Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
-100.00% |
0.00% |
0.00% |
-99.54% |
28,835.54% |
-14.66% |
37.41% |
-100.05% |
EBITDA Growth |
|
0.00% |
136.28% |
34.11% |
-9.43% |
60.81% |
95.40% |
-85.89% |
594.74% |
-65.64% |
EBIT Growth |
|
0.00% |
100.00% |
0.00% |
0.00% |
103.15% |
7,783.18% |
-115.31% |
805.04% |
-100.21% |
NOPAT Growth |
|
0.00% |
100.00% |
0.00% |
0.00% |
103.54% |
4,379.91% |
-106.74% |
1,621.47% |
-100.28% |
Net Income Growth |
|
0.00% |
100.00% |
0.00% |
0.00% |
102.85% |
2,335.70% |
-167.24% |
426.49% |
-100.34% |
EPS Growth |
|
0.00% |
207.14% |
-206.67% |
-75.00% |
59.09% |
244.44% |
-169.23% |
335.67% |
-116.36% |
Operating Cash Flow Growth |
|
0.00% |
278.52% |
-56.27% |
-52.33% |
156.12% |
73.55% |
-132.20% |
472.99% |
-48.96% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
317.65% |
-139.26% |
-225.44% |
80.44% |
-1,619.36% |
-43.47% |
-29.00% |
Invested Capital Growth |
|
0.00% |
2.16% |
-4.60% |
-4.08% |
6.65% |
10.44% |
17.79% |
29.66% |
22.23% |
Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
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% |
0.00% |
0.00% |
0.00% |
EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
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% |
0.00% |
0.00% |
0.00% |
Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
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% |
0.00% |
0.00% |
0.00% |
Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
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% |
0.00% |
0.00% |
0.00% |
Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
-1.07% |
0.00% |
0.00% |
20.56% |
100.00% |
24.55% |
1.33% |
28.32% |
0.00% |
EBITDA Margin |
|
7.92% |
0.00% |
0.00% |
17.66% |
6,145.89% |
41.50% |
6.86% |
34.68% |
0.00% |
Operating Margin |
|
-9.69% |
0.00% |
0.00% |
-18.65% |
100.00% |
30.06% |
-1.75% |
22.58% |
0.00% |
EBIT Margin |
|
-12.10% |
0.00% |
0.00% |
-14.64% |
100.00% |
27.24% |
-4.89% |
25.07% |
0.00% |
Profit (Net Income) Margin |
|
-11.85% |
0.00% |
0.00% |
-16.22% |
100.00% |
8.42% |
-6.63% |
15.76% |
0.00% |
Tax Burden Percent |
|
68.09% |
0.00% |
0.00% |
62.28% |
100.00% |
51.50% |
135.71% |
66.12% |
100.00% |
Interest Burden Percent |
|
143.85% |
0.00% |
0.00% |
0.00% |
100.00% |
59.99% |
100.00% |
95.05% |
100.00% |
Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
48.50% |
0.00% |
40.08% |
0.00% |
Return on Invested Capital (ROIC) |
|
-2.35% |
0.00% |
0.00% |
-6.10% |
0.21% |
8.80% |
-0.52% |
6.36% |
0.00% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
-5.51% |
0.00% |
0.00% |
-8.78% |
0.21% |
1.58% |
-4.34% |
7.96% |
0.00% |
Return on Net Nonoperating Assets (RNNOA) |
|
-6.91% |
0.00% |
0.00% |
-10.80% |
0.27% |
1.98% |
-6.54% |
14.81% |
0.00% |
Return on Equity (ROE) |
|
0.00% |
0.00% |
0.00% |
-16.90% |
0.49% |
10.78% |
-7.06% |
21.16% |
-0.06% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
-2.14% |
4.71% |
-1.93% |
-6.22% |
-1.12% |
-16.86% |
-19.47% |
-20.02% |
Operating Return on Assets (OROA) |
|
-3.38% |
0.00% |
0.00% |
-5.33% |
0.17% |
11.27% |
-1.51% |
9.30% |
0.00% |
Return on Assets (ROA) |
|
-3.31% |
0.00% |
0.00% |
-5.90% |
0.17% |
3.48% |
-2.05% |
5.84% |
0.00% |
Return on Common Equity (ROCE) |
|
0.00% |
0.00% |
0.00% |
-16.90% |
0.49% |
10.78% |
-7.06% |
21.16% |
-0.06% |
Return on Equity Simple (ROE_SIMPLE) |
|
-9.26% |
0.00% |
0.00% |
-17.69% |
0.47% |
10.17% |
-7.29% |
19.05% |
-0.06% |
Net Operating Profit after Tax (NOPAT) |
|
-13 |
0.00 |
0.00 |
-33 |
1.17 |
53 |
-3.54 |
54 |
-0.15 |
NOPAT Margin |
|
-6.78% |
0.00% |
0.00% |
-13.05% |
100.00% |
15.48% |
-1.22% |
13.53% |
0.00% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
2.68% |
0.00% |
7.22% |
3.82% |
-1.61% |
0.01% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
6.60% |
-0.02% |
Cost of Revenue to Revenue |
|
101.07% |
0.00% |
0.00% |
79.44% |
0.00% |
75.45% |
98.67% |
71.68% |
0.00% |
SG&A Expenses to Revenue |
|
4.26% |
0.00% |
0.00% |
4.19% |
0.00% |
3.81% |
3.08% |
3.69% |
0.00% |
R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
|
2.60% |
0.00% |
0.00% |
38.34% |
0.00% |
3.94% |
3.08% |
5.74% |
0.00% |
Earnings before Interest and Taxes (EBIT) |
|
-24 |
0.00 |
0.00 |
-37 |
1.17 |
92 |
-14 |
100 |
-0.21 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
16 |
37 |
49 |
45 |
72 |
141 |
20 |
138 |
47 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.42 |
0.47 |
1.31 |
2.06 |
1.59 |
1.22 |
1.61 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.43 |
0.48 |
1.33 |
2.09 |
1.62 |
1.24 |
1.63 |
Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.43 |
277.30 |
1.71 |
1.45 |
1.01 |
0.00 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
10.71 |
0.00 |
177.01 |
20.85 |
0.00 |
6.50 |
22.52 |
Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Earnings Yield |
|
0.00% |
0.00% |
9.33% |
0.00% |
0.56% |
4.80% |
0.00% |
15.39% |
4.44% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.60 |
0.67 |
0.96 |
1.29 |
1.03 |
0.85 |
0.85 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
1.40 |
463.45 |
2.39 |
2.64 |
2.03 |
0.00 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
6.76 |
7.94 |
7.54 |
5.75 |
38.43 |
5.86 |
21.02 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
463.45 |
8.76 |
0.00 |
8.11 |
0.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
463.45 |
15.41 |
0.00 |
15.03 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
4.85 |
10.83 |
6.45 |
5.54 |
0.00 |
4.61 |
11.13 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
12.51 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.00 |
0.90 |
1.02 |
1.24 |
1.15 |
1.48 |
1.65 |
1.48 |
1.58 |
Long-Term Debt to Equity |
|
1.10 |
0.87 |
1.00 |
0.00 |
1.09 |
1.43 |
1.59 |
1.42 |
1.52 |
Financial Leverage |
|
0.00 |
1.11 |
1.08 |
1.23 |
1.28 |
1.25 |
1.51 |
1.86 |
2.13 |
Leverage Ratio |
|
2.80 |
2.74 |
2.74 |
0.00 |
2.90 |
3.10 |
3.44 |
3.62 |
4.02 |
Compound Leverage Factor |
|
0.00 |
0.00 |
0.00 |
5.09 |
2.90 |
1.86 |
3.44 |
3.44 |
4.02 |
Debt to Total Capital |
|
0.00% |
47.28% |
50.60% |
0.00% |
53.38% |
59.73% |
62.20% |
59.67% |
61.30% |
Short-Term Debt to Total Capital |
