|
P/E ratio
|
48.18 |
53.95 |
46.48 |
44.62 |
76.16 |
52.38 |
51.33 |
48.48 |
49.42 |
49.74 |
|
P/S ratio
|
8.89 |
8.74 |
9.94 |
11.67 |
14.26 |
12.63 |
15.14 |
13.32 |
12.34 |
12.88 |
|
P/FCF ratio
|
0.00 |
59.18 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
P/Operating CF
|
42.49 |
47.42 |
53.31 |
61.91 |
84.28 |
68.03 |
77.38 |
70.47 |
64.03 |
64.40 |
|
P/B ratio
|
1.27 |
1.18 |
1.22 |
1.35 |
1.18 |
1.89 |
2.30 |
2.18 |
2.03 |
2.22 |
|
Price to Tangible BV
|
1.74 |
1.66 |
1.66 |
1.96 |
1.83 |
2.24 |
2.71 |
2.55 |
2.43 |
2.68 |
|
EV/Sales
|
13.26 |
13.64 |
15.16 |
17.04 |
21.56 |
17.48 |
20.42 |
18.20 |
17.36 |
18.17 |
|
EV/EBITDA
|
21.44 |
22.08 |
22.36 |
23.40 |
35.52 |
28.03 |
29.70 |
26.31 |
26.19 |
26.19 |
|
EV/Operating CF
|
19.08 |
20.11 |
20.90 |
22.22 |
33.93 |
25.81 |
28.42 |
25.69 |
24.10 |
25.05 |
|
EV/FCF
|
(1,863.49) |
92.28 |
(12.25) |
(9.52) |
(9.43) |
(31.40) |
(12.56) |
(33.96) |
(54.72) |
(21.94) |
|
Quick Ratio
|
1.40 |
1.74 |
1.28 |
1.79 |
1.95 |
4.60 |
1.33 |
1.16 |
1.15 |
0.94 |
|
Current Ratio
|
1.40 |
1.74 |
1.28 |
1.79 |
1.95 |
4.60 |
1.33 |
1.16 |
1.15 |
0.94 |
|
Net Debt/EBITDA
|
7.98 |
7.92 |
7.70 |
7.37 |
12.02 |
7.78 |
7.67 |
7.06 |
7.57 |
7.62 |
|
Debt/Assets
|
39.56% |
38.10% |
37.25% |
36.46% |
35.80% |
42.51% |
42.58% |
42.59% |
43.47% |
44.40% |
|
Debt/Equity
|
0.72 |
0.67 |
0.65 |
0.63 |
0.61 |
0.80 |
0.81 |
0.80 |
0.83 |
0.86 |
|
Asset Turnover
|
0.08 |
0.08 |
0.08 |
0.07 |
0.07 |
0.08 |
0.09 |
0.09 |
0.09 |
0.09 |
|
Operating CF/Net income
|
3.77 |
4.21 |
3.39 |
2.95 |
3.68 |
2.82 |
2.45 |
2.59 |
2.90 |
2.77 |
|
Capex/Depreciation
|
(1.56) |
(1.13) |
(4.27) |
(5.24) |
(6.48) |
(2.90) |
(5.67) |
(2.88) |
(2.42) |
(3.67) |
|
Interest Coverage
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
ROE
|
2.67% |
2.35% |
2.82% |
3.22% |
1.99% |
3.80% |
4.87% |
4.69% |
4.38% |
4.60% |
|
ROA
|
1.49% |
1.34% |
1.62% |
1.87% |
1.13% |
2.01% |
2.58% |
2.48% |
2.22% |
2.31% |
|
ROIC
|
0.88% |
0.75% |
1.02% |
1.07% |
0.50% |
1.07% |
1.44% |
1.48% |
1.32% |
1.47% |
|
Return on Tangible Assets
|
1.96% |
1.64% |
1.99% |
2.28% |
1.11% |
2.15% |
2.64% |
2.62% |
2.38% |
2.42% |
|
Average Days of Receivables
|
66.88 |
60.77 |
63.58 |
59.30 |
74.87 |
63.31 |
44.63 |
39.86 |
35.89 |
34.60 |
|
Research and Development Expense of Revenue
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
Selling, General and Administrative Expense of Revenue
|
3.52% |
3.36% |
3.54% |
4.14% |
4.66% |
4.45% |
4.47% |
6.34% |
4.81% |
4.71% |
|
Intangible Assets out of Total Assets
|
0.15 |
0.16 |
0.15 |
0.18 |
0.21 |
0.08 |
0.08 |
0.08 |
0.09 |
0.08 |
|
Share Based Compensation of Revenue
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
Graham Net Nets
|
(0.55) |
(0.62) |
(0.59) |
(0.52) |
(0.58) |
(0.41) |
(0.38) |
(0.39) |
(0.44) |
(0.44) |
|
Graham Number
|
34.12 |
31.75 |
36.82 |
38.95 |
35.81 |
28.73 |
31.16 |
28.20 |
25.98 |
25.13 |
|
Earnings Yield
|
2.08% |
1.85% |
2.15% |
2.24% |
1.31% |
1.91% |
1.95% |
2.06% |
2.02% |
2.01% |
|
Free Cash Flow Yield
|
(0.08%) |
1.69% |
(12.44%) |
(15.33%) |
(16.04%) |
(4.41%) |
