Nav
Switch to:
Also traded in: Brazil, Germany, Mexico, Switzerland, UK
Annual Rates (per share) 10 yrs* 5 yrs* 12 months*
Revenue Growth (%) 0.00  0.00  -0.50 
EBITDA Growth (%) 0.00  0.00  0.00 
Operating Income 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  410.20 
Book Value Growth (%) 0.00  0.00  0.50 

*12-month growth rate is calculated with the quarterly 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 6-year and 11-year annual numbers. Please click Growth Rate Calculation Example (GuruFocus) to see how GuruFocus calculates Wal-Mart Stores Inc (WMT)'s revenue growth rate. You can apply the same method to get the growth rate you want.
   Trendline:
Embed
* All numbers are in millions except for per share data * All shares outstanding data and per share data are split adjusted * Empty lines (lines with only 0's) are hidden by default * 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 * Financial Statement Template: Manufacturing / Mining / Transportation / Utility / Others * For latest financial page display change, please click GuruFocus 30-Y Financials Page Item Changes
A+ A- Show empty lines Hide the embedded charts
Per Share Data Annuals (USD $)View: Quarterly
Fiscal Period
TrendDec10 Dec11 Dec12 Dec13 Dec14 Dec15 Dec16 TTM Mar16 Jun16 Sep16 Dec16 Mar17
   
Revenue per Share Premium Member Only
Premium Member Only
Premium Member Only
Premium Member Only
3.51
2.32
3.35
3.60
3.50
0.86
0.86
0.87
1.00
0.76
EBITDA per Share Premium Member Only
Premium Member Only
Premium Member Only
Premium Member Only
-2.79
-0.55
-0.19
0.09
0.13
0.05
0.02
0.04
-0.03
0.10
EBIT per Share Premium Member Only
Premium Member Only
Premium Member Only
Premium Member Only
-3.38
-0.90
-0.66
-0.49
-0.45
-0.08
-0.11
-0.10
-0.19
-0.05
Earnings per Share (Diluted) Premium Member Only
Premium Member Only
Premium Member Only
Premium Member Only
-3.41
-0.96
-0.79
-0.65
-0.62
-0.12
-0.15
-0.15
-0.23
-0.09
EPS without NRI Premium Member Only
Premium Member Only
Premium Member Only
Premium Member Only
-3.41
-0.96
-0.79
-0.65
-0.62
-0.12
-0.15
-0.15
-0.23
-0.09
Owner Earnings per Share (TTM) Premium Member Only
Premium Member Only
Premium Member Only
Premium Member Only
--
--
--
-0.17
-0.05
--
--
-0.27
-0.17
-0.05
Free Cash Flow per Share Premium Member Only
Premium Member Only
Premium Member Only
Premium Member Only
-0.39
-0.20
0.05
0.78
0.85
0.15
0.25
0.17
0.21
0.23
Operating Cash Flow per Share Premium Member Only
Premium Member Only
Premium Member Only
Premium Member Only
0.01
0.14
0.58
1.09
1.13
0.24
0.31
0.27
0.28
0.28
Dividends per Share Premium Member Only
Premium Member Only
Premium Member Only
Premium Member Only
--
--
--
--
--
--
--
--
--
--
Book Value per Share Premium Member Only
Premium Member Only
Premium Member Only
Premium Member Only
5.18
5.65
6.29
6.44
6.43
6.40
6.45
6.49
6.44
6.43
Tangible Book per Share Premium Member Only
Premium Member Only
Premium Member Only
Premium Member Only
4.40
4.51
4.47
4.65
4.70
4.61
4.59
4.67
4.65
4.70
Total Debt per Share Premium Member Only
Premium Member Only
Premium Member Only
Premium Member Only
0.35
2.50
2.31
2.36
2.36
2.29
2.30
2.32
2.36
2.36
Month End Stock Price Premium Member Only
Premium Member Only
Premium Member Only
Premium Member Only
63.65
35.87
23.14
16.30
20.11
16.55
16.91
23.05
16.30
14.95
   
