| Growth Metrics |
- |
- |
- |
| Revenue Growth |
37.06% |
9.78% |
0.62% |
| EBITDA Growth |
60.94% |
-20.30% |
-48.24% |
| EBIT Growth |
63.34% |
-28.17% |
-63.47% |
| NOPAT Growth |
60.78% |
-23.86% |
-47.79% |
| Net Income Growth |
52.77% |
-36.82% |
-89.63% |
| EPS Growth |
45.70% |
-36.25% |
-89.46% |
| Operating Cash Flow Growth |
53.63% |
-8.34% |
-5.49% |
| Free Cash Flow Firm Growth |
-295.05% |
40.88% |
205.43% |
| Invested Capital Growth |
51.93% |
22.49% |
-6.22% |
| Revenue Q/Q Growth |
6.54% |
1.34% |
-0.68% |
| EBITDA Q/Q Growth |
25.32% |
-16.18% |
-6.52% |
| EBIT Q/Q Growth |
25.08% |
-19.30% |
-10.15% |
| NOPAT Q/Q Growth |
17.42% |
-14.74% |
-0.77% |
| Net Income Q/Q Growth |
21.96% |
-22.53% |
-38.31% |
| EPS Q/Q Growth |
22.75% |
-22.91% |
-36.54% |
| Operating Cash Flow Q/Q Growth |
14.12% |
-8.69% |
6.73% |
| Free Cash Flow Firm Q/Q Growth |
-42.04% |
29.02% |
25.23% |
| Invested Capital Q/Q Growth |
6.83% |
-0.32% |
-2.58% |
| Profitability Metrics |
- |
- |
- |
| Gross Margin |
86.54% |
86.72% |
86.14% |
| EBITDA Margin |
31.53% |
22.89% |
11.78% |
| Operating Margin |
26.70% |
17.52% |
6.36% |
| EBIT Margin |
26.78% |
17.52% |
6.36% |
| Profit (Net Income) Margin |
17.21% |
9.91% |
1.02% |
| Tax Burden Percent |
76.60% |
80.95% |
115.72% |
| Interest Burden Percent |
83.90% |
69.82% |
13.87% |
| Effective Tax Rate |
23.40% |
19.05% |
-15.72% |
| Return on Invested Capital (ROIC) |
16.17% |
9.18% |
4.49% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
9.39% |
2.65% |
-4.34% |
| Return on Net Nonoperating Assets (RNNOA) |
5.71% |
1.95% |
-3.38% |
| Return on Equity (ROE) |
21.88% |
11.13% |
1.11% |
| Cash Return on Invested Capital (CROIC) |
-25.05% |
-11.04% |
10.91% |
| Operating Return on Assets (OROA) |
16.01% |
9.02% |
3.15% |
| Return on Assets (ROA) |
10.29% |
5.10% |
0.51% |
| Return on Common Equity (ROCE) |
21.89% |
11.12% |
1.11% |
| Return on Equity Simple (ROE_SIMPLE) |
19.09% |
10.33% |
1.15% |
| Net Operating Profit after Tax (NOPAT) |
55 |
42 |
22 |
| NOPAT Margin |
20.45% |
14.19% |
7.36% |
| Net Nonoperating Expense Percent (NNEP) |
6.78% |
6.53% |
8.83% |
| Return On Investment Capital (ROIC_SIMPLE) |
12.32% |
8.00% |
4.34% |
| Cost of Revenue to Revenue |
13.46% |
13.28% |
13.86% |
| SG&A Expenses to Revenue |
29.46% |
31.66% |
33.72% |
| R&D to Revenue |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
59.84% |
69.20% |
79.77% |
| Earnings before Interest and Taxes (EBIT) |
72 |
51 |
19 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
84 |
67 |
35 |
| Valuation Ratios |
- |
- |
- |
| Price to Book Value (P/BV) |
2.48 |
2.02 |
1.52 |
| Price to Tangible Book Value (P/TBV) |
20.32 |
17.93 |
10.54 |
| Price to Revenue (P/Rev) |
2.24 |
1.93 |
1.35 |
| Price to Earnings (P/E) |
13.00 |
19.42 |
132.93 |
| Dividend Yield |
0.29% |
0.38% |
0.56% |
| Earnings Yield |
7.69% |
5.15% |
0.75% |
| Enterprise Value to Invested Capital (EV/IC) |
1.87 |
1.57 |
1.29 |
| Enterprise Value to Revenue (EV/Rev) |
2.86 |
2.68 |
2.05 |
| Enterprise Value to EBITDA (EV/EBITDA) |
9.07 |
11.69 |
17.41 |
| Enterprise Value to EBIT (EV/EBIT) |
10.68 |
15.27 |
32.22 |
| Enterprise Value to NOPAT (EV/NOPAT) |
13.98 |
18.87 |
27.84 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
11.87 |
13.30 |
10.84 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
11.46 |
| Leverage & Solvency |
- |
- |
- |
| Debt to Equity |
0.84 |
0.85 |
0.91 |
| Long-Term Debt to Equity |
0.79 |
0.77 |
0.83 |
| Financial Leverage |
0.61 |
0.74 |
0.78 |
| Leverage Ratio |
2.13 |
2.18 |
2.20 |
| Compound Leverage Factor |
1.78 |
1.52 |
0.30 |
| Debt to Total Capital |
45.58% |
46.01% |
47.52% |
| Short-Term Debt to Total Capital |
2.68% |
4.38% |
3.76% |
| Long-Term Debt to Total Capital |
42.90% |
41.63% |
43.75% |
| Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
0.11% |
-0.05% |
-0.05% |
| Common Equity to Total Capital |
54.31% |
54.04% |
52.53% |
| Debt to EBITDA |
2.40 |
3.57 |
6.84 |
| Net Debt to EBITDA |
1.97 |
3.25 |
5.91 |
| Long-Term Debt to EBITDA |
2.26 |
3.23 |
6.30 |
| Debt to NOPAT |
3.70 |
5.75 |
10.95 |
| Net Debt to NOPAT |
3.04 |
5.25 |
9.46 |
| Long-Term Debt to NOPAT |
3.48 |
5.20 |
10.08 |
| Altman Z-Score |
2.70 |
2.23 |
1.84 |
| Noncontrolling Interest Sharing Ratio |
-0.03% |
0.04% |
-0.09% |
| Liquidity Ratios |
- |
- |
- |
| Current Ratio |
1.62 |
0.78 |
0.98 |
| Quick Ratio |
1.42 |
0.65 |
0.79 |
| Cash Flow Metrics |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
-85 |
-50 |
53 |
| Operating Cash Flow to CapEx |
483.79% |
163.62% |
246.94% |
| Free Cash Flow to Firm to Interest Expense |
-7.10 |
-3.15 |
3.17 |
| Operating Cash Flow to Interest Expense |
5.40 |
3.71 |
3.35 |
| Operating Cash Flow Less CapEx to Interest Expense |
4.28 |
1.44 |
1.99 |
| Efficiency Ratios |
- |
- |
- |
| Asset Turnover |
0.60 |
0.51 |
0.49 |
| Accounts Receivable Turnover |
33.29 |
32.01 |
38.37 |
| Inventory Turnover |
10.99 |
9.39 |
9.02 |
| Fixed Asset Turnover |
1.34 |
1.16 |
1.05 |
| Accounts Payable Turnover |
7.28 |
6.73 |
6.98 |
| Days Sales Outstanding (DSO) |
10.97 |
11.40 |
9.51 |
| Days Inventory Outstanding (DIO) |
33.21 |
38.86 |
40.47 |
| Days Payable Outstanding (DPO) |
50.12 |
54.25 |
52.31 |
| Cash Conversion Cycle (CCC) |
-5.95 |
-3.98 |
-2.33 |
| Capital & Investment Metrics |
- |
- |
- |
| Invested Capital |
408 |
500 |
469 |
| Invested Capital Turnover |
0.79 |
0.65 |
0.61 |
| Increase / (Decrease) in Invested Capital |
140 |
92 |
-31 |
| Enterprise Value (EV) |
765 |
786 |
606 |
| Market Capitalization |
598 |
568 |
400 |
| Book Value per Share |
$26.10 |
$29.89 |
$29.27 |
| Tangible Book Value per Share |
$3.19 |
$3.36 |
$4.22 |
| Total Capital |
444 |
521 |
501 |
| Total Debt |
202 |
240 |
238 |
| Total Long-Term Debt |
191 |
217 |
219 |
| Net Debt |
166 |
219 |
206 |
| Capital Expenditures (CapEx) |
13 |
36 |
23 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
-4.42 |
-8.69 |
-14 |
| Debt-free Net Working Capital (DFNWC) |
32 |
12 |
18 |
| Net Working Capital (NWC) |
20 |
-11 |
-0.79 |
| Net Nonoperating Expense (NNE) |
8.68 |
13 |
19 |
| Net Nonoperating Obligations (NNO) |
166 |
219 |
206 |
| Total Depreciation and Amortization (D&A) |
13 |
16 |
16 |
| Debt-free, Cash-free Net Working Capital to Revenue |
-1.65% |
-2.96% |
-4.83% |
| Debt-free Net Working Capital to Revenue |
11.79% |
4.20% |
6.12% |
| Net Working Capital to Revenue |
7.35% |
-3.58% |
-0.27% |
| Earnings Adjustments |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$4.91 |
$3.13 |
$0.33 |
| Adjusted Weighted Average Basic Shares Outstanding |
9.38M |
9.34M |
9.25M |
| Adjusted Diluted Earnings per Share |
$4.91 |
$3.13 |
$0.33 |
| Adjusted Weighted Average Diluted Shares Outstanding |
9.38M |
9.34M |
9.25M |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
9.23M |
9.36M |
8.90M |
| Normalized Net Operating Profit after Tax (NOPAT) |
55 |
54 |
39 |
| Normalized NOPAT Margin |
20.59% |
18.49% |
13.11% |
| Pre Tax Income Margin |
22.47% |
12.24% |
0.88% |
| Debt Service Ratios |
- |
- |
- |
| EBIT to Interest Expense |
6.00 |
3.23 |
1.13 |
| NOPAT to Interest Expense |
4.58 |
2.62 |
1.30 |
| EBIT Less CapEx to Interest Expense |
4.88 |
0.96 |
-0.23 |
| NOPAT Less CapEx to Interest Expense |
3.46 |
0.35 |
-0.05 |
| Payout Ratios |
- |
- |
- |
| Dividend Payout Ratio |
3.87% |
9.44% |
76.28% |
| Augmented Payout Ratio |
36.65% |
17.08% |
759.05% |