| Period Ending: |
LTM
(Last Twelve Months) |
2016 12-31 |
2015 12-31 |
2014 12-31 |
2013 12-31 |
2012 12-31 |
2011 12-31 |
2010 12-31 |
2009 12-31 |
2008 12-31 |
2007 12-31 |
2006 12-31 |
2005 12-31 |
2004 12-31 |
2003 12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Price Ratios | |||||||||||||||
| Price to Earnings Ratio | -601.2 | -592 | -20.05 | 42.67 | 57.8 | -83.77 | -114.2 | -0.054 | 86.64 | 10.14 | 780.3 | 63.7 | 327 | 99.94 | 0 |
| Price to Sales Ratio | 0 | 3.94 | 3.82 | 4.45 | 4.09 | 3.2 | 3.8 | 0.004 | 2.62 | 1.86 | 3.34 | 6.11 | 5.69 | 6.24 | 21.95 |
| Price to Book Ratio | 1.47 | 1.45 | 1.06 | 1.01 | 0.866 | 0.935 | 0.967 | 0 | 0.93 | 0.639 | 1.26 | 1.76 | 1.53 | 1.48 | 2.35 |
| Price to Free Cash Flow Ratio | 0 | 111.4 | -49.08 | 59.09 | -50.36 | -58.82 | 17.19 | 0.017 | 8.78 | 6.07 | 10.16 | 17.78 | 17.65 | 19.34 | -17.52 |
| Price to Operating Cash Flow Ratio | 10.25 | 10.09 | 10.95 | 11.42 | 11.58 | 12.95 | 17.19 | 0.017 | 8.78 | 6.07 | 10.16 | 17.78 | 17.65 | 19.34 | -17.52 |
| Price Earnings to Growth Ratio | -6.01 | 6.12 | 0.068 | 0.948 | -0.248 | -2.3 | 1.14 | 0 | -1.04 | 0.003 | -8.2 | 0.137 | -5.06 | 0 | 0 |
| EV to EBITDA | 20.41 | 17.6 | 56.21 | 21.72 | 16.22 | 16.4 | 26.08 | ||||||||
| Liquidity Ratios | |||||||||||||||
| Current Ratio | 0.075 | 0.075 | 0.283 | 0.313 | 0.452 | 0.237 | 0.526 | 2.41 | 0.997 | 1.26 | 0.835 | 5.12 | 1.28 | 1.31 | 11.06 |
| Quick Ratio | 0.075 | 0.075 | 0.283 | 0.313 | 0.452 | 0.237 | 0.526 | 2.41 | 0.997 | 1.26 | 0.835 | 5.12 | 1.28 | 1.31 | 11.06 |
| Cash Ratio | 0.075 | 0.075 | 0.081 | 0.054 | 0.062 | 0.035 | 0.313 | 1.98 | 0.568 | 0.885 | 0.454 | 4.65 | 0.709 | 0.624 | 10.69 |
| Debt Ratio | 0.699 | 0.699 | 0.588 | 0.629 | 0.514 | 0.663 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.03 |
| Debt to Equity Ratio | 2.02 | 2.02 | 1.36 | 1.43 | 1.05 | 1.72 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.74 |
| Long Term Debt to Capitalization | 0.628 | 0.628 | 0.539 | 0.534 | 0.477 | 0.585 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.261 |
| Total Debt to Capitalization | 0.669 | 0.669 | 0.577 | 0.589 | 0.511 | 0.632 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.635 |
| Interest Coverage Ratio | 0.81 | 0.81 | -1.64 | 0.464 | 0.576 | 0.845 | 0 | -0.64 | -1 | -1.02 | -0.996 | -1.09 | -1.2 | -1.1 | 0 |
| Cash Flow to Debt Ratio | 0.071 | 0.071 | 0.071 | 0.062 | 0.072 | 0.042 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.077 |
| Margins | |||||||||||||||
| Gross Profit Margin | 100% | 100% | 100% | 100% | 100% | 100% | 100% | 100% | 100% | 100% | 100% | 100% | 100% | 100% | 100% |
| Operating Profit Margin | 13.32% | 13.32% | -25.39% | 7.08% | 12.2% | 18.94% | 18.16% | 15.43% | 24.21% | 28.7% | 28.46% | 29.61% | 31.83% | 29.92% | 0% |
| Pretax Profit Margin | -0.979% | -0.979% | -19.91% | 9.62% | -6.08% | -5.87% | -2.96% | -8.19% | 3.03% | 18.33% | 0.428% | 9.6% | 1.74% | 6.25% | 0% |
| Net Profit Margin | -0.665% | -0.665% | -19.07% | 10.42% | 7.07% | -3.83% | -3.32% | -8.17% | 3.03% | 18.33% | 0.428% | 9.6% | 1.74% | 6.25% | 0% |
| Operating Cash Flow Margin | 39.04% | 39.04% | 34.93% | 38.94% | 35.3% | 24.75% | 22.08% | 26.19% | 29.88% | 30.62% | 32.85% | 34.38% | 32.22% | 32.28% | -125.3% |
| Free Cash Flow Margin | 3.54% | 3.54% | -7.79% | 7.52% | -8.12% | -5.45% | 22.08% | 26.19% | 29.88% | 30.62% | 32.85% | 34.38% | 32.22% | 32.28% | -125.3% |
| Return | |||||||||||||||
| Return on Assets | -0.085% | -0.085% | -2.27% | 1.04% | 0.737% | -0.431% | -6.57% | -15.24% | 0.381% | 51.47% | 1.47% | 12.8% | 3.84% | 8.4% | 0% |
| Return on Equity | -0.201% | -0.245% | -5.27% | 2.37% | 1.5% | -1.12% | -0.846% | 0% | 1.07% | 6.3% | 0.161% | 2.76% | 0.467% | 1.48% | 0% |