Ratios AnnualsView: Quarterly
Fiscal Period
Premium Member OnlyDec10 Dec11 Dec12 Dec13 Dec14 Dec15 Dec16 TTM Mar16 Jun16 Sep16 Dec16 Mar17
   
ROE % Premium Member Only
Premium Member Only
Premium Member Only
Premium Member Only
-47.77
-17.57
-13.03
-10.18
-9.55
-7.21
-9.49
-8.96
-14.47
-5.30
ROA % Premium Member Only
Premium Member Only
Premium Member Only
Premium Member Only
-30.75
-12.91
-8.67
-6.86
-6.53
-4.94
-6.55
-6.16
-9.82
-3.58
ROC (Joel Greenblatt) % Premium Member Only
Premium Member Only
Premium Member Only
Premium Member Only
-162.10
-75.10
-41.18
-28.86
-27.14
-17.44
-26.52
-23.69
-45.90
-11.54
ROIC % Premium Member Only
Premium Member Only
Premium Member Only
Premium Member Only
-357.07
-42.64
-21.51
-15.25
-14.27
-9.75
-13.91
-12.81
-23.03
-6.82
WACC % Premium Member Only
Premium Member Only
Premium Member Only
Premium Member Only
--
--
--
7.40
8.43
--
--
--
7.40
8.49
Effective Interest Rate on Debt % Premium Member Only
Premium Member Only
Premium Member Only
Premium Member Only
4.85
3.98
6.12
6.08
6.07
6.21
6.19
6.07
6.05
5.97
   
Gross Margin % Premium Member Only
Premium Member Only
Premium Member Only
Premium Member Only
59.89
68.19
67.12
63.15
61.58
66.63
66.28
63.44
57.37
59.81
Operating Margin % Premium Member Only
Premium Member Only
Premium Member Only
Premium Member Only
-95.63
-38.41
-20.29
-14.52
-14.03
-9.94
-14.35
-12.68
-20.03
-7.35
Net Margin % Premium Member Only
Premium Member Only
Premium Member Only
Premium Member Only
-97.06
-41.18
-23.49
-18.06
-17.67
-13.41
-17.81
-16.70
-23.29
-11.23
FCF Margin % Premium Member Only
Premium Member Only
Premium Member Only
Premium Member Only
-11.18
-8.54
1.61
21.52
24.34
17.43
29.15
18.98
20.70
29.83
   
Debt-to-Equity Premium Member Only
Premium Member Only
Premium Member Only
Premium Member Only
0.07
0.44
0.37
0.37
0.37
0.36
0.36
0.36
0.37
0.37
Equity-to-Asset Premium Member Only
Premium Member Only
Premium Member Only
Premium Member Only
0.88
0.65
0.68
0.67
0.68
0.69
0.69
0.69
0.67
0.68
Debt-to-Asset Premium Member Only
Premium Member Only
Premium Member Only
Premium Member Only
0.06
0.29
0.25
0.25
0.25
0.25
0.25
0.25
0.25
0.25
Gross-Profit-to-Asset % Premium Member Only
Premium Member Only
Premium Member Only
Premium Member Only
18.97
21.38
24.76
24.00
22.76
24.53
24.38
23.40
24.18
19.06
   
Asset Turnover Premium Member Only
Premium Member Only
Premium Member Only
Premium Member Only
0.32
0.31
0.37
0.38
0.37
0.09
0.09
0.09
0.11
0.08
Dividend Payout Ratio
   
Days Sales Outstanding Premium Member Only
Premium Member Only
Premium Member Only
Premium Member Only
135.77
108.86
105.10
93.88
73.66
88.53
84.40
87.42
82.78
83.41
Days Payable Premium Member Only
Premium Member Only
Premium Member Only
Premium Member Only
38.31
43.54
67.11
47.86
32.96
41.55
41.10
42.27
36.49
35.69
Days Inventory Premium Member Only
Premium Member Only
Premium Member Only
Premium Member Only
--
--
--
--
--
--
--
--
--
--
Cash Conversion Cycle Premium Member Only
Premium Member Only
Premium Member Only
Premium Member Only
97.46
65.32
37.99
46.02
40.70
46.98
43.30
45.15
46.29
47.72
   
