Growth Metrics |
- |
- |
- |
Revenue Growth |
2.15% |
-1.58% |
16.54% |
EBITDA Growth |
-797.22% |
-39.54% |
11,985.71% |
EBIT Growth |
-9,533.33% |
-88.17% |
191.03% |
NOPAT Growth |
-9,533.33% |
-89.72% |
204.71% |
Net Income Growth |
-534.47% |
-222.38% |
701.59% |
EPS Growth |
-546.21% |
-223.36% |
723.08% |
Operating Cash Flow Growth |
210.80% |
-64.36% |
4.12% |
Free Cash Flow Firm Growth |
298.74% |
-202.42% |
476.19% |
Invested Capital Growth |
-34.98% |
7.78% |
-4.78% |
Revenue Q/Q Growth |
0.92% |
4.63% |
18.68% |
EBITDA Q/Q Growth |
-541.69% |
11.78% |
58.17% |
EBIT Q/Q Growth |
-1,282.69% |
240.00% |
303.41% |
NOPAT Q/Q Growth |
-1,095.75% |
240.00% |
210.58% |
Net Income Q/Q Growth |
-2,597.45% |
-11.55% |
12.47% |
EPS Q/Q Growth |
-2,608.82% |
-11.86% |
13.83% |
Operating Cash Flow Q/Q Growth |
81.44% |
-39.33% |
-16.83% |
Free Cash Flow Firm Q/Q Growth |
602.27% |
-177.69% |
176.66% |
Invested Capital Q/Q Growth |
-33.25% |
2.80% |
-12.83% |
Profitability Metrics |
- |
- |
- |
Gross Margin |
55.44% |
56.39% |
57.62% |
EBITDA Margin |
-50.99% |
7.47% |
12.16% |
Operating Margin |
-57.60% |
0.62% |
5.19% |
EBIT Margin |
-57.60% |
0.62% |
5.19% |
Profit (Net Income) Margin |
-57.01% |
-9.18% |
7.38% |
Tax Burden Percent |
97.22% |
782.28% |
189.14% |
Interest Burden Percent |
101.79% |
-188.10% |
75.21% |
Effective Tax Rate |
0.00% |
0.00% |
19.48% |
Return on Invested Capital (ROIC) |
-25.55% |
0.23% |
2.28% |
ROIC Less NNEP Spread (ROIC-NNEP) |
-241.06% |
-1,422.63% |
-72.13% |
Return on Net Nonoperating Assets (RNNOA) |
-12.43% |
-5.12% |
1.66% |
Return on Equity (ROE) |
-37.98% |
-4.89% |
3.94% |
Cash Return on Invested Capital (CROIC) |
16.85% |
-7.26% |
7.18% |
Operating Return on Assets (OROA) |
-27.84% |
0.24% |
2.09% |
Return on Assets (ROA) |
-27.55% |
-3.55% |
2.98% |
Return on Common Equity (ROCE) |
-37.98% |
-4.89% |
3.94% |
Return on Equity Simple (ROE_SIMPLE) |
-47.33% |
-5.00% |
3.91% |
Net Operating Profit after Tax (NOPAT) |
-277 |
2.94 |
29 |
NOPAT Margin |
-40.32% |
0.44% |
4.18% |
Net Nonoperating Expense Percent (NNEP) |
215.51% |
1,422.86% |
74.41% |
Return On Investment Capital (ROIC_SIMPLE) |
-28.79% |
0.21% |
1.88% |
Cost of Revenue to Revenue |
44.56% |
43.61% |
42.38% |
SG&A Expenses to Revenue |
46.31% |
49.75% |
47.73% |
R&D to Revenue |
3.81% |
4.04% |
4.27% |
Operating Expenses to Revenue |
113.04% |
55.77% |
52.43% |
Earnings before Interest and Taxes (EBIT) |
-396 |
4.20 |
36 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
-351 |
50 |
83 |
Valuation Ratios |
- |
- |
- |
Price to Book Value (P/BV) |
0.88 |
0.84 |
0.97 |
Price to Tangible Book Value (P/TBV) |
2.81 |
5.19 |
4.24 |
Price to Revenue (P/Rev) |
1.06 |
1.55 |
1.84 |
Price to Earnings (P/E) |
0.00 |
0.00 |
24.92 |
Dividend Yield |
0.00% |
0.00% |
0.00% |
Earnings Yield |
0.00% |
0.00% |
4.01% |
Enterprise Value to Invested Capital (EV/IC) |
0.89 |
0.85 |
1.12 |
Enterprise Value to Revenue (EV/Rev) |
1.10 |
1.67 |
1.99 |
Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
22.30 |
16.38 |
Enterprise Value to EBIT (EV/EBIT) |
0.00 |
267.05 |
38.40 |
Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
381.51 |
47.68 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
7.53 |
34.62 |
14.99 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
4.15 |
0.00 |
15.16 |
Leverage & Solvency |
- |
- |
- |
Debt to Equity |
0.16 |
0.14 |
0.18 |
Long-Term Debt to Equity |
0.15 |
0.13 |
0.18 |
Financial Leverage |
0.05 |
0.00 |
-0.02 |
Leverage Ratio |
1.38 |
1.38 |
1.32 |
Compound Leverage Factor |
1.40 |
-2.59 |
1.00 |
Debt to Total Capital |
