Growth Metrics |
|
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
16.79% |
17.48% |
17.32% |
5.57% |
8.70% |
EBITDA Growth |
|
0.00% |
-68.70% |
210.03% |
50.63% |
-71.98% |
189.32% |
EBIT Growth |
|
0.00% |
-231.99% |
154.10% |
171.34% |
-188.23% |
113.45% |
NOPAT Growth |
|
0.00% |
-224.51% |
155.61% |
168.73% |
-211.74% |
95.75% |
Net Income Growth |
|
0.00% |
-453.41% |
73.14% |
211.04% |
-475.79% |
78.23% |
EPS Growth |
|
0.00% |
-428.57% |
75.68% |
200.00% |
-488.89% |
77.14% |
Operating Cash Flow Growth |
|
0.00% |
17.84% |
34.76% |
53.25% |
-10.58% |
-2.77% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
66.13% |
114.53% |
-96.91% |
-6,507.99% |
Invested Capital Growth |
|
0.00% |
0.00% |
35.67% |
-1.48% |
-2.64% |
7.52% |
Revenue Q/Q Growth |
|
0.00% |
0.00% |
3.89% |
3.48% |
0.39% |
3.31% |
EBITDA Q/Q Growth |
|
0.00% |
0.00% |
814.05% |
7.33% |
-35.55% |
29.78% |
EBIT Q/Q Growth |
|
0.00% |
0.00% |
135.26% |
19.81% |
-94.81% |
146.31% |
NOPAT Q/Q Growth |
|
0.00% |
0.00% |
131.30% |
473.11% |
-94.84% |
89.32% |
Net Income Q/Q Growth |
|
0.00% |
0.00% |
77.13% |
455.65% |
-64.13% |
61.23% |
EPS Q/Q Growth |
|
0.00% |
0.00% |
79.07% |
325.00% |
-66.67% |
60.00% |
Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
15.60% |
18.81% |
-12.81% |
47.85% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
114.58% |
-97.28% |
-48.53% |
Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
35.46% |
-0.10% |
2.99% |
6.24% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
Gross Margin |
|
61.74% |
58.62% |
60.99% |
60.50% |
60.20% |
59.88% |
EBITDA Margin |
|
29.71% |
7.96% |
21.01% |
26.97% |
7.16% |
19.06% |
Operating Margin |
|
9.41% |
-10.03% |
4.75% |
9.69% |
-11.51% |
-0.45% |
EBIT Margin |
|
9.04% |
-10.22% |
4.71% |
10.88% |
-9.10% |
1.13% |
Profit (Net Income) Margin |
|
-4.28% |
-20.28% |
-4.64% |
4.39% |
-15.62% |
-3.13% |
Tax Burden Percent |
|
97.54% |
98.44% |
393.07% |
78.54% |
100.39% |
70.13% |
Interest Burden Percent |
|
-48.54% |
201.65% |
-25.07% |
51.34% |
171.11% |
-396.31% |
Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
21.46% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
|
0.00% |
-4.03% |
0.95% |
2.24% |
-2.55% |
-0.11% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
-257.50% |
-33.13% |
-11.16% |
-51.48% |
-11.91% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
-7.98% |
-2.38% |
-0.85% |
-2.65% |
-1.04% |
Return on Equity (ROE) |
|
0.00% |
-12.02% |
-1.42% |
1.39% |
-5.21% |
-1.14% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
-204.03% |
-29.32% |
3.73% |
0.12% |
-7.35% |
Operating Return on Assets (OROA) |
|
0.00% |
-1.96% |
0.97% |
2.37% |
-2.06% |
0.28% |
Return on Assets (ROA) |
|
0.00% |
-3.89% |
-0.95% |
0.96% |
-3.53% |
-0.77% |
Return on Common Equity (ROCE) |
|
0.00% |
-12.02% |
-1.42% |
1.39% |
-5.21% |
-1.14% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
-6.01% |
-1.27% |
1.36% |
-5.29% |
-1.14% |
Net Operating Profit after Tax (NOPAT) |
|
14 |
-17 |
9.51 |
26 |
-29 |
-1.21 |
NOPAT Margin |
|
6.58% |
-7.02% |
3.32% |
7.61% |
-8.06% |
-0.31% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
253.47% |
34.08% |
13.39% |
48.93% |
11.80% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
1.86% |
-2.13% |
-0.09% |
Cost of Revenue to Revenue |
|
38.26% |