Inventory Turnover
COGS-to-Revenue Premium Member Only
Premium Member Only
Premium Member Only
Premium Member Only
0.40
0.32
0.33
0.37
0.38
0.33
0.34
0.37
0.43
0.40
Inventory-to-Revenue Premium Member Only
Premium Member Only
Premium Member Only
Premium Member Only
--
--
--
--
--
--
--
--
--
--
   
Income Statement Annual (USD $) View: Quarterly
Fiscal Period
Premium Member OnlyDec10 Dec11 Dec12 Dec13 Dec14 Dec15 Dec16 TTM Mar16 Jun16 Sep16 Dec16 Mar17
   
Revenue Premium Member Only
Premium Member Only
Premium Member Only
Premium Member Only
665
1,403
2,218
2,530
2,483
595
602
616
717
548
Cost of Goods Sold Premium Member Only
Premium Member Only
Premium Member Only
Premium Member Only
267
446
729
932
954
198
203
225
306
220
Gross Profit Premium Member Only
Premium Member Only
Premium Member Only
Premium Member Only
398
957
1,489
1,597
1,529
396
399
391
411
328
Gross Margin % Premium Member Only
Premium Member Only
Premium Member Only
Premium Member Only
59.89
68.19
67.12
63.15
61.58
66.63
66.28
63.44
57.37
59.81
   
Selling, General, & Admin. Expense Premium Member Only
Premium Member Only
Premium Member Only
Premium Member Only
440
804
1,132
1,251
1,191
299
307
292
353
239
Advertising Premium Member Only
Premium Member Only
Premium Member Only
Premium Member Only
--
--
--
--
--
--
--
--
--
--
Research & Development Premium Member Only
Premium Member Only
Premium Member Only
Premium Member Only
594
692
807
713
686
156
179
177
202
129
Other Operating Expense Premium Member Only
Premium Member Only
Premium Member Only
Premium Member Only
0
--
0
-0
-0
-0
--
-0
--
-0
Operating Income Premium Member Only
Premium Member Only
Premium Member Only
Premium Member Only
-636
-539
-450
-367
-348
-59
-86
-78
-144
-40
Operating Margin % Premium Member Only
Premium Member Only
Premium Member Only
Premium Member Only
-95.63
-38.41
-20.29
-14.52
-14.03
-9.94
-14.35
-12.68
-20.03
-7.35
   
  Interest Income Premium Member Only
Premium Member Only
Premium Member Only
Premium Member Only
--
--
--
--
--
--
--
--
--
--
  Interest Expense Premium Member Only
Premium Member Only
Premium Member Only
Premium Member Only
-8
-36
-98
-100
-100
-25
-25
-25
-25
-25
Net Interest Income Premium Member Only
Premium Member Only
Premium Member Only
Premium Member Only
-8
-36
-98
-100
-100
-25
-25
-25
-25
-25
Other Income (Expense) Premium Member Only
Premium Member Only
Premium Member Only
Premium Member Only
-4
-4
15
26
27
6
7
7
7
7
  Other Income (Minority Interest) Premium Member Only
Premium Member Only
Premium Member Only
Premium Member Only
--
--
--
--
--
--
--
--
--
--
Pre-Tax Income Premium Member Only
Premium Member Only
Premium Member Only
Premium Member Only
-647
-578
-533
-441
-421
-78
-105
-96
-162
-58
Tax Provision Premium Member Only
Premium Member Only
Premium Member Only
Premium Member Only
2
1
12
-16
-17
-2
-3
-7
-5
-3
Tax Rate % Premium Member Only
Premium Member Only
Premium Member Only
Premium Member Only
0.28
0.09
2.30
-3.64
-4.08
-2.61
-2.53
-6.81
-2.96
-5.47
Net Income (Continuing Operations) Premium Member Only
Premium Member Only
Premium Member Only
Premium Member Only
-645
-578
-521
-457
-439
-80
-107
-103
-167
-62
Net Income (Discontinued Operations) Premium Member Only
Premium Member Only
Premium Member Only
Premium Member Only
--
--
--
--
--
--
--
--
--
--
Net Income Premium Member Only
Premium Member Only
Premium Member Only
Premium Member Only
-645
-578
-521
-457
-439
-80
-107
-103
-167
-62
Net Margin % Premium Member Only
Premium Member Only
Premium Member Only
Premium Member Only
-97.06
-41.18
-23.49
-18.06
-17.67
-13.41
-17.81
-16.70
-23.29
-11.23
   
