Growth Metrics |
- |
- |
- |
Revenue Growth |
-0.59% |
8.75% |
87.03% |
EBITDA Growth |
20.43% |
-3.61% |
181.94% |
EBIT Growth |
80.42% |
-13.18% |
325.06% |
NOPAT Growth |
224.42% |
140.85% |
173.37% |
Net Income Growth |
227.19% |
-13,166.67% |
100.34% |
EPS Growth |
181.48% |
-68.75% |
80.00% |
Operating Cash Flow Growth |
8.25% |
-9.42% |
156.79% |
Free Cash Flow Firm Growth |
-20.11% |
119.99% |
-3,978.34% |
Invested Capital Growth |
0.62% |
-3.68% |
35.63% |
Revenue Q/Q Growth |
-0.61% |
0.70% |
1.32% |
EBITDA Q/Q Growth |
2.21% |
-1.84% |
10.39% |
EBIT Q/Q Growth |
7.61% |
-7.80% |
15.55% |
NOPAT Q/Q Growth |
72.49% |
-9.35% |
-10.92% |
Net Income Q/Q Growth |
126.01% |
-57.36% |
-90.23% |
EPS Q/Q Growth |
2,100.00% |
0.00% |
0.00% |
Operating Cash Flow Q/Q Growth |
1.04% |
-2.20% |
12.00% |
Free Cash Flow Firm Q/Q Growth |
-55.32% |
35.40% |
7.28% |
Invested Capital Q/Q Growth |
3.76% |
-3.54% |
-2.01% |
Profitability Metrics |
- |
- |
- |
Gross Margin |
45.04% |
45.05% |
45.36% |
EBITDA Margin |
35.65% |
29.43% |
33.20% |
Operating Margin |
14.14% |
7.99% |
10.01% |
EBIT Margin |
14.74% |
8.12% |
10.17% |
Profit (Net Income) Margin |
5.31% |
-4.15% |
0.03% |
Tax Burden Percent |
129.00% |
120.77% |
4.85% |
Interest Burden Percent |
27.95% |
-42.34% |
7.01% |
Effective Tax Rate |
-29.00% |
0.00% |
74.79% |
Return on Invested Capital (ROIC) |
4.86% |
1.47% |
0.69% |
ROIC Less NNEP Spread (ROIC-NNEP) |
-2.11% |
-3.78% |
-0.73% |
Return on Net Nonoperating Assets (RNNOA) |
-2.06% |
-3.62% |
-0.67% |
Return on Equity (ROE) |
2.80% |
-2.14% |
0.02% |
Cash Return on Invested Capital (CROIC) |
4.24% |
5.23% |
-29.55% |
Operating Return on Assets (OROA) |
3.70% |
2.01% |
2.61% |
Return on Assets (ROA) |
1.33% |
-1.03% |
0.01% |
Return on Common Equity (ROCE) |
1.83% |
-1.40% |
0.01% |
Return on Equity Simple (ROE_SIMPLE) |
4.28% |
-3.36% |
0.02% |
Net Operating Profit after Tax (NOPAT) |
134 |
41 |
17 |
NOPAT Margin |
18.24% |
5.59% |
2.52% |
Net Nonoperating Expense Percent (NNEP) |
6.97% |
5.26% |
1.42% |
Return On Investment Capital (ROIC_SIMPLE) |
4.84% |
1.47% |
0.59% |
Cost of Revenue to Revenue |
54.96% |
54.95% |
54.64% |
SG&A Expenses to Revenue |
4.36% |
4.42% |
4.54% |
R&D to Revenue |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
30.90% |
37.40% |
35.49% |
Earnings before Interest and Taxes (EBIT) |
108 |
60 |
69 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
261 |
217 |
225 |
Valuation Ratios |
- |
- |
- |
Price to Book Value (P/BV) |
0.81 |
0.75 |
0.73 |
Price to Tangible Book Value (P/TBV) |
0.81 |
0.75 |
0.73 |
Price to Revenue (P/Rev) |
1.00 |
0.92 |
1.04 |
Price to Earnings (P/E) |
29.18 |
0.00 |
0.00 |
Dividend Yield |
4.43% |
3.48% |
1.22% |
Earnings Yield |
3.43% |
0.00% |
0.00% |
Enterprise Value to Invested Capital (EV/IC) |
0.94 |
0.94 |
0.92 |
Enterprise Value to Revenue (EV/Rev) |
3.53 |
3.50 |
3.87 |
Enterprise Value to EBITDA (EV/EBITDA) |
9.90 |
11.89 |
11.64 |
Enterprise Value to EBIT (EV/EBIT) |
23.94 |
43.07 |
37.99 |
Enterprise Value to NOPAT (EV/NOPAT) |
19.34 |
62.58 |
153.14 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
15.53 |
16.76 |
15.43 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
22.15 |
17.65 |
0.00 |
Leverage & Solvency |
- |
- |
- |
Debt to Equity |
1.03 |
1.04 |
1.01 |
Long-Term Debt to Equity |
1.03 |
1.04 |
1.01 |
Financial Leverage |
0.98 |
0.96 |
0.93 |
Leverage Ratio |
2.10 |
2.09 |
2.06 |
Compound Leverage Factor |
0.59 |
-0.88 |
0.14 |
Debt to Total Capital |
50.65% |
51.05% |
50.33% |
Short-Term Debt to Total Capital |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
50.65% |
51.05% |
50.33% |
Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
16.94% |
17.02% |
16.98% |
Common Equity to Total Capital |
32.40% |
31.93% |
32.69% |
Debt to EBITDA |
5.45 |
6.72 |
6.57 |
Net Debt to EBITDA |
5.26 |
6.50 |
6.30 |
Long-Term Debt to EBITDA |
5.45 |
6.72 |
6.57 |
Debt to NOPAT |
10.65 |
35.39 |
86.46 |
Net Debt to NOPAT |
10.29 |
34.23 |
82.84 |
Long-Term Debt to NOPAT |
10.65 |
35.39 |
86.46 |
Altman Z-Score |
0.53 |
0.45 |
0.47 |
Noncontrolling Interest Sharing Ratio |
34.55% |
34.47% |
25.64% |
Liquidity Ratios |
- |
- |
- |
Current Ratio |
10.28 |
16.16 |
16.53 |
Quick Ratio |
7.95 |
12.26 |
13.10 |
Cash Flow Metrics |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
117 |
146 |
-730 |
Operating Cash Flow to CapEx |
0.00% |
282.41% |
6,256.55% |
Free Cash Flow to Firm to Interest Expense |
1.46 |
1.68 |
-11.13 |
Operating Cash Flow to Interest Expense |
2.09 |
1.77 |
2.59 |
Operating Cash Flow Less CapEx to Interest Expense |
2.34 |
1.14 |
2.55 |
Efficiency Ratios |
- |
- |
- |
Asset Turnover |
0.25 |
0.25 |
0.26 |
Accounts Receivable Turnover |
36.61 |
34.75 |
38.15 |
Inventory Turnover |
0.00 |
0.00 |
0.00 |
Fixed Asset Turnover |
0.00 |
0.00 |
0.00 |
Accounts Payable Turnover |
65.51 |
78.21 |
74.13 |
Days Sales Outstanding (DSO) |
9.97 |
10.50 |
9.57 |
Days Inventory Outstanding (DIO) |
0.00 |
0.00 |
0.00 |
Days Payable Outstanding (DPO) |
5.57 |
4.67 |
4.92 |
Cash Conversion Cycle (CCC) |
4.40 |
5.84 |
4.64 |
Capital & Investment Metrics |
- |
- |
- |
Invested Capital |
2,757 |
2,740 |
2,844 |
Invested Capital Turnover |
0.27 |
0.26 |
0.27 |
Increase / (Decrease) in Invested Capital |
17 |
-105 |
747 |
Enterprise Value (EV) |
2,582 |
2,575 |
2,616 |
Market Capitalization |
734 |
681 |
703 |
Book Value per Share |
$8.39 |
$8.47 |
$8.98 |
Tangible Book Value per Share |
$8.39 |
$8.47 |
$8.98 |
Total Capital |
2,807 |
2,853 |
2,935 |
Total Debt |
1,422 |
1,457 |
1,477 |
Total Long-Term Debt |
1,422 |
1,457 |
1,477 |
Net Debt |
1,373 |
1,409 |
1,415 |
Capital Expenditures (CapEx) |
-20 |
54 |
2.71 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
21 |
25 |
24 |
Debt-free Net Working Capital (DFNWC) |
69 |
73 |
86 |
Net Working Capital (NWC) |
69 |
73 |
86 |
Net Nonoperating Expense (NNE) |
95 |
72 |
17 |
Net Nonoperating Obligations (NNO) |
1,372 |
1,343 |
1,386 |
Total Depreciation and Amortization (D&A) |
153 |
157 |
156 |
Debt-free, Cash-free Net Working Capital to Revenue |
2.84% |
3.45% |
3.53% |
Debt-free Net Working Capital to Revenue |
9.44% |
9.94% |
12.66% |
Net Working Capital to Revenue |
9.44% |
9.94% |
12.66% |
Earnings Adjustments |
- |
- |
- |
Adjusted Basic Earnings per Share |
$0.23 |
($0.27) |
$0.00 |
Adjusted Weighted Average Basic Shares Outstanding |
105.93M |
105.55M |
105.14M |
Adjusted Diluted Earnings per Share |
$0.22 |
($0.27) |
$0.00 |
Adjusted Weighted Average Diluted Shares Outstanding |
132.37M |
105.55M |
105.14M |
Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
109.78M |
107.59M |
106.90M |
Normalized Net Operating Profit after Tax (NOPAT) |
57 |
53 |
41 |
Normalized NOPAT Margin |
7.78% |
7.21% |
6.06% |
Pre Tax Income Margin |
4.12% |
-3.44% |
0.71% |
Debt Service Ratios |
- |
- |
- |
EBIT to Interest Expense |
1.35 |
0.69 |
1.05 |
NOPAT to Interest Expense |
1.68 |
0.47 |
0.26 |
EBIT Less CapEx to Interest Expense |
1.61 |
0.06 |
1.01 |
NOPAT Less CapEx to Interest Expense |
1.93 |
-0.15 |
0.22 |
Payout Ratios |
- |
- |
- |
Dividend Payout Ratio |
199.55% |
-190.35% |
46,470.94% |
Augmented Payout Ratio |
199.55% |
-190.35% |
46,470.94% |