| Growth Metrics |
- |
- |
- |
| Revenue Growth |
3.57% |
-15.09% |
-9.86% |
| EBITDA Growth |
-36.07% |
-60.71% |
9.87% |
| EBIT Growth |
-44.92% |
-84.55% |
-12.63% |
| NOPAT Growth |
-43.21% |
58.62% |
-95.42% |
| Net Income Growth |
-47.89% |
-82.32% |
-143.24% |
| EPS Growth |
-46.07% |
-81.55% |
-142.11% |
| Operating Cash Flow Growth |
-125.46% |
398.49% |
-46.56% |
| Free Cash Flow Firm Growth |
-238.32% |
229.88% |
-151.03% |
| Invested Capital Growth |
38.46% |
-1.83% |
11.62% |
| Revenue Q/Q Growth |
2.47% |
-10.26% |
-0.11% |
| EBITDA Q/Q Growth |
9.75% |
-55.75% |
38.83% |
| EBIT Q/Q Growth |
8.83% |
-80.77% |
12,036.54% |
| NOPAT Q/Q Growth |
-4.06% |
83.80% |
883.78% |
| Net Income Q/Q Growth |
-7.00% |
-77.49% |
26.43% |
| EPS Q/Q Growth |
-6.36% |
-76.54% |
27.27% |
| Operating Cash Flow Q/Q Growth |
-47.13% |
-20.19% |
4.94% |
| Free Cash Flow Firm Q/Q Growth |
8.51% |
71.15% |
18.57% |
| Invested Capital Q/Q Growth |
-1.03% |
-1.06% |
-2.21% |
| Profitability Metrics |
- |
- |
- |
| Gross Margin |
17.57% |
17.24% |
19.99% |
| EBITDA Margin |
5.99% |
2.77% |
3.38% |
| Operating Margin |
4.63% |
0.77% |
0.52% |
| EBIT Margin |
4.55% |
0.83% |
0.80% |
| Profit (Net Income) Margin |
3.56% |
0.74% |
-0.36% |
| Tax Burden Percent |
83.23% |
928.74% |
125.39% |
| Interest Burden Percent |
93.94% |
9.64% |
-35.32% |
| Effective Tax Rate |
16.77% |
-828.74% |
0.00% |
| Return on Invested Capital (ROIC) |
13.78% |
19.00% |
0.83% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
-1.83% |
-61.75% |
-5.09% |
| Return on Net Nonoperating Assets (RNNOA) |
-0.13% |
-16.52% |
-1.95% |
| Return on Equity (ROE) |
13.65% |
2.48% |
-1.12% |
| Cash Return on Invested Capital (CROIC) |
-18.47% |
20.85% |
-10.15% |
| Operating Return on Assets (OROA) |
9.09% |
1.30% |
1.15% |
| Return on Assets (ROA) |
7.11% |
1.16% |
-0.51% |
| Return on Common Equity (ROCE) |
13.65% |
2.48% |
-1.12% |
| Return on Equity Simple (ROE_SIMPLE) |
13.61% |
2.56% |
-1.13% |
| Net Operating Profit after Tax (NOPAT) |
40 |
63 |
2.87 |
| NOPAT Margin |
3.85% |
7.19% |
0.37% |
| Net Nonoperating Expense Percent (NNEP) |
15.61% |
80.76% |
5.92% |
| Return On Investment Capital (ROIC_SIMPLE) |
11.47% |
18.61% |
0.75% |
| Cost of Revenue to Revenue |
82.43% |
82.76% |
80.01% |
| SG&A Expenses to Revenue |
10.48% |
13.58% |
17.40% |
| R&D to Revenue |
2.47% |
2.89% |
2.08% |
| Operating Expenses to Revenue |
12.94% |
16.46% |
19.47% |
| Earnings before Interest and Taxes (EBIT) |
47 |
7.22 |
6.31 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
62 |
24 |
27 |
| Valuation Ratios |
- |
- |
- |
| Price to Book Value (P/BV) |
3.16 |
1.64 |
1.63 |
| Price to Tangible Book Value (P/TBV) |
4.97 |
2.61 |
3.24 |
| Price to Revenue (P/Rev) |
0.83 |
0.47 |
0.52 |
| Price to Earnings (P/E) |
23.21 |
63.49 |
0.00 |
| Dividend Yield |
0.83% |
1.66% |
1.70% |
| Earnings Yield |
4.31% |
1.58% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
2.74 |
1.49 |
1.43 |
| Enterprise Value to Revenue (EV/Rev) |
0.89 |
0.56 |
0.66 |
| Enterprise Value to EBITDA (EV/EBITDA) |
14.84 |
20.16 |
19.64 |
| Enterprise Value to EBIT (EV/EBIT) |
19.53 |
67.47 |
82.66 |
| Enterprise Value to NOPAT (EV/NOPAT) |
23.09 |
7.77 |
181.46 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
8.66 |
17.36 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
7.08 |
0.00 |
| Leverage & Solvency |
- |
- |
- |
| Debt to Equity |
0.28 |
0.34 |
0.53 |
| Long-Term Debt to Equity |
0.21 |
0.20 |
0.38 |
| Financial Leverage |
0.07 |
0.27 |
0.38 |
| Leverage Ratio |
1.92 |
2.13 |
2.20 |
| Compound Leverage Factor |
1.80 |
0.21 |
-0.78 |
| Debt to Total Capital |
22.05% |
25.17% |
34.79% |
| Short-Term Debt to Total Capital |
5.72% |