|
2.22% |
1.62% |
1.40% |
0.00% |
2.59% |
2.06% |
1.95% |
2.57% |
2.53% |
Long-Term Debt to Total Capital |
|
51.24% |
45.66% |
49.20% |
52.88% |
50.79% |
57.67% |
60.25% |
57.11% |
58.78% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
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% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
0.00% |
52.72% |
49.40% |
0.00% |
46.62% |
40.27% |
37.80% |
40.33% |
38.70% |
Debt to EBITDA |
|
37.13 |
7.10 |
5.27 |
6.43 |
3.96 |
2.96 |
21.84 |
3.53 |
11.68 |
Net Debt to EBITDA |
|
28.64 |
5.37 |
4.59 |
11.02 |
3.03 |
1.64 |
17.34 |
2.96 |
9.15 |
Long-Term Debt to EBITDA |
|
35.59 |
6.85 |
5.12 |
12.29 |
3.76 |
2.86 |
21.15 |
3.38 |
11.20 |
Debt to NOPAT |
|
-21.67 |
0.00 |
0.00 |
-8.69 |
243.08 |
7.93 |
-122.56 |
9.04 |
-3,709.67 |
Net Debt to NOPAT |
|
-16.72 |
0.00 |
0.00 |
-7.45 |
186.15 |
4.40 |
-97.31 |
7.57 |
-2,905.89 |
Long-Term Debt to NOPAT |
|
-20.77 |
0.00 |
0.00 |
-8.31 |
231.30 |
7.65 |
-118.72 |
8.65 |
-3,556.79 |
Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
0.10 |
0.20 |
1.26 |
0.52 |
0.85 |
0.28 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
3.02 |
2.37 |
1.82 |
1.69 |
2.00 |
3.26 |
2.14 |
1.77 |
1.71 |
Quick Ratio |
|
0.00 |
1.66 |
0.00 |
0.00 |
1.17 |
2.38 |
1.19 |
0.80 |
0.86 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
0.00 |
-12 |
27 |
-10 |
-34 |
-6.68 |
-115 |
-165 |
-213 |
Operating Cash Flow to CapEx |
|
297.01% |
204.04% |
99.17% |
84.02% |
527.64% |
0.00% |
-133.54% |
0.00% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-0.35 |
0.00 |
-1.23 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
1.87 |
0.00 |
0.00 |
1.09 |
0.00 |
26.89 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
1.24 |
0.00 |
0.00 |
-0.21 |
0.00 |
26.89 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.28 |
0.00 |
0.00 |
0.36 |
0.00 |
0.41 |
0.31 |
0.37 |
0.00 |
Accounts Receivable Turnover |
|
20.53 |
0.00 |
0.00 |
23.68 |
0.15 |
53.15 |
33.48 |
35.69 |
0.00 |
Inventory Turnover |
|
4.42 |
0.00 |
0.00 |
6.48 |
0.00 |
4.71 |
4.36 |
3.52 |
0.00 |
Fixed Asset Turnover |
|
0.36 |
0.00 |
0.00 |
0.43 |
0.00 |
0.55 |
0.41 |
0.46 |
0.00 |
Accounts Payable Turnover |
|
8.01 |
0.00 |
0.00 |
6.33 |
0.00 |
6.08 |
6.15 |
5.50 |
0.00 |
Days Sales Outstanding (DSO) |
|
17.78 |
0.00 |
0.00 |
15.41 |
2,471.65 |
6.87 |
10.90 |
10.23 |
0.00 |
Days Inventory Outstanding (DIO) |
|
82.53 |
0.00 |
0.00 |
56.31 |
0.00 |
77.49 |
83.81 |
103.56 |
0.00 |
Days Payable Outstanding (DPO) |
|
45.55 |
0.00 |
0.00 |
57.70 |
0.00 |
60.01 |
59.35 |
66.37 |
0.00 |
Cash Conversion Cycle (CCC) |
|
54.76 |
0.00 |
0.00 |
14.03 |
2,471.65 |
24.35 |
35.36 |
47.42 |
0.00 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
568 |
581 |
554 |
531 |
567 |
626 |
737 |
956 |
1,168 |
Invested Capital Turnover |
|
0.35 |
0.00 |
0.00 |
0.47 |
0.00 |
0.57 |
0.42 |
0.47 |
0.00 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
12 |
-27 |
-23 |
35 |
59 |
111 |
219 |
213 |
Enterprise Value (EV) |
|
0.00 |
0.00 |
334 |
356 |
543 |
809 |
763 |
809 |
996 |
Market Capitalization |
