| Growth Metrics |
- |
- |
- |
| Revenue Growth |
8.66% |
-5.27% |
-12.28% |
| EBITDA Growth |
-34.11% |
24.51% |
-91.91% |
| EBIT Growth |
-50.77% |
48.37% |
-160.77% |
| NOPAT Growth |
-87.24% |
68.34% |
-319.40% |
| Net Income Growth |
-72.91% |
36.56% |
-402.70% |
| EPS Growth |
-69.19% |
37.74% |
-404.11% |
| Operating Cash Flow Growth |
-82.73% |
1,037.84% |
-69.23% |
| Free Cash Flow Firm Growth |
246.28% |
-13.84% |
-80.46% |
| Invested Capital Growth |
-9.52% |
-8.06% |
-7.08% |
| Revenue Q/Q Growth |
8.52% |
-0.75% |
-3.21% |
| EBITDA Q/Q Growth |
18.00% |
-5.07% |
-75.09% |
| EBIT Q/Q Growth |
28.95% |
-10.18% |
-207.35% |
| NOPAT Q/Q Growth |
141.89% |
-63.09% |
-85.83% |
| Net Income Q/Q Growth |
-15.62% |
-52.27% |
-21.65% |
| EPS Q/Q Growth |
-8.62% |
-52.90% |
-21.31% |
| Operating Cash Flow Q/Q Growth |
191.81% |
-8.38% |
-29.30% |
| Free Cash Flow Firm Q/Q Growth |
213.41% |
-61.72% |
-36.29% |
| Invested Capital Q/Q Growth |
-13.09% |
-2.41% |
-3.66% |
| Profitability Metrics |
- |
- |
- |
| Gross Margin |
17.30% |
19.34% |
18.25% |
| EBITDA Margin |
5.49% |
7.22% |
0.67% |
| Operating Margin |
1.31% |
3.29% |
-3.35% |
| EBIT Margin |
2.48% |
3.89% |
-2.69% |
| Profit (Net Income) Margin |
1.01% |
1.45% |
-5.01% |
| Tax Burden Percent |
151.09% |
70.50% |
110.66% |
| Interest Burden Percent |
26.84% |
52.94% |
168.01% |
| Effective Tax Rate |
59.61% |
71.51% |
0.00% |
| Return on Invested Capital (ROIC) |
1.17% |
2.15% |
-5.11% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
2.88% |
4.19% |
-15.20% |
| Return on Net Nonoperating Assets (RNNOA) |
4.67% |
5.78% |
-20.59% |
| Return on Equity (ROE) |
5.84% |
7.93% |
-25.70% |
| Cash Return on Invested Capital (CROIC) |
11.16% |
10.55% |
2.23% |
| Operating Return on Assets (OROA) |
3.12% |
5.16% |
-3.63% |
| Return on Assets (ROA) |
1.26% |
1.93% |
-6.75% |
| Return on Common Equity (ROCE) |
5.84% |
7.93% |
-25.70% |
| Return on Equity Simple (ROE_SIMPLE) |
6.32% |
7.34% |
-30.48% |
| Net Operating Profit after Tax (NOPAT) |
24 |
40 |
-89 |
| NOPAT Margin |
0.53% |
0.94% |
-2.34% |
| Net Nonoperating Expense Percent (NNEP) |
-1.71% |
-2.03% |
10.09% |
| Return On Investment Capital (ROIC_SIMPLE) |
0.97% |
1.94% |
-4.91% |
| Cost of Revenue to Revenue |
82.70% |
80.66% |
81.75% |
| SG&A Expenses to Revenue |
14.39% |
15.22% |
17.28% |
| R&D to Revenue |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
15.99% |
16.05% |
21.60% |
| Earnings before Interest and Taxes (EBIT) |
113 |
167 |
-102 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
249 |
311 |
25 |
| Valuation Ratios |
- |
- |
- |
| Price to Book Value (P/BV) |
1.12 |
1.89 |
1.12 |
| Price to Tangible Book Value (P/TBV) |
4.21 |
4.78 |
3.42 |
| Price to Revenue (P/Rev) |
0.18 |
0.37 |
0.18 |
| Price to Earnings (P/E) |
17.80 |
25.76 |
0.00 |
| Dividend Yield |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
5.62% |
3.88% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
1.23 |
1.42 |
1.03 |
| Enterprise Value to Revenue (EV/Rev) |
0.53 |
0.59 |
0.46 |
| Enterprise Value to EBITDA (EV/EBITDA) |
9.60 |
8.20 |
68.64 |
| Enterprise Value to EBIT (EV/EBIT) |
21.24 |
15.22 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
99.93 |
63.11 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
78.94 |
7.38 |
16.24 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
10.44 |
12.88 |
44.70 |
| Leverage & Solvency |
- |
- |
- |
| Debt to Equity |
2.41 |
1.44 |
1.91 |
| Long-Term Debt to Equity |
2.37 |
1.40 |
1.86 |
| Financial Leverage |
1.62 |
1.38 |
1.35 |
| Leverage Ratio |
4.62 |
4.12 |
3.81 |
| Compound Leverage Factor |
1.24 |
2.18 |
6.40 |
| Debt to Total Capital |
70.71% |
59.04% |
65.62% |
