Exterran Corp (EXTN) Financials

$4.58

$0.00 (0.00%)

As on 28-Oct-2022 09:30EDT

Market cap

$153 Mln

Revenue (TTM)

$761 Mln

P/E Ratio

--

P/B Ratio

1

Div. Yield

0 %

Annual
Quarterly

Income Statement ($ Mln)	TTM	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14	Dec-13	Dec-12
Operating Revenue	760.90	630.25	613.06	1,317.44	1,360.86	1,215.29
Cost of Revenue	618.09	528.84	496.24	1,116.78	1,101.35	975.98
Gross Profit	142.81	101.40	116.82	200.67	259.51	239.32
Operating Expenses	146.25	132.51	123.41	164.36	178.93	181.79
Operating Profit (EBIT)	-3.44	-31.11	-6.58	36.30	80.57	63.00
Other Income	0.53	1.29	2.98	1.83	-6.48	0.98
Profit before Tax	-53.05	-80.69	-57.62	-83.57	39.83	16.84
Provision for Tax	31.09	30.24	28.40	25.29	39.43	22.70
Profit after Tax (Net Income)	-84.93	-112.71	-101.29	-102.38	24.85	33.88
Minority Interest	--	--	--	--	--	--
Consolidated Profit	-84.93	-112.71	-101.29	-102.38	24.21	33.88

Liabilities ($ Mln)	TTM	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14	Dec-13	Dec-12
Shareholder's Funds	146.91	183.59	295.83	409.54	552.82	554.79
Minority Interest	--	--	--	--	--	--
Non-Current Liabilities	816.35	705.52	733.01	681.82	556.90	497.50
Current Liabilities	332.26	290.09	274.65	326.65	457.33	408.52
Total Liabilities	1,628.42	1,179.20	1,303.49	1,418.00	1,567.05	1,460.81

Assets ($ Mln)	TTM	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14	Dec-13	Dec-12
Non-Current Assets	867.15	770.80	874.12	982.08	1,000.98	918.24
Current Assets	428.37	408.40	429.37	435.92	566.08	542.57
Total Assets	1,627.78	1,179.20	1,303.49	1,418.00	1,567.05	1,460.81
Total Debt*	713.80	603.49	598.53	480.81	404.26	368.92
Net Current Assets	96.11	118.31	154.72	109.28	108.75	134.05

Cashflow ($ Mln)	TTM	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14	Dec-13	Dec-12
Cash From Operating Activities	--	45.33	-37.61	178.73	157.30	148.63
Cash Flow from Investing Activities	--	-36.16	-54.30	-174.41	-190.57	-102.34
Cash from Financing Activities	--	9.59	119.50	-6.04	6.90	-32.15
Net Cash Inflow / Outflow	--	18.76	27.59	-1.72	-26.37	13.47

Financials Ratios	TTM	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14	Dec-13	Dec-12
Adjusted EPS ($)	-2.57	-3.42	-3.07	-3.01	0.71	0.97
Cash EPS ($)	--	1.89	1.33	1.77	4.25	4.05
Adjusted Book Value ($)	--	5.56	8.96	12.05	15.79	15.85
Dividend per Share ($)	--	--	--	--	--	--
Cash Flow per Share ($)	--	1.37	-1.14	5.26	4.49	4.25
Free Cash Flow per Share ($)	--	0.18	-3.43	-0.43	-1.65	0.48

Profitability Ratios	TTM	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14	Dec-13	Dec-12
ROCE (%)	--	-13.41	-11.35	-11.08	2.64	3.70
ROE (%)	-53.43	-47.02	-28.72	-21.28	4.49	6.10
ROA (%)	-5.46	-9.08	-7.44	-6.86	1.64	2.39
EBIT Margin (%)	-1.27	-6.49	-5.56	-2.92	6.87	7.52
Net Margin (%)	-11.15	-17.85	-16.44	-7.76	1.84	2.79
Cash Profit Margin (%)	--	--	--	--	--	--

Growth Ratios	TTM	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14	Dec-13	Dec-12
Revenue Growth (%)	26.07	0.03	-0.53	-0.03	0.12	0.18
EBIT Growth (%)	78.67	-20.03	11.43	-141.14	2.30	232.47
Net Profit Growth (%)	30.58	-11.27	1.06	-511.91	-26.64	114.86
EPS Growth (%)	26.90	-0.11	-0.02	-5.24	-0.27	1.15
Book Value Growth (%)	-36.98	--	--	--	--	--

Valuation Ratios	TTM	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14	Dec-13	Dec-12
Price / Earnings	--	-0.87	-1.44	-2.60	24.93	32.48
Price / Book Value	1.04	0.54	0.49	0.65	1.12	1.98
Dividend Yield (%)	--	--	--	--	--	--
EV/EBITDA	5.17	4.81	6.34	5.89	4.62	7.13
Close Price ($)	4.30	2.98	4.42	7.83	17.70	31.44
High Price ($)	7.70	5.97	8.93	20.12	33.32	34.05
Low Price ($)	2.67	2.67	3.23	5.06	16.67	22.89
Market Cap ($ Cr)	152.58	--	--	--	--	--

Solvency Ratios	TTM	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14	Dec-13	Dec-12
Debt to Equity	4.65	3.29	2.02	1.17	0.73	0.66
Short term debt to equity ratio	0.03	0.03	0.02	0.02	0.00	0.00
Current Ratio	1.29	1.41	1.56	1.33	1.24	1.33
Quick Ratio	1.05	1.05	1.16	0.90	0.91	1.06
Interest Coverage	-0.20	-0.98	-0.88	-1.00	3.20	2.62

Operating Efficiency Ratios	TTM	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14	Dec-13	Dec-12
Debtors to sales (%)	30.64	32.59	37.63	18.89	24.99	25.24
Asset Turnover	0.49	0.51	0.45	0.88	0.90	0.86
Receivable days	--	126.36	142.85	81.64	86.80	85.55
Inventory Days	--	73.32	93.25	48.11	42.88	49.67
Payable days	--	45.19	67.54	47.29	52.15	45.79
Cash Conversion Cycle	--	154.49	168.56	82.46	77.53	89.43

*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.