| Growth Metrics |
- |
- |
- |
| Revenue Growth |
28.89% |
13.86% |
16.42% |
| EBITDA Growth |
54.76% |
18.75% |
20.26% |
| EBIT Growth |
74.01% |
46.70% |
51.61% |
| NOPAT Growth |
-262.90% |
60.40% |
675.12% |
| Net Income Growth |
-254.79% |
39.02% |
1,931.81% |
| EPS Growth |
-47.06% |
-26.00% |
50.79% |
| Operating Cash Flow Growth |
652.03% |
15.23% |
5.36% |
| Free Cash Flow Firm Growth |
91.98% |
85.46% |
1,664.03% |
| Invested Capital Growth |
0.26% |
-1.30% |
-0.57% |
| Revenue Q/Q Growth |
5.32% |
2.96% |
3.26% |
| EBITDA Q/Q Growth |
-1.17% |
0.77% |
5.24% |
| EBIT Q/Q Growth |
-3.71% |
5.02% |
9.69% |
| NOPAT Q/Q Growth |
-154.73% |
42.30% |
21.39% |
| Net Income Q/Q Growth |
-116.22% |
47.91% |
43.90% |
| EPS Q/Q Growth |
-138.10% |
-1.61% |
26.19% |
| Operating Cash Flow Q/Q Growth |
12.83% |
-12.29% |
21.56% |
| Free Cash Flow Firm Q/Q Growth |
-148.76% |
75.82% |
17.05% |
| Invested Capital Q/Q Growth |
-0.34% |
-1.34% |
-1.06% |
| Profitability Metrics |
- |
- |
- |
| Gross Margin |
24.38% |
25.85% |
27.15% |
| EBITDA Margin |
19.73% |
20.58% |
21.26% |
| Operating Margin |
8.46% |
10.79% |
15.17% |
| EBIT Margin |
8.55% |
11.02% |
14.35% |
| Profit (Net Income) Margin |
-0.32% |
-0.17% |
2.73% |
| Tax Burden Percent |
-67.19% |
-18.33% |
64.42% |
| Interest Burden Percent |
5.64% |
8.59% |
29.53% |
| Effective Tax Rate |
167.19% |
118.33% |
35.58% |
| Return on Invested Capital (ROIC) |
-5.33% |
-2.12% |
12.32% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
0.93% |
0.22% |
3.76% |
| Return on Net Nonoperating Assets (RNNOA) |
3.79% |
1.05% |
-103.83% |
| Return on Equity (ROE) |
-1.54% |
-1.07% |
-91.51% |
| Cash Return on Invested Capital (CROIC) |
-5.59% |
-0.82% |
12.89% |
| Operating Return on Assets (OROA) |
4.17% |
5.57% |
7.33% |
| Return on Assets (ROA) |
-0.16% |
-0.09% |
1.40% |
| Return on Common Equity (ROCE) |
0.93% |
1.10% |
-548.48% |
| Return on Equity Simple (ROE_SIMPLE) |
2.07% |
0.89% |
-14.39% |
| Net Operating Profit after Tax (NOPAT) |
-38 |
-15 |
86 |
| NOPAT Margin |
-5.69% |
-1.98% |
9.77% |
| Net Nonoperating Expense Percent (NNEP) |
-6.26% |
-2.34% |
8.55% |
| Return On Investment Capital (ROIC_SIMPLE) |
-7.51% |
-3.03% |
11.23% |
| Cost of Revenue to Revenue |
75.62% |
74.15% |
72.85% |
| SG&A Expenses to Revenue |
5.27% |
6.01% |
5.39% |
| R&D to Revenue |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
15.92% |
15.06% |
11.99% |
| Earnings before Interest and Taxes (EBIT) |
57 |
83 |
126 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
131 |
156 |
187 |
| Valuation Ratios |
- |
- |
- |
| Price to Book Value (P/BV) |
0.00 |
0.00 |
0.00 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
0.60 |
0.36 |
1.03 |
| Price to Earnings (P/E) |
0.00 |
0.00 |
0.00 |
| Dividend Yield |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
1.71 |
1.60 |
2.54 |
| Enterprise Value to Revenue (EV/Rev) |
1.83 |
1.48 |
2.01 |
| Enterprise Value to EBITDA (EV/EBITDA) |
9.26 |
7.21 |
9.46 |
| Enterprise Value to EBIT (EV/EBIT) |
21.37 |
13.46 |
14.02 |
| Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
0.00 |
20.59 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
17.20 |
13.79 |
20.67 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
19.67 |
| Leverage & Solvency |
- |
- |
- |
| Debt to Equity |
4.56 |
5.68 |
-5.64 |
| Long-Term Debt to Equity |
4.51 |
5.62 |
-5.58 |
| Financial Leverage |
4.08 |
4.74 |
-27.59 |
| Leverage Ratio |
9.78 |
12.18 |
-65.59 |
| Compound Leverage Factor |
0.55 |
1.05 |
-19.37 |
| Debt to Total Capital |
82.00% |
85.02% |
121.56% |
| Short-Term Debt to Total Capital |
0.84% |
0.89% |
1.24% |
| Long-Term Debt to Total Capital |
81.16% |
84.13% |
120.32% |
| Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
32.09% |
34.64% |
0.24% |
| Common Equity to Total Capital |
-14.10% |
-19.66% |
-21.80% |
| Debt to EBITDA |
4.62 |
4.11 |
4.98 |
| Net Debt to EBITDA |
4.40 |
3.78 |
4.60 |
| Long-Term Debt to EBITDA |
4.57 |
4.06 |
4.92 |
| Debt to NOPAT |
-16.04 |
-42.74 |
10.83 |
| Net Debt to NOPAT |
-15.27 |
-39.29 |
10.01 |
| Long-Term Debt to NOPAT |
-15.87 |
-42.29 |
10.71 |
| Altman Z-Score |
0.73 |
0.65 |
0.91 |
| Noncontrolling Interest Sharing Ratio |
160.38% |
202.62% |
-499.34% |
| Liquidity Ratios |
- |
- |
- |
| Current Ratio |
1.04 |
1.03 |
1.05 |
| Quick Ratio |
0.16 |
0.12 |
0.12 |
| Cash Flow Metrics |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
-40 |
-5.75 |
90 |
| Operating Cash Flow to CapEx |
373.47% |
382.27% |
394.64% |
| Free Cash Flow to Firm to Interest Expense |
-0.74 |
-0.08 |
1.01 |
| Operating Cash Flow to Interest Expense |
1.32 |
1.07 |
0.96 |
| Operating Cash Flow Less CapEx to Interest Expense |
0.96 |
0.79 |
0.72 |
| Efficiency Ratios |
- |
- |
- |
| Asset Turnover |
0.49 |
0.51 |
0.51 |
| Accounts Receivable Turnover |
9.72 |
11.06 |
13.91 |
| Inventory Turnover |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
22.15 |
19.04 |
18.11 |
| Accounts Payable Turnover |
10.63 |
10.72 |
11.17 |
| Days Sales Outstanding (DSO) |
37.55 |
33.01 |
26.25 |
| Days Inventory Outstanding (DIO) |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
34.33 |
34.04 |
32.69 |
| Cash Conversion Cycle (CCC) |
3.22 |
-1.03 |
-6.44 |
| Capital & Investment Metrics |
- |
- |
- |
| Invested Capital |
709 |
700 |
696 |
| Invested Capital Turnover |
0.94 |
1.07 |
1.26 |
| Increase / (Decrease) in Invested Capital |
1.82 |
-9.19 |
-4.02 |
| Enterprise Value (EV) |
1,213 |
1,121 |
1,769 |
| Market Capitalization |
400 |
273 |
907 |
| Book Value per Share |
($1.37) |
($1.93) |
($2.16) |
| Tangible Book Value per Share |
($10.03) |
($10.39) |
($10.16) |
| Total Capital |
738 |
751 |
765 |
| Total Debt |
605 |
639 |
930 |
| Total Long-Term Debt |
599 |
632 |
921 |
| Net Debt |
576 |
587 |
861 |
| Capital Expenditures (CapEx) |
19 |
21 |
22 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
-0.37 |
-16 |
-6.77 |
| Debt-free Net Working Capital (DFNWC) |
29 |
36 |
63 |
| Net Working Capital (NWC) |
22 |
29 |
53 |
| Net Nonoperating Expense (NNE) |
-36 |
-14 |
62 |
| Net Nonoperating Obligations (NNO) |
576 |
587 |
861 |
| Total Depreciation and Amortization (D&A) |
74 |
72 |
61 |
| Debt-free, Cash-free Net Working Capital to Revenue |
-0.06% |
-2.06% |
-0.77% |
| Debt-free Net Working Capital to Revenue |
4.32% |
4.76% |
7.15% |
| Net Working Capital to Revenue |
3.39% |
3.87% |
6.07% |
| Earnings Adjustments |
- |
- |
- |
| Adjusted Basic Earnings per Share |
($0.50) |
($0.63) |
($0.31) |
| Adjusted Weighted Average Basic Shares Outstanding |
78.23M |
78.33M |
77.99M |
| Adjusted Diluted Earnings per Share |
($0.50) |
($0.63) |
($0.31) |
| Adjusted Weighted Average Diluted Shares Outstanding |
78.23M |
78.33M |
77.99M |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
78.89M |
75.79M |
79.52M |
| Normalized Net Operating Profit after Tax (NOPAT) |
39 |
57 |
86 |
| Normalized NOPAT Margin |
5.92% |
7.55% |
9.77% |
| Pre Tax Income Margin |
0.48% |
0.95% |
4.24% |
| Debt Service Ratios |
- |
- |
- |
| EBIT to Interest Expense |
1.06 |
1.09 |
1.42 |
| NOPAT to Interest Expense |
-0.70 |
-0.20 |
0.97 |
| EBIT Less CapEx to Interest Expense |
0.71 |
0.81 |
1.18 |
| NOPAT Less CapEx to Interest Expense |
-1.06 |
-0.48 |
0.72 |
| Payout Ratios |
- |
- |
- |
| Dividend Payout Ratio |
-532.98% |
-1,885.43% |
98.46% |
| Augmented Payout Ratio |
-880.33% |
-1,981.24% |
104.87% |