Growth Metrics |
- |
- |
- |
Revenue Growth |
2.15% |
32.74% |
120.01% |
EBITDA Growth |
-6.24% |
62.70% |
79.64% |
EBIT Growth |
11.27% |
13.58% |
-531.79% |
NOPAT Growth |
30.93% |
15.52% |
-47.73% |
Net Income Growth |
-340.00% |
-91.96% |
70.79% |
EPS Growth |
-425.00% |
-93.99% |
64.20% |
Operating Cash Flow Growth |
23.14% |
26.90% |
3,020.60% |
Free Cash Flow Firm Growth |
-317.24% |
100.95% |
-145.62% |
Invested Capital Growth |
-0.16% |
-2.63% |
142.14% |
Revenue Q/Q Growth |
0.48% |
0.86% |
21.39% |
EBITDA Q/Q Growth |
-3.35% |
6.59% |
38.14% |
EBIT Q/Q Growth |
-6.42% |
17.11% |
-17.20% |
NOPAT Q/Q Growth |
-13.87% |
28.05% |
-17.59% |
Net Income Q/Q Growth |
-3.47% |
188.85% |
-5.85% |
EPS Q/Q Growth |
5.45% |
220.00% |
-6.99% |
Operating Cash Flow Q/Q Growth |
17.78% |
-13.51% |
89.76% |
Free Cash Flow Firm Q/Q Growth |
-176.81% |
-90.89% |
16.58% |
Invested Capital Q/Q Growth |
2.18% |
-0.67% |
-6.76% |
Profitability Metrics |
- |
- |
- |
Gross Margin |
30.83% |
100.00% |
34.67% |
EBITDA Margin |
16.87% |
18.37% |
14.99% |
Operating Margin |
-12.87% |
-13.51% |
-21.28% |
EBIT Margin |
-12.03% |
-13.85% |
-21.28% |
Profit (Net Income) Margin |
-10.08% |
4.29% |
70.83% |
Tax Burden Percent |
97.71% |
98.67% |
98.10% |
Interest Burden Percent |
85.71% |
-31.38% |
-339.35% |
Effective Tax Rate |
0.00% |
1.33% |
1.61% |
Return on Invested Capital (ROIC) |
-1.45% |
-2.08% |
-3.43% |
ROIC Less NNEP Spread (ROIC-NNEP) |
-1.72% |
2.48% |
28.32% |
Return on Net Nonoperating Assets (RNNOA) |
-2.99% |
3.75% |
25.49% |
Return on Equity (ROE) |
-4.45% |
1.68% |
22.05% |
Cash Return on Invested Capital (CROIC) |
-1.30% |
0.59% |
-86.52% |
Operating Return on Assets (OROA) |
-1.62% |
-1.80% |
-2.52% |
Return on Assets (ROA) |
-1.35% |
0.56% |
8.38% |
Return on Common Equity (ROCE) |
-4.45% |
1.68% |
22.06% |
Return on Equity Simple (ROE_SIMPLE) |
-4.70% |
1.76% |
19.98% |
Net Operating Profit after Tax (NOPAT) |
-8.62 |
-12 |
-15 |
NOPAT Margin |
-9.01% |
-13.33% |
-20.94% |
Net Nonoperating Expense Percent (NNEP) |
0.27% |
-4.56% |
-31.75% |
Return On Investment Capital (ROIC_SIMPLE) |
-1.32% |
-1.92% |
-2.19% |
Cost of Revenue to Revenue |
69.17% |
0.00% |
65.33% |
SG&A Expenses to Revenue |
16.31% |
16.49% |
20.78% |
R&D to Revenue |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
43.70% |
113.51% |
55.96% |
Earnings before Interest and Taxes (EBIT) |
-12 |
-13 |
-15 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
16 |
17 |
11 |
Valuation Ratios |
- |
- |
- |
Price to Book Value (P/BV) |
1.63 |
1.41 |
1.31 |
Price to Tangible Book Value (P/TBV) |
1.63 |
1.41 |
1.31 |
Price to Revenue (P/Rev) |
3.50 |
3.44 |
4.65 |
Price to Earnings (P/E) |
0.00 |
83.11 |
6.58 |
Dividend Yield |
5.62% |
5.78% |
5.66% |
Earnings Yield |
0.00% |
1.20% |
15.19% |
Enterprise Value to Invested Capital (EV/IC) |
1.22 |
1.16 |
1.13 |
Enterprise Value to Revenue (EV/Rev) |
7.55 |
7.33 |
9.74 |
Enterprise Value to EBITDA (EV/EBITDA) |
44.74 |
39.91 |
64.98 |
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) |
29.89 |
35.02 |
44.47 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
194.06 |
0.00 |
Leverage & Solvency |
- |
- |
- |
Debt to Equity |
2.18 |
1.85 |
1.69 |
Long-Term Debt to Equity |
2.18 |
1.85 |
1.61 |
Financial Leverage |
1.74 |
1.51 |
0.90 |
Leverage Ratio |
3.28 |
3.01 |
2.63 |
Compound Leverage Factor |
2.82 |
-0.95 |
-8.93 |
Debt to Total Capital |
68.54% |
64.90% |
62.83% |
Short-Term Debt to Total Capital |
0.00% |
0.00% |
2.82% |
Long-Term Debt to Total Capital |
68.54% |
64.90% |
60.01% |
Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
-0.01% |
0.00% |
0.00% |
Common Equity to Total Capital |
31.47% |
35.10% |
37.17% |
Debt to EBITDA |
27.68 |
24.56 |
39.99 |
Net Debt to EBITDA |
24.01 |
21.20 |
33.96 |
Long-Term Debt to EBITDA |
27.68 |
24.56 |
38.19 |
Debt to NOPAT |
-51.80 |
-33.86 |
-28.63 |
Net Debt to NOPAT |
-44.94 |
-29.23 |
-24.31 |
Long-Term Debt to NOPAT |
-51.80 |
-33.86 |
-27.34 |
Altman Z-Score |
0.35 |
0.40 |
0.36 |
Noncontrolling Interest Sharing Ratio |
-0.02% |
-0.01% |
-0.01% |
Liquidity Ratios |
- |
- |
- |
Current Ratio |
1.12 |
1.07 |
0.51 |
Quick Ratio |
1.12 |
1.07 |
0.49 |
Cash Flow Metrics |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
-7.69 |
3.54 |
-372 |
Operating Cash Flow to CapEx |
0.00% |
0.00% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
0.00 |
0.00 |
-661.35 |
Operating Cash Flow to Interest Expense |
0.00 |
0.00 |
27.44 |
Operating Cash Flow Less CapEx to Interest Expense |
0.00 |
0.00 |
35.23 |
Efficiency Ratios |
- |
- |
- |
Asset Turnover |
0.13 |
0.13 |
0.12 |
Accounts Receivable Turnover |
0.00 |
0.00 |
0.00 |
Inventory Turnover |
0.00 |
0.00 |
0.00 |
Fixed Asset Turnover |
0.00 |
0.00 |
0.00 |
Accounts Payable Turnover |
2.82 |
0.00 |
2.18 |
Days Sales Outstanding (DSO) |
0.00 |
0.00 |
0.00 |
Days Inventory Outstanding (DIO) |
0.00 |
0.00 |
0.00 |
Days Payable Outstanding (DPO) |
129.29 |
0.00 |
167.31 |
Cash Conversion Cycle (CCC) |
-129.29 |
0.00 |
-167.31 |
Capital & Investment Metrics |
- |
- |
- |
Invested Capital |
592 |
593 |
609 |
Invested Capital Turnover |
0.16 |
0.16 |
0.16 |
Increase / (Decrease) in Invested Capital |
-0.93 |
-16 |
358 |
Enterprise Value (EV) |
722 |
687 |
687 |
Market Capitalization |
334 |
322 |
328 |
Book Value per Share |
$10.90 |
$12.29 |
$13.20 |
Tangible Book Value per Share |
$10.90 |
$12.29 |
$13.20 |
Total Capital |
651 |
651 |
673 |
Total Debt |
446 |
422 |
423 |
Total Long-Term Debt |
446 |
422 |
404 |
Net Debt |
387 |
365 |
359 |
Capital Expenditures (CapEx) |
-0.95 |
-0.71 |
-4.39 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
-25 |
-22 |
-23 |
Debt-free Net Working Capital (DFNWC) |
2.94 |
1.56 |
-1.48 |
Net Working Capital (NWC) |
2.94 |
1.56 |
-20 |
Net Nonoperating Expense (NNE) |
1.02 |
-16 |
-65 |
Net Nonoperating Obligations (NNO) |
387 |
365 |
359 |
Total Depreciation and Amortization (D&A) |
28 |
30 |
26 |
Debt-free, Cash-free Net Working Capital to Revenue |
-26.05% |
-23.44% |
-32.09% |
Debt-free Net Working Capital to Revenue |
3.08% |
1.67% |
-2.10% |
Net Working Capital to Revenue |
3.08% |
1.67% |
-29.04% |
Earnings Adjustments |
- |
- |
- |
Adjusted Basic Earnings per Share |
($0.52) |
$0.16 |
$0.00 |
Adjusted Weighted Average Basic Shares Outstanding |
17.75M |
17.92M |
0.00 |
Adjusted Diluted Earnings per Share |
($0.52) |
$0.16 |
$0.00 |
Adjusted Weighted Average Diluted Shares Outstanding |
17.75M |
17.95M |
0.00 |
Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
18.93M |
18.58M |
0.00 |
Normalized Net Operating Profit after Tax (NOPAT) |
-8.62 |
-14 |
-15 |
Normalized NOPAT Margin |
-9.01% |
-15.05% |
-20.94% |
Pre Tax Income Margin |
-10.31% |
4.35% |
72.20% |
Debt Service Ratios |
- |
- |
- |
EBIT to Interest Expense |
0.00 |
0.00 |
-26.65 |
NOPAT to Interest Expense |
0.00 |
0.00 |
-26.23 |
EBIT Less CapEx to Interest Expense |
0.00 |
0.00 |
-18.86 |
NOPAT Less CapEx to Interest Expense |
0.00 |
0.00 |
-18.44 |
Payout Ratios |
- |
- |
- |
Dividend Payout Ratio |
-195.45% |
474.42% |
36.07% |
Augmented Payout Ratio |
-231.72% |
833.05% |
36.07% |