Market Price

91.67 

0.00 0.0%

as of Mar 03 '16 16:00

52 Week Range:


Stock Analyzer Tutorials

S2O Stock Analyzer - General Info

General Info


type: video (mp4); length: 3:30

Demonstrates how to use Stock Analyzer, shows how to analyze a stock and explains in detail "General Info" section of the Stock Analyzer result page.

S2O Stock Analyzer - Financial Statements

Financial Statements


type: video (mp4); length: 5:10

Explains information presented in the Financial Statements section of the S2O Stock Analyzer: financial statements charts, absolute values and growth rates.

S2O Stock Analyzer - Growth Grade and Financial Ratios

Growth Grade and Financial Ratios


type: video (mp4); length: 5:09

Demonstrates how to use Growth Grade & Financial Ratios section; shows the difference between historical and year-over-year Growth Grade on the real life example.

S2O Stock Analyzer - Value Price

Value Price


type: video (mp4); length: 6:03

Demonstrates how to use Value Price (intrinsic value) and the Graham Number, MOS (margin of safety) and IRT - Investment Recovery Time; explains 3 different projection models used to compute value price - pessimistic, moderate and optimistic.

S2O Stock Analyzer - Price Charts

Price Charts


type: video (mp4); length: 8:34

Demonstrates basic rules of how to read a candlestick chart, long and short term moving averages, stochastic, MACD and relative strength (RS) charts. Explains how bull or bear market condition is computed.

General Info

Green Mountain Coffee Roasters, Inc., is engaged in the coffee and coffeemaker businesses in the United States and Canada. It sells Keurig Single Cup brewers and roast high-quality Arabica bean coffees.

Financial Statements

The charts below show selected Annual and Quarterly Financial Data.

The purpose of these charts is to discover long and short term change dynamics. When numbers are growing year after year in the annual statements chart, the business become stronger and stronger and this is a good sign.

Quarterly Data Chart can be used to do a short term analysis. It makes sense to pay attention to the quarterly dynamics and do not wait for the next yearly statement. We should be alerted if we see that quarterly numbers are going down.

You can check "Annual Financial Statements" and "Quarterly Financial Statements" sections for exact numbers and growth rates.

Annual Statements

On a charts below the Line shows absolute values and the Bar chart shows Year-Over-Year Growth Rate for selected financial statement item. A consistent GROWTH is generally considered necessary to fund future growth from within a business.
NOTE: Growth Rate is not provided if either the latest period or the year-ago period contains a net loss. (source: WSJ Digest of Earnings)
TIP! move your mouse pointer over bar or a circle on any chart below to see details.

Financial Statements

Income Statement



 

Cash Flow Statement



 

Balance Sheet



 

Liquidity Ratios

Current Ratio


 

Current Ratio measures the ability to meet short term obligations. Generally accepted standard is 2 (current assets should be 2 times or 200% of current liabilities).

Quick Ratio


 

Measures immediate liquidity or the cash available to cover immediate liabilities. A safe margin would be at least 1 (100%).

Financial Leverage


 

Defined as total assets divided by total shareholders' equity. The higher the ratio, the more debt a company uses in its capital structure.

Profitability Ratios

ROA


 

Return on Assets (ROA) measures the income (profit) that is generated by the use of the assets of the business.

ROE


 

Return on Equity (ROE) is a measure of profitability that calculates how many dollars of profit a company generates with each dollar of shareholders equity. ROE is sometimes called "return on net worth."

ROIC


 

The Return on Invested Capital (ROIC) measure gives a sense of how well a company is using its money to generate returns. Some investors use this figure as a final evaluation to determine whether or not to invest in a company.