Preferred Dividends Premium Member Only
Premium Member Only
Premium Member Only
Premium Member Only
--
--
--
--
--
--
--
--
--
--
EPS (Basic) Premium Member Only
Premium Member Only
Premium Member Only
Premium Member Only
-3.41
-0.96
-0.79
-0.65
-0.62
-0.12
-0.15
-0.15
-0.23
-0.09
EPS (Diluted) Premium Member Only
Premium Member Only
Premium Member Only
Premium Member Only
-3.41
-0.96
-0.79
-0.65
-0.62
-0.12
-0.15
-0.15
-0.23
-0.09
Shares Outstanding (Diluted Average) Premium Member Only
Premium Member Only
Premium Member Only
Premium Member Only
189.5
605.0
662.4
702.1
722.0
691.6
698.3
704.4
714.2
722.0
   
Depreciation, Depletion and Amortization Premium Member Only
Premium Member Only
Premium Member Only
Premium Member Only
111
208
313
402
416
89
93
101
119
103
EBITDA Premium Member Only
Premium Member Only
Premium Member Only
Premium Member Only
-529
-334
-122
61
95
36
14
29
-18
70
   
Balance Sheet Annuals (USD $)View: Quarterly
Fiscal Period
Premium Member OnlyDec10 Dec11 Dec12 Dec13 Dec14 Dec15 Dec16 Latest Q. Mar16 Jun16 Sep16 Dec16 Mar17
   
  Cash And Cash Equivalents Premium Member Only
Premium Member Only
Premium Member Only
Premium Member Only
841
1,511
911
989
1,192
1,028
948
1,012
989
1,192
  Marketable Securities Premium Member Only
Premium Member Only
Premium Member Only
Premium Member Only
1,393
2,111
2,584
2,786
2,752
2,549
2,640
2,652
2,786
2,752
Cash, Cash Equivalents, Marketable Securities Premium Member Only
Premium Member Only
Premium Member Only
Premium Member Only
2,234
3,622
3,495
3,775
3,944
3,576
3,588
3,664
3,775
3,944
Accounts Receivable Premium Member Only
Premium Member Only
Premium Member Only
Premium Member Only
247
418
639
651
501
577
557
590
651
501
  Inventories, Raw Materials & Components Premium Member Only
Premium Member Only
Premium Member Only
Premium Member Only
--
--
--
--
--
--
--
--
--
--
  Inventories, Work In Process Premium Member Only
Premium Member Only
Premium Member Only
Premium Member Only
--
--
--
--
--
--
--
--
--
--
  Inventories, Inventories Adjustments Premium Member Only
Premium Member Only
Premium Member Only
Premium Member Only
--
--
--
--
--
--
--
--
--
--
  Inventories, Finished Goods Premium Member Only
Premium Member Only
Premium Member Only
Premium Member Only
--
--
--
--
--
--
--
--
--
--
  Inventories, Other Premium Member Only
Premium Member Only
Premium Member Only
Premium Member Only
--
--
--
--
--
--
--
--
--
--
Total Inventories Premium Member Only
Premium Member Only
Premium Member Only
Premium Member Only
--
--
--
--
--
--
--
--
--
--
Other Current Assets Premium Member Only
Premium Member Only
Premium Member Only
Premium Member Only
93
216
248
227
251
236
237
224
227
251
Total Current Assets Premium Member Only
Premium Member Only
Premium Member Only
Premium Member Only
2,575
4,256
4,382
4,652
4,695
4,389
4,382
4,478
4,652
4,695
   
