Growth Metrics |
|
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
1.27% |
9.14% |
4.23% |
5.98% |
2.81% |
EBITDA Growth |
|
0.00% |
2.03% |
14.80% |
-31.78% |
-18.96% |
40.10% |
EBIT Growth |
|
0.00% |
88.13% |
1,634.95% |
-59.87% |
-0.18% |
313.43% |
NOPAT Growth |
|
0.00% |
132.46% |
188.19% |
-57.26% |
31.09% |
1.01% |
Net Income Growth |
|
0.00% |
8.37% |
40.48% |
46.29% |
-133.41% |
107.93% |
EPS Growth |
|
0.00% |
2.82% |
42.03% |
52.50% |
-126.32% |
106.98% |
Operating Cash Flow Growth |
|
0.00% |
5,245.89% |
36.32% |
-12.52% |
33.14% |
53.88% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
108.60% |
-42.36% |
-11.64% |
17.51% |
Invested Capital Growth |
|
0.00% |
0.00% |
-7.40% |
-4.79% |
-4.21% |
-5.29% |
Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-0.52% |
3.00% |
-1.02% |
EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
5.53% |
-3.23% |
20.72% |
EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
578.94% |
10.40% |
66.18% |
NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
669.97% |
30.96% |
-66.25% |
Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
53.58% |
35.40% |
-84.59% |
EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
56.82% |
36.76% |
-87.50% |
Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
3.51% |
-11.34% |
17.84% |
12.59% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-14.97% |
105.69% |
Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.37% |
1.50% |
-3.24% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
Gross Margin |
|
74.06% |
75.97% |
77.01% |
77.18% |
78.79% |
80.11% |
EBITDA Margin |
|
23.68% |
23.86% |
25.10% |
16.43% |
12.56% |
17.12% |
Operating Margin |
|
-4.90% |
1.57% |
4.15% |
1.70% |
2.10% |
7.75% |
EBIT Margin |
|
-3.62% |
-0.42% |
5.97% |
2.30% |
2.17% |
8.71% |
Profit (Net Income) Margin |
|
-14.02% |
-12.69% |
-6.92% |
-3.57% |
-7.85% |
0.61% |
Tax Burden Percent |
|
88.85% |
88.27% |
131.68% |
156.96% |
162.34% |
18.68% |
Interest Burden Percent |
|
435.79% |
3,386.29% |
-88.02% |
-98.84% |
-223.44% |
37.23% |
Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
81.32% |
Return on Invested Capital (ROIC) |
|
0.00% |
0.81% |
1.21% |
0.55% |
0.76% |
0.80% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
-14.15% |
-6.27% |
-5.23% |
-14.45% |
-1.16% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
-29.59% |
-7.55% |
-3.21% |
-6.63% |
-0.36% |
Return on Equity (ROE) |
|
0.00% |
-28.78% |
-6.34% |
-2.66% |
-5.87% |
0.44% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
-199.19% |
8.89% |
5.46% |
5.05% |
6.23% |
Operating Return on Assets (OROA) |
|
0.00% |
-0.11% |
1.71% |
0.70% |
0.68% |
2.72% |
Return on Assets (ROA) |
|
0.00% |
-3.31% |
-1.99% |
-1.08% |
-2.46% |
0.19% |
Return on Common Equity (ROCE) |
|
0.00% |
-28.78% |
-6.34% |
-2.66% |
-5.87% |
0.44% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
-14.39% |
-5.04% |
-2.61% |
-5.66% |
0.43% |
Net Operating Profit after Tax (NOPAT) |
|
-45 |
15 |
42 |
18 |
23 |
24 |
NOPAT Margin |
|
-3.43% |
1.10% |
2.90% |
1.19% |
1.47% |
1.45% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
14.96% |
7.48% |
5.78% |
15.21% |
1.96% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
0.46% |
0.58% |
0.58% |
Cost of Revenue to Revenue |
|
25.94% |
24.03% |
22.99% |
22.82% |
21.21% |
19.89% |
SG&A Expenses to Revenue |
|
7.78% |
7.07% |
8.47% |
8.51% |
