Switch to:
Annual Rates (per share) 10 yrs* 5 yrs* 12 months*
Revenue Growth (%) -2.10  -3.40  16.00 
EBITDA Growth (%) -3.10  -4.60  13.40 
EBIT Growth (%) -3.30  -5.20  5.20 
EPS without NRI Growth (%) -3.60    6.40 
Free Cash Flow Growth (%) 0.00  0.00  -204.80 
Book Value Growth (%) 3.90  3.30  10.10 

*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: UK, Denmark, Sweden, Finland, UK, Germany, 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
Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 TTM Sep13 Dec13 Mar14 Jun14 Sep14
   
Revenue per Share ($)
2.94
2.95
3.75
4.43
4.27
3.44
2.78
3.10
2.97
3.12
3.31
0.75
0.78
0.86
0.82
0.85
EBITDA per Share ($)
1.40
1.43
1.98
2.24
1.83
1.79
1.25
1.22
1.40
1.48
1.60
0.36
0.37
0.40
0.34
0.49
EBIT per Share ($)
1.32
1.37
1.94
2.18
1.77
1.73
1.20
1.16
1.32
1.40
1.39
0.34
0.34
0.38
0.31
0.36
Earnings per Share (diluted) ($)
0.92
1.02
1.60
1.75
1.39
0.87
0.87
0.86
1.02
1.06
1.08
0.25
0.26
0.29
0.23
0.30
eps without NRI ($)
0.92
1.02
1.60
1.75
1.39
0.87
0.87
0.86
1.01
1.06
1.09
0.25
0.26
0.29
0.24
0.30
Free Cashflow per Share ($)
-1.00
-0.90
0.43
2.33
5.49
5.07
-0.83
1.10
6.34
2.02
-1.39
-0.39
3.57
-0.60
-2.72
-1.64
Dividends Per Share
--
--
--
--
--
--
--
0.38
0.27
0.47
0.40
--
--
0.40
--
--
Book Value Per Share ($)
5.96
5.66
7.78
9.57
9.21
8.09
8.03
8.54
9.12
9.97
9.53
9.51
9.97
9.64
9.68
9.53
Tangible Book per share ($)
4.97
4.69
6.63
8.05
7.89
7.03
6.97
7.45
8.00
8.86
8.57
8.42
8.86
8.53
8.58
8.57
Month End Stock Price ($)
--
--
--
--
--
--
10.80
7.82
9.61
13.51
12.86
12.07
13.51
14.13
14.04
12.68
RatiosAnnualsAdd to batch download listDownload 15Y FinancialQuarterly
Fiscal Period
Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 TTM Sep13 Dec13 Mar14 Jun14 Sep14
   
Return on Equity %
17.44
16.67
23.46
20.23
14.79
11.93
10.82
10.34
11.51
11.13
11.16
11.07
10.83
11.62
9.53
12.47
Return on Assets %
0.80
0.71
0.99
0.89
0.60
0.49
0.47
0.40
0.45
0.49
0.51
0.50
0.50
0.53
0.43
0.56
Return on Invested Capital %
17.43
16.65
23.45
20.22
14.79
17.70
10.82
10.37
11.33
11.10
11.25
10.88
10.65
11.75
9.95
12.46
Return on Capital - Joel Greenblatt %
457.15
758.58
1,315.17
1,251.35
913.66
1,140.77
764.40
766.59
855.51
930.72
884.75
972.42
957.23
981.53
752.88
845.21
Debt to Equity
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
   
Gross Margin %
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Operating Margin %
44.80
46.37
51.70
49.24
41.41
50.27
43.04
37.33
44.37
44.95
42.21
45.28
43.95
44.22
38.07
42.62
Net Margin %
33.92
34.52
42.81
39.69
32.59
25.55
31.50
27.65
34.26
34.03
32.61
34.46
33.77
33.23
27.93
35.50
   
Total Equity to Total Asset
0.05
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.05
0.05
0.05
0.05
0.04
0.05
0.05
LT Debt to Total Asset
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
   
Asset Turnover
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
0.01
0.02
0.00
0.00
0.00
0.00
0.00
Dividend Payout Ratio
--
--
--
--
--
--
--
0.45
0.27
0.45
0.36
--
--
1.36
--
--
   
Income StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Dec04 Dec05 Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 TTM Sep13 Dec13 Mar14 Jun14 Sep14
   
   Interest Income
10,676
9,609
12,773
18,790
22,639
15,996
12,813
15,730
15,668
14,546
13,991
3,328
3,748
3,497
3,463
3,284
   Interest Expense
-5,991
-5,263
-7,662
-12,557
-15,757
-8,297
-5,989
-8,551
-8,367
-6,967
-6,543
-1,478
-1,841
-1,613
-1,605
-1,485
Net Interest Income
4,685
4,345
5,111
6,233
6,882
7,698
6,824
7,179
7,301
7,579
7,448
1,850
1,907
1,884
1,859
1,799
Non Interest Income
3,528
3,452
4,618
5,246
4,199
5,528
4,360
5,322
4,646
4,981
5,893
1,160
1,233
1,575
1,478
1,606
Revenue
8,213
7,797
9,729
11,479
11,081
13,226
11,184
12,501
11,946
12,560
13,341
3,011
3,140
3,459
3,337
3,405
   
