| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
-88.58% |
165.42% |
142.39% |
34.57% |
| EBITDA Growth |
|
0.00% |
43.95% |
-326.99% |
100.37% |
4,925.15% |
115.76% |
| EBIT Growth |
|
0.00% |
0.00% |
-1,256.07% |
81.60% |
116.00% |
587.05% |
| NOPAT Growth |
|
0.00% |
0.00% |
-4,633.54% |
81.60% |
116.00% |
332.10% |
| Net Income Growth |
|
0.00% |
-76.31% |
-28,128.49% |
79.10% |
76.17% |
188.39% |
| EPS Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
75.99% |
149.58% |
| Operating Cash Flow Growth |
|
0.00% |
61.84% |
-158.54% |
39.57% |
122.15% |
696.86% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-303.93% |
75.66% |
41.14% |
157.98% |
| Invested Capital Growth |
|
0.00% |
-24.90% |
-0.42% |
4.14% |
11.80% |
2.74% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
0.00% |
9.80% |
-992.01% |
-68.78% |
4.54% |
23.18% |
| EBITDA Margin |
|
0.00% |
36.82% |
-731.77% |
1.01% |
20.92% |
33.54% |
| Operating Margin |
|
0.00% |
9.80% |
-992.01% |
-68.78% |
4.54% |
23.18% |
| EBIT Margin |
|
0.00% |
9.80% |
-992.01% |
-68.78% |
4.54% |
23.18% |
| Profit (Net Income) Margin |
|
0.00% |
0.40% |
-974.32% |
-76.73% |
-7.54% |
4.96% |
| Tax Burden Percent |
|
0.00% |
17.85% |
93.18% |
86.87% |
104.68% |
44.02% |
| Interest Burden Percent |
|
0.00% |
22.69% |
105.40% |
128.42% |
-158.76% |
48.56% |
| Effective Tax Rate |
|
0.00% |
82.15% |
0.00% |
0.00% |
0.00% |
55.98% |
| Return on Invested Capital (ROIC) |
|
0.00% |
1.35% |
-71.37% |
-12.89% |
1.91% |
7.71% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.13% |
-99.05% |
-18.73% |
-3.57% |
3.45% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.73% |
2,630.64% |
78.95% |
23.74% |
46.85% |
| Return on Equity (ROE) |
|
7.92% |
2.08% |
2,559.27% |
66.06% |
25.65% |
54.56% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
29.78% |
-70.95% |
-16.95% |
-9.23% |
5.00% |
| Operating Return on Assets (OROA) |
|
0.00% |
3.51% |
-44.17% |
-9.25% |
1.40% |
8.67% |
| Return on Assets (ROA) |
|
0.00% |
0.14% |
-43.38% |
-10.32% |
-2.32% |
1.85% |
| Return on Common Equity (ROCE) |
|
-28.53% |
-8.42% |
153,949.44% |
829.57% |
520.08% |
-2,635.23% |
| Return on Equity Simple (ROE_SIMPLE) |
|
8.77% |
2.64% |
405.59% |
50.46% |
0.00% |
33.80% |
| Net Operating Profit after Tax (NOPAT) |
|
0.00 |
8.06 |
-366 |
-67 |
11 |
46 |
| NOPAT Margin |
|
0.00% |
1.75% |
-694.41% |
-48.15% |
3.18% |
10.20% |
| Net Nonoperating Expense Percent (NNEP) |
|
-1.32% |
1.22% |
27.68% |
5.84% |
5.47% |
4.26% |
| Cost of Revenue to Revenue |
|
0.00% |
90.20% |
1,092.01% |
168.78% |
95.46% |
76.82% |
| SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings before Interest and Taxes (EBIT) |
|
0.00 |
45 |
-522 |
-96 |
15 |
106 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
118 |
170 |
-385 |
1.41 |
71 |
153 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
7.11 |
3.20 |
2.18 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
65.97 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
1.52% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
6.67 |
6.20 |
5.87 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
25.41 |
10.90 |
7.88 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
2,518.43 |
52.11 |
23.49 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
240.18 |
34.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
343.11 |
77.24 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
227.08 |
27.72 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
119.01 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
7.18 |
8.75 |
-7.17 |
-3.89 |
124.36 |
8.37 |
| Long-Term Debt to Equity |
|
7.16 |
8.74 |
-7.17 |
-3.89 |
114.60 |
8.36 |
| Financial Leverage |
|
6.01 |
5.80 |
-26.56 |
-4.21 |
-6.66 |
13.57 |
| Leverage Ratio |
|
13.79 |
14.65 |
-59.00 |
-6.40 |
-11.06 |
29.42 |
| Compound Leverage Factor |
|
0.00 |
3.33 |
-62.18 |
-8.22 |
17.57 |
14.29 |
| Debt to Total Capital |
|
87.78% |
89.74% |
116.22% |
134.57% |
99.20% |
89.33% |
| Short-Term Debt to Total Capital |
|
0.30% |
0.16% |
0.02% |
0.13% |
7.79% |
0.13% |
| Long-Term Debt to Total Capital |
|
87.48% |
89.59% |
116.20% |
134.44% |
91.41% |
89.20% |
| Preferred Equity to Total Capital |
|
55.08% |
56.21% |
263.39% |
304.12% |
232.95% |
288.48% |
| Noncontrolling Interests to Total Capital |
|
1.18% |
1.20% |
1.09% |
1.07% |
0.75% |
1.28% |
| Common Equity to Total Capital |
|
-44.04% |
-47.15% |
-280.70% |
-339.76% |
-232.90% |
-279.09% |
| Debt to EBITDA |
|
5.94 |
4.04 |
-2.20 |
569.02 |
12.10 |
4.16 |
| Net Debt to EBITDA |
