Growth Metrics |
|
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
0.00% |
-88.58% |
165.42% |
142.39% |
34.57% |
EBITDA Growth |
|
0.00% |
43.95% |
-326.99% |
100.37% |
4,925.15% |
115.76% |
EBIT Growth |
|
0.00% |
0.00% |
-1,256.07% |
81.60% |
116.00% |
587.05% |
NOPAT Growth |
|
0.00% |
0.00% |
-4,633.54% |
81.60% |
116.00% |
332.10% |
Net Income Growth |
|
0.00% |
-76.31% |
-28,128.49% |
79.10% |
76.17% |
188.39% |
EPS Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
75.99% |
149.58% |
Operating Cash Flow Growth |
|
0.00% |
61.84% |
-158.54% |
39.57% |
122.15% |
696.86% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-303.93% |
75.66% |
41.14% |
157.98% |
Invested Capital Growth |
|
0.00% |
-24.90% |
-0.42% |
4.14% |
11.80% |
2.74% |
Revenue Q/Q Growth |
|
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% |
EBIT Q/Q Growth |
|
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% |
Net Income Q/Q Growth |
|
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% |
Operating Cash Flow Q/Q Growth |
|
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% |
Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
Gross Margin |
|
0.00% |
9.80% |
-992.01% |
-68.78% |
4.54% |
23.18% |
EBITDA Margin |
|
0.00% |
36.82% |
-731.77% |
1.01% |
20.92% |
33.54% |
Operating Margin |
|
0.00% |
9.80% |
-992.01% |
-68.78% |
4.54% |
23.18% |
EBIT Margin |
|
0.00% |
9.80% |
-992.01% |
-68.78% |
4.54% |
23.18% |
Profit (Net Income) Margin |
|
0.00% |
0.40% |
-974.32% |
-76.73% |
-7.54% |
4.96% |
Tax Burden Percent |
|
0.00% |
17.85% |
93.18% |
86.87% |
104.68% |
44.02% |
Interest Burden Percent |
|
0.00% |
22.69% |
105.40% |
128.42% |
-158.76% |
48.56% |
Effective Tax Rate |
|
0.00% |
82.15% |
0.00% |
0.00% |
0.00% |
55.98% |
Return on Invested Capital (ROIC) |
|
0.00% |
1.35% |
-71.37% |
-12.89% |
1.91% |
7.71% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.13% |
-99.05% |
-18.73% |
-3.57% |
3.45% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.73% |
2,630.64% |
78.95% |
23.74% |
46.85% |
Return on Equity (ROE) |
|
7.92% |
2.08% |
2,559.27% |
66.06% |
25.65% |
54.56% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
29.78% |
-70.95% |
-16.95% |
-9.23% |
5.00% |
Operating Return on Assets (OROA) |
|
0.00% |
3.51% |
-44.17% |
-9.25% |
1.40% |
8.67% |
Return on Assets (ROA) |
|
0.00% |
0.14% |
-43.38% |
-10.32% |
-2.32% |
1.85% |
Return on Common Equity (ROCE) |
|
-28.53% |
-8.42% |
153,949.44% |
829.57% |
520.08% |
-2,635.23% |
Return on Equity Simple (ROE_SIMPLE) |
|
8.77% |
2.64% |
405.59% |
50.46% |
0.00% |
33.80% |
Net Operating Profit after Tax (NOPAT) |
|
0.00 |
8.06 |
-366 |
-67 |
11 |
46 |
NOPAT Margin |
|
0.00% |
1.75% |
-694.41% |
-48.15% |
3.18% |
10.20% |
Net Nonoperating Expense Percent (NNEP) |
|
-1.32% |
1.22% |
27.68% |
5.84% |
5.47% |
4.26% |
Cost of Revenue to Revenue |
|
0.00% |
90.20% |
1,092.01% |
168.78% |
95.46% |
76.82% |
SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Earnings before Interest and Taxes (EBIT) |
|
0.00 |
45 |
-522 |
-96 |
15 |
106 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
118 |
170 |
-385 |
1.41 |
71 |
