Growth Metrics |
|
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
18.23% |
49.28% |
-4.64% |
16.23% |
7.62% |
EBITDA Growth |
|
0.00% |
37.93% |
-152.89% |
209.03% |
-95.13% |
-2,306.94% |
EBIT Growth |
|
0.00% |
91.77% |
-284.41% |
109.62% |
-722.44% |
-135.29% |
NOPAT Growth |
|
0.00% |
124.03% |
-150.26% |
-38.30% |
57.02% |
-275.95% |
Net Income Growth |
|
0.00% |
283.45% |
-643.03% |
74.86% |
-90.54% |
-43.57% |
EPS Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Cash Flow Growth |
|
0.00% |
122.71% |
-329.57% |
310.35% |
-204.79% |
96.95% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
71.54% |
120.98% |
-994.26% |
97.26% |
Invested Capital Growth |
|
0.00% |
0.00% |
24.62% |
-7.28% |
42.69% |
-2.48% |
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 |
|
46.87% |
46.70% |
45.24% |
51.33% |
49.58% |
45.73% |
EBITDA Margin |
|
3.37% |
3.93% |
-1.39% |
1.59% |
0.07% |
-1.37% |
Operating Margin |
|
4.77% |
4.52% |
-1.41% |
0.29% |
-0.76% |
-2.64% |
EBIT Margin |
|
1.34% |
2.18% |
-2.69% |
0.27% |
-1.45% |
-3.18% |
Profit (Net Income) Margin |
|
0.44% |
1.41% |
-5.14% |
-1.35% |
-2.22% |
-2.96% |
Tax Burden Percent |
|
32.44% |
64.86% |
191.00% |
-499.04% |
152.75% |
93.21% |
Interest Burden Percent |
|
100.00% |
100.00% |
99.99% |
100.00% |
100.01% |
100.00% |
Effective Tax Rate |
|
67.56% |
35.14% |
0.00% |
599.04% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
|
0.00% |
9.76% |
-2.18% |
-2.82% |
-1.04% |
-3.37% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
3.12% |
-43.63% |
-3.44% |
32.72% |
-54.87% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
9.97% |
-12.42% |
0.68% |
-2.93% |
-2.25% |
Return on Equity (ROE) |
|
0.00% |
19.73% |
-14.60% |
-2.14% |
-3.97% |
-5.61% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
-190.24% |
-24.10% |
4.73% |
-36.22% |
-0.85% |
Operating Return on Assets (OROA) |
|
0.00% |
2.54% |
-3.85% |
0.31% |
-1.74% |
-3.81% |
Return on Assets (ROA) |
|
0.00% |
1.65% |
-7.35% |
-1.54% |
-2.65% |
-3.55% |
Return on Common Equity (ROCE) |
|
0.00% |
19.73% |
-14.60% |
-2.14% |
-3.97% |
-5.61% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
9.86% |
-8.45% |
-2.16% |
-3.84% |
-5.72% |
Net Operating Profit after Tax (NOPAT) |
|
6.62 |
15 |
-7.45 |
-10 |
-4.43 |
-17 |
NOPAT Margin |
|
1.55% |
2.93% |
-0.99% |
-1.43% |
-0.53% |
-1.85% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
6.64% |
41.44% |
0.61% |
-33.76% |
51.51% |
Cost of Revenue to Revenue |
|
64.76% |
65.04% |
62.49% |
62.88% |
65.35% |
70.39% |
SG&A Expenses to Revenue |
|
13.73% |
14.78% |
24.77% |
21.54% |
19.27% |
18.94% |
R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
|
30.47% |
30.44% |
38.92% |
36.84% |
35.41% |
32.25% |
Earnings before Interest and Taxes (EBIT) |
|
5.74 |
11 |
-20 |
1.95 |
-12 |
-29 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
14 |
20 |
-11 |
11 |
0.56 |
-12 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
1.85 |
0.70 |
0.93 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
2.88 |
1.08 |
1.44 |
Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
1.16 |
0.40 |
0.48 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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% |
0.00% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
2.09 |
0.72 |
0.94 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
1.02 |
0.43 |
0.51 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
63.96 |
643.71 |
0.00 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
375.30 |
0.00 |
0.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
12.79 |
0.00 |
0.00 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
42.50 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.00 |
3.34 |
0.02 |
0.04 |
0.11 |
0.09 |
Long-Term Debt to Equity |
|
0.00 |
3.19 |
0.02 |
0.04 |
0.11 |
0.09 |
Financial Leverage |
|
0.00 |
3.20 |
0.28 |
-0.20 |
-0.09 |
0.04 |
Leverage Ratio |
|
0.00 |
5.99 |
1.99 |
1.39 |
1.50 |
1.58 |
Compound Leverage Factor |
|
0.00 |
5.99 |
1.99 |
1.39 |
1.50 |
1.58 |
Debt to Total Capital |
