Switch to:
Annual Rates (per share) 10 yrs* 5 yrs* 12 months*
Revenue Growth (%) 0.00  235.20  -15.90 
EBITDA Growth (%) 0.00  125.50  -1.80 
EBIT Growth (%) 0.00  94.00  0.40 
Free Cash Flow Growth (%) 0.00  0.00  -237.80 
Book Value Growth (%) 0.00  0.00  -13.30 

*12-month growth rate is calculated with the per share revenue (EBITDA, FCF, earnings) of the last 12 months over the per share revenue (EBITDA, FCF, earnings) over the previous 12 months. 5-year and 10-year growth rates are calculated with least-square regression based on the 5-year and 10-year numbers.
   Trendline:
Embed
Video Video Tutorial 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
Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 TTM Mar13 Jun13 Sep13 Dec13 Mar14
   
Revenue per Share ($)
--
--
158.57
209.66
289.88
15,299.59
15,224.91
12,242.57
3,642.29
4,115.33
53.79
67.79
54.42
3,466.29
EBITDA per Share ($)
--
--
36.03
47.87
88.44
3,360.00
1,585.89
659.34
789.18
790.75
1.10
7.58
-5.57
786.07
EBIT per Share ($)
--
--
25.24
36.09
77.75
2,934.13
1,135.24
259.73
679.84
671.00
-1.02
5.67
-7.53
682.72
Earnings per Share (diluted) ($)
--
--
29.00
49.65
62.06
3,080.00
2,058.84
1,824.96
2,294.79
594.53
10.26
7.92
1,800.75
475.86
Free Cashflow per Share ($)
--
--
-204.18
-146.13
-110.29
-5,816.53
530.46
6,179.26
-4,883.04
3,551.79
-46.19
83.22
28.35
-4,948.42
Dividends Per Share
--
--
--
0.09
0.26
0.17
0.19
0.25
0.26
0.03
0.07
0.05
0.11
--
Book Value Per Share ($)
--
--
635.84
10.23
11.52
11.35
10.26
8.97
9.09
10.48
9.44
9.83
8.97
9.09
Month End Stock Price ($)
--
--
--
13.94
13.60
8.14
7.28
6.10
6.89
7.26
6.22
6.95
6.10
5.57
RatiosAnnualsAdd to batch download listDownload 15Y FinancialQuarterly
Fiscal Period
Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 TTM Mar13 Jun13 Sep13 Dec13 Mar14
   
Return on Equity %
10.08
19.92
4.77
7.95
10.06
10.07
6.95
7.03
7.06
7.88
7.04
6.64
6.48
7.28
Return on Assets %
0.79
1.59
0.81
1.74
1.97
1.93
1.30
1.26
1.18
1.48
1.32
1.24
1.16
1.20
Return on Capital - Joel Greenblatt %
151.08
169.04
51.65
103.35
199.17
137.62
50.94
11.82
23.14
118.04
-10.32
53.44
-71.84
118.88
Debt to Equity
1.25
1.26
0.24
0.33
0.41
0.64
0.84
0.91
1.00
0.85
0.88
0.85
0.91
1.00
   
Gross Margin %
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Operating Margin %
20.43
19.25
15.91
17.21
26.82
19.18
7.46
2.12
4.18
16.30
-1.89
8.36
-13.83
19.70
Net Margin %
15.92
18.37
19.14
24.78
22.00
21.53
13.51
14.92
14.55
14.47
17.01
13.22
14.74
13.74
   
Total Equity to Total Asset
0.08
0.08
0.17
0.22
0.20
0.19
0.19
0.18
0.17
0.19
0.19
0.19
0.18
0.17
LT Debt to Total Asset
0.10
0.10
0.04
0.07
0.08
0.12
0.16
0.16
0.17
0.16
0.16
0.16
0.16
0.17
   
Asset Turnover
0.05
0.09
0.04
0.07
0.09
0.09
0.10
0.09
0.08
0.03
0.02
0.02
0.02
0.02
Dividend Payout Ratio
--
--
--
0.00
0.00
--
--
--
--
--
0.01
0.01
--
--
   
Income StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 TTM Mar13 Jun13 Sep13 Dec13 Mar14
   
   Interest Income
3,418
8,118
10,298
22,078
24,423
28,973
25,958
21,466
23,392
6,068
5,501
5,928
5,747
6,215
   Interest Expense
-2,037
-4,815
-5,342
-9,639
-10,038
-13,401
-10,383
-9,530
-10,948
-2,403
-2,292
-2,777
-2,804
-3,075
Net Interest Income
1,380
3,303
4,956
12,439
14,385
15,572
15,575
11,936
12,444
3,664
3,209
3,151
2,943
3,140
Non Interest Income
981
2,370
188
-479
5,050
3,762
3,443
3,032
3,054
1,441
259
1,115
542
1,138
Revenue
2,362
5,673
5,384
12,471
20,030
20,134
20,006
16,074
16,665
5,403
3,708
4,668
3,748
4,541
   