Investments And Advances Premium Member Only
Premium Member Only
Premium Member Only
Premium Member Only
--
--
--
--
--
--
--
--
--
--
  Land And Improvements Premium Member Only
Premium Member Only
Premium Member Only
Premium Member Only
--
--
--
--
--
--
--
--
--
--
  Buildings And Improvements Premium Member Only
Premium Member Only
Premium Member Only
Premium Member Only
--
--
--
--
--
--
--
--
--
--
  Machinery, Furniture, Equipment Premium Member Only
Premium Member Only
Premium Member Only
Premium Member Only
470
716
720
910
958
758
1,061
861
910
958
  Construction In Progress Premium Member Only
Premium Member Only
Premium Member Only
Premium Member Only
30
90
85
74
88
95
96
76
74
88
Gross Property, Plant and Equipment Premium Member Only
Premium Member Only
Premium Member Only
Premium Member Only
500
888
1,314
1,642
1,713
1,396
1,480
1,600
1,642
1,713
  Accumulated Depreciation Premium Member Only
Premium Member Only
Premium Member Only
Premium Member Only
-167
-331
-579
-858
-931
-649
-721
-797
-858
-931
Property, Plant and Equipment Premium Member Only
Premium Member Only
Premium Member Only
Premium Member Only
333
557
735
784
782
747
759
803
784
782
Intangible Assets Premium Member Only
Premium Member Only
Premium Member Only
Premium Member Only
441
728
1,264
1,281
1,263
1,251
1,314
1,296
1,281
1,263
  Goodwill Premium Member Only
Premium Member Only
Premium Member Only
Premium Member Only
363
623
1,123
1,185
1,184
1,123
1,186
1,184
1,185
1,184
Other Long Term Assets Premium Member Only
Premium Member Only
Premium Member Only
Premium Member Only
18
43
62
154
152
90
162
165
154
152
Total Assets Premium Member Only
Premium Member Only
Premium Member Only
Premium Member Only
3,366
5,583
6,442
6,870
6,893
6,476
6,617
6,743
6,870
6,893
   
  Accounts Payable Premium Member Only
Premium Member Only
Premium Member Only
Premium Member Only
28
53
134
122
86
90
91
104
122
86
  Total Tax Payable Premium Member Only
Premium Member Only
Premium Member Only
Premium Member Only
10
18
26
30
29
26
25
27
30
29
  Other Accrued Expense Premium Member Only
Premium Member Only
Premium Member Only
Premium Member Only
86
191
234
318
271
206
227
225
318
271
Accounts Payable & Accrued Expense Premium Member Only
Premium Member Only
Premium Member Only
Premium Member Only
124
263
394
470
387
322
343
356
470
387
Current Portion of Long-Term Debt Premium Member Only
Premium Member Only
Premium Member Only
Premium Member Only
87
112
88
81
80
82
81
82
81
80
  Current Deferred Revenue Premium Member Only
Premium Member Only
Premium Member Only
Premium Member Only
14
19
24
34
22
19
25
32
34
22
  Current Deferred Taxes Liabilities Premium Member Only
Premium Member Only
Premium Member Only
Premium Member Only
--
--
--
--
--
--
--
--
--
--
DeferredTaxAndRevenue Premium Member Only
Premium Member Only
Premium Member Only
Premium Member Only
14
19
24
34
22
19
25
32
34
22
Other Current Liabilities Premium Member Only
Premium Member Only
Premium Member Only
Premium Member Only
--
-0
-0
-0
0
-0
-0
0
-0
0
Total Current Liabilities Premium Member Only
Premium Member Only
Premium Member Only
Premium Member Only
225
394
506
584
489
423
450
471
584
489
   
