Growth Metrics |
|
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
10.95% |
18.03% |
3.94% |
3.63% |
-2.22% |
EBITDA Growth |
|
0.00% |
27.93% |
21.68% |
-14.02% |
-335.59% |
122.32% |
EBIT Growth |
|
0.00% |
75.79% |
54.59% |
-29.17% |
-652.20% |
101.01% |
NOPAT Growth |
|
0.00% |
75.79% |
43.85% |
-21.06% |
-634.59% |
100.60% |
Net Income Growth |
|
0.00% |
69.48% |
603.54% |
-43.74% |
-1,523.88% |
92.05% |
EPS Growth |
|
0.00% |
71.74% |
576.92% |
-45.16% |
-1,505.88% |
92.26% |
Operating Cash Flow Growth |
|
0.00% |
143.45% |
33.36% |
-3.41% |
-37.65% |
-17.64% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
132.02% |
-189.88% |
135.51% |
-64.67% |
Invested Capital Growth |
|
0.00% |
0.00% |
-25.36% |
42.86% |
-30.79% |
-4.52% |
Revenue Q/Q Growth |
|
0.00% |
0.00% |
-13.89% |
1.06% |
1.57% |
-1.96% |
EBITDA Q/Q Growth |
|
0.00% |
0.00% |
10.79% |
-3.41% |
-8.03% |
7.06% |
EBIT Q/Q Growth |
|
0.00% |
0.00% |
20.16% |
-7.80% |
-6.73% |
371.13% |
NOPAT Q/Q Growth |
|
0.00% |
0.00% |
15.14% |
-5.21% |
-7.02% |
169.32% |
Net Income Q/Q Growth |
|
0.00% |
0.00% |
1.93% |
6.45% |
-4.52% |
7.90% |
EPS Q/Q Growth |
|
0.00% |
0.00% |
31.91% |
6.25% |
-4.82% |
9.76% |
Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
0.74% |
23.91% |
-29.33% |
38.05% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-13,317.90% |
-17.46% |
231.68% |
Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
-26.79% |
-0.06% |
0.69% |
-2.20% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
Gross Margin |
|
42.99% |
42.82% |
41.79% |
40.21% |
37.63% |
38.00% |
EBITDA Margin |
|
6.94% |
8.00% |
8.24% |
6.82% |
-15.50% |
3.54% |
Operating Margin |
|
2.49% |
3.95% |
4.58% |
3.74% |
-18.87% |
0.12% |
EBIT Margin |
|
2.49% |
3.95% |
5.18% |
3.53% |
-18.79% |
0.19% |
Profit (Net Income) Margin |
|
-2.34% |
-0.65% |
2.75% |
1.49% |
-20.47% |
-1.66% |
Tax Burden Percent |
|
73.19% |
76.37% |
78.96% |
80.08% |
96.69% |
79.56% |
Interest Burden Percent |
|
-128.47% |
-21.37% |
67.34% |
52.74% |
112.63% |
-1,079.79% |
Effective Tax Rate |
|
0.00% |
0.00% |
26.42% |
31.48% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
|
0.00% |
7.58% |
6.24% |
4.75% |
-25.49% |
0.19% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
-14.26% |
2.58% |
-2.15% |
-56.63% |
-7.21% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
-10.67% |
1.17% |
-0.87% |
-46.31% |
-9.05% |
Return on Equity (ROE) |
|
0.00% |
-3.09% |
7.41% |
3.88% |
-71.80% |
-8.86% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
-192.42% |
35.28% |
-30.55% |
10.90% |
4.82% |
Operating Return on Assets (OROA) |
|
0.00% |
3.20% |
5.21% |
3.52% |
-19.63% |
0.22% |
Return on Assets (ROA) |
|
0.00% |
-0.52% |
2.77% |
1.49% |
-21.38% |
-1.93% |
Return on Common Equity (ROCE) |
|
0.00% |
-3.11% |
7.47% |
3.89% |
-71.80% |
-8.86% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
-1.53% |
7.03% |
3.78% |
-108.09% |
-9.14% |
Net Operating Profit after Tax (NOPAT) |
|
77 |
136 |
196 |
155 |
-826 |
4.94 |
NOPAT Margin |
|
1.75% |
2.77% |
3.37% |
2.56% |
-13.21% |
0.08% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
21.84% |
3.67% |
6.90% |
31.14% |
7.40% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
3.83% |
-29.76% |
0.18% |
Cost of Revenue to Revenue |
|
57.01% |
57.18% |
58.21% |
59.79% |
62.37% |
62.00% |
SG&A Expenses to Revenue |
|
40.07% |
38.87% |
37.20% |
36.47% |
36.95% |
37.89% |