Annual Statements

Item Name Sep '05 Sep '06 Sep '07 Sep '08 Sep '09 Sep '10 Sep '11 Sep '12 Sep '13 Sep '14 Sep '15
Equity (BVPS) 0.60
0.69
0.88
1.27
4.51
5.26
12.38
14.51
16.91
21.08
18.24
growth rate 15.0% 27.5% 44.3% 255.1% 16.6% 135.4% 17.2% 16.5% 24.7% -13.5%
Earnings BIT 15.57
16.06
21.58
36.47
90.36
133.21
360.40
599.10
759.10
936.10
752.50
growth rate 3.2% 34.4% 69.0% 147.8% 47.4% 170.6% 66.2% 26.7% 23.3% -19.6%
Avg.PE 29.76
34.48
65.79
45.05
52.91
54.05
70.92
10.42
23.81
37.54
15.11
growth rate 15.9% 90.8% -31.5% 17.5% 2.2% 31.2% -85.3% 128.5% 57.7% -59.8%
ROA 10.65
5.21
5.15
7.17
9.54
7.28
8.73
10.64
13.10
13.94
11.33
growth rate -51.1% -1.2% 39.2% 33.1% -23.7% 19.9% 21.9% 23.1% 6.4% -18.7%
ROE 17.09
12.48
14.76
18.69
15.32
12.33
15.28
17.38
19.74
19.58
16.16
growth rate -27.0% 18.3% 26.6% -18.0% -19.5% 23.9% 13.7% 13.6% -0.8% -17.5%
ROIC 14.15
8.67
9.18
11.40
12.62
9.63
13.40
14.26
17.44
18.24
14.48
growth rate -38.7% 5.9% 24.2% 10.7% -23.7% 39.2% 6.4% 22.3% 4.6% -20.6%
Cur. Ratio 1.81
1.75
1.54
2.09
4.34
2.08
2.40
2.54
2.55
2.90
2.52
growth rate -3.3% -12.0% 35.7% 107.7% -52.1% 15.4% 5.8% 0.4% 13.7% -13.1%
Quick Ratio 1.02
0.82
0.74
0.76
3.09
0.76
0.72
0.88
1.24
1.76
1.04
growth rate -19.6% -9.8% 2.7% 306.6% -75.4% -5.3% 22.2% 40.9% 41.9% -40.9%
Leverage 1.49
3.12
2.67
2.56
1.38
1.96
1.67
1.59
1.43
1.39
1.48
growth rate 109.4% -14.4% -4.1% -46.1% 42.0% -14.8% -4.8% -10.1% -2.8% 6.5%
Balance Sheet Sep '05 Sep '06 Sep '07 Sep '08 Sep '09 Sep '10 Sep '11 Sep '12 Sep '13 Sep '14 Sep '15
Acct.Receivable 54.80
0.00
172.20
310.30
363.80
479.70
687.60
517.90
growth rate -100.0% 80.2% 17.2% 31.9% 43.3% -24.7%
Acct.Payable 265.50
279.60
312.20
411.10
298.60
growth rate 5.3% 11.7% 31.7% -27.4%
Cur.Assets 152.10
537.40
495.30
1,131.50
1,323.00
1,521.50
2,445.50
1,517.20
growth rate 253.3% -7.8% 128.5% 16.9% 15.0% 60.7% -38.0%
Total Assets 357.60
813.40
1,370.60
3,197.90
3,615.80
3,761.50
4,797.30
4,001.60
growth rate 127.5% 68.5% 133.3% 13.1% 4.0% 27.5% -16.6%
Cash 0.80
241.80
4.40
13.00
58.30
260.10
761.20
59.30
growth rate 30,125.0% -98.2% 195.5% 348.5% 346.1% 192.7% -92.2%
Inventory 85.30
132.20
262.50
672.20
768.40
676.10
835.20
692.00
growth rate 55.0% 98.6% 156.1% 14.3% -12.0% 23.5% -17.2%
Cur.Liabilities 72.90
126.40
238.10
471.40
520.00
597.10
843.00
602.10
growth rate 73.4% 88.4% 98.0% 10.3% 14.8% 41.2% -28.6%
Liabilities 218.10
226.10
671.30
1,285.70
1,354.60
1,126.00
1,338.60
