Switch to:
Annual Rates (per share) 10 yrs* 5 yrs* 12 months*
Revenue Growth (%) 7.80  -13.20  -49.60 
EBITDA Growth (%) 5.00  22.50  17.70 
EBIT Growth (%) 9.20  28.50  20.10 
Free Cash Flow Growth (%) 0.00  0.00  0.00 
Book Value Growth (%) 13.70  5.40  -3.70 

*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
Mar04 Mar05 Mar06 Mar07 Mar08 Mar09 Mar10 Mar11 Mar12 Mar13 TTM Dec12 Mar13 Jun13 Sep13 Dec13
   
Revenue per Share ($)
4.97
6.33
8.88
12.53
16.16
13.52
15.64
16.69
13.94
7.07
7.46
1.83
1.91
1.83
1.75
1.97
EBITDA per Share ($)
2.11
2.09
2.29
2.88
1.88
1.57
2.31
2.83
2.91
3.86
4.12
0.99
1.23
0.93
0.92
1.04
EBIT per Share ($)
1.41
1.48
1.75
1.80
1.47
1.21
1.95
2.50
2.66
3.63
3.89
0.99
1.00
0.93
0.92
1.04
Earnings per Share (diluted) ($)
1.17
1.16
1.37
1.46
1.60
1.28
1.88
2.40
2.56
3.05
3.29
0.72
1.13
0.79
0.66
0.70
Free Cashflow per Share ($)
10.76
6.34
3.96
13.74
0.37
-8.45
11.62
-4.77
-2.48
5.37
5.37
--
5.37
--
--
--
Dividends Per Share
0.34
0.35
0.33
0.40
0.50
0.44
0.49
0.54
0.54
0.59
0.63
--
--
0.63
--
--
Book Value Per Share ($)
6.95
7.67
12.60
12.67
21.07
16.82
20.71
21.68
20.57
21.95
20.66
21.46
21.95
20.32
20.56
20.66
Month End Stock Price ($)
15.95
20.72
27.68
36.75
38.19
13.29
42.70
49.83
34.87
42.90
44.52
43.61
42.90
38.25
30.48
37.17
RatiosAnnualsQuarterly
Fiscal Period
Mar04 Mar05 Mar06 Mar07 Mar08 Mar09 Mar10 Mar11 Mar12 Mar13 TTM Dec12 Mar13 Jun13 Sep13 Dec13
   
Return on Equity %
16.76
14.67
10.72
11.35
7.54
7.65
9.10
11.02
12.47
12.11
13.68
13.40
13.40
13.00
12.88
13.68
Return on Assets %
1.12
1.04
0.96
0.70
0.70
0.74
0.95
1.14
1.23
1.23
1.76
1.72
1.36
1.64
1.68
1.76
Return on Capital - Joel Greenblatt %
82.93
56.85
18.59
78.21
66.59
75.14
125.40
115.09
146.13
208.22
323.56
267.04
229.76
276.64
283.08
323.56
Debt to Equity
4.56
3.69
2.16
2.54
1.88
2.48
2.26
2.28
2.63
2.51
2.04
2.19
2.51
2.23
1.99
2.04
   
Gross Margin %
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Operating Margin %
28.45
23.46
19.77
14.33
9.09
8.97
12.46
14.95
19.06
51.31
53.07
53.97
52.30
51.09
52.55
53.07
Net Margin %
23.45
18.29
15.45
11.65
9.91
9.50
12.01
14.42
18.35
37.48
35.89
39.38
38.33
36.07
37.88
35.89
   
Total Equity to Total Asset
0.07
0.07
0.09
0.06
0.09
0.10
0.11
0.10
0.10
0.10
0.13
0.13
0.10
0.13
0.13
0.13
LT Debt to Total Asset
0.27
0.26
0.19
0.16
0.17
0.24
0.24
0.24
0.26
0.26
0.26
0.28
0.26
0.28
0.26
0.26
   
Asset Turnover
0.05
0.06
0.06
0.06
0.07
0.08
0.08
0.08
0.07
0.03
0.01
0.01
0.01
0.01
0.01
0.01
Dividend Payout Ratio
0.29
0.30
0.24
0.27
0.32
0.34
0.26
0.23
0.21
0.20
--
--
--
0.80
--
--
   
Income StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Mar04 Mar05 Mar06 Mar07 Mar08 Mar09 Mar10 Mar11 Mar12 Mar13 TTM Dec12 Mar13 Jun13 Sep13 Dec13
   
   Interest Income
2,135
2,253
3,266
5,964
8,531
7,255
6,785
6,790
7,351
7,377
7,251
1,870
1,908
1,744
1,755
1,844
   Interest Expense
-1,637
-1,559
-2,258
-4,217
-6,447
-5,301
-4,664
-4,366
-4,839
-4,825
-4,571
-1,224
-1,208
-1,104
-1,099
-1,159
Net Interest Income
499
694
1,009
1,748
2,084
1,954
2,121
2,424
2,511
2,553
2,681
645
700
639
656
685
Non Interest Income
1,040
1,626
2,491
3,903
6,495
5,584
6,625
7,113
5,545
1,536
1,625
408
406
416
352
451
Revenue
1,538
2,320
3,500
5,651
8,579
7,538
8,746
9,538
8,057
4,089
4,306
1,054
1,107
1,055
1,008
1,136
   