153 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
7.11 |
3.20 |
2.18 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
65.97 |
Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
1.52% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
6.67 |
6.20 |
5.87 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
25.41 |
10.90 |
7.88 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
2,518.43 |
52.11 |
23.49 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
240.18 |
34.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
343.11 |
77.24 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
227.08 |
27.72 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
119.01 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
7.18 |
8.75 |
-7.17 |
-3.89 |
124.36 |
8.37 |
Long-Term Debt to Equity |
|
7.16 |
8.74 |
-7.17 |
-3.89 |
114.60 |
8.36 |
Financial Leverage |
|
6.01 |
5.80 |
-26.56 |
-4.21 |
-6.66 |
13.57 |
Leverage Ratio |
|
13.79 |
14.65 |
-59.00 |
-6.40 |
-11.06 |
29.42 |
Compound Leverage Factor |
|
0.00 |
3.33 |
-62.18 |
-8.22 |
17.57 |
14.29 |
Debt to Total Capital |
|
87.78% |
89.74% |
116.22% |
134.57% |
99.20% |
89.33% |
Short-Term Debt to Total Capital |
|
0.30% |
0.16% |
0.02% |
0.13% |
7.79% |
0.13% |
Long-Term Debt to Total Capital |
|
87.48% |
89.59% |
116.20% |
134.44% |
91.41% |
89.20% |
Preferred Equity to Total Capital |
|
55.08% |
56.21% |
263.39% |
304.12% |
232.95% |
288.48% |
Noncontrolling Interests to Total Capital |
|
1.18% |
1.20% |
1.09% |
1.07% |
0.75% |
1.28% |
Common Equity to Total Capital |
|
-44.04% |
-47.15% |
-280.70% |
-339.76% |
-232.90% |
-279.09% |
Debt to EBITDA |
|
5.94 |
4.04 |
-2.20 |
569.02 |
12.10 |
4.16 |
Net Debt to EBITDA |
|
4.95 |
2.56 |
-1.63 |
523.69 |
8.30 |
3.50 |
Long-Term Debt to EBITDA |
|
5.92 |
4.04 |
-2.20 |
568.49 |
11.15 |
4.15 |
Debt to NOPAT |
|
0.00 |
85.08 |
-2.32 |
-11.93 |
79.70 |
13.67 |
Net Debt to NOPAT |
|
0.00 |
53.93 |
-1.72 |
-10.98 |
54.66 |
11.52 |
Long-Term Debt to NOPAT |
|
0.00 |
84.93 |
-2.32 |
-11.92 |
73.44 |
13.65 |
Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
-1.19 |
-0.16 |
0.10 |
Noncontrolling Interest Sharing Ratio |
|
460.27% |
504.62% |
-5,915.36% |
-1,155.86% |
-1,927.59% |
4,930.37% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
Current Ratio |
|
1.07 |
1.18 |
0.89 |
0.69 |
1.20 |
0.98 |
Quick Ratio |
|
1.02 |
1.15 |
0.87 |
0.66 |
1.18 |
0.96 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
0.00 |
178 |
-363 |
-88 |
-52 |
30 |
Operating Cash Flow to CapEx |
|
342.18% |
501.60% |
-485.94% |
-313.68% |
44.14% |
304.46% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
4.37 |
-11.67 |
-3.09 |
-1.24 |
0.49 |
Operating Cash Flow to Interest Expense |
|
0.00 |
5.09 |
-3.90 |
-2.57 |
0.39 |
2.09 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
4.08 |
-4.71 |
-3.38 |
-0.49 |
1.40 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.00 |
0.36 |
0.04 |
0.13 |
0.31 |
0.37 |
Accounts Receivable Turnover |
|
0.00 |
1.75 |
0.39 |
1.31 |
1.77 |
1.62 |
Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Fixed Asset Turnover |
|
0.00 |
7.72 |
1.04 |
3.70 |
11.72 |
14.80 |
