Growth Metrics |
- |
- |
- |
Revenue Growth |
-36.86% |
-21.71% |
-8.39% |
EBITDA Growth |
-122.36% |
-48.84% |
-30.88% |
EBIT Growth |
-294.58% |
-70.07% |
-37.01% |
NOPAT Growth |
-288.65% |
-72.29% |
-45.26% |
Net Income Growth |
-347.97% |
-70.93% |
-42.12% |
EPS Growth |
-352.54% |
-70.20% |
-42.61% |
Operating Cash Flow Growth |
-97.26% |
-10.09% |
15.26% |
Free Cash Flow Firm Growth |
121.26% |
-106.66% |
-56.66% |
Invested Capital Growth |
-7.86% |
5.28% |
0.30% |
Revenue Q/Q Growth |
-9.69% |
-7.81% |
-0.09% |
EBITDA Q/Q Growth |
-2,426.68% |
-22.28% |
5.12% |
EBIT Q/Q Growth |
-34.36% |
-41.93% |
5.49% |
NOPAT Q/Q Growth |
-44.18% |
-47.03% |
1.59% |
Net Income Q/Q Growth |
-38.29% |
-45.66% |
0.77% |
EPS Q/Q Growth |
-37.96% |
-44.86% |
0.00% |
Operating Cash Flow Q/Q Growth |
-61.40% |
-19.68% |
-0.22% |
Free Cash Flow Firm Q/Q Growth |
102.20% |
-115.06% |
-26.78% |
Invested Capital Q/Q Growth |
-3.55% |
9.18% |
5.21% |
Profitability Metrics |
- |
- |
- |
Gross Margin |
44.87% |
47.60% |
47.16% |
EBITDA Margin |
-4.97% |
14.05% |
21.50% |
Operating Margin |
-17.84% |
6.80% |
15.45% |
EBIT Margin |
-18.43% |
5.98% |
15.65% |
Profit (Net Income) Margin |
-17.38% |
4.42% |
11.92% |
Tax Burden Percent |
107.50% |
61.45% |
76.43% |
Interest Burden Percent |
87.69% |
120.37% |
99.63% |
Effective Tax Rate |
0.00% |
38.55% |
23.57% |
Return on Invested Capital (ROIC) |
-7.97% |
4.16% |
15.45% |
ROIC Less NNEP Spread (ROIC-NNEP) |
-0.80% |
3.64% |
15.13% |
Return on Net Nonoperating Assets (RNNOA) |
0.24% |
-1.17% |
-4.75% |
Return on Equity (ROE) |
-7.73% |
3.00% |
10.69% |
Cash Return on Invested Capital (CROIC) |
0.21% |
-0.98% |
15.15% |
Operating Return on Assets (OROA) |
-6.89% |
3.20% |
10.23% |
Return on Assets (ROA) |
-6.50% |
2.37% |
7.79% |
Return on Common Equity (ROCE) |
-7.73% |
3.00% |
10.69% |
Return on Equity Simple (ROE_SIMPLE) |
-8.15% |
2.96% |
10.43% |
Net Operating Profit after Tax (NOPAT) |
-50 |
27 |
96 |
NOPAT Margin |
-12.49% |
4.18% |
11.81% |
Net Nonoperating Expense Percent (NNEP) |
-7.17% |
0.52% |
0.31% |
Return On Investment Capital (ROIC_SIMPLE) |
-5.80% |
2.68% |
9.52% |
Cost of Revenue to Revenue |
55.13% |
52.40% |
52.84% |
SG&A Expenses to Revenue |
31.87% |
20.78% |
16.17% |
R&D to Revenue |
21.11% |
13.92% |
11.39% |
Operating Expenses to Revenue |
62.71% |
40.80% |
31.71% |
Earnings before Interest and Taxes (EBIT) |
-74 |
38 |
127 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
-20 |
89 |
175 |
Valuation Ratios |
- |
- |
- |
Price to Book Value (P/BV) |
1.46 |
1.77 |
1.64 |
Price to Tangible Book Value (P/TBV) |
2.44 |
3.02 |
2.65 |
Price to Revenue (P/Rev) |
3.11 |
2.64 |
1.88 |
Price to Earnings (P/E) |
0.00 |
59.71 |
15.76 |
Dividend Yield |
0.00% |
0.00% |
0.00% |
Earnings Yield |
0.00% |
1.67% |
6.34% |
Enterprise Value to Invested Capital (EV/IC) |
1.65 |
2.12 |
1.96 |
Enterprise Value to Revenue (EV/Rev) |
2.48 |
2.18 |
1.50 |
Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
15.51 |
6.98 |
Enterprise Value to EBIT (EV/EBIT) |
0.00 |
36.42 |
9.59 |
Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
52.12 |
12.71 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
359.02 |
13.66 |
10.81 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
748.54 |
0.00 |
12.96 |
Leverage & Solvency |
- |
- |
- |
Debt to Equity |
0.01 |
0.04 |
0.09 |
Long-Term Debt to Equity |
0.01 |
0.04 |
0.08 |
Financial Leverage |
-0.30 |
-0.32 |
-0.31 |
Leverage Ratio |
1.19 |
1.27 |
1.37 |
Compound Leverage Factor |
1.04 |
1.52 |
1.37 |
Debt to Total Capital |
1.02% |
4.10% |
7.84% |
