| Growth Metrics |
|
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
-7.21% |
0.19% |
-5.14% |
1.00% |
| EBITDA Growth |
|
0.00% |
-7.30% |
-51.14% |
-146.87% |
-1,165.32% |
| EBIT Growth |
|
0.00% |
37.04% |
-79.06% |
-485.71% |
-489.68% |
| NOPAT Growth |
|
0.00% |
77.76% |
-84.66% |
-605.94% |
-438.97% |
| Net Income Growth |
|
0.00% |
90.00% |
-113.53% |
-1,203.57% |
-200.21% |
| EPS Growth |
|
0.00% |
90.00% |
-113.88% |
-1,165.52% |
-194.55% |
| Operating Cash Flow Growth |
|
0.00% |
-51.30% |
103.63% |
56.06% |
-56.81% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
113.27% |
-11.56% |
-12.73% |
| Invested Capital Growth |
|
0.00% |
0.00% |
-11.98% |
-16.71% |
-39.13% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-9.38% |
-1.32% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-3,022.73% |
4.59% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-74.39% |
4.36% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-63.21% |
4.59% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-9.50% |
2.83% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-9.23% |
3.83% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
-5.55% |
-0.11% |
7,466.67% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-0.16% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-6.49% |
-8.53% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
| Gross Margin |
|
19.77% |
25.53% |
20.78% |
19.81% |
18.50% |
| EBITDA Margin |
|
9.91% |
9.90% |
4.83% |
-2.38% |
-29.87% |
| Operating Margin |
|
3.74% |
6.60% |
1.13% |
-6.00% |
-32.04% |
| EBIT Margin |
|
4.47% |
6.60% |
1.38% |
-5.61% |
-32.74% |
| Profit (Net Income) Margin |
|
3.21% |
6.56% |
-0.89% |
-12.18% |
-36.21% |
| Tax Burden Percent |
|
71.85% |
99.57% |
82.62% |
119.45% |
100.33% |
| Interest Burden Percent |
|
99.85% |
99.89% |
-77.81% |
181.88% |
110.25% |
| Effective Tax Rate |
|
28.15% |
21.98% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
0.00% |
9.04% |
0.74% |
-4.35% |
-32.06% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
-62.79% |
-8.62% |
-24.50% |
-71.91% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
2.10% |
-1.73% |
-17.01% |
-70.35% |
| Return on Equity (ROE) |
|
0.00% |
11.14% |
-1.00% |
-21.36% |
-102.41% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-190.96% |
13.48% |
13.89% |
16.58% |
| Operating Return on Assets (OROA) |
|
0.00% |
4.37% |
0.91% |
-3.82% |
-28.33% |
| Return on Assets (ROA) |
|
0.00% |
4.34% |
-0.58% |
-8.30% |
-31.33% |
| Return on Common Equity (ROCE) |
|
0.00% |
11.14% |
-1.00% |
-21.36% |
-102.41% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
5.57% |
-1.47% |
-24.11% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
82 |
146 |
22 |
-113 |
-611 |
| NOPAT Margin |
|
2.69% |
5.15% |
0.79% |
-4.20% |
-22.43% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
71.83% |
9.36% |
20.15% |
39.85% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
4.37% |
0.68% |
-4.56% |
-37.79% |
| Cost of Revenue to Revenue |
|
80.23% |
74.47% |
79.22% |
80.19% |
81.50% |
| SG&A Expenses to Revenue |
|
9.91% |
14.67% |
15.76% |
20.79% |
16.76% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
16.03% |
18.94% |
19.65% |
25.82% |
50.54% |
| Earnings before Interest and Taxes (EBIT) |
|
137 |
187 |
39 |
-151 |
-892 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
303 |
281 |
137 |
-64 |
-814 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
1.81 |
1.23 |
2.83 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
1.09 |
0.62 |
0.59 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
1.61 |
1.13 |
1.71 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
1.61 |
0.99 |
0.91 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
33.40 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
116.90 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
204.58 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
27.21 |
10.19 |
21.78 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
11.20 |
7.40 |
7.83 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.93 |
0.83 |
1.87 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.91 |
0.77 |
1.86 |
| Financial Leverage |
|
0.00 |
-0.03 |
0.20 |
0.69 |
0.98 |
| Leverage Ratio |
|
0.00 |
1.28 |
1.70 |
2.57 |
3.27 |
| Compound Leverage Factor |
|
0.00 |
1.28 |
