Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
10.96% |
-2.12% |
-8.64% |
2.49% |
0.00% |
3.46% |
-3.55% |
0.00% |
-4.39% |
EBITDA Growth |
|
-11.41% |
8.77% |
-79.55% |
28.61% |
0.00% |
1,481.11% |
-4.34% |
0.00% |
22.93% |
EBIT Growth |
|
-31.75% |
0.60% |
-118.69% |
72.09% |
0.00% |
5,445.00% |
-6.18% |
0.00% |
92.00% |
NOPAT Growth |
|
0.34% |
-31.90% |
-113.33% |
11.72% |
0.00% |
2,550.48% |
-2.20% |
0.00% |
90.32% |
Net Income Growth |
|
-57.14% |
-20.15% |
-3,242.86% |
55.56% |
0.00% |
253.18% |
39.88% |
0.00% |
36.59% |
EPS Growth |
|
-50.00% |
50.00% |
-2,400.00% |
50.00% |
0.00% |
173.91% |
-44.44% |
0.00% |
25.93% |
Operating Cash Flow Growth |
|
-53.20% |
174.67% |
0.00% |
46.58% |
0.00% |
0.00% |
24.20% |
31.77% |
130.92% |
Free Cash Flow Firm Growth |
|
-388.19% |
-126.22% |
67.54% |
97.47% |
0.00% |
318.70% |
3,195.35% |
0.00% |
0.00% |
Invested Capital Growth |
|
8.61% |
7.60% |
2.18% |
1.57% |
0.00% |
-3.07% |
-3.79% |
0.00% |
-2.36% |
Revenue Q/Q Growth |
|
4.99% |
-11.77% |
0.00% |
17.77% |
0.00% |
7.37% |
9.79% |
-1.37% |
-17.77% |
EBITDA Q/Q Growth |
|
58.86% |
6.44% |
0.00% |
898.89% |
0.00% |
353.18% |
-39.56% |
4.42% |
-57.02% |
EBIT Q/Q Growth |
|
181.31% |
10.63% |
0.00% |
2,690.00% |
0.00% |
2,238.00% |
-54.54% |
7.00% |
-100.77% |
NOPAT Q/Q Growth |
|
131.16% |
-18.18% |
0.00% |
2,036.95% |
0.00% |
1,127.62% |
-22.70% |
0.89% |
-101.21% |
Net Income Q/Q Growth |
|
1,442.86% |
98.15% |
0.00% |
176.36% |
0.00% |
305.49% |
-30.27% |
8.94% |
-140.63% |
EPS Q/Q Growth |
|
1,100.00% |
75.00% |
0.00% |
178.26% |
0.00% |
162.96% |
-41.18% |
100.00% |
-200.00% |
Operating Cash Flow Q/Q Growth |
|
-67.45% |
76.07% |
0.00% |
0.00% |
-35.47% |
217.94% |
-48.86% |
25.59% |
13.08% |
Free Cash Flow Firm Q/Q Growth |
|
2.38% |
8.66% |
0.00% |
92.40% |
0.00% |
0.00% |
7.50% |
-100.00% |
0.00% |
Invested Capital Q/Q Growth |
|
1.69% |
0.79% |
0.00% |
1.07% |
0.00% |
-3.02% |
0.32% |
-0.71% |
1.08% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
25.31% |
27.43% |
22.62% |
25.93% |
21.35% |
22.59% |
24.04% |
25.00% |
21.16% |
EBITDA Margin |
|
9.35% |
11.28% |
1.38% |
11.74% |
5.01% |
21.15% |
11.64% |
12.32% |
6.44% |
Operating Margin |
|
5.98% |
5.14% |
-0.40% |
6.68% |
-0.99% |
9.24% |
6.63% |
7.12% |
-0.10% |
EBIT Margin |
|
4.03% |
5.05% |
-0.31% |
6.76% |
-0.80% |
15.89% |
6.58% |
7.14% |
-0.07% |
Profit (Net Income) Margin |
|
1.45% |
3.25% |
-3.38% |
2.19% |
-2.62% |
5.01% |
3.18% |
3.51% |
-1.74% |
Tax Burden Percent |
|
70.59% |
76.16% |
74.07% |
68.85% |
74.21% |
71.70% |
70.36% |
67.02% |
71.23% |
Interest Burden Percent |
|
50.83% |
84.38% |
1,485.00% |
47.10% |
442.00% |
43.97% |
68.72% |
73.46% |
3,650.00% |
Effective Tax Rate |
|
29.41% |
23.84% |
0.00% |
31.15% |
0.00% |
28.30% |
29.64% |
32.98% |
0.00% |
Return on Invested Capital (ROIC) |
|
4.87% |
4.43% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
5.40% |
-0.08% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
3.08% |
4.06% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
4.02% |
-1.40% |
Return on Net Nonoperating Assets (RNNOA) |
|
2.86% |
3.71% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
1.49% |
-0.61% |
Return on Equity (ROE) |
|
7.73% |
8.14% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
6.89% |
-0.68% |
Cash Return on Invested Capital (CROIC) |