(10.73%) |
(4.02%) |
(2.57%) |
(6.43%) |
|
Revenue per Share
|
6.34 |
6.11 |
5.89 |
5.47 |
5.02 |
4.77 |
4.71 |
4.59 |
4.45 |
4.33 |
|
Operating CF per Share
|
4.40 |
4.14 |
4.27 |
4.19 |
3.19 |
3.23 |
3.38 |
3.25 |
3.20 |
3.14 |
|
Capex per Share
|
(4.45) |
(3.24) |
(11.56) |
(13.97) |
(14.67) |
(5.89) |
(11.04) |
(5.71) |
(4.61) |
(6.72) |
|
Free Cash Flow per Share
|
(0.05) |
0.90 |
(7.29) |
(9.78) |
(11.48) |
(2.66) |
(7.66) |
(2.46) |
(1.41) |
(3.58) |
|
Cash per Share
|
0.48 |
0.52 |
0.34 |
0.28 |
0.62 |
2.39 |
0.17 |
0.04 |
0.03 |
0.04 |
|
Shareholders Equity per Share
|
44.23 |
45.25 |
47.82 |
47.15 |
60.62 |
31.91 |
31.04 |
28.06 |
27.03 |
26.61 |
|
Interest Debt per Share
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
Book value per Share
|
44.23 |
45.25 |
47.82 |
47.15 |
60.62 |
31.91 |
31.04 |
28.06 |
27.03 |
26.61 |
|
Free Cash Flow
|
(40.90) |
778.88 |
(5,046.16) |
(5,981.98) |
(4,759.43) |
(916.84) |
(2,418.27) |
(711.66) |
(385.69) |
(913.36) |
|
Working Capital
|
427.36 |
563.21 |
204.93 |
315.20 |
334.22 |
868.84 |
58.94 |
21.61 |
16.91 |
(7.15) |
|
Capital Expenditures
|
(4,035.66) |
(2,794.40) |
(8,004.93) |
(8,545.83) |
(6,081.62) |
(2,032.38) |
(3,487.21) |
(1,652.40) |
(1,261.54) |
(1,713.22) |
|
Net Current Asset Value
|
(31,183.31) |
(28,460.72) |
(23,728.93) |
(20,115.46) |
(17,322.75) |
(8,612.38) |
(8,514.66) |
(6,984.13) |
(6,541.03) |
(6,251.81) |
|
EV/EBIT
|
79.12 |
91.93 |
69.45 |
70.87 |
138.10 |
88.36 |
74.47 |
70.00 |
74.20 |
67.30 |
|
Capex to Sales
|
0.70 |
0.53 |
1.96 |
2.56 |
2.92 |
1.23 |
2.34 |
1.24 |
1.04 |
1.55 |
|
Net Profit Margin
|
18.41% |
16.09% |
21.39% |
26.00% |
17.28% |
24.01% |
29.33% |
27.38% |
24.80% |
26.15% |
|
Price to Operating Income
|
53.08 |
58.95 |
45.54 |
48.55 |
91.36 |
63.83 |
55.24 |
51.21 |
52.74 |
47.72 |
|
Other line items
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation/Fixed assets
|
0.05 |
0.05 |
0.04 |
0.04 |
0.03 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
|
Cash ROIC
|
(71.39%) |
(72.17%) |
(73.98%) |
(74.73%) |
(75.11%) |
(79.23%) |
(86.87%) |
(88.19%) |
(87.35%) |
(87.87%) |
|
Accounts Receivable Turnover
|
5.95 |
6.64 |
6.51 |
6.89 |
5.84 |
7.04 |
9.10 |
10.04 |
10.85 |
11.85 |
|
Accounts Payable Turnover
|
0.47 |
0.50 |
0.56 |
0.60 |
0.45 |
0.50 |
0.57 |
0.55 |
0.60 |
0.53 |
|
Inventory Turnover
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
Average Days of Payables
|
903.11 |
733.93 |
850.45 |
643.68 |
959.26 |
842.11 |
729.46 |
736.13 |
575.36 |
703.44 |
|
Days of Inventory on Hand
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
Average Receivables
|
965.58 |
794.10 |
626.89 |
485.00 |
356.23 |
233.84 |
163.48 |
132.26 |
112.06 |
93.13 |
|
Average Payables
|
910.19 |
748.97 |
568.83 |
375.13 |
296.23 |
209.19 |
155.40 |
121.64 |
115.34 |
118.49 |
|
Average Assets
|
70,815.33 |
63,307.20 |
53,726.23 |
46,405.30 |
31,938.90 |
19,647.55 |
16,907.64 |
14,659.33 |
13,605.52 |
12,499.13 |
|
Average Common Equity
|
39,587.83 |
36,079.33 |
30,975.13 |
26,986.35 |
18,073.57 |
10,410.94 |
8,962.57 |
7,755.84 |
6,891.19 |
6,274.82 |