| Growth Metrics |
- |
- |
- |
| Revenue Growth |
5.19% |
-4.66% |
-6.30% |
| EBITDA Growth |
-31.07% |
-13.49% |
-143.94% |
| EBIT Growth |
-47.14% |
-20.57% |
-305.54% |
| NOPAT Growth |
-51.05% |
-18.46% |
-320.44% |
| Net Income Growth |
-116.88% |
-482.22% |
-279.54% |
| EPS Growth |
-115.69% |
-456.25% |
-257.30% |
| Operating Cash Flow Growth |
-93.65% |
4,054.94% |
-47.16% |
| Free Cash Flow Firm Growth |
-24.52% |
391.05% |
-41.30% |
| Invested Capital Growth |
-0.24% |
-10.10% |
-12.10% |
| Revenue Q/Q Growth |
2.44% |
-2.14% |
-1.36% |
| EBITDA Q/Q Growth |
26.75% |
-12.72% |
-135.95% |
| EBIT Q/Q Growth |
75.98% |
-23.25% |
-238.30% |
| NOPAT Q/Q Growth |
84.08% |
-23.44% |
-246.47% |
| Net Income Q/Q Growth |
71.91% |
-48.85% |
-856.71% |
| EPS Q/Q Growth |
72.41% |
-53.45% |
-808.57% |
| Operating Cash Flow Q/Q Growth |
-81.76% |
17.95% |
-8.22% |
| Free Cash Flow Firm Q/Q Growth |
-18.32% |
10.06% |
9.50% |
| Invested Capital Q/Q Growth |
-0.18% |
-1.97% |
-10.21% |
| Profitability Metrics |
- |
- |
- |
| Gross Margin |
18.94% |
22.09% |
21.83% |
| EBITDA Margin |
9.62% |
8.73% |
-4.09% |
| Operating Margin |
4.56% |
3.90% |
-9.17% |
| EBIT Margin |
4.90% |
4.08% |
-8.96% |
| Profit (Net Income) Margin |
-0.53% |
-3.21% |
-13.00% |
| Tax Burden Percent |
60.14% |
98.61% |
76.02% |
| Interest Burden Percent |
-17.84% |
-79.73% |
190.98% |
| Effective Tax Rate |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
2.17% |
1.87% |
-4.63% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
-1.35% |
-3.79% |
-10.98% |
| Return on Net Nonoperating Assets (RNNOA) |
-3.44% |
-9.64% |
-32.32% |
| Return on Equity (ROE) |
-1.27% |
-7.77% |
-36.94% |
| Cash Return on Invested Capital (CROIC) |
2.41% |
12.50% |
8.25% |
| Operating Return on Assets (OROA) |
2.76% |
2.31% |
-5.36% |
| Return on Assets (ROA) |
-0.30% |
-1.81% |
-7.78% |
| Return on Common Equity (ROCE) |
-1.27% |
-7.77% |
-36.94% |
| Return on Equity Simple (ROE_SIMPLE) |
-1.31% |
-7.92% |
-47.87% |
| Net Operating Profit after Tax (NOPAT) |
69 |
56 |
-124 |
| NOPAT Margin |
3.19% |
2.73% |
-6.42% |
| Net Nonoperating Expense Percent (NNEP) |
3.52% |
5.66% |
6.35% |
| Return On Investment Capital (ROIC_SIMPLE) |
2.12% |
1.95% |
-4.88% |
| Cost of Revenue to Revenue |
81.06% |
77.91% |
78.17% |
| SG&A Expenses to Revenue |
8.80% |
9.51% |
9.73% |
| R&D to Revenue |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
14.38% |
18.19% |
31.01% |
| Earnings before Interest and Taxes (EBIT) |
106 |
84 |
-173 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
208 |
180 |
-79 |
| Valuation Ratios |
- |
- |
- |
| Price to Book Value (P/BV) |
0.79 |
0.90 |
1.04 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
0.32 |
0.37 |
0.28 |
| Price to Earnings (P/E) |
0.00 |
0.00 |
0.00 |
| Dividend Yield |
16.86% |
7.91% |
11.02% |
| Earnings Yield |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
0.95 |
0.97 |
1.00 |
| Enterprise Value to Revenue (EV/Rev) |
1.40 |
1.34 |
1.30 |
| Enterprise Value to EBITDA (EV/EBITDA) |
14.56 |
15.33 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
28.60 |
32.78 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
43.91 |
49.03 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
508.43 |
11.14 |
19.22 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
39.48 |
7.32 |
11.37 |
| Leverage & Solvency |
- |
- |
- |
| Debt to Equity |
2.75 |
2.45 |
3.85 |
| Long-Term Debt to Equity |
2.70 |
2.42 |
3.84 |
| Financial Leverage |
2.56 |
2.54 |
2.94 |
| Leverage Ratio |
4.29 |
4.29 |
4.75 |
| Compound Leverage Factor |
-0.76 |
-3.42 |
9.07 |
| Debt to Total Capital |
73.36% |
71.00% |
79.38% |
| Short-Term Debt to Total Capital |
1.53% |
0.76% |
0.22% |
| Long-Term Debt to Total Capital |
71.83% |
70.24% |
79.16% |
| 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 |
26.64% |
29.00% |
20.62% |
| Debt to EBITDA |
11.49 |
11.36 |
-25.53 |
| Net Debt to EBITDA |
11.27 |
11.13 |
-24.89 |
| Long-Term Debt to EBITDA |
11.25 |
11.24 |
-25.46 |
| Debt to NOPAT |
34.63 |
36.34 |
-16.28 |
| Net Debt to NOPAT |
33.97 |
35.61 |
-15.87 |
| Long-Term Debt to NOPAT |
33.91 |
35.95 |
-16.24 |
| Altman Z-Score |
1.35 |
1.35 |
1.05 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
- |
- |
- |
| Current Ratio |
3.75 |
3.06 |
3.30 |
| Quick Ratio |
0.72 |
0.70 |
0.94 |
| Cash Flow Metrics |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
77 |
377 |
221 |
| Operating Cash Flow to CapEx |
26.76% |
964.46% |
480.19% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
- |
- |
- |
| Asset Turnover |
0.56 |
0.56 |
0.60 |
| Accounts Receivable Turnover |
14.65 |
14.08 |
12.26 |
| Inventory Turnover |
2.62 |
2.48 |
2.80 |
| Fixed Asset Turnover |
6.56 |
6.65 |
6.66 |
| Accounts Payable Turnover |
13.61 |
12.77 |
12.75 |
| Days Sales Outstanding (DSO) |
24.92 |
25.93 |
29.77 |
| Days Inventory Outstanding (DIO) |
139.08 |
147.14 |
130.51 |
| Days Payable Outstanding (DPO) |
26.82 |
28.58 |
28.63 |
| Cash Conversion Cycle (CCC) |
137.18 |
144.49 |
131.65 |
| Capital & Investment Metrics |
- |
- |
- |
| Invested Capital |
3,176 |
2,855 |
2,510 |
| Invested Capital Turnover |
0.68 |
0.68 |
0.72 |
| Increase / (Decrease) in Invested Capital |
-7.74 |
-321 |
-345 |
| Enterprise Value (EV) |
3,032 |
2,760 |
2,516 |
| Market Capitalization |
686 |
756 |
546 |
| Book Value per Share |
$12.11 |
$10.63 |
$6.63 |
| Tangible Book Value per Share |
($21.48) |
($17.96) |
($16.54) |
| Total Capital |
3,259 |
2,881 |
2,545 |
| Total Debt |
2,391 |
2,046 |
2,020 |
| Total Long-Term Debt |
2,341 |
2,024 |
2,015 |
| Net Debt |
2,345 |
2,005 |
1,970 |
| Capital Expenditures (CapEx) |
22 |
26 |
27 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
752 |
521 |
500 |
| Debt-free Net Working Capital (DFNWC) |
797 |
562 |
550 |
| Net Working Capital (NWC) |
747 |
540 |
545 |
| Net Nonoperating Expense (NNE) |
80 |
122 |
127 |
| Net Nonoperating Obligations (NNO) |
2,308 |
2,020 |
1,985 |
| Total Depreciation and Amortization (D&A) |
102 |
96 |
94 |
| Debt-free, Cash-free Net Working Capital to Revenue |
34.76% |
25.28% |
25.85% |
| Debt-free Net Working Capital to Revenue |
36.86% |
27.27% |
28.47% |
| Net Working Capital to Revenue |
34.55% |
26.20% |
28.18% |
| Earnings Adjustments |
- |
- |
- |
| Adjusted Basic Earnings per Share |
($0.16) |
($0.89) |
($3.18) |
| Adjusted Weighted Average Basic Shares Outstanding |
70.47M |
74.27M |
79.01M |
| Adjusted Diluted Earnings per Share |
($0.16) |
($0.89) |
($3.18) |
| Adjusted Weighted Average Diluted Shares Outstanding |
70.47M |
74.27M |
79.01M |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
71.67M |
78.62M |
79.14M |
| Normalized Net Operating Profit after Tax (NOPAT) |
139 |
167 |
149 |
| Normalized NOPAT Margin |
6.41% |
8.10% |
7.73% |
| Pre Tax Income Margin |
-0.87% |
-3.26% |
-17.10% |
| Debt Service Ratios |
- |
- |
- |
| EBIT to Interest Expense |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
- |
- |
- |
| Dividend Payout Ratio |
-1,172.87% |
-84.61% |
-23.90% |
| Augmented Payout Ratio |
-1,172.87% |
-84.61% |
-23.90% |