Market Cap : 14.52 B | Enterprise Value : 19.86 B | P/E (TTM) : | P/B : 1.12 |
---|
NAS:LBTYB has been successfully added to your Stock Email Alerts list.
You can manage your stock email alerts here.
NAS:LBTYB has been removed from your Stock Email Alerts list.
Please enter Portfolio Name for new portfolio.
The zones of discrimination were as such:
Good or high score = 7, 8, 9
Bad or low score = 0, 1, 2, 3
Liberty Global has an F-score of 6 indicating the company's financial situation is typical for a stable company.
During the past 13 years, the highest Piotroski F-Score of Liberty Global was 8. The lowest was 3. And the median was 6.
* All numbers are in millions except for per share data and ratio. All numbers are in their local exchange's currency.
* The bar in red indicates where Liberty Global's Piotroski F-Score falls into.
How is the Piotroski F-Score calculated?
* All numbers are in millions except for per share data and ratio. All numbers are in their local exchange's currency.
This Year (Sep20) TTM: | Last Year (Sep19) TTM: |
Net Income was -1386.5 + 949.8 + -524.2 + -1023.1 = $-1,984 Mil. Cash Flow from Operations was 1493.9 + 449.8 + 1142.1 + 1100.4 = $4,186 Mil. Revenue was 2982.2 + 2875.8 + 2722.9 + 2954.5 = $11,535 Mil. Gross Profit was 2132 + 2020.7 + 2007.9 + 2134.2 = $8,295 Mil. Average Total Assets from the begining of this year (Sep19) to the end of this year (Sep20) was (48178.6 + 49046.3 + 47256 + 47340.2 + 51163.4) / 5 = $48596.9 Mil. Total Assets at the begining of this year (Sep19) was $48,179 Mil. Long-Term Debt & Capital Lease Obligation was $10,166 Mil. Total Current Assets was $7,756 Mil. Total Current Liabilities was $4,239 Mil. |
Net Income was 25.1 + 7 + 53 + 12847.9 = $12,933 Mil. Revenue was 2949.1 + 2868 + 2850.4 + 2840.9 = $11,508 Mil. Gross Profit was 2141.3 + 2067.6 + 2064.1 + 2039.1 = $8,312 Mil. Average Total Assets from the begining of last year (Sep18) to the end of last year (Sep19) was (53720.2 + 53153.6 + 53437.6 + 53987 + 48178.6) / 5 = $52495.4 Mil. Total Assets at the begining of last year (Sep18) was $53,720 Mil. Long-Term Debt & Capital Lease Obligation was $24,096 Mil. Total Current Assets was $9,793 Mil. Total Current Liabilities was $7,748 Mil. |
*Note: If the latest quarterly/semi-annual/annual total assets data is 0, then we will use previous quarterly/semi-annual/annual data for all the items in the balance sheet.
Profitability
Question 1. Return on Assets (ROA)
Net income before extraordinary items for the year divided by Total Assets at the beginning of the year.
Score 1 if positive, 0 if negative.
Liberty Global's current Net Income (TTM) was -1,984.
==> Negative ==> Score 0.
Question 2. Cash Flow Return on Assets (CFROA)
Net cash flow from operating activities (operating cash flow) divided by Total Assets at the beginning of the year.
Score 1 if positive, 0 if negative.
Liberty Global's current Cash Flow from Operations (TTM) was 4,186.
==> Positive ==> Score 1.
Question 3. Change in Return on Assets
Compare this year's return on assets (1) to last year's return on assets.
Score 1 if it's higher, 0 if it's lower.
ROA (This Year) | = | Net Income | / | Total Assets (Sep19) |
= | -1984 | / | 48178.6 | |
= | -0.04118011 |
ROA (Last Year) | = | Net Income | / | Total Assets (Sep18) |
= | 12933 | / | 53720.2 | |
= | 0.24074743 |
Liberty Global's return on assets of this year was -0.04118011. Liberty Global's return on assets of last year was 0.24074743.
==> Last year is higher ==> Score 0.
Question 4. Quality of Earnings (Accrual)
Compare Cash flow return on assets (2) to return on assets (1)
Score 1 if CFROA > ROA, 0 if CFROA <= ROA.
Liberty Global's current Net Income (TTM) was -1,984. Liberty Global's current Cash Flow from Operations (TTM) was 4,186.
==> 4,186 > -1,984 ==> CFROA > ROA ==> Score 1.
Funding
Question 5. Change in Gearing or Leverage
Compare this year's gearing (long-term debt divided by average total assets) to last year's gearing.
Score 0 if this year's gearing is higher, 1 otherwise.
