Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
182.52% |
55.38% |
37.09% |
108.83% |
1.30% |
6.64% |
-3.95% |
EBITDA Growth |
|
0.00% |
552.38% |
79.02% |
12.83% |
213.56% |
20.60% |
-12.69% |
-4.03% |
EBIT Growth |
|
0.00% |
381.55% |
84.29% |
-6.88% |
342.33% |
26.92% |
-16.00% |
-6.25% |
NOPAT Growth |
|
0.00% |
428.68% |
87.53% |
37.52% |
168.60% |
-0.26% |
8.23% |
-8.96% |
Net Income Growth |
|
0.00% |
213.17% |
44.04% |
-52.23% |
1,901.30% |
15.93% |
-36.16% |
-1.96% |
EPS Growth |
|
0.00% |
185.29% |
6.90% |
-51.61% |
1,926.67% |
15.46% |
-36.75% |
-1.80% |
Operating Cash Flow Growth |
|
0.00% |
301.18% |
44.27% |
73.32% |
140.58% |
2.35% |
-20.40% |
4.44% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
82.68% |
-162.20% |
97.62% |
1,898.33% |
10.76% |
3.45% |
Invested Capital Growth |
|
0.00% |
0.00% |
21.34% |
41.56% |
10.15% |
-1.39% |
-1.78% |
-3.08% |
Revenue Q/Q Growth |
|
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% |
EBIT Q/Q Growth |
|
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% |
Net Income Q/Q Growth |
|
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% |
Operating Cash Flow Q/Q Growth |
|
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% |
Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
75.64% |
100.00% |
94.76% |
97.75% |
99.03% |
100.00% |
99.55% |
99.05% |
EBITDA Margin |
|
-37.61% |
60.22% |
69.38% |
57.10% |
85.74% |
102.07% |
83.57% |
83.50% |
Operating Margin |
|
-46.16% |
37.56% |
45.85% |
45.98% |
58.57% |
57.66% |
58.53% |
55.51% |
EBIT Margin |
|
-37.62% |
37.49% |
44.46% |
30.20% |
63.97% |
80.14% |
63.13% |
61.62% |
Profit (Net Income) Margin |
|
-38.08% |
15.26% |
14.14% |
4.93% |
47.23% |
54.05% |
32.35% |
33.02% |
Tax Burden Percent |
|
100.16% |
100.09% |
98.94% |
98.97% |
99.94% |
99.95% |
99.94% |
99.89% |
Interest Burden Percent |
|
101.08% |
40.66% |
32.15% |
16.49% |
73.88% |
67.47% |
51.29% |
53.66% |
Effective Tax Rate |
|
0.00% |
-0.09% |
1.06% |
1.03% |
0.06% |
0.05% |
0.06% |
0.11% |
Return on Invested Capital (ROIC) |
|
0.00% |
4.73% |
4.01% |
4.16% |
9.08% |
8.70% |
9.56% |
8.92% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
-3.89% |
-18.20% |
-6.87% |
6.21% |
7.81% |
2.60% |
3.16% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
-1.88% |
-2.58% |
-3.48% |
9.74% |
12.24% |
4.12% |
5.31% |
Return on Equity (ROE) |
|
0.00% |
2.85% |
1.43% |
0.68% |
18.81% |
20.93% |
13.68% |
14.23% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
-195.27% |
-15.28% |
-30.25% |
-0.58% |
10.10% |
11.36% |
12.05% |
Operating Return on Assets (OROA) |
|
0.00% |
2.24% |
3.63% |
2.52% |
9.01% |
10.62% |
8.69% |
8.17% |
Return on Assets (ROA) |
|
0.00% |
0.91% |
1.16% |
0.41% |
6.65% |
7.16% |
4.46% |
4.38% |
Return on Common Equity (ROCE) |
|
0.00% |
2.85% |
1.43% |
0.68% |
18.81% |
20.93% |
13.68% |
14.23% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
