| Growth Metrics |
- |
- |
- |
| Revenue Growth |
0.00% |
17.54% |
-22.22% |
| EBITDA Growth |
0.00% |
82.99% |
-96.03% |
| EBIT Growth |
0.00% |
49.88% |
-132.76% |
| NOPAT Growth |
0.00% |
39.45% |
-102.55% |
| Net Income Growth |
0.00% |
51.89% |
-113.57% |
| EPS Growth |
0.00% |
42.75% |
-113.86% |
| Operating Cash Flow Growth |
0.00% |
-99.88% |
-1,147.27% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
38.18% |
| Invested Capital Growth |
0.00% |
25.61% |
6.84% |
| Revenue Q/Q Growth |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
0.00% |
0.00% |
0.00% |
| EBIT Q/Q Growth |
0.00% |
0.00% |
0.00% |
| NOPAT Q/Q Growth |
0.00% |
0.00% |
0.00% |
| Net Income Q/Q Growth |
0.00% |
0.00% |
0.00% |
| EPS Q/Q Growth |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
0.00% |
0.00% |
0.00% |
| Free Cash Flow Firm Q/Q Growth |
0.00% |
0.00% |
0.00% |
| Invested Capital Q/Q Growth |
0.00% |
0.00% |
0.00% |
| Profitability Metrics |
- |
- |
- |
| Gross Margin |
28.16% |
28.21% |
24.69% |
| EBITDA Margin |
8.56% |
13.32% |
0.68% |
| Operating Margin |
8.63% |
10.40% |
-0.38% |
| EBIT Margin |
7.57% |
9.65% |
-4.06% |
| Profit (Net Income) Margin |
4.95% |
6.40% |
-1.12% |
| Tax Burden Percent |
79.93% |
78.72% |
33.73% |
| Interest Burden Percent |
81.93% |
84.31% |
81.46% |
| Effective Tax Rate |
20.07% |
21.28% |
0.00% |
| Return on Invested Capital (ROIC) |
8.06% |
9.97% |
-0.22% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
3.40% |
4.97% |
-1.86% |
| Return on Net Nonoperating Assets (RNNOA) |
3.23% |
3.83% |
-1.38% |
| Return on Equity (ROE) |
11.30% |
13.79% |
-1.60% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
-12.74% |
-6.84% |
| Operating Return on Assets (OROA) |
5.50% |
7.66% |
-2.27% |
| Return on Assets (ROA) |
3.60% |
5.09% |
-0.62% |
| Return on Common Equity (ROCE) |
11.26% |
13.76% |
-1.60% |
| Return on Equity Simple (ROE_SIMPLE) |
11.33% |
11.55% |
-1.64% |
| Net Operating Profit after Tax (NOPAT) |
131 |
183 |
-4.68 |
| NOPAT Margin |
6.90% |
8.19% |
-0.27% |
| Net Nonoperating Expense Percent (NNEP) |
4.66% |
4.99% |
1.64% |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
- |
-0.20% |
| Cost of Revenue to Revenue |
71.84% |
71.79% |
75.31% |
| SG&A Expenses to Revenue |
17.28% |
16.60% |
24.12% |
| R&D to Revenue |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
17.28% |
16.60% |
25.08% |
| Earnings before Interest and Taxes (EBIT) |
144 |
216 |
-71 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
163 |
298 |
12 |
| Valuation Ratios |
- |
- |
- |
| Price to Book Value (P/BV) |
0.00 |
0.00 |
2.06 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
0.00 |
0.00 |
1.41 |
| 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) |
0.00 |
0.00 |
1.58 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
0.00 |
1.98 |
| Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
0.00 |
291.49 |
| Enterprise Value to EBIT (EV/EBIT) |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
- |
- |
- |
| Debt to Equity |
1.09 |
0.75 |
0.98 |
| Long-Term Debt to Equity |
1.09 |
0.75 |
0.96 |
| Financial Leverage |
0.95 |
0.77 |
0.74 |
| Leverage Ratio |
3.13 |
2.71 |
2.56 |
| Compound Leverage Factor |
2.57 |
2.29 |
2.09 |
| Debt to Total Capital |
52.20% |
42.80% |
49.38% |
| Short-Term Debt to Total Capital |
0.25% |
0.14% |
0.81% |
| Long-Term Debt to Total Capital |
51.96% |
42.65% |
48.57% |
| Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
0.16% |
0.11% |
0.11% |