|
-3.54% |
-4.75% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
9.25% |
0.00% |
Operating Return on Assets (OROA) |
|
3.46% |
4.28% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
5.86% |
-0.06% |
Return on Assets (ROA) |
|
1.24% |
2.75% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
2.88% |
-1.45% |
Return on Common Equity (ROCE) |
|
7.73% |
8.14% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
4.93% |
-0.48% |
Return on Equity Simple (ROE_SIMPLE) |
|
1.62% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
5.72% |
Net Operating Profit after Tax (NOPAT) |
|
32 |
26 |
-1.82 |
35 |
-4.34 |
45 |
34 |
35 |
-0.42 |
NOPAT Margin |
|
4.22% |
3.92% |
-0.28% |
4.60% |
-0.69% |
6.63% |
4.67% |
4.77% |
-0.07% |
Net Nonoperating Expense Percent (NNEP) |
|
1.78% |
0.38% |
1.57% |
1.39% |
1.48% |
1.06% |
1.08% |
1.39% |
1.32% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
-0.21% |
- |
- |
- |
-0.02% |
Cost of Revenue to Revenue |
|
74.69% |
72.57% |
77.38% |
74.07% |
78.65% |
77.41% |
75.96% |
75.00% |
78.84% |
SG&A Expenses to Revenue |
|
17.57% |
20.11% |
21.33% |
17.83% |
20.73% |
18.58% |
16.26% |
16.67% |
19.91% |
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 |
|
19.33% |
22.29% |
23.02% |
19.24% |
22.34% |
19.87% |
17.42% |
17.83% |
21.26% |
Earnings before Interest and Taxes (EBIT) |
|
30 |
33 |
-2.00 |
52 |
-5.00 |
107 |
49 |
52 |
-0.40 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
70 |
74 |
9.00 |
90 |
31 |
142 |
86 |
90 |
39 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.93 |
0.61 |
0.44 |
0.55 |
0.65 |
0.90 |
0.99 |
1.17 |
1.20 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Price to Revenue (P/Rev) |
|
0.40 |
0.27 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.54 |
0.55 |
Price to Earnings (P/E) |
|
57.53 |
52.74 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
48.50 |
41.50 |
Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Earnings Yield |
|
1.74% |
1.90% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
2.06% |
2.41% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.97 |
0.81 |
0.74 |
0.79 |
0.83 |
0.95 |
1.00 |
1.09 |
1.10 |
Enterprise Value to Revenue (EV/Rev) |
|
0.87 |
0.74 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.96 |
0.99 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
11.03 |
9.08 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
7.61 |
7.64 |
Enterprise Value to EBIT (EV/EBIT) |
|
33.54 |
28.27 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
13.13 |
13.15 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
21.38 |
32.64 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
24.62 |
24.08 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
30.21 |
19.28 |
15.65 |
15.40 |
0.00 |
12.65 |
12.74 |
12.93 |
11.36 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
1.13 |
1.10 |
1.14 |
1.10 |
0.51 |
0.50 |
0.46 |
0.45 |
0.45 |
Long-Term Debt to Equity |
|
1.12 |
1.09 |
1.13 |
1.09 |
0.51 |
0.50 |
0.46 |
0.45 |
0.45 |
Financial Leverage |
|
0.93 |
0.91 |
1.05 |
1.10 |
0.48 |
0.70 |
0.68 |
0.37 |
0.43 |
Leverage Ratio |
|
2.59 |
2.56 |
2.69 |
2.74 |
1.90 |
2.26 |
2.23 |
1.91 |
1.88 |
Compound Leverage Factor |
|
1.32 |
2.16 |
40.01 |
1.29 |
8.41 |
0.99 |
1.54 |
1.41 |
68.77 |
Debt to Total Capital |
|
52.97% |
52.46% |
53.36% |
52.49% |
33.90% |