|
0.00% |
76.97% |
2.23% |
3.75% |
10.05% |
8.50% |
Short-Term Debt to Total Capital |
|
0.00% |
3.58% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
0.00% |
73.39% |
2.23% |
3.75% |
10.05% |
8.50% |
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% |
23.03% |
97.77% |
96.25% |
89.95% |
91.50% |
Debt to EBITDA |
|
0.00 |
12.17 |
-0.99 |
1.54 |
96.71 |
-3.51 |
Net Debt to EBITDA |
|
0.00 |
11.64 |
7.69 |
-8.83 |
37.86 |
-2.20 |
Long-Term Debt to EBITDA |
|
0.00 |
11.60 |
-0.99 |
1.54 |
96.71 |
-3.51 |
Debt to NOPAT |
|
0.00 |
16.32 |
-1.40 |
-1.71 |
-12.21 |
-2.60 |
Net Debt to NOPAT |
|
0.00 |
15.61 |
10.85 |
9.82 |
-4.78 |
-1.63 |
Long-Term Debt to NOPAT |
|
0.00 |
15.56 |
-1.40 |
-1.71 |
-12.21 |
-2.60 |
Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
4.08 |
2.04 |
2.17 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
Current Ratio |
|
0.00 |
1.86 |
2.76 |
2.56 |
2.22 |
2.04 |
Quick Ratio |
|
0.00 |
0.13 |
0.66 |
0.75 |
0.19 |
0.12 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
0.00 |
-289 |
-82 |
17 |
-154 |
-4.23 |
Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
-791.98% |
459.61% |
-241.89% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.00 |
1.17 |
1.43 |
1.14 |
1.19 |
1.20 |
Accounts Receivable Turnover |
|
0.00 |
93.36 |
132.43 |
98.30 |
99.17 |
86.30 |
Inventory Turnover |
|
0.00 |
1.73 |
1.95 |
1.69 |
1.72 |
1.60 |
Fixed Asset Turnover |
|
0.00 |
46.97 |
71.06 |
49.65 |
28.29 |
20.61 |
Accounts Payable Turnover |
|
0.00 |
8.09 |
10.20 |
9.14 |
8.76 |
7.50 |
Days Sales Outstanding (DSO) |
|
0.00 |
3.91 |
2.76 |
3.71 |
3.68 |
4.23 |
Days Inventory Outstanding (DIO) |
|
0.00 |
211.12 |
187.31 |
215.63 |
211.69 |
227.54 |
Days Payable Outstanding (DPO) |
|
0.00 |
45.14 |
35.78 |
39.95 |
41.68 |
48.66 |
Cash Conversion Cycle (CCC) |
|
0.00 |
169.90 |
154.28 |
179.39 |
173.69 |
183.11 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
Invested Capital |
|
0.00 |
304 |
379 |
351 |
501 |
489 |
Invested Capital Turnover |
|
0.00 |
3.33 |
2.21 |
1.97 |
1.96 |
1.82 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
304 |
75 |
-28 |
150 |
-12 |
Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
734 |
360 |
460 |
Market Capitalization |
|
0.00 |
0.00 |
0.00 |
835 |
339 |
433 |
Book Value per Share |
|
$0.00 |
$1.03 |
$5.93 |
$5.35 |
$5.72 |
$5.50 |
Tangible Book Value per Share |
|
$0.00 |
($1.45) |
$3.54 |
$3.43 |
$3.72 |
$3.54 |
Total Capital |
|
0.00 |
314 |
469 |
470 |
538 |
510 |
Total Debt |
|
0.00 |
242 |
10 |
18 |
54 |
43 |
Total Long-Term Debt |
|
0.00 |
231 |
10 |
18 |
54 |
43 |
Net Debt |
|
0.00 |
231 |
-81 |
-101 |
21 |
27 |
Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
3.44 |
12 |
25 |
0.00 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
106 |
169 |
145 |
231 |
225 |
Debt-free Net Working Capital (DFNWC) |
|
0.00 |
117 |
261 |
264 |
264 |
241 |
Net Working Capital (NWC) |
|
0.00 |
105 |
261 |
264 |
264 |
241 |
Net Nonoperating Expense (NNE) |
|
4.76 |
7.68 |
31 |
-0.55 |
14 |
10 |
Net Nonoperating Obligations (NNO) |
|
0.00 |
231 |
-80 |
-101 |
17 |
22 |
Total Depreciation and Amortization (D&A) |
|
8.67 |
8.87 |
9.80 |
9.51 |
13 |
16 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
20.96% |
22.41% |
20.13% |
27.64% |
25.00% |
Debt-free Net Working Capital to Revenue |
|
0.00% |
23.04% |
34.50% |
36.63% |
31.57% |
26.79% |
Net Working Capital to Revenue |
|
0.00% |
20.82% |
34.50% |
36.63% |
31.57% |
26.79% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
84.49M |
84.68M |
84.89M |
85.27M |
Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
84.49M |
84.68M |
84.89M |
85.27M |
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 |
77.36M |
86.30M |
86.60M |
86.80M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
14 |
15 |
-7.45 |
1.45 |
-4.43 |
-17 |
Normalized NOPAT Margin |
|
3.34% |
2.93% |
-0.99% |
0.20% |
-0.53% |
-1.85% |
Pre Tax Income Margin |
|
1.34% |
2.18% |
-2.69% |
0.27% |
-1.45% |
-3.18% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |