Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
46.69% |
99.45% |
132.35% |
21.02% |
7.73% |
1.90% |
EBITDA Growth |
|
0.00% |
5.03% |
-189.85% |
859.96% |
-1.06% |
-136.45% |
409.52% |
EBIT Growth |
|
0.00% |
-37.08% |
-914.27% |
292.31% |
-32.33% |
-386.27% |
144.64% |
NOPAT Growth |
|
0.00% |
-39.56% |
142.86% |
274.13% |
-23.87% |
-394.49% |
143.87% |
Net Income Growth |
|
0.00% |
-192.87% |
-758.75% |
181.49% |
-53.76% |
-1,022.68% |
114.05% |
EPS Growth |
|
0.00% |
0.00% |
-224.21% |
121.75% |
-50.75% |
-1,709.09% |
111.49% |
Operating Cash Flow Growth |
|
0.00% |
-11.70% |
223.80% |
40.92% |
35.62% |
28.57% |
12.73% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-420.16% |
-362.52% |
98.81% |
1,143.85% |
-11.49% |
Invested Capital Growth |
|
0.00% |
110.73% |
252.51% |
326.74% |
4.31% |
-18.35% |
-4.09% |
Revenue Q/Q Growth |
|
0.00% |
-28.54% |
23.19% |
16.83% |
2.70% |
2.50% |
-0.05% |
EBITDA Q/Q Growth |
|
0.00% |
37.18% |
-165.50% |
63.84% |
-0.06% |
-369.00% |
112.67% |
EBIT Q/Q Growth |
|
0.00% |
-67.84% |
-525.42% |
122.66% |
-10.93% |
-84.53% |
459.61% |
NOPAT Q/Q Growth |
|
0.00% |
-58.72% |
90.54% |
32.42% |
-20.18% |
-69.10% |
607.42% |
Net Income Q/Q Growth |
|
0.00% |
-278.31% |
-67.40% |
258.06% |
-25.51% |
-59.61% |
145.09% |
EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
155.37% |
-53.52% |
-58.51% |
136.97% |
Operating Cash Flow Q/Q Growth |
|
0.00% |
-46.47% |
20.37% |
22.47% |
-1.06% |
13.82% |
-0.89% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.84% |
-5.79% |
84.38% |
107.91% |
-16.27% |
Invested Capital Q/Q Growth |
|
0.00% |
11.84% |
5.15% |
6.61% |
0.66% |
-8.71% |
-1.50% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
14.37% |
16.79% |
14.94% |
18.15% |
19.53% |
19.50% |
20.89% |
EBITDA Margin |
|
22.00% |
15.75% |
-7.10% |
23.21% |
18.98% |
-6.42% |
19.50% |
Operating Margin |
|
8.61% |
5.55% |
6.75% |
9.19% |
6.41% |
-18.70% |
8.09% |
EBIT Margin |
|
8.61% |
3.69% |
-15.08% |
12.48% |
6.98% |
-18.55% |
8.13% |
Profit (Net Income) Margin |
|
6.74% |
-4.27% |
-18.37% |
6.44% |
2.46% |
-21.09% |
2.91% |
Tax Burden Percent |
|
109.43% |
103.38% |
94.20% |
82.82% |
74.70% |
93.23% |
69.68% |
Interest Burden Percent |
|
71.53% |
-111.75% |
129.35% |
62.34% |
47.22% |
121.95% |
51.34% |
Effective Tax Rate |
|
-9.43% |
0.00% |
0.00% |
17.18% |
25.30% |
0.00% |
30.32% |
Return on Invested Capital (ROIC) |
|
26.17% |
10.18% |
8.06% |
7.35% |
3.38% |
-10.73% |
5.35% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
18.72% |
-8.20% |
-39.58% |
5.25% |
0.08% |
-22.96% |
0.70% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
58.53% |
-188.55% |
6.13% |
0.08% |
-26.51% |
0.88% |
Return on Equity (ROE) |
|
0.00% |
68.71% |
-180.49% |
13.47% |
3.46% |
-37.24% |
6.23% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
-61.09% |
-103.55% |