Selling, General, &Admin. Expense
680
1,736
3,113
6,143
6,705
5,677
5,366
4,448
4,751
1,655
1,486
1,594
188
1,482
Advertising
--
--
--
--
252
276
246
193
--
--
--
--
--
--
Credit Losses Provision
--
--
533
1,953
1,179
1,672
1,014
1,129
1,226
156
145
261
621
199
Other Expenses
-776
-2,086
274
1,016
5,440
7,563
10,555
8,526
8,277
2,257
1,761
1,889
3,060
1,567
SpecialCharges
--
--
1,810
6,098
4,844
5,277
8,143
6,061
5,753
1,959
1,521
1,488
1,439
1,304
Research &Development
--
--
--
--
--
--
--
--
--
--
--
--
--
--
EBITDA
579
1,442
1,223
2,848
6,111
4,422
2,084
866
1,244
1,038
76
522
-384
1,030
   
Depreciation, Depletion and Amortization
96
350
367
701
739
560
592
525
547
157
146
132
134
135
Operating Income
482
1,092
857
2,147
5,372
3,861
1,492
341
696
881
-70
390
-518
894
   
Other Income (Minority Interest)
--
-0
-0
-0
-0
-4
-5
-52
-37
-6
-26
--
--
-11
Pre-Tax Income
470
1,372
1,104
4,566
5,968
4,915
2,700
1,684
1,890
1,217
170
796
-234
1,158
Tax Provision
-25
-96
-74
-1,475
-1,561
-617
-18
-98
-242
-434
487
-179
-26
-524
Net Income (Continuing Operations)
376
1,042
1,031
3,091
4,408
4,299
2,681
1,586
1,648
783
657
617
-260
635
Net Income (Discontinued Operations)
--
--
--
--
--
42
27
865
5
5
--
--
--
--
Net Income
376
1,042
1,031
3,091
4,407
4,336
2,703
2,399
2,424
782
631
617
552
624
   
Preferred dividends
--
--
--
--
--
--
--
--
--
--
--
--
--
--
EPS (Basic)
--
--
29.00
49.65
62.06
3,080.00
2,058.84
1,827.38
2,297.21
594.53
10.26
7.92
1,803.17
475.86
EPS (Diluted)
--
--
29.00
49.65
62.06
3,080.00
2,058.84
1,824.96
2,294.79
594.53
10.26
7.92
1,800.75
475.86
Shares Outstanding (Diluted)
--
--
34.0
59.5
69.1
1.3
1.3
1.3
1.3
1.3
68.9
68.9
68.9
1.3
Balance SheetAnnuals (USD $) View: Quarterly
Fiscal Period
Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 Latest Q. Mar13 Jun13 Sep13 Dec13 Mar14
   
Cash and cash equivalents
--
--
10,269
15,302
33,911
36,940
27,384
21,674
26,966
28,238
27,700
29,397
21,674
26,966
Money Market Investments
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Net Loan
15,229
21,225
70,505
85,389
103,944
113,589
111,912
108,457
106,285
117,400
103,102
109,845
108,457
106,285
Securities & Investments
--
--
24,392
46,474
53,712
42,115
37,976
32,609
42,922
36,008
34,280
32,559
32,609
42,922
Accounts Receivable
7,309
11,932
499
1,213
1,349
1,164
1,745
1,200
1,321
2,087
1,744
1,609
1,200
1,321
Deferred Policy Acquisition Costs
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Property, Plant and Equipment
319
646
1,659
2,077
2,697
2,806
2,928
2,886
3,010
2,985
2,719
2,921
2,886
3,010
Intangible Assets
--
1,011
13,430
17,743
19,082
16,384
14,433
12,181
12,991
14,611
12,938
13,318
12,181
12,991
Other Assets
24,863
30,705
6,713
9,115
8,984
11,416
12,008
10,873
11,492
12,245
11,035
11,501
10,873
11,492
Total Assets
47,721
65,521
127,465
177,313
223,679
224,414
208,387
189,880
204,987
213,573
193,518
201,151
189,880
204,987
   
Total Deposits
14,871
21,947
78,992
95,756
125,577
126,611
110,290
98,151
107,794
113,717
102,698
107,740
98,151
107,794
Accounts Payable
--
--
1,311
3,136
4,714
4,553
5,039
4,220
4,790
5,609
5,042
5,545
4,220
4,790
Current Portion of Long-Term Debt
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Long-Term Debt
4,659
6,586
5,236
12,763
17,780
27,730
32,510
31,101
34,215
33,785
31,556
31,759
31,101
34,215
Other liabilities
24,460
31,757
20,336
26,789
31,814
22,458
21,642
22,306
23,870
20,743
18,363
18,917
22,306
23,870
Total Liabilities
43,990
60,289
105,875
138,444
179,885
181,353
169,482
155,778
170,669
173,854
157,659
163,962
155,778
170,669
   