13.98% |
11.96% |
15.26% |
Short-Term Debt to Total Capital |
0.98% |
0.61% |
0.41% |
Long-Term Debt to Total Capital |
13.01% |
11.35% |
14.85% |
Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
86.02% |
88.04% |
84.74% |
Debt to EBITDA |
-0.38 |
3.34 |
2.79 |
Net Debt to EBITDA |
-0.08 |
1.60 |
1.26 |
Long-Term Debt to EBITDA |
-0.36 |
3.17 |
2.72 |
Debt to NOPAT |
-0.49 |
57.14 |
8.13 |
Net Debt to NOPAT |
-0.10 |
27.31 |
3.67 |
Long-Term Debt to NOPAT |
-0.45 |
54.22 |
7.92 |
Altman Z-Score |
0.19 |
1.69 |
2.06 |
Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
- |
- |
- |
Current Ratio |
2.37 |
2.08 |
3.27 |
Quick Ratio |
1.45 |
0.98 |
1.55 |
Cash Flow Metrics |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
183 |
-92 |
90 |
Operating Cash Flow to CapEx |
565.73% |
182.02% |
470.98% |
Free Cash Flow to Firm to Interest Expense |
15.00 |
-6.14 |
8.99 |
Operating Cash Flow to Interest Expense |
8.25 |
2.16 |
9.09 |
Operating Cash Flow Less CapEx to Interest Expense |
6.80 |
0.97 |
7.16 |
Efficiency Ratios |
- |
- |
- |
Asset Turnover |
0.48 |
0.39 |
0.40 |
Accounts Receivable Turnover |
4.99 |
4.33 |
4.57 |
Inventory Turnover |
2.03 |
1.99 |
1.99 |
Fixed Asset Turnover |
6.04 |
5.71 |
4.77 |
Accounts Payable Turnover |
5.54 |
4.73 |
4.66 |
Days Sales Outstanding (DSO) |
73.13 |
84.22 |
79.79 |
Days Inventory Outstanding (DIO) |
179.82 |
183.68 |
183.57 |
Days Payable Outstanding (DPO) |
65.85 |
77.20 |
78.25 |
Cash Conversion Cycle (CCC) |
187.09 |
190.70 |
185.11 |
Capital & Investment Metrics |
- |
- |
- |
Invested Capital |
856 |
1,316 |
1,221 |
Invested Capital Turnover |
0.63 |
0.53 |
0.55 |
Increase / (Decrease) in Invested Capital |
-460 |
95 |
-61 |
Enterprise Value (EV) |
759 |
1,122 |
1,363 |
Market Capitalization |
732 |
1,041 |
1,258 |
Book Value per Share |
$18.03 |
$26.63 |
$27.77 |
Tangible Book Value per Share |
$5.67 |
$4.32 |
$6.38 |
Total Capital |
963 |
1,404 |
1,524 |
Total Debt |
135 |
168 |
233 |
Total Long-Term Debt |
125 |
159 |
226 |
Net Debt |
27 |
80 |
105 |
Capital Expenditures (CapEx) |
18 |
18 |
19 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
129 |
173 |
312 |
Debt-free Net Working Capital (DFNWC) |
237 |
261 |
439 |
Net Working Capital (NWC) |
228 |
252 |
433 |
Net Nonoperating Expense (NNE) |
115 |
65 |
-22 |
Net Nonoperating Obligations (NNO) |
27 |
80 |
-70 |
Total Depreciation and Amortization (D&A) |
46 |
46 |
48 |
Debt-free, Cash-free Net Working Capital to Revenue |
18.78% |
25.74% |
45.55% |
Debt-free Net Working Capital to Revenue |
34.44% |
38.76% |
64.22% |
Net Working Capital to Revenue |
33.08% |
37.49% |
63.31% |
Earnings Adjustments |
- |
- |
- |
Adjusted Basic Earnings per Share |
($8.53) |
($1.32) |
$1.08 |
Adjusted Weighted Average Basic Shares Outstanding |
46.00M |
46.20M |
46.60M |
Adjusted Diluted Earnings per Share |
($8.53) |
($1.32) |
$1.07 |
Adjusted Weighted Average Diluted Shares Outstanding |
46.00M |
46.20M |
46.60M |
Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
46.00M |
46.20M |
46.60M |
Normalized Net Operating Profit after Tax (NOPAT) |
28 |
2.94 |
29 |
Normalized NOPAT Margin |
4.12% |
0.44% |
4.18% |
Pre Tax Income Margin |
-58.64% |
-1.17% |
3.90% |
Debt Service Ratios |
- |
- |
- |
EBIT to Interest Expense |
-32.48 |
0.28 |
3.55 |
NOPAT to Interest Expense |
-22.73 |
0.20 |
2.86 |
EBIT Less CapEx to Interest Expense |
-33.93 |
-0.91 |
1.62 |
NOPAT Less CapEx to Interest Expense |
-24.19 |
-0.99 |
0.93 |
Payout Ratios |
- |
- |
- |
Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
Augmented Payout Ratio |
-3.26% |
-30.91% |
90.10% |