Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
46.98% |
46.46% |
-26.75% |
-19.29% |
66.59% |
-2.34% |
-13.63% |
-0.10% |
EBITDA Growth |
|
0.00% |
318.98% |
46.16% |
-48.92% |
-14.80% |
134.98% |
-9.62% |
-28.78% |
4.12% |
EBIT Growth |
|
0.00% |
1,455.07% |
63.20% |
-73.20% |
-109.46% |
3,640.02% |
-15.09% |
-47.20% |
10.26% |
NOPAT Growth |
|
0.00% |
1,306.24% |
77.24% |
-72.88% |
-120.12% |
1,717.80% |
-18.36% |
-45.93% |
23.34% |
Net Income Growth |
|
0.00% |
1,428.95% |
75.42% |
-82.31% |
-207.70% |
543.57% |
-16.84% |
-38.54% |
-11.92% |
EPS Growth |
|
0.00% |
2,700.00% |
90.11% |
-85.40% |
-303.96% |
397.57% |
-20.72% |
-47.12% |
-7.00% |
Operating Cash Flow Growth |
|
0.00% |
491.99% |
85.60% |
-77.16% |
106.00% |
41.22% |
-69.23% |
108.49% |
31.03% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-46.03% |
-191.09% |
90.92% |
1,551.01% |
877.67% |
-90.52% |
-90.91% |
Invested Capital Growth |
|
0.00% |
-8.75% |
12.26% |
16.45% |
-0.24% |
5.19% |
-96.41% |
-90.80% |
2,370.68% |
Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
7.84% |
23.16% |
23.98% |
14.73% |
11.13% |
24.35% |
20.07% |
17.60% |
19.10% |
EBITDA Margin |
|
8.99% |
25.64% |
25.59% |
17.84% |
18.83% |
26.57% |
24.59% |
20.27% |
21.13% |
Operating Margin |
|
-2.16% |
15.57% |
18.51% |
5.77% |
-1.98% |
16.13% |
14.16% |
7.08% |
9.73% |
EBIT Margin |
|
-1.96% |
18.05% |
20.11% |
7.36% |
-0.86% |
18.34% |
15.95% |
9.75% |
10.76% |
Profit (Net Income) Margin |
|
-1.36% |
12.26% |
14.68% |
3.54% |
-4.73% |
12.59% |
10.72% |
7.63% |
6.73% |
Tax Burden Percent |
|
75.26% |
79.66% |
81.08% |
96.30% |
66.87% |
83.43% |
79.41% |
99.48% |
89.35% |
Interest Burden Percent |
|
91.99% |
85.23% |
90.00% |
50.00% |
819.45% |
82.29% |
84.67% |
78.67% |
69.97% |
Effective Tax Rate |
|
0.00% |
20.34% |
18.92% |
3.70% |
0.00% |
16.57% |
20.59% |
0.52% |
10.65% |
Return on Invested Capital (ROIC) |
|
-1.07% |
13.50% |
23.62% |
5.60% |
-1.05% |
16.55% |
25.43% |
363.01% |
206.66% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
-0.78% |
13.07% |
22.25% |
1.31% |
-5.55% |
14.53% |
33.35% |
362.02% |
210.11% |
Return on Net Nonoperating Assets (RNNOA) |
|
-0.49% |
7.63% |
13.41% |
1.17% |
-7.11% |
16.19% |
-4.35% |
-350.66% |
-195.67% |
Return on Equity (ROE) |
|
-1.56% |
21.13% |
37.04% |
6.77% |
-8.16% |
32.74% |
21.09% |
12.35% |
10.99% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
22.65% |
12.07% |
-9.60% |
-0.81% |
11.49% |
211.56% |
529.30% |
22.22% |
Operating Return on Assets (OROA) |
|
-0.89% |
12.05% |
19.56% |
4.93% |
-0.42% |
13.74% |
10.81% |
5.56% |
6.15% |
Return on Assets (ROA) |
|
-0.62% |
8.18% |
14.27% |
2.37% |
-2.30% |
9.43% |
7.27% |
4.35% |
3.84% |
Return on Common Equity (ROCE) |
|
-1.38% |
18.43% |
31.40% |
5.60% |
-6.59% |
27.31% |
18.26% |
10.85% |
9.71% |
Return on Equity Simple (ROE_SIMPLE) |
|
-1.77% |
24.99% |
43.54% |
8.74% |
-10.91% |
33.02% |
21.89% |
14.71% |
11.95% |
Net Operating Profit after Tax (NOPAT) |
|
-31 |
380 |
673 |
182 |
-37 |
594 |
485 |
262 |
323 |
NOPAT Margin |
|
-1.51% |
12.40% |