Selling, General, &Admin. Expense
261
408
601
132
5,752
4,814
5,555
6,377
5,027
717
668
173
184
182
141
161
Advertising
--
--
--
--
--
--
99
87
82
--
--
--
--
--
--
--
Credit Losses Provision
--
--
--
--
--
--
--
1,045
804
332
397
68
85
99
101
112
Other Expenses
623
1,144
1,996
4,220
1,829
1,847
1,897
496
544
808
855
244
125
234
235
261
SpecialCharges
--
--
--
--
27
29
31
522
560
--
--
--
--
--
--
--
Research &Development
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
EBITDA
654
768
903
1,299
998
877
1,294
1,620
1,682
2,232
2,385
569
713
539
530
603
   
Depreciation, Depletion and Amortization
217
224
211
489
218
201
204
194
146
135
135
--
135
--
--
--
Operating Income
438
544
692
810
779
676
1,090
1,426
1,536
2,098
2,250
569
579
539
530
603
   
Other Income (Minority Interest)
0
10
5
30
71
40
-39
-51
-57
-969
-212
--
-212
--
--
--
Pre-Tax Income
438
544
692
810
--
--
--
1,426
1,536
2,098
2,250
569
579
539
530
603
Tax Provision
-77
-130
-156
-182
--
--
--
--
--
-565
-656
-154
-155
-158
-148
-195
Net Income (Continuing Operations)
361
424
541
659
779
676
1,090
1,426
1,536
1,533
1,594
415
424
381
382
408
Net Income (Discontinued Operations)
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Net Income
361
424
541
659
850
716
1,051
1,375
1,479
1,533
1,594
415
424
381
382
408
   
Preferred dividends
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
EPS (Basic)
1.17
1.17
1.39
1.48
1.61
1.29
1.89
2.42
2.57
3.07
3.31
0.72
1.14
0.80
0.66
0.71
EPS (Diluted)
1.17
1.16
1.37
1.46
1.60
1.28
1.88
2.40
2.56
3.05
3.29
0.72
1.13
0.79
0.66
0.70
Shares Outstanding (Diluted)
309.6
366.8
394.3
451.1
531.0
557.5
559.1
571.5
578.0
578.5
577.0
576.5
578.5
576.8
577.0
577.0
Balance SheetAnnuals (USD $) View: Quarterly
Fiscal Period
Mar04 Mar05 Mar06 Mar07 Mar08 Mar09 Mar10 Mar11 Mar12 Mar13 Latest Q. Dec12 Mar13 Jun13 Sep13 Dec13
   
Cash and cash equivalents
2,255
3,123
3,811
9,468
11,342
7,017
10,608
8,890
7,962
9,088
5,237
7,584
9,088
5,470
5,451
5,237
Money Market Investments
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Net Loan
16,592
22,091
32,692
39,582
--
--
--
57,791
56,515
60,742
53,559
52,881
60,742
50,429
51,584
53,559
Securities & Investments
8,780
12,523
16,003
28,774
--
--
41,922
47,325
46,404
47,063
27,692
30,766
47,063
29,221
27,405
27,692
Accounts Receivable
149
317
--
2,493
--
--
--
--
--
--
--
--
--
--
--
--
Deferred Policy Acquisition Costs
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Property, Plant and Equipment
528
957
3,722
1,035
1,171
900
869
1,239
1,051
1,008
745
852
1,008
779
748
745
Intangible Assets
225
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Other Assets
3,563
1,875
0
12,719
108,992
88,687
56,705
5,242
7,876
6,321
5,209
5,160
6,321
5,893
6,282
5,209
Total Assets
32,092
40,886
56,227
94,071
121,504
96,604
110,104
120,487
119,808
124,222
92,443
97,243
124,222
91,792
91,470
92,443
   
Total Deposits
15,598
23,168
36,924
59,309
69,303
52,407
54,354
58,488
54,546
57,943
51,037
52,816
57,943
48,725
50,165
51,037
Accounts Payable
--
307
--
1,518
--
--
--
--
--
--
--
--
--
--
--
--
Current Portion of Long-Term Debt
1,307
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Long-Term Debt
8,505
10,678
10,885
14,709
21,159
23,229
26,032
28,405
31,205
31,825
24,304
27,135
31,825
26,091
23,594
24,304
Other liabilities
4,529
3,839
3,374
12,735
19,765
11,606
18,176
21,110
22,202
21,795
5,178
4,915
21,795
5,250
5,844
5,178
Total Liabilities
29,939
37,993
51,182
88,271
110,227
87,242
98,562
108,003
107,953
111,564
80,519
84,866
111,564
80,066
79,603
80,519
   
