Growth Metrics |
|
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
4.74% |
22.19% |
40.41% |
18.25% |
3.91% |
0.00% |
EBITDA Growth |
|
-1.17% |
366.88% |
93.80% |
-885.60% |
53.44% |
0.00% |
EBIT Growth |
|
-3.97% |
256.19% |
91.46% |
-956.72% |
58.01% |
0.00% |
NOPAT Growth |
|
-30.59% |
211.78% |
91.21% |
-555.31% |
139.74% |
0.00% |
Net Income Growth |
|
-18.95% |
274.30% |
93.67% |
-716.91% |
288.97% |
0.00% |
EPS Growth |
|
-42.11% |
337.50% |
95.63% |
-654.55% |
266.67% |
0.00% |
Operating Cash Flow Growth |
|
35.28% |
71.17% |
-14.28% |
41.57% |
59.66% |
0.00% |
Free Cash Flow Firm Growth |
|
212.89% |
-43.02% |
89.95% |
-274.17% |
0.00% |
0.00% |
Invested Capital Growth |
|
-11.74% |
27.37% |
5.48% |
74.98% |
0.00% |
0.00% |
Revenue Q/Q Growth |
|
1.17% |
4.83% |
7.03% |
6.81% |
0.00% |
0.00% |
EBITDA Q/Q Growth |
|
72.57% |
29.88% |
62.42% |
-11.90% |
0.00% |
0.00% |
EBIT Q/Q Growth |
|
111.87% |
35.12% |
54.37% |
-12.12% |
0.00% |
0.00% |
NOPAT Q/Q Growth |
|
35.99% |
-44.83% |
53.04% |
-12.12% |
0.00% |
0.00% |
Net Income Q/Q Growth |
|
21.73% |
-40.85% |
70.43% |
-8.95% |
0.00% |
0.00% |
EPS Q/Q Growth |
|
10.00% |
-44.12% |
78.38% |
-9.58% |
0.00% |
0.00% |
Operating Cash Flow Q/Q Growth |
|
10.85% |
76.24% |
724.82% |
-14.02% |
0.00% |
0.00% |
Free Cash Flow Firm Q/Q Growth |
|
27.91% |
46.34% |
82.50% |
0.00% |
0.00% |
0.00% |
Invested Capital Q/Q Growth |
|
-19.94% |
-16.41% |
-1.79% |
115.01% |
0.00% |
0.00% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
Gross Margin |
|
86.93% |
88.08% |
87.41% |
81.92% |
87.15% |
87.89% |
EBITDA Margin |
|
2.02% |
2.14% |
-0.98% |
-22.23% |
3.35% |
2.27% |
Operating Margin |
|
0.98% |
1.25% |
-1.41% |
-22.50% |
3.11% |
2.04% |
EBIT Margin |
|
1.61% |
1.75% |
-1.37% |
-22.50% |
3.11% |
2.04% |
Profit (Net Income) Margin |
|
0.98% |
1.27% |
-0.89% |
-19.73% |
3.78% |
1.01% |
Tax Burden Percent |
|
61.16% |
72.46% |
64.93% |
87.25% |
131.71% |
86.81% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.49% |
92.45% |
56.98% |
Effective Tax Rate |
|
38.84% |
27.54% |
0.00% |
0.00% |
-31.71% |
13.19% |
Return on Invested Capital (ROIC) |
|
5.06% |
7.69% |
-8.03% |
-119.45% |
72.14% |
0.00% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
3.55% |
6.05% |
-8.45% |
-96.77% |
82.05% |
0.00% |
Return on Net Nonoperating Assets (RNNOA) |
|
-2.42% |
-3.96% |
5.54% |
55.24% |
-29.11% |
0.00% |
Return on Equity (ROE) |
|
2.64% |
3.73% |
-2.49% |
-64.21% |
43.03% |
0.00% |
Cash Return on Invested Capital (CROIC) |
|
17.54% |
-16.38% |
-13.37% |
-173.98% |
-127.86% |
0.00% |
Operating Return on Assets (OROA) |
|
2.61% |
3.24% |
-2.51% |
-42.83% |
7.72% |
0.00% |
Return on Assets (ROA) |
|
1.60% |
2.35% |
-1.63% |
-37.55% |
9.39% |
0.00% |
Return on Common Equity (ROCE) |
|
2.45% |
3.52% |
-2.38% |
-62.02% |
43.95% |
0.00% |
Return on Equity Simple (ROE_SIMPLE) |
|
2.68% |
3.75% |
-2.42% |
-44.66% |
21.06% |
0.00% |
Net Operating Profit after Tax (NOPAT) |
|
10 |
15 |
-13 |
-152 |
33 |
14 |
NOPAT Margin |
|
0.60% |
0.90% |
-0.99% |
-15.75% |
4.09% |
1.77% |
Net Nonoperating Expense Percent (NNEP) |
|
1.51% |
1.65% |
0.42% |
-22.68% |
-9.91% |
0.00% |
Return On Investment Capital (ROIC_SIMPLE) |
|
1.52% |
2.46% |
-2.58% |
- |
- |
- |
Cost of Revenue to Revenue |
|
13.07% |
11.92% |
12.59% |
18.08% |
12.85% |
12.11% |
SG&A Expenses to Revenue |
|
7.27% |
6.61% |
9.55% |
26.48% |
5.39% |
5.32% |