10.20% |
11.29% |
R&D to Revenue |
|
17.98% |
17.39% |
18.05% |
21.18% |
21.01% |
19.22% |
Operating Expenses to Revenue |
|
78.96% |
74.40% |
72.86% |
75.48% |
76.69% |
72.36% |
Earnings before Interest and Taxes (EBIT) |
|
-47 |
-5.62 |
86 |
35 |
35 |
143 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
309 |
316 |
362 |
247 |
200 |
281 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
0.72 |
5.19 |
2.24 |
3.74 |
3.43 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Price to Revenue (P/Rev) |
|
0.64 |
0.64 |
7.12 |
3.06 |
5.18 |
4.83 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
797.33 |
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% |
0.13% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.91 |
3.49 |
1.80 |
2.99 |
2.95 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
2.48 |
8.06 |
3.81 |
5.70 |
5.18 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
10.39 |
32.12 |
23.20 |
45.40 |
30.26 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
135.04 |
165.76 |
263.41 |
59.49 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
225.41 |
277.65 |
320.00 |
387.23 |
357.95 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
19.55 |
50.91 |
28.67 |
34.16 |
20.73 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
37.72 |
32.24 |
57.87 |
45.99 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.00 |
2.40 |
0.93 |
0.90 |
0.82 |
0.78 |
Long-Term Debt to Equity |
|
0.00 |
2.38 |
0.93 |
0.89 |
0.82 |
0.78 |
Financial Leverage |
|
0.00 |
2.09 |
1.20 |
0.61 |
0.46 |
0.31 |
Leverage Ratio |
|
0.00 |
4.35 |
3.19 |
2.47 |
2.38 |
2.32 |
Compound Leverage Factor |
|
0.00 |
147.27 |
-2.81 |
-2.44 |
-5.33 |
0.86 |
Debt to Total Capital |
|
0.00% |
70.60% |
48.28% |
47.25% |
45.20% |
43.95% |
Short-Term Debt to Total Capital |
|
0.00% |
0.60% |
0.37% |
0.48% |
0.46% |
0.46% |
Long-Term Debt to Total Capital |
|
0.00% |
70.00% |
47.91% |
46.77% |
44.73% |
43.49% |
Preferred Equity to Total Capital |
|
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% |
Common Equity to Total Capital |
|
0.00% |
29.40% |
51.72% |
52.75% |
54.80% |
56.05% |
Debt to EBITDA |
|
0.00 |
8.87 |
5.11 |
7.44 |
9.11 |
6.45 |
Net Debt to EBITDA |
|
0.00 |
7.72 |
3.74 |
4.55 |
4.15 |
2.05 |
Long-Term Debt to EBITDA |
|
0.00 |
8.80 |
5.07 |
7.37 |
9.01 |
6.38 |
Debt to NOPAT |
|
0.00 |
192.54 |
44.15 |
102.70 |
77.67 |
76.23 |
Net Debt to NOPAT |
|
0.00 |
167.61 |
32.31 |
62.74 |
35.43 |
24.30 |
Long-Term Debt to NOPAT |
|
0.00 |
190.90 |
43.82 |
101.65 |
76.87 |
75.44 |
Altman Z-Score |
|
0.00 |
0.13 |
2.14 |
1.05 |
1.80 |
1.86 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
Current Ratio |
|
0.00 |
1.12 |
1.24 |
1.45 |
1.66 |
1.82 |
Quick Ratio |
|
0.00 |
0.90 |
0.99 |
1.22 |
1.42 |
1.60 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
0.00 |
-3,591 |
309 |
178 |
157 |
185 |
Operating Cash Flow to CapEx |
|
10.57% |
1,212.53% |
2,114.11% |
3,660.70% |
4,070.72% |
10,391.73% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-19.22 |
1.89 |
2.28 |
1.04 |
1.26 |
Operating Cash Flow to Interest Expense |
|
0.02 |
0.90 |
1.40 |
2.56 |
1.76 |
2.81 |
Operating Cash Flow Less CapEx to Interest Expense |
|
-0.16 |
0.82 |
1.33 |
2.49 |
1.72 |
2.78 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.00 |
0.26 |
0.29 |
0.30 |
0.31 |
0.31 |
Accounts Receivable Turnover |
|
0.00 |
3.24 |
3.43 |
3.39 |
3.34 |
