| Growth Metrics |
- |
- |
- |
| Revenue Growth |
18.28% |
-3.17% |
-9.51% |
| EBITDA Growth |
-71.60% |
-56.80% |
1,268.37% |
| EBIT Growth |
-82.68% |
-106.78% |
15,291.83% |
| NOPAT Growth |
38.64% |
-22.47% |
218.35% |
| Net Income Growth |
-31.68% |
-98.40% |
11,800.52% |
| EPS Growth |
-34.29% |
-107.25% |
2,860.00% |
| Operating Cash Flow Growth |
52.94% |
37.40% |
-30.89% |
| Free Cash Flow Firm Growth |
-17.91% |
-174.88% |
288.92% |
| Invested Capital Growth |
6.77% |
17.99% |
32.28% |
| Revenue Q/Q Growth |
3.67% |
2.02% |
-3.15% |
| EBITDA Q/Q Growth |
-52.58% |
657.64% |
66.40% |
| EBIT Q/Q Growth |
-67.68% |
91.32% |
75.99% |
| NOPAT Q/Q Growth |
10.77% |
20.36% |
310.69% |
| Net Income Q/Q Growth |
-36.31% |
104.37% |
14.32% |
| EPS Q/Q Growth |
-53.69% |
92.75% |
15.97% |
| Operating Cash Flow Q/Q Growth |
34.13% |
24.74% |
-32.93% |
| Free Cash Flow Firm Q/Q Growth |
1,635.96% |
-101.37% |
-47.24% |
| Invested Capital Q/Q Growth |
-17.43% |
-13.52% |
34.47% |
| Profitability Metrics |
- |
- |
- |
| Gross Margin |
29.30% |
30.52% |
28.34% |
| EBITDA Margin |
5.10% |
2.27% |
34.38% |
| Operating Margin |
8.24% |
8.76% |
25.95% |
| EBIT Margin |
2.71% |
-0.19% |
31.85% |
| Profit (Net Income) Margin |
21.89% |
0.36% |
47.46% |
| Tax Burden Percent |
92.90% |
-9.07% |
83.13% |
| Interest Burden Percent |
869.70% |
2,097.71% |
179.23% |
| Effective Tax Rate |
7.10% |
0.00% |
16.87% |
| Return on Invested Capital (ROIC) |
0.00% |
0.00% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
0.00% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
0.00% |
0.00% |
0.00% |
| Return on Equity (ROE) |
9.26% |
0.15% |
17.15% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
0.75% |
-0.05% |
8.05% |
| Return on Assets (ROA) |
6.05% |
0.10% |
11.99% |
| Return on Common Equity (ROCE) |
8.75% |
0.14% |
16.28% |
| Return on Equity Simple (ROE_SIMPLE) |
9.54% |
0.16% |
17.45% |
| Net Operating Profit after Tax (NOPAT) |
13 |
9.89 |
31 |
| NOPAT Margin |
7.66% |
6.13% |
21.57% |
| Net Nonoperating Expense Percent (NNEP) |
4.94% |
-1.97% |
8.20% |
| Return On Investment Capital (ROIC_SIMPLE) |
3.16% |
2.52% |
7.56% |
| Cost of Revenue to Revenue |
70.70% |
69.48% |
71.66% |
| SG&A Expenses to Revenue |
14.03% |
14.75% |
16.68% |
| R&D to Revenue |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
21.05% |
21.76% |
2.39% |
| Earnings before Interest and Taxes (EBIT) |
4.51 |
-0.31 |
46 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
8.49 |
3.67 |
50 |
| Valuation Ratios |
- |
- |
- |
| Price to Book Value (P/BV) |
0.74 |
0.66 |
0.96 |
| Price to Tangible Book Value (P/TBV) |
0.80 |
0.71 |
1.03 |
| Price to Revenue (P/Rev) |
1.70 |
1.52 |
2.60 |
| Price to Earnings (P/E) |
8.37 |
0.00 |
5.65 |
| Dividend Yield |
10.86% |
5.58% |
9.65% |
| Earnings Yield |
11.95% |
0.00% |
17.71% |
| Enterprise Value to Invested Capital (EV/IC) |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
- |
- |
- |
| Debt to Equity |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
-1.22 |
-1.19 |
-1.14 |
| Leverage Ratio |
1.53 |
1.49 |
1.43 |
| Compound Leverage Factor |
13.32 |
31.33 |
2.56 |
| Debt to Total Capital |
0.12% |
0.13% |
0.12% |
| Short-Term Debt to Total Capital |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
0.12% |
0.13% |
0.12% |
| Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
5.11% |
5.60% |
4.56% |
| Common Equity to Total Capital |
94.77% |
94.28% |
95.32% |
| Debt to EBITDA |
0.06 |
0.14 |
0.01 |
| Net Debt to EBITDA |
