
1.35
0.46
-2.57
2.24
0.47
-1.51
-2.70
-1.23
-0.09
-0.20
-0.07
-0.20
-0.28
-0.41
0.69
Free Cashflow per Share ($)
0.46
0.14
-1.96
-0.43
0.74
0.95
-1.94
-0.61
0.18
0.98
1.08
0.13
0.54
0.29
-0.06
0.31
Dividends Per Share
0.13
0.68
0.66
0.08
--
0.42
0.10
--
--
--
--
--
--
--
--
--
Book Value Per Share ($)
4.08
3.22
6.63
2.21
5.62
6.39
4.44
1.27
0.99
-0.04
-0.04
0.99
0.87
0.78
0.29
-0.04
Tangible Book per share ($)
4.08
3.22
3.31
-0.29
2.97
3.62
0.85
-1.67
-1.59
-0.16
-0.16
-1.59
-1.77
-1.99
-2.31
-0.16
Month End Stock Price ($)
28.21
28.67
24.82
4.23
15.35
15.38
6.63
6.56
4.57
--
2.82
4.57
4.86
5.48
4.81
--
RatiosAnnualsAdd to batch download listDownload 15Y FinancialQuarterly
Fiscal Period
Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 Dec14
Preliminary
TTM
Preliminary
Dec13 Mar14 Jun14 Sep14 Dec14
Preliminary
   
Return on Equity %
36.83
29.03
7.92
-57.89
52.50
7.85
-27.93
-93.81
-107.74
-1,162.86
-404.90
-29.21
-86.71
-135.41
-313.00
--
Return on Assets %
25.58
17.08
3.03
-14.43
12.79
2.45
-7.62
-14.98
-7.65
-11.35
-11.52
-1.78
-5.00
-6.86
-10.30
-24.56
Return on Invested Capital %
68.16
39.67
0.33
-2.06
13.34
8.71
-3.66
-17.01
6.86
16.00
19.40
9.38
32.94
9.82
14.37
19.73
Return on Capital - Joel Greenblatt %
163.31
72.85
0.59
-2.96
14.95
20.89
-6.40
-21.87
6.52
12.87
13.67
16.86
15.67
4.31
16.80
17.92
Debt to Equity
--
0.51
1.09
3.19
1.20
1.28
2.26
7.08
8.59
-12.03
-12.03
8.59
9.67
11.15
32.12
-12.03
   
Gross Margin %
48.14
--
47.64
46.29
38.74
46.35
40.09
33.86
39.76
19.06
18.98
99.20
17.85
17.29
19.99
20.88
Operating Margin %
23.28
18.45
0.20
-1.38
6.86
10.00
-3.24
-11.18
2.97
5.02
4.94
5.97
5.79
1.59
6.17
6.25
Net Margin %
19.23
14.97
3.39
-19.35
14.78
3.07
-9.97
-18.67
-8.89
-12.38
-11.93
-1.75
-5.26
-7.31
-11.06
-24.49
   
Total Equity to Total Asset
0.71
0.52
0.32
0.15
0.30
0.32
0.22
0.08
0.06
-0.05
-0.05
0.06
0.05
0.05
0.02
-0.05
LT Debt to Total Asset
--
0.22
0.23
0.34
0.29
0.38
0.35
0.39
0.48
0.51
0.51
0.48
0.48
0.48
0.46
0.51
   
Asset Turnover
1.33
1.14
0.90
0.75
0.87
0.80
0.77
0.80
0.86
0.92
0.97
0.26
0.24
0.23
0.23
0.25
Dividend Payout Ratio
0.11
0.50
1.41
--
--
0.90
--
--
--
--
--
--
--
--
--
--
   
Days Sales Outstanding
77.09
69.09
66.71
19.65
31.46
15.85
17.14
14.67
13.24
12.77
11.52
10.86
16.97
17.89
19.73
11.78
Days Accounts Payable
19.49
--
46.05
30.09
35.83
25.08
38.02
32.70
34.02
--
--
2,092.15
--
--
--
--
Days Inventory
7.69
--
19.22
27.70
17.64
20.12
15.43
10.51
9.24
6.06
6.01
535.49
5.42
6.26
6.74
6.19
Cash Conversion Cycle
65.29
69.09
39.88
17.26
13.27
10.89
-5.45
-7.52
-11.54
18.83
17.53
-1,545.80
22.39
24.15
26.47
17.97
Inventory Turnover
47.45
--
18.99
13.18
20.69
18.14
23.66
34.73
39.52
60.23
60.74
0.17
16.83
14.58
13.53
14.74
COGS to Revenue
0.52
--
0.52
0.54
0.61
0.45
0.53
0.66
0.60
0.81
0.81
0.01
0.82
0.83
0.80
0.79
Inventory to Revenue
0.01
0.02
0.03
0.04
0.03
0.03
0.02
0.02
0.02
0.01
0.01
0.05
0.05
0.06
0.06
0.05
Income StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 Dec14
Preliminary
TTM
Preliminary
Dec13 Mar14 Jun14 Sep14 Dec14
Preliminary
   
Revenue
1,170
1,770
2,768
2,675
3,441
4,115
4,100
3,900
3,816
3,810
4,224
1,162
1,072
1,065
1,053
1,033
Cost of Goods Sold
607
--
1,449
1,437
2,108
1,852
2,164
2,579
2,299
3,084
3,422
9
881
881
843
818
Gross Profit
563
--
1,319
1,238
1,333
1,908
1,644
1,320
1,517
726
802
1,153
191
184
210
216
Gross Margin %
48.14
--
47.64
46.29
38.74
46.35
40.09
33.86
39.76
19.06
18.98
99.20
17.85
17.29
19.99
20.88
   
Selling, General, & Admin. Expense
147
193
1,278
1,223
1,016
1,686
1,902
1,228
1,029
493
553
687
144
172
138
100
Advertising
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Research & Development
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Other Operating Expense
144
--
35
52
82
-190
-125
528
375
42
41
396
-14
-5
8
52
Operating Income
272
327
6
-37
236
411
-133
-436
113
191
209
69
62
17
65
65
Operating Margin %
23.28
18.45
0.20
-1.38
6.86
10.00
-3.24
-11.18
2.97
5.02
4.94
5.97
5.79
1.59
6.17
6.25
   
Interest Income
61
81
164
27
0
6
20
178
64
--
92
14
--
28
50
--
Interest Expense
-8
-31
-81
-112
-0
-188
-239
-236
-250
-235
-111
64
-64
-95
--
48
Other Income (Expense)
-11
-5
23
-377
196
-1
-192
-269
-206
-317
-557
-164
-19
19
-236
-321
   Other Income (Minority Interest)
--
--
--
--
--
--
--
--
-31
-49
-54
-12
-15
-13
-12
-14
Pre-Tax Income
315
372
113
-499
432
228
-544
-763
-278
-361
-382
-16
-21
-30
-121
-209
Tax Provision
-90
-107
-19
-18
77
-102
135
35
-30
-62
-68
8
-20
-34
16
-30
Tax Rate %
28.47
28.77
16.72
-3.71
-17.81
44.58
24.88
4.54
-10.92
-17.28
-17.85
48.75
-94.90
-113.69
13.36
-14.20
Net Income (Continuing Operations)
225
265
94
-517
509
126
-409
-728
-309
-423
-450
-8
-41
-65
-105
-239
Net Income (Discontinued Operations)
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Net Income
225
265
94
-517
509
126
-409
-728
-339
-472
-504
-20
-56
-78
-117
-253
Net Margin %
19.23
14.97
3.39
-19.35
14.78
3.07
-9.97
-18.67
-8.89
-12.38
-11.93
-1.75
-5.26
-7.31
-11.06
-24.49
   
Preferred dividends
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
EPS (Basic)
1.17
1.35
0.47
-2.57
2.24
0.47
-1.51
-2.70
-1.23
-0.09
-0.21
-0.07
-0.20
-0.28
-0.41
0.69
EPS (Diluted)
1.16
1.35
0.47
-2.57
2.24
0.47
-1.51
-2.70
-1.23
-0.09
-0.21
-0.07
-0.20
-0.28
-0.41
0.69
Shares Outstanding (Diluted)
193.7
196.3
201.2
201.2
227.5
269.0
270.4
269.9
276.7
--
283.1
277.5
276.7
279.0
281.2
283.1
   
Depreciation, Depletion and Amortization
16
32
35
52
82
166
215
250
239
175
196
77
58
56
47
36
EBITDA
339
435
228
-334
514
582
-90
-276
210
50
-75
134
101
120
-74
-221
Balance SheetAnnuals (USD $) View: Quarterly
Fiscal Period
Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 Dec14
Preliminary
Latest Q.
Preliminary
Dec13 Mar14 Jun14 Sep14 Dec14
Preliminary
   