| Common Equity to Total Capital |
47.64% |
57.09% |
50.51% |
| Debt to EBITDA |
5.60 |
3.12 |
97.88 |
| Net Debt to EBITDA |
4.87 |
2.70 |
84.62 |
| Long-Term Debt to EBITDA |
5.57 |
3.11 |
96.27 |
| Debt to NOPAT |
6.94 |
5.07 |
-247.77 |
| Net Debt to NOPAT |
6.05 |
4.39 |
-214.20 |
| Long-Term Debt to NOPAT |
6.91 |
5.06 |
-243.69 |
| Altman Z-Score |
0.00 |
0.00 |
1.60 |
| Noncontrolling Interest Sharing Ratio |
0.33% |
0.25% |
0.20% |
| Liquidity Ratios |
- |
- |
- |
| Current Ratio |
1.39 |
1.70 |
1.69 |
| Quick Ratio |
0.54 |
0.62 |
0.84 |
| Cash Flow Metrics |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
-234 |
-145 |
| Operating Cash Flow to CapEx |
162.11% |
0.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
-4.62 |
0.00 |
| Operating Cash Flow to Interest Expense |
2.04 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
0.78 |
0.00 |
0.00 |
| Efficiency Ratios |
- |
- |
- |
| Asset Turnover |
0.73 |
0.79 |
0.56 |
| Accounts Receivable Turnover |
6.45 |
6.96 |
4.11 |
| Inventory Turnover |
7.21 |
7.87 |
5.95 |
| Fixed Asset Turnover |
9.80 |
10.82 |
7.82 |
| Accounts Payable Turnover |
2.86 |
3.48 |
2.89 |
| Days Sales Outstanding (DSO) |
56.61 |
52.44 |
88.87 |
| Days Inventory Outstanding (DIO) |
50.64 |
46.35 |
61.37 |
| Days Payable Outstanding (DPO) |
127.67 |
105.01 |
126.43 |
| Cash Conversion Cycle (CCC) |
-20.42 |
-6.21 |
23.80 |
| Capital & Investment Metrics |
- |
- |
- |
| Invested Capital |
1,631 |
2,048 |
2,189 |
| Invested Capital Turnover |
1.17 |
1.22 |
0.82 |
| Increase / (Decrease) in Invested Capital |
0.00 |
418 |
140 |
| Enterprise Value (EV) |
0.00 |
0.00 |
3,454 |
| Market Capitalization |
0.00 |
0.00 |
2,449 |
| Book Value per Share |
$0.00 |
$12.64 |
$12.08 |
| Tangible Book Value per Share |
$0.00 |
($1.71) |
($3.17) |
| Total Capital |
1,749 |
2,174 |
2,349 |
| Total Debt |
913 |
930 |
1,160 |
| Total Long-Term Debt |
909 |
927 |
1,141 |
| Net Debt |
795 |
805 |
1,003 |
| Capital Expenditures (CapEx) |
58 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
188 |
413 |
404 |
| Debt-free Net Working Capital (DFNWC) |
306 |
538 |
561 |
| Net Working Capital (NWC) |
302 |
535 |
542 |
| Net Nonoperating Expense (NNE) |
37 |
40 |
15 |
| Net Nonoperating Obligations (NNO) |
795 |
805 |
1,000 |
| Total Depreciation and Amortization (D&A) |
19 |
82 |
83 |
| Debt-free, Cash-free Net Working Capital to Revenue |
9.87% |
18.42% |
23.21% |
| Debt-free Net Working Capital to Revenue |
16.07% |
24.03% |
32.23% |
| Net Working Capital to Revenue |
15.85% |
23.89% |
31.13% |
| Earnings Adjustments |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
$1.98 |
$0.00 |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
98.22M |
96.89M |
| Adjusted Diluted Earnings per Share |
$0.00 |
$1.97 |
($0.20) |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
98.22M |
96.89M |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
98.22M |
96.89M |
| Normalized Net Operating Profit after Tax (NOPAT) |
131 |
183 |
6.99 |
| Normalized NOPAT Margin |
6.90% |
8.19% |
0.40% |
| Pre Tax Income Margin |
6.20% |
8.13% |
-3.31% |
| Debt Service Ratios |
- |
- |
- |
| EBIT to Interest Expense |
3.11 |
4.26 |
0.00 |
| NOPAT to Interest Expense |
2.84 |
3.61 |
0.00 |
| EBIT Less CapEx to Interest Expense |
1.85 |
4.26 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
1.58 |
3.61 |
0.00 |
| Payout Ratios |
- |
- |
- |
| Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
16.50% |
0.00% |
0.00% |