Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
-118.82% |
248.45% |
449.30% |
-123.33% |
475.53% |
64.07% |
-10.87% |
1.97% |
EBITDA Growth |
|
0.00% |
-204.93% |
40.43% |
361.84% |
-174.77% |
420.09% |
-14.70% |
-27.62% |
-22.85% |
EBIT Growth |
|
0.00% |
-165.99% |
-95.92% |
82.59% |
-103.52% |
265.22% |
-21.66% |
-42.43% |
-49.40% |
NOPAT Growth |
|
0.00% |
-156.56% |
-81.40% |
81.46% |
-92.10% |
335.20% |
-21.02% |
-43.20% |
-49.43% |
Net Income Growth |
|
0.00% |
-144.36% |
-94.97% |
80.27% |
-79.97% |
249.73% |
-21.51% |
-46.62% |
-58.70% |
EPS Growth |
|
0.00% |
87.29% |
-1,973.91% |
60.38% |
-151.85% |
186.34% |
-36.74% |
-69.70% |
-61.21% |
Operating Cash Flow Growth |
|
0.00% |
36.93% |
117.66% |
-19.54% |
-81.81% |
-317.43% |
252.33% |
-28.78% |
30.81% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
91.20% |
535.13% |
41.72% |
-45.80% |
254.07% |
-140.42% |
277.68% |
Invested Capital Growth |
|
0.00% |
6.51% |
-25.04% |
-17.34% |
-33.79% |
39.89% |
-6.98% |
35.43% |
-14.58% |
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 |
|
58.73% |
0.00% |
-79.20% |
71.11% |
0.00% |
70.34% |
80.92% |
75.00% |
71.73% |
EBITDA Margin |
|
60.04% |
0.00% |
-134.32% |
64.02% |
0.00% |
174.94% |
90.95% |
73.86% |
55.88% |
Operating Margin |
|
-69.40% |
0.00% |
-1,155.85% |
-39.02% |
0.00% |
140.90% |
67.83% |
43.22% |
21.44% |
EBIT Margin |
|
-62.17% |
0.00% |
-1,159.48% |
-36.75% |
0.00% |
141.09% |
67.36% |
43.51% |
21.59% |
Profit (Net Income) Margin |
|
-72.33% |
0.00% |
-1,233.11% |
-44.28% |
0.00% |
136.24% |
65.18% |
39.04% |
15.81% |
Tax Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Interest Burden Percent |
|
116.33% |
106.87% |
106.35% |
120.50% |
106.56% |
96.57% |
96.76% |
89.72% |
73.23% |
Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
|
-6.15% |
0.00% |
-30.73% |
-7.28% |
0.00% |
45.77% |
32.12% |
16.08% |
7.62% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
-15.22% |
0.00% |
-71.98% |
-17.94% |
0.00% |
42.20% |
27.69% |
10.89% |
1.92% |
Return on Net Nonoperating Assets (RNNOA) |
|
-7.55% |
0.00% |
-46.09% |
-13.22% |
0.00% |
31.09% |
10.94% |
4.67% |
1.04% |
Return on Equity (ROE) |
|
-13.70% |
-33.14% |
-76.82% |
-20.50% |
-52.25% |
76.86% |
43.05% |
20.75% |
8.66% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
-21.59% |
-2.11% |
11.71% |
22.06% |
12.51% |
39.35% |
-14.02% |
23.35% |
Operating Return on Assets (OROA) |
|
-6.99% |
0.00% |
-39.73% |
-8.92% |
0.00% |
41.40% |
28.32% |
13.86% |
6.56% |
Return on Assets (ROA) |
|
-8.13% |
0.00% |
-42.25% |
-10.74% |
0.00% |
39.98% |
27.40% |
12.43% |
4.80% |
Return on Common Equity (ROCE) |
|
-13.70% |
-33.14% |
-76.82% |
-20.50% |
-52.25% |
76.86% |
43.05% |
20.75% |
8.66% |
Return on Equity Simple (ROE_SIMPLE) |
|
-13.70% |
-32.81% |
-96.13% |
-22.32% |
-74.73% |
58.53% |
40.50% |
19.94% |
9.13% |
Net Operating Profit after Tax (NOPAT) |
|
-657 |
-1,685 |
-3,056 |
-567 |
-1,089 |
2,561 |
2,023 |
1,149 |
581 |
NOPAT Margin |
|
-48.58% |
0.00% |
-809.09% |
-27.31% |
0.00% |
140.90% |
67.83% |