  Cash And Cash Equivalents
47
131
321
71
789
1,153
669
373
697
719
719
697
914
1,096
831
719
  Marketable Securities
334
664
460
103
23
13
549
282
492
112
112
492
210
64
187
112
Cash, Cash Equivalents, Marketable Securities
381
794
781
173
813
1,167
1,218
655
1,189
831
831
1,189
1,124
1,160
1,018
831
Accounts Receivable
247
335
506
144
297
179
193
157
138
133
133
138
199
209
228
133
  Inventories, Raw Materials & Components
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Inventories, Work In Process
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Inventories, Inventories Adjustments
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Inventories, Finished Goods
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Inventories, Other
8
16
66
42
59
59
45
32
21
20
20
21
24
30
25
20
Total Inventories
18
35
118
100
103
101
82
66
50
52
52
50
55
66
58
52
Other Current Assets
29
144
290
271
160
149
214
127
142
113
113
142
99
67
107
113
Total Current Assets
675
1,309
1,695
689
1,372
1,595
1,707
1,005
1,519
1,130
1,130
1,519
1,477
1,501
1,411
1,130
   
  Land And Improvements
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Buildings And Improvements
--
--
--
--
--
62
--
--
--
--
--
--
--
--
--
--
  Machinery, Furniture, Equipment
--
--
390
400
100
51
59
71
55
436
436
55
2,270
94
91
436
  Construction In Progress
--
--
--
--
6
9
12
3
4
5
5
4
4
4
5
5
Gross Property, Plant and Equipment
288
571
1,295
1,351
2,103
2,404
2,684
2,583
2,432
1,427
1,427
2,432
2,459
2,536
2,484
1,427
  Accumulated Depreciation
-35
-69
-67
-94
-204
-363
-568
-690
-814
-63
-63
-814
-877
-963
-963
-63
Property, Plant and Equipment
254
502
1,227
1,257
1,899
2,041
2,116
1,870
1,607
1,363
1,363
1,607
1,565
1,573
1,521
1,363
Intangible Assets
--
--
671
505
703
747
970
818
722
649
649
722
736
772
734
649
   Goodwill
--
--
--
226
310
--
--
261
--
211
211
--
241
251
240
211
Other Long Term Assets
192
171
601
526
1,005
962
587
651
684
634
634
684
720
741
798
634
Total Assets
1,120
1,983
4,194
2,978
4,980
5,344
5,379
4,344
4,533
3,776
3,776
4,533
4,499
4,587
4,465
3,776
   
  Accounts Payable
32
58
183
118
207
127
225
231
214
--
--
214
--
--
--
--
  Total Tax Payable
37
--
38
41
44
50
145
151
156
157
157
156
157
168
175
157
  Other Accrued Expense
-69
82
139
62
240
152
176
-131
-115
97
97
-115
107
115
127
97
Accounts Payable & Accrued Expense
--
140
360
221
490
329
547
251
255
254
254
255
263
283
302
254
Current Portion of Long-Term Debt
--
81
499
404
338
204
844
828
188
420
420
188
206
238
526
420
DeferredTaxAndRevenue
--
--
83
38
53
50
421
441
591
1
1
591
43
20
9
1
Other Current Liabilities
283
245
457
416
512
396
143
435
434
919
919
434
966
967
994
919
Total Current Liabilities
283
466
1,398
1,078
1,393
979
1,955
1,955
1,469
1,595
1,595
1,469
1,479
1,506
1,830
1,595
   
Long-Term Debt
--
442
961
1,024
1,452
2,002
1,870
1,671
2,194
1,940
1,940
2,194
2,146
2,180
2,070
1,940
Debt to Equity
--
0.51
1.09
3.19
1.20
1.28
2.26
7.08
8.59
-12.03
-12.03
8.59
9.67
11.15
32.12
-12.03
  Capital Lease Obligation
--
103
--
--
--
--
--
888
825
719
719
825
--
--
--
719
  PensionAndRetirementBenefit
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  NonCurrent Deferred Liabilities
--
13
322
286
448
544
415
--
2
--
--
2
0
0
--
--
Other Long-Term Liabilities
38
35
172
142
197
92
-61
366
592
438
438
592
631
683
483
438
Total Liabilities
322
956
2,854
2,530
3,490
3,617
4,179
3,991
4,255
3,973
3,973
4,255
4,256
4,370
4,384
3,973
   
Common Stock
--
--
--
--
--
--
1,260
--
--
991
991
--
--
1,119
1,120
991
Preferred Stock
--
394
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Retained Earnings
17
599
590
-88
285
379
-79
-798
-1,046
-1,401
-1,401
-1,046
-1,112
-1,235
-1,297
-1,401
Accumulated other comprehensive income (loss)
--
-2
--
--
--
--
-43
--
--
260
260
--
295
--
294
260
Additional Paid-In Capital
33
16
751
560
1,212
36
33
--
1,110
12
12
1,110
14
14
14
12
Treasury Stock
--
--
--
-17
-7
-7
-28
-17
-14
-12
-12
-14
-14
-14
-13
-12
Total Equity
799
1,027
1,340
447
1,491
1,727
1,200
353
277
-196
-196
277
243
217
81
-196
Total Equity to Total Asset
0.71
0.52
0.32
0.15
0.30
0.32
0.22
0.08
0.06
-0.05
-0.05
0.06
0.05
0.05
0.02
-0.05
Cashflow StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 Dec14
Preliminary
TTM
Preliminary
Dec13 Mar14 Jun14 Sep14 Dec14
Preliminary
   