15.01% |
5.56% |
-1.39% |
13.45% |
11.25% |
7.04% |
8.69% |
Net Nonoperating Expense Percent (NNEP) |
|
-0.29% |
0.43% |
1.37% |
4.29% |
4.50% |
2.01% |
-7.91% |
0.98% |
-3.45% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
5.18% |
5.89% |
Cost of Revenue to Revenue |
|
92.16% |
76.85% |
76.02% |
85.27% |
88.87% |
75.65% |
79.93% |
82.40% |
80.90% |
SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
|
9.99% |
7.59% |
5.47% |
8.96% |
13.11% |
8.22% |
8.64% |
10.52% |
10.37% |
Earnings before Interest and Taxes (EBIT) |
|
-41 |
552 |
902 |
242 |
-23 |
810 |
688 |
363 |
400 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
187 |
785 |
1,147 |
586 |
499 |
1,173 |
1,060 |
755 |
786 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
0.00 |
2.41 |
2.09 |
2.93 |
1.73 |
1.32 |
1.67 |
1.61 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
2.41 |
2.09 |
2.93 |
1.73 |
1.32 |
1.67 |
1.61 |
Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.81 |
0.85 |
1.27 |
0.66 |
0.65 |
0.87 |
0.90 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
6.40 |
31.74 |
0.00 |
6.05 |
7.86 |
18.51 |
20.52 |
Dividend Yield |
|
2.91% |
2.20% |
3.04% |
3.91% |
1.07% |
0.85% |
1.67% |
1.57% |
1.48% |
Earnings Yield |
|
0.00% |
0.00% |
15.62% |
3.15% |
0.00% |
16.53% |
12.72% |
5.40% |
4.87% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
1.71 |
1.41 |
1.63 |
1.34 |
37.48 |
469.55 |
19.18 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
1.15 |
1.51 |
2.16 |
1.11 |
1.15 |
1.54 |
1.55 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
4.48 |
8.47 |
11.46 |
4.19 |
4.68 |
7.57 |
7.34 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
5.71 |
20.53 |
0.00 |
6.07 |
7.21 |
15.75 |
14.41 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
7.65 |
27.20 |
0.00 |
8.27 |
10.23 |
21.80 |
17.84 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
5.25 |
22.17 |
12.41 |
7.55 |
24.75 |
13.69 |
10.54 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
14.97 |
0.00 |
0.00 |
11.91 |
1.23 |
14.95 |
165.95 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.86 |
0.86 |
0.92 |
1.53 |
2.14 |
1.47 |
1.20 |
1.33 |
1.31 |
Long-Term Debt to Equity |
|
0.83 |
0.83 |
0.70 |
1.50 |
2.11 |
1.46 |
1.19 |
1.19 |
1.30 |
Financial Leverage |
|
0.63 |
0.58 |
0.60 |
0.90 |
1.28 |
1.11 |
-0.13 |
-0.97 |
-0.93 |
Leverage Ratio |
|
2.52 |
2.58 |
2.60 |
2.85 |
3.55 |
3.47 |
2.90 |
2.84 |
2.86 |
Compound Leverage Factor |
|
2.32 |
2.20 |
2.34 |
1.43 |
29.06 |
2.86 |
2.46 |
2.23 |
2.00 |
Debt to Total Capital |
|
46.29% |
46.26% |
47.84% |
60.41% |
68.16% |
59.53% |
54.53% |
57.11% |
56.64% |
Short-Term Debt to Total Capital |
|
1.61% |
1.72% |
11.07% |
0.93% |
0.88% |
0.24% |
0.28% |
6.21% |
0.25% |
Long-Term Debt to Total Capital |
|
44.69% |
44.54% |
36.77% |
59.47% |
67.28% |
59.29% |
54.24% |
50.90% |
56.39% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
6.20% |
7.52% |
8.56% |
7.25% |
6.46% |
5.61% |
5.94% |
4.78% |
5.24% |
Common Equity to Total Capital |
|
47.50% |
46.21% |
43.60% |
32.34% |
25.38% |
34.86% |
39.53% |
