Growth Metrics |
- |
- |
- |
Revenue Growth |
-8.39% |
-21.71% |
-36.86% |
EBITDA Growth |
-30.88% |
-48.84% |
-122.36% |
EBIT Growth |
-37.01% |
-70.07% |
-294.58% |
NOPAT Growth |
-45.26% |
-72.29% |
-288.65% |
Net Income Growth |
-42.12% |
-70.93% |
-347.97% |
EPS Growth |
-42.61% |
-70.20% |
-352.54% |
Operating Cash Flow Growth |
15.26% |
-10.09% |
-97.26% |
Free Cash Flow Firm Growth |
-56.66% |
-106.66% |
121.26% |
Invested Capital Growth |
0.30% |
5.28% |
-7.86% |
Revenue Q/Q Growth |
-0.09% |
-7.81% |
-9.69% |
EBITDA Q/Q Growth |
5.12% |
-22.28% |
-2,426.68% |
EBIT Q/Q Growth |
5.49% |
-41.93% |
-34.36% |
NOPAT Q/Q Growth |
1.59% |
-47.03% |
-44.18% |
Net Income Q/Q Growth |
0.77% |
-45.66% |
-38.29% |
EPS Q/Q Growth |
0.00% |
-44.86% |
-37.96% |
Operating Cash Flow Q/Q Growth |
-0.22% |
-19.68% |
-61.40% |
Free Cash Flow Firm Q/Q Growth |
-26.78% |
-115.06% |
102.20% |
Invested Capital Q/Q Growth |
5.21% |
9.18% |
-3.55% |
Profitability Metrics |
- |
- |
- |
Gross Margin |
47.16% |
47.60% |
44.87% |
EBITDA Margin |
21.50% |
14.05% |
-4.97% |
Operating Margin |
15.45% |
6.80% |
-17.84% |
EBIT Margin |
15.65% |
5.98% |
-18.43% |
Profit (Net Income) Margin |
11.92% |
4.42% |
-17.38% |
Tax Burden Percent |
76.43% |
61.45% |
107.50% |
Interest Burden Percent |
99.63% |
120.37% |
87.69% |
Effective Tax Rate |
23.57% |
38.55% |
0.00% |
Return on Invested Capital (ROIC) |
15.45% |
4.16% |
-7.97% |
ROIC Less NNEP Spread (ROIC-NNEP) |
15.13% |
3.64% |
-0.80% |
Return on Net Nonoperating Assets (RNNOA) |
-4.75% |
-1.17% |
0.24% |
Return on Equity (ROE) |
10.69% |
3.00% |
-7.73% |
Cash Return on Invested Capital (CROIC) |
15.15% |
-0.98% |
0.21% |
Operating Return on Assets (OROA) |
10.23% |
3.20% |
-6.89% |
Return on Assets (ROA) |
7.79% |
2.37% |
-6.50% |
Return on Common Equity (ROCE) |
10.69% |
3.00% |
-7.73% |
Return on Equity Simple (ROE_SIMPLE) |
10.43% |
2.96% |
-8.15% |
Net Operating Profit after Tax (NOPAT) |
96 |
27 |
-50 |
NOPAT Margin |
11.81% |
4.18% |
-12.49% |
Net Nonoperating Expense Percent (NNEP) |
0.31% |
0.52% |
-7.17% |
Return On Investment Capital (ROIC_SIMPLE) |
9.52% |
2.68% |
-5.80% |
Cost of Revenue to Revenue |
52.84% |
52.40% |
55.13% |
SG&A Expenses to Revenue |
16.17% |
20.78% |
31.87% |
R&D to Revenue |
11.39% |
13.92% |
21.11% |
Operating Expenses to Revenue |
31.71% |
40.80% |
62.71% |
Earnings before Interest and Taxes (EBIT) |
127 |
38 |
-74 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
175 |
89 |
-20 |
Valuation Ratios |
- |
- |
- |
Price to Book Value (P/BV) |
1.64 |
1.77 |
1.46 |
Price to Tangible Book Value (P/TBV) |
2.65 |
3.02 |
2.44 |
Price to Revenue (P/Rev) |
1.88 |
2.64 |
3.11 |
Price to Earnings (P/E) |
15.76 |
59.71 |
0.00 |
Dividend Yield |
0.00% |
0.00% |
0.00% |
Earnings Yield |
6.34% |
1.67% |
0.00% |
Enterprise Value to Invested Capital (EV/IC) |
1.96 |
2.12 |
1.65 |
Enterprise Value to Revenue (EV/Rev) |
1.50 |
2.18 |
2.48 |
Enterprise Value to EBITDA (EV/EBITDA) |
6.98 |
15.51 |
0.00 |
Enterprise Value to EBIT (EV/EBIT) |
9.59 |
36.42 |
0.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
12.71 |
52.12 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
10.81 |
13.66 |
359.02 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
12.96 |
0.00 |
748.54 |
Leverage & Solvency |
- |
- |
- |
Debt to Equity |
0.09 |
0.04 |
0.01 |
Long-Term Debt to Equity |
0.08 |
0.04 |
0.01 |
Financial Leverage |
-0.31 |
-0.32 |
-0.30 |
Leverage Ratio |
1.37 |
1.27 |
1.19 |
Compound Leverage Factor |
1.37 |
1.52 |
1.04 |
Debt to Total Capital |
7.84% |
4.10% |
1.02% |