33.46% |
31.30% |
31.05% |
31.00% |
Short-Term Debt to Total Capital |
|
0.47% |
0.47% |
0.47% |
0.47% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
52.49% |
51.99% |
52.89% |
52.02% |
33.90% |
33.46% |
31.30% |
31.05% |
31.00% |
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 |
|
0.00% |
0.00% |
0.00% |
0.00% |
19.54% |
19.27% |
19.67% |
19.62% |
19.74% |
Common Equity to Total Capital |
|
47.03% |
47.54% |
46.64% |
47.51% |
46.55% |
47.27% |
49.02% |
49.34% |
49.26% |
Debt to EBITDA |
|
6.10 |
5.92 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2.30 |
2.23 |
Net Debt to EBITDA |
|
5.98 |
5.83 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.89 |
1.96 |
Long-Term Debt to EBITDA |
|
6.05 |
5.86 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2.30 |
2.23 |
Debt to NOPAT |
|
11.82 |
21.26 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
7.43 |
7.04 |
Net Debt to NOPAT |
|
11.59 |
20.95 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
6.13 |
6.17 |
Long-Term Debt to NOPAT |
|
11.72 |
21.07 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
7.43 |
7.04 |
Altman Z-Score |
|
1.18 |
1.10 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.48 |
1.46 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
28.53% |
29.08% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
1.29 |
1.39 |
1.30 |
1.33 |
1.64 |
1.67 |
1.45 |
1.44 |
1.43 |
Quick Ratio |
|
1.08 |
1.12 |
1.08 |
1.15 |
1.40 |
1.49 |
1.31 |
1.28 |
1.22 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-168 |
-154 |
-56 |
-4.25 |
0.00 |
122 |
131 |
0.00 |
59 |
Operating Cash Flow to CapEx |
|
110.90% |
235.43% |
0.00% |
285.83% |
294.38% |
743.75% |
361.02% |
188.38% |
107.84% |
Free Cash Flow to Firm to Interest Expense |
|
-11.36 |
-29.54 |
-2.02 |
-0.16 |
0.00 |
7.64 |
8.71 |
0.00 |
4.17 |
Operating Cash Flow to Interest Expense |
|
1.58 |
7.92 |
0.00 |
1.25 |
1.53 |
5.21 |
2.82 |
3.77 |
4.26 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.16 |
4.56 |
0.00 |
0.81 |
1.01 |
4.51 |
2.04 |
1.77 |
0.31 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.86 |
0.85 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.82 |
0.83 |
Accounts Receivable Turnover |
|
5.55 |
5.45 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
4.86 |
5.41 |
Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Fixed Asset Turnover |
|
9.42 |
9.36 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
7.83 |
7.79 |
Accounts Payable Turnover |
|
13.90 |
14.21 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
15.14 |
17.31 |
Days Sales Outstanding (DSO) |
|
65.80 |
66.95 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
75.11 |
67.53 |
Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Days Payable Outstanding (DPO) |
|
26.25 |
25.69 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
24.11 |
21.08 |
Cash Conversion Cycle (CCC) |
|
39.55 |
41.26 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
51.00 |
46.45 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
2,520 |
2,539 |
2,532 |
2,559 |
2,531 |
2,454 |
2,462 |
2,445 |
2,471 |
Invested Capital Turnover |
|
1.15 |
1.13 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.13 |
1.10 |
Increase / (Decrease) in Invested Capital |
|
200 |
179 |
54 |
40 |
0.00 |
-78 |
-97 |
0.00 |
-60 |
Enterprise Value (EV) |
|
2,438 |
2,061 |
1,871 |
