Growth Metrics |
|
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
-100.00% |
0.00% |
40.02% |
22.15% |
11.05% |
EBITDA Growth |
|
0.00% |
-482.97% |
164.28% |
27.97% |
56.15% |
16.10% |
EBIT Growth |
|
0.00% |
-1,430.55% |
110.94% |
83.91% |
142.74% |
27.45% |
NOPAT Growth |
|
0.00% |
-949.42% |
111.69% |
132.16% |
129.91% |
27.38% |
Net Income Growth |
|
0.00% |
-99.95% |
-100,228.57% |
168.44% |
804.98% |
38.62% |
EPS Growth |
|
0.00% |
0.00% |
0.00% |
-20.00% |
1,375.00% |
37.29% |
Operating Cash Flow Growth |
|
0.00% |
1,533.43% |
-13.22% |
19.39% |
161.88% |
-2.72% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
105.41% |
-301.34% |
143.43% |
-8.37% |
Invested Capital Growth |
|
0.00% |
0.00% |
-4.67% |
16.09% |
1.82% |
3.95% |
Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
5.21% |
5.73% |
3.44% |
EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
1.56% |
8.93% |
1.29% |
EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-2.84% |
15.96% |
1.71% |
NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-7.86% |
14.29% |
0.80% |
Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-16.37% |
21.26% |
1.30% |
EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
300.00% |
15.69% |
2.53% |
Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
-20.96% |
-10.91% |
26.33% |
25.46% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
276.91% |
68.78% |
Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
4.81% |
1.91% |
0.18% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
Gross Margin |
|
61.43% |
0.00% |
33.84% |
35.51% |
35.07% |
40.85% |
EBITDA Margin |
|
13.92% |
0.00% |
35.51% |
32.45% |
41.49% |
43.37% |
Operating Margin |
|
5.68% |
0.00% |
8.35% |
10.75% |
21.39% |
24.52% |
EBIT Margin |
|
5.42% |
0.00% |
8.18% |
10.75% |
21.36% |
24.52% |
Profit (Net Income) Margin |
|
5.50% |
0.00% |
-3.06% |
1.49% |
11.07% |
13.82% |
Tax Burden Percent |
|
99.99% |
0.00% |
104.44% |
90.15% |
85.28% |
85.34% |
Interest Burden Percent |
|
101.37% |
104.48% |
-35.77% |
15.42% |
60.78% |
66.06% |
Effective Tax Rate |
|
0.01% |
0.00% |
0.00% |
9.85% |
14.72% |
14.66% |
Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
1.40% |
3.08% |
6.53% |
8.09% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
-5.36% |
-3.84% |
-0.12% |
0.63% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
-2.47% |
-2.32% |
-0.08% |
0.37% |
Return on Equity (ROE) |
|
0.00% |
0.00% |
-1.07% |
0.76% |
6.46% |
8.46% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
-223.39% |
6.19% |
-11.81% |
4.73% |
4.21% |
Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
1.72% |
2.84% |
6.34% |
7.73% |
Return on Assets (ROA) |
|
0.00% |
0.00% |
-0.64% |
0.39% |
3.28% |
4.36% |
Return on Common Equity (ROCE) |
|
0.00% |
0.00% |
-0.69% |
0.32% |
3.04% |
4.00% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
-3.29% |
1.55% |
13.40% |
17.26% |
Net Operating Profit after Tax (NOPAT) |
|
13 |
-115 |
13 |
31 |
72 |
91 |
NOPAT Margin |
|
5.68% |
0.00% |
5.84% |
9.69% |
18.24% |
20.92% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
-84.28% |
6.76% |
6.93% |
6.66% |
7.45% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
2.86% |
6.45% |
7.74% |
Cost of Revenue to Revenue |
|
38.57% |
0.00% |
66.16% |
64.49% |
64.93% |
59.15% |
SG&A Expenses to Revenue |
|
6.44% |
0.00% |
11.89% |