Common Stock
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Preferred Stock
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Retained Earnings
47
-21
1,568
4,304
4,407
4,336
2,703
2,399
624
782
1,325
1,973
2,399
624
Accumulated other comprehensive income (loss)
Additional Paid-In Capital
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Treasury Stock
--
--
--
--
--
-63
-84
-122
-181
-77
-74
-117
-122
-181
Total Equity
3,730
5,231
21,591
38,869
43,794
43,061
38,905
34,102
34,318
39,719
35,858
37,189
34,102
34,318
Cashflow StatementAnnuals (USD $) View: Quarterly
Fiscal Period
Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 TTM Mar13 Jun13 Sep13 Dec13 Mar14
   
  Net Income
--
--
1,031
3,091
4,408
4,340
2,709
2,451
2,513
788
657
617
605
635
  Cumulative Effect Of Accounting Change
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Net Foreign Currency Exchange Gain
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Net Income From Continuing Operations
--
--
1,031
3,091
4,408
4,340
2,709
2,451
2,513
788
657
617
605
635
Depreciation, Depletion and Amortization
96
350
367
701
739
560
592
525
547
157
146
132
134
135
  Change In Receivables
82
-3,005
--
--
--
--
--
--
-994
--
--
--
-994
--
  Change In Inventory
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Change In Prepaid Assets
--
--
--
--
--
--
--
--
--
--
--
--
--
--
  Change In Payables And Accrued Expense
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Change In Working Capital
-1,126
8,180
-8,968
-14,942
-16,784
-16,185
-8,116
762
-10,039
2,627
-5,081
3,679
-20
-8,618
Change In DeferredTax
--
-19
-435
-573
67
-890
-1,373
-1,064
-625
-318
-425
-144
-264
207
Cash Flow from Discontinued Operations
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Cash Flow from Others
804
1,926
2,282
4,874
5,387
5,593
7,866
6,431
6,558
1,602
1,673
1,700
1,949
1,236
Cash Flow from Operations
-225
10,437
-5,724
-6,850
-6,185
-6,582
1,678
9,105
-1,046
4,856
-3,030
5,984
2,405
-6,404
   
Purchase Of Property, Plant, Equipment
-90
-185
-911
-1,019
-788
-602
-714
-743
-710
-110
-152
-209
-316
-33
Sale Of Property, Plant, Equipment
42
121
260
800
23
10
207
58
60
3
55
3
2
1
Purchase Of Business
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Sale Of Business
6
--
--
2,490
--
1,536
--
18
18
--
--
--
18
--
Purchase Of Investment
-3
-14
--
--
--
-4
--
-86
-96
-21
-62
-34
21
--
Sale Of Investment
--
571
--
--
--
--
--
--
-2
--
--
--
-2
--
Net Intangibles Purchase And Sale
-144
-799
-298
-823
-648
-471
-267
-248
-228
-83
-1
-45
-137
-45
Cash From Discontinued Investing Activities
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Cash Flow from Investing
108
-306
4,314
1,534
-1,393
475
-768
-971
-895
-212
-145
-288
-393
-70
   
Net Issuance of Stock
--
343
347
7,287
--
-63
154
-51
-119
9
-19
-42
-2
-57
Net Issuance of Preferred Stock
--
--
--
--
--
--
--
--
--
--
--
--
--
--
Net Issuance of Debt
676
104
1,633
8,186
-1,513
--
--
-1,602
-1,838
870
-54
-1,380
-1,016
611
Cash Flow for Dividends
-43
-508
-651
-865
-1,633
-2,200
-1,230
-858
-1,065
-572
--
-414
2
-653
Other Financing
-0
--
282
-8,180
5,122
8,184
5,392
2,076
-630
19
-28
-25
2,108
-2,686
Cash Flow from Financing
632
-62
1,611
6,427
1,976
5,922
4,316
-435
-3,653
326
-100
-1,861
1,092
-2,784
   
Net Change in Cash
516
10,070
201
1,111
-5,602
-185
5,227
7,699
-5,594
4,971
-3,275
3,835
3,104
-9,258
Free Cash Flow
-459
9,454
-6,933
-8,692
-7,621
-7,655
697
8,113
-1,983
4,663
-3,183
5,730
1,952
-6,482
Valuation Ratios (Daily)AnnualsQuarterly
Fiscal Period
Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 Current Mar13 Jun13 Sep13 Dec13 Mar14
   
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
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
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
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
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
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
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
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
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
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
Valuation and QualityAnnualsQuarterly
Fiscal Period
Dec06 Dec07 Dec08 Dec09 Dec10 Dec11 Dec12 Dec13 Current Mar13 Jun13 Sep13 Dec13 Mar14
   
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
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
Y/Y (Q/Q) 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
Y/Y (Q/Q) 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
   
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
Download financial data to Excel Download financial data to CSV
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
Email Hide