-116.71% |
-0.84% |
9.47% |
9.52% |
Operating Return on Assets (OROA) |
|
16.84% |
4.27% |
-13.50% |
8.67% |
3.96% |
-12.20% |
5.89% |
Return on Assets (ROA) |
|
13.18% |
-4.94% |
-16.45% |
4.48% |
1.40% |
-13.87% |
2.11% |
Return on Common Equity (ROCE) |
|
0.00% |
40.55% |
-265.26% |
13.87% |
3.45% |
-37.08% |
6.19% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
58.22% |
-54.69% |
7.67% |
3.40% |
-46.27% |
6.03% |
Net Operating Profit after Tax (NOPAT) |
|
34 |
21 |
50 |
187 |
142 |
-419 |
184 |
NOPAT Margin |
|
9.42% |
3.88% |
4.73% |
7.61% |
4.79% |
-13.09% |
5.64% |
Net Nonoperating Expense Percent (NNEP) |
|
7.45% |
18.38% |
47.64% |
2.10% |
3.30% |
12.23% |
4.65% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
3.27% |
-11.59% |
5.16% |
Cost of Revenue to Revenue |
|
85.63% |
83.21% |
85.06% |
81.85% |
80.47% |
80.50% |
79.11% |
SG&A Expenses to Revenue |
|
5.00% |
10.67% |
8.46% |
6.82% |
10.93% |
10.46% |
11.02% |
R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
|
5.76% |
11.25% |
8.18% |
8.96% |
13.12% |
38.20% |
12.80% |
Earnings before Interest and Taxes (EBIT) |
|
31 |
20 |
-159 |
306 |
207 |
-593 |
265 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
79 |
83 |
-75 |
570 |
564 |
-205 |
636 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
0.00 |
9.49 |
1.57 |
1.20 |
0.68 |
0.82 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Price to Revenue (P/Rev) |
|
0.85 |
0.65 |
3.19 |
1.32 |
0.87 |
0.31 |
0.39 |
Price to Earnings (P/E) |
|
13.21 |
0.00 |
0.00 |
20.71 |
37.36 |
0.00 |
14.17 |
Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Earnings Yield |
|
7.57% |
0.00% |
0.00% |
4.83% |
2.68% |
0.00% |
7.06% |
Enterprise Value to Invested Capital (EV/IC) |
|
3.36 |
2.39 |
4.12 |
1.28 |
1.10 |
0.88 |
0.94 |
Enterprise Value to Revenue (EV/Rev) |
|
1.21 |
1.24 |
3.77 |
2.16 |
1.60 |
0.96 |
0.97 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
5.50 |
7.86 |
0.00 |
9.29 |
8.41 |
0.00 |
4.97 |
Enterprise Value to EBIT (EV/EBIT) |
|
14.06 |
33.53 |
0.00 |
17.28 |
22.85 |
0.00 |
11.92 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
12.85 |
31.89 |
79.64 |
28.33 |
33.31 |
0.00 |
17.19 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
6.39 |
10.86 |
20.33 |
19.20 |
12.67 |
6.39 |
5.83 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
8.31 |
9.65 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.00 |
-6.33 |
2.79 |
1.07 |
1.01 |
1.46 |
1.26 |
Long-Term Debt to Equity |
|
0.00 |
-6.01 |
2.77 |
1.06 |
1.00 |
1.43 |
1.25 |
Financial Leverage |
|
0.00 |
-7.14 |
4.76 |
1.17 |
0.99 |
1.15 |
1.26 |
Leverage Ratio |
|
15,191.81 |
-13.92 |
10.97 |
3.01 |
2.48 |
2.68 |
2.95 |
Compound Leverage Factor |
|
10,866.68 |
15.55 |
14.19 |
1.88 |
1.17 |
3.27 |
1.52 |
Debt to Total Capital |
|
100.00% |
118.75% |
73.64% |
51.60% |
50.35% |
59.42% |
55.66% |
Short-Term Debt to Total Capital |
|
17.98% |
6.12% |
0.76% |
0.47% |
0.81% |
1.48% |
0.46% |
Long-Term Debt to Total Capital |
|
82.02% |
112.63% |
72.88% |
51.13% |
49.55% |
57.95% |
55.21% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
-7.69% |
-6.95% |
0.11% |
0.15% |
0.23% |
0.20% |
Common Equity to Total Capital |
|
0.00% |
-11.07% |
33.31% |
48.29% |
49.50% |
40.35% |
44.14% |
Debt to EBITDA |
|
1.95 |
4.99 |
-10.47 |
3.87 |
3.88 |
-10.45 |
3.12 |
Net Debt to EBITDA |
|
1.64 |
4.07 |
-9.13 |
3.60 |
3.80 |
-10.08 |
2.94 |
Long-Term Debt to EBITDA |
|
1.60 |
4.74 |
-10.36 |
3.83 |
3.82 |
-10.19 |
3.09 |
Debt to NOPAT |
|
4.56 |
20.26 |
15.71 |
11.79 |
15.38 |
-5.13 |
10.78 |
Net Debt to NOPAT |
|
3.82 |
16.52 |
13.71 |
10.99 |
15.06 |
-4.94 |
10.18 |
Long-Term Debt to NOPAT |
|
3.74 |
19.21 |
15.55 |
11.69 |
15.14 |
-5.00 |
10.69 |
Altman Z-Score |
|
1.80 |
1.38 |
1.42 |
1.30 |
1.24 |
0.30 |
1.06 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
40.99% |
-46.97% |
-2.95% |
0.27% |
0.41% |
0.50% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
0.67 |
1.18 |
0.86 |
1.34 |
1.28 |
1.21 |
1.33 |
Quick Ratio |
|
0.58 |
1.01 |
0.64 |
1.02 |
0.89 |
0.87 |
0.91 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
0.00 |
-123 |
-642 |
-2,968 |
-35 |
370 |
327 |
Operating Cash Flow to CapEx |
|
687.71% |
283.23% |
492.10% |
135.60% |
95.51% |
142.44% |
180.17% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-2.98 |
-13.73 |
-25.72 |
0.00 |
0.00 |
144.00 |
Operating Cash Flow to Interest Expense |
|
7.73 |
1.46 |
4.19 |
2.39 |
0.00 |
0.00 |
238.38 |
Operating Cash Flow Less CapEx to Interest Expense |
|
6.61 |
0.94 |
3.33 |
0.63 |
0.00 |
0.00 |
106.07 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
1.96 |
1.16 |
0.90 |
0.69 |
0.57 |
0.66 |
0.73 |
Accounts Receivable Turnover |
|
0.00 |
8.05 |
8.46 |
9.25 |
8.26 |
8.56 |
8.18 |
Inventory Turnover |
|
0.00 |
42.15 |
24.95 |
22.09 |
19.06 |
21.34 |
20.36 |
Fixed Asset Turnover |
|
0.00 |
8.46 |
12.14 |
9.64 |
6.71 |
6.52 |
6.73 |
Accounts Payable Turnover |
|
7.22 |
4.68 |
5.04 |
6.56 |
6.87 |
7.06 |
6.22 |
Days Sales Outstanding (DSO) |
|
0.00 |
45.36 |
43.14 |
39.48 |
44.17 |
42.66 |
44.60 |
Days Inventory Outstanding (DIO) |
|
0.00 |
8.66 |
14.63 |
16.52 |
19.15 |
17.10 |
17.93 |
Days Payable Outstanding (DPO) |
|
50.54 |
77.97 |
72.49 |
55.65 |
53.13 |
51.68 |
58.71 |
Cash Conversion Cycle (CCC) |
|
-50.54 |
-23.95 |
-14.73 |
0.35 |
10.20 |
8.08 |
3.82 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
130 |
274 |
966 |
4,121 |
4,298 |
3,510 |
3,366 |
Invested Capital Turnover |
|
2.78 |
2.62 |
1.70 |
0.97 |
0.71 |
0.82 |
0.95 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
144 |
692 |
3,155 |
178 |
-789 |
-144 |
Enterprise Value (EV) |
|
437 |
656 |
3,977 |
5,293 |
4,738 |
3,073 |
3,159 |
Market Capitalization |
|
307 |
