| Growth Metrics |
|
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
698.77% |
30.30% |
12.66% |
-1.72% |
| EBITDA Growth |
|
0.00% |
119.53% |
760.13% |
-11.60% |
10.02% |
| EBIT Growth |
|
0.00% |
70.71% |
323.84% |
-12.36% |
11.75% |
| NOPAT Growth |
|
0.00% |
97.62% |
2,697.00% |
200.86% |
-77.43% |
| Net Income Growth |
|
0.00% |
37.90% |
155.83% |
89.76% |
-74.06% |
| EPS Growth |
|
0.00% |
38.86% |
156.98% |
102.04% |
-74.07% |
| Operating Cash Flow Growth |
|
0.00% |
164.38% |
42.31% |
-18.00% |
3.62% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
134.73% |
15.82% |
-64.54% |
| Invested Capital Growth |
|
0.00% |
0.00% |
-17.83% |
13.43% |
-2.93% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
4.14% |
-3.28% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-0.58% |
-6.09% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-0.74% |
-9.94% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
219.79% |
-68.64% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
172.83% |
-71.54% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
153.85% |
-70.94% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-2.75% |
-19.10% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-55.22% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
12.69% |
3.14% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
| Gross Margin |
|
100.00% |
100.00% |
100.00% |
100.00% |
43.18% |
| EBITDA Margin |
|
-135.40% |
3.31% |
21.85% |
17.15% |
19.20% |
| Operating Margin |
|
-290.04% |
-0.86% |
12.33% |
11.67% |
12.95% |
| EBIT Margin |
|
-228.16% |
-8.37% |
14.37% |
11.18% |
12.72% |
| Profit (Net Income) Margin |
|
-268.06% |
-20.84% |
8.93% |
15.04% |
3.97% |
| Tax Burden Percent |
|
102.50% |
99.95% |
97.78% |
275.96% |
57.09% |
| Interest Burden Percent |
|
114.62% |
249.21% |
63.54% |
48.75% |
54.69% |
| Effective Tax Rate |
|
0.00% |
0.00% |
2.22% |
-175.96% |
42.91% |
| Return on Invested Capital (ROIC) |
|
0.00% |
-1.32% |
18.80% |
58.76% |
12.66% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
-45.32% |
14.22% |
29.99% |
6.99% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
17,144.18% |
-232.83% |
-370.30% |
-217.96% |
| Return on Equity (ROE) |
|
0.00% |
17,142.86% |
-214.02% |
-311.54% |
-205.30% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-201.32% |
38.38% |
46.17% |
15.63% |
| Operating Return on Assets (OROA) |
|
0.00% |
-3.58% |
8.36% |
7.26% |
7.44% |
| Return on Assets (ROA) |
|
0.00% |
-8.92% |
5.19% |
9.77% |
2.32% |
| Return on Common Equity (ROCE) |
|
0.00% |
15,912.97% |
-213.68% |
-311.54% |
-205.30% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
-109.46% |
-622.92% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-166 |
-3.95 |
103 |
309 |
70 |
| NOPAT Margin |
|
-203.03% |
-0.61% |
12.06% |
32.20% |
7.39% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
44.00% |
4.58% |
28.78% |
5.67% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
11.90% |
| Cost of Revenue to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
56.82% |
| SG&A Expenses to Revenue |
|
166.96% |
25.58% |
21.16% |
21.58% |
22.80% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
390.04% |
100.86% |
87.67% |
88.33% |
30.23% |
| Earnings before Interest and Taxes (EBIT) |
|
-187 |
-55 |
122 |
107 |
120 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-111 |
22 |
186 |
164 |
181 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
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 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
1.71 |
2.01 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
11.39 |
50.68 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
8.78% |
1.97% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
3.98 |
4.52 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
2.32 |
2.60 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
13.53 |
13.55 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
20.75 |
20.46 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
7.21 |
35.19 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
20.00 |
21.27 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
9.17 |
28.50 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
-417.67 |
-9.31 |
-26.57 |
-45.06 |
| Long-Term Debt to Equity |
|
0.00 |
-412.15 |
-9.07 |
-25.87 |
-42.77 |
| Financial Leverage |
|
0.00 |
-378.29 |
-16.37 |
-12.35 |
-31.20 |
| Leverage Ratio |
|
0.00 |
-960.79 |
-41.20 |
-31.89 |
-88.37 |
| Compound Leverage Factor |
|
0.00 |