-54.18 |
-118.04 |
-9.20 |
| Long-Term Debt to EBITDA |
0.06 |
0.14 |
0.01 |
| Debt to NOPAT |
0.04 |
0.05 |
0.02 |
| Net Debt to NOPAT |
-36.06 |
-43.77 |
-14.66 |
| Long-Term Debt to NOPAT |
0.04 |
0.05 |
0.02 |
| Altman Z-Score |
2.13 |
2.15 |
2.99 |
| Noncontrolling Interest Sharing Ratio |
5.47% |
5.36% |
5.07% |
| Liquidity Ratios |
- |
- |
- |
| Current Ratio |
6.05 |
7.17 |
2.61 |
| Quick Ratio |
4.92 |
5.99 |
2.05 |
| Cash Flow Metrics |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
6.73 |
-5.04 |
9.52 |
| Operating Cash Flow to CapEx |
728.85% |
3,274.60% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
7.15 |
-6.76 |
17.96 |
| Operating Cash Flow to Interest Expense |
28.62 |
49.60 |
48.25 |
| Operating Cash Flow Less CapEx to Interest Expense |
24.69 |
48.09 |
54.98 |
| Efficiency Ratios |
- |
- |
- |
| Asset Turnover |
0.28 |
0.27 |
0.25 |
| Accounts Receivable Turnover |
9.76 |
8.90 |
7.04 |
| Inventory Turnover |
4.14 |
3.62 |
3.54 |
| Fixed Asset Turnover |
5.76 |
5.91 |
5.85 |
| Accounts Payable Turnover |
33.91 |
33.53 |
30.29 |
| Days Sales Outstanding (DSO) |
37.38 |
41.00 |
51.86 |
| Days Inventory Outstanding (DIO) |
88.23 |
100.97 |
103.10 |
| Days Payable Outstanding (DPO) |
10.76 |
10.89 |
12.05 |
| Cash Conversion Cycle (CCC) |
114.85 |
131.08 |
142.90 |
| Capital & Investment Metrics |
- |
- |
- |
| Invested Capital |
-83 |
-68 |
-46 |
| Invested Capital Turnover |
-1.94 |
-2.14 |
-2.56 |
| Increase / (Decrease) in Invested Capital |
6.03 |
15 |
22 |
| Enterprise Value (EV) |
-156 |
-166 |
-63 |
| Market Capitalization |
283 |
245 |
380 |
| Book Value per Share |
$7.83 |
$7.57 |
$8.13 |
| Tangible Book Value per Share |
$7.27 |
$7.02 |
$7.57 |
| Total Capital |
403 |
392 |
416 |
| Total Debt |
0.50 |
0.50 |
0.50 |
| Total Long-Term Debt |
0.50 |
0.50 |
0.50 |
| Net Debt |
-460 |
-433 |
-461 |
| Capital Expenditures (CapEx) |
3.70 |
1.13 |
-3.57 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
20 |
20 |
-37 |
| Debt-free Net Working Capital (DFNWC) |
162 |
188 |
147 |
| Net Working Capital (NWC) |
162 |
188 |
147 |
| Net Nonoperating Expense (NNE) |
-24 |
9.31 |
-38 |
| Net Nonoperating Obligations (NNO) |
-486 |
-460 |
-462 |
| Total Depreciation and Amortization (D&A) |
3.98 |
3.97 |
3.69 |
| Debt-free, Cash-free Net Working Capital to Revenue |
12.02% |
12.54% |
-25.22% |
| Debt-free Net Working Capital to Revenue |
97.21% |
116.45% |
100.65% |
| Net Working Capital to Revenue |
97.21% |
116.45% |
100.65% |
| Earnings Adjustments |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.69 |
($0.05) |
$1.38 |
| Adjusted Weighted Average Basic Shares Outstanding |
48.81M |
48.83M |
48.84M |
| Adjusted Diluted Earnings per Share |
$0.69 |
($0.05) |
$1.38 |
| Adjusted Weighted Average Diluted Shares Outstanding |
48.81M |
48.83M |
48.84M |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
48.82M |
48.83M |
48.85M |
| Normalized Net Operating Profit after Tax (NOPAT) |
13 |
9.57 |
30 |
| Normalized NOPAT Margin |
7.61% |
5.93% |
20.79% |
| Pre Tax Income Margin |
23.56% |
-3.98% |
57.09% |
| Debt Service Ratios |
- |
- |
- |
| EBIT to Interest Expense |
4.79 |
-0.41 |
87.71 |
| NOPAT to Interest Expense |
13.56 |
13.26 |
59.41 |
| EBIT Less CapEx to Interest Expense |
0.87 |
-1.92 |
94.44 |
| NOPAT Less CapEx to Interest Expense |
9.63 |
11.74 |
66.14 |
| Payout Ratios |
- |
- |
- |
| Dividend Payout Ratio |
96.16% |
2,616.32% |
60.11% |
| Augmented Payout Ratio |
96.16% |
2,616.32% |
60.11% |