41.38% |
39.01% |
39.50% |
39.80% |
40.12% |
SG&A Expenses to Revenue |
|
22.98% |
36.33% |
27.80% |
21.38% |
26.92% |
24.46% |
R&D to Revenue |
|
5.58% |
8.07% |
7.12% |
8.40% |
9.64% |
9.63% |
Operating Expenses to Revenue |
|
52.34% |
68.65% |
56.24% |
50.81% |
71.71% |
60.33% |
Earnings before Interest and Taxes (EBIT) |
|
19 |
-25 |
13 |
37 |
-32 |
4.34 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
62 |
19 |
60 |
91 |
25 |
73 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
1.19 |
4.36 |
2.38 |
2.69 |
1.62 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Price to Revenue (P/Rev) |
|
3.20 |
4.02 |
15.86 |
7.64 |
7.94 |
4.45 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
174.19 |
0.00 |
0.00 |
Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.57% |
0.00% |
0.00% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
1.19 |
4.04 |
2.31 |
2.60 |
1.55 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
4.13 |
16.24 |
7.80 |
8.09 |
4.78 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
51.85 |
77.30 |
28.93 |
113.04 |
25.09 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
345.14 |
71.71 |
0.00 |
424.77 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
488.80 |
102.54 |
0.00 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
22.43 |
76.94 |
28.30 |
34.66 |
22.89 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
61.55 |
2,183.94 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.00 |
0.36 |
0.28 |
0.27 |
0.28 |
0.29 |
Long-Term Debt to Equity |
|
0.00 |
0.36 |
0.28 |
0.27 |
0.28 |
0.29 |
Financial Leverage |
|
0.00 |
0.03 |
0.07 |
0.08 |
0.05 |
0.09 |
Leverage Ratio |
|
0.00 |
1.54 |
1.49 |
1.45 |
1.47 |
1.49 |
Compound Leverage Factor |
|
0.00 |
3.11 |
-0.37 |
0.75 |
2.52 |
-5.91 |
Debt to Total Capital |
|
0.00% |
26.66% |
22.05% |
21.35% |
21.77% |
22.46% |
Short-Term Debt to Total Capital |
|
0.00% |
0.42% |
0.23% |
0.22% |
0.23% |
0.22% |
Long-Term Debt to Total Capital |
|
0.00% |
26.24% |
21.83% |
21.13% |
21.54% |
22.24% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
0.00% |
73.34% |
77.95% |
78.65% |
78.23% |
77.54% |
Debt to EBITDA |
|
0.00 |
15.41 |
4.90 |
3.24 |
11.48 |
4.18 |
Net Debt to EBITDA |
|
0.00 |
1.31 |
1.80 |
0.59 |
2.22 |
1.74 |
Long-Term Debt to EBITDA |
|
0.00 |
15.17 |
4.85 |
3.20 |
11.36 |
4.14 |
Debt to NOPAT |
|
0.00 |
-17.48 |
31.01 |
11.47 |
-10.20 |
-253.03 |
Net Debt to NOPAT |
|
0.00 |
-1.49 |
11.38 |
2.09 |
-1.97 |
-105.15 |
Long-Term Debt to NOPAT |
|
0.00 |
-17.20 |
30.69 |
11.35 |
-10.10 |
-250.55 |
Altman Z-Score |
|
0.00 |
1.63 |
6.09 |
3.54 |
3.48 |
2.26 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
Current Ratio |
|
0.00 |
4.60 |
2.98 |
3.32 |
2.62 |
2.13 |
Quick Ratio |
|
0.00 |
4.32 |
2.77 |
3.09 |
2.46 |
1.93 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
0.00 |
-865 |
-293 |
43 |
1.31 |
-84 |
Operating Cash Flow to CapEx |
|
399.55% |
564.57% |
678.36% |
738.63% |
542.02% |
382.42% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-34.18 |
-17.39 |
2.39 |
0.06 |
-3.91 |
Operating Cash Flow to Interest Expense |
|
1.36 |
1.77 |
3.59 |
5.21 |
3.61 |
3.74 |
Operating Cash Flow Less CapEx to Interest Expense |
|
1.02 |
1.46 |
3.06 |
4.50 |
2.95 |
2.76 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.00 |
0.19 |
0.21 |
0.22 |
0.23 |