2,010 |
2,109 |
2,334 |
2,455 |
2,658 |
2,724 |
Market Capitalization |
|
1,116 |
738 |
525 |
671 |
786 |
1,123 |
1,257 |
1,489 |
1,519 |
Book Value per Share |
|
$12.88 |
$13.08 |
$12.68 |
$13.05 |
$12.80 |
$13.18 |
$13.37 |
$13.48 |
$13.32 |
Tangible Book Value per Share |
|
($10.69) |
($10.39) |
($10.60) |
($10.10) |
($9.91) |
($9.37) |
($9.06) |
($8.84) |
($8.82) |
Total Capital |
|
2,546 |
2,560 |
2,543 |
2,569 |
2,595 |
2,631 |
2,578 |
2,585 |
2,569 |
Total Debt |
|
1,348 |
1,343 |
1,357 |
1,348 |
880 |
880 |
807 |
803 |
797 |
Total Long-Term Debt |
|
1,336 |
1,331 |
1,345 |
1,336 |
880 |
880 |
807 |
803 |
797 |
Net Debt |
|
1,322 |
1,323 |
1,346 |
1,339 |
815 |
703 |
691 |
662 |
698 |
Capital Expenditures (CapEx) |
|
21 |
18 |
0.00 |
12 |
8.90 |
11 |
12 |
28 |
56 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
140 |
181 |
152 |
173 |
205 |
144 |
120 |
96 |
108 |
Debt-free Net Working Capital (DFNWC) |
|
166 |
201 |
163 |
182 |
270 |
321 |
236 |
237 |
207 |
Net Working Capital (NWC) |
|
154 |
189 |
151 |
170 |
270 |
321 |
236 |
237 |
207 |
Net Nonoperating Expense (NNE) |
|
21 |
4.42 |
20 |
18 |
12 |
11 |
11 |
9.18 |
9.98 |
Net Nonoperating Obligations (NNO) |
|
1,322 |
1,323 |
1,346 |
1,339 |
815 |
703 |
691 |
662 |
698 |
Total Depreciation and Amortization (D&A) |
|
40 |
41 |
11 |
38 |
36 |
35 |
37 |
38 |
39 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
5.01% |
6.51% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
3.48% |
3.96% |
Debt-free Net Working Capital to Revenue |
|
5.96% |
7.23% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
8.56% |
7.54% |
Net Working Capital to Revenue |
|
5.53% |
6.80% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
8.56% |
7.54% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.12 |
$0.21 |
($0.23) |
$0.18 |
($0.27) |
$0.17 |
$0.10 |
$0.21 |
($0.20) |
Adjusted Weighted Average Basic Shares Outstanding |
|
93M |
93M |
93.50M |
93.40M |
94.40M |
94.50M |
94.60M |
95M |
95.50M |
Adjusted Diluted Earnings per Share |
|
$0.12 |
$0.21 |
($0.23) |
$0.18 |
($0.27) |
$0.17 |
$0.10 |
$0.20 |
($0.20) |
Adjusted Weighted Average Diluted Shares Outstanding |
|
93M |
93M |
93.50M |
93.40M |
94.40M |
94.50M |
94.60M |
95M |
95.50M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.12 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
93M |
93M |
93.50M |
93.40M |
94.40M |
94.50M |
94.60M |
95M |
95.50M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
32 |
26 |
-1.82 |
35 |
-4.34 |
45 |
34 |
35 |
-0.42 |
Normalized NOPAT Margin |
|
4.22% |
3.92% |
-0.28% |
4.60% |
-0.69% |
6.63% |
4.67% |
4.77% |
-0.07% |
Pre Tax Income Margin |
|
2.05% |
4.26% |
-4.57% |
3.19% |
-3.53% |
6.98% |
4.52% |
5.24% |
-2.44% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
2.03 |
6.40 |
-0.07 |
1.89 |
-0.29 |
6.68 |
3.22 |
3.66 |
-0.03 |
NOPAT to Interest Expense |
|
2.13 |
4.96 |
-0.07 |
1.29 |
-0.25 |
2.79 |
2.28 |
2.45 |
-0.03 |
EBIT Less CapEx to Interest Expense |
|
0.61 |
3.04 |
0.00 |
1.45 |
-0.81 |
5.98 |
2.44 |
1.66 |
-3.98 |
NOPAT Less CapEx to Interest Expense |
|
0.71 |
1.60 |
0.00 |
0.85 |
-0.77 |
2.09 |
1.50 |
0.45 |
-3.98 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
26.81% |
37.02% |
Augmented Payout Ratio |
|
847.42% |
1,170.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
31.48% |
44.89% |