Growth Metrics |
- |
- |
- |
- |
Revenue Growth |
0.00% |
74.83% |
78.34% |
3.03% |
EBITDA Growth |
0.00% |
2.29% |
43.83% |
84.72% |
EBIT Growth |
0.00% |
-81.86% |
-1,116.31% |
250.00% |
NOPAT Growth |
0.00% |
204.12% |
-15,415.39% |
161.27% |
Net Income Growth |
0.00% |
-416.45% |
-11.27% |
138.55% |
EPS Growth |
0.00% |
-395.24% |
35.58% |
138.81% |
Operating Cash Flow Growth |
0.00% |
383.79% |
-74.64% |
128.68% |
Free Cash Flow Firm Growth |
0.00% |
0.00% |
97.79% |
706.25% |
Invested Capital Growth |
0.00% |
404.98% |
-26.46% |
8.96% |
Revenue Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
EBITDA Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
EBIT Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
NOPAT Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
Net Income Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
EPS Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Cash Flow Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
Free Cash Flow Firm Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
Invested Capital Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
Profitability Metrics |
- |
- |
- |
- |
Gross Margin |
21.06% |
18.15% |
19.50% |
20.88% |
EBITDA Margin |
13.02% |
7.62% |
6.15% |
11.02% |
Operating Margin |
5.67% |
0.13% |
4.23% |
7.33% |
EBIT Margin |
3.90% |
0.40% |
-2.30% |
3.36% |
Profit (Net Income) Margin |
-1.92% |
-5.68% |
-3.54% |
1.33% |
Tax Burden Percent |
-33.50% |
126.60% |
-754.55% |
24.62% |
Interest Burden Percent |
147.20% |
-1,108.94% |
-20.37% |
160.49% |
Effective Tax Rate |
102.65% |
0.00% |
281.82% |
37.69% |
Return on Invested Capital (ROIC) |
-0.89% |
0.31% |
-32.53% |
22.51% |
ROIC Less NNEP Spread (ROIC-NNEP) |
0.53% |
10.86% |
-50.37% |
36.45% |
Return on Net Nonoperating Assets (RNNOA) |
-0.47% |
-7.09% |
24.96% |
-19.46% |
Return on Equity (ROE) |
-1.36% |
-6.78% |
-7.56% |
3.04% |
Cash Return on Invested Capital (CROIC) |
0.00% |
-133.57% |
-2.04% |
13.94% |
Operating Return on Assets (OROA) |
1.71% |
0.22% |
-1.77% |
2.82% |
Return on Assets (ROA) |
-0.84% |
-3.07% |
-2.72% |
1.11% |
Return on Common Equity (ROCE) |
-1.36% |
-6.78% |
-7.56% |
3.04% |
Return on Equity Simple (ROE_SIMPLE) |
-1.36% |
-6.54% |
-7.87% |
3.05% |
Net Operating Profit after Tax (NOPAT) |
-1.13 |
1.18 |
-180 |
110 |
NOPAT Margin |
-0.15% |
0.09% |
-7.68% |
4.57% |
Net Nonoperating Expense Percent (NNEP) |
-1.43% |
-10.56% |
17.84% |
-13.94% |
Return On Investment Capital (ROIC_SIMPLE) |
- |
- |
-9.12% |
6.28% |
Cost of Revenue to Revenue |
78.94% |
81.85% |
80.50% |
79.12% |
SG&A Expenses to Revenue |
15.41% |
16.94% |
12.51% |
13.55% |
R&D to Revenue |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
15.39% |
18.02% |
15.28% |
13.55% |
Earnings before Interest and Taxes (EBIT) |
29 |
5.31 |
-54 |
81 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
98 |
100 |
144 |
266 |
Valuation Ratios |
- |
- |
- |
- |
Price to Book Value (P/BV) |
0.00 |
0.00 |
0.54 |
1.18 |
Price to Tangible Book Value (P/TBV) |
0.00 |
0.00 |
1.01 |
2.09 |
Price to Revenue (P/Rev) |
0.00 |
0.00 |
0.24 |
0.51 |
Price to Earnings (P/E) |
0.00 |
0.00 |
0.00 |
38.54 |
Dividend Yield |
0.00% |
0.40% |
2.71% |
0.89% |
Earnings Yield |
0.00% |
0.00% |
0.00% |
2.59% |
Enterprise Value to Invested Capital (EV/IC) |
0.00 |
0.00 |
2.95 |
3.62 |
Enterprise Value to Revenue (EV/Rev) |
0.00 |
0.00 |
0.59 |
0.77 |
Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
0.00 |
9.61 |
6.95 |
Enterprise Value to EBIT (EV/EBIT) |
0.00 |
0.00 |
0.00 |
22.83 |
Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
0.00 |
0.00 |
16.77 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
0.00 |
10.17 |
5.95 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
0.00 |
27.08 |
Leverage & Solvency |
- |
- |
- |
- |
Debt to Equity |
0.24 |
0.90 |
0.87 |
0.67 |
Long-Term Debt to Equity |
0.24 |
