Baker Hughes Company Financial Ratios — 68V Stock

Profitability (USD)

	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	- -	-0.42	1.23	0.65	-57.09	-1.58	-4.11	13.06	18.47	14.49
Return on Assets (%)	- -	- -	-0.16	0.36	0.24	-21.76	-0.6	-1.73	5.46	7.91	6.53
Return on Capital (%)	- -	- -	- -	0.5	0.17	- -	-1.37	-32.45	9.72	14.04	11.44
Return on Invested Capital (%)	- -	- -	- -	0.82	0.93	- -	-4.09	-139.44	8.05	12.72	12.25
Gross Margin (%)	26.94	22.41	17.67	17.42	18.59	15.45	19.75	20.8	23.14	23.3	23.6
EBITDA Margin (%)	2.35	7.7	4.77	9.56	10.45	-70.81	11.78	10.62	13.35	15.15	15.95
Operating Margin (%)	14.26	7.69	2.92	5.63	6.71	3.84	7.7	8.93	10.35	12.15	12.83
Incremental Operating Margin (%)	- -	38.1	- -	13.79	32.57	25.69	- -	47.55	17.24	31.94	- -
Pretax Margin (%)	-0.95	2.74	-2.01	2.36	3.16	-73.42	2.09	0.1	10.41	11.73	10.37
Profit Margin (%)	-3.63	1.94	-0.36	0.85	0.54	-48.01	-1.07	-2.84	7.62	10.7	9.33
Net Income to Common Margin (%)	-3.63	1.94	-0.36	0.85	0.54	-48.01	-1.07	-2.84	7.62	10.7	9.33
Effective Tax Rate (%)	- -	48.32	- -	47.69	64.01	- -	177.1	2,727.27	25.8	7.87	8.79
Dvd Payout Ratio (%)	- -	- -	-56.31	218.33	179.95	-3.45	-169.84	-130.81	39.36	27.53	34.21
Sustainable Growth Rate (%)	- -	- -	-0.66	-1.45	-0.52	-59.06	-4.26	-9.49	7.92	13.38	9.53

Credit (USD)

Credit Ratios API ChatGPT

	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	- -	277	8,349	7,227	6,622	7,633	6,727	6,658	6,021	6,023	6,087
ST Debt	- -	239	2,037	942	321	889	40	678	148	53	689
LT Debt	- -	38	6,312	6,285	6,301	6,744	6,687	5,980	5,873	5,970	5,398
Total Debt/EBITDA	- -	0.28	10.19	3.3	2.66	-0.52	2.79	2.96	1.77	1.43	1.38
Net Debt/EBITDA	- -	-0.7	1.5	1.6	1.35	-0.24	1.19	1.86	0.99	0.63	0.54
Total Debt/EBIT	- -	0.61	-29.4	10.31	6.17	-0.48	5.14	5.62	2.6	1.95	1.88
Net Debt/EBIT	- -	-1.54	-4.34	5	3.14	-0.22	2.19	3.52	1.46	0.86	0.73
EBITDA to Interest Expense	3.27	9.87	6.25	9.81	10.51	-55.53	8.08	8.91	15.76	21.3	19.92
EBITDA-CapEx/Interest Expense	3.27	9.87	6.25	9.81	10.51	-55.53	8.08	8.91	15.76	21.3	19.92
EBIT to Interest Expense	19.83	9.86	3.82	5.77	6.75	3.01	5.28	7.5	12.22	17.08	16.02
Interest Expense	120	102	131	223	237	264	299	252	216	198	222
Common Equity/Total Assets	- -	67.62	25.27	33.31	41.09	33.92	42	42.11	41.6	44.04	46.07
Long-Term Debt/Equity (%)	- -	0.26	16.43	17.95	18.26	36.97	39.93	41.17	37.84	35	28.4
Long-Term Debt/Capital (%)	- -	0.25	13.5	14.88	15.32	26.06	28.49	28.23	27.27	25.87	21.51
Long-Term Debt/Total Assets (%)	- -	0.17	11.17	11.99	11.81	17.74	18.94	17.5	15.9	15.56	13.2
Total Debt/Equity (%)	- -	1.86	21.74	20.64	19.19	41.84	40.17	45.84	38.8	35.32	32.02
Total Debt/Capital (%)	- -	1.83	17.86	17.11	16.1	29.5	28.66	31.43	27.95	26.1	24.25
Total Debt/Total Assets (%)	- -	1.28	14.78	13.78	12.41	20.08	19.05	19.48	16.3	15.7	14.89
Net Debt to Equity	- -	-4.75	3.21	10.01	9.78	19.19	17.16	28.71	21.75	15.59	12.48
Net Debt/Capital (%)	- -	-4.98	3.1	9.1	8.91	16.1	14.65	22.31	17.86	13.49	11.09
EBITDA	392	1,007	819	2,187	2,492	-14,661	2,415	2,246	3,404	4,217	4,423
EBITDA-CapEx	392	1,007	819	2,187	2,492	-14,661	2,415	2,246	3,404	4,217	4,423
Operating Income (Loss)	2,380	1,006	501	1,287	1,600	795	1,579	1,890	2,640	3,382	3,557

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	- -	0.2	0.76	0.41	0.32	0.4	0.42	0.22	0.2	0.26	0.27
Current Ratio	- -	1.5	2	1.66	1.52	1.61	1.65	1.32	1.25	1.32	1.36
Quick Ratio	- -	0.72	1.41	1.07	0.97	0.95	1.04	0.76	0.75	0.81	0.75
CFO/Avg Current Liab	- -	- -	-0.11	0.19	0.22	0.13	0.25	0.19	0.25	0.26	0.28
Common Equity/Total Assets	- -	67.62	25.27	33.31	41.09	33.92	42	42.11	41.6	44.04	46.07
Long-Term Debt/Equity (%)	- -	0.26	16.43	17.95	18.26	36.97	39.93	41.17	37.84	35	28.4
Long-Term Debt/Capital (%)	- -	0.25	13.5	14.88	15.32	26.06	28.49	28.23	27.27	25.87	21.51
Long-Term Debt/Total Assets (%)	- -	0.17	11.17	11.99	11.81	17.74	18.94	17.5	15.9	15.56	13.2
Total Debt/Equity (%)	- -	1.86	21.74	20.64	19.19	41.84	40.17	45.84	38.8	35.32	32.02
Total Debt/Capital (%)	- -	1.83	17.86	17.11	16.1	29.5	28.66	31.43	27.95	26.1	24.25
Total Debt/Total Assets (%)	- -	1.28	14.78	13.78	12.41	20.08	19.05	19.48	16.3	15.7	14.89
CFO/Total Liabilities	- -	3.82	-4.42	10.11	11.27	6.6	12.79	9.61	14.29	15.64	17.42
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	- -	- -	- -	- -	1.82	1.07	1.45	1.58	1.93	2.41	2.7

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	- -	5.37	4.73	4.57	4.09	4.36	4.31	4.59	4.65	4.82
Days Sales Outstanding	- -	- -	67.98	77.17	79.79	89.24	83.67	84.6	79.54	78.55	75.7
Inventory Turnover	- -	- -	3.66	4.14	4.21	3.88	3.92	3.91	4.05	4.25	4.28
Days Inventory Outstanding	- -	- -	99.76	88.17	86.78	94.13	93.17	93.3	90.12	85.91	85.34
Accounts Payable Turnover	- -	- -	5.85	5.13	4.68	4.44	4.4	4.32	4.59	4.71	4.65
Accounts Payable Turnover Days	- -	- -	62.41	71.08	78.04	82.19	82.95	84.53	79.58	77.57	78.56
Cash Conversion Cycle	- -	- -	105.33	94.26	88.53	101.17	93.9	93.36	90.09	86.89	82.48
Inventory to Cash Days	- -	- -	-31.78	-11	-6.99	-4.89	-9.5	-8.7	-10.59	-7.36	-9.64
Inventories	- -	3,224	4,507	4,620	4,608	4,421	3,979	4,587	5,094	4,954	4,954
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	1,639	1,930	2,045	2,062	2,084	1,751	2,168	2,468	2,460	2,573
Finished Goods	- -	1,585	2,577	2,575	2,546	2,337	2,228	2,419	2,626	2,494	2,381
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	- -	- -	- -	16,472	15,193	22,038	29,332	34,311	40,463	50,084
- Cash & Cash Equivalents	- -	981	7,030	3,723	3,249	4,132	3,853	2,488	2,646	3,364	3,715
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	167	24,133	17,548	12,570	5,349	1,916	131	151	160	176
+ Total Debt	- -	277	8,349	7,227	6,622	7,633	6,727	6,658	6,021	6,023	6,087
Enterprise Value	- -	- -	- -	- -	32,415	24,043	26,828	33,633	37,837	43,282	52,632
Total Capital	- -	15,132	46,759	42,240	41,121	25,875	23,473	21,183	21,540	23,078	25,097
Total Debt/Capital (%)	- -	1.83	17.86	17.11	16.1	29.5	28.66	31.43	27.95	26.1	24.25
Total Debt / EV	- -	- -	- -	- -	0.2	0.32	0.25	0.2	0.16	0.14	0.12
EV/Sales	- -	- -	- -	- -	1.36	1.16	1.31	1.59	1.48	1.56	1.9
EV/EBITDA	- -	- -	- -	- -	13.01	- -	11.11	14.97	11.12	10.26	11.9
EV/EBIT	- -	- -	- -	- -	30.18	- -	20.48	28.38	16.33	14.05	16.27
EV/Cash Flow to Firm	- -	- -	- -	- -	14.66	- -	12.52	- -	11.74	12.32	13.12
EV/Free Cash Flow to Firm	- -	- -	- -	- -	14.66	- -	12.52	- -	11.74	12.32	13.12
Diluted Market Cap	- -	- -	- -	- -	14,114	14,164	19,977	28,778	34,896	40,932	50,450
Diluted Enterprise Value	- -	- -	- -	- -	30,057	23,014	24,767	33,079	38,422	43,751	52,998
EV per Share	- -	- -	- -	- -	49.86	33.21	29.51	33.43	37.91	43.74	53.34
TTM Sales	16,688	13,082	17,179	22,877	23,838	20,705	20,502	21,156	25,506	27,829	27,733
TTM EBITDA	392	1,007	819	2,187	2,492	-14,661	2,415	2,246	3,404	4,217	4,423
TTM Operating Income	2,380	1,006	501	1,287	1,600	795	1,579	1,890	2,640	3,382	3,557
TTM Cash Flow to Firm	- -	315	- -	1,879	2,211	- -	2,143	-4,733	3,222	3,514	4,012
TTM Free Cash Flow to Firm	- -	315	- -	1,879	2,211	- -	2,143	-4,733	3,222	3,514	4,012