14.09% |
12.87% |
15.00% |
R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.22% |
0.80% |
0.70% |
Operating Expenses to Revenue |
|
11.49% |
0.00% |
25.49% |
24.76% |
13.68% |
16.34% |
Earnings before Interest and Taxes (EBIT) |
|
13 |
-171 |
19 |
35 |
84 |
107 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
33 |
-127 |
81 |
104 |
163 |
189 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
0.36 |
3.00 |
2.50 |
1.46 |
4.00 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.88 |
0.00 |
152.27 |
8.28 |
11.74 |
Price to Revenue (P/Rev) |
|
0.97 |
0.00 |
2.79 |
2.41 |
1.20 |
3.20 |
Price to Earnings (P/E) |
|
17.57 |
0.00 |
574.24 |
454.83 |
24.99 |
51.92 |
Dividend Yield |
|
0.00% |
0.00% |
0.00% |
3.19% |
4.40% |
1.69% |
Earnings Yield |
|
5.69% |
0.00% |
0.17% |
0.22% |
4.00% |
1.93% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.59 |
1.46 |
1.43 |
1.13 |
1.91 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
5.93 |
4.82 |
3.19 |
5.04 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
16.71 |
14.87 |
7.70 |
11.62 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
72.50 |
44.88 |
14.96 |
20.55 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
101.51 |
49.78 |
17.52 |
24.09 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
8.50 |
23.13 |
22.06 |
6.81 |
12.27 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
22.97 |
0.00 |
24.19 |
46.24 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.00 |
0.42 |
0.65 |
0.65 |
0.61 |
0.60 |
Long-Term Debt to Equity |
|
0.00 |
0.42 |
0.65 |
0.65 |
0.61 |
0.60 |
Financial Leverage |
|
0.00 |
0.38 |
0.46 |
0.60 |
0.63 |
0.58 |
Leverage Ratio |
|
0.00 |
1.49 |
1.67 |
1.93 |
1.97 |
1.94 |
Compound Leverage Factor |
|
0.00 |
1.56 |
-0.60 |
0.30 |
1.19 |
1.28 |
Debt to Total Capital |
|
0.00% |
29.54% |
39.42% |
39.50% |
38.01% |
37.53% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
0.00% |
29.54% |
39.42% |
39.50% |
38.01% |
37.53% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
7.40% |
39.18% |
32.01% |
32.80% |
32.85% |
Common Equity to Total Capital |
|
0.00% |
63.06% |
21.40% |
28.50% |
29.19% |
29.62% |
Debt to EBITDA |
|
0.00 |
-2.35 |
4.82 |
4.12 |
2.59 |
2.34 |
Net Debt to EBITDA |
|
0.00 |
-2.15 |
4.08 |
4.11 |
2.56 |
2.19 |
Long-Term Debt to EBITDA |
|
0.00 |
-2.35 |
4.82 |
4.12 |
2.59 |
2.34 |
Debt to NOPAT |
|
0.00 |
-2.59 |
29.26 |
13.79 |
5.90 |
4.85 |
Net Debt to NOPAT |
|
0.00 |
-2.37 |
24.78 |
13.75 |
5.83 |
4.53 |
Long-Term Debt to NOPAT |
|
0.00 |
-2.59 |
29.26 |
13.79 |
5.90 |
4.85 |
Altman Z-Score |
|
0.00 |
-0.12 |
1.08 |
1.09 |
0.94 |
1.81 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
10.50% |
35.40% |
58.53% |
52.91% |
52.75% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
Current Ratio |
|
0.00 |
1.44 |
2.70 |
1.52 |
1.12 |
1.22 |
Quick Ratio |
|
0.00 |
1.35 |
2.58 |
1.46 |
1.04 |
1.12 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
0.00 |
-1,095 |
59 |
-119 |
52 |
47 |
Operating Cash Flow to CapEx |
|
2.40% |
48.55% |
78.77% |
53.26% |
122.92% |
179.84% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-142.69 |
2.33 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
15.96 |
8.83 |
2.31 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
-649.19 |
-9.36 |
-0.62 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.00 |
0.00 |
0.21 |
0.26 |
0.30 |
0.32 |
Accounts Receivable Turnover |
|
0.00 |
0.00 |
4.45 |
3.24 |
3.45 |
4.73 |
Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Fixed Asset Turnover |
|
0.00 |
0.00 |
0.37 |
0.44 |
0.45 |
0.45 |
Accounts Payable Turnover |
|
0.00 |
8.68 |
13.10 |
12.51 |
9.64 |
10.74 |
Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
82.08 |
112.77 |
105.74 |
77.11 |
Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Days Payable Outstanding (DPO) |
|
0.00 |
42.05 |
27.85 |
29.17 |
37.86 |
33.97 |
Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
54.23 |
83.60 |
67.88 |
43.14 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
Invested Capital |
|
0.00 |
980 |
935 |
1,085 |
1,105 |
1,148 |
Invested Capital Turnover |
|
0.00 |
0.00 |
0.24 |
0.32 |
0.36 |
0.39 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
980 |
-46 |
150 |
20 |
44 |
Enterprise Value (EV) |
|
0.00 |
576 |
1,360 |
1,549 |
1,253 |
2,194 |
Market Capitalization |
|
229 |
229 |
639 |
773 |
472 |
1,395 |
Book Value per Share |
|
$0.00 |
$35.92 |
$3.98 |
$5.40 |
$5.61 |
$5.99 |
Tangible Book Value per Share |
|
$0.00 |
$14.83 |
($2.37) |
$0.09 |
$0.99 |
$2.04 |
Total Capital |
|
0.00 |
1,005 |
995 |
1,086 |
1,110 |
1,177 |
Total Debt |
|
0.00 |
297 |
392 |
429 |
422 |
442 |
Total Long-Term Debt |
|
0.00 |
297 |
392 |
429 |
422 |
442 |
Net Debt |
|
0.00 |
272 |
332 |
428 |
417 |
413 |
Capital Expenditures (CapEx) |
|
173 |
140 |
75 |
132 |
150 |
99 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
-4.65 |
23 |
46 |
6.79 |
-5.91 |
Debt-free Net Working Capital (DFNWC) |
|
0.00 |
20 |
83 |
48 |
12 |
23 |
Net Working Capital (NWC) |
|
0.00 |
20 |
83 |
48 |
12 |
23 |
Net Nonoperating Expense (NNE) |
|
0.44 |
-115 |
20 |
26 |
28 |
31 |
Net Nonoperating Obligations (NNO) |
|
0.00 |
272 |
332 |
428 |
417 |
413 |
Total Depreciation and Amortization (D&A) |
|
20 |
45 |
63 |
70 |
79 |
82 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
10.16% |
14.47% |
1.73% |
-1.36% |
Debt-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
36.35% |
14.82% |
3.02% |
5.23% |
Net Working Capital to Revenue |
|
0.00% |
0.00% |
36.35% |
14.82% |
3.02% |
5.23% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.05 |
$0.04 |
$0.59 |
$0.81 |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
20.89M |
24.07M |
30.04M |
30.58M |
Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.05 |
$0.04 |
$0.59 |
$0.81 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
20.89M |
24.15M |
30.04M |
30.88M |
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 |
53.56M |
57.63M |
57.80M |
58.47M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
13 |
-115 |
13 |
45 |
72 |
91 |
Normalized NOPAT Margin |
|
5.68% |
0.00% |
5.84% |
14.07% |
18.24% |
20.92% |
Pre Tax Income Margin |
|
5.50% |
0.00% |
-2.93% |
1.66% |
12.98% |
16.19% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
49.56 |
-22.34 |
0.74 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
51.91 |
-14.94 |
0.53 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
-615.59 |
-40.53 |
-2.19 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
-613.24 |
-33.13 |
-2.41 |
0.00 |
0.00 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
0.00% |
-3,041.60% |
510.01% |
49.36% |
40.81% |
Augmented Payout Ratio |
|
0.00% |
0.00% |
-3,085.09% |
567.46% |
52.50% |
46.77% |