1.42% |
2.02% |
0.97% |
18.24% |
20.73% |
14.16% |
14.59% |
Net Operating Profit after Tax (NOPAT) |
|
-8.83 |
29 |
54 |
75 |
201 |
201 |
217 |
198 |
NOPAT Margin |
|
-32.31% |
37.59% |
45.37% |
45.51% |
58.53% |
57.63% |
58.49% |
55.44% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
8.62% |
22.21% |
11.03% |
2.87% |
0.89% |
6.97% |
5.76% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
7.65% |
8.16% |
7.55% |
Cost of Revenue to Revenue |
|
24.36% |
0.00% |
5.24% |
2.25% |
0.97% |
0.00% |
0.45% |
0.95% |
SG&A Expenses to Revenue |
|
12.47% |
6.01% |
6.26% |
3.83% |
2.30% |
2.63% |
2.82% |
2.75% |
R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
|
121.79% |
62.44% |
48.91% |
51.77% |
40.46% |
42.34% |
41.02% |
43.55% |
Earnings before Interest and Taxes (EBIT) |
|
-10 |
29 |
53 |
50 |
220 |
279 |
234 |
220 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-10 |
46 |
83 |
94 |
294 |
355 |
310 |
298 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
0.39 |
1.11 |
1.49 |
1.59 |
1.48 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.39 |
1.11 |
1.49 |
1.59 |
1.48 |
Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
1.99 |
2.87 |
3.89 |
3.64 |
3.35 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
40.42 |
6.08 |
7.20 |
11.25 |
10.16 |
Dividend Yield |
|
0.00% |
0.00% |
1.37% |
17.34% |
10.11% |
11.78% |
11.93% |
13.49% |
Earnings Yield |
|
0.00% |
0.00% |
0.00% |
2.47% |
16.45% |
13.90% |
8.89% |
9.85% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
0.76 |
1.04 |
1.19 |
1.22 |
1.18 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
9.73 |
7.04 |
7.86 |
7.42 |
7.21 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
17.04 |
8.21 |
7.70 |
8.88 |
8.63 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
32.22 |
11.01 |
9.81 |
11.75 |
11.70 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
21.38 |
12.03 |
13.64 |
12.68 |
13.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
17.92 |
11.26 |
12.44 |
15.72 |
14.05 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
11.75 |
10.67 |
9.63 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.00 |
0.55 |
0.50 |
1.68 |
1.84 |
1.89 |
2.14 |
2.24 |
Long-Term Debt to Equity |
|
0.00 |
0.52 |
0.48 |
1.60 |
1.75 |
1.79 |
2.02 |
2.11 |
Financial Leverage |
|
0.00 |
0.48 |
0.14 |
0.51 |
1.57 |
1.57 |
1.59 |
1.68 |
Leverage Ratio |
|
0.00 |
1.56 |
1.23 |
1.65 |
2.83 |
2.92 |
3.07 |
3.25 |
Compound Leverage Factor |
|
0.00 |
0.64 |
0.40 |
0.27 |
2.09 |
1.97 |
1.58 |
1.74 |
Debt to Total Capital |
|
0.00% |
35.48% |
33.42% |
62.66% |
64.75% |
65.40% |
68.13% |
69.18% |
Short-Term Debt to Total Capital |
|
0.00% |
1.82% |
1.48% |
2.88% |
3.23% |
3.64% |
3.91% |
4.08% |
Long-Term Debt to Total Capital |
|
0.00% |
33.66% |
31.94% |
59.78% |
61.52% |
61.76% |
64.23% |
65.10% |
Preferred Equity to Total Capital |
|
