| Growth Metrics |
- |
- |
- |
- |
| Revenue Growth |
21.31% |
29.06% |
24.86% |
-2.04% |
| EBITDA Growth |
86.18% |
45.86% |
21.65% |
-81.13% |
| EBIT Growth |
144.14% |
53.53% |
21.07% |
-100.10% |
| NOPAT Growth |
191.11% |
52.01% |
20.64% |
-97.77% |
| Net Income Growth |
241.22% |
54.24% |
10.38% |
-132.83% |
| EPS Growth |
239.53% |
53.77% |
9.80% |
-133.06% |
| Operating Cash Flow Growth |
-8.14% |
-93.19% |
-398.45% |
317.75% |
| Free Cash Flow Firm Growth |
17.07% |
-528.41% |
84.05% |
-109.11% |
| Invested Capital Growth |
8.17% |
75.27% |
23.68% |
0.78% |
| Revenue Q/Q Growth |
4.32% |
3.53% |
10.81% |
-3.30% |
| EBITDA Q/Q Growth |
25.09% |
-1.90% |
10.15% |
-69.44% |
| EBIT Q/Q Growth |
33.39% |
-2.92% |
10.95% |
-100.19% |
| NOPAT Q/Q Growth |
45.95% |
-3.68% |
8.68% |
-95.74% |
| Net Income Q/Q Growth |
48.77% |
-4.07% |
5.49% |
-219.79% |
| EPS Q/Q Growth |
47.47% |
-4.06% |
5.34% |
-222.56% |
| Operating Cash Flow Q/Q Growth |
-13.85% |
-86.40% |
49.65% |
1,195.90% |
| Free Cash Flow Firm Q/Q Growth |
22.95% |
-210.80% |
-15.31% |
82.01% |
| Invested Capital Q/Q Growth |
-7.39% |
15.01% |
13.98% |
-4.91% |
| Profitability Metrics |
- |
- |
- |
- |
| Gross Margin |
19.44% |
19.91% |
19.26% |
14.64% |
| EBITDA Margin |
6.70% |
7.58% |
7.38% |
1.42% |
| Operating Margin |
5.27% |
6.26% |
6.12% |
0.15% |
| EBIT Margin |
5.41% |
6.44% |
6.24% |
-0.01% |
| Profit (Net Income) Margin |
3.86% |
4.61% |
4.08% |
-1.37% |
| Tax Burden Percent |
76.00% |
75.32% |
74.44% |
73.84% |
| Interest Burden Percent |
93.83% |
95.12% |
87.74% |
29,402.94% |
| Effective Tax Rate |
24.00% |
24.68% |
25.56% |
0.00% |
| Return on Invested Capital (ROIC) |
19.27% |
20.48% |
17.35% |
0.38% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
24.52% |
10.41% |
6.97% |
-36.36% |
| Return on Net Nonoperating Assets (RNNOA) |
-2.89% |
0.49% |
1.49% |
-6.18% |
| Return on Equity (ROE) |
16.38% |
20.97% |
18.84% |
-5.80% |
| Cash Return on Invested Capital (CROIC) |
11.42% |
-34.21% |
-3.83% |
-0.40% |
| Operating Return on Assets (OROA) |
10.51% |
13.32% |
10.82% |
-0.01% |
| Return on Assets (ROA) |
7.49% |
9.54% |
7.07% |
-1.94% |
| Return on Common Equity (ROCE) |
16.38% |
20.97% |
18.84% |
-5.80% |
| Return on Equity Simple (ROE_SIMPLE) |
15.18% |
18.99% |
17.10% |
-6.01% |
| Net Operating Profit after Tax (NOPAT) |
69 |
104 |
126 |
2.81 |
| NOPAT Margin |
4.00% |
4.72% |
4.56% |
0.10% |
| Net Nonoperating Expense Percent (NNEP) |
-5.25% |
10.06% |
10.38% |
36.73% |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
- |
- |
0.36% |
| Cost of Revenue to Revenue |
80.56% |
80.09% |
80.74% |
85.36% |
| SG&A Expenses to Revenue |
0.00% |
0.00% |
0.00% |
0.00% |
| R&D to Revenue |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
14.17% |
13.65% |
