Growth Metrics |
|
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
-0.49% |
0.00% |
19.28% |
2.12% |
-2.01% |
EBITDA Growth |
|
0.00% |
29.81% |
0.00% |
-29.71% |
7.52% |
85.32% |
EBIT Growth |
|
0.00% |
90.95% |
0.00% |
-87.27% |
229.75% |
442.35% |
NOPAT Growth |
|
0.00% |
99.90% |
0.00% |
-28.80% |
199.72% |
132.47% |
Net Income Growth |
|
0.00% |
51.66% |
0.00% |
-275.56% |
-185.11% |
176.78% |
EPS Growth |
|
0.00% |
0.00% |
0.00% |
-100.00% |
0.00% |
161.29% |
Operating Cash Flow Growth |
|
0.00% |
77.76% |
0.00% |
-0.40% |
59.03% |
38.53% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
251.72% |
81.06% |
Invested Capital Growth |
|
0.00% |
3,057.24% |
0.00% |
2.60% |
-3.12% |
-5.57% |
Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
3.97% |
-0.18% |
-0.78% |
EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
6.91% |
-8.41% |
15.25% |
EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
3,332.00% |
-27.06% |
30.55% |
NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
165.43% |
19.76% |
420.85% |
Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
68.12% |
-671.31% |
768.78% |
EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
100.00% |
-240.91% |
200.00% |
Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-7.63% |
-14.13% |
33.60% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
256.24% |
-18.50% |
Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-0.47% |
-2.99% |
-0.02% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
Gross Margin |
|
34.55% |
33.04% |
32.52% |
31.88% |
31.74% |
35.11% |
EBITDA Margin |
|
6.83% |
8.91% |
11.47% |
6.76% |
7.12% |
13.46% |
Operating Margin |
|
2.51% |
5.04% |
0.89% |
0.38% |
1.11% |
4.18% |
EBIT Margin |
|
2.59% |
4.97% |
4.30% |
0.46% |
1.48% |
8.20% |
Profit (Net Income) Margin |
|
-3.58% |
-1.74% |
0.68% |
-1.00% |
-2.78% |
2.18% |
Tax Burden Percent |
|
107.46% |
130.79% |
49.73% |
36.99% |
101.93% |
44.25% |
Interest Burden Percent |
|
-128.69% |
-26.77% |
31.67% |
-587.25% |
-184.26% |
60.09% |
Effective Tax Rate |
|
0.00% |
0.00% |
50.27% |
0.00% |
0.00% |
55.75% |
Return on Invested Capital (ROIC) |
|
0.00% |
12.43% |
0.23% |
0.16% |
0.49% |
1.20% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
-906.69% |
0.57% |
-1.98% |
-5.54% |
1.80% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
-18.68% |
0.32% |
-1.14% |
-3.32% |
1.02% |
Return on Equity (ROE) |
|
-6.46% |
-6.25% |
0.56% |
-0.97% |
-2.82% |
2.22% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
-97.38% |
0.00% |
-2.41% |
3.66% |
6.93% |
Operating Return on Assets (OROA) |
|
4.51% |
6.25% |
1.92% |
0.23% |
0.76% |
4.22% |
Return on Assets (ROA) |
|
-6.24% |
-2.19% |
0.30% |
-0.51% |
-1.43% |
1.12% |
Return on Common Equity (ROCE) |
|
-0.08% |
-0.07% |
0.24% |
-0.47% |
-1.37% |
1.10% |
Return on Equity Simple (ROE_SIMPLE) |
|
-552.88% |
0.00% |
1.18% |
-2.00% |
-5.98% |
4.38% |
Net Operating Profit after Tax (NOPAT) |
|
14 |
27 |
5.25 |
3.74 |
11 |
26 |
NOPAT Margin |
|
1.76% |
3.53% |
0.45% |
0.27% |
0.78% |
1.85% |
Net Nonoperating Expense Percent (NNEP) |
|
-9.30% |
919.12% |
-0.34% |
2.14% |
6.03% |
-0.60% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
0.16% |
0.49% |
1.20% |
Cost of Revenue to Revenue |
|
65.45% |
66.96% |
67.49% |
68.12% |
68.26% |
64.89% |
SG&A Expenses to Revenue |
|
32.56% |
29.72% |
31.78% |
31.55% |
30.11% |
30.92% |
R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
|
32.04% |
27.99% |
31.62% |
31.50% |
30.63% |
30.93% |
Earnings before Interest and Taxes (EBIT) |
|
20 |
38 |
51 |
6.46 |
21 |
116 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
53 |
68 |
135 |
95 |
102 |
190 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
80.56 |
0.00 |
1.75 |
1.77 |
1.94 |
1.83 |
Price to Tangible Book Value (P/TBV) |
|
80.56 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Price to Revenue (P/Rev) |
|
0.52 |
0.56 |
1.01 |
0.88 |
0.90 |
0.91 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
57.99 |
0.00 |
0.00 |
80.45 |
Dividend Yield |
|
0.00% |
0.00% |
1.33% |
1.42% |
1.43% |
1.73% |
Earnings Yield |
|
0.00% |
0.00% |
1.72% |
0.00% |
0.00% |
1.24% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
2.32 |
1.23 |
1.23 |
1.28 |
1.28 |
Enterprise Value to Revenue (EV/Rev) |
|
0.50 |
1.36 |
2.34 |
2.02 |
1.99 |
1.91 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
7.26 |
15.30 |
20.36 |
29.87 |
28.01 |
14.18 |
Enterprise Value to EBIT (EV/EBIT) |
|
19.13 |
27.43 |
54.28 |
439.97 |
134.51 |
23.27 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
28.19 |
38.60 |
524.74 |
760.25 |
255.72 |
103.20 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
24.29 |
37.40 |
56.98 |
59.01 |
37.41 |
25.34 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
34.54 |
17.90 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.00 |
0.00 |
0.59 |
0.64 |
0.66 |
0.56 |
Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.58 |
0.62 |
0.63 |
0.54 |
Financial Leverage |
|
-1.04 |
0.02 |
0.56 |
0.58 |
0.60 |
0.57 |
Leverage Ratio |
|
1.04 |
2.86 |
1.88 |
1.93 |
1.97 |
1.98 |
Compound Leverage Factor |
|
-1.33 |
-0.76 |
0.60 |
-11.31 |
-3.63 |
1.19 |
Debt to Total Capital |
|
0.00% |
100.00% |
37.26% |
38.90% |
39.60% |
35.85% |
Short-Term Debt to Total Capital |
|
0.00% |
0.98% |
0.93% |
1.31% |
1.25% |
1.06% |
Long-Term Debt to Total Capital |
|
0.00% |
99.02% |
36.32% |
37.60% |
38.35% |
34.79% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
98.83% |
-1.14% |
33.02% |
31.50% |
31.17% |
31.68% |
Common Equity to Total Capital |
|
1.17% |
0.00% |
29.73% |
29.59% |
29.22% |
32.47% |
Debt to EBITDA |
|
0.00 |
9.36 |
6.29 |
9.71 |
8.86 |
4.09 |
Net Debt to EBITDA |
|
0.00 |
9.14 |
5.98 |
8.94 |
8.36 |
3.79 |
Long-Term Debt to EBITDA |
|
0.00 |
9.26 |
6.13 |
9.38 |
8.58 |
3.97 |
Debt to NOPAT |
|
0.00 |
23.60 |
162.14 |
247.11 |
80.92 |
29.75 |
Net Debt to NOPAT |
|
0.00 |
23.05 |
154.17 |
227.62 |
76.28 |
27.60 |
Long-Term Debt to NOPAT |
|
0.00 |
23.37 |
158.08 |
238.81 |
78.36 |
28.87 |
Altman Z-Score |
|
17.39 |
1.58 |
0.97 |
0.97 |
1.01 |
1.09 |
Noncontrolling Interest Sharing Ratio |
|
98.83% |
98.83% |
56.28% |
52.09% |
51.59% |
50.50% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
Current Ratio |
|
8.48 |
1.71 |
1.48 |
1.57 |
1.42 |
1.11 |
Quick Ratio |
|
6.33 |
1.20 |
0.96 |
0.92 |
0.83 |
0.63 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
0.00 |
-440 |
0.00 |
-55 |
83 |
150 |
Operating Cash Flow to CapEx |
|
242.45% |
0.00% |
285.57% |
61.30% |
187.94% |
158.25% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-9.09 |
0.00 |
-1.23 |
1.37 |
3.26 |
Operating Cash Flow to Interest Expense |
|
0.34 |
0.58 |
1.39 |
1.08 |
1.26 |
2.30 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.20 |
1.10 |
0.91 |
-0.68 |
0.59 |
0.85 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
1.74 |
1.26 |
0.45 |
0.51 |
0.51 |
0.51 |
Accounts Receivable Turnover |
|
0.00 |
0.00 |
9.46 |
10.50 |
10.57 |
11.05 |
Inventory Turnover |
|
0.00 |
0.00 |
11.44 |
9.71 |
8.82 |
8.88 |
Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Accounts Payable Turnover |
|
4,389.90 |
20.94 |
10.44 |
9.15 |
8.23 |
6.64 |
Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
38.59 |
34.78 |
34.53 |
33.02 |
Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
31.91 |
37.58 |
41.39 |
41.12 |
Days Payable Outstanding (DPO) |
|
0.08 |
17.43 |
34.96 |
39.90 |
44.38 |
54.94 |
Cash Conversion Cycle (CCC) |
|
-0.08 |
-17.43 |
35.55 |
32.45 |
31.55 |
19.20 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
Invested Capital |
|
-15 |
452 |
2,245 |
2,303 |
2,231 |
2,107 |
Invested Capital Turnover |
|
-50.53 |
3.52 |
0.53 |
0.62 |
0.63 |
0.65 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
467 |
0.00 |
58 |
-72 |
-124 |
Enterprise Value (EV) |
|
383 |
1,047 |
2,757 |
2,844 |
2,867 |
2,690 |
Market Capitalization |
|
403 |
429 |
1,192 |
1,244 |
1,298 |
1,285 |
Book Value per Share |
|
$0.09 |
$0.00 |
$4.96 |
$5.02 |
$4.77 |
$4.99 |
Tangible Book Value per Share |
|
$0.09 |
$0.00 |
($10.07) |
($9.36) |
($9.32) |
($8.27) |
Total Capital |
|
428 |
640 |
2,287 |
2,376 |
2,291 |
2,163 |
Total Debt |
|
0.00 |
640 |
852 |
924 |
907 |
775 |
Total Long-Term Debt |
|
0.00 |
634 |
831 |
893 |
879 |
752 |
Net Debt |
|
-443 |
625 |
810 |
851 |
855 |
719 |
Capital Expenditures (CapEx) |
|
6.50 |
-25 |
17 |
79 |
41 |
67 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.17 |
68 |
69 |
93 |
74 |
-1.14 |
Debt-free Net Working Capital (DFNWC) |
|
1.12 |
83 |
111 |
166 |
126 |
55 |
Net Working Capital (NWC) |
|
1.12 |
77 |
90 |
135 |
97 |
32 |
Net Nonoperating Expense (NNE) |
|
41 |
40 |
-2.74 |
18 |
51 |
-4.67 |
Net Nonoperating Obligations (NNO) |
|
-443 |
452 |
810 |
851 |
848 |
719 |
Total Depreciation and Amortization (D&A) |
|
33 |
30 |
85 |
89 |
81 |
74 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
0.02% |
8.83% |
5.87% |
6.60% |
5.15% |
-0.08% |
Debt-free Net Working Capital to Revenue |
|
0.14% |
10.79% |
9.42% |
11.77% |
8.77% |
3.90% |
Net Working Capital to Revenue |
|
0.14% |
9.97% |
7.61% |
9.57% |
6.77% |
2.27% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
$0.12 |
$0.26 |
$0.00 |
($0.31) |
$0.19 |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
55.88M |
76.68M |
80.09M |
81.08M |
82.10M |
Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.12 |
$0.25 |
$0.00 |
($0.31) |
$0.19 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
55.88M |
81.09M |
80.09M |
81.08M |
85.43M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.12 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
55.88M |
137.95M |
140.36M |
140.76M |
141.41M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
11 |
18 |
6.09 |
3.26 |
16 |
41 |
Normalized NOPAT Margin |
|
1.39% |
2.32% |
0.52% |
0.23% |
1.14% |
2.93% |
Pre Tax Income Margin |
|
-3.33% |
-1.33% |
1.36% |
-2.70% |
-2.73% |
4.93% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.44 |
0.79 |
1.46 |
0.15 |
0.35 |
2.51 |
NOPAT to Interest Expense |
|
0.30 |
0.56 |
0.15 |
0.08 |
0.19 |
0.57 |
EBIT Less CapEx to Interest Expense |
|
0.30 |
1.31 |
0.98 |
-1.62 |
-0.32 |
1.05 |
NOPAT Less CapEx to Interest Expense |
|
0.15 |
1.08 |
-0.34 |
-1.69 |
-0.49 |
-0.89 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
-43.81% |
-104.67% |
386.28% |
-190.67% |
-80.14% |
130.31% |
Augmented Payout Ratio |
|
-43.81% |
-104.67% |
386.28% |
-190.67% |
-80.14% |
130.31% |