Common Stock
140
169
199
215
278
223
--
--
--
--
--
--
--
--
--
--
Preferred Stock
--
80
78
83
88
--
--
--
--
--
--
--
--
--
--
--
Retained Earnings
416
--
--
--
10,911
9,139
11,291
12,223
11,631
12,445
--
--
12,445
11,533
--
--
Accumulated other comprehensive income (loss)
108
1,727
4,768
2,633
--
--
--
--
--
--
--
--
--
--
--
--
Additional Paid-In Capital
1,489
917
--
2,869
--
--
--
--
--
--
--
--
--
--
--
--
Treasury Stock
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Total Equity
2,153
2,893
5,045
5,801
11,277
9,362
11,542
12,483
11,855
12,658
11,924
12,377
12,658
11,727
11,866
11,924
Cashflow StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Mar04 Mar05 Mar06 Mar07 Mar08 Mar09 Mar10 Mar11 Mar12 Mar13 TTM Dec12 Mar13 Jun13 Sep13 Dec13
   
  Net Income
438
555
697
841
--
--
--
--
--
--
--
--
--
--
--
--
  Cumulative Effect Of Accounting Change
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Net Foreign Currency Exchange Gain
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Net Income From Continuing Operations
438
555
697
841
--
--
--
--
--
--
--
--
--
--
--
--
Depreciation, Depletion and Amortization
217
224
211
489
218
201
204
194
146
135
135
--
135
--
--
--
  Change In Receivables
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Change In Inventory
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Change In Prepaid Assets
--
--
--
--
-10,602
-3,717
8,063
--
--
--
--
--
--
--
--
--
  Change In Payables And Accrued Expense
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Change In Working Capital
2,560
1,445
275
4,342
-1,291
-6,451
4,338
1,016
3,125
8,198
8,198
--
8,198
--
--
--
Change In DeferredTax
--
--
--
--
-597
-368
-437
-498
--
--
--
--
--
--
--
--
Cash Flow from Discontinued Operations
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Cash Flow from Others
119
103
378
526
2,212
2,170
2,543
-3,234
-4,589
-5,112
-5,112
--
-5,112
--
--
--
Cash Flow from Operations
3,333
2,327
1,563
6,197
542
-4,448
6,649
-2,522
-1,318
3,220
3,220
--
3,220
--
--
--
   
Purchase Of Property, Plant, Equipment
--
--
--
--
-345
-262
-150
-202
-117
-115
-115
--
-115
--
--
--
Sale Of Property, Plant, Equipment
--
--
--
--
28
18
76
16
3
13
13
--
13
--
--
--
Purchase Of Business
--
--
--
--
--
-3
--
--
--
--
--
--
--
--
--
--
Sale Of Business
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Purchase Of Investment
-414
-858
-2,149
-4,867
-6,966
--
-3,439
-1,187
-4,000
-3,423
-3,423
--
-3,423
--
--
--
Sale Of Investment
--
--
--
--
--
1,802
--
--
--
--
--
--
--
--
--
--
Net Intangibles Purchase And Sale
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Cash From Discontinued Investing Activities
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Cash Flow from Investing
-563
-986
-2,289
-5,031
-7,283
1,555
-3,513
-1,373
-4,114
-3,525
-3,525
--
-3,525
--
--
--
   
Net Issuance of Stock
12
746
1,785
49
4,953
10
26
32
11
8
8
--
8
--
--
--
Net Issuance of Preferred Stock
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Net Issuance of Debt
-2,103
-879
146
4,126
3,461
883
-28
2,169
6,052
2,109
2,109
--
2,109
--
--
--
Cash Flow for Dividends
-122
-146
-170
-216
-278
-285
-323
-351
-368
-409
-409
--
-409
--
--
--
Other Financing
0
0
-0
0
-0
-0
--
0
0
--
--
--
--
--
--
--
Cash Flow from Financing
-2,213
-279
1,761
3,959
8,136
609
-324
1,849
5,695
1,709
1,709
--
1,709
--
--
--
   
Net Change in Cash
557
1,062
1,035
5,125
1,411
-2,055
2,719
-1,751
343
1,512
1,512
--
1,512
--
--
--
Free Cash Flow
3,333
2,327
1,563
6,197
197
-4,710
6,499
-2,724
-1,435
3,105
3,105
--
3,105
--
--
--
Valuation Ratios (Daily)AnnualsQuarterly
Fiscal Period
Mar04 Mar05 Mar06 Mar07 Mar08 Mar09 Mar10 Mar11 Mar12 Mar13 Current Dec12 Mar13 Jun13 Sep13 Dec13
   
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
Mar04 Mar05 Mar06 Mar07 Mar08 Mar09 Mar10 Mar11 Mar12 Mar13 Current Dec12 Mar13 Jun13 Sep13 Dec13
   
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/INR) Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 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:

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
Hide