Multiples (USD)

Valuation Multiples API ChatGPT

	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	- -	- -	- -	- -	6.64	10.86	8.41	15.24	11.4	12.28	13.24
EV/EBIT	- -	- -	- -	- -	30.18	- -	20.48	28.38	16.33	14.05	16.27
Enterprise Value	- -	- -	- -	- -	32,415	24,043	26,828	33,633	37,837	43,282	52,632
Low Price	- -	- -	- -	- -	21.63	10.47	19.23	20.74	25.97	28.48	33.23
EV/Sales	- -	- -	- -	- -	1.36	1.16	1.31	1.59	1.48	1.56	1.9
EV/EBITDA	- -	- -	- -	- -	13.01	- -	11.11	14.97	11.12	10.26	11.9
Price/Earnings	- -	- -	- -	- -	109.87	- -	- -	- -	17.84	13.64	19.38
Price/Earnings Average	- -	- -	- -	- -	101.32	- -	- -	- -	16.79	11.58	16.08
Price/Earnings High	- -	- -	- -	- -	110.48	- -	- -	- -	19.7	14.99	19.38
Price/Earnings Low	- -	- -	- -	- -	93.8	- -	- -	- -	13.47	9.5	12.69
Price/Book Value	- -	- -	- -	- -	0.75	1.18	1.49	2.04	2.23	2.39	2.66
Price/Book Value Average	- -	- -	- -	- -	0.69	0.96	1.43	2.04	2.1	2.03	2.21
Price/Book Value High	- -	- -	- -	- -	0.76	1.44	1.68	2.76	2.47	2.63	2.66
Price/Book Value Low	- -	- -	- -	- -	0.64	0.59	1.18	1.45	1.69	1.67	1.74
Price/Tangible Book Value	- -	- -	- -	- -	-3.98	6.03	4.65	6.85	6.68	5.89	5.78
Price/Tangible Book Value Average	- -	- -	- -	- -	-3.67	4.89	4.46	6.86	6.28	5	4.79
Price/Tangible Book Value High	- -	- -	- -	- -	-4	7.39	5.25	9.26	7.38	6.47	5.78
Price/Tangible Book Value Low	- -	- -	- -	- -	-3.4	3.01	3.69	4.87	5.04	4.1	3.78
Price/Sales	- -	- -	- -	- -	0.59	0.68	0.97	1.36	1.36	1.46	1.81
Price/Sales Average	- -	- -	- -	- -	0.54	0.55	0.93	1.36	1.28	1.24	1.5
Price/Sales High	- -	- -	- -	- -	0.59	0.84	1.1	1.84	1.5	1.6	1.81
Price/Sales Low	- -	- -	- -	- -	0.5	0.34	0.77	0.97	1.03	1.02	1.18
Price/Cash Flow	- -	- -	- -	- -	6.61	10.86	8.41	15.24	11.32	12.2	13.16
Price/Cash Flow Average	- -	- -	- -	- -	6.1	8.81	8.07	15.28	10.65	10.36	10.92
Price/Cash Flow High	- -	- -	- -	- -	6.65	13.3	9.51	20.62	12.5	13.4	13.16
Price/Cash Flow Low	- -	- -	- -	- -	5.65	5.42	6.67	10.84	8.55	8.5	8.62
Price/Free Cash Flow Average	- -	- -	- -	- -	6.12	8.81	8.07	15.28	10.73	10.43	10.99
Price/Free Cash Flow High	- -	- -	- -	- -	6.68	13.3	9.51	20.62	12.59	13.5	13.24
Price/Free Cash Flow Low	- -	- -	- -	- -	5.67	5.42	6.67	10.84	8.61	8.56	8.67
EV/Sales Average	- -	- -	- -	- -	1.31	1.02	1.27	1.59	1.4	1.34	1.59
EV/Sales High	- -	- -	- -	- -	1.36	1.33	1.45	2.08	1.62	1.7	1.9
EV/Sales Low	- -	- -	- -	- -	1.26	0.79	1.09	1.19	1.15	1.11	1.27
EV/EBITDA Average	- -	- -	- -	- -	12.49	- -	10.74	15	10.52	8.81	9.97
EV/EBITDA High	- -	- -	- -	- -	13.04	- -	12.3	19.59	12.17	11.21	11.9
EV/EBITDA Low	- -	- -	- -	- -	12.04	- -	9.22	11.2	8.65	7.35	7.99
EV/EBIT Average	- -	- -	- -	- -	28.99	- -	19.8	28.44	15.46	12.07	13.63
EV/EBIT High	- -	- -	- -	- -	30.27	- -	22.67	37.12	17.88	15.34	16.27
EV/EBIT Low	- -	- -	- -	- -	27.94	- -	17	21.23	12.71	10.06	10.92
Last Price	- -	- -	- -	- -	25.34	20.98	24.24	29.16	34.38	40.89	50.75
High Price	- -	- -	- -	- -	25.48	25.69	27.4	39.45	37.97	44.93	50.75
Enterprise Value Average	- -	- -	- -	- -	31,133	21,169	25,937	33,701	35,817	37,173	44,107
Enterprise Value High	- -	- -	- -	- -	32,507	27,453	29,695	43,990	41,421	47,275	52,632
Enterprise Value Low	- -	- -	- -	- -	30,006	16,428	22,271	25,162	29,440	30,998	35,336