|
0.00 |
0.00 |
107 |
109 |
325 |
578 |
419 |
401 |
563 |
Book Value per Share |
|
$1,137.03 |
$1,292.58 |
$1.12 |
$0.95 |
$1.01 |
$0.99 |
$0.92 |
$1.15 |
$1.21 |
Tangible Book Value per Share |
|
$1,118.46 |
$1,274.37 |
$1.10 |
$0.94 |
$0.99 |
$0.98 |
$0.91 |
$1.13 |
$1.19 |
Total Capital |
|
542 |
553 |
515 |
520 |
534 |
697 |
697 |
815 |
903 |
Total Debt |
|
290 |
262 |
260 |
288 |
285 |
416 |
433 |
487 |
554 |
Total Long-Term Debt |
|
278 |
253 |
253 |
275 |
271 |
402 |
420 |
466 |
531 |
Net Debt |
|
223 |
198 |
227 |
247 |
218 |
231 |
344 |
408 |
434 |
Capital Expenditures (CapEx) |
|
14 |
77 |
70 |
39 |
16 |
0.00 |
35 |
0.00 |
0.00 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
28 |
12 |
8.20 |
7.57 |
8.80 |
12 |
19 |
30 |
4.53 |
Debt-free Net Working Capital (DFNWC) |
|
94 |
76 |
42 |
49 |
76 |
197 |
108 |
103 |
124 |
Net Working Capital (NWC) |
|
82 |
67 |
34 |
36 |
62 |
183 |
95 |
82 |
102 |
Net Nonoperating Expense (NNE) |
|
10.00 |
0.00 |
0.00 |
8.03 |
0.00 |
24 |
16 |
-8.85 |
0.06 |
Net Nonoperating Obligations (NNO) |
|
316 |
289 |
300 |
299 |
318 |
345 |
474 |
627 |
819 |
Total Depreciation and Amortization (D&A) |
|
39 |
37 |
49 |
82 |
71 |
48 |
34 |
38 |
48 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
14.21% |
0.00% |
0.00% |
2.98% |
750.57% |
3.53% |
6.58% |
7.51% |
0.00% |
Debt-free Net Working Capital to Revenue |
|
47.82% |
0.00% |
0.00% |
19.15% |
6,443.55% |
58.17% |
37.45% |
25.89% |
0.00% |
Net Working Capital to Revenue |
|
41.72% |
0.00% |
0.00% |
14.14% |
5,265.15% |
53.95% |
32.75% |
20.62% |
0.00% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
($0.16) |
$0.00 |
($0.09) |
$0.13 |
$0.00 |
$0.00 |
($0.03) |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
225.68K |
227.87K |
243.91K |
250.53M |
283.59M |
286.24M |
288.56M |
295.31M |
Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.15 |
($0.16) |
($0.22) |
($0.09) |
$0.13 |
($0.09) |
$0.28 |
($0.03) |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
232.04K |
227.87K |
243.91K |
250.53M |
287.50M |
286.24M |
290.98M |
295.31M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
227.00M |
0.00 |
246.19M |
282.12M |
284.89M |
286.49M |
290.00M |
304.68M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
-13 |
0.00 |
0.00 |
-33 |
0.82 |
53 |
-3.54 |
54 |
-0.15 |
Normalized NOPAT Margin |
|
-6.78% |
0.00% |
0.00% |
-13.05% |
70.00% |
15.48% |
-1.22% |
13.53% |
0.00% |
Pre Tax Income Margin |
|
-17.40% |
0.00% |
0.00% |
-26.04% |
100.00% |
16.34% |
-4.89% |
23.83% |
0.00% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
-1.07 |
0.00 |
0.00 |
-1.23 |
0.00 |
17.01 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
-0.60 |
0.00 |
0.00 |
-1.10 |
0.00 |
9.66 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
-1.70 |
0.00 |
0.00 |
-2.53 |
0.00 |
17.01 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
-1.23 |
0.00 |
0.00 |
-2.40 |
0.00 |
9.66 |
0.00 |
0.00 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
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% |
0.00% |
0.00% |
0.00% |