43.22% |
21.44% |
Net Nonoperating Expense Percent (NNEP) |
|
9.07% |
18.47% |
41.25% |
10.66% |
21.01% |
3.56% |
4.43% |
5.19% |
5.70% |
Return On Investment Capital (ROIC_SIMPLE) |
|
-6.58% |
-15.95% |
-38.30% |
-8.76% |
-26.63% |
43.68% |
34.07% |
14.39% |
8.56% |
Cost of Revenue to Revenue |
|
41.27% |
0.00% |
179.20% |
28.89% |
0.00% |
29.66% |
19.08% |
25.00% |
28.27% |
SG&A Expenses to Revenue |
|
5.55% |
0.00% |
23.65% |
3.41% |
0.00% |
3.87% |
1.94% |
3.61% |
2.87% |
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 |
|
128.14% |
0.00% |
1,076.64% |
110.13% |
0.00% |
-70.56% |
13.09% |
31.78% |
50.29% |
Earnings before Interest and Taxes (EBIT) |
|
-840 |
-2,236 |
-4,380 |
-763 |
-1,552 |
2,564 |
2,009 |
1,156 |
585 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
812 |
-852 |
-507 |
1,328 |
-993 |
3,179 |
2,712 |
1,963 |
1,514 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.29 |
0.51 |
0.48 |
0.58 |
0.77 |
0.69 |
0.67 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.30 |
0.53 |
0.52 |
0.60 |
0.79 |
0.72 |
0.69 |
Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
3.67 |
1.01 |
0.00 |
1.34 |
1.24 |
1.35 |
1.16 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.31 |
1.90 |
3.45 |
7.34 |
Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
4.91% |
Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
76.10% |
52.70% |
29.01% |
13.63% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.48 |
0.59 |
0.59 |
0.60 |
0.73 |
0.75 |
0.73 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
10.79 |
2.00 |
0.00 |
2.14 |
1.49 |
2.31 |
1.88 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
3.12 |
0.00 |
1.22 |
1.64 |
3.13 |
3.36 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.52 |
2.21 |
5.32 |
8.70 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.52 |
2.19 |
5.35 |
8.76 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
1.10 |
1.39 |
5.05 |
0.00 |
2.47 |
4.80 |
3.04 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
4.55 |
2.12 |
5.56 |
1.79 |
0.00 |
2.86 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.40 |
0.45 |
0.65 |
0.57 |
0.85 |
0.39 |
0.24 |
0.53 |
0.44 |
Long-Term Debt to Equity |
|
0.39 |
0.44 |
0.63 |
0.53 |
0.77 |
0.33 |
0.15 |
0.48 |
0.37 |
Financial Leverage |
|
0.50 |
0.53 |
0.64 |
0.74 |
0.85 |
0.74 |
0.40 |
0.43 |
0.54 |
Leverage Ratio |
|
1.69 |
1.72 |
1.82 |
1.91 |
2.05 |
1.92 |
1.57 |
1.67 |
1.80 |
Compound Leverage Factor |
|
1.96 |
1.83 |
1.93 |
2.30 |
2.19 |
1.86 |
1.52 |
1.50 |
1.32 |
Debt to Total Capital |
|
28.49% |
31.06% |
39.27% |
36.38% |
45.88% |
27.85% |
19.18% |
34.83% |
30.78% |
Short-Term Debt to Total Capital |
|
0.68% |
0.48% |
0.92% |
2.39% |
4.25% |
3.71% |
6.71% |
3.61% |
5.27% |
Long-Term Debt to Total Capital |
|
27.81% |
30.58% |
38.36% |
33.99% |
41.63% |
24.13% |
12.47% |
31.23% |
25.51% |
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 |
|
71.51% |
68.94% |
60.73% |
63.62% |
54.12% |
72.15% |
80.82% |
65.17% |
69.22% |
Debt to EBITDA |
|
3.50 |
-3.85 |
-6.18 |
1.77 |
-1.89 |
0.51 |
0.42 |
1.42 |
1.38 |
Net Debt to EBITDA |
|
3.13 |
-3.53 |
-5.29 |
1.55 |
-1.69 |
0.46 |
0.28 |
1.31 |
1.29 |
Long-Term Debt to EBITDA |
|
3.42 |
-3.79 |
-6.03 |
1.66 |
-1.71 |
0.45 |
0.27 |
1.27 |
1.14 |
Debt to NOPAT |
|
-4.33 |
-1.95 |
-1.03 |
-4.15 |
-1.72 |
0.64 |
0.56 |
2.42 |
3.59 |
Net Debt to NOPAT |
|
-3.87 |
-1.78 |
-0.88 |
-3.63 |
-1.54 |
0.57 |
0.37 |
2.24 |
3.35 |
Long-Term Debt to NOPAT |
|
-4.23 |
-1.92 |
-1.00 |
-3.88 |
-1.56 |
0.55 |
0.37 |
2.17 |
2.98 |
Altman Z-Score |
|
0.00 |
0.00 |
-2.49 |
-1.35 |
-3.92 |
0.04 |
0.78 |
0.00 |
-0.16 |
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 |
|
0.48 |
0.59 |
0.85 |
0.81 |
0.42 |
0.40 |
0.80 |
0.76 |
0.57 |
Quick Ratio |
|
0.47 |
0.55 |
0.85 |
0.55 |
0.38 |
0.39 |
0.61 |
0.46 |
0.48 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
0.00 |
-2,380 |
-209 |
911 |
1,291 |
700 |
2,478 |
-1,002 |
1,780 |
Operating Cash Flow to CapEx |
|
656.97% |
115.60% |
278.40% |
296.40% |
99.10% |
-223.06% |
236.82% |
138.52% |
151.91% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-15.50 |
-0.75 |
5.83 |
12.69 |
7.95 |
38.07 |
-8.43 |
11.37 |
Operating Cash Flow to Interest Expense |
|
9.07 |
11.10 |
13.33 |
19.09 |
5.34 |
-13.41 |
27.62 |
10.78 |
10.70 |
Operating Cash Flow Less CapEx to Interest Expense |
|
7.69 |
1.50 |
8.54 |
12.65 |
-0.05 |
-19.42 |
15.96 |
3.00 |
3.66 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.11 |
0.00 |
0.03 |
0.24 |
0.00 |
0.29 |
0.42 |
0.32 |
0.30 |
Accounts Receivable Turnover |
|
5.41 |
0.00 |
1.40 |
8.94 |
0.00 |
9.02 |
12.22 |
10.06 |
9.77 |
Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
4.48 |
0.00 |
Fixed Asset Turnover |
|
0.13 |
0.00 |
0.04 |
0.30 |
0.00 |
0.38 |
0.51 |
0.38 |
0.36 |
Accounts Payable Turnover |
|
1.16 |
1.47 |
1.52 |
1.55 |
1.47 |
1.81 |
1.66 |
1.64 |
1.86 |
Days Sales Outstanding (DSO) |
|
67.45 |
0.00 |
260.18 |
40.85 |
0.00 |
40.48 |
29.88 |
36.29 |
37.35 |
Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
81.54 |
0.00 |
Days Payable Outstanding (DPO) |
|
315.14 |
248.09 |
239.93 |
235.02 |
247.95 |
201.76 |
219.39 |
223.09 |
196.18 |
Cash Conversion Cycle (CCC) |
|
-247.68 |
0.00 |
20.25 |
-194.18 |
0.00 |
-161.28 |
-189.51 |
-105.26 |
-158.83 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
10,675 |
11,370 |
8,523 |
7,045 |
4,665 |
6,526 |
6,070 |
8,220 |
7,022 |
Invested Capital Turnover |
|
0.13 |
0.00 |
0.04 |
0.27 |
0.00 |
0.32 |
0.47 |
0.37 |
0.36 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
695 |
-2,847 |
-1,478 |
-2,380 |
1,861 |
-456 |
2,150 |
-1,199 |
Enterprise Value (EV) |
|
0.00 |
0.00 |
4,074 |
4,147 |
2,742 |
3,893 |
4,439 |
6,151 |
5,091 |
Market Capitalization |
|
0.00 |
0.00 |
1,388 |
2,089 |
1,063 |
2,444 |
3,688 |
3,577 |
3,144 |
Book Value per Share |
|
$0.00 |
$13.34 |
$8.88 |
$7.48 |
$4.18 |
$7.98 |
$8.28 |
$9.44 |
$7.57 |
Tangible Book Value per Share |
|
$0.00 |
$12.97 |
$8.55 |
$7.16 |
$3.85 |
$7.67 |
$8.02 |
$9.06 |
$7.30 |
Total Capital |
|
9,981 |
10,562 |
7,980 |
6,472 |
4,089 |
5,863 |
5,937 |
7,982 |
6,783 |