R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
|
40.50% |
38.87% |
37.20% |
36.47% |
56.50% |
37.89% |
Earnings before Interest and Taxes (EBIT) |
|
111 |
194 |
301 |
213 |
-1,176 |
12 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
308 |
393 |
479 |
412 |
-970 |
216 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
0.60 |
2.43 |
1.50 |
0.64 |
0.96 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
61.43 |
0.00 |
0.00 |
0.00 |
Price to Revenue (P/Rev) |
|
0.19 |
0.25 |
0.95 |
0.59 |
0.12 |
0.18 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
33.64 |
39.27 |
0.00 |
0.00 |
Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Earnings Yield |
|
0.00% |
0.00% |
2.97% |
2.55% |
0.00% |
0.00% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.77 |
2.59 |
1.31 |
0.84 |
0.98 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.56 |
1.20 |
0.83 |
0.36 |
0.41 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
7.05 |
14.50 |
12.18 |
0.00 |
11.50 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
14.26 |
23.09 |
23.56 |
0.00 |
210.08 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
20.37 |
35.45 |
32.45 |
0.00 |
504.42 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
10.32 |
19.38 |
14.49 |
10.32 |
14.01 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
6.27 |
0.00 |
6.30 |
19.95 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.00 |
0.80 |
0.73 |
0.69 |
1.34 |
1.42 |
Long-Term Debt to Equity |
|
0.00 |
0.80 |
0.73 |
0.68 |
1.33 |
1.42 |
Financial Leverage |
|
0.00 |
0.75 |
0.46 |
0.40 |
0.82 |
1.26 |
Leverage Ratio |
|
0.00 |
2.96 |
2.68 |
2.61 |
3.36 |
4.59 |
Compound Leverage Factor |
|
0.00 |
-0.63 |
1.80 |
1.37 |
3.78 |
-49.61 |
Debt to Total Capital |
|
0.00% |
44.51% |
42.10% |
40.94% |
57.34% |
58.71% |
Short-Term Debt to Total Capital |
|
0.00% |
0.06% |
0.00% |
0.57% |
0.57% |
0.20% |
Long-Term Debt to Total Capital |
|
0.00% |
44.45% |
42.10% |
40.38% |
56.77% |
58.51% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
-0.37% |
-0.47% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
0.00% |
55.86% |
58.36% |
59.06% |
42.66% |
41.29% |
Debt to EBITDA |
|
0.00 |
4.19 |
3.43 |
4.01 |
-1.64 |
7.31 |
Net Debt to EBITDA |
|
0.00 |
3.91 |
2.98 |
3.52 |
-1.51 |
6.55 |
Long-Term Debt to EBITDA |
|
0.00 |
4.18 |
3.43 |
3.96 |
-1.63 |
7.29 |
Debt to NOPAT |
|
0.00 |
12.11 |
8.38 |
10.68 |
-1.93 |
320.81 |
Net Debt to NOPAT |
|
0.00 |
11.29 |
7.30 |
9.38 |
-1.78 |
287.23 |
Long-Term Debt to NOPAT |
|
0.00 |
12.10 |
8.38 |
10.54 |
-1.91 |
319.73 |
Altman Z-Score |
|
0.00 |
1.08 |
2.06 |
1.57 |
0.24 |
0.99 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
-0.66% |
-0.74% |
-0.39% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
Current Ratio |
|
0.00 |
0.89 |
1.02 |
0.99 |
0.86 |
0.85 |
Quick Ratio |
|
0.00 |
0.18 |
0.25 |
0.25 |
0.15 |
0.18 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
0.00 |
-3,456 |
1,107 |
-995 |
353 |
125 |
Operating Cash Flow to CapEx |
|
70.32% |
171.90% |
149.95% |
125.51% |
95.62% |
140.32% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-14.61 |
11.27 |
-9.79 |
2.33 |
0.87 |
Operating Cash Flow to Interest Expense |
|
0.44 |
1.14 |
3.65 |
3.40 |
1.42 |
1.24 |
Operating Cash Flow Less CapEx to Interest Expense |
|
-0.18 |
0.47 |
1.21 |
0.69 |
-0.07 |
0.36 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.00 |
0.81 |
1.01 |
1.00 |
1.04 |
1.16 |
Accounts Receivable Turnover |