3.25 |
Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Fixed Asset Turnover |
|
0.00 |
6.85 |
7.80 |
8.91 |
10.30 |
11.38 |
Accounts Payable Turnover |
|
0.00 |
9.65 |
8.89 |
8.61 |
12.07 |
14.43 |
Days Sales Outstanding (DSO) |
|
0.00 |
112.79 |
106.30 |
107.55 |
109.24 |
112.38 |
Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Days Payable Outstanding (DPO) |
|
0.00 |
37.83 |
41.07 |
42.37 |
30.24 |
25.29 |
Cash Conversion Cycle (CCC) |
|
0.00 |
74.96 |
65.23 |
65.18 |
79.00 |
87.09 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
Invested Capital |
|
0.00 |
3,605 |
3,339 |
3,179 |
3,045 |
2,884 |
Invested Capital Turnover |
|
0.00 |
0.73 |
0.42 |
0.46 |
0.51 |
0.55 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
3,605 |
-267 |
-160 |
-134 |
-161 |
Enterprise Value (EV) |
|
0.00 |
3,280 |
11,643 |
5,735 |
9,098 |
8,495 |
Market Capitalization |
|
841 |
841 |
10,288 |
4,611 |
8,265 |
7,918 |
Book Value per Share |
|
$0.00 |
$4.77 |
$7.13 |
$7.26 |
$7.60 |
$7.56 |
Tangible Book Value per Share |
|
$0.00 |
($10.40) |
($5.12) |
($3.92) |
($2.87) |
($1.88) |
Total Capital |
|
0.00 |
3,968 |
3,835 |
3,895 |
4,037 |
4,116 |
Total Debt |
|
0.00 |
2,802 |
1,851 |
1,841 |
1,825 |
1,809 |
Total Long-Term Debt |
|
0.00 |
2,778 |
1,837 |
1,822 |
1,806 |
1,790 |
Net Debt |
|
0.00 |
2,439 |
1,355 |
1,124 |
832 |
577 |
Capital Expenditures (CapEx) |
|
30 |
14 |
11 |
5.47 |
6.54 |
3.94 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
-234 |
-252 |
-262 |
-274 |
-317 |
Debt-free Net Working Capital (DFNWC) |
|
0.00 |
128 |
244 |
454 |
718 |
916 |
Net Working Capital (NWC) |
|
0.00 |
105 |
230 |
435 |
699 |
897 |
Net Nonoperating Expense (NNE) |
|
138 |
182 |
142 |
72 |
149 |
14 |
Net Nonoperating Obligations (NNO) |
|
0.00 |
2,439 |
1,355 |
1,124 |
832 |
577 |
Total Depreciation and Amortization (D&A) |
|
357 |
321 |
276 |
213 |
166 |
138 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
-17.72% |
-17.46% |
-17.41% |
-17.20% |
-19.32% |
Debt-free Net Working Capital to Revenue |
|
0.00% |
9.70% |
16.91% |
30.17% |
45.01% |
55.83% |
Net Working Capital to Revenue |
|
0.00% |
7.90% |
15.94% |
28.92% |
43.83% |
54.68% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
($0.40) |
($0.19) |
($0.43) |
$0.03 |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
250.42M |
281.13M |
288.58M |
301.78M |
Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($0.40) |
($0.19) |
($0.43) |
$0.03 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
250.42M |
281.13M |
288.58M |
313.49M |
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 |
279.80M |
283.99M |
295.08M |
302.60M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
-44 |
28 |
42 |
18 |
65 |
98 |
Normalized NOPAT Margin |
|
-3.39% |
2.13% |
2.90% |
1.19% |
4.10% |
5.96% |
Pre Tax Income Margin |
|
-15.78% |
-14.38% |
-5.26% |
-2.27% |
-4.84% |
3.24% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
-0.29 |
-0.03 |
0.53 |
0.44 |
0.23 |
0.98 |
NOPAT to Interest Expense |
|
-0.28 |
0.08 |
0.26 |
0.23 |
0.16 |
0.16 |
EBIT Less CapEx to Interest Expense |
|
-0.47 |
-0.10 |
0.46 |
0.37 |
0.18 |
0.95 |
NOPAT Less CapEx to Interest Expense |
|
-0.46 |
0.00 |
0.19 |
0.16 |
0.11 |
0.14 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
-0.04% |
-0.01% |
0.12% |
Augmented Payout Ratio |
|
-173.16% |
-1.96% |
-9.32% |
-3.93% |
-0.01% |
1,025.74% |