Growth Metrics |
- |
- |
- |
Revenue Growth |
0.00% |
-5.48% |
-0.12% |
EBITDA Growth |
0.00% |
-65.39% |
-9.09% |
EBIT Growth |
0.00% |
-72.12% |
-14.85% |
NOPAT Growth |
0.00% |
-76.94% |
-23.97% |
Net Income Growth |
0.00% |
-85.27% |
-25.09% |
EPS Growth |
0.00% |
-85.24% |
-25.79% |
Operating Cash Flow Growth |
0.00% |
116.29% |
467.52% |
Free Cash Flow Firm Growth |
0.00% |
0.00% |
113.65% |
Invested Capital Growth |
0.00% |
0.00% |
-4.83% |
Revenue Q/Q Growth |
0.00% |
0.00% |
0.00% |
EBITDA Q/Q Growth |
0.00% |
0.00% |
0.00% |
EBIT Q/Q Growth |
0.00% |
0.00% |
0.00% |
NOPAT Q/Q Growth |
0.00% |
0.00% |
0.00% |
Net Income Q/Q Growth |
0.00% |
0.00% |
0.00% |
EPS Q/Q Growth |
0.00% |
0.00% |
0.00% |
Operating Cash Flow Q/Q Growth |
0.00% |
0.00% |
0.00% |
Free Cash Flow Firm Q/Q Growth |
0.00% |
0.00% |
0.00% |
Invested Capital Q/Q Growth |
0.00% |
0.00% |
0.00% |
Profitability Metrics |
- |
- |
- |
Gross Margin |
7.27% |
7.38% |
7.18% |
EBITDA Margin |
6.78% |
2.48% |
2.26% |
Operating Margin |
6.39% |
1.97% |
1.70% |
EBIT Margin |
6.12% |
1.81% |
1.54% |
Profit (Net Income) Margin |
4.71% |
0.73% |
0.55% |
Tax Burden Percent |
85.08% |
67.50% |
59.26% |
Interest Burden Percent |
90.45% |
60.22% |
60.34% |
Effective Tax Rate |
14.92% |
32.50% |
40.74% |
Return on Invested Capital (ROIC) |
0.00% |
19.67% |
7.66% |
ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
0.53% |
-0.49% |
Return on Net Nonoperating Assets (RNNOA) |
0.00% |
0.45% |
-0.36% |
Return on Equity (ROE) |
0.00% |
20.12% |
7.30% |
Cash Return on Invested Capital (CROIC) |
0.00% |
-180.33% |
12.61% |
Operating Return on Assets (OROA) |
0.00% |
4.71% |
3.97% |
Return on Assets (ROA) |
0.00% |
1.91% |
1.42% |
Return on Common Equity (ROCE) |
0.00% |
20.12% |
7.30% |
Return on Equity Simple (ROE_SIMPLE) |
0.00% |
10.06% |
7.08% |
Net Operating Profit after Tax (NOPAT) |
2,764 |
637 |
485 |
NOPAT Margin |
5.44% |
1.33% |
1.01% |
Net Nonoperating Expense Percent (NNEP) |
0.00% |
19.14% |
8.15% |
Return On Investment Capital (ROIC_SIMPLE) |
- |
8.58% |
6.84% |
Cost of Revenue to Revenue |
92.73% |
92.62% |
92.82% |
SG&A Expenses to Revenue |
5.34% |
5.38% |
5.39% |
R&D to Revenue |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
0.87% |
5.42% |
5.47% |
Earnings before Interest and Taxes (EBIT) |
3,112 |
868 |
739 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
3,444 |
1,192 |
1,084 |
Valuation Ratios |
- |
- |
- |
Price to Book Value (P/BV) |
0.00 |
0.12 |
1.23 |
Price to Tangible Book Value (P/TBV) |
0.00 |
0.23 |
2.16 |
Price to Revenue (P/Rev) |
0.01 |
0.01 |
0.10 |
Price to Earnings (P/E) |
0.17 |
1.16 |
17.41 |
Dividend Yield |
0.00% |
0.00% |
0.00% |
Earnings Yield |
585.16% |
86.20% |
5.74% |
Enterprise Value to Invested Capital (EV/IC) |
0.00 |
0.52 |
1.14 |
Enterprise Value to Revenue (EV/Rev) |
0.00 |
0.07 |
0.15 |
Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
2.84 |
6.49 |
Enterprise Value to EBIT (EV/EBIT) |
0.00 |
3.90 |
9.52 |
Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
5.31 |
14.51 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
57.53 |
21.07 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
8.82 |
Leverage & Solvency |
- |
- |
- |
Debt to Equity |
0.00 |
1.12 |
0.90 |
Long-Term Debt to Equity |
0.00 |
1.04 |
0.85 |
Financial Leverage |
0.00 |
0.85 |
0.75 |
Leverage Ratio |
0.00 |
5.25 |
5.14 |
Compound Leverage Factor |
0.00 |
3.16 |
3.10 |
Debt to Total Capital |
0.00% |
52.81% |
47.31% |
Short-Term Debt to Total Capital |
0.00% |
3.58% |
2.61% |
Long-Term Debt to Total Capital |
0.00% |
49.23% |
44.71% |
Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
0.00% |
47.19% |
52.69% |
Debt to EBITDA |
0.00 |
3.29 |
3.09 |
Net Debt to EBITDA |
0.00 |
2.50 |
2.25 |
Long-Term Debt to EBITDA |
0.00 |
3.07 |
2.92 |
Debt to NOPAT |
0.00 |
6.15 |
6.92 |
Net Debt to NOPAT |
0.00 |
4.67 |
5.02 |
Long-Term Debt to NOPAT |
0.00 |
5.74 |
6.54 |
Altman Z-Score |
0.00 |
3.17 |
3.26 |
Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
- |
- |
- |
Current Ratio |
0.00 |
1.44 |
1.40 |
Quick Ratio |
0.00 |
0.93 |
0.92 |
Cash Flow Metrics |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
0.00 |
-5,844 |
797 |
Operating Cash Flow to CapEx |
-265.94% |
29.19% |
319.73% |
Free Cash Flow to Firm to Interest Expense |
0.00 |
-15.37 |
2.36 |
Operating Cash Flow to Interest Expense |
-1.13 |
0.15 |
0.99 |
Operating Cash Flow Less CapEx to Interest Expense |
-1.55 |
-0.38 |
0.68 |
Efficiency Ratios |
- |
- |
- |
Asset Turnover |
0.00 |
2.61 |
2.58 |
Accounts Receivable Turnover |
0.00 |
5.34 |
5.21 |
Inventory Turnover |
0.00 |
9.55 |
9.52 |
Fixed Asset Turnover |
0.00 |
106.14 |
102.63 |
Accounts Payable Turnover |
0.00 |
4.82 |
4.63 |
Days Sales Outstanding (DSO) |
0.00 |
68.29 |
70.12 |
Days Inventory Outstanding (DIO) |
0.00 |
38.23 |
38.35 |
Days Payable Outstanding (DPO) |
0.00 |
75.72 |
78.82 |
Cash Conversion Cycle (CCC) |
0.00 |
30.80 |
29.65 |
Capital & Investment Metrics |
- |
- |
- |
Invested Capital |
0.00 |
6,481 |
6,169 |
Invested Capital Turnover |
0.00 |
14.82 |
7.59 |
Increase / (Decrease) in Invested Capital |
0.00 |
6,481 |
-313 |
Enterprise Value (EV) |
0.00 |
3,384 |
7,035 |
Market Capitalization |
409 |
409 |
4,600 |
Book Value per Share |
$0.00 |
$188.51 |
$15.90 |
Tangible Book Value per Share |
$0.00 |
$95.38 |
$9.06 |
Total Capital |
0.00 |
7,430 |
7,087 |
Total Debt |
0.00 |
3,924 |
3,353 |
Total Long-Term Debt |
0.00 |
3,658 |
3,168 |
Net Debt |
0.00 |
2,975 |
2,435 |
Capital Expenditures (CapEx) |
136 |
202 |
104 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
0.00 |
4,008 |
3,761 |
Debt-free Net Working Capital (DFNWC) |
0.00 |
4,957 |
4,680 |
Net Working Capital (NWC) |
0.00 |
4,691 |
4,495 |
Net Nonoperating Expense (NNE) |
370 |
285 |
220 |
Net Nonoperating Obligations (NNO) |
0.00 |
2,975 |
2,435 |
Total Depreciation and Amortization (D&A) |
332 |
324 |
345 |
Debt-free, Cash-free Net Working Capital to Revenue |
0.00% |
8.34% |
7.84% |
Debt-free Net Working Capital to Revenue |
0.00% |
10.32% |
9.75% |
Net Working Capital to Revenue |
0.00% |
9.77% |
9.37% |
Earnings Adjustments |
- |
- |
- |
Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
$1.18 |
Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
0.00 |
234.83M |
Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
$1.18 |
Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
0.00 |
234.83M |
Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
0.00 |
234.83M |
Normalized Net Operating Profit after Tax (NOPAT) |
2,774 |
650 |
507 |
Normalized NOPAT Margin |
5.46% |
1.35% |
1.06% |
Pre Tax Income Margin |
5.54% |
1.09% |
0.93% |
Debt Service Ratios |
- |
- |
- |
EBIT to Interest Expense |
9.72 |
2.28 |
2.18 |
NOPAT to Interest Expense |
8.63 |
1.68 |
1.43 |
EBIT Less CapEx to Interest Expense |
9.29 |
1.75 |
1.88 |
NOPAT Less CapEx to Interest Expense |
8.21 |
1.15 |
1.12 |
Payout Ratios |
- |
- |
- |
Dividend Payout Ratio |
73.24% |
2.97% |
2.34% |
Augmented Payout Ratio |
73.24% |
2.97% |
2.34% |