GTT - GTT Communications, Inc.
Price:
--
--
| Metric | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||
| Revenue | 1,727.8 | 1,490.8 | 827.9 | 521.7 | 369.2 | 207.3 | 157.4 | 107.9 | 91.2 | 81.1 | 64.2 | 67.0 | 57.6 | 10.5 | 0 |
| Cost of Revenue | 941.9 | 819.4 | 432.1 | 274.0 | 204.5 | 128.1 | 102.8 | 76 | 64.2 | 57.0 | 45.9 | 47.6 | 40.2 | 7.8 | 0.3 |
| Gross Profit | 785.9 | 671.4 | 395.8 | 247.7 | 164.8 | 79.3 | 54.6 | 31.9 | 27.0 | 24.1 | 18.4 | 19.4 | 17.4 | 2.7 | (0.3) |
| Operating Expenses | |||||||||||||||
| R&D Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| SG&A Expenses | 400.8 | 383.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18.2 | 0 | 0 | 0 |
| Other Expenses | 248.8 | 211.4 | 348 | 206.0 | 148.4 | 70.5 | 48.8 | 26.3 | 22.5 | 20.8 | 16.4 | 2.2 | 24.0 | 4.5 | 0.1 |
| Operating Expenses | 649.6 | 594.6 | 348 | 206.0 | 148.4 | 70.5 | 48.8 | 26.3 | 22.5 | 20.8 | 16.4 | 20.4 | 24.0 | 4.5 | 0.1 |
| Operating Income | |||||||||||||||
| Operating Income | 136.3 | 76.8 | 47.8 | 41.7 | 3.7 | 8.7 | 5.7 | 5.6 | 4.5 | 3.2 | 1.9 | (1.0) | (6.6) | (1.8) | (0.4) |
| Interest Expense | 194.7 | 146.9 | 71.2 | 29.4 | 13.9 | 8.5 | 8.4 | 4.7 | 2.5 | 1.4 | 0.9 | 0.8 | 0 | 0 | 0 |
| Interest Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profitability | |||||||||||||||
| EBITDA | 340.8 | 109.4 | 149.6 | 101.4 | 45.8 | 12.5 | 2.8 | 11.2 | 7.2 | 5.7 | 3.1 | (40.7) | (3.9) | (0.2) | 2.1 |
| EBIT | 92 | (64.9) | 39.4 | 39.5 | 11.8 | (12.4) | (6.7) | 4.6 | 4.3 | 2.9 | 2.0 | (42.9) | (6.6) | 0 | 0 |
| Income Before Tax | (102.7) | (248.9) | (54.2) | 9.2 | (14.8) | (20.9) | (22.8) | (0.8) | 0.8 | 1.5 | 0.5 | (43.7) | (6.6) | (1.7) | 0.9 |
| Income Tax Expense | 3.2 | (5.5) | 17.3 | 3.9 | (34.1) | 2.1 | (2.0) | 0.7 | 0.6 | 0.1 | 0.0 | (1.3) | (2.3) | 0.2 | 0.3 |
| Net Income | (105.9) | (243.4) | (71.5) | 5.3 | 19.3 | (23.0) | (20.8) | (1.6) | 0.3 | 1.4 | 0.5 | (42.4) | (4.3) | (1.8) | 0.6 |
| Per Share Data | |||||||||||||||
| EPS (Basic) | -1.88 | -4.80 | -1.71 | 0.14 | 0.55 | -0.85 | -0.95 | -0.08 | 0.01 | 0.08 | 0.03 | -2.85 | -0.35 | -0.15 | 0.07 |
| EPS (Diluted) | -1.88 | -4.80 | -1.71 | 0.14 | 0.54 | -0.85 | -0.95 | -0.08 | 0.01 | 0.08 | 0.03 | -2.85 | -0.35 | -0.15 | 0.07 |
| Shares Outstanding | 56.3 | 50.7 | 41.9 | 37.1 | 35.0 | 27.0 | 22.0 | 19.0 | 18.6 | 16.7 | 15.3 | 14.9 | 12.2 | 12.0 | 8.4 |
| Metric | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Current Assets | |||||||||||||||
| Cash & Cash Equivalents | 41.8 | 55.3 | 101.2 | 29.7 | 14.6 | 49.3 | 5.8 | 4.7 | 3.2 | 6.6 | 5.5 | 5.8 | 3.3 | 3.8 | 1.4 |
| Short-Term Investments | 0.3 | 1.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 54.7 |