Credit Losses Provision
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Selling, General, & Admin. Expense
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
   SpecialCharges
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Other Noninterest Expense
4,534
4,181
4,699
5,827
6,492
6,577
6,370
7,834
6,646
6,914
7,710
1,648
1,760
1,929
2,067
1,954
Operating Income
3,680
3,616
5,030
5,652
4,589
6,649
4,813
4,667
5,301
5,646
5,631
1,363
1,380
1,530
1,270
1,451
Operating Margin %
44.80
46.37
51.70
49.24
41.41
50.27
43.04
37.33
44.37
44.95
42.21
45.28
43.95
44.22
38.07
42.62
   
Other Income (Minority Interest)
4
7
11
13
1
6
8
-9
-9
--
1
1
--
--
--
--
Pre-Tax Income
3,676
3,609
5,020
5,639
4,588
4,483
4,813
4,667
5,301
5,646
5,631
1,363
1,380
1,530
1,270
1,451
Tax Provision
-894
-924
-865
-1,096
-978
-1,103
-1,291
-1,201
-1,273
-1,384
-1,245
-343
-337
-368
-298
-242
Tax Rate %
24.33
25.61
17.24
19.44
21.33
24.62
26.82
25.74
24.02
24.51
22.11
25.17
24.45
24.05
23.42
16.70
Net Income (Continuing Operations)
2,782
2,684
4,155
4,543
3,609
3,373
3,515
3,466
4,028
4,262
4,386
1,020
1,043
1,162
973
1,209
Net Income (Discontinued Operations)
--
--
--
--
--
--
--
--
75
12
-19
16
18
-12
-41
--
Net Income
2,786
2,692
4,165
4,556
3,611
3,379
3,522
3,457
4,093
4,274
4,351
1,037
1,060
1,149
932
1,209
Net Margin %
33.92
34.52
42.81
39.69
32.59
25.55
31.50
27.65
34.26
34.03
32.61
34.46
33.77
33.23
27.93
35.50
   
Preferred dividends
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
EPS (Basic)
0.92
1.02
1.60
1.75
1.39
0.87
0.87
0.86
1.02
1.06
1.08
0.25
0.26
0.29
0.23
0.30
EPS (Diluted)
0.92
1.02
1.60
1.75
1.39
0.87
0.87
0.86
1.02
1.06
1.08
0.25
0.26
0.29
0.23
0.30
Shares Outstanding (Diluted)
2,789.0
2,644.0
2,592.0
2,592.0
2,594.0
3,846.0
4,022.0
4,028.0
4,026.0
4,020.0
4,029.0
4,019.0
4,017.0
4,026.0
4,050.0
4,029.0
   
Depreciation, Depletion and Amortization
225
155
114
150
168
217
220
253
350
311
779
81
88
76
87
528
EBITDA
3,905
3,771
5,144
5,802
4,757
6,866
5,038
4,920
5,651
5,957
6,410
1,445
1,468
1,606
1,357
1,979
Balance SheetAnnuals (USD $) View: Quarterly
Fiscal Period
Dec04 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
249,107
261,018
318,067
391,476
390,545
438,726
436,507
511,932
478,773
500,635
492,138
483,728
500,635
491,224
487,385
492,138
Securities & Investments
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Accounts Receivable
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Deferred Policy Acquisition Costs
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Property, Plant and Equipment
594
359
406
498
507
659
601
617
622
591
679
562
591
656
694
679
Intangible Assets
2,816
2,635
2,968
3,967
3,426
4,296
4,258
4,370
4,495
4,453
3,880
4,362
4,453
4,508
4,462
3,880
Other Assets
122,917
122,167
136,802
170,368
246,164
296,179
326,940
425,455
392,984
359,114
365,055
346,897
359,114
383,831
372,576
365,055
Total Assets
375,434
386,179
458,243
566,309
640,641
739,860
768,306
942,374
876,874
864,793
861,753
835,549
864,793
880,219
865,117
861,753
   
Total Deposits
180,777
172,408
209,696
250,955
270,977
299,952
287,204
322,905
336,094
356,424
338,349
333,729
356,424
355,086
347,010
338,349
Accounts Payable
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Current Portion of Long-Term Debt
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Long-Term Debt
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Debt to Equity
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Other liabilities
177,682
198,446
228,367
290,489
345,711
407,343
448,755
585,213
504,034
468,305
485,022
463,595
468,305
486,080
478,917
485,022
Total Liabilities
358,460
370,854
438,063
541,444
616,688
707,294
735,959
908,118
840,129
824,728
823,371
797,324
824,728
841,166
825,927
823,371
   
Common Stock
--
--
--
--
--
--
5,348
--
--
--
--
--
--
--
--
--
Preferred Stock
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Retained Earnings
9,917
9,242
16,900
21,317
21,639
25,883
25,783
27,571
29,567
33,246
32,260
31,340
33,246
32,321
32,719
32,260
Accumulated other comprehensive income (loss)
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Additional Paid-In Capital
5,743
5,082
--
--
--
1,552
1,409
1,421
--
--
1,467
--
--
1,494
1,467
--
Treasury Stock
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Total Equity
16,975
15,325
20,180
24,865
23,953
32,682
32,458
34,368
36,752
40,067
38,384
38,227
40,067
39,055
39,193
38,384
Total Equity to Total Asset
0.05
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.05
0.05
0.05
0.05
0.04
0.05
0.05
Cashflow StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Dec04 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
--
--
--
--
--
--
-950
--
--
--
--
--
--
--
--
--
Net Income From Continuing Operations
--
--
--
--
--
--
-950
4,667
--
--
--
--
--
--
--
--
Depreciation, Depletion and Amortization
--
--
--
--
--
--
220
--
--
--
--
--
--
--
--
--
  Change In Receivables
-14,853
-41,989
-25,382
-41,156
-57,582
--
--
--
--
--
--
--
--
--
--
--
  Change In Inventory
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Change In Prepaid Assets
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Change In Payables And Accrued Expense
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Change In Working Capital
-5,894
-5,279
-1,528
2,066
11,582
12,996
-8,480
825
17,219
-1,772
-20,130
-4,286
11,519
-6,270
-15,170
-10,209
Change In DeferredTax
--
--
--
--
--
--
--
--
--
--
-694
--
--
-456
-238
--
Stock Based Compensation
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Cash Flow from Discontinued Operations
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Cash Flow from Others
3,290
3,019
2,935
4,367
3,065
6,864
6,303
-584
8,705
10,435
15,714
2,792
3,056
4,481
4,518
3,659
Cash Flow from Operations
-2,605
-2,260
1,407
6,432
14,647
19,860
-2,907
4,908
25,924
8,663
-5,110
-1,494
14,575
-2,245
-10,890
-6,550
   
Purchase Of Property, Plant, Equipment
-143
-66
-151
-229
-219
-214
-193
-207
-185
-210
-310
-21
-123
-87
-103
4
Sale Of Property, Plant, Equipment
1,130
83
53
26
16
25
63
46
35
45
45
--
45
--
--
--
Purchase Of Business
-24
-165
-18
-54
-165
-399
-74
-21
-8
-11
-11
--
-11
--
--
--
Sale Of Business
99
57
654
150
182
9
13
5
4
5
625
--
5
--
--
620
Purchase Of Investment
--
-1,399
-406
-231
-14,781
-7,891
--
--
--
--
--
--
--
--
--
--
Sale Of Investment
547
--
--
--
23
--
2,635
--
--
--
2,887
1,061
--
--
--
2,887
Net Intangibles Purchase And Sale
-47
-63
-132
-173
-170
-141
-239
-253
-230
-313
-285
-60
-126
-94
-3
-62
Cash From Discontinued Investing Activities
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Cash Flow from Investing
1,562
-1,553
--
-511
-15,114
-8,612
2,205
9,954
1,016
785
3,940
407
-19
-232
3,357
834
   
Issuance of Stock
--
--
4
16
4
3,649
8
5
4
--
82
--
--
--
--
82
Repurchase of Stock
-979
-1,311
--
--
-14
-80
--
-5
-41
-78
-77
-55
-22
--
--
--
Net Issuance of Preferred Stock
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Net Issuance of Debt
1,169
2,075
1,038
-459
676
-1,636
2,315
-1,764
1,189
-686
822
-668
--
--
--
822
Cash Flow for Dividends
-933
-878
-1,199
-1,850
-1,753
-757
-1,331
-1,537
-1,375
-1,879
-2,398
--
--
-2,398
--
--
Other Financing
--
-0
-0
0
--
0
-1,960
--
--
--
0
-0
--
--
--
0
Cash Flow from Financing
-743
-114
-157
-2,293
-1,086
1,176
-968
-3,301
-223
-2,643
-1,511
-682
-22
-2,361
33
839
   
Net Change in Cash
-1,786
-3,926
1,250
3,629
-1,553
12,424
-1,671
11,561
26,717
6,804
-2,682
-1,769
14,534
-4,838
-7,500
-4,878
Capital Expenditure
-192
-130
-296
-402
-397
-367
-433
-459
-417
-524
-596
-81
-251
-181
-106
-58
Free Cash Flow
-2,796
-2,390
1,111
6,031
14,250
19,493
-3,340
4,449
25,507
8,139
-5,706
-1,575
14,324
-2,426
-10,996
-6,608
Valuation Ratios (Daily)AnnualsQuarterly
Fiscal Period
Dec04 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 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
Dec04 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 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/EUR) Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 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 NRBAY and found 2 Severe Warning Signs, 2 Medium Warning Signs and Good Signs. Click here for details.

Change log: 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)
Free 7-day Trial
FEEDBACK