Growth Metrics |
- |
- |
- |
Revenue Growth |
15.37% |
16.06% |
4.61% |
EBITDA Growth |
99.80% |
127,600.00% |
16.24% |
EBIT Growth |
70.22% |
563.33% |
18.61% |
NOPAT Growth |
74.33% |
639.66% |
9.13% |
Net Income Growth |
60.92% |
278.91% |
12.57% |
EPS Growth |
57.43% |
265.30% |
11.05% |
Operating Cash Flow Growth |
116.02% |
271.18% |
13.27% |
Free Cash Flow Firm Growth |
-241.78% |
116.52% |
150.31% |
Invested Capital Growth |
87.40% |
13.31% |
2.40% |
Revenue Q/Q Growth |
2.53% |
2.74% |
0.94% |
EBITDA Q/Q Growth |
99.84% |
12.24% |
-4.97% |
EBIT Q/Q Growth |
73.93% |
14.81% |
-6.04% |
NOPAT Q/Q Growth |
76.06% |
21.61% |
-8.25% |
Net Income Q/Q Growth |
62.08% |
22.23% |
-9.42% |
EPS Q/Q Growth |
58.83% |
21.89% |
-9.66% |
Operating Cash Flow Q/Q Growth |
248.18% |
35.28% |
25.89% |
Free Cash Flow Firm Q/Q Growth |
-352.26% |
286.02% |
3,401.62% |
Invested Capital Q/Q Growth |
22.50% |
8.99% |
-11.01% |
Profitability Metrics |
- |
- |
- |
Gross Margin |
12.23% |
19.08% |
20.79% |
EBITDA Margin |
-0.01% |
6.19% |
6.88% |
Operating Margin |
-1.10% |
5.07% |
5.68% |
EBIT Margin |
-1.27% |
5.06% |
5.74% |
Profit (Net Income) Margin |
-2.02% |
3.11% |
3.35% |
Tax Burden Percent |
114.74% |
70.77% |
65.84% |
Interest Burden Percent |
138.67% |
86.81% |
88.56% |
Effective Tax Rate |
0.00% |
29.23% |
34.16% |
Return on Invested Capital (ROIC) |
-5.24% |
20.33% |
20.63% |
ROIC Less NNEP Spread (ROIC-NNEP) |
-25.50% |
15.56% |
15.50% |
Return on Net Nonoperating Assets (RNNOA) |
-18.31% |
20.21% |
11.38% |
Return on Equity (ROE) |
-23.55% |
40.54% |
32.01% |
Cash Return on Invested Capital (CROIC) |
-66.06% |
7.85% |
18.27% |
Operating Return on Assets (OROA) |
-3.50% |
10.16% |
12.04% |
Return on Assets (ROA) |
-5.57% |
6.24% |
7.02% |
Return on Common Equity (ROCE) |
-9.71% |
38.13% |
30.74% |
Return on Equity Simple (ROE_SIMPLE) |
-35.03% |
32.85% |
30.35% |
Net Operating Profit after Tax (NOPAT) |
-27 |
148 |
161 |
NOPAT Margin |
-0.77% |
3.59% |
3.74% |
Net Nonoperating Expense Percent (NNEP) |
20.26% |
4.77% |
5.14% |
Return On Investment Capital (ROIC_SIMPLE) |
-2.66% |
13.10% |
17.52% |
Cost of Revenue to Revenue |
87.77% |
80.92% |
79.21% |
SG&A Expenses to Revenue |
13.33% |
14.01% |
14.58% |
R&D to Revenue |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
13.33% |
14.01% |
14.74% |
Earnings before Interest and Taxes (EBIT) |
-45 |
209 |
247 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
-0.20 |
255 |
296 |
Valuation Ratios |
- |
- |
- |
Price to Book Value (P/BV) |
1.99 |
2.68 |
1.88 |
Price to Tangible Book Value (P/TBV) |
3.68 |
3.52 |
2.30 |
Price to Revenue (P/Rev) |
0.11 |
0.25 |
0.21 |
Price to Earnings (P/E) |
0.00 |
8.30 |
6.27 |
Dividend Yield |
5.37% |
2.13% |
2.70% |
Earnings Yield |
0.00% |
12.04% |
15.96% |
Enterprise Value to Invested Capital (EV/IC) |
1.66 |
2.15 |
1.52 |
Enterprise Value to Revenue (EV/Rev) |
0.32 |
0.40 |
0.28 |
Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
6.52 |
4.05 |
Enterprise Value to EBIT (EV/EBIT) |
0.00 |
7.97 |
4.85 |
Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
11.25 |
7.44 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
27.80 |
11.03 |
7.03 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
29.15 |
8.41 |
Leverage & Solvency |
- |
- |
- |
Debt to Equity |
3.64 |
1.81 |
0.89 |
Long-Term Debt to Equity |
2.37 |
1.19 |
0.49 |
Financial Leverage |
0.72 |
1.30 |
0.73 |
Leverage Ratio |
4.23 |
6.50 |
4.56 |
Compound Leverage Factor |
5.86 |
5.64 |
4.04 |
Debt to Total Capital |
78.46% |
64.38% |
47.14% |
Short-Term Debt to Total Capital |
27.36% |
22.13% |