| Return on Capital Employed | 1.99% | 1.99% | -3.42% | 0.834% | 1.4% | 2.53% | 92.93% | 37.1% | 3.09% | 138.3% | 142.7% | 44.55% | 81.17% | 46.24% | 0% |
| Return on Invested Capital | 4.29% | 5.23% | -6.16% | -0.568% | 1.87% | 1.3% | 5.33% | -64.75% | 8.8% | 10.33% | 10.89% | 9.6% | 8.64% | 7.19% | 0% |
| Turnover Ratios | |||||||||||||||
| Receivables Turnover Ratio | 23.26 | 23.26 | 5.08 | 2.54 | 2.86 | 3.53 | 15.11 | 19.34 | 18.99 | 18.09 | 28.54 | 24.82 | 28.7 | 15.21 | 17.11 |
| Payables Turnover Ratio | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Inventory Turnover Ratio | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Fixed Asset Turnover Ratio | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Asset Turnover Ratio | 0.127 | 0.127 | 0.119 | 0.1 | 0.104 | 0.113 | 1.98 | 1.87 | 0.126 | 2.81 | 3.43 | 1.33 | 2.21 | 1.35 | 0.37 |
| Per Share Items () | |||||||||||||||
| Revenue Per Share | 2.78 | 2.78 | 2.98 | 2.78 | 2.85 | 3.86 | 3.44 | 3,786 | 4.79 | 5 | 5.18 | 4.76 | 4.68 | 3.65 | 0.854 |
| Operating Cash Flow Per Share | 1.09 | 1.09 | 1.04 | 1.08 | 1 | 0.954 | 0.759 | 991.3 | 1.43 | 1.53 | 1.7 | 1.64 | 1.51 | 1.18 | -1.07 |
| Free Cash Flow Per Share | 0.098 | 0.098 | -0.232 | 0.209 | -0.231 | -0.21 | 0.759 | 991.3 | 1.43 | 1.53 | 1.7 | 1.64 | 1.51 | 1.18 | -1.07 |
| Cash & Short Term Investments | 0.246 | 0.246 | 0.233 | 0.229 | 0.159 | 0.187 | 0.334 | 899.8 | 0.333 | 0.658 | 0.216 | 1.88 | 0.202 | 0.22 | 1.41 |
| Earnings Per Share | -0.019 | -0.019 | -0.569 | 0.29 | 0.201 | -0.148 | -0.114 | -309.4 | 0.145 | 0.917 | 0.022 | 0.457 | 0.081 | 0.228 | 0 |
| EBITDA Per Share | 1.4 | 1.48 | 0.46 | 1.37 | 1.57 | 2.13 | 0.639 | 590.5 | 2.65 | 1.46 | 3.22 | 1.41 | 3 | 1.11 | 0.479 |
| Dividend Per Share | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Enterprise Value Per Share | 28.61 | 26.03 | 25.86 | 29.65 | 25.51 | 34.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12.49 |
| Book Value Per Share | 9.22 | 7.58 | 10.78 | 12.23 | 13.43 | 13.22 | 13.5 | 0 | 13.51 | 14.56 | 13.75 | 16.56 | 17.43 | 15.41 | 0 |
| Price Per Share | 13.55 | 10.97 | 11.4 | 12.36 | 11.63 | 12.36 | 13.05 | 0 | 12.57 | 9.3 | 17.29 | 29.11 | 26.6 | 22.8 | 0 |
| Effective Tax Rate | -219.2% | -219.2% | -105.4% | 185.1% | -47.42% | 36.52% | -12.43% | 0.27% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
| Short Term Coverage Ratio | 0.435 | 0.435 | 0.503 | 0.307 | 0.559 | 0.233 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Capital Expenditure Coverage Ratio | 1.1 | 1.1 | 0.818 | 1.24 | 0.813 | 0.82 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EBIT Per Revenue | 0.133 | 0.133 | -0.254 | 0.071 | 0.122 | 0.189 | 0.182 | 0.154 | 0.242 | 0.287 | 0.285 | 0.296 | 0.318 | 0.299 | 0 |
| EBITDA Per Revenue | 0.536 | 0.531 | 0.154 | 0.491 | 0.553 | 0.552 | 0.186 | 0.156 | 0.554 | 0.291 | 0.621 | 0.296 | 0.64 | 0.304 | 0.561 |
| Days of Sales Outstanding | 15.69 | 15.69 | 71.8 | 143.8 | 127.5 | 103.3 | 24.16 | 18.87 | 19.22 | 20.18 | 12.79 | 14.71 | 12.72 | 23.99 | 21.33 |
| Days of Inventory Outstanding | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Days of Payables Outstanding | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash Conversion Cycle | 15.69 | 15.69 | 71.8 | 143.8 | 127.5 | 103.3 | 24.16 | 18.87 | 19.22 | 20.18 | 12.79 | 14.71 | 12.72 | 23.99 | 21.33 |
| Cash Conversion Ratio | -58.67 | -58.67 | -1.83 | 3.74 | 4.99 | -6.47 | -6.65 | -3.2 | 9.86 | 1.67 | 76.77 | 3.58 | 18.53 | 5.17 | 0 |
| Free Cash Flow to Earnings | -5.31 | -5.31 | 0.409 | 0.722 | -1.15 | 1.42 | -6.65 | -3.2 | 9.86 | 1.67 | 76.77 | 3.58 | 18.53 | 5.17 | 0 |