38.11% |
38.12% |
Debt to EBITDA |
|
8.31 |
1.91 |
1.45 |
4.25 |
6.18 |
2.45 |
2.75 |
3.83 |
3.96 |
Net Debt to EBITDA |
|
6.06 |
1.20 |
1.05 |
3.20 |
4.12 |
1.47 |
1.75 |
2.98 |
2.69 |
Long-Term Debt to EBITDA |
|
8.02 |
1.84 |
1.11 |
4.18 |
6.10 |
2.44 |
2.73 |
3.42 |
3.94 |
Debt to NOPAT |
|
-49.46 |
3.96 |
2.46 |
13.63 |
-84.04 |
4.84 |
6.01 |
11.03 |
9.62 |
Net Debt to NOPAT |
|
-36.07 |
2.47 |
1.79 |
10.29 |
-56.05 |
2.91 |
3.83 |
8.58 |
6.55 |
Long-Term Debt to NOPAT |
|
-47.74 |
3.81 |
1.89 |
13.42 |
-82.96 |
4.82 |
5.98 |
9.83 |
9.58 |
Altman Z-Score |
|
0.00 |
0.00 |
2.80 |
1.67 |
1.31 |
2.08 |
1.87 |
1.58 |
1.80 |
Noncontrolling Interest Sharing Ratio |
|
11.55% |
12.76% |
15.23% |
17.31% |
19.24% |
16.59% |
13.43% |
12.16% |
11.63% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
1.69 |
1.66 |
1.20 |
1.90 |
2.08 |
2.06 |
1.99 |
1.14 |
2.62 |
Quick Ratio |
|
1.19 |
1.22 |
0.74 |
1.40 |
1.63 |
1.54 |
1.44 |
0.76 |
1.87 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
0.00 |
637 |
344 |
-313 |
-28 |
413 |
4,033 |
382 |
35 |
Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
514.38% |
107.37% |
358.02% |
0.00% |
137.50% |
0.00% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
6.71 |
3.64 |
-2.52 |
-0.17 |
2.86 |
30.85 |
3.26 |
0.26 |
Operating Cash Flow to Interest Expense |
|
0.00 |
5.56 |
10.38 |
1.80 |
2.80 |
4.51 |
1.53 |
3.56 |
4.13 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
5.56 |
8.36 |
0.12 |
2.02 |
4.51 |
0.42 |
3.56 |
4.13 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.46 |
0.67 |
0.97 |
0.67 |
0.49 |
0.75 |
0.68 |
0.57 |
0.57 |
Accounts Receivable Turnover |
|
4.17 |
5.91 |
8.53 |
6.55 |
5.88 |
9.16 |
8.19 |
7.20 |
7.39 |
Inventory Turnover |
|
6.82 |
8.03 |
9.84 |
8.37 |
7.99 |
8.69 |
7.66 |
7.08 |
6.84 |
Fixed Asset Turnover |
|
0.67 |
1.00 |
1.49 |
0.99 |
0.73 |
1.20 |
0.00 |
0.00 |
0.00 |
Accounts Payable Turnover |
|
3.67 |
4.09 |
5.48 |
5.04 |
4.30 |
4.65 |
4.24 |
3.93 |
4.57 |
Days Sales Outstanding (DSO) |
|
87.57 |
61.79 |
42.80 |
55.76 |
62.03 |
39.83 |
44.55 |
50.71 |
49.40 |
Days Inventory Outstanding (DIO) |
|
53.50 |
45.45 |
37.08 |
43.61 |
45.70 |
41.98 |
47.63 |
51.55 |
53.38 |
Days Payable Outstanding (DPO) |
|
99.51 |
89.24 |
66.63 |
72.43 |
84.83 |
78.53 |
86.07 |
92.86 |
79.94 |
Cash Conversion Cycle (CCC) |
|
41.57 |
18.01 |
13.25 |
26.94 |
22.90 |
3.29 |
6.11 |
9.39 |
22.84 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
2,940 |
2,683 |
3,012 |
3,507 |
3,499 |
3,681 |
132 |
12 |
301 |
Invested Capital Turnover |
|
0.71 |
1.09 |
1.57 |
1.01 |
0.76 |
1.23 |
2.26 |
51.55 |
23.77 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
-257 |
329 |
495 |
-8.28 |
181 |
-3,548 |
-120 |
289 |
Enterprise Value (EV) |
|
0.00 |
0.00 |
5,144 |
4,962 |
5,720 |
4,914 |
4,958 |
5,717 |
5,770 |
Market Capitalization |
|
0.00 |
0.00 |
3,643 |
2,786 |
3,370 |
2,917 |
2,783 |
3,224 |
3,365 |
Book Value per Share |
|
$17.79 |
$17.30 |
$18.04 |
$17.24 |
$15.08 |
$22.09 |
$28.25 |
$27.89 |
$31.07 |
Tangible Book Value per Share |
|
$17.79 |
$17.30 |