Accounts Payable Turnover |
|
0.00 |
1.50 |
2.65 |
1.32 |
1.57 |
1.32 |
Days Sales Outstanding (DSO) |
|
0.00 |
208.89 |
924.65 |
279.02 |
205.82 |
225.43 |
Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Days Payable Outstanding (DPO) |
|
0.00 |
244.03 |
137.75 |
277.02 |
232.36 |
277.15 |
Cash Conversion Cycle (CCC) |
|
0.00 |
-35.14 |
786.90 |
2.00 |
-26.54 |
-51.71 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
Invested Capital |
|
683 |
513 |
511 |
532 |
595 |
611 |
Invested Capital Turnover |
|
0.00 |
0.77 |
0.10 |
0.27 |
0.60 |
0.76 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
-170 |
-2.14 |
21 |
63 |
16 |
Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
3,551 |
3,692 |
3,591 |
Market Capitalization |
|
0.00 |
0.00 |
0.00 |
993 |
1,084 |
995 |
Book Value per Share |
|
$0.00 |
$0.00 |
($11.36) |
($11.22) |
($11.15) |
($10.46) |
Tangible Book Value per Share |
|
$0.00 |
$0.00 |
($15.44) |
($14.81) |
($14.79) |
($13.93) |
Total Capital |
|
798 |
764 |
730 |
596 |
865 |
711 |
Total Debt |
|
700 |
686 |
849 |
802 |
858 |
635 |
Total Long-Term Debt |
|
698 |
685 |
849 |
802 |
790 |
634 |
Net Debt |
|
584 |
435 |
630 |
738 |
588 |
536 |
Capital Expenditures (CapEx) |
|
37 |
41 |
25 |
23 |
37 |
43 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-84 |
-178 |
-252 |
-150 |
-109 |
-102 |
Debt-free Net Working Capital (DFNWC) |
|
32 |
70 |
-36 |
-93 |
152 |
-7.72 |
Net Working Capital (NWC) |
|
30 |
69 |
-36 |
-94 |
85 |
-8.68 |
Net Nonoperating Expense (NNE) |
|
-7.72 |
6.23 |
147 |
40 |
36 |
24 |
Net Nonoperating Obligations (NNO) |
|
586 |
435 |
630 |
738 |
588 |
536 |
Total Depreciation and Amortization (D&A) |
|
118 |
125 |
137 |
98 |
55 |
47 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
-38.61% |
-477.88% |
-107.17% |
-32.27% |
-22.40% |
Debt-free Net Working Capital to Revenue |
|
0.00% |
15.18% |
-68.93% |
-66.61% |
44.96% |
-1.69% |
Net Working Capital to Revenue |
|
0.00% |
14.92% |
-69.18% |
-67.15% |
25.07% |
-1.90% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.06 |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
180.63M |
189.86M |
199.57M |
Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.06 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
180.63M |
189.86M |
199.57M |
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 |
0.00 |
180.63M |
189.86M |
199.57M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
0.00 |
32 |
-366 |
-67 |
11 |
74 |
Normalized NOPAT Margin |
|
0.00% |
6.86% |
-694.41% |
-48.15% |
3.18% |
16.22% |
Pre Tax Income Margin |
|
0.00% |
2.22% |
-1,045.63% |
-88.33% |
-7.21% |
11.26% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
1.11 |
-16.78 |
-3.36 |
0.37 |
1.70 |
NOPAT to Interest Expense |
|
0.00 |
0.20 |
-11.74 |
-2.35 |
0.26 |
0.75 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
0.09 |
-17.58 |
-4.18 |
-0.51 |
1.02 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
-0.82 |
-12.55 |
-3.17 |
-0.62 |
0.06 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
56.35% |
290.35% |
-0.04% |
-0.64% |
-1.61% |
15.53% |
Augmented Payout Ratio |
|
56.35% |
290.35% |
-0.04% |
-0.66% |
-1.61% |
15.53% |