21.27% |
Long-Term Debt to Total Capital |
51.10% |
42.26% |
25.88% |
Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
1.98% |
1.48% |
2.03% |
Common Equity to Total Capital |
19.56% |
34.14% |
50.82% |
Debt to EBITDA |
-4,099.50 |
2.88 |
1.49 |
Net Debt to EBITDA |
-3,507.50 |
2.35 |
0.97 |
Long-Term Debt to EBITDA |
-2,670.00 |
1.89 |
0.82 |
Debt to NOPAT |
-29.96 |
4.98 |
2.73 |
Net Debt to NOPAT |
-25.63 |
4.06 |
1.79 |
Long-Term Debt to NOPAT |
-19.51 |
3.27 |
1.50 |
Altman Z-Score |
1.99 |
3.02 |
3.35 |
Noncontrolling Interest Sharing Ratio |
58.77% |
5.95% |
3.98% |
Liquidity Ratios |
- |
- |
- |
Current Ratio |
1.09 |
1.22 |
1.35 |
Quick Ratio |
0.43 |
0.47 |
0.55 |
Cash Flow Metrics |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
-345 |
57 |
143 |
Operating Cash Flow to CapEx |
147.64% |
449.85% |
371.09% |
Free Cash Flow to Firm to Interest Expense |
-12.15 |
1.53 |
4.22 |
Operating Cash Flow to Interest Expense |
1.43 |
4.04 |
5.05 |
Operating Cash Flow Less CapEx to Interest Expense |
0.46 |
3.14 |
3.69 |
Efficiency Ratios |
- |
- |
- |
Asset Turnover |
2.76 |
2.01 |
2.10 |
Accounts Receivable Turnover |
0.00 |
8.07 |
8.74 |
Inventory Turnover |
0.00 |
4.13 |
4.35 |
Fixed Asset Turnover |
11.08 |
13.20 |
13.88 |
Accounts Payable Turnover |
0.00 |
6.01 |
7.03 |
Days Sales Outstanding (DSO) |
0.00 |
45.25 |
41.76 |
Days Inventory Outstanding (DIO) |
0.00 |
88.45 |
83.96 |
Days Payable Outstanding (DPO) |
0.00 |
60.75 |
51.94 |
Cash Conversion Cycle (CCC) |
0.00 |
72.95 |
73.78 |
Capital & Investment Metrics |
- |
- |
- |
Invested Capital |
681 |
772 |
790 |
Invested Capital Turnover |
6.79 |
5.67 |
5.52 |
Increase / (Decrease) in Invested Capital |
318 |
91 |
19 |
Enterprise Value (EV) |
1,129 |
1,662 |
1,199 |
Market Capitalization |
407 |
1,045 |
892 |
Book Value per Share |
$12.07 |
$22.69 |
$27.14 |
Tangible Book Value per Share |
$6.52 |
$17.30 |
$22.13 |
Total Capital |
1,045 |
1,142 |
935 |
Total Debt |
820 |
735 |
441 |
Total Long-Term Debt |
534 |
483 |
242 |
Net Debt |
702 |
600 |
289 |
Capital Expenditures (CapEx) |
28 |
34 |
46 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
343 |
445 |
478 |
Debt-free Net Working Capital (DFNWC) |
402 |
524 |
574 |
Net Working Capital (NWC) |
116 |
272 |
375 |
Net Nonoperating Expense (NNE) |
44 |
20 |
17 |
Net Nonoperating Obligations (NNO) |
456 |
365 |
296 |
Total Depreciation and Amortization (D&A) |
45 |
47 |
49 |
Debt-free, Cash-free Net Working Capital to Revenue |
9.66% |
10.82% |
11.09% |
Debt-free Net Working Capital to Revenue |
11.32% |
12.73% |
13.33% |
Net Working Capital to Revenue |
3.26% |
6.59% |
8.71% |
Earnings Adjustments |
- |
- |
- |
Adjusted Basic Earnings per Share |
($4.38) |
$7.35 |
$8.16 |
Adjusted Weighted Average Basic Shares Outstanding |
17.16M |
17.49M |
17.70M |
Adjusted Diluted Earnings per Share |
($4.38) |
$7.24 |
$8.04 |
Adjusted Weighted Average Diluted Shares Outstanding |
17.16M |
17.49M |
17.70M |
Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
17.16M |
17.49M |
17.70M |
Normalized Net Operating Profit after Tax (NOPAT) |
-27 |
148 |
166 |
Normalized NOPAT Margin |
-0.77% |
3.59% |
3.85% |
Pre Tax Income Margin |
-1.76% |
4.40% |
5.08% |
Debt Service Ratios |
- |
- |
- |
EBIT to Interest Expense |
-1.58 |
5.59 |
7.32 |
NOPAT to Interest Expense |
-0.96 |
3.96 |
4.77 |
EBIT Less CapEx to Interest Expense |
-2.55 |
4.69 |
5.96 |
NOPAT Less CapEx to Interest Expense |
-1.93 |
3.06 |
3.41 |
Payout Ratios |
- |
- |
- |
Dividend Payout Ratio |
-30.73% |
18.42% |
17.55% |
Augmented Payout Ratio |
-30.73% |
18.42% |
7.84% |