$18.04 |
$17.24 |
$15.08 |
$22.09 |
$28.25 |
$27.89 |
$31.07 |
Total Capital |
|
3,362 |
3,247 |
3,466 |
4,118 |
4,527 |
4,830 |
5,342 |
5,066 |
5,492 |
Total Debt |
|
1,556 |
1,502 |
1,658 |
2,487 |
3,086 |
2,875 |
2,913 |
2,893 |
3,110 |
Total Long-Term Debt |
|
1,502 |
1,446 |
1,274 |
2,449 |
3,046 |
2,864 |
2,898 |
2,578 |
3,097 |
Net Debt |
|
1,135 |
938 |
1,204 |
1,877 |
2,058 |
1,726 |
1,858 |
2,251 |
2,117 |
Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
191 |
208 |
129 |
0.00 |
146 |
0.00 |
0.00 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
249 |
176 |
332 |
206 |
35 |
105 |
91 |
35 |
303 |
Debt-free Net Working Capital (DFNWC) |
|
473 |
551 |
589 |
623 |
869 |
1,037 |
949 |
493 |
1,195 |
Net Working Capital (NWC) |
|
419 |
495 |
205 |
584 |
830 |
1,026 |
934 |
178 |
1,181 |
Net Nonoperating Expense (NNE) |
|
-3.24 |
4.45 |
15 |
66 |
89 |
38 |
23 |
-22 |
73 |
Net Nonoperating Obligations (NNO) |
|
1,135 |
938 |
1,204 |
1,877 |
2,058 |
1,726 |
-2,297 |
-2,161 |
-2,080 |
Total Depreciation and Amortization (D&A) |
|
228 |
232 |
245 |
344 |
522 |
363 |
372 |
392 |
386 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
11.95% |
5.74% |
7.42% |
6.27% |
1.34% |
2.38% |
2.11% |
0.93% |
8.15% |
Debt-free Net Working Capital to Revenue |
|
22.70% |
18.01% |
13.13% |
18.96% |
32.80% |
23.50% |
22.01% |
13.23% |
32.12% |
Net Working Capital to Revenue |
|
20.11% |
16.18% |
4.57% |
17.79% |
31.30% |
23.23% |
21.66% |
4.78% |
31.75% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
$3.64 |
$7.07 |
$1.15 |
($2.06) |
$6.34 |
$4.95 |
$2.57 |
$2.43 |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
86.77M |
80.49M |
76.59M |
76.20M |
76.04M |
71.42M |
67.81M |
67.39M |
Adjusted Diluted Earnings per Share |
|
$0.00 |
$3.64 |
$6.92 |
$1.01 |
($2.06) |
$6.13 |
$4.86 |
$2.57 |
$2.39 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
86.82M |
80.89M |
76.69M |
76.20M |
76.24M |
71.68M |
67.81M |
67.56M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
83.78M |
77.27M |
76.20M |
76.20M |
74.77M |
69.24M |
67.39M |
67.40M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
-31 |
380 |
673 |
182 |
-37 |
594 |
485 |
262 |
323 |
Normalized NOPAT Margin |
|
-1.51% |
12.40% |
15.01% |
5.56% |
-1.39% |
13.45% |
11.25% |
7.04% |
8.69% |
Pre Tax Income Margin |
|
-1.80% |
15.39% |
18.10% |
3.68% |
-7.07% |
15.09% |
13.50% |
7.67% |
7.53% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
5.82 |
9.55 |
1.94 |
-0.14 |
5.61 |
5.26 |
3.09 |
3.02 |
NOPAT to Interest Expense |
|
0.00 |
4.00 |
7.12 |
1.47 |
-0.22 |
4.11 |
3.71 |
2.23 |
2.44 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
5.82 |
7.53 |
0.27 |
-0.92 |
5.61 |
4.14 |
3.09 |
3.02 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
4.00 |
5.11 |
-0.21 |
-1.00 |
4.11 |
2.59 |
2.23 |
2.44 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
-350.03% |
27.06% |
16.06% |
113.00% |
-56.38% |
4.43% |
27.83% |
17.38% |
19.93% |
Augmented Payout Ratio |
|
-350.03% |
27.06% |
83.60% |
113.00% |
-56.38% |
4.43% |
27.83% |
17.38% |
19.93% |