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% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
0.00% |
64.52% |
66.58% |
37.34% |
35.25% |
34.60% |
31.87% |
30.82% |
Debt to EBITDA |
|
0.00 |
9.79 |
9.36 |
14.92 |
5.55 |
4.83 |
5.84 |
6.08 |
Net Debt to EBITDA |
|
0.00 |
8.60 |
7.81 |
13.55 |
4.86 |
3.89 |
4.52 |
4.61 |
Long-Term Debt to EBITDA |
|
0.00 |
9.28 |
8.94 |
14.24 |
5.27 |
4.56 |
5.51 |
5.73 |
Debt to NOPAT |
|
0.00 |
15.68 |
14.31 |
18.73 |
8.13 |
8.55 |
8.35 |
9.16 |
Net Debt to NOPAT |
|
0.00 |
13.78 |
11.94 |
17.00 |
7.12 |
6.89 |
6.46 |
6.95 |
Long-Term Debt to NOPAT |
|
0.00 |
14.87 |
13.68 |
17.86 |
7.72 |
8.08 |
7.87 |
8.62 |
Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
0.07 |
0.65 |
0.87 |
0.80 |
0.79 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
0.00 |
1.70 |
2.49 |
1.20 |
1.71 |
2.31 |
2.89 |
2.99 |
Quick Ratio |
|
0.00 |
1.60 |
2.24 |
0.98 |
1.53 |
2.17 |
2.68 |
2.76 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
0.00 |
-1,198 |
-207 |
-544 |
-13 |
233 |
258 |
267 |
Operating Cash Flow to CapEx |
|
-468.14% |
15.36% |
515,260.00% |
2,976,800.00% |
5,371,100.00% |
4,397,640.00% |
8,751,700.00% |
4,569,975.00% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-67.39 |
-5.57 |
-13.01 |
-0.23 |
2.51 |
2.17 |
2.51 |
Operating Cash Flow to Interest Expense |
|
-75.86 |
2.01 |
1.38 |
2.14 |
3.74 |
2.37 |
1.47 |
1.72 |
Operating Cash Flow Less CapEx to Interest Expense |
|
-92.07 |
-11.07 |
1.38 |
2.14 |
3.74 |
2.37 |
1.47 |
1.72 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.00 |
0.06 |
0.08 |
0.08 |
0.14 |
0.13 |
0.14 |
0.13 |
Accounts Receivable Turnover |
|
0.00 |
44.89 |
117.90 |
683.84 |
1,743.39 |
0.00 |
0.00 |
0.00 |
Inventory Turnover |
|
0.00 |
0.00 |
3.49 |
1.17 |
0.66 |
0.00 |
0.32 |
0.68 |
Fixed Asset Turnover |
|
0.00 |
0.10 |
0.12 |
0.11 |
0.16 |
0.15 |
0.17 |
0.16 |
Accounts Payable Turnover |
|
0.00 |
0.00 |
9.11 |
1.87 |
1.24 |
0.00 |
0.63 |
1.12 |
Days Sales Outstanding (DSO) |
|
0.00 |
8.13 |
3.10 |
0.53 |
0.21 |
0.00 |
0.00 |
0.00 |
Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
104.58 |
313.07 |
553.36 |
0.00 |
1,125.78 |
537.26 |
Days Payable Outstanding (DPO) |
|
0.00 |
0.00 |
40.08 |
195.24 |
294.99 |
0.00 |
576.65 |
326.91 |
Cash Conversion Cycle (CCC) |
|
0.00 |
8.13 |
67.60 |
118.37 |
258.58 |
0.00 |
549.13 |
210.35 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
0.00 |
1,227 |
1,489 |
2,108 |
2,322 |
2,290 |
2,249 |
2,180 |
Invested Capital Turnover |
|
0.00 |
0.13 |
0.09 |
0.09 |
0.16 |
0.15 |
0.16 |
0.16 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
1,227 |
262 |
619 |
214 |
-32 |
-41 |
-69 |
Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
1,600 |
2,418 |
2,735 |
2,752 |
2,568 |
Market Capitalization |
|
0.00 |
0.00 |
0.00 |
328 |
986 |
1,353 |
1,350 |
1,195 |
Book Value per Share |
|
$0.00 |
$0.00 |
$28.68 |