  Long-Term Debt Premium Member Only
Premium Member Only
Premium Member Only
Premium Member Only
--
1,376
1,455
1,539
1,560
1,476
1,496
1,518
1,539
1,560
  Capital Lease Obligation Premium Member Only
Premium Member Only
Premium Member Only
Premium Member Only
111
119
60
67
78
45
43
54
67
78
Long-Term Debt & Capital Lease Obligation Premium Member Only
Premium Member Only
Premium Member Only
Premium Member Only
111
1,495
1,515
1,606
1,638
1,521
1,540
1,572
1,606
1,638
Debt-to-Equity Premium Member Only
Premium Member Only
Premium Member Only
Premium Member Only
0.07
0.44
0.37
0.37
0.37
0.36
0.36
0.36
0.37
0.37
PensionAndRetirementBenefit Premium Member Only
Premium Member Only
Premium Member Only
Premium Member Only
--
--
--
--
--
--
--
--
--
--
NonCurrent Deferred Liabilities Premium Member Only
Premium Member Only
Premium Member Only
Premium Member Only
60
25
3
8
8
4
8
8
8
8
Minority Interest Premium Member Only
Premium Member Only
Premium Member Only
Premium Member Only
--
--
--
--
--
--
--
--
--
--
Other Long-Term Liabilities Premium Member Only
Premium Member Only
Premium Member Only
Premium Member Only
21
43
51
68
67
51
63
63
68
67
Total Liabilities Premium Member Only
Premium Member Only
Premium Member Only
Premium Member Only
416
1,957
2,074
2,265
2,202
1,999
2,060
2,114
2,265
2,202
   
Common Stock Premium Member Only
Premium Member Only
Premium Member Only
Premium Member Only
0
0
0
0
0
0
0
0
0
0
Preferred Stock Premium Member Only
Premium Member Only
Premium Member Only
Premium Member Only
--
--
--
--
--
--
--
--
--
--
Retained Earnings Premium Member Only
Premium Member Only
Premium Member Only
Premium Member Only
-995
-1,572
-2,093
-2,550
-2,625
-2,173
-2,280
-2,383
-2,550
-2,625
Accumulated other comprehensive income (loss) Premium Member Only
Premium Member Only
Premium Member Only
Premium Member Only
-0
-10
-46
-69
-61
-30
-45
-46
-69
-61
Additional Paid-In Capital Premium Member Only
Premium Member Only
Premium Member Only
Premium Member Only
3,945
5,209
6,507
7,225
7,377
6,681
6,882
7,059
7,225
7,377
Treasury Stock Premium Member Only
Premium Member Only
Premium Member Only
Premium Member Only
--
--
--
--
--
--
--
--
--
--
Total Equity Premium Member Only
Premium Member Only
Premium Member Only
Premium Member Only
2,950
3,626
4,368
4,605
4,690
4,477
4,557
4,629
4,605
4,690
Equity-to-Asset Premium Member Only
Premium Member Only
Premium Member Only
Premium Member Only
0.88
0.65
0.68
0.67
0.68
0.69
0.69
0.69
0.67
0.68
   
Cashflow Statement Annuals (USD $)View: Quarterly
Fiscal Period
Premium Member OnlyDec10 Dec11 Dec12 Dec13 Dec14 Dec15 Dec16 TTM Mar16 Jun16 Sep16 Dec16 Mar17
   