Gearing (This Year: Sep20) | = | Long-Term Debt & Capital Lease Obligation | / | Average Total Assets from Sep19 to Sep20 |
= | 10166 | / | 48596.9 | |
= | 0.2091903 |
Gearing (Last Year: Sep19) | = | Long-Term Debt & Capital Lease Obligation | / | Average Total Assets from Sep18 to Sep19 |
= | 24096.2 | / | 52495.4 | |
= | 0.45901546 |
Liberty Global's gearing of this year was 0.2091903. Liberty Global's gearing of last year was 0.45901546.
==> This year is lower or equal to last year. ==> Score 1.
Question 6. Change in Working Capital (Liquidity)
Compare this year's current ratio (current assets divided by current liabilities) to last year's current ratio.
Score 1 if this year's current ratio is higher, 0 if it's lower
Current Ratio (This Year: Sep20) | = | Total Current Assets | / | Total Current Liabilities |
= | 7755.5 | / | 4239.4 | |
= | 1.82938623 |
Current Ratio (Last Year: Sep19) | = | Total Current Assets | / | Total Current Liabilities |
= | 9792.7 | / | 7747.8 | |
= | 1.26393299 |
Liberty Global's current ratio of this year was 1.82938623. Liberty Global's current ratio of last year was 1.26393299.
==> This year's current ratio is higher. ==> Score 1.
Question 7. Change in Shares in Issue
Compare the number of shares in issue this year, to the number in issue last year.
Score 0 if there is larger number of shares in issue this year, 1 otherwise.
Liberty Global's number of shares in issue this year was 590.985. Liberty Global's number of shares in issue last year was 717.321.
==> There is smaller number of shares in issue this year, or the same. ==> Score 1.
Efficiency
Question 8. Change in Gross Margin
Compare this year's gross margin (Gross Profit divided by sales) to last year's.
Score 1 if this year's gross margin is higher, 0 if it's lower.
Gross Margin (This Year: TTM) | = | Gross Profit | / | Revenue |
= | 8294.8 | / | 11535.4 | |
= | 0.71907346 |
Gross Margin (Last Year: TTM) | = | Gross Profit | / | Revenue |
= | 8312.1 | / | 11508.4 | |
= | 0.72226374 |
Liberty Global's gross margin of this year was 0.71907346. Liberty Global's gross margin of last year was 0.72226374.
==> Last year's gross margin is higher ==> Score 0.
Question 9. Change in asset turnover
Compare this year's asset turnover (total sales for the year divided by total assets at the beginning of the year) to last year's asset turnover ratio.
Score 1 if this year's asset turnover ratio is higher, 0 if it's lower
Asset Turnover (This Year) | = | Revenue | / | Total Assets at the Beginning of This Year (Sep19) |
= | 11535.4 | / | 48178.6 | |
= | 0.23942995 |
Asset Turnover (Last Year) | = | Revenue | / | Total Assets at the Beginning of Last Year (Sep18) |
= | 11508.4 | / | 53720.2 | |
= | 0.21422854 |
Liberty Global's asset turnover of this year was 0.23942995. Liberty Global's asset turnover of last year was 0.21422854.
==> This year's asset turnover is higher. ==> Score 1.
Evaluation
Piotroski F-Score | = | Que. 1 | + | Que. 2 | + | Que. 3 | + | Que. 4 | + | Que. 5 | + | Que. 6 | + | Que. 7 | + | Que. 8 | + | Que. 9 |
= | 0 | + | 1 | + | 0 | + | 1 | + | 1 | + | 1 | + | 1 | + | 0 | + | 1 | |
= | 6 |
Good or high score = 7, 8, 9
Bad or low score = 0, 1, 2, 3
Liberty Global has an F-score of 6 indicating the company's financial situation is typical for a stable company.
The developer of the system is Joseph D. Piotroski is relatively unknown accounting professor who shuns publicity and rarely gives interviews.
He graduated from the University of Illinois with a B.S. in accounting in 1989, received an M.B.A. from Indiana University in 1994. Five years later, in 1999, after earning a Ph.D. in accounting from the University of Michigan, he became an associate professor of accounting at the University of Chicago.
In 2000, he wrote a research paper called "Value Investing: The Use of Historical Financial Statement Information to Separate Winners from Losers" (pdf).
He wanted to see if he can develop a system (using a simple nine-point scoring system) that can increase the returns of a strategy of investing in low price to book (referred to in the paper as high book to market) value companies.
What he found was something that exceeded his most optimistic expectations.
Buying only those companies that scored highest (8 or 9) on his nine-point scale, or F-Score as he called it, over the 20 year period from 1976 to 1996 led to an average out-performance over the market of 13.4%.
Even more impressive were the results of a strategy of investing in the highest F-Score companies (8 or 9) and shorting companies with the lowest F-Score (0 or 1).
Over the same period from 1976 to 1996 (20 years) this strategy led to an average yearly return of 23%, substantially outperforming the average S&P 500 index return of 15.83% over the same period.
No Headline