13.14% |
14.49% |
| Earnings before Interest and Taxes (EBIT) |
93 |
142 |
172 |
-0.17 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
115 |
167 |
204 |
38 |
| Valuation Ratios |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
1.60 |
1.86 |
0.93 |
0.71 |
| Price to Tangible Book Value (P/TBV) |
1.67 |
2.05 |
1.13 |
0.86 |
| Price to Revenue (P/Rev) |
0.41 |
0.45 |
0.22 |
0.16 |
| Price to Earnings (P/E) |
10.53 |
9.79 |
5.43 |
0.00 |
| Dividend Yield |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
9.49% |
10.21% |
18.41% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
1.70 |
1.71 |
0.94 |
0.76 |
| Enterprise Value to Revenue (EV/Rev) |
0.37 |
0.50 |
0.27 |
0.21 |
| Enterprise Value to EBITDA (EV/EBITDA) |
5.49 |
6.63 |
3.71 |
14.72 |
| Enterprise Value to EBIT (EV/EBIT) |
6.81 |
7.80 |
4.38 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
9.20 |
10.65 |
6.00 |
201.63 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
3.97 |
102.57 |
0.00 |
8.05 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
15.51 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
- |
- |
- |
- |
| Debt to Equity |
0.19 |
0.29 |
0.28 |
0.27 |
| Long-Term Debt to Equity |
0.17 |
0.26 |
0.24 |
0.26 |
| Financial Leverage |
-0.12 |
0.05 |
0.21 |
0.17 |
| Leverage Ratio |
2.19 |
2.20 |
2.66 |
2.99 |
| Compound Leverage Factor |
2.05 |
2.09 |
2.34 |
880.02 |
| Debt to Total Capital |
15.63% |
22.48% |
21.66% |
21.55% |
| Short-Term Debt to Total Capital |
1.14% |
2.47% |
2.91% |
1.40% |
| Long-Term Debt to Total Capital |
14.50% |
20.01% |
18.75% |
20.16% |
| Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
84.37% |
77.52% |
78.34% |
78.45% |
| Debt to EBITDA |
0.70 |
0.93 |
0.89 |
4.39 |
| Net Debt to EBITDA |
-0.57 |
0.67 |
0.71 |
3.46 |
| Long-Term Debt to EBITDA |
0.65 |
0.83 |
0.77 |
4.11 |
| Debt to NOPAT |
1.18 |
1.49 |
1.45 |
60.13 |
| Net Debt to NOPAT |
-0.96 |
1.07 |
1.14 |
47.33 |
| Long-Term Debt to NOPAT |
1.09 |
1.33 |
1.25 |
56.23 |
| Altman Z-Score |
3.62 |
3.88 |
2.44 |
2.20 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
- |
- |
- |
- |
| Current Ratio |
1.84 |
1.75 |
1.32 |
1.35 |
| Quick Ratio |
0.64 |
0.28 |
0.17 |
0.16 |
| Cash Flow Metrics |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
41 |
-174 |
-28 |
-2.97 |
| Operating Cash Flow to CapEx |
0.00% |
173.39% |
-58.45% |
147.41% |
| Free Cash Flow to Firm to Interest Expense |
7.11 |
-25.07 |
-1.32 |
-0.06 |
| Operating Cash Flow to Interest Expense |
27.82 |
1.56 |
-1.53 |
1.41 |
| Operating Cash Flow Less CapEx to Interest Expense |
28.08 |
0.66 |
-4.15 |
0.45 |
| Efficiency Ratios |
- |
- |
- |
- |
| Asset Turnover |
1.94 |
2.07 |
1.73 |
1.42 |
| Accounts Receivable Turnover |
20.95 |
23.24 |
22.11 |
19.76 |
| Inventory Turnover |
3.28 |
3.14 |