Short-Term Debt to Total Capital |
0.20% |
0.64% |
0.63% |
Long-Term Debt to Total Capital |
0.81% |
3.46% |
7.21% |
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 |
98.98% |
95.90% |
92.16% |
Debt to EBITDA |
-0.44 |
0.45 |
0.45 |
Net Debt to EBITDA |
12.67 |
-3.30 |
-1.75 |
Long-Term Debt to EBITDA |
-0.35 |
0.38 |
0.42 |
Debt to NOPAT |
-0.18 |
1.53 |
0.82 |
Net Debt to NOPAT |
5.05 |
-11.10 |
-3.20 |
Long-Term Debt to NOPAT |
-0.14 |
1.29 |
0.76 |
Altman Z-Score |
6.31 |
6.65 |
4.99 |
Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
- |
- |
- |
Current Ratio |
6.27 |
6.18 |
4.75 |
Quick Ratio |
4.15 |
4.45 |
3.49 |
Cash Flow Metrics |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
1.33 |
-6.27 |
94 |
Operating Cash Flow to CapEx |
26.39% |
640.71% |
782.62% |
Free Cash Flow to Firm to Interest Expense |
1.55 |
-1.67 |
20.96 |
Operating Cash Flow to Interest Expense |
3.23 |
27.05 |
25.14 |
Operating Cash Flow Less CapEx to Interest Expense |
-9.02 |
22.83 |
21.93 |
Efficiency Ratios |
- |
- |
- |
Asset Turnover |
0.37 |
0.54 |
0.65 |
Accounts Receivable Turnover |
3.72 |
4.23 |
4.41 |
Inventory Turnover |
1.49 |
2.05 |
2.59 |
Fixed Asset Turnover |
5.59 |
9.49 |
12.60 |
Accounts Payable Turnover |
6.90 |
7.81 |
6.27 |
Days Sales Outstanding (DSO) |
98.22 |
86.26 |
82.86 |
Days Inventory Outstanding (DIO) |
245.26 |
178.38 |
140.75 |
Days Payable Outstanding (DPO) |
52.86 |
46.72 |
58.22 |
Cash Conversion Cycle (CCC) |
290.62 |
217.93 |
165.39 |
Capital & Investment Metrics |
- |
- |
- |
Invested Capital |
604 |
655 |
622 |
Invested Capital Turnover |
0.64 |
1.00 |
1.31 |
Increase / (Decrease) in Invested Capital |
-52 |
33 |
1.85 |
Enterprise Value (EV) |
997 |
1,386 |
1,220 |
Market Capitalization |
1,251 |
1,681 |
1,527 |
Book Value per Share |
$18.38 |
$20.00 |
$19.50 |
Tangible Book Value per Share |
$10.97 |
$11.72 |
$12.08 |
Total Capital |
866 |
991 |
1,008 |
Total Debt |
8.80 |
41 |
79 |
Total Long-Term Debt |
7.05 |
34 |
73 |
Net Debt |
-253 |
-295 |
-307 |
Capital Expenditures (CapEx) |
11 |
16 |
14 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
189 |
206 |
225 |
Debt-free Net Working Capital (DFNWC) |
451 |
542 |
610 |
Net Working Capital (NWC) |
449 |
535 |
604 |
Net Nonoperating Expense (NNE) |
20 |
-1.56 |
-0.89 |
Net Nonoperating Obligations (NNO) |
-253 |
-295 |
-307 |
Total Depreciation and Amortization (D&A) |
54 |
51 |
48 |
Debt-free, Cash-free Net Working Capital to Revenue |
46.99% |
32.38% |
27.65% |
Debt-free Net Working Capital to Revenue |
112.22% |
85.13% |
75.09% |
Net Working Capital to Revenue |
111.78% |
84.14% |
74.31% |
Earnings Adjustments |
- |
- |
- |
Adjusted Basic Earnings per Share |
($1.49) |
$0.59 |
$2.01 |
Adjusted Weighted Average Basic Shares Outstanding |
46.91M |
47.49M |
48.18M |
Adjusted Diluted Earnings per Share |
($1.49) |
$0.59 |
$1.98 |
Adjusted Weighted Average Diluted Shares Outstanding |
46.91M |
48.03M |
48.80M |
Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
46.71M |
47.08M |
47.28M |
Normalized Net Operating Profit after Tax (NOPAT) |
-50 |
28 |
96 |
Normalized NOPAT Margin |
-12.48% |
4.41% |
11.86% |
Pre Tax Income Margin |
-16.16% |
7.20% |
15.59% |
Debt Service Ratios |
- |
- |
- |
EBIT to Interest Expense |
-86.22 |
10.15 |
28.33 |
NOPAT to Interest Expense |
-58.40 |
7.09 |
21.38 |
EBIT Less CapEx to Interest Expense |
-98.48 |
5.93 |
25.12 |
NOPAT Less CapEx to Interest Expense |
-70.66 |
2.87 |
18.16 |
Payout Ratios |
- |
- |
- |
Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
Augmented Payout Ratio |
-38.65% |
83.96% |
52.37% |