Growth Metrics |
- |
- |
- |
Revenue Growth |
-7.20% |
9.87% |
6.04% |
EBITDA Growth |
-71.86% |
-57.04% |
25.91% |
EBIT Growth |
-56.11% |
-150.44% |
-41.82% |
NOPAT Growth |
-177.62% |
-10.09% |
-21.83% |
Net Income Growth |
-108.77% |
-1,761.11% |
-26.12% |
EPS Growth |
-109.59% |
-1,657.14% |
-26.02% |
Operating Cash Flow Growth |
36.27% |
125.98% |
970.52% |
Free Cash Flow Firm Growth |
-81.19% |
-111.21% |
1,353.20% |
Invested Capital Growth |
-4.70% |
-1.09% |
-6.92% |
Revenue Q/Q Growth |
0.01% |
1.78% |
1.22% |
EBITDA Q/Q Growth |
244.82% |
15.78% |
2.96% |
EBIT Q/Q Growth |
265.16% |
2.73% |
-6.20% |
NOPAT Q/Q Growth |
46.24% |
-16.22% |
-7.26% |
Net Income Q/Q Growth |
-103.79% |
-14.53% |
3.92% |
EPS Q/Q Growth |
-104.02% |
-13.89% |
3.73% |
Operating Cash Flow Q/Q Growth |
53.66% |
-26.63% |
29.26% |
Free Cash Flow Firm Q/Q Growth |
-83.18% |
62.67% |
128.05% |
Invested Capital Q/Q Growth |
1.47% |
-0.21% |
-3.31% |
Profitability Metrics |
- |
- |
- |
Gross Margin |
200.00% |
100.00% |
100.00% |
EBITDA Margin |
35.10% |
13.73% |
16.30% |
Operating Margin |
10.46% |
-7.32% |
-8.41% |
EBIT Margin |
33.53% |
-7.24% |
-9.68% |
Profit (Net Income) Margin |
-1.23% |
-20.82% |
-24.76% |
Tax Burden Percent |
74.69% |
107.67% |
99.70% |
Interest Burden Percent |
-19.70% |
267.10% |
256.53% |
Effective Tax Rate |
0.00% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
-1.33% |
-1.50% |
-1.91% |
ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
-11.03% |
-13.33% |
Return on Net Nonoperating Assets (RNNOA) |
0.00% |
-10.30% |
-15.33% |
Return on Equity (ROE) |
0.00% |
-11.80% |
-17.24% |
Cash Return on Invested Capital (CROIC) |
3.49% |
-0.40% |
5.26% |
Operating Return on Assets (OROA) |
3.21% |
-1.78% |
-2.74% |
Return on Assets (ROA) |
-0.25% |
-5.13% |
-7.00% |
Return on Common Equity (ROCE) |
0.00% |
-11.80% |
-17.24% |
Return on Equity Simple (ROE_SIMPLE) |
-0.60% |
-12.56% |
-18.90% |
Net Operating Profit after Tax (NOPAT) |
-66 |
-72 |
-88 |
NOPAT Margin |
7.32% |
-5.13% |
-5.89% |
Net Nonoperating Expense Percent (NNEP) |
-2.16% |
9.53% |
11.42% |
Return On Investment Capital (ROIC_SIMPLE) |
-1.16% |
-1.41% |
-1.86% |
Cost of Revenue to Revenue |
0.00% |
0.00% |
0.00% |
SG&A Expenses to Revenue |
88.46% |
85.11% |
84.46% |
R&D to Revenue |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
214.62% |
107.32% |
108.41% |
Earnings before Interest and Taxes (EBIT) |
202 |
-102 |
-145 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
451 |
194 |
244 |
Valuation Ratios |
- |
- |
- |
Price to Book Value (P/BV) |
0.06 |
0.38 |
0.28 |
Price to Tangible Book Value (P/TBV) |
0.06 |
0.38 |
0.29 |
Price to Revenue (P/Rev) |
0.23 |
0.63 |
0.37 |
Price to Earnings (P/E) |
0.00 |
0.00 |
0.00 |
Dividend Yield |
13.03% |
1.09% |
1.75% |
Earnings Yield |
0.00% |
0.00% |
0.00% |
Enterprise Value to Invested Capital (EV/IC) |
0.48 |
0.69 |
0.68 |
Enterprise Value to Revenue (EV/Rev) |
1.83 |
2.35 |
2.03 |
Enterprise Value to EBITDA (EV/EBITDA) |
10.41 |
17.10 |
12.48 |
Enterprise Value to EBIT (EV/EBIT) |
11.59 |
0.00 |
0.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
0.00 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
315.72 |
27.09 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
27.16 |
0.00 |
12.53 |
Leverage & Solvency |
- |
- |
- |
Debt to Equity |
0.00 |
1.20 |
1.42 |
Long-Term Debt to Equity |
0.00 |
1.20 |
1.42 |
Financial Leverage |
0.00 |
0.93 |
1.15 |
Leverage Ratio |
0.00 |
2.30 |
2.46 |
Compound Leverage Factor |
0.00 |
6.15 |
6.32 |
Debt to Total Capital |
53.35% |
54.54% |
58.70% |