R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
|
85.95% |
86.83% |
88.82% |
104.42% |
84.04% |
85.84% |
Earnings before Interest and Taxes (EBIT) |
|
28 |
29 |
-19 |
-217 |
25 |
16 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
35 |
36 |
-13 |
-215 |
27 |
18 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
3.69 |
4.84 |
5.20 |
6.45 |
3.06 |
0.00 |
Price to Tangible Book Value (P/TBV) |
|
6.11 |
8.63 |
8.25 |
11.52 |
20.29 |
0.00 |
Price to Revenue (P/Rev) |
|
1.35 |
1.64 |
1.91 |
2.85 |
0.55 |
0.57 |
Price to Earnings (P/E) |
|
163.09 |
117.81 |
0.00 |
0.00 |
14.35 |
54.40 |
Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Earnings Yield |
|
0.61% |
0.85% |
0.00% |
0.00% |
6.97% |
1.84% |
Enterprise Value to Invested Capital (EV/IC) |
|
9.90 |
10.90 |
13.26 |
15.36 |
4.26 |
0.00 |
Enterprise Value to Revenue (EV/Rev) |
|
1.10 |
1.43 |
1.67 |
2.58 |
0.48 |
0.00 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
54.16 |
66.81 |
0.00 |
0.00 |
14.42 |
0.00 |
Enterprise Value to EBIT (EV/EBIT) |
|
68.29 |
81.85 |
0.00 |
0.00 |
15.54 |
0.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
183.25 |
158.77 |
0.00 |
0.00 |
11.80 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
17.42 |
29.40 |
48.05 |
45.23 |
10.14 |
0.00 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
52.92 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.07 |
0.23 |
0.00 |
Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.07 |
0.23 |
0.00 |
Financial Leverage |
|
-0.68 |
-0.65 |
-0.66 |
-0.57 |
-0.35 |
0.00 |
Leverage Ratio |
|
1.65 |
1.59 |
1.53 |
1.71 |
2.29 |
0.00 |
Compound Leverage Factor |
|
1.65 |
1.59 |
1.53 |
1.72 |
2.12 |
0.00 |
Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
6.75% |
18.98% |
0.00% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.18% |
0.49% |
0.00% |
Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
6.56% |
18.49% |
0.00% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
7.06% |
7.57% |
3.84% |
4.83% |
-1.75% |
0.00% |
Common Equity to Total Capital |
|
92.94% |
92.43% |
96.16% |
88.43% |
82.76% |
0.00% |
Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
-0.15 |
1.23 |
0.00 |
Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
1.34 |
-1.86 |
0.00 |
Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
-0.15 |
1.20 |
0.00 |
Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
-0.21 |
1.01 |
0.00 |
Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
1.89 |
-1.52 |
0.00 |
Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
-0.21 |
0.98 |
0.00 |
Altman Z-Score |
|
4.91 |
6.02 |
7.38 |
7.38 |
4.26 |
0.00 |
Noncontrolling Interest Sharing Ratio |
|
7.30% |
5.85% |
4.46% |
3.40% |
-2.16% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
Current Ratio |
|
1.86 |
1.81 |
2.09 |
2.35 |
1.29 |
0.00 |
Quick Ratio |
|
1.80 |
1.76 |
2.03 |
2.30 |
1.25 |
0.00 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
36 |
-32 |
-22 |
-222 |
-59 |
0.00 |
Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
10,065.45% |
10,234.47% |
426.66% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-207.19 |
-30.91 |
0.00 |
Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
51.46 |
20.29 |
3.53 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
50.94 |
20.09 |
2.70 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
1.63 |
1.85 |
1.83 |
1.90 |
2.48 |
0.00 |
Accounts Receivable Turnover |
|
5.72 |
6.90 |
8.84 |
8.93 |
8.24 |
0.00 |
Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Fixed Asset Turnover |
|
973.59 |
580.54 |
343.98 |
207.43 |
169.73 |
0.00 |
Accounts Payable Turnover |
|
3.25 |
3.57 |
3.46 |
4.10 |
2.68 |
0.00 |
Days Sales Outstanding (DSO) |
|
63.79 |
52.88 |
41.30 |
40.90 |
44.28 |
0.00 |
Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Days Payable Outstanding (DPO) |
|
112.41 |
102.18 |
105.57 |
89.03 |
136.44 |
0.00 |
Cash Conversion Cycle (CCC) |
|
-48.62 |
-49.29 |
-64.27 |
-48.13 |
-92.16 |
0.00 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
Invested Capital |
|
192 |
218 |
171 |
162 |
93 |
0.00 |
Invested Capital Turnover |
|
8.47 |
8.52 |
8.14 |
7.58 |
17.63 |
0.00 |
Increase / (Decrease) in Invested Capital |
|
-26 |
47 |
8.89 |
69 |
93 |
0.00 |
Enterprise Value (EV) |
|
1,903 |
2,375 |
2,268 |
2,490 |
394 |
0.00 |
Market Capitalization |
|
2,346 |
2,719 |
2,596 |
2,755 |
449 |
449 |
Book Value per Share |
|
$5.29 |
$4.76 |
$4.37 |
$4.01 |
$1.53 |
$0.00 |
Tangible Book Value per Share |
|
$3.20 |
$2.67 |
$2.75 |
$2.25 |
$0.23 |
$0.00 |
Total Capital |
|
683 |
607 |
519 |
483 |
177 |
0.00 |
Total Debt |
|
0.00 |
0.00 |
0.00 |
33 |
34 |
0.00 |
Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
32 |
33 |
0.00 |
Net Debt |
|
-491 |
-390 |
-348 |
-288 |
-51 |
0.00 |
Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.55 |
0.38 |
5.71 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-105 |
-76 |
-60 |
-63 |
-41 |
0.00 |
Debt-free Net Working Capital (DFNWC) |
|
386 |
314 |
288 |
257 |
44 |
0.00 |
Net Working Capital (NWC) |
|
386 |
314 |
288 |
256 |
43 |
0.00 |
Net Nonoperating Expense (NNE) |
|
-6.66 |
-6.07 |
-1.32 |
38 |
2.52 |
6.00 |
Net Nonoperating Obligations (NNO) |
|
-491 |
-390 |
-348 |
-288 |
-51 |
0.00 |
Total Depreciation and Amortization (D&A) |
|
7.27 |
6.53 |
5.26 |
2.62 |
1.96 |
1.76 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
-6.07% |
-4.56% |
-4.45% |
-6.57% |
-4.97% |
0.00% |
Debt-free Net Working Capital to Revenue |
|
22.21% |
18.93% |
21.21% |
26.61% |
5.39% |
0.00% |
Net Working Capital to Revenue |
|
22.21% |
18.93% |
21.21% |
26.52% |
5.28% |
0.00% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.12 |
$0.20 |
($0.08) |
($1.83) |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic Shares Outstanding |
|
119.40M |
116.73M |
110.70M |
102.95M |
0.00 |
0.00 |
Adjusted Diluted Earnings per Share |
|
$0.11 |
$0.19 |
($0.08) |
($1.83) |
$0.00 |
$0.00 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
125.61M |
124.69M |
110.70M |
102.95M |
0.00 |
0.00 |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
120.51M |
118.57M |
115.00M |
108.17M |
0.00 |
0.00 |
Normalized Net Operating Profit after Tax (NOPAT) |
|
10 |
15 |
-13 |
-152 |
18 |
14 |
Normalized NOPAT Margin |
|
0.60% |
0.90% |
-0.99% |
-15.75% |
2.17% |
1.77% |
Pre Tax Income Margin |
|
1.61% |
1.75% |
-1.37% |
-22.61% |
2.87% |
1.16% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-203.21 |
13.24 |
2.32 |
NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-142.25 |
17.44 |
2.02 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-203.72 |
13.04 |
1.50 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-142.76 |
17.24 |
1.19 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
27.08% |
0.00% |
0.00% |
0.00% |
0.00% |
Augmented Payout Ratio |
|
0.00% |
27.08% |
0.00% |
-6.66% |
0.00% |
0.00% |