Growth Metrics |
- |
- |
- |
- |
Revenue Growth |
0.00% |
40.45% |
-10.02% |
778.73% |
EBITDA Growth |
0.00% |
79.89% |
-3.45% |
-78.99% |
EBIT Growth |
0.00% |
126.93% |
-15.91% |
-138.33% |
NOPAT Growth |
0.00% |
-55.53% |
-197.80% |
7.60% |
Net Income Growth |
0.00% |
-55.57% |
88.65% |
-231.10% |
EPS Growth |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Cash Flow Growth |
0.00% |
28.41% |
81.25% |
-70.05% |
Free Cash Flow Firm Growth |
0.00% |
0.00% |
72.06% |
284.91% |
Invested Capital Growth |
0.00% |
0.00% |
22.05% |
-15.00% |
Revenue Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
EBITDA Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
EBIT Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
NOPAT Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
Net Income Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
EPS Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Cash Flow Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
Free Cash Flow Firm Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
Invested Capital Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
Profitability Metrics |
- |
- |
- |
- |
Gross Margin |
21.31% |
24.07% |
36.29% |
31.20% |
EBITDA Margin |
19.46% |
24.93% |
26.75% |
4.44% |
Operating Margin |
19.55% |
7.17% |
-7.79% |
17.49% |
EBIT Margin |
10.30% |
16.65% |
15.56% |
-4.36% |
Profit (Net Income) Margin |
24.48% |
7.74% |
16.24% |
-18.57% |
Tax Burden Percent |
237.59% |
37.69% |
44.55% |
155.61% |
Interest Burden Percent |
100.00% |
123.40% |
234.22% |
273.62% |
Effective Tax Rate |
-15.81% |
0.00% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
0.00% |
9.38% |
-4.13% |
7.32% |
ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
14.97% |
74.89% |
-56.10% |
Return on Net Nonoperating Assets (RNNOA) |
0.00% |
2.33% |
14.39% |
-22.96% |
Return on Equity (ROE) |
0.00% |
11.71% |
10.26% |
-15.64% |
Cash Return on Invested Capital (CROIC) |
0.00% |
-190.62% |
-23.99% |
23.54% |
Operating Return on Assets (OROA) |
0.00% |
4.51% |
3.56% |
-1.20% |
Return on Assets (ROA) |
0.00% |
2.10% |
3.71% |
-5.11% |
Return on Common Equity (ROCE) |
0.00% |
5.02% |
4.30% |
-5.64% |
Return on Equity Simple (ROE_SIMPLE) |
0.00% |
13.66% |
23.31% |
-74.85% |
Net Operating Profit after Tax (NOPAT) |
1,111 |
494 |
-483 |
870 |
NOPAT Margin |
22.64% |
7.17% |
-7.79% |
12.24% |
Net Nonoperating Expense Percent (NNEP) |
0.00% |
-5.59% |
-79.02% |
63.42% |
Return On Investment Capital (ROIC_SIMPLE) |
- |
- |
- |
4.89% |
Cost of Revenue to Revenue |
74.08% |
87.41% |
94.90% |
68.80% |
SG&A Expenses to Revenue |
7.77% |
4.83% |
8.40% |
0.00% |
R&D to Revenue |
0.00% |
-2.58% |
0.00% |
0.00% |
Operating Expenses to Revenue |
6.37% |
5.42% |
12.89% |
0.00% |
Earnings before Interest and Taxes (EBIT) |
506 |
1,147 |
965 |
-310 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
955 |
1,718 |
1,658 |
316 |
Valuation Ratios |
- |
- |
- |
- |
Price to Book Value (P/BV) |
0.00 |
0.00 |
0.00 |
0.00 |
Price to Tangible Book Value (P/TBV) |
0.00 |
0.00 |
0.00 |
0.00 |
Price to Revenue (P/Rev) |
0.00 |
0.00 |
0.00 |
0.00 |
Price to Earnings (P/E) |
0.00 |
0.00 |
0.00 |
0.00 |
Dividend Yield |
0.00% |
0.00% |
0.00% |
0.00% |
Earnings Yield |
0.00% |
0.00% |
0.00% |
0.00% |
Enterprise Value to Invested Capital (EV/IC) |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Revenue (EV/Rev) |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to EBIT (EV/EBIT) |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
- |
- |
- |
- |
Debt to Equity |
0.00 |
1.17 |
1.19 |
1.79 |
Long-Term Debt to Equity |
0.00 |
1.17 |
1.19 |
1.79 |
Financial Leverage |
0.00 |
0.16 |
0.19 |
0.41 |
Leverage Ratio |
0.00 |
2.79 |
2.77 |
3.06 |
Compound Leverage Factor |
0.00 |
3.45 |
6.48 |
8.38 |
Debt to Total Capital |
0.00% |
53.91% |
54.26% |
64.20% |
Short-Term Debt to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
0.00% |
53.91% |
54.26% |