1,292.20
growth rate 3.7% 196.9% 91.5% 5.4% -16.9% 18.9% -3.5%
LT Debt 5.22
102.87
90.05
123.50
73.00
335.50
576.00
467.00
160.20
140.90
330.80
growth rate 1,870.7% -12.5% 37.2% -40.9% 359.6% 71.7% -18.9% -65.7% -12.1% 134.8%
Equity 60.39
74.94
99.10
139.50
587.40
699.20
1,912.20
2,261.20
2,635.60
3,458.70
2,709.40
growth rate 24.1% 32.2% 40.8% 321.1% 19.0% 173.5% 18.3% 16.6% 31.2% -21.7%
Common Shares 104.00
107.00
111.00
115.00
120.00
138.00
152.00
159.00
153.00
160.00
159.00
growth rate 2.9% 3.7% 3.6% 4.4% 15.0% 10.1% 4.6% -3.8% 4.6% -0.6%
Cash Flow Statement Sep '05 Sep '06 Sep '07 Sep '08 Sep '09 Sep '10 Sep '11 Sep '12 Sep '13 Sep '14 Sep '15
Capital Expenditures 9.44
13.61
21.84
48.30
48.10
125.70
283.44
401.12
232.78
337.86
411.10
growth rate 44.2% 60.5% 121.2% -0.4% 161.3% 125.5% 41.5% -42.0% 45.1% 21.7%
Cash Dividends 0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
118.40
175.70
growth rate 48.4%
Cash From OA 14.66
12.82
29.83
1.90
38.50
-2.30
0.79
482.90
836.00
719.40
754.90
growth rate -12.6% 132.7% -93.6% 1,926.3% -100.0% 100.0% 61,415.9% 73.1% -14.0% 4.9%
FCF per Share 0.05
0.03
0.11
-0.41
-0.08
-0.93
-1.86
-0.62
3.09
3.98
0.32
growth rate -40.0% 266.7% -100.0% 0.0% 0.0% 0.0% 0.0% 100.0% 28.8% -92.0%
Sale Purchase of Stock 0.00
-76.50
-188.30
-1,052.40
-1,033.30
growth rate 0.0% 0.0% 0.0%
FCF 5.00
-1.00
8.00
-47.00
-10.00
-129.00
-1,195.70
219.60
603.20
381.60
343.80
growth rate -100.0% 100.0% -100.0% 0.0% 0.0% 0.0% 100.0% 174.7% -36.7% -9.9%
Income Statement Sep '05 Sep '06 Sep '07 Sep '08 Sep '09 Sep '10 Sep '11 Sep '12 Sep '13 Sep '14 Sep '15
Sales 161.54
225.32
341.65
500.30
786.10
1,356.80
2,650.90
3,859.20
4,358.10
4,707.70
4,520.00
growth rate 39.5% 51.6% 46.4% 57.1% 72.6% 95.4% 45.6% 12.9% 8.0% -4.0%
Op.Income 42.40
93.40
138.80
201.00
363.50
484.10
597.40
498.60
growth rate 120.3% 48.6% 44.8% 80.9% 33.2% 23.4% -16.5%
IBT 36.50
88.00
133.20
302.70
576.10
740.90
924.40
750.60
growth rate 141.1% 51.4% 127.3% 90.3% 28.6% 24.8% -18.8%
Net Income 22.30
54.40
79.50
199.50
362.60
484.10
596.50
498.30
growth rate 144.0% 46.1% 150.9% 81.8% 33.5% 23.2% -16.5%
EPS 0.09
0.08
0.12
0.19
0.45
0.58
1.31
2.28
3.16
3.74
3.14
growth rate -11.1% 50.0% 58.3% 136.8% 28.9% 125.9% 74.1% 38.6% 18.4% -16.0%
Gross Profit 56.98
82.03
131.12
176.90
245.40
425.80
1,024.40
1,457.10
1,619.40
1,815.90
1,607.50
growth rate 44.0% 59.8% 34.9% 38.7% 73.5% 140.6% 42.2% 11.1% 12.1% -11.5%