Total Debt |
|
2,843 |
3,280 |
3,134 |
2,354 |
1,876 |
1,633 |
1,139 |
2,780 |
2,088 |
Total Long-Term Debt |
|
2,776 |
3,229 |
3,061 |
2,200 |
1,702 |
1,415 |
740 |
2,492 |
1,730 |
Net Debt |
|
2,543 |
3,006 |
2,686 |
2,058 |
1,679 |
1,450 |
750 |
2,574 |
1,947 |
Capital Expenditures (CapEx) |
|
189 |
1,474 |
1,332 |
1,007 |
548 |
529 |
759 |
924 |
1,103 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-306 |
-309 |
-192 |
-59 |
-176 |
-338 |
-103 |
-153 |
-125 |
Debt-free Net Working Capital (DFNWC) |
|
-259 |
-231 |
-1.61 |
44 |
-132 |
-269 |
213 |
43 |
2.43 |
Net Working Capital (NWC) |
|
-327 |
-281 |
-75 |
-111 |
-306 |
-486 |
-185 |
-245 |
-355 |
Net Nonoperating Expense (NNE) |
|
321 |
704 |
1,602 |
352 |
565 |
85 |
79 |
111 |
152 |
Net Nonoperating Obligations (NNO) |
|
3,538 |
4,088 |
3,677 |
2,927 |
2,452 |
2,295 |
1,271 |
3,018 |
2,326 |
Total Depreciation and Amortization (D&A) |
|
1,652 |
1,384 |
3,873 |
2,091 |
559 |
615 |
703 |
807 |
929 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
-22.62% |
0.00% |
-50.75% |
-2.84% |
0.00% |
-18.62% |
-3.47% |
-5.74% |
-4.63% |
Debt-free Net Working Capital to Revenue |
|
-19.18% |
0.00% |
-0.43% |
2.12% |
0.00% |
-14.78% |
7.16% |
1.61% |
0.09% |
Net Working Capital to Revenue |
|
-24.17% |
0.00% |
-19.79% |
-5.34% |
0.00% |
-26.75% |
-6.19% |
-9.22% |
-13.09% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
($0.23) |
($4.77) |
($1.89) |
($4.76) |
$4.15 |
$2.62 |
$1.05 |
$0.31 |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
545.79M |
550.15M |
529.40M |
530.04M |
579.48M |
550.89M |
545.64M |
611.82M |
Adjusted Diluted Earnings per Share |
|
$0.00 |
($0.23) |
($4.77) |
($1.89) |
($4.76) |
$4.11 |
$2.60 |
$1.04 |
$0.31 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
545.79M |
550.15M |
529.40M |
530.04M |
579.48M |
550.89M |
548.33M |
611.82M |
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 |
545.79M |
550.15M |
529.40M |
530.04M |
579.48M |
550.89M |
619.93M |
611.82M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
-657 |
-1,685 |
-3,056 |
-567 |
-1,089 |
415 |
1,231 |
854 |
656 |
Normalized NOPAT Margin |
|
-48.58% |
0.00% |
-809.09% |
-27.31% |
0.00% |
22.83% |
41.28% |
32.13% |
24.19% |
Pre Tax Income Margin |
|
-72.33% |
0.00% |
-1,233.11% |
-44.28% |
0.00% |
136.24% |
65.18% |
39.04% |
15.81% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
-6.12 |
-14.56 |
-15.75 |
-4.88 |
-15.25 |
29.12 |
30.85 |
9.73 |
3.74 |
NOPAT to Interest Expense |
|
-4.79 |
-10.97 |
-10.99 |
-3.63 |
-10.70 |
29.08 |
31.07 |
9.67 |
3.71 |
EBIT Less CapEx to Interest Expense |
|
-7.50 |
-24.16 |
-20.53 |
-11.32 |
-20.64 |
23.11 |
19.19 |
1.95 |
-3.31 |
NOPAT Less CapEx to Interest Expense |
|
-6.17 |
-20.57 |
-15.78 |
-10.07 |
-16.08 |
23.07 |
19.41 |
1.89 |
-3.33 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
-19.81% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
7.63% |
0.00% |
0.00% |
Augmented Payout Ratio |
|
-19.81% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
18.81% |
0.00% |
0.00% |