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Shares Outstanding	437	428	422	513	650	724	909	1,006	998	990	987
Diluted Weighted Avg Shares	430	430	427	433	557	675	824	987	1,015	1,001	994
Basic Weighted Avg Shares	429	429	427	424	555	675	824	987	1,008	994	988
Revenue per Share	38.9	30.49	40.23	53.97	42.95	30.67	24.88	21.43	25.3	28	28.07
EBITDA per Share	0.91	2.35	1.92	5.16	4.49	-21.72	2.93	2.28	3.38	4.24	4.48
Operating Income per Share	5.55	2.34	1.17	3.04	2.88	1.18	1.92	1.91	2.62	3.4	3.6
Basic EPS, GAAP	-1.41	0.59	-0.14	0.46	0.23	-14.73	-0.27	-0.61	1.93	3	2.62
Basic EPS from Cont Ops	-1.47	0.43	-0.92	0.67	0.49	-23.35	-0.4	-0.59	1.95	3.03	2.66
Diluted EPS, GAAP	-1.41	0.59	-0.14	0.45	0.23	-14.73	-0.27	-0.61	1.91	2.98	2.6
Diluted EPS from Cont Ops	-1.47	0.43	-0.92	0.65	0.49	-23.35	-0.4	-0.59	1.94	3	2.64
Dividend per Share	- -	- -	0.95	1.91	1.34	1.1	0.91	0.74	0.78	0.84	0.92
Cash Flow per Share	2.98	0.61	-1.87	4.16	3.83	1.93	2.88	1.91	3.04	3.35	3.86
Free Cash Flow per Basic Share	2.98	0.61	-1.87	4.16	3.83	1.93	2.88	1.91	3.04	3.35	3.86
Cash & Equivalents per Share	- -	2.29	16.66	7.26	5	5.71	4.24	2.47	2.65	3.4	3.76
Book Value per Share	- -	34.32	33.83	34.04	33.73	17.81	16.31	14.31	15.4	17.07	19.09
Tangible Book Value per Share	- -	12.99	-28.45	-17.49	-6.37	3.48	5.21	4.26	5.15	6.94	8.79