-1.33 |
4.68 |
3.60 |
| Debt to Total Capital |
|
0.00% |
0.00% |
48.15% |
45.22% |
65.14% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.79% |
3.01% |
0.30% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
47.36% |
42.21% |
64.84% |
| Preferred Equity to Total Capital |
|
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% |
| Common Equity to Total Capital |
|
0.00% |
100.00% |
51.85% |
54.78% |
34.86% |
| Debt to EBITDA |
|
0.00 |
0.00 |
11.60 |
-17.49 |
-1.29 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
10.81 |
-15.65 |
-1.08 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
11.41 |
-16.33 |
-1.29 |
| Debt to NOPAT |
|
0.00 |
0.00 |
71.07 |
-9.92 |
-1.72 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
66.22 |
-8.88 |
-1.44 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
69.91 |
-9.26 |
-1.72 |
| Altman Z-Score |
|
0.00 |
0.00 |
1.50 |
0.91 |
-0.36 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
1.78 |
1.61 |
1.00 |
0.98 |
| Quick Ratio |
|
0.00 |
1.62 |
1.41 |
0.82 |
0.84 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-3,085 |
409 |
362 |
316 |
| Operating Cash Flow to CapEx |
|
648.09% |
153.15% |
529.56% |
1,051.20% |
450.40% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
849.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
718.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.66 |
0.66 |
0.68 |
0.87 |
| Accounts Receivable Turnover |
|
0.00 |
2.78 |
2.83 |
3.27 |
4.36 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
16.40 |
17.81 |
| Accounts Payable Turnover |
|
0.00 |
25.92 |
21.01 |
15.95 |
26.44 |
| Days Sales Outstanding (DSO) |
|
0.00 |
131.51 |
129.10 |
111.54 |
83.71 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
0.00 |
14.08 |
17.38 |
22.88 |
13.81 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
117.43 |
111.72 |
88.66 |
69.91 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
3,231 |
2,844 |
2,368 |
1,442 |
| Invested Capital Turnover |
|
0.00 |
1.76 |
0.94 |
1.03 |
1.43 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
3,231 |
-387 |
-475 |
-927 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
4,583 |
2,679 |
2,472 |
| Market Capitalization |
|
0.00 |
0.00 |
3,099 |
1,673 |
1,594 |
| Book Value per Share |
|
$0.00 |
$0.00 |
$19.30 |
$15.19 |
$6.10 |
| Tangible Book Value per Share |
|
$0.00 |
$0.00 |
($8.48) |
($11.19) |
($11.02) |
| Total Capital |
|
0.00 |
3,343 |
3,306 |
2,487 |
1,616 |
| Total Debt |
|
0.00 |
0.00 |
1,592 |
1,125 |
1,053 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
1,566 |
1,050 |
1,048 |
| Net Debt |
|
0.00 |
-112 |
1,483 |
1,006 |
878 |
| Capital Expenditures (CapEx) |
|
26 |
54 |
32 |
25 |
25 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
436 |
390 |
-45 |
-186 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
548 |
499 |
74 |
-11 |
| Net Working Capital (NWC) |
|
0.00 |
548 |
472 |
-1.30 |
-16 |
| Net Nonoperating Expense (NNE) |
|
-16 |
-40 |
48 |
215 |
375 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
-112 |
1,130 |
1,006 |
878 |
| Total Depreciation and Amortization (D&A) |
|
166 |
94 |
98 |
87 |
78 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
15.36% |
13.72% |
-1.67% |
-6.83% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
19.31% |
17.54% |
2.73% |
-0.41% |
| Net Working Capital to Revenue |
|
0.00% |
19.31% |
16.62% |
-0.05% |
-0.59% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
($0.04) |
($3.67) |
($10.81) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
89.40M |
90.20M |
93.50M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($0.04) |
($3.67) |
($10.81) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
89.40M |
90.20M |
93.50M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
89.40M |
90.20M |
93.50M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
97 |
174 |
37 |
-78 |
-21 |
| Normalized NOPAT Margin |
|
3.17% |
6.13% |
1.31% |
-2.90% |
-0.79% |
| Pre Tax Income Margin |
|
4.46% |
6.59% |
-1.07% |
-10.20% |
-36.09% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
683.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
410.61 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
552.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
279.61 |
0.00 |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |