Growth Metrics |
|
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
2.81% |
5.98% |
4.23% |
9.14% |
1.27% |
0.00% |
EBITDA Growth |
|
40.10% |
-18.96% |
-31.78% |
14.80% |
2.03% |
0.00% |
EBIT Growth |
|
313.43% |
-0.18% |
-59.87% |
1,634.95% |
88.13% |
0.00% |
NOPAT Growth |
|
1.01% |
31.09% |
-57.26% |
188.19% |
132.46% |
0.00% |
Net Income Growth |
|
107.93% |
-133.41% |
46.29% |
40.48% |
8.37% |
0.00% |
EPS Growth |
|
106.98% |
-126.32% |
52.50% |
42.03% |
2.82% |
0.00% |
Operating Cash Flow Growth |
|
53.88% |
33.14% |
-12.52% |
36.32% |
5,245.89% |
0.00% |
Free Cash Flow Firm Growth |
|
17.51% |
-11.64% |
-42.36% |
108.60% |
0.00% |
0.00% |
Invested Capital Growth |
|
-5.29% |
-4.21% |
-4.79% |
-7.40% |
0.00% |
0.00% |
Revenue Q/Q Growth |
|
-1.02% |
3.00% |
-0.52% |
0.00% |
0.00% |
0.00% |
EBITDA Q/Q Growth |
|
20.72% |
-3.23% |
5.53% |
0.00% |
0.00% |
0.00% |
EBIT Q/Q Growth |
|
66.18% |
10.40% |
578.94% |
0.00% |
0.00% |
0.00% |
NOPAT Q/Q Growth |
|
-66.25% |
30.96% |
669.97% |
0.00% |
0.00% |
0.00% |
Net Income Q/Q Growth |
|
-84.59% |
35.40% |
53.58% |
0.00% |
0.00% |
0.00% |
EPS Q/Q Growth |
|
-87.50% |
36.76% |
56.82% |
0.00% |
0.00% |
0.00% |
Operating Cash Flow Q/Q Growth |
|
12.59% |
17.84% |
-11.34% |
3.51% |
0.00% |
0.00% |
Free Cash Flow Firm Q/Q Growth |
|
105.69% |
-14.97% |
0.00% |
0.00% |
0.00% |
0.00% |
Invested Capital Q/Q Growth |
|
-3.24% |
1.50% |
0.37% |
0.00% |
0.00% |
0.00% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
Gross Margin |
|
80.11% |
78.79% |
77.18% |
77.01% |
75.97% |
74.06% |
EBITDA Margin |
|
17.12% |
12.56% |
16.43% |
25.10% |
23.86% |
23.68% |
Operating Margin |
|
7.75% |
2.10% |
1.70% |
4.15% |
1.57% |
-4.90% |
EBIT Margin |
|
8.71% |
2.17% |
2.30% |
5.97% |
-0.42% |
-3.62% |
Profit (Net Income) Margin |
|
0.61% |
-7.85% |
-3.57% |
-6.92% |
-12.69% |
-14.02% |
Tax Burden Percent |
|
18.68% |
162.34% |
156.96% |
131.68% |
88.27% |
88.85% |
Interest Burden Percent |
|
37.23% |
-223.44% |
-98.84% |
-88.02% |
3,386.29% |
435.79% |
Effective Tax Rate |
|
81.32% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
|
0.80% |
0.76% |
0.55% |
1.21% |
0.81% |
0.00% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
-1.16% |
-14.45% |
-5.23% |
-6.27% |
-14.15% |
0.00% |
Return on Net Nonoperating Assets (RNNOA) |
|
-0.36% |
-6.63% |
-3.21% |
-7.55% |
-29.59% |
0.00% |
Return on Equity (ROE) |
|
0.44% |
-5.87% |
-2.66% |
-6.34% |
-28.78% |
0.00% |
Cash Return on Invested Capital (CROIC) |
|
6.23% |
5.05% |
5.46% |
8.89% |
-199.19% |
0.00% |
Operating Return on Assets (OROA) |
|
2.72% |
0.68% |
0.70% |
1.71% |
-0.11% |
0.00% |
Return on Assets (ROA) |
|
0.19% |
-2.46% |
-1.08% |
-1.99% |
-3.31% |
0.00% |
Return on Common Equity (ROCE) |
|
0.44% |
-5.87% |
-2.66% |
-6.34% |
-28.78% |
0.00% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.43% |
-5.66% |
-2.61% |
-5.04% |
-14.39% |
0.00% |
Net Operating Profit after Tax (NOPAT) |
|
24 |
23 |
18 |
42 |
15 |
-45 |
NOPAT Margin |
|
1.45% |
1.47% |
1.19% |
2.90% |
1.10% |
-3.43% |
Net Nonoperating Expense Percent (NNEP) |
|
1.96% |
15.21% |
5.78% |
7.48% |
14.96% |
0.00% |
Return On Investment Capital (ROIC_SIMPLE) |
|
0.58% |
0.58% |
0.46% |
- |
- |
- |
Cost of Revenue to Revenue |
|
19.89% |
21.21% |
22.82% |
22.99% |
24.03% |
25.94% |
SG&A Expenses to Revenue |
|
11.29% |
10.20% |
8.51% |
8.47% |
7.07% |
7.78% |
R&D to Revenue |
|
19.22% |
21.01% |
21.18% |
18.05% |
17.39% |
17.98% |
Operating Expenses to Revenue |
|
72.36% |
76.69% |
75.48% |
72.86% |
74.40% |
78.96% |
Earnings before Interest and Taxes (EBIT) |
|
143 |
35 |
35 |
86 |
-5.62 |
-47 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
281 |
200 |
247 |
362 |
316 |
309 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
3.43 |
3.74 |
2.24 |
5.19 |
0.72 |
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) |
|
4.83 |
5.18 |
3.06 |
7.12 |
0.64 |
0.64 |
Price to Earnings (P/E) |
|
797.33 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Earnings Yield |
|
0.13% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Enterprise Value to Invested Capital (EV/IC) |
|
2.95 |
2.99 |
1.80 |
3.49 |
0.91 |
0.00 |
Enterprise Value to Revenue (EV/Rev) |
|
5.18 |
5.70 |
3.81 |
8.06 |
2.48 |
0.00 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
30.26 |
45.40 |
23.20 |
32.12 |
10.39 |
0.00 |
Enterprise Value to EBIT (EV/EBIT) |
|
59.49 |
263.41 |
165.76 |
135.04 |
0.00 |
0.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
357.95 |
387.23 |
320.00 |
277.65 |
225.41 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
20.73 |
34.16 |
28.67 |
50.91 |
19.55 |
0.00 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
45.99 |
57.87 |
32.24 |
37.72 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.78 |
0.82 |
0.90 |
0.93 |
2.40 |
0.00 |
Long-Term Debt to Equity |
|
0.78 |
0.82 |
0.89 |
0.93 |
2.38 |
0.00 |
Financial Leverage |
|
0.31 |
0.46 |
0.61 |
1.20 |
2.09 |
0.00 |
Leverage Ratio |
|
2.32 |
2.38 |
2.47 |
3.19 |
4.35 |
0.00 |
Compound Leverage Factor |
|
0.86 |
-5.33 |
-2.44 |
-2.81 |
147.27 |
0.00 |
Debt to Total Capital |
|
43.95% |
45.20% |
47.25% |
48.28% |
70.60% |
0.00% |
Short-Term Debt to Total Capital |
|
0.46% |
0.46% |
0.48% |
0.37% |
0.60% |
0.00% |
Long-Term Debt to Total Capital |
|
43.49% |
44.73% |
46.77% |
47.91% |
70.00% |
0.00% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
56.05% |
54.80% |
52.75% |
51.72% |
29.40% |
0.00% |
Debt to EBITDA |
|
6.45 |
9.11 |
7.44 |
5.11 |
8.87 |
0.00 |
Net Debt to EBITDA |
|
2.05 |
4.15 |
4.55 |
3.74 |
7.72 |
0.00 |
Long-Term Debt to EBITDA |
|
6.38 |
9.01 |
7.37 |
5.07 |
8.80 |
0.00 |
Debt to NOPAT |
|
76.23 |
77.67 |
102.70 |
44.15 |
192.54 |
0.00 |
Net Debt to NOPAT |
|
24.30 |
35.43 |
62.74 |
32.31 |
167.61 |
0.00 |
Long-Term Debt to NOPAT |
|
75.44 |
76.87 |
101.65 |
43.82 |
190.90 |
0.00 |
Altman Z-Score |
|
1.86 |
1.80 |
1.05 |
2.14 |
0.13 |
0.00 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
Current Ratio |
|
1.82 |
1.66 |
1.45 |
1.24 |
1.12 |
0.00 |
Quick Ratio |
|
1.60 |
1.42 |
1.22 |
0.99 |
0.90 |
0.00 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
185 |
157 |
178 |
309 |
-3,591 |
0.00 |
Operating Cash Flow to CapEx |
|
10,391.73% |
4,070.72% |
3,660.70% |
2,114.11% |
1,212.53% |
10.57% |
Free Cash Flow to Firm to Interest Expense |
|
1.26 |
1.04 |
2.28 |
1.89 |
-19.22 |
0.00 |
Operating Cash Flow to Interest Expense |
|
2.81 |
1.76 |
2.56 |
1.40 |
0.90 |
0.02 |
Operating Cash Flow Less CapEx to Interest Expense |
|
2.78 |
1.72 |
2.49 |
1.33 |
0.82 |
-0.16 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.31 |
0.31 |
0.30 |
0.29 |
0.26 |
0.00 |
Accounts Receivable Turnover |
|
3.25 |
3.34 |
3.39 |
3.43 |
3.24 |
0.00 |
Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Fixed Asset Turnover |
|
11.38 |
10.30 |
8.91 |
7.80 |
6.85 |
0.00 |
Accounts Payable Turnover |
|
14.43 |
12.07 |
8.61 |
8.89 |
9.65 |
0.00 |
Days Sales Outstanding (DSO) |
|
112.38 |
109.24 |
107.55 |
106.30 |
112.79 |
0.00 |
Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Days Payable Outstanding (DPO) |
|
25.29 |
30.24 |
42.37 |
41.07 |
37.83 |
0.00 |
Cash Conversion Cycle (CCC) |
|
87.09 |
79.00 |
65.18 |
65.23 |
74.96 |
0.00 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
Invested Capital |
|
2,884 |
3,045 |
3,179 |
3,339 |
3,605 |
0.00 |
Invested Capital Turnover |
|
0.55 |
0.51 |
0.46 |
0.42 |
0.73 |
0.00 |
Increase / (Decrease) in Invested Capital |
|
-161 |
-134 |
-160 |
-267 |
3,605 |
0.00 |
Enterprise Value (EV) |
|
8,495 |
9,098 |
5,735 |
11,643 |
3,280 |
0.00 |
Market Capitalization |
|
7,918 |
8,265 |
4,611 |
10,288 |
841 |
841 |
Book Value per Share |
|
$7.56 |
$7.60 |
$7.26 |
$7.13 |
$4.77 |
$0.00 |
Tangible Book Value per Share |
|
($1.88) |
($2.87) |
($3.92) |
($5.12) |
($10.40) |
$0.00 |
Total Capital |
|
4,116 |
4,037 |
3,895 |
3,835 |
3,968 |
0.00 |
Total Debt |
|
1,809 |
1,825 |
1,841 |
1,851 |
2,802 |
0.00 |
Total Long-Term Debt |
|
1,790 |
1,806 |
1,822 |
1,837 |
2,778 |
0.00 |
Net Debt |
|
577 |
832 |
1,124 |
1,355 |
2,439 |
0.00 |
Capital Expenditures (CapEx) |
|
3.94 |
6.54 |
5.47 |
11 |
14 |
30 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-317 |
-274 |
-262 |
-252 |
-234 |
0.00 |
Debt-free Net Working Capital (DFNWC) |
|
916 |
718 |
454 |
244 |
128 |
0.00 |
Net Working Capital (NWC) |
|
897 |
699 |
435 |
230 |
105 |
0.00 |
Net Nonoperating Expense (NNE) |
|
14 |
149 |
72 |
142 |
182 |
138 |
Net Nonoperating Obligations (NNO) |
|
577 |
832 |
1,124 |
1,355 |
2,439 |
0.00 |
Total Depreciation and Amortization (D&A) |
|
138 |
166 |
213 |
276 |
321 |
357 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
-19.32% |
-17.20% |
-17.41% |
-17.46% |
-17.72% |
0.00% |
Debt-free Net Working Capital to Revenue |
|
55.83% |
45.01% |
30.17% |
16.91% |
9.70% |
0.00% |
Net Working Capital to Revenue |
|
54.68% |
43.83% |
28.92% |
15.94% |
7.90% |
0.00% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.03 |
($0.43) |
($0.19) |
($0.40) |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic Shares Outstanding |
|
301.78M |
288.58M |
281.13M |
250.42M |
0.00 |
0.00 |
Adjusted Diluted Earnings per Share |
|
$0.03 |
($0.43) |
($0.19) |
($0.40) |
$0.00 |
$0.00 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
313.49M |
288.58M |
281.13M |
250.42M |
0.00 |
0.00 |
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 |
|
302.60M |
295.08M |
283.99M |
279.80M |
0.00 |
0.00 |
Normalized Net Operating Profit after Tax (NOPAT) |
|
98 |
65 |
18 |
42 |
28 |
-44 |
Normalized NOPAT Margin |
|
5.96% |
4.10% |
1.19% |
2.90% |
2.13% |
-3.39% |
Pre Tax Income Margin |
|
3.24% |
-4.84% |
-2.27% |
-5.26% |
-14.38% |
-15.78% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.98 |
0.23 |
0.44 |
0.53 |
-0.03 |
-0.29 |
NOPAT to Interest Expense |
|
0.16 |
0.16 |
0.23 |
0.26 |
0.08 |
-0.28 |
EBIT Less CapEx to Interest Expense |
|
0.95 |
0.18 |
0.37 |
0.46 |
-0.10 |
-0.47 |
NOPAT Less CapEx to Interest Expense |
|
0.14 |
0.11 |
0.16 |
0.19 |
0.00 |
-0.46 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.12% |
-0.01% |
-0.04% |
0.00% |
0.00% |
0.00% |
Augmented Payout Ratio |
|
1,025.74% |
-0.01% |
-3.93% |
-9.32% |
-1.96% |
-173.16% |