2.22 |
1.91 |
| Fixed Asset Turnover |
10.52 |
11.16 |
10.68 |
7.97 |
| Accounts Payable Turnover |
60.37 |
53.23 |
52.60 |
56.94 |
| Days Sales Outstanding (DSO) |
17.42 |
15.71 |
16.51 |
18.47 |
| Days Inventory Outstanding (DIO) |
111.18 |
116.10 |
164.46 |
190.82 |
| Days Payable Outstanding (DPO) |
6.05 |
6.86 |
6.94 |
6.41 |
| Cash Conversion Cycle (CCC) |
122.55 |
124.95 |
174.03 |
202.88 |
| Capital & Investment Metrics |
- |
- |
- |
- |
| Invested Capital |
370 |
648 |
801 |
747 |
| Invested Capital Turnover |
4.81 |
4.34 |
3.81 |
3.63 |
| Increase / (Decrease) in Invested Capital |
28 |
278 |
153 |
5.77 |
| Enterprise Value (EV) |
630 |
1,109 |
755 |
566 |
| Market Capitalization |
696 |
998 |
611 |
433 |
| Book Value per Share |
$19.26 |
$23.62 |
$28.78 |
$26.55 |
| Tangible Book Value per Share |
$18.40 |
$21.46 |
$23.64 |
$21.82 |
| Total Capital |
516 |
692 |
839 |
783 |
| Total Debt |
81 |
156 |
182 |
169 |
| Total Long-Term Debt |
75 |
138 |
157 |
158 |
| Net Debt |
-66 |
112 |
144 |
133 |
| Capital Expenditures (CapEx) |
-1.45 |
6.24 |
55 |
48 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
175 |
344 |
353 |
307 |
| Debt-free Net Working Capital (DFNWC) |
321 |
388 |
391 |
343 |
| Net Working Capital (NWC) |
316 |
371 |
367 |
332 |
| Net Nonoperating Expense (NNE) |
2.49 |
2.32 |
13 |
40 |
| Net Nonoperating Obligations (NNO) |
-66 |
112 |
144 |
133 |
| Total Depreciation and Amortization (D&A) |
22 |
25 |
31 |
39 |
| Debt-free, Cash-free Net Working Capital to Revenue |
10.24% |
15.58% |
12.80% |
11.35% |
| Debt-free Net Working Capital to Revenue |
18.78% |
17.57% |
14.18% |
12.68% |
| Net Working Capital to Revenue |
18.44% |
16.80% |
13.29% |
12.27% |
| Earnings Adjustments |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$2.93 |
$4.50 |
$4.93 |
($1.63) |
| Adjusted Weighted Average Basic Shares Outstanding |
22.24M |
22.37M |
22.49M |
22.61M |
| Adjusted Diluted Earnings per Share |
$2.92 |
$4.49 |
$4.93 |
($1.63) |
| Adjusted Weighted Average Diluted Shares Outstanding |
22.25M |
22.38M |
22.50M |
22.61M |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
22.59M |
22.70M |
22.85M |
23.12M |
| Normalized Net Operating Profit after Tax (NOPAT) |
70 |
104 |
126 |
4.10 |
| Normalized NOPAT Margin |
4.07% |
4.72% |
4.56% |
0.15% |
| Pre Tax Income Margin |
5.08% |
6.12% |
5.48% |
-1.85% |
| Debt Service Ratios |
- |
- |
- |
- |
| EBIT to Interest Expense |
16.21 |
20.48 |
8.16 |
0.00 |
| NOPAT to Interest Expense |
12.00 |
15.00 |
5.96 |
0.06 |
| EBIT Less CapEx to Interest Expense |
16.47 |
19.58 |
5.54 |
-0.96 |
| NOPAT Less CapEx to Interest Expense |
12.25 |
14.11 |
3.34 |
-0.90 |
| Payout Ratios |
- |
- |
- |
- |
| Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
0.00% |
0.00% |
0.00% |
0.00% |