10.29% |
9.79% |
| Long-Term Debt to Total Capital |
16.32% |
14.88% |
25.01% |
| Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
0.03% |
0.00% |
0.00% |
| Common Equity to Total Capital |
77.92% |
74.83% |
65.21% |
| Debt to EBITDA |
1.24 |
3.51 |
4.99 |
| Net Debt to EBITDA |
1.05 |
3.10 |
4.39 |
| Long-Term Debt to EBITDA |
0.91 |
2.07 |
3.58 |
| Debt to NOPAT |
1.92 |
1.35 |
46.09 |
| Net Debt to NOPAT |
1.63 |
1.19 |
40.60 |
| Long-Term Debt to NOPAT |
1.42 |
0.80 |
33.12 |
| Altman Z-Score |
4.39 |
3.24 |
2.79 |
| Noncontrolling Interest Sharing Ratio |
0.04% |
0.02% |
0.00% |
| Liquidity Ratios |
- |
- |
- |
| Current Ratio |
1.72 |
1.57 |
1.63 |
| Quick Ratio |
0.73 |
0.68 |
0.77 |
| Cash Flow Metrics |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
-53 |
69 |
-35 |
| Operating Cash Flow to CapEx |
-92.30% |
272.84% |
221.55% |
| Free Cash Flow to Firm to Interest Expense |
-18.71 |
10.55 |
-4.11 |
| Operating Cash Flow to Interest Expense |
-6.65 |
8.62 |
3.52 |
| Operating Cash Flow Less CapEx to Interest Expense |
-13.86 |
5.46 |
1.93 |
| Efficiency Ratios |
- |
- |
- |
| Asset Turnover |
2.00 |
1.57 |
1.43 |
| Accounts Receivable Turnover |
8.84 |
7.00 |
6.61 |
| Inventory Turnover |
10.12 |
7.03 |
5.85 |
| Fixed Asset Turnover |
15.59 |
11.31 |
9.56 |
| Accounts Payable Turnover |
8.19 |
6.44 |
6.45 |
| Days Sales Outstanding (DSO) |
41.30 |
52.18 |
55.20 |
| Days Inventory Outstanding (DIO) |
36.07 |
51.90 |
62.38 |
| Days Payable Outstanding (DPO) |
44.56 |
56.67 |
56.57 |
| Cash Conversion Cycle (CCC) |
32.81 |
47.41 |
61.00 |
| Capital & Investment Metrics |
- |
- |
- |
| Invested Capital |
333 |
327 |
365 |
| Invested Capital Turnover |
3.58 |
2.64 |
2.27 |
| Increase / (Decrease) in Invested Capital |
93 |
-6.11 |
38 |
| Enterprise Value (EV) |
913 |
487 |
522 |
| Market Capitalization |
849 |
412 |
405 |
| Book Value per Share |
$7.66 |
$7.35 |
$7.20 |
| Tangible Book Value per Share |
$4.87 |
$4.61 |
$3.63 |
| Total Capital |
345 |
337 |
381 |
| Total Debt |
76 |
85 |
132 |
| Total Long-Term Debt |
56 |
50 |
95 |
| Net Debt |
64 |
75 |
117 |
| Capital Expenditures (CapEx) |
20 |
21 |
14 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
153 |
129 |
137 |
| Debt-free Net Working Capital (DFNWC) |
164 |
139 |
153 |
| Net Working Capital (NWC) |
145 |
104 |
115 |
| Net Nonoperating Expense (NNE) |
2.98 |
56 |
5.67 |
| Net Nonoperating Obligations (NNO) |
64 |
75 |
117 |
| Total Depreciation and Amortization (D&A) |
15 |
17 |
20 |
| Debt-free, Cash-free Net Working Capital to Revenue |
14.87% |
14.77% |
17.40% |
| Debt-free Net Working Capital to Revenue |
15.99% |
15.91% |
19.41% |
| Net Working Capital to Revenue |
14.07% |
11.94% |
14.67% |
| Earnings Adjustments |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$1.04 |
$0.19 |
($0.08) |
| Adjusted Weighted Average Basic Shares Outstanding |
35.07M |
34.72M |
34.43M |
| Adjusted Diluted Earnings per Share |
$1.03 |
$0.19 |
($0.08) |
| Adjusted Weighted Average Diluted Shares Outstanding |
35.49M |
34.86M |
34.43M |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
35.22M |
34.31M |
34.93M |
| Normalized Net Operating Profit after Tax (NOPAT) |
40 |
4.73 |
2.87 |
| Normalized NOPAT Margin |
3.85% |
0.54% |
0.37% |
| Pre Tax Income Margin |
4.28% |
0.08% |
-0.28% |
| Debt Service Ratios |
- |
- |
- |
| EBIT to Interest Expense |
16.51 |
1.11 |
0.74 |
| NOPAT to Interest Expense |
13.96 |
9.61 |
0.34 |
| EBIT Less CapEx to Interest Expense |
9.30 |
-2.05 |
-0.85 |
| NOPAT Less CapEx to Interest Expense |
6.75 |
6.45 |
-1.25 |
| Payout Ratios |
- |
- |
- |
| Dividend Payout Ratio |
19.55% |
109.98% |
-249.59% |
| Augmented Payout Ratio |
92.83% |
406.27% |
-253.63% |