343 |
3,367 |
3,234 |
2,590 |
994 |
1,281 |
Book Value per Share |
|
$0.00 |
($1.24) |
$3.96 |
$15.60 |
$15.97 |
$10.69 |
$11.68 |
Tangible Book Value per Share |
|
($6.48) |
($9.78) |
($8.48) |
($12.50) |
($11.56) |
($10.24) |
($8.99) |
Total Capital |
|
155 |
351 |
1,066 |
4,270 |
4,346 |
3,615 |
3,559 |
Total Debt |
|
155 |
417 |
785 |
2,204 |
2,188 |
2,148 |
1,981 |
Total Long-Term Debt |
|
127 |
395 |
777 |
2,184 |
2,153 |
2,095 |
1,965 |
Net Debt |
|
130 |
340 |
685 |
2,054 |
2,142 |
2,071 |
1,871 |
Capital Expenditures (CapEx) |
|
9.95 |
21 |
40 |
203 |
391 |
337 |
301 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-42 |
-28 |
-151 |
41 |
118 |
88 |
95 |
Debt-free Net Working Capital (DFNWC) |
|
-17 |
49 |
-51 |
190 |
164 |
165 |
205 |
Net Working Capital (NWC) |
|
-45 |
27 |
-59 |
170 |
129 |
112 |
189 |
Net Nonoperating Expense (NNE) |
|
9.69 |
43 |
244 |
29 |
69 |
256 |
89 |
Net Nonoperating Obligations (NNO) |
|
130 |
340 |
685 |
2,054 |
2,141 |
2,043 |
1,788 |
Total Depreciation and Amortization (D&A) |
|
48 |
64 |
84 |
263 |
356 |
388 |
371 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
-11.68% |
-5.29% |
-14.26% |
1.65% |
3.97% |
2.76% |
2.92% |
Debt-free Net Working Capital to Revenue |
|
-4.70% |
9.22% |
-4.80% |
7.75% |
5.52% |
5.17% |
6.29% |
Net Working Capital to Revenue |
|
-12.43% |
5.17% |
-5.57% |
6.94% |
4.35% |
3.50% |
5.79% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
($0.13) |
$0.00 |
$0.00 |
$0.00 |
$0.47 |
($5.06) |
$0.62 |
Adjusted Weighted Average Basic Shares Outstanding |
|
31.25M |
73.31M |
0.00 |
126.31M |
134.18M |
134.16M |
133.76M |
Adjusted Diluted Earnings per Share |
|
($0.13) |
$0.00 |
$0.00 |
$0.67 |
$0.33 |
($5.31) |
$0.61 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
31.25M |
73.31M |
0.00 |
133.03M |
138.99M |
134.42M |
135.53M |
Adjusted Basic & Diluted Earnings per Share |
|
($0.13) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
31.25M |
22.56M |
0.00 |
133.91M |
135.45M |
132.91M |
134.87M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
22 |
21 |
50 |
187 |
142 |
163 |
193 |
Normalized NOPAT Margin |
|
6.03% |
3.88% |
4.73% |
7.61% |
4.79% |
5.08% |
5.92% |
Pre Tax Income Margin |
|
6.16% |
-4.13% |
-19.50% |
7.78% |
3.30% |
-22.62% |
4.17% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
3.51 |
0.47 |
-3.41 |
2.66 |
0.00 |
0.00 |
116.57 |
NOPAT to Interest Expense |
|
3.84 |
0.50 |
1.07 |
1.62 |
0.00 |
0.00 |
80.85 |
EBIT Less CapEx to Interest Expense |
|
2.39 |
-0.04 |
-4.26 |
0.89 |
0.00 |
0.00 |
-15.74 |
NOPAT Less CapEx to Interest Expense |
|
2.72 |
-0.02 |
0.22 |
-0.14 |
0.00 |
0.00 |
-51.46 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
1.23% |
-1,112.07% |
-0.41% |
0.68% |
2.73% |
-0.37% |
5.91% |
Augmented Payout Ratio |
|
1.23% |
-1,220.69% |
-6.45% |
9.42% |
21.87% |
-4.71% |
5.91% |