Common-Size Income Statement
Quarterly Data
Based on: 10-Q (reporting date: 2020-03-31), 10-K (reporting date: 2019-12-31), 10-Q (reporting date: 2019-09-30), 10-Q (reporting date: 2019-06-30), 10-Q (reporting date: 2019-03-31), 10-K (reporting date: 2018-12-31), 10-Q (reporting date: 2018-09-30), 10-Q (reporting date: 2018-06-30), 10-Q (reporting date: 2018-03-31), 10-K (reporting date: 2017-12-31), 10-Q (reporting date: 2017-09-30), 10-Q (reporting date: 2017-06-30), 10-Q (reporting date: 2017-03-31), 10-K (reporting date: 2016-12-31), 10-Q (reporting date: 2016-09-30), 10-Q (reporting date: 2016-06-30), 10-Q (reporting date: 2016-03-31), 10-K (reporting date: 2015-12-31), 10-Q (reporting date: 2015-09-30), 10-Q (reporting date: 2015-06-30), 10-Q (reporting date: 2015-03-31).
The common-size income statement reveals a business model characterized by high gross margins but significant volatility in net profitability, driven primarily by non-recurring impairment charges and divestitures. A shift in revenue classification is evident in the first quarter of 2020, transitioning from a three-part legacy structure to a new reporting format centered on services and commodity sales.
- Revenue Composition and Mix
- From early 2015 through 2018, revenue was distributed among services (averaging between 53% and 66%), natural gas sales (15% to 24%), and product sales and other (16% to 25%). By March 2020, the reporting structure shifted, with services accounting for 64.13% and commodity sales representing 34.35% of total revenues.
- Gross Profitability and Cost of Sales
- Gross profit margins exhibit a general upward trajectory over the analyzed period. While margins fluctuated between 67% and 77% from 2015 to 2018, there was a notable improvement starting in 2019, culminating in a peak of 78.65% in March 2020. This trend is mirrored by a gradual reduction in the cost of sales, which declined from a peak of -32.36% in June 2017 to -21.35% by March 2020.
- Operating Expense Trends
- Operations and maintenance costs remained relatively stable, typically ranging between -14% and -20% of revenue. Depreciation, depletion, and amortization costs showed minimal variance, consistently representing between -15% and -19% of revenues. General and administrative expenses were well-controlled, generally staying below 6% of revenue and reaching a low of -2.91% in December 2018.
- Operating Income and Non-Recurring Items
- Operating income demonstrates extreme volatility due to significant one-time events. A substantial decline occurred in December 2015, where operating income fell to -6.71% following a goodwill impairment loss of -31.63%. Further volatility is observed in the gains and losses on impairments and divestitures, with significant swings such as a 27.71% gain in December 2019 followed by a -31.26% loss in March 2020, the latter of which dragged operating income down to 1.38%.
- Financial Costs and Net Profitability
- Interest expenses have remained remarkably consistent as a percentage of revenue, fluctuating narrowly between -12.19% and -15.05%. Net income available to common stockholders reflects the instability of the operating layer, with periods of strong profitability (peaking at 19.70% in September 2018) punctuated by deep losses, most notably in December 2017 (-28.77%) and March 2020 (-9.85%).
AI Ask an analyst for more
Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.
How can I help you?