-2,394.38 |
-26.18 |
-15.54 |
-48.33 |
| Debt to Total Capital |
|
0.00% |
100.24% |
112.04% |
103.91% |
102.27% |
| Short-Term Debt to Total Capital |
|
0.00% |
1.32% |
2.82% |
2.74% |
5.20% |
| Long-Term Debt to Total Capital |
|
0.00% |
98.92% |
109.22% |
101.17% |
97.07% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
-0.02% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
0.00% |
-0.22% |
-12.04% |
-3.91% |
-2.27% |
| Debt to EBITDA |
|
0.00 |
30.68 |
3.47 |
3.74 |
3.31 |
| Net Debt to EBITDA |
|
0.00 |
27.79 |
3.02 |
3.54 |
3.07 |
| Long-Term Debt to EBITDA |
|
0.00 |
30.27 |
3.39 |
3.64 |
3.14 |
| Debt to NOPAT |
|
0.00 |
-167.87 |
6.30 |
1.99 |
8.60 |
| Net Debt to NOPAT |
|
0.00 |
-152.04 |
5.47 |
1.88 |
7.97 |
| Long-Term Debt to NOPAT |
|
0.00 |
-165.65 |
6.14 |
1.94 |
8.16 |
| Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
1.35 |
1.42 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
7.17% |
0.16% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
0.63 |
0.55 |
0.43 |
0.47 |
| Quick Ratio |
|
0.00 |
0.48 |
0.40 |
0.25 |
0.26 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-603 |
210 |
243 |
86 |
| Operating Cash Flow to CapEx |
|
-1,435.95% |
603.60% |
893.43% |
460.14% |
518.84% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-6.80 |
4.04 |
4.19 |
1.52 |
| Operating Cash Flow to Interest Expense |
|
-4.39 |
1.07 |
2.62 |
1.92 |
2.04 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-4.70 |
0.90 |
2.32 |
1.50 |
1.64 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.43 |
0.58 |
0.65 |
0.59 |
| Accounts Receivable Turnover |
|
0.00 |
3.28 |
5.12 |
8.41 |
10.25 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
0.00 |
0.94 |
1.29 |
1.52 |
1.50 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
2.76 |
| Days Sales Outstanding (DSO) |
|
0.00 |
111.39 |
71.33 |
43.39 |
35.62 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
132.23 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
111.39 |
71.33 |
43.39 |
-96.61 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
600 |
493 |
559 |
542 |
| Invested Capital Turnover |
|
0.00 |
2.18 |
1.56 |
1.82 |
1.71 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
600 |
-107 |
66 |
-16 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
2,226 |
2,453 |
| Market Capitalization |
|
0.00 |
0.00 |
0.00 |
1,644 |
1,897 |
| Book Value per Share |
|
$0.00 |
($0.03) |
($1.34) |
($0.48) |
($0.28) |
| Tangible Book Value per Share |
|
$0.00 |
($2.63) |
($3.90) |
($3.25) |
($3.08) |
| Total Capital |
|
0.00 |
662 |
577 |
592 |
586 |
| Total Debt |
|
0.00 |
664 |
646 |
615 |
599 |
| Total Long-Term Debt |
|
0.00 |
655 |
630 |
599 |
569 |
| Net Debt |
|
0.00 |
601 |
562 |
582 |
556 |
| Capital Expenditures (CapEx) |
|
10 |
16 |
15 |
24 |
22 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
-257 |
-313 |
-304 |
-278 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
-195 |
-229 |
-270 |
-235 |
| Net Working Capital (NWC) |
|
0.00 |
-204 |
-245 |
-287 |
-265 |
| Net Nonoperating Expense (NNE) |
|
53 |
132 |
27 |
165 |
32 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
601 |
562 |
582 |
556 |
| Total Depreciation and Amortization (D&A) |
|
76 |
76 |
64 |
57 |
61 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
-39.40% |
-36.81% |
-31.70% |
-29.52% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
-29.82% |
-26.91% |
-28.20% |
-24.91% |
| Net Working Capital to Revenue |
|
0.00% |
-31.16% |
-28.82% |
-29.89% |
-28.14% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$1.48 |
$2.99 |
$0.78 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
51.82M |
48.28M |
48.03M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$1.47 |
$2.97 |
$0.77 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
52.28M |
48.59M |
48.33M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
51.05M |
48.06M |
47.46M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-156 |
-0.33 |
108 |
91 |
77 |
| Normalized NOPAT Margin |
|
-190.46% |
-0.05% |
12.73% |
9.46% |
8.14% |
| Pre Tax Income Margin |
|
-261.53% |
-20.85% |
9.13% |
5.45% |
6.95% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-5.53 |
-0.62 |
2.36 |
1.85 |
2.12 |
| NOPAT to Interest Expense |
|
-4.92 |
-0.04 |
1.98 |
5.33 |
1.23 |
| EBIT Less CapEx to Interest Expense |
|
-5.84 |
-0.79 |
2.07 |
1.43 |
1.72 |
| NOPAT Less CapEx to Interest Expense |
|
-5.23 |
-0.22 |
1.69 |
4.91 |
0.84 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
32.88% |
35.26% |
106.04% |