0.88 |
0.83 |
0.67 |
Financial Leverage |
-0.88 |
-0.65 |
-0.50 |
-0.53 |
Leverage Ratio |
1.62 |
2.21 |
2.78 |
2.73 |
Compound Leverage Factor |
2.38 |
-24.51 |
-0.57 |
4.39 |
Debt to Total Capital |
19.67% |
47.40% |
46.58% |
40.30% |
Short-Term Debt to Total Capital |
0.00% |
0.92% |
2.03% |
0.00% |
Long-Term Debt to Total Capital |
19.67% |
46.48% |
44.55% |
40.30% |
Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
80.33% |
52.60% |
53.42% |
59.70% |
Debt to EBITDA |
2.65 |
10.26 |
6.38 |
2.66 |
Net Debt to EBITDA |
1.27 |
8.38 |
5.65 |
2.32 |
Long-Term Debt to EBITDA |
2.65 |
10.06 |
6.10 |
2.66 |
Debt to NOPAT |
-229.80 |
874.20 |
-5.11 |
6.42 |
Net Debt to NOPAT |
-109.81 |
714.06 |
-4.52 |
5.59 |
Long-Term Debt to NOPAT |
-229.80 |
857.17 |
-4.88 |
6.42 |
Altman Z-Score |
0.00 |
0.00 |
1.03 |
1.48 |
Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
- |
- |
- |
- |
Current Ratio |
2.00 |
1.28 |
1.25 |
1.14 |
Quick Ratio |
1.36 |
0.68 |
0.63 |
0.59 |
Cash Flow Metrics |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
0.00 |
-510 |
-11 |
68 |
Operating Cash Flow to CapEx |
0.00% |
0.00% |
0.00% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
- |
- |
- |
- |
Asset Turnover |
0.44 |
0.54 |
0.77 |
0.84 |
Accounts Receivable Turnover |
4.52 |
5.22 |
6.38 |
6.07 |
Inventory Turnover |
4.39 |
5.27 |
6.65 |
6.92 |
Fixed Asset Turnover |
9.96 |
13.96 |
21.59 |
24.14 |
Accounts Payable Turnover |
0.00 |
0.00 |
0.00 |
0.00 |
Days Sales Outstanding (DSO) |
80.67 |
69.87 |
57.25 |
60.18 |
Days Inventory Outstanding (DIO) |
83.16 |
69.26 |
54.87 |
52.74 |
Days Payable Outstanding (DPO) |
0.00 |
0.00 |
0.00 |
0.00 |
Cash Conversion Cycle (CCC) |
163.83 |
139.12 |
112.12 |
112.92 |
Capital & Investment Metrics |
- |
- |
- |
- |
Invested Capital |
126 |
638 |
469 |
511 |
Invested Capital Turnover |
5.95 |
3.44 |
4.23 |
4.93 |
Increase / (Decrease) in Invested Capital |
0.00 |
511 |
-169 |
42 |
Enterprise Value (EV) |
0.00 |
0.00 |
1,384 |
1,849 |
Market Capitalization |
0.00 |
0.00 |
571 |
1,233 |
Book Value per Share |
$11.81 |
$11.75 |
$8.52 |
$8.46 |
Tangible Book Value per Share |
$11.73 |
$5.83 |
$4.57 |
$4.76 |
Total Capital |
1,319 |
2,168 |
1,973 |
1,757 |
Total Debt |
259 |
1,027 |
919 |
708 |
Total Long-Term Debt |
259 |
1,007 |
879 |
708 |
Net Debt |
124 |
839 |
813 |
616 |
Capital Expenditures (CapEx) |
0.00 |
0.00 |
0.00 |
0.00 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
142 |
64 |
149 |
38 |
Debt-free Net Working Capital (DFNWC) |
277 |
253 |
255 |
130 |
Net Working Capital (NWC) |
277 |
232 |
215 |
130 |
Net Nonoperating Expense (NNE) |
13 |
76 |
-97 |
78 |
Net Nonoperating Obligations (NNO) |
-933 |
-502 |
-585 |
-538 |
Total Depreciation and Amortization (D&A) |
69 |
95 |
198 |
185 |
Debt-free, Cash-free Net Working Capital to Revenue |
18.88% |
4.89% |
6.36% |
1.57% |
Debt-free Net Working Capital to Revenue |
36.90% |
19.22% |
10.88% |
5.39% |
Net Working Capital to Revenue |
36.90% |
17.70% |
9.18% |
5.39% |
Earnings Adjustments |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
$0.00 |
($1.04) |
$0.00 |
$0.26 |
Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
97.05M |
123.83M |
124.02M |
Adjusted Diluted Earnings per Share |
$0.00 |
($1.04) |
($0.90) |
$0.26 |
Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
97.05M |
123.83M |
124.16M |
Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
123.74M |
123.96M |
124.14M |
Normalized Net Operating Profit after Tax (NOPAT) |
30 |
1.18 |
115 |
110 |
Normalized NOPAT Margin |
3.96% |
0.09% |
4.90% |
4.57% |
Pre Tax Income Margin |
5.74% |
-4.48% |
0.47% |
5.39% |
Debt Service Ratios |
- |
- |
- |
- |
EBIT to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
Payout Ratios |
- |
- |
- |
- |
Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
0.00% |
Augmented Payout Ratio |
0.00% |
0.00% |
0.00% |
0.00% |