| Growth Metrics |
- |
- |
- |
| Revenue Growth |
-1.27% |
2.28% |
1.15% |
| EBITDA Growth |
-24.10% |
-0.81% |
-29.69% |
| EBIT Growth |
-32.95% |
1.81% |
-43.36% |
| NOPAT Growth |
-59.27% |
-82.43% |
412.90% |
| Net Income Growth |
-51.36% |
-91.06% |
-2,362.50% |
| EPS Growth |
-80.11% |
-391.43% |
-282.35% |
| Operating Cash Flow Growth |
329.01% |
-30.00% |
128.57% |
| Free Cash Flow Firm Growth |
213.04% |
-74.71% |
223.56% |
| Invested Capital Growth |
-5.28% |
-1.70% |
-4.31% |
| Revenue Q/Q Growth |
-0.75% |
0.32% |
0.66% |
| EBITDA Q/Q Growth |
-4.60% |
6.17% |
-3.93% |
| EBIT Q/Q Growth |
-7.39% |
11.67% |
-8.45% |
| NOPAT Q/Q Growth |
320.96% |
-92.28% |
-8.45% |
| Net Income Q/Q Growth |
489.13% |
-95.76% |
-45.38% |
| EPS Q/Q Growth |
123.81% |
-156.04% |
-29.57% |
| Operating Cash Flow Q/Q Growth |
225.00% |
62.79% |
35.59% |
| Free Cash Flow Firm Q/Q Growth |
166.91% |
-58.16% |
-23.68% |
| Invested Capital Q/Q Growth |
-2.62% |
-7.04% |
-5.41% |
| Profitability Metrics |
- |
- |
- |
| Gross Margin |
37.58% |
40.69% |
39.35% |
| EBITDA Margin |
12.07% |
11.71% |
8.14% |
| Operating Margin |
6.72% |
7.66% |
4.29% |
| EBIT Margin |
7.70% |
7.66% |
4.29% |
| Profit (Net Income) Margin |
1.47% |
0.13% |
-2.87% |
| Tax Burden Percent |
51.29% |
7.73% |
127.92% |
| Interest Burden Percent |
37.13% |
21.63% |
-52.21% |
| Effective Tax Rate |
48.71% |
92.27% |
0.00% |
| Return on Invested Capital (ROIC) |
3.73% |
0.68% |
3.60% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
1.72% |
0.18% |
-2.78% |
| Return on Net Nonoperating Assets (RNNOA) |
-26.92% |
-2.73% |
30.22% |
| Return on Equity (ROE) |
-23.19% |
-2.05% |
33.82% |
| Cash Return on Invested Capital (CROIC) |
9.15% |
2.40% |
8.00% |
| Operating Return on Assets (OROA) |
6.29% |
6.57% |
3.80% |
| Return on Assets (ROA) |
1.20% |
0.11% |
-2.54% |
| Return on Common Equity (ROCE) |
-41.13% |
-3.64% |
52.22% |
| Return on Equity Simple (ROE_SIMPLE) |
-13.09% |
-1.15% |
18.91% |
| Net Operating Profit after Tax (NOPAT) |
421 |
74 |
379 |
| NOPAT Margin |
3.45% |
0.59% |
3.00% |
| Net Nonoperating Expense Percent (NNEP) |
2.01% |
0.50% |
6.38% |
| Return On Investment Capital (ROIC_SIMPLE) |
4.06% |
0.72% |
3.88% |
| Cost of Revenue to Revenue |
62.42% |
59.31% |
60.65% |
| SG&A Expenses to Revenue |
27.32% |
27.13% |
28.83% |
| R&D to Revenue |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
30.86% |
33.03% |
35.06% |
| Earnings before Interest and Taxes (EBIT) |
940 |
957 |
542 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
1,474 |
1,462 |
1,028 |
| Valuation Ratios |
- |
- |
- |
| Price to Book Value (P/BV) |
0.00 |
0.00 |
0.00 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
0.05 |
0.03 |
0.03 |
| Price to Earnings (P/E) |
12.65 |
0.00 |
0.00 |
| Dividend Yield |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
7.90% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
1.16 |
1.15 |
1.20 |
| Enterprise Value to Revenue (EV/Rev) |
1.04 |
1.00 |
0.98 |
| Enterprise Value to EBITDA (EV/EBITDA) |
8.64 |
8.51 |
12.09 |
| Enterprise Value to EBIT (EV/EBIT) |
13.54 |
13.00 |
22.93 |
| Enterprise Value to NOPAT (EV/NOPAT) |
30.24 |
168.24 |
32.76 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
42.44 |
59.26 |
25.89 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
12.34 |
47.69 |
14.72 |
| Leverage & Solvency |
- |
- |
- |
| Debt to Equity |
-15.85 |
-13.94 |
-8.70 |
| Long-Term Debt to Equity |
-15.82 |
-13.92 |
-8.68 |
| Financial Leverage |
-15.61 |
-14.96 |
-10.86 |
| Leverage Ratio |
-19.36 |
-18.69 |
-13.32 |
| Compound Leverage Factor |
-7.19 |
-4.04 |
6.95 |
| Debt to Total Capital |
106.73% |
107.73% |
112.99% |
| Short-Term Debt to Total Capital |
0.19% |
0.20% |
0.20% |
| Long-Term Debt to Total Capital |
106.54% |
107.53% |
112.80% |
| Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
5.81% |
5.33% |
5.89% |
| Common Equity to Total Capital |
-12.54% |
-13.05% |
-18.89% |
| Debt to EBITDA |
7.89 |
7.86 |
11.14 |
| Net Debt to EBITDA |
7.81 |
7.83 |
11.10 |
| Long-Term Debt to EBITDA |
7.88 |
7.84 |
11.12 |
| Debt to NOPAT |
27.63 |
155.29 |
30.18 |
| Net Debt to NOPAT |
27.35 |
154.78 |
30.09 |
| Long-Term Debt to NOPAT |
27.58 |
155.01 |
30.13 |
| Altman Z-Score |
0.81 |
0.84 |
0.72 |
| Noncontrolling Interest Sharing Ratio |
-77.40% |
-77.09% |
-54.41% |
| Liquidity Ratios |
- |
- |
- |
| Current Ratio |
1.41 |
1.50 |
1.41 |
| Quick Ratio |
0.99 |
1.06 |
0.99 |
| Cash Flow Metrics |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
1,032 |
261 |
844 |
| Operating Cash Flow to CapEx |
79.58% |
47.84% |
135.21% |
| 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 |
0.82 |
0.86 |
0.89 |
| Accounts Receivable Turnover |
5.95 |
5.85 |
5.59 |
| Inventory Turnover |
21.53 |
21.76 |
23.26 |
| Fixed Asset Turnover |
2.24 |
2.36 |
2.53 |
| Accounts Payable Turnover |
9.51 |
8.79 |
8.40 |
| Days Sales Outstanding (DSO) |
61.31 |
62.41 |
65.25 |
| Days Inventory Outstanding (DIO) |
16.95 |
16.78 |
15.69 |
| Days Payable Outstanding (DPO) |
38.38 |
41.51 |
43.46 |
| Cash Conversion Cycle (CCC) |
39.88 |
37.67 |
37.48 |
| Capital & Investment Metrics |
- |
- |
- |
| Invested Capital |
10,972 |
10,785 |
10,320 |
| Invested Capital Turnover |
1.08 |
1.15 |
1.20 |
| Increase / (Decrease) in Invested Capital |
-611 |
-187 |
-465 |
| Enterprise Value (EV) |
12,732 |
12,445 |
12,427 |
| Market Capitalization |
582 |
428 |
415 |
| Book Value per Share |
($10.15) |
($10.18) |
($13.77) |
| Tangible Book Value per Share |
($41.07) |
($39.11) |
($41.04) |
| Total Capital |
10,901 |
10,663 |
10,135 |
| Total Debt |
11,635 |
11,487 |
11,452 |
| Total Long-Term Debt |
11,614 |
11,466 |
11,432 |
| Net Debt |
11,517 |
11,449 |
11,415 |
| Capital Expenditures (CapEx) |
377 |
439 |
355 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
799 |
1,049 |
939 |
| Debt-free Net Working Capital (DFNWC) |
917 |
1,087 |
976 |
| Net Working Capital (NWC) |
896 |
1,066 |
956 |
| Net Nonoperating Expense (NNE) |
242 |
58 |
741 |
| Net Nonoperating Obligations (NNO) |
11,706 |
11,609 |
11,637 |
| Total Depreciation and Amortization (D&A) |
534 |
505 |
486 |
| Debt-free, Cash-free Net Working Capital to Revenue |
6.54% |
8.40% |
7.43% |
| Debt-free Net Working Capital to Revenue |
7.51% |
8.70% |
7.73% |
| Net Working Capital to Revenue |
7.34% |
8.53% |
7.57% |
| Earnings Adjustments |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.35 |
($1.02) |
($3.90) |
| Adjusted Weighted Average Basic Shares Outstanding |
128.81M |
130.45M |
132.10M |
| Adjusted Diluted Earnings per Share |
$0.35 |
($1.02) |
($3.90) |
| Adjusted Weighted Average Diluted Shares Outstanding |
130.06M |
130.45M |
132.10M |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
134.70M |
136.74M |
138.92M |
| Normalized Net Operating Profit after Tax (NOPAT) |
458 |
609 |
590 |
| Normalized NOPAT Margin |
3.75% |
4.88% |
4.67% |
| Pre Tax Income Margin |
2.86% |
1.66% |
-2.24% |
| 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 |
72.63% |
887.50% |
-43.65% |
| Augmented Payout Ratio |
72.63% |
887.50% |
-43.65% |