| Net Receivables | 172.8 | 177 | 102.8 | 76.3 | 60.4 | 29.3 | 22.3 | 11.0 | 10.9 | 5.8 | 9.4 | 8.7 | 6.2 | 8.1 | 0 |
| Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Assets | 39.4 | 45.4 | 24.1 | 12.7 | 17.8 | 6.3 | 4.9 | 3.2 | 4.0 | 1.6 | 1.4 | 2.1 | 2.2 | 11.8 | 0.1 |
| Total Current Assets | 254.3 | 279 | 228.1 | 118.8 | 92.9 | 84.8 | 32.9 | 19.0 | 18.1 | 14.0 | 16.3 | 16.6 | 11.7 | 23.7 | 56.1 |
| Non-Current Assets | |||||||||||||||
| Property, Plant & Equipment | 2,174.9 | 1,870.4 | 499.3 | 43.4 | 38.8 | 25.2 | 20.4 | 5.5 | 3.3 | 1.7 | 2.2 | 1.3 | 0.8 | 0.9 | 0 |
| Goodwill | 1,768.6 | 1,738 | 644.5 | 280.6 | 271.0 | 92.7 | 67.0 | 49.8 | 41.0 | 29.0 | 29.2 | 22 | 60.9 | 61.5 | 0 |
| Intangible Assets | 490.7 | 552.4 | 417.1 | 193.9 | 182.2 | 58.6 | 43.6 | 20.9 | 11.8 | 5.7 | 7.6 | 4.1 | 8.8 | 11.1 | 0 |
| Long-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets | 69.2 | 97.8 | 9.2 | 316.6 | 11.6 | 7.9 | 7.7 | 2.6 | 4.2 | 3.5 | 0.4 | 0.7 | 0.8 | 1.1 | 0 |
| Total Non-Current Assets | 4,503.4 | 4,258.6 | 1,570.1 | 834.5 | 503.6 | 184.4 | 138.8 | 78.8 | 60.2 | 40.0 | 39.4 | 28.0 | 71.4 | 74.5 | 0 |
| Total Assets | 4,757.7 | 4,537.6 | 1,798.2 | 953.3 | 596.5 | 269.3 | 171.8 | 97.8 | 78.3 | 54.0 | 55.8 | 44.6 | 83.1 | 98.3 | 56.1 |
| Current Liabilities | |||||||||||||||
| Account Payables | 69.4 | 89.2 | 22.5 | 11.3 | 22.7 | 20.3 | 21.0 | 12.9 | 16.5 | 9.3 | 12.2 | 11.9 | 10.0 | 13.9 | 0.1 |
| Short-Term Debt | 109.7 | 46.6 | 8.5 | 5.3 | 5.4 | 6.2 | 6.5 | 7.8 | 6.7 | 2.2 | 12.5 | 0 | 0 | 6.5 | 0 |
| Deferred Revenue | 67 | 84.2 | 53.7 | 17.9 | 15.5 | 8.3 | 6.8 | 6.6 | 6.2 | 5.9 | 6.1 | 4.0 | 3.2 | 2.9 | 0 |
| Other Current Liabilities | 240.8 | 226.8 | 103 | 61.3 | 56.0 | 35.5 | 27.0 | 13.3 | 8.3 | 6.8 | 11.4 | 6.7 | 6.1 | 22.7 | 0.1 |
| Total Current Liabilities | 486.9 | 446.8 | 187.7 | 95.8 | 99.5 | 70.3 | 61.3 | 40.6 | 37.6 | 24.3 | 42.2 | 22.5 | 19.3 | 46.1 | 0.2 |
| Non-Current Liabilities | |||||||||||||||
| Long-Term Debt | 3,192.6 | 3,151.6 | 1,236.5 | 725.2 | 382.2 | 117.4 | 86.0 | 35.0 | 21.3 | 12.0 | 0.2 | 8.8 | 8.8 | 4 | 0 |
| Deferred Tax Liabilities | 171.3 | 176.2 | 26.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.2 | 4.2 | 0 |
| Other Non-Current Liabilities | 349.3 | 61.3 | 8.3 | 1.1 | 1.9 | 3.2 | 13.5 | 4.9 | 0 | 0 | 0 | 0.9 | 0.3 | 0.2 | 10.9 |
| Total Non-Current Liabilities | 3,979.7 | 3,676.1 | 1,379.1 | 729.7 | 386.4 | 121.4 | 101.0 | 40.1 | 22.6 | 12.6 | 0.6 | 9.9 | 10.3 | 8.4 | 10.9 |
| Total Liabilities | 4,466.6 | 4,122.9 | 1,566.8 | 825.5 | 486.0 | 191.7 | 162.2 | 80.7 | 60.2 | 36.9 | 42.7 | 32.5 | 29.7 | 54.5 | 11.1 |
| Stockholders' Equity | |||||||||||||||
| Common Stock | 0 | 0 | 0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Retained Earnings | (474.2) | (368.3) | (124.9) | (64.6) | (69.9) | (89.2) | (66.2) | (45.4) | (43.9) | (44.1) | (45.5) | (46.0) | (3.6) | (0.5) | 0.6 |
| Accumulated Other Comprehensive Income | (77.1) | (26.9) | (3.9) | (4.9) | (2.4) | (0.9) | (0.3) | (0.7) | (0.4) | (0.3) | (0.2) | 0.5 | 0.2 | 0.2 | 0.0 |
| Total Stockholders' Equity | 291.1 | 414.7 | 231.4 | 127.8 | 110.5 | 77.6 | 9.5 | 17.0 | 18.1 | 17.1 | 13.0 | 12.1 | 53.4 | 43.8 | 45.0 |
| Total Liabilities & Equity | 4,757.7 | 4,537.6 | 1,798.2 | 953.3 | 596.5 | 269.3 | 171.8 | 97.8 | 78.3 | 54.0 | 55.8 | 44.6 | 83.1 | 98.3 | 56.1 |
| Debt Metrics | |||||||||||||||
| Total Debt | 3,302.3 | 3,198.2 | 1,245 | 730.5 | 387.6 | 123.6 | 92.5 | 42.8 | 28.0 | 14.3 | 12.7 | 8.8 | 8.8 | 10.5 | 0 |
| Net Debt | 3,260.5 | 3,142.9 | 1,143.8 | 700.8 | 373.0 | 74.4 | 86.7 | 38.1 | 24.7 | 7.7 | 7.2 | 3.0 | 5.5 | 6.7 | (1.4) |
| Metric | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||||||||
| Net Income | (105.9) | (243.4) | (71.5) | 5.3 | 19.3 | (23.0) | (20.8) | (1.6) | 0.3 | 1.4 | 0.5 | (42.4) | (4.3) | (1.8) | 0.6 |
| Depreciation & Amortization | 248.8 | 211.4 | 132.6 | 62.8 | 46.7 | 24.9 | 17.2 | 7.3 | 3.9 | 2.8 | 1.7 | 2.2 | 2.7 | 1.4 | 1.2 |
| Stock-Based Compensation | 31.2 | 34.4 | 22.2 | 15.8 | 7.9 | 2.4 | 1.5 | 0.6 | 0.7 | 0.6 | 0.6 | 0.8 | 0 | 0 | 0 |
| Change in Working Capital | (91.7) | (64.4) | (14.2) | (29.5) | (24.2) | (26.4) | (7.1) | (3.6) | (5.2) | (7.0) | (1.4) | 2.9 | 1.5 | 1.4 | 0.1 |
| Other Non-Cash Items | 45.1 | 144.3 | (22.2) | 4.0 | 5.5 | 11.9 | 11.9 | 1.4 | 0.3 | 0 | 0 | 41.9 | 0.8 | (0.7) | (2.4) |
| Operating Cash Flow | 107.1 | 82.4 | 63.4 | 60.5 | 24.7 | (10.1) | 2.7 | 4.0 | (0.0) | (2.2) | 1.4 | 4.2 | (1.6) | 0.2 | (0.5) |
| Investing Activities | |||||||||||||||
| Capital Expenditure | (102.4) | (77.8) | (58.4) | (44.2) | (14.1) | (6.0) | (8.1) | (3.6) | (0.5) | (0.2) | (0.4) | (0.6) | (0.4) | (0.1) | 0 |
| Acquisitions | (52.6) | (2,242.7) | (706.3) | (14.1) | (300.7) | (37.5) | (51.9) | (13.8) | (14.6) | 0 | (3.7) | 0 | 0 | (44.4) | 0 |
| Purchases of Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (166.0) | (161.4) |
| Sales/Maturities of Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 222.7 | 108.0 |
| Other Investing Activities | 0 | (105.8) | 304.3 | (304.3) | 0 | 0 | 0 | 0 | (1) | 0 | 0 | 0 | 10.3 | (10.1) | 0 |
| Investing Cash Flow | (155) | (2,426.3) | (460.4) | (362.6) | (314.8) | (43.5) | (60.0) | (17.4) | (16.1) | (0.2) | (4.1) | (0.6) | 9.9 | 2.1 | (53.4) |
| Financing Activities | |||||||||||||||