  Net Income Premium Member Only
Premium Member Only
Premium Member Only
Premium Member Only
-645
-578
-521
-457
-439
-80
-107
-103
-167
-62
  Net Foreign Currency Exchange Gain Premium Member Only
Premium Member Only
Premium Member Only
Premium Member Only
--
--
--
--
--
--
--
--
--
--
Net Income From Continuing Operations Premium Member Only
Premium Member Only
Premium Member Only
Premium Member Only
-645
-578
-521
-457
-439
-80
-107
-103
-167
-62
Depreciation, Depletion and Amortization Premium Member Only
Premium Member Only
Premium Member Only
Premium Member Only
111
208
313
402
416
89
93
101
119
103
  Change In Receivables Premium Member Only
Premium Member Only
Premium Member Only
Premium Member Only
-112
-178
-217
-23
65
66
20
-35
-74
153
  Change In Inventory Premium Member Only
Premium Member Only
Premium Member Only
Premium Member Only
--
--
--
--
--
--
--
--
--
--
  Change In Prepaid Assets Premium Member Only
Premium Member Only
Premium Member Only
Premium Member Only
-12
-165
-50
7
-4
-13
-4
19
5
-24
  Change In Payables And Accrued Expense Premium Member Only
Premium Member Only
Premium Member Only
Premium Member Only
63
141
131
98
78
-75
25
26
123
-95
Change In Working Capital Premium Member Only
Premium Member Only
Premium Member Only
Premium Member Only
-61
-202
-136
83
139
-22
41
10
53
34
Change In DeferredTax Premium Member Only
Premium Member Only
Premium Member Only
Premium Member Only
-9
-10
-28
-5
-5
0
-0
0
-5
-0
Stock Based Compensation Premium Member Only
Premium Member Only
Premium Member Only
Premium Member Only
600
632
682
615
581
151
168
159
138
117
Cash Flow from Discontinued Operations Premium Member Only
Premium Member Only
Premium Member Only
Premium Member Only
--
--
--
--
--
--
--
--
--
--
Cash Flow from Others Premium Member Only
Premium Member Only
Premium Member Only
Premium Member Only
6
31
73
125
111
25
20
22
57
11
Cash Flow from Operations Premium Member Only
Premium Member Only
Premium Member Only
Premium Member Only
1
82
383
763
804
163
215
189
197
203
   
Purchase Of Property, Plant, Equipment Premium Member Only
Premium Member Only
Premium Member Only
Premium Member Only
-76
-202
-347
-219
-199
-59
-39
-72
-48
-40
Sale Of Property, Plant, Equipment Premium Member Only
Premium Member Only
Premium Member Only
Premium Member Only
--
--
--
--
35
--
--
--
--
35
Purchase Of Business Premium Member Only
Premium Member Only
Premium Member Only
Premium Member Only
-8
-163
-52
-85
--
--
--
--
--
--
Sale Of Business Premium Member Only
Premium Member Only
Premium Member Only
Premium Member Only
--
--
--
--
--
--
--
--
--
--
Purchase Of Investment Premium Member Only
Premium Member Only
Premium Member Only
Premium Member Only
-1,573
-2,937
-3,694
-2,990
-3,106
-586
-823
-950
-631
-702
Sale Of Investment Premium Member Only
Premium Member Only
Premium Member Only
Premium Member Only
398
2,218
3,205
2,702
2,819
617
658
933
495
734
Net Intangibles Purchase And Sale Premium Member Only
Premium Member Only
Premium Member Only
Premium Member Only
--
--
--
--
--
--
--
--
--
--
Cash From Discontinued Investing Activities Premium Member Only
Premium Member Only
Premium Member Only
Premium Member Only
--
--
--
--
--
--
--
--
--
--
Cash From Other Investing Activities Premium Member Only
Premium Member Only
Premium Member Only
Premium Member Only
-47
-13
-15
-6
-99
-0
-81
-7
-3
-8
Cash Flow from Investing Premium Member Only
Premium Member Only
Premium Member Only
Premium Member Only
-1,306
-1,097
-902
-598
-551
-28
-285
-97
-188
19
   
Issuance of Stock Premium Member Only
Premium Member Only
Premium Member Only
Premium Member Only
--
42
39
24
--
--
--
--
--
--
Repurchase of Stock Premium Member Only
Premium Member Only
Premium Member Only
Premium Member Only
2,019
--
--
--
--
--
--
--
--
--
Net Issuance of Preferred Stock Premium Member Only
Premium Member Only
Premium Member Only
Premium Member Only
--
--
--
--
--
--
--
--
--
--
Net Issuance of Debt Premium Member Only
Premium Member Only
Premium Member Only
Premium Member Only
--
1,889
--
--
--
--
--
--
--
--
Cash Flow for Dividends Premium Member Only
Premium Member Only
Premium Member Only
Premium Member Only
--
--
--
--
--
--
--
--
--
--
Other Financing Premium Member Only
Premium Member Only
Premium Member Only
Premium Member Only
-76
-240
-102
-108
--
--
--
--
--
--
Cash Flow from Financing Premium Member Only
Premium Member Only
Premium Member Only
Premium Member Only
1,942
1,692
-63
-84
-84
-24
-10
-28
-22
-24
   