  Net Income
225
265
94
-517
509
126
-409
-728
-309
-423
-450
-8
-41
-65
-105
-239
  Cumulative Effect Of Accounting Change
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Net Foreign Currency Exchange Gain
--
--
--
310
-404
-27
218
--
--
241
241
--
--
--
--
241
Net Income From Continuing Operations
225
265
94
-207
509
126
-409
-728
-309
-423
-450
-8
-41
-65
-105
-239
Depreciation, Depletion and Amortization
16
32
35
52
82
166
215
250
239
175
196
77
58
56
47
36
  Change In Receivables
-78
-47
-123
230
-77
123
46
11
-2
-17
-28
26
-62
-3
-30
66
  Change In Inventory
-9
-16
-72
7
26
-24
12
7
11
61
56
26
-4
-28
3
86
  Change In Prepaid Assets
--
--
-26
-1
15
38
-7
51
-3
-12
-12
-16
-5
22
-19
-9
  Change In Payables And Accrued Expense
34
23
-124
-18
63
-86
72
0
59
64
72
45
16
24
19
13
Change In Working Capital
-88
-59
-113
264
35
-97
-301
303
-70
14
51
-163
174
134
-42
-215
Change In DeferredTax
9
-13
--
-5
-77
70
-138
-38
-11
17
17
-25
3
19
-29
23
Stock Based Compensation
--
--
3
2
3
15
14
5
3
4
4
1
1
1
1
1
Cash Flow from Discontinued Operations
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Cash Flow from Others
1
30
-98
-42
-289
147
292
272
320
580
588
224
2
-44
127
502
Cash Flow from Operations
163
255
-79
63
261
427
-328
64
172
367
406
106
197
100
-0
108
   
Purchase Of Property, Plant, Equipment
-74
-228
-303
-144
-75
-136
-152
-219
-101
-75
-85
-55
-35
-20
-17
-12
Sale Of Property, Plant, Equipment
--
--
1
--
--
--
--
--
--
--
--
--
--
--
--
--
Purchase Of Business
--
--
-113
--
--
--
-18
--
--
--
--
--
--
--
--
--
Sale Of Business
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Purchase Of Investment
-200
-941
--
-74
-22
-5
-41
--
--
-10
-11
--
-3
-3
-3
-3
Sale Of Investment
60
633
318
240
117
11
--
--
--
--
28
--
28
--
--
--
Net Intangibles Purchase And Sale
--
--
-13
-5
-18
-35
-44
-10
-22
-18
-19
-15
-12
2
-0
-8
Cash From Discontinued Investing Activities
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Cash Flow from Investing
-359
-582
-107
17
3
-165
-255
-284
-136
-103
-109
-31
41
-5
-94
-52
   
Issuance of Stock
1
0
0
--
464
--
--
8
1
0
2
--
--
52
-50
-0
Repurchase of Stock
--
--
--
-17
--
--
--
--
--
--
--
--
--
--
--
--
Net Issuance of Preferred Stock
122
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Net Issuance of Debt
--
--
515
-137
-24
121
129
43
-14
38
58
22
-1
100
45
-87
Cash Flow for Dividends
-27
-84
-170
-15
--
-110
-28
--
-9
-26
-32
-2
--
-30
--
--
Other Financing
-32
493
0
-86
--
71
92
-53
366
-129
-151
-88
--
-52
-123
23
Cash Flow from Financing
65
409
346
-255
439
82
193
-2
344
-117
-121
-68
-1
71
-128
-63
   
Net Change in Cash
-131
81
160
-169
693
338
-395
-219
366
100
122
3
211
145
-217
-16
Capital Expenditure
-74
-228
-316
-149
-92
-170
-196
-229
-123
-93
-103
-70
-47
-18
-18
-21
Free Cash Flow
88
27
-395
-86
169
256
-524
-164
49
274
302
35
150
82
-18
88
Valuation Ratios (Daily)AnnualsQuarterly
Fiscal Period
Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 Dec14
Preliminary
Current
Preliminary
Dec13 Mar14 Jun14 Sep14 Dec14
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
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 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
Preliminary
Current
Preliminary
Dec13 Mar14 Jun14 Sep14 Dec14
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
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 GOL and found 4 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