Statements - Fundamenty - Všechna data pro vaši analýzu

Nástroje

Akciový screener

Kalendář zisků

Super investoři

Ostatní

Návod

IČ: 19940963

5. května 521, 501 01 Turnov

Zásady GDPR

Podmínky služby

Všechna práva vyhrazena @ 2024, Fundamenty.cz

Proudly created by draftspot.net

NexTier Oilfield Solutions Inc.

NEX

Valuace

Růst

Zdraví

Cena

$ 10.61

+0.10 (0.95%)

Výsledovka

Rozvaha

Peněžní toky

V miliónech (USD)

Revenue	TTM	2022	2021	2020	2019	2018	2017	2016	2015	2014
Total Revenues	3,647.6	3,244.8	1,423.4	1,202.6	1,821.6	2,137.0	1,542.1	420.6	366.2	395.8
Cost of Revenues	2,903.3	2,719.4	1,439.5	1,334.6	1,696.1	1,919.7	1,441.8	517.3	376.1	392.0
Gross Profit	744.4	525.5	-16.0	-132.0	125.5	217.3	100.2	-96.8	-10.0	3.9

Revenue	2-2023	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021	3-2021	2-2021	1-2021
Total Revenues	945.1	935.7	870.9	896.0	842.9	635.0	509.7	393.2	292.1	228.4
Cost of Revenues	739.8	732.6	691.7	739.2	708.7	579.8	476.4	389.5	309.9	263.6
Gross Profit	205.3	203.1	179.2	156.8	134.3	55.2	33.3	3.7	-17.8	-35.2

Operating Income	TTM	2022	2021	2020	2019	2018	2017	2016	2015	2014
R&D Expenses	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Selling General & Admin Expenses	153.7	146.0	109.4	144.1	123.7	114.3	93.5	52.8	25.8	25.5
Depreciation & Amortization	182.5	229.3	-8.1	61.6	292.2	259.1	159.3	101.0	69.5	68.3
Total Operating Expenses	153.7	146.0	109.4	144.1	123.7	114.3	93.5	52.8	25.8	25.5
Operating Income	419.3	165.5	-105.3	-331.3	-289.9	98.0	9.3	-149.7	-39.7	-32.7

Operating Income	TTM	2-2023	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021	3-2021	2-2021	1-2021
R&D Expenses	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Selling General & Admin Expenses	39.7	39.7	36.9	37.4	35.9	35.9	35.1	37.5	20.7	16.1
Depreciation & Amortization	63.5	3.7	58.8	56.5	58.8	55.2	52.8	44.9	40.7	45.9
Total Operating Expenses	39.7	39.7	36.9	37.4	35.9	35.9	35.1	37.5	20.7	16.1
Operating Income	105.0	159.5	80.9	74.0	41.1	11.0	15.5	-37.4	-36.7	-46.7

Net Income	TTM	2022	2021	2020	2019	2018	2017	2016	2015	2014
Interest Income	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Interest Expense	27.2	28.4	24.6	20.7	21.9	33.5	59.2	38.3	23.5	10.5
Other Expense	75.2	154.1	-12.5	-14.1	184.7	-6.0	16.5	0.7	-5.4	-13.5
IBT	544.0	319.5	-117.7	-345.4	-105.2	63.6	-36.0	-187.1	-64.6	-45.6
Income Tax Expense	-97.7	4.6	1.7	1.5	1.0	4.3	0.2	-61.8	22.0	8.1
Net Income	641.8	315.0	-119.4	-346.9	-106.2	59.3	-36.1	-187.1	-64.6	-45.6

Net Income	TTM	2-2023	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021	3-2021	2-2021	1-2021
Interest Income	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Interest Expense	7.3	6.2	6.5	7.2	7.3	7.4	8.0	6.7	5.7	4.2
Other Expense	-4.4	-6.5	53.7	32.3	28.6	-3.0	20.4	-3.0	13.1	1.9
IBT	150.2	153.0	134.6	106.3	69.7	9.0	10.6	-43.5	-31.2	-53.6
Income Tax Expense	0.1	-101.0	1.6	1.6	1.2	0.2	-0.3	0.5	0.6	0.9
Net Income	150.1	254.0	133.0	104.7	68.5	8.8	10.9	-44.0	-31.8	-54.5

Per Share Data	TTM	2022	2021	2020	2019	2018	2017	2016	2015	2014
EPS	$2.73	$1.29	$-0.53	$-1.62	$-0.86	$0.54	$-0.34	$-1.82	$-0.63	$-0.44
EPS Diluted	$2.67	$1.26	$-0.53	$-1.62	$-0.86	$0.54	$-0.34	$-1.82	$-0.63	$-0.44
Shares Outstanding	229.0	243.4	224.4	213.8	123.0	109.3	106.3	102.7	103.1	103.1
Diluted Shares Outstanding	233.2	249.3	224.4	213.8	123.0	109.7	106.3	102.7	103.1	103.1

Per Share Data	TTM	2-2023	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021	3-2021	2-2021	1-2021
EPS	$0.66	$1.09	$0.55	$0.43	$0.28	$0.04	$0.04	$-0.20	$-0.15	$-0.25
EPS Diluted	$0.64	$1.07	$0.54	$0.42	$0.27	$0.04	$0.04	$-0.20	$-0.15	$-0.25
Shares Outstanding	229.0	233.2	241.5	244.7	244.0	243.3	242.1	224.5	215.4	215.1
Diluted Shares Outstanding	233.2	237.1	248.0	250.8	250.8	247.7	242.1	224.5	215.4	215.1

Current Assets	TTM	2022	2021	2020	2019	2018	2017	2016	2015	2014
Cash And Equivalents	310.2	218.5	110.7	276.0	255.0	80.2	96.1	48.9	53.4	52.2
Short Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Total Cash & ST Investments	310.2	218.5	110.7	276.0	255.0	80.2	96.1	48.9	53.4	52.2
Accounts Receivable	443.7	397.2	301.7	122.6	350.8	210.4	238.0	66.3	15.6	53.3
Inventory	73.4	66.4	38.1	30.1	61.6	35.7	33.4	15.9	4.7	16.6
Other Current Assets	49.6	43.9	55.6	58.0	20.5	5.8	8.5	14.8	1.9	1.9
Total Current Assets	876.9	726.0	507.7	486.8	688.1	332.3	376.1	145.9	75.6	124.0

Current Assets	2-2023	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021	3-2021	2-2021	1-2021
Cash And Equivalents	310.2	218.5	218.5	250.2	158.1	99.8	110.7	135.5	250.4	271.6
Short Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Total Cash & ST Investments	310.2	218.5	218.5	250.2	158.1	99.8	110.7	135.5	250.4	271.6
Accounts Receivable	443.7	487.9	397.2	479.7	456.6	391.7	301.7	265.4	157.7	163.5
Inventory	73.4	66.3	66.4	60.0	57.2	50.9	38.1	38.1	31.0	31.6
Other Current Assets	49.6	40.9	43.9	53.5	54.8	47.4	55.6	51.4	50.4	21.2
Total Current Assets	876.9	813.6	726.0	843.4	726.8	590.7	507.7	496.9	491.1	488.0

Long-Term Assets	TTM	2022	2021	2020	2019	2018	2017	2016	2015	2014
Net Property, Plant & Equipment	918.9	741.9	684.2	509.0	773.4	531.3	468.0	294.2	153.6	189.9
Goodwill	192.8	192.8	192.8	104.2	137.5	132.5	135.0	50.5	48.9	49.0
Intangible Assets	48.4	50.6	65.0	51.2	55.0	51.9	57.3	44.0	45.6	54.2
Long-Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Long-Term Assets	13.7	15.9	8.0	6.7	11.0	6.6	6.8	2.4	1.1	1.8
Total Long-Term Assets	1,286.7	1,001.2	949.9	671.1	976.9	722.3	667.0	391.1	249.2	294.8
Total Assets	2,163.6	1,727.2	1,457.6	1,157.9	1,664.9	1,054.6	1,043.1	536.9	324.8	418.9