Short-Term Debt to Total Capital |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
53.35% |
54.54% |
58.70% |
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 |
46.65% |
45.46% |
41.30% |
Debt to EBITDA |
6.70 |
14.49 |
11.42 |
Net Debt to EBITDA |
9.76 |
12.54 |
10.21 |
Long-Term Debt to EBITDA |
13.40 |
14.49 |
11.42 |
Debt to NOPAT |
-26.85 |
-38.78 |
-31.61 |
Net Debt to NOPAT |
-19.66 |
-33.57 |
-28.25 |
Long-Term Debt to NOPAT |
-45.95 |
-38.78 |
-31.61 |
Altman Z-Score |
0.00 |
0.88 |
0.72 |
Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
- |
- |
- |
Current Ratio |
0.00 |
7,907.56 |
0.00 |
Quick Ratio |
0.00 |
7,875.63 |
0.00 |
Cash Flow Metrics |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
173 |
-19 |
243 |
Operating Cash Flow to CapEx |
-13.52% |
4.84% |
66.98% |
Free Cash Flow to Firm to Interest Expense |
2.36 |
-0.10 |
1.03 |
Operating Cash Flow to Interest Expense |
-0.17 |
0.05 |
0.48 |
Operating Cash Flow Less CapEx to Interest Expense |
-1.42 |
-1.06 |
-0.23 |
Efficiency Ratios |
- |
- |
- |
Asset Turnover |
0.20 |
0.25 |
0.28 |
Accounts Receivable Turnover |
0.00 |
190.62 |
295.01 |
Inventory Turnover |
0.00 |
0.00 |
0.00 |
Fixed Asset Turnover |
0.26 |
0.29 |
0.33 |
Accounts Payable Turnover |
0.00 |
0.00 |
0.00 |
Days Sales Outstanding (DSO) |
0.00 |
1.91 |
1.24 |
Days Inventory Outstanding (DIO) |
0.00 |
0.00 |
0.00 |
Days Payable Outstanding (DPO) |
0.00 |
0.00 |
0.00 |
Cash Conversion Cycle (CCC) |
0.00 |
1.91 |
1.24 |
Capital & Investment Metrics |
- |
- |
- |
Invested Capital |
4,837 |
4,784 |
4,453 |
Invested Capital Turnover |
0.26 |
0.29 |
0.32 |
Increase / (Decrease) in Invested Capital |
-238 |
-53 |
-331 |
Enterprise Value (EV) |
2,346 |
3,310 |
3,041 |
Market Capitalization |
147 |
883 |
552 |
Book Value per Share |
$11.01 |
$9.72 |
$8.12 |
Tangible Book Value per Share |
$10.82 |
$9.58 |
$8.01 |
Total Capital |
5,656 |
5,141 |
4,743 |
Total Debt |
3,018 |
2,804 |
2,784 |
Total Long-Term Debt |
3,018 |
2,804 |
2,784 |
Net Debt |
2,198 |
2,427 |
2,488 |
Capital Expenditures (CapEx) |
299 |
217 |
168 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
8.72 |
6.05 |
4.06 |
Debt-free Net Working Capital (DFNWC) |
667 |
253 |
149 |
Net Working Capital (NWC) |
667 |
253 |
149 |
Net Nonoperating Expense (NNE) |
-50 |
221 |
282 |
Net Nonoperating Obligations (NNO) |
2,198 |
2,447 |
2,494 |
Total Depreciation and Amortization (D&A) |
248 |
296 |
389 |
Debt-free, Cash-free Net Working Capital to Revenue |
1.36% |
0.43% |
0.27% |
Debt-free Net Working Capital to Revenue |
105.57% |
17.94% |
9.94% |
Net Working Capital to Revenue |
103.90% |
17.94% |
9.94% |
Earnings Adjustments |
- |
- |
- |
Adjusted Basic Earnings per Share |
($0.07) |
($1.23) |
($1.55) |
Adjusted Weighted Average Basic Shares Outstanding |
238.31M |
238.84M |
239.54M |
Adjusted Diluted Earnings per Share |
($0.07) |
($1.23) |
($1.55) |
Adjusted Weighted Average Diluted Shares Outstanding |
238.31M |
238.84M |
239.54M |
Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
239.68M |
240.42M |
241.27M |
Normalized Net Operating Profit after Tax (NOPAT) |
-64 |
-52 |
-37 |
Normalized NOPAT Margin |
-9.95% |
-3.68% |
-2.46% |
Pre Tax Income Margin |
-3.29% |
-19.33% |
-24.83% |
Debt Service Ratios |
- |
- |
- |
EBIT to Interest Expense |
0.85 |
-0.53 |
-0.61 |
NOPAT to Interest Expense |
0.39 |
-0.37 |
-0.37 |
EBIT Less CapEx to Interest Expense |
-0.40 |
-1.64 |
-1.33 |
NOPAT Less CapEx to Interest Expense |
-0.85 |
-1.49 |
-1.09 |
Payout Ratios |
- |
- |
- |
Dividend Payout Ratio |
-60.66% |
-3.27% |
-2.60% |
Augmented Payout Ratio |
-61.74% |
-3.40% |
-2.84% |