| Short-Term Debt to Total Capital |
1.38% |
1.74% |
1.71% |
| Long-Term Debt to Total Capital |
69.33% |
57.30% |
63.90% |
| Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
29.29% |
40.96% |
34.38% |
| Debt to EBITDA |
7.00 |
3.95 |
47.08 |
| Net Debt to EBITDA |
6.34 |
3.02 |
41.07 |
| Long-Term Debt to EBITDA |
6.87 |
3.83 |
45.85 |
| Debt to NOPAT |
72.89 |
30.40 |
-13.37 |
| Net Debt to NOPAT |
65.97 |
23.23 |
-11.66 |
| Long-Term Debt to NOPAT |
71.47 |
29.50 |
-13.02 |
| Altman Z-Score |
1.94 |
2.50 |
1.77 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
- |
- |
- |
| Current Ratio |
2.16 |
2.20 |
1.92 |
| Quick Ratio |
0.88 |
1.19 |
0.86 |
| Cash Flow Metrics |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
229 |
198 |
39 |
| Operating Cash Flow to CapEx |
36.50% |
351.98% |
65.62% |
| Free Cash Flow to Firm to Interest Expense |
2.78 |
2.51 |
0.56 |
| Operating Cash Flow to Interest Expense |
0.37 |
4.38 |
1.54 |
| Operating Cash Flow Less CapEx to Interest Expense |
-0.64 |
3.14 |
-0.80 |
| Efficiency Ratios |
- |
- |
- |
| Asset Turnover |
1.26 |
1.33 |
1.35 |
| Accounts Receivable Turnover |
8.39 |
8.22 |
8.34 |
| Inventory Turnover |
6.21 |
6.45 |
6.56 |
| Fixed Asset Turnover |
0.00 |
6.69 |
5.70 |
| Accounts Payable Turnover |
10.65 |
12.48 |
11.55 |
| Days Sales Outstanding (DSO) |
43.51 |
44.43 |
43.75 |
| Days Inventory Outstanding (DIO) |
58.78 |
56.56 |
55.67 |
| Days Payable Outstanding (DPO) |
34.27 |
29.24 |
31.59 |
| Cash Conversion Cycle (CCC) |
68.02 |
71.75 |
67.83 |
| Capital & Investment Metrics |
- |
- |
- |
| Invested Capital |
1,952 |
1,795 |
1,668 |
| Invested Capital Turnover |
2.21 |
2.30 |
2.18 |
| Increase / (Decrease) in Invested Capital |
-205 |
-157 |
-127 |
| Enterprise Value (EV) |
2,395 |
2,546 |
1,725 |
| Market Capitalization |
814 |
1,609 |
693 |
| Book Value per Share |
$8.58 |
$9.98 |
$7.33 |
| Tangible Book Value per Share |
$2.29 |
$3.95 |
$2.40 |
| Total Capital |
2,470 |
2,077 |
1,803 |
| Total Debt |
1,747 |
1,226 |
1,183 |
| Total Long-Term Debt |
1,713 |
1,190 |
1,152 |
| Net Debt |
1,581 |
937 |
1,032 |
| Capital Expenditures (CapEx) |
83 |
98 |
162 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
777 |
562 |
455 |
| Debt-free Net Working Capital (DFNWC) |
943 |
852 |
606 |
| Net Working Capital (NWC) |
909 |
815 |
575 |
| Net Nonoperating Expense (NNE) |
-22 |
-22 |
101 |
| Net Nonoperating Obligations (NNO) |
1,229 |
944 |
1,048 |
| Total Depreciation and Amortization (D&A) |
137 |
143 |
127 |
| Debt-free, Cash-free Net Working Capital to Revenue |
17.10% |
13.07% |
12.05% |
| Debt-free Net Working Capital to Revenue |
20.76% |
19.78% |
16.05% |
| Net Working Capital to Revenue |
20.00% |
18.94% |
15.23% |
| Earnings Adjustments |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.53 |
$0.73 |
($2.22) |
| Adjusted Weighted Average Basic Shares Outstanding |
86.37M |
85.00M |
84.99M |
| Adjusted Diluted Earnings per Share |
$0.53 |
$0.73 |
($2.22) |
| Adjusted Weighted Average Diluted Shares Outstanding |
87.08M |
85.87M |
84.99M |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
84.60M |
85.57M |
84.85M |
| Normalized Net Operating Profit after Tax (NOPAT) |
92 |
124 |
26 |
| Normalized NOPAT Margin |
2.03% |
2.88% |
0.68% |
| Pre Tax Income Margin |
0.67% |
2.06% |
-4.52% |
| Debt Service Ratios |
- |
- |
- |
| EBIT to Interest Expense |
1.37 |
2.12 |
-1.47 |
| NOPAT to Interest Expense |
0.29 |
0.51 |
-1.28 |
| EBIT Less CapEx to Interest Expense |
0.36 |
0.88 |
-3.81 |
| NOPAT Less CapEx to Interest Expense |
-0.72 |
-0.73 |
-3.62 |
| Payout Ratios |
- |
- |
- |
| Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
288.64% |
0.00% |
-12.85% |