Long-Term Assets	2-2023	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021	3-2021	2-2021	1-2021
Net Property, Plant & Equipment	918.9	870.1	741.9	699.7	666.3	675.6	684.2	650.8	489.8	486.8
Goodwill	192.8	192.8	192.8	192.8	192.8	192.8	192.8	192.4	104.9	104.2
Intangible Assets	48.4	48.4	50.6	53.1	57.4	62.1	65.0	69.5	45.8	47.8
Long-Term Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Long-Term Assets	13.7	13.6	15.9	13.3	10.9	11.1	8.0	8.3	5.9	6.3
Total Long-Term Assets	1,286.7	1,232.3	1,001.2	958.9	927.5	941.6	949.9	921.1	646.4	645.0
Total Assets	2,163.6	2,045.9	1,727.2	1,802.3	1,654.2	1,532.4	1,457.6	1,418.0	1,137.5	1,133.0

Current Liabilities	TTM	2022	2021	2020	2019	2018	2017	2016	2015	2014
Accounts Payable	347.6	202.9	191.0	61.3	115.3	106.7	92.3	48.5	12.6	22.2
Short-Term Debt	76.7	39.9	32.7	21.4	30.4	7.7	4.4	5.1	4.7	4.8
Other Current Liabilities	196.5	291.1	224.3	137.2	5.7	106.1	140.4	46.1	15.1	31.5
Current Liabilities	640.2	553.3	471.7	220.2	386.2	220.6	242.2	99.7	32.3	58.5

Current Liabilities	2-2023	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021	3-2021	2-2021	1-2021
Accounts Payable	347.6	335.4	202.9	288.3	260.2	239.8	191.0	179.2	122.9	88.5
Short-Term Debt	76.7	77.1	39.9	37.4	33.8	32.1	32.7	30.3	14.2	17.4
Other Current Liabilities	196.5	242.0	291.1	299.3	294.8	247.5	224.3	225.3	143.0	128.0
Current Liabilities	640.2	673.8	553.3	648.5	610.4	540.6	471.7	461.6	282.6	245.8

Long-Term Liabilities	TTM	2022	2021	2020	2019	2018	2017	2016	2015	2014
Long-Term Debt	379.7	372.6	408.8	358.0	375.3	343.5	278.5	272.7	210.5	213.7
Capital Leases	101.9	51.1	66.7	43.9	68.0	10.5	7.9	8.1	8.1	9.8
Def. Tax Liability	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Total Liabilities	1,034.3	937.2	910.6	600.6	778.1	567.4	530.0	374.7	244.6	272.2

Long-Term Liabilities	2-2023	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021	3-2021	2-2021	1-2021
Long-Term Debt	379.7	371.3	372.6	381.1	390.5	402.3	408.8	407.5	353.5	357.4
Capital Leases	101.9	90.4	51.1	53.7	56.1	62.7	66.7	64.8	33.2	39.7
Def. Tax Liability	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Total Liabilities	1,034.3	1,057.8	937.2	1,039.4	1,010.1	966.7	910.6	889.8	655.8	623.7

Total Common Equity	TTM	2022	2021	2020	2019	2018	2017	2016	2015	2014
Common Stock	2.3	2.3	2.4	2.1	2.1	456.5	542.2	0.0	186.5	186.4
Retained Earnings	177.9	-226.2	-541.2	-421.7	-73.3	31.5	-27.4	-288.8	-101.7	-37.0
Comprehensive Income	6.5	6.3	-8.3	-13.1	-8.8	-0.8	-1.7	-2.8	-4.7	-2.7
Total Common Equity	1,129.3	789.9	547.0	557.3	886.8	487.2	513.1	162.3	80.2	146.6