|
0.00 |
117.63 |
119.19 |
114.75 |
133.16 |
144.27 |
Inventory Turnover |
|
0.00 |
5.22 |
5.57 |
5.44 |
5.84 |
5.67 |
Fixed Asset Turnover |
|
0.00 |
7.84 |
8.57 |
7.89 |
7.72 |
7.93 |
Accounts Payable Turnover |
|
0.00 |
8.29 |
9.09 |
9.19 |
9.01 |
7.75 |
Days Sales Outstanding (DSO) |
|
0.00 |
3.10 |
3.06 |
3.18 |
2.74 |
2.53 |
Days Inventory Outstanding (DIO) |
|
0.00 |
69.88 |
65.53 |
67.13 |
62.54 |
64.39 |
Days Payable Outstanding (DPO) |
|
0.00 |
44.04 |
40.14 |
39.71 |
40.53 |
47.07 |
Cash Conversion Cycle (CCC) |
|
0.00 |
28.94 |
28.45 |
30.61 |
24.75 |
19.85 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
Invested Capital |
|
0.00 |
3,592 |
2,681 |
3,831 |
2,651 |
2,531 |
Invested Capital Turnover |
|
0.00 |
2.74 |
1.85 |
1.85 |
1.93 |
2.36 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
3,592 |
-911 |
1,149 |
-1,180 |
-120 |
Enterprise Value (EV) |
|
0.00 |
2,773 |
6,941 |
5,015 |
2,226 |
2,490 |
Market Capitalization |
|
864 |
1,249 |
5,530 |
3,566 |
760 |
1,072 |
Book Value per Share |
|
$0.00 |
$9.82 |
$7.52 |
$7.84 |
$3.87 |
$3.55 |
Tangible Book Value per Share |
|
$0.00 |
($5.39) |
$0.30 |
($2.76) |
($2.68) |
($2.84) |
Total Capital |
|
0.00 |
3,704 |
3,896 |
4,033 |
2,777 |
2,697 |
Total Debt |
|
0.00 |
1,648 |
1,640 |
1,651 |
1,592 |
1,583 |
Total Long-Term Debt |
|
0.00 |
1,646 |
1,640 |
1,628 |
1,576 |
1,578 |
Net Debt |
|
0.00 |
1,537 |
1,429 |
1,449 |
1,467 |
1,418 |
Capital Expenditures (CapEx) |
|
157 |
156 |
239 |
276 |
226 |
127 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
-207 |
-194 |
-184 |
-271 |
-326 |
Debt-free Net Working Capital (DFNWC) |
|
0.00 |
-96 |
18 |
18 |
-145 |
-160 |
Net Working Capital (NWC) |
|
0.00 |
-98 |
18 |
-5.26 |
-161 |
-166 |
Net Nonoperating Expense (NNE) |
|
181 |
168 |
36 |
65 |
454 |
107 |
Net Nonoperating Obligations (NNO) |
|
0.00 |
1,537 |
426 |
1,449 |
1,467 |
1,418 |
Total Depreciation and Amortization (D&A) |
|
197 |
199 |
178 |
199 |
206 |
205 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
-4.21% |
-3.34% |
-3.05% |
-4.33% |
-5.33% |
Debt-free Net Working Capital to Revenue |
|
0.00% |
-1.94% |
0.30% |
0.29% |
-2.33% |
-2.62% |
Net Working Capital to Revenue |
|
0.00% |
-1.99% |
0.30% |
-0.09% |
-2.58% |
-2.71% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.62 |
$0.34 |
($4.78) |
($0.37) |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
264.26M |
265.52M |
267.55M |
273.41M |
Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.62 |
$0.34 |
($4.78) |
($0.37) |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
265.34M |
265.95M |
267.55M |
273.41M |
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 |
303.03M |
304.55M |
307.37M |
315.13M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
91 |
136 |
196 |
155 |
30 |
4.94 |
Normalized NOPAT Margin |
|
2.05% |
2.77% |
3.37% |
2.56% |
0.47% |
0.08% |
Pre Tax Income Margin |
|
-3.20% |
-0.84% |
3.49% |
1.86% |
-21.17% |
-2.09% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.44 |
0.82 |
3.06 |
2.09 |
-7.74 |
0.08 |
NOPAT to Interest Expense |
|
0.31 |
0.58 |
1.99 |
1.52 |
-5.44 |
0.03 |
EBIT Less CapEx to Interest Expense |
|
-0.18 |
0.16 |
0.63 |
-0.62 |
-9.23 |
-0.80 |
NOPAT Less CapEx to Interest Expense |
|
-0.31 |
-0.09 |
-0.44 |
-1.19 |
-6.93 |
-0.85 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Augmented Payout Ratio |
|
0.00% |
-0.33% |
2.41% |
0.00% |
0.00% |
0.00% |