0.25 |
Accounts Receivable Turnover |
|
0.00 |
4.50 |
4.63 |
4.41 |
4.23 |
4.12 |
Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
125.83 |
139.78 |
159.25 |
Accounts Payable Turnover |
|
0.00 |
15.76 |
16.12 |
17.69 |
22.20 |
35.63 |
Days Sales Outstanding (DSO) |
|
0.00 |
81.07 |
78.87 |
82.72 |
86.24 |
88.63 |
Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Days Payable Outstanding (DPO) |
|
0.00 |
23.16 |
22.65 |
20.64 |
16.44 |
10.24 |
Cash Conversion Cycle (CCC) |
|
0.00 |
57.91 |
56.22 |
62.09 |
69.80 |
78.39 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
Invested Capital |
|
0.00 |
848 |
1,150 |
1,133 |
1,103 |
1,186 |
Invested Capital Turnover |
|
0.00 |
0.57 |
0.29 |
0.29 |
0.32 |
0.34 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
848 |
302 |
-17 |
-30 |
83 |
Enterprise Value (EV) |
|
0.00 |
1,005 |
4,646 |
2,619 |
2,868 |
1,842 |
Market Capitalization |
|
668 |
980 |
4,538 |
2,566 |
2,812 |
1,714 |
Book Value per Share |
|
$0.00 |
$6.17 |
$6.52 |
$6.76 |
$6.55 |
$6.60 |
Tangible Book Value per Share |
|
$0.00 |
($0.70) |
($1.09) |
($0.78) |
($0.98) |
($1.14) |
Total Capital |
|
0.00 |
1,121 |
1,337 |
1,373 |
1,338 |
1,365 |
Total Debt |
|
0.00 |
299 |
295 |
293 |
291 |
307 |
Total Long-Term Debt |
|
0.00 |
294 |
292 |
290 |
288 |
304 |
Net Debt |
|
0.00 |
25 |
108 |
53 |
56 |
127 |
Capital Expenditures (CapEx) |
|
9.52 |
7.94 |
8.90 |
13 |
15 |
21 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
2.63 |
-1.10 |
2.43 |
-22 |
-11 |
Debt-free Net Working Capital (DFNWC) |
|
0.00 |
276 |
186 |
242 |
213 |
168 |
Net Working Capital (NWC) |
|
0.00 |
271 |
183 |
239 |
210 |
165 |
Net Nonoperating Expense (NNE) |
|
23 |
32 |
23 |
11 |
27 |
11 |
Net Nonoperating Obligations (NNO) |
|
0.00 |
25 |
108 |
53 |
56 |
127 |
Total Depreciation and Amortization (D&A) |
|
43 |
44 |
47 |
54 |
58 |
69 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
1.08% |
-0.39% |
0.72% |
-6.14% |
-2.96% |
Debt-free Net Working Capital to Revenue |
|
0.00% |
113.30% |
64.84% |
72.13% |
60.17% |
43.56% |
Net Working Capital to Revenue |
|
0.00% |
111.38% |
63.79% |
71.23% |
59.32% |
42.78% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
($0.09) |
$0.09 |
($0.35) |
($0.08) |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
149.84M |
156.88M |
158.94M |
160.39M |
Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($0.09) |
$0.09 |
($0.35) |
($0.08) |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
149.84M |
159.35M |
158.94M |
160.39M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
159.66M |
159.46M |
159.86M |
161.02M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
14 |
-17 |
9.51 |
26 |
4.35 |
-1.21 |
Normalized NOPAT Margin |
|
6.58% |
-7.02% |
3.32% |
7.61% |
1.23% |
-0.31% |
Pre Tax Income Margin |
|
-4.39% |
-20.61% |
-1.18% |
5.59% |
-15.56% |
-4.46% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.67 |
-0.98 |
0.80 |
2.06 |
-1.41 |
0.20 |
NOPAT to Interest Expense |
|
0.49 |
-0.68 |
0.56 |
1.44 |
-1.25 |
-0.06 |
EBIT Less CapEx to Interest Expense |
|
0.33 |
-1.30 |
0.27 |
1.35 |
-2.07 |
-0.78 |
NOPAT Less CapEx to Interest Expense |
|
0.15 |
-0.99 |
0.04 |
0.73 |
-1.91 |
-1.03 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Augmented Payout Ratio |
|
-7.88% |
-8.06% |
-13.32% |
0.00% |
0.00% |
0.00% |