Total Common Equity	2-2023	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021	3-2021	2-2021	1-2021
Common Stock	2.3	2.3	2.3	2.5	2.4	2.4	2.4	2.4	2.2	2.2
Retained Earnings	177.9	27.8	-226.2	-359.2	-463.9	-532.4	-541.2	-552.0	-508.0	-476.2
Comprehensive Income	6.5	5.1	6.3	6.3	0.5	-2.2	-8.3	-9.8	-11.0	-10.8
Total Common Equity	1,129.3	988.1	789.9	762.9	644.1	565.7	547.0	528.2	481.7	509.3

Other		TTM	2022	2021	2020	2019	2018	2017	2016	2015	2014
Total Debt		456.4	412.6	441.6	379.4	405.7	351.2	282.9	277.8	215.2	218.5
Book Value		1,129.3	789.9	547.0	557.3	886.8	487.2	513.1	162.3	80.2	146.6

Other		2-2023	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021	3-2021	2-2021	1-2021
Total Debt		0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Book Value		1,129.3	988.1	789.9	762.9	644.1	565.7	547.0	528.2	481.7	509.3

Cash Flow From Operating Activities	TTM	2022	2021	2020	2019	2018	2017	2016	2015	2014
Net Income	641.8	315.0	-119.4	-346.9	-106.2	59.3	-36.1	-187.1	-64.6	-45.6
Depreciation & Amortization	237.4	229.3	184.2	302.1	292.2	259.1	159.3	101.0	69.5	68.3
Stock-Based Compensation	36.0	33.1	24.7	25.8	29.0	17.2	10.6	2.0	0.3	2.4
Change Working Capital	202.5	-66.6	-106.5	72.4	79.7	-0.5	-88.4	22.6	24.4	-19.4
Change In Accounts Receivable	-31.3	-95.5	-108.6	114.6	172.6	-4.1	-113.0	-13.0	36.9	-36.1
Change In Accounts Payable	18.9	-34.3	18.7	-61.7	-17.8	11.3	-0.1	14.2	-12.7	12.8
Change In Inventories	-30.2	-36.3	-10.0	19.2	17.2	-2.7	-15.5	8.5	11.8	-13.0
Other Non-cash Items	-297.6	-56.4	-8.3	2.2	1.4	1.5	34.4	7.5	7.9	13.1
Cash from Operations	707.1	454.4	-50.8	68.9	305.5	350.3	79.7	-54.1	37.5	18.7

Cash Flow From Operating Activities	2-2023	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021	3-2021	2-2021	1-2021
Net Income	150.1	254.0	133.0	104.7	68.5	8.8	10.9	-44.0	-31.8	-54.5
Depreciation & Amortization	63.5	58.6	58.8	56.5	58.8	55.2	52.8	44.9	40.7	45.9
Stock-Based Compensation	9.8	10.0	8.3	7.9	8.5	8.5	7.2	7.4	4.9	5.2
Change Working Capital	41.0	173.3	-27.4	15.6	-16.2	-38.6	-80.3	-18.8	13.3	-20.7
Change In Accounts Receivable	0.0	-90.7	59.4	0.0	-154.9	-54.6	-35.9	-33.7	9.2	-48.3
Change In Accounts Payable	15.4	89.7	-112.2	26.0	19.2	32.8	-40.4	26.6	14.3	18.2
Change In Inventories	-11.2	-2.6	-9.7	-6.7	-5.5	-14.3	-0.9	-5.9	-0.8	-2.4
Other Non-cash Items	-33.0	-215.2	-28.5	-21.0	-1.7	-5.2	-22.0	-0.2	-12.5	1.0
Cash from Operations	226.0	173.3	144.1	163.8	117.8	28.7	-31.5	-10.7	14.6	-23.2