Net Change in Cash Premium Member Only
Premium Member Only
Premium Member Only
Premium Member Only
638
676
-582
81
170
110
-80
64
-13
199
Capital Expenditure Premium Member Only
Premium Member Only
Premium Member Only
Premium Member Only
-76
-202
-347
-219
-199
-59
-39
-72
-48
-40
Free Cash Flow Premium Member Only
Premium Member Only
Premium Member Only
Premium Member Only
-74
-120
36
544
604
104
175
117
148
164
   
Valuation Ratios AnnualsView: Quarterly
Fiscal Period
Premium Member OnlyDec10 Dec11 Dec12 Dec13 Dec14 Dec15 Dec16 Current Mar16 Jun16 Sep16 Dec16 Mar17
   
   
PE Ratio
Price-to-Owner-Earnings
PB 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
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
Price-to-Free-Cash-Flow Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 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-Operating-Cash-Flow Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 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
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
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
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
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
Forward Rate of Return (Yacktman) % Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 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
Dividend Yield % Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 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 Quality AnnualsView: Quarterly
Fiscal Period
Premium Member OnlyDec10 Dec11 Dec12 Dec13 Dec14 Dec15 Dec16 Current Mar16 Jun16 Sep16 Dec16 Mar17
   
   
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
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
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
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
Net Current Asset 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
Net-Net Working Capital Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Intrinsic Value: Projected FCF Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 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 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
Peter Lynch Fair 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
Graham Number Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 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 Power Value (EPV) Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 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
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
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
Scaled Net Operating Assets Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 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
Current 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
Quick 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
Interest Coverage Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 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
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
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
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
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
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
5-Year EBITDA Growth Rate Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 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 Average) Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 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 (EOP) Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Beta Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Filing Date Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only -- Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
Restated Filing Date Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only -- Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only
   
Change log: For latest financial page display change, please click GuruFocus 30-Y Financials Page Item Changes. Jan. 4, 2017: Add 'Dividend Yield %' under 'Shiller PE Ratio' in 'Valuation Ratios' section. Sep. 26, 2016: Add 'Scaled Net Operating Assets' under 'Beneish M-Score' in 'Valuation and Quality' section. Aug. 10, 2016: Change 'LT Debt to Total Asset' to 'Total Debt to Total Asset'. Jul. 29, 2016: Add 'Effective Interest Rate on Debt %' below 'Weighted Average Cost Of Capital (WACC) %'. Jul. 18, 2016: Change 'Long-Term Debt' name to 'Long-Term Debt & Capital Lease Obligation'. Add 'Long-Term Debt' above 'Long-Term Debt & Capital Lease Obligation'. Move 'Capital Lease Obligation' in between 'Long-Term Debt' and 'Long-Term Debt & Capital Lease Obligation'. May. 19, 2016: Change 'Gross Margin %' to 'Net Interest Margin (Bank Only) %' for banks and insuance companies. May. 13, 2016: Add 'Current Ratio' below 'Sloan Ratio'. Add 'Quick Ratio' below 'Current Ratio'. Add 'Gross Profit to Total Asset' below 'LT Debt to Total Asset'. Apr. 15, 2016: Add 'Owner Earnings per Share (ttm)' below 'eps without NRI'. Add 'Price to Owner Earnings (ttm)' below 'PE Ratio (ttm)'. Feb 12, 2016: Change 'Filing Date' name to 'Restated Filing Date'. Add new 'Filing Date' above 'Restated Filing Date'. Remove 'Cumulative Effect Of Accounting Change' from Cashflow Statement (under Net Income). Jan 28, 2016: Add 'Total Debt per share' below 'Tangible Book per share'. Jan 20, 2016: Add 'Price-to-Operating-Cash-Flow ratio' below 'Price-to-Free-Cash-Flow ratio'. Jan 18, 2016: Add 'Net-Net Working Capital (per share)' below 'Net Current Asset Value (per share)'.

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)

GF Chat

{{numOfNotice}}
FEEDBACK
Sorry. Only Premium and PremiumPlus Member can access this feature.

Free Trial