|
4.95 |
2.56 |
-1.63 |
523.69 |
8.30 |
3.50 |
| Long-Term Debt to EBITDA |
|
5.92 |
4.04 |
-2.20 |
568.49 |
11.15 |
4.15 |
| Debt to NOPAT |
|
0.00 |
85.08 |
-2.32 |
-11.93 |
79.70 |
13.67 |
| Net Debt to NOPAT |
|
0.00 |
53.93 |
-1.72 |
-10.98 |
54.66 |
11.52 |
| Long-Term Debt to NOPAT |
|
0.00 |
84.93 |
-2.32 |
-11.92 |
73.44 |
13.65 |
| Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
-1.19 |
-0.16 |
0.10 |
| Noncontrolling Interest Sharing Ratio |
|
460.27% |
504.62% |
-5,915.36% |
-1,155.86% |
-1,927.59% |
4,930.37% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.07 |
1.18 |
0.89 |
0.69 |
1.20 |
0.98 |
| Quick Ratio |
|
1.02 |
1.15 |
0.87 |
0.66 |
1.18 |
0.96 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
178 |
-363 |
-88 |
-52 |
30 |
| Operating Cash Flow to CapEx |
|
342.18% |
501.60% |
-485.94% |
-313.68% |
44.14% |
304.46% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
4.37 |
-11.67 |
-3.09 |
-1.24 |
0.49 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
5.09 |
-3.90 |
-2.57 |
0.39 |
2.09 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
4.08 |
-4.71 |
-3.38 |
-0.49 |
1.40 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.36 |
0.04 |
0.13 |
0.31 |
0.37 |
| Accounts Receivable Turnover |
|
0.00 |
1.75 |
0.39 |
1.31 |
1.77 |
1.62 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
0.00 |
7.72 |
1.04 |
3.70 |
11.72 |
14.80 |
| Accounts Payable Turnover |
|
0.00 |
1.50 |
2.65 |
1.32 |
1.57 |
1.32 |
| Days Sales Outstanding (DSO) |
|
0.00 |
208.89 |
924.65 |
279.02 |
205.82 |
225.43 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
0.00 |
244.03 |
137.75 |
277.02 |
232.36 |
277.15 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
-35.14 |
786.90 |
2.00 |
-26.54 |
-51.71 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
683 |
513 |
511 |
532 |
595 |
611 |
| Invested Capital Turnover |
|
0.00 |
0.77 |
0.10 |
0.27 |
0.60 |
0.76 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
-170 |
-2.14 |
21 |
63 |
16 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
3,551 |
3,692 |
3,591 |
| Market Capitalization |
|
0.00 |
0.00 |
0.00 |
993 |
1,084 |
995 |
| Book Value per Share |
|
$0.00 |
$0.00 |
($11.36) |
($11.22) |
($11.15) |
($10.46) |
| Tangible Book Value per Share |
|
$0.00 |
$0.00 |
($15.44) |
($14.81) |
($14.79) |
($13.93) |
| Total Capital |
|
798 |
764 |
730 |
596 |
865 |
711 |
| Total Debt |
|
700 |
686 |
849 |
802 |
858 |
635 |
| Total Long-Term Debt |
|
698 |
685 |
849 |
802 |
790 |
634 |
| Net Debt |
|
584 |
435 |
630 |
738 |
588 |
536 |
| Capital Expenditures (CapEx) |
|
37 |
41 |
25 |
23 |
37 |
43 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-84 |
-178 |
-252 |
-150 |
-109 |
-102 |
| Debt-free Net Working Capital (DFNWC) |
|
32 |
70 |
-36 |
-93 |
152 |
-7.72 |
| Net Working Capital (NWC) |
|
30 |
69 |
-36 |
-94 |
85 |
-8.68 |
| Net Nonoperating Expense (NNE) |
|
-7.72 |
6.23 |
147 |
40 |
36 |
24 |
| Net Nonoperating Obligations (NNO) |
|
586 |
435 |
630 |
738 |
588 |
536 |
| Total Depreciation and Amortization (D&A) |
|
118 |
125 |
137 |
98 |
55 |
47 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
-38.61% |
-477.88% |
-107.17% |
-32.27% |
-22.40% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
15.18% |
-68.93% |
-66.61% |
44.96% |
-1.69% |
| Net Working Capital to Revenue |
|
0.00% |
14.92% |
-69.18% |
-67.15% |
25.07% |
-1.90% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.06 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
180.63M |
189.86M |
199.57M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.06 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
180.63M |
189.86M |
199.57M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
180.63M |
189.86M |
199.57M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
0.00 |
32 |
-366 |
-67 |
11 |
74 |
| Normalized NOPAT Margin |
|
0.00% |
6.86% |
-694.41% |
-48.15% |
3.18% |
16.22% |
| Pre Tax Income Margin |
|
0.00% |
2.22% |
-1,045.63% |
-88.33% |
-7.21% |
11.26% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
1.11 |
-16.78 |
-3.36 |
0.37 |
1.70 |
| NOPAT to Interest Expense |
|
0.00 |
0.20 |
-11.74 |
-2.35 |
0.26 |
0.75 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.09 |
-17.58 |
-4.18 |
-0.51 |
1.02 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
-0.82 |
-12.55 |
-3.17 |
-0.62 |
0.06 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
56.35% |
290.35% |
-0.04% |
-0.64% |
-1.61% |
15.53% |
| Augmented Payout Ratio |
|
56.35% |
290.35% |
-0.04% |
-0.66% |
-1.61% |
15.53% |