64.20% |
Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
0.00% |
26.33% |
26.94% |
25.89% |
Common Equity to Total Capital |
0.00% |
19.76% |
18.80% |
9.91% |
Debt to EBITDA |
0.00 |
6.21 |
7.52 |
36.21 |
Net Debt to EBITDA |
0.00 |
0.73 |
1.58 |
14.85 |
Long-Term Debt to EBITDA |
0.00 |
6.21 |
7.52 |
36.21 |
Debt to NOPAT |
0.00 |
21.58 |
-25.80 |
13.13 |
Net Debt to NOPAT |
0.00 |
2.55 |
-5.44 |
5.38 |
Long-Term Debt to NOPAT |
0.00 |
21.58 |
-25.80 |
13.13 |
Altman Z-Score |
0.00 |
0.00 |
0.00 |
0.00 |
Noncontrolling Interest Sharing Ratio |
0.00% |
57.12% |
58.07% |
63.96% |
Liquidity Ratios |
- |
- |
- |
- |
Current Ratio |
0.00 |
1.55 |
2.19 |
2.34 |
Quick Ratio |
0.00 |
1.26 |
1.67 |
1.90 |
Cash Flow Metrics |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
0.00 |
-10,040 |
-2,806 |
2,799 |
Operating Cash Flow to CapEx |
0.00% |
0.00% |
0.00% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
0.00 |
0.00 |
-108.70 |
2.27 |
Operating Cash Flow to Interest Expense |
0.00 |
0.00 |
28.27 |
0.18 |
Operating Cash Flow Less CapEx to Interest Expense |
0.00 |
0.00 |
28.27 |
0.18 |
Efficiency Ratios |
- |
- |
- |
- |
Asset Turnover |
0.00 |
0.27 |
0.23 |
0.28 |
Accounts Receivable Turnover |
0.00 |
9.27 |
8.53 |
10.48 |
Inventory Turnover |
0.00 |
17.03 |
16.28 |
13.88 |
Fixed Asset Turnover |
0.00 |
1.31 |
1.08 |
1.26 |
Accounts Payable Turnover |
0.00 |
6.68 |
6.43 |
5.33 |
Days Sales Outstanding (DSO) |
0.00 |
39.36 |
42.77 |
34.82 |
Days Inventory Outstanding (DIO) |
0.00 |
21.43 |
22.43 |
26.30 |
Days Payable Outstanding (DPO) |
0.00 |
54.66 |
56.79 |
68.51 |
Cash Conversion Cycle (CCC) |
0.00 |
6.13 |
8.40 |
-7.39 |
Capital & Investment Metrics |
- |
- |
- |
- |
Invested Capital |
0.00 |
10,534 |
12,856 |
10,928 |
Invested Capital Turnover |
0.00 |
1.31 |
0.53 |
0.60 |
Increase / (Decrease) in Invested Capital |
0.00 |
10,534 |
2,322 |
-1,929 |
Enterprise Value (EV) |
0.00 |
0.00 |
0.00 |
0.00 |
Market Capitalization |
0.00 |
0.00 |
0.00 |
0.00 |
Book Value per Share |
$0.00 |
$0.00 |
$2.30 |
$0.94 |
Tangible Book Value per Share |
$0.00 |
$0.00 |
($0.19) |
($1.33) |
Total Capital |
0.00 |
19,771 |
22,970 |
17,798 |
Total Debt |
0.00 |
10,658 |
12,463 |
11,427 |
Total Long-Term Debt |
0.00 |
10,658 |
12,463 |
11,427 |
Net Debt |
0.00 |
1,260 |
2,628 |
4,686 |
Capital Expenditures (CapEx) |
0.00 |
0.00 |
0.00 |
0.00 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
0.00 |
-1,128 |
-412 |
-390 |
Debt-free Net Working Capital (DFNWC) |
0.00 |
1,415 |
2,651 |
2,371 |
Net Working Capital (NWC) |
0.00 |
1,415 |
2,651 |
2,371 |
Net Nonoperating Expense (NNE) |
-91 |
-40 |
-1,490 |
2,190 |
Net Nonoperating Obligations (NNO) |
0.00 |
1,421 |
2,349 |
4,557 |
Total Depreciation and Amortization (D&A) |
449 |
570 |
694 |
626 |
Debt-free, Cash-free Net Working Capital to Revenue |
0.00% |
-16.37% |
-6.65% |
-5.49% |
Debt-free Net Working Capital to Revenue |
0.00% |
20.53% |
42.75% |
33.36% |
Net Working Capital to Revenue |
0.00% |
20.53% |
42.75% |
33.36% |
Earnings Adjustments |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
0.00 |
1.87B |
1.87B |
Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
0.00 |
1.87B |
1.87B |
Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
0.00 |
1.87B |
1.87B |
Normalized Net Operating Profit after Tax (NOPAT) |
671 |
346 |
-338 |
870 |
Normalized NOPAT Margin |
13.68% |
5.02% |
-5.45% |
12.24% |
Pre Tax Income Margin |
10.30% |
20.55% |
36.45% |
-11.93% |
Debt Service Ratios |
- |
- |
- |
- |
EBIT to Interest Expense |
0.00 |
0.00 |
37.38 |
-0.25 |
NOPAT to Interest Expense |
0.00 |
0.00 |
-18.72 |
0.70 |
EBIT Less CapEx to Interest Expense |
0.00 |
0.00 |
37.38 |
-0.25 |
NOPAT Less CapEx to Interest Expense |
0.00 |
0.00 |
-18.72 |
0.70 |
Payout Ratios |
- |
- |
- |
- |
Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
0.00% |
Augmented Payout Ratio |
0.00% |
0.00% |
0.00% |
0.00% |