Quarterly Statements

Item Name Dec '14 Mar '15 Jun '15 Sep '15 Dec '15
Balance Sheet
Acct.Receivable 643.00
524.30
441.30
517.90
0.00
growth rate -18.5% -15.8% 17.4% -100.0%
Acct.Payable 396.70
279.50
264.90
298.60
266.90
growth rate -29.5% -5.2% 12.7% -10.6%
Cur.Assets 2,230.80
1,526.10
1,398.00
1,517.20
1,511.90
growth rate -31.6% -8.4% 8.5% -0.4%
Total Assets 4,775.90
4,054.70
3,994.50
4,001.60
3,931.50
growth rate -15.1% -1.5% 0.2% -1.8%
Cash 506.40
97.60
80.30
59.30
214.90
growth rate -80.7% -17.7% -26.2% 262.4%
Inventory 780.80
724.70
688.70
692.00
517.70
growth rate -7.2% -5.0% 0.5% -25.2%
Cur.Liabilities 805.40
595.90
524.70
602.10
579.50
growth rate -26.0% -12.0% 14.8% -3.8%
Liabilities 1,314.30
1,361.40
1,200.60
1,292.20
1,411.80
growth rate 3.6% -11.8% 7.6% 9.3%
LT Debt 134.60
393.30
295.20
330.80
480.70
growth rate 192.2% -24.9% 12.1% 45.3%
Equity 3,461.50
2,693.30
2,793.90
2,709.40
2,519.70
growth rate -22.2% 3.7% -3.0% -7.0%
Common Shares
growth rate
Cash Flow Statement Dec '14 Mar '15 Jun '15 Sep '15 Dec '15
Capital Expenditures 100.30
134.54
103.28
72.98
57.91
growth rate 34.1% -23.2% -29.3% -20.6%
Cash Dividends 40.60
46.60
44.20
44.30
44.00
growth rate 14.8% -5.2% 0.2% -0.7%
Cash From OA 142.40
225.60
242.10
144.80
334.30
growth rate 58.4% 7.3% -40.2% 130.9%
Sale Purchase of Stock -80.90
-837.50
0.00
-115.00
-235.00
growth rate 0.0% 0.0% 0.0%
FCF 42.10
91.06
138.82
71.83
276.39
growth rate 116.3% 52.5% -48.3% 284.8%
Income Statement Dec '14 Mar '15 Jun '15 Sep '15 Dec '15
Sales 1,386.40
1,127.20
969.50
1,037.00
1,258.40
growth rate -18.7% -14.0% 7.0% 21.4%
Op.Income 134.70
155.60
113.70
94.70
104.50
growth rate 15.5% -26.9% -16.7% 10.4%
IBT 209.30
238.60
162.90
139.80
158.90
growth rate 14.0% -31.7% -14.2% 13.7%
Net Income 134.60
155.50
113.60
94.60
104.50
growth rate 15.5% -27.0% -16.7% 10.5%
EPS
growth rate
Gross Profit 464.10
458.80
349.30
335.30
360.00
growth rate -1.1% -23.9% -4.0% 7.4%

Growth Grade & Financial Ratios

All financial ratios below are calculated based on latest annual statements available and present the most up to date snapshot of a company finances.

Growth Grade

Historical Growth Grade:

C (65.54)

YOY Growth Grade:

C (55.58)

Click on buttons above for detailed yearly growth rates.

Market Ratios

Profitability Ratios

Liquidity Ratios

Efficiency Ratios

Value Price

PE and EPS

Historical Current Forward
PE 46.90 28.92 25.46
EPS / Growth 22.1% 3.17 15.0%

Value Price & Investment Recovery Time

Read more about Stock2Own value price in Stock Market: Fundamental Analysis.

Equity Growth Rate: 25.4%

Estimates Pessimistic Moderate Optimistic My Numbers
Rate of Return 15.0%
MOS Price % 50 %
Future EPS Growth 15.0% 20.8% 20.8%
Future PE 25.46 38.01 38.01
Future EPS 12.82 21.05 21.05
Value Price
MOS %
80.71
-12.0%
197.75
115.7%
197.75
115.7%
MOS Price 40.35 98.88 98.88
IRT 11.17 9.43 9.43

Graham Number:

NOTE: The Graham Number applies only to certain types of stocks in combination with a number of other criteria.

Read more about Graham Number in Stock Market: Fundamental Analysis.

Price Chart

Access denied

The functionality you are trying to reach is available to registered users only.

Login to your account or Register Now if you are not registered yet. Registration is FREE.

Risk / Reward Ratios

Access denied

The functionality you are trying to reach is available to registered users only.

Login to your account or Register Now if you are not registered yet. Registration is FREE.