| Net Debt Issuance | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Stock Repurchased | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (10.1) | 0 | 0 |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Financing Activities | 35 | 2,304.3 | 469.7 | 318.6 | 253.5 | 91.9 | 57.7 | 14.7 | 13.0 | 3.5 | 3.1 | 0.6 | (8.8) | 0 | 55.3 |
| Financing Cash Flow | 35 | 2,304.3 | 469.7 | 318.6 | 253.5 | 91.9 | 57.7 | 14.7 | 13.0 | 3.5 | 3.1 | (0.6) | (8.8) | 0 | 55.3 |
| Cash Position | |||||||||||||||
| Net Change in Cash | (13.5) | (45.9) | 71.5 | 15.1 | (34.6) | 43.5 | 1.1 | 1.5 | (3.3) | 1.0 | (0.2) | 2.5 | (0.4) | 2.4 | 1.4 |
| Cash at Beginning | 55.3 | 101.2 | 29.7 | 14.6 | 49.3 | 5.8 | 4.7 | 3.2 | 6.6 | 5.5 | 5.8 | 3.3 | 3.8 | 1.4 | 0 |
| Cash at End | 41.8 | 55.3 | 101.2 | 29.7 | 14.6 | 49.3 | 5.8 | 4.7 | 3.2 | 6.6 | 5.5 | 5.8 | 3.3 | 3.8 | 1.4 |
| Free Cash Flow | 4.7 | 4.6 | 5 | 16.4 | 10.6 | (16.2) | (5.4) | 0.5 | (0.6) | (2.4) | 1.0 | 3.5 | (1.9) | 0.1 | (0.5) |
| Key Metrics | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | |||||||||||||||
| Revenue | 1,727.8 | 1,490.8 | 827.9 | 521.7 | 369.2 | 207.3 | 157.4 | 107.9 | 91.2 | 81.1 | 64.2 | 67.0 | 57.6 | 10.5 | 0 |
| Gross Profit | 785.9 | 671.4 | 395.8 | 247.7 | 164.8 | 79.3 | 54.6 | 31.9 | 27.0 | 24.1 | 18.4 | 19.4 | 17.4 | 2.7 | (0.3) |
| Operating Income | 136.3 | 76.8 | 47.8 | 41.7 | 3.7 | 8.7 | 5.7 | 5.6 | 4.5 | 3.2 | 1.9 | (1.0) | (6.6) | (1.8) | (0.4) |
| Net Income | (105.9) | (243.4) | (71.5) | 5.3 | 19.3 | (23.0) | (20.8) | (1.6) | 0.3 | 1.4 | 0.5 | (42.4) | (4.3) | (1.8) | 0.6 |
| EPS (Diluted) | -1.88 | -4.80 | -1.71 | 0.14 | 0.54 | -0.85 | -0.95 | -0.08 | 0.01 | 0.08 | 0.03 | -2.85 | -0.35 | -0.15 | 0.07 |
| Balance Sheet | |||||||||||||||
| Cash & Equivalents | 41.8 | 55.3 | 101.2 | 29.7 | 14.6 | 49.3 | 5.8 | 4.7 | 3.2 | 6.6 | 5.5 | 5.8 | 3.3 | 3.8 | 1.4 |
| Total Assets | 4,757.7 | 4,537.6 | 1,798.2 | 953.3 | 596.5 | 269.3 | 171.8 | 97.8 | 78.3 | 54.0 | 55.8 | 44.6 | 83.1 | 98.3 | 56.1 |
| Total Debt | 3,302.3 | 3,198.2 | 1,245 | 730.5 | 387.6 | 123.6 | 92.5 | 42.8 | 28.0 | 14.3 | 12.7 | 8.8 | 8.8 | 10.5 | 0 |
| Stockholders' Equity | 291.1 | 414.7 | 231.4 | 127.8 | 110.5 | 77.6 | 9.5 | 17.0 | 18.1 | 17.1 | 13.0 | 12.1 | 53.4 | 43.8 | 45.0 |
| Cash Flow | |||||||||||||||
| Operating Cash Flow | 107.1 | 82.4 | 63.4 | 60.5 | 24.7 | (10.1) | 2.7 | 4.0 | (0.0) | (2.2) | 1.4 | 4.2 | (1.6) | 0.2 | (0.5) |
| Capital Expenditure | (102.4) | (77.8) | (58.4) | (44.2) | (14.1) | (6.0) | (8.1) | (3.6) | (0.5) | (0.2) | (0.4) | (0.6) | (0.4) | (0.1) | 0 |
| Free Cash Flow | 4.7 | 4.6 | 5 | 16.4 | 10.6 | (16.2) | (5.4) | 0.5 | (0.6) | (2.4) | 1.0 | 3.5 | (1.9) | 0.1 | (0.5) |