$15.43 |
$16.50 |
$17.07 |
$15.79 |
$15.01 |
Tangible Book Value per Share |
|
$0.00 |
$0.00 |
$28.68 |
$15.43 |
$16.50 |
$17.07 |
$15.79 |
$15.01 |
Total Capital |
|
0.00 |
1,282 |
2,331 |
2,237 |
2,523 |
2,622 |
2,660 |
2,617 |
Total Debt |
|
0.00 |
455 |
779 |
1,401 |
1,633 |
1,715 |
1,812 |
1,810 |
Total Long-Term Debt |
|
0.00 |
432 |
744 |
1,337 |
1,552 |
1,619 |
1,708 |
1,704 |
Net Debt |
|
0.00 |
400 |
650 |
1,273 |
1,432 |
1,382 |
1,402 |
1,373 |
Capital Expenditures (CapEx) |
|
3.79 |
232 |
0.01 |
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
-6.77 |
-8.37 |
-38 |
-26 |
-36 |
-17 |
-15 |
Debt-free Net Working Capital (DFNWC) |
|
0.00 |
48 |
121 |
90 |
175 |
296 |
394 |
422 |
Net Working Capital (NWC) |
|
0.00 |
25 |
86 |
26 |
93 |
201 |
290 |
316 |
Net Nonoperating Expense (NNE) |
|
1.58 |
17 |
37 |
67 |
39 |
12 |
97 |
80 |
Net Nonoperating Obligations (NNO) |
|
0.00 |
400 |
-63 |
1,273 |
1,433 |
1,383 |
1,401 |
1,373 |
Total Depreciation and Amortization (D&A) |
|
0.00 |
18 |
30 |
44 |
75 |
76 |
76 |
78 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
-8.76% |
-6.98% |
-23.40% |
-7.69% |
-10.36% |
-4.55% |
-4.17% |
Debt-free Net Working Capital to Revenue |
|
0.00% |
62.60% |
100.63% |
55.01% |
50.89% |
85.18% |
106.10% |
118.51% |
Net Working Capital to Revenue |
|
0.00% |
32.33% |
71.82% |
15.82% |
27.17% |
57.73% |
78.11% |
88.57% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.31 |
$0.15 |
$3.04 |
$3.53 |
$2.24 |
$2.19 |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
54.11M |
53.91M |
53.13M |
53.68M |
53.74M |
54.09M |
Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.31 |
$0.15 |
$3.04 |
$3.51 |
$2.22 |
$2.18 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
54.11M |
53.91M |
53.13M |
53.68M |
53.74M |
54.09M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.31 |
$0.15 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
54.11M |
53.91M |
53.13M |
53.68M |
53.74M |
54.09M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
-8.83 |
20 |
54 |
75 |
201 |
201 |
217 |
198 |
Normalized NOPAT Margin |
|
-32.31% |
26.29% |
45.37% |
45.51% |
58.53% |
57.63% |
58.49% |
55.44% |
Pre Tax Income Margin |
|
-38.02% |
15.24% |
14.29% |
4.98% |
47.26% |
54.08% |
32.37% |
33.06% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
-43.93 |
1.63 |
1.43 |
1.19 |
3.83 |
3.01 |
1.97 |
2.07 |
NOPAT to Interest Expense |
|
-37.73 |
1.63 |
1.46 |
1.79 |
3.50 |
2.16 |
1.82 |
1.86 |
EBIT Less CapEx to Interest Expense |
|
-60.14 |
-11.45 |
1.43 |
1.19 |
3.83 |
3.01 |
1.97 |
2.07 |
NOPAT Less CapEx to Interest Expense |
|
-53.94 |
-11.44 |
1.46 |
1.79 |
3.50 |
2.16 |
1.82 |
1.86 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
0.00% |
31.89% |
133.47% |
60.99% |
98.96% |
150.97% |
137.38% |
Augmented Payout Ratio |
|
0.00% |
0.00% |
31.89% |
153.97% |
65.79% |
98.96% |
150.97% |
137.38% |