Cash Flow From Investing Activities	TTM	2022	2021	2020	2019	2018	2017	2016	2015	2014
Capital Expenditure	-339.2	-225.1	-188.5	-124.2	-212.2	-284.3	-165.3	-24.0	-27.3	-141.5
Acquisitions	-0.5	0.0	-95.1	53.7	68.8	-36.1	-116.6	-203.9	0.0	0.0
Investments	0.0	0.0	-3.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Sales of Investment	0.0	0.0	34.4	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Investing Activities	62.2	38.9	89.0	32.7	29.3	22.9	30.4	0.3	1.2	2.5
Cash from Investing	-277.4	-186.2	-163.2	-37.8	-114.1	-297.5	-250.8	-227.2	-26.0	-138.9

Cash Flow From Investing Activities	2-2023	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021	3-2021	2-2021	1-2021
Capital Expenditure	-101.6	-99.1	-79.5	-58.9	-56.9	-29.8	-53.3	-71.5	-40.3	-23.3
Acquisitions	0.0	0.0	26.7	-27.2	0.0	0.5	0.0	-92.6	-2.5	0.0
Investments	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Sales of Investment	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	34.4
Other Investing Activities	3.2	2.2	1.9	54.9	6.4	1.5	44.8	21.7	7.2	9.4
Cash from Investing	-98.4	-96.9	-50.8	-31.2	-50.5	-26.5	-8.1	-141.8	-33.9	20.6

Cash Flow From Financing Activities	TTM	2022	2021	2020	2019	2018	2017	2016	2015	2014
Debt Repaid	-33.1	-28.6	-9.8	-182.3	-9.5	-289.1	-308.6	-8.3	-6.7	-140.2
Debt Issued	65.2	-0.4	72.0	156.0	64.0	357.4	313.7	71.0	3.4	358.7
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	255.5	200.0	0.0	-0.3
Repurchase of Common Stock	0.0	-111.4	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Dividends Paid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	-0.2	0.0
Other Financing Activities	-217.9	-21.5	58.1	172.4	-7.2	220.5	271.2	84.9	-3.6	277.9
Cash from Financing	-251.0	-161.5	48.3	-9.8	-16.7	-68.6	218.1	276.6	-10.5	137.3

Cash Flow From Financing Activities	2-2023	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021	3-2021	2-2021	1-2021
Debt Repaid	0.0	0.0	-7.6	-7.2	-7.5	-6.4	-6.1	-1.7	-1.0	-1.0
Debt Issued	8.0	35.9	1.6	1.4	-2.6	-0.8	9.8	71.9	-6.2	-3.6
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Repurchase of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Dividends Paid	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Financing Activities	-35.5	-76.3	-117.2	-7.2	-2.1	-6.3	20.8	38.8	-0.4	-1.0
Cash from Financing	-35.5	-76.3	-124.8	-14.4	-9.6	-12.8	14.7	37.0	-1.4	-2.1

Cash position		TTM	2022	2021	2020	2019	2018	2017	2016	2015	2014
Net Change in Cash		152.0	107.8	-165.3	21.0	174.8	-15.9	47.2	-4.5	1.2	16.8
Closing Cash Balance		310.2	218.5	110.7	276.0	255.0	80.2	96.1	48.9	53.4	52.2

Cash position		2-2023	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021	3-2021	2-2021	1-2021
Net Change in Cash		91.7	0.0	-31.7	92.1	58.3	-10.9	-24.8	-114.9	-21.2	-4.4
Closing Cash Balance		310.2	76.3	218.5	250.2	158.1	99.8	110.7	135.5	250.4	271.6

Free Cash Flow		TTM	2022	2021	2020	2019	2018	2017	2016	2015	2014
Free Cash Flow		367.9	229.3	-239.3	-55.3	93.2	66.1	-85.6	-78.1	10.2	-122.8
Real Free Cash Flow		332.0	196.2	-263.9	-81.2	64.2	48.9	-96.2	-80.0	9.9	-125.2

Free Cash Flow		2-2023	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021	3-2021	2-2021	1-2021
Free Cash Flow		124.3	74.1	64.6	104.9	61.0	-1.2	-84.8	-82.3	-25.7	-46.5
Real Free Cash Flow		114.5	64.1	56.3	97.0	52.5	-9.6	-92.0	-89.6	-30.6	-51.7