Short-Term Debt to Total Capital |
0.63% |
0.64% |
0.20% |
Long-Term Debt to Total Capital |
7.21% |
3.46% |
0.81% |
Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
92.16% |
95.90% |
98.98% |
Debt to EBITDA |
0.45 |
0.45 |
-0.44 |
Net Debt to EBITDA |
-1.75 |
-3.30 |
12.67 |
Long-Term Debt to EBITDA |
0.42 |
0.38 |
-0.35 |
Debt to NOPAT |
0.82 |
1.53 |
-0.18 |
Net Debt to NOPAT |
-3.20 |
-11.10 |
5.05 |
Long-Term Debt to NOPAT |
0.76 |
1.29 |
-0.14 |
Altman Z-Score |
4.99 |
6.65 |
6.31 |
Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
- |
- |
- |
Current Ratio |
4.75 |
6.18 |
6.27 |
Quick Ratio |
3.49 |
4.45 |
4.15 |
Cash Flow Metrics |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
94 |
-6.27 |
1.33 |
Operating Cash Flow to CapEx |
782.62% |
640.71% |
26.39% |
Free Cash Flow to Firm to Interest Expense |
20.96 |
-1.67 |
1.55 |
Operating Cash Flow to Interest Expense |
25.14 |
27.05 |
3.23 |
Operating Cash Flow Less CapEx to Interest Expense |
21.93 |
22.83 |
-9.02 |
Efficiency Ratios |
- |
- |
- |
Asset Turnover |
0.65 |
0.54 |
0.37 |
Accounts Receivable Turnover |
4.41 |
4.23 |
3.72 |
Inventory Turnover |
2.59 |
2.05 |
1.49 |
Fixed Asset Turnover |
12.60 |
9.49 |
5.59 |
Accounts Payable Turnover |
6.27 |
7.81 |
6.90 |
Days Sales Outstanding (DSO) |
82.86 |
86.26 |
98.22 |
Days Inventory Outstanding (DIO) |
140.75 |
178.38 |
245.26 |
Days Payable Outstanding (DPO) |
58.22 |
46.72 |
52.86 |
Cash Conversion Cycle (CCC) |
165.39 |
217.93 |
290.62 |
Capital & Investment Metrics |
- |
- |
- |
Invested Capital |
622 |
655 |
604 |
Invested Capital Turnover |
1.31 |
1.00 |
0.64 |
Increase / (Decrease) in Invested Capital |
1.85 |
33 |
-52 |
Enterprise Value (EV) |
1,220 |
1,386 |
997 |
Market Capitalization |
1,527 |
1,681 |
1,251 |
Book Value per Share |
$19.50 |
$20.00 |
$18.38 |
Tangible Book Value per Share |
$12.08 |
$11.72 |
$10.97 |
Total Capital |
1,008 |
991 |
866 |
Total Debt |
79 |
41 |
8.80 |
Total Long-Term Debt |
73 |
34 |
7.05 |
Net Debt |
-307 |
-295 |
-253 |
Capital Expenditures (CapEx) |
14 |
16 |
11 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
225 |
206 |
189 |
Debt-free Net Working Capital (DFNWC) |
610 |
542 |
451 |
Net Working Capital (NWC) |
604 |
535 |
449 |
Net Nonoperating Expense (NNE) |
-0.89 |
-1.56 |
20 |
Net Nonoperating Obligations (NNO) |
-307 |
-295 |
-253 |
Total Depreciation and Amortization (D&A) |
48 |
51 |
54 |
Debt-free, Cash-free Net Working Capital to Revenue |
27.65% |
32.38% |
46.99% |
Debt-free Net Working Capital to Revenue |
75.09% |
85.13% |
112.22% |
Net Working Capital to Revenue |
74.31% |
84.14% |
111.78% |
Earnings Adjustments |
- |
- |
- |
Adjusted Basic Earnings per Share |
$2.01 |
$0.59 |
($1.49) |
Adjusted Weighted Average Basic Shares Outstanding |
48.18M |
47.49M |
46.91M |
Adjusted Diluted Earnings per Share |
$1.98 |
$0.59 |
($1.49) |
Adjusted Weighted Average Diluted Shares Outstanding |
48.80M |
48.03M |
46.91M |
Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
47.28M |
47.08M |
46.71M |
Normalized Net Operating Profit after Tax (NOPAT) |
96 |
28 |
-50 |
Normalized NOPAT Margin |
11.86% |
4.41% |
-12.48% |
Pre Tax Income Margin |
15.59% |
7.20% |
-16.16% |
Debt Service Ratios |
- |
- |
- |
EBIT to Interest Expense |
28.33 |
10.15 |
-86.22 |
NOPAT to Interest Expense |
21.38 |
7.09 |
-58.40 |
EBIT Less CapEx to Interest Expense |
25.12 |
5.93 |
-98.48 |
NOPAT Less CapEx to Interest Expense |
18.16 |
2.87 |
-70.66 |
Payout Ratios |
- |
- |
- |
Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
Augmented Payout Ratio |
52.37% |
83.96% |
-38.65% |