Growth Metrics |
- |
- |
- |
Revenue Growth |
-17.44% |
-11.53% |
-12.04% |
EBITDA Growth |
-43.34% |
-29.67% |
-164.06% |
EBIT Growth |
-55.92% |
-49.12% |
-385.09% |
NOPAT Growth |
-11.94% |
-88.04% |
-779.78% |
Net Income Growth |
-28.85% |
-91.80% |
-1,805.57% |
EPS Growth |
-27.62% |
-91.79% |
-1,835.29% |
Operating Cash Flow Growth |
-23.68% |
9.79% |
-5.81% |
Free Cash Flow Firm Growth |
120.25% |
-82.96% |
1,384.93% |
Invested Capital Growth |
9.31% |
0.80% |
-21.01% |
Revenue Q/Q Growth |
-6.36% |
-1.68% |
-2.43% |
EBITDA Q/Q Growth |
12.56% |
-5.85% |
-134.46% |
EBIT Q/Q Growth |
23.38% |
-12.81% |
-40.80% |
NOPAT Q/Q Growth |
172.72% |
-81.40% |
-83.87% |
Net Income Q/Q Growth |
173.34% |
-85.31% |
-42.04% |
EPS Q/Q Growth |
176.00% |
-85.59% |
-41.83% |
Operating Cash Flow Q/Q Growth |
-43.73% |
31.83% |
-20.25% |
Free Cash Flow Firm Q/Q Growth |
-61.33% |
122.89% |
-4.10% |
Invested Capital Q/Q Growth |
6.52% |
-4.25% |
-9.90% |
Profitability Metrics |
- |
- |
- |
Gross Margin |
71.65% |
68.93% |
68.23% |
EBITDA Margin |
7.86% |
6.25% |
-4.55% |
Operating Margin |
4.98% |
2.45% |
-8.75% |
EBIT Margin |
4.60% |
2.65% |
-8.58% |
Profit (Net Income) Margin |
4.71% |
0.44% |
-8.46% |
Tax Burden Percent |
117.77% |
32.34% |
83.74% |
Interest Burden Percent |
86.83% |
50.98% |
117.77% |
Effective Tax Rate |
-17.77% |
67.66% |
0.00% |
Return on Invested Capital (ROIC) |
13.35% |
1.52% |
-11.52% |
ROIC Less NNEP Spread (ROIC-NNEP) |
-22.08% |
-2.71% |
-33.45% |
Return on Net Nonoperating Assets (RNNOA) |
-1.77% |
-0.52% |
-8.38% |
Return on Equity (ROE) |
11.58% |
1.00% |
-19.90% |
Cash Return on Invested Capital (CROIC) |
4.45% |
0.72% |
11.96% |
Operating Return on Assets (OROA) |
5.50% |
2.87% |
-9.07% |
Return on Assets (ROA) |
5.62% |
0.47% |
-8.95% |
Return on Common Equity (ROCE) |
11.58% |
1.00% |
-19.90% |
Return on Equity Simple (ROE_SIMPLE) |
11.68% |
1.05% |
-22.50% |
Net Operating Profit after Tax (NOPAT) |
131 |
16 |
-106 |
NOPAT Margin |
5.87% |
0.79% |
-6.13% |
Net Nonoperating Expense Percent (NNEP) |
35.43% |
4.23% |
21.93% |
Return On Investment Capital (ROIC_SIMPLE) |
10.04% |
1.18% |
-10.15% |
Cost of Revenue to Revenue |
28.35% |
31.07% |
31.77% |
SG&A Expenses to Revenue |
64.49% |
65.47% |
65.30% |
R&D to Revenue |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
66.67% |
66.48% |
76.98% |
Earnings before Interest and Taxes (EBIT) |
102 |
52 |
-149 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
175 |
123 |
-79 |
Valuation Ratios |
- |
- |
- |
Price to Book Value (P/BV) |
2.13 |
1.14 |
0.53 |
Price to Tangible Book Value (P/TBV) |
3.07 |
1.84 |
0.69 |
Price to Revenue (P/Rev) |
0.86 |
0.48 |
0.20 |
Price to Earnings (P/E) |
18.28 |
109.01 |
0.00 |
Dividend Yield |
3.97% |
8.23% |
3.48% |
Earnings Yield |
5.47% |
0.92% |
0.00% |
Enterprise Value to Invested Capital (EV/IC) |
2.00 |
1.14 |
0.66 |
Enterprise Value to Revenue (EV/Rev) |
0.92 |
0.60 |
0.31 |
Enterprise Value to EBITDA (EV/EBITDA) |
11.66 |
9.53 |
0.00 |
Enterprise Value to EBIT (EV/EBIT) |
19.90 |
22.48 |
0.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
15.62 |
75.10 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
18.87 |
9.88 |
4.82 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
46.85 |
158.02 |
4.89 |
Leverage & Solvency |
- |
- |
- |
Debt to Equity |
0.45 |
0.61 |
0.60 |
Long-Term Debt to Equity |
0.42 |
0.58 |
0.56 |
Financial Leverage |
0.08 |
0.19 |
0.25 |
Leverage Ratio |
2.06 |
2.11 |
2.22 |
Compound Leverage Factor |
1.79 |
1.08 |
2.62 |
Debt to Total Capital |
30.96% |
37.97% |
37.66% |
Short-Term Debt to Total Capital |
1.92% |
1.89% |
2.87% |
Long-Term Debt to Total Capital |
29.04% |
36.08% |
34.79% |
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 |
69.04% |
62.03% |
62.34% |
Debt to EBITDA |
2.30 |
4.09 |
-4.99 |
Net Debt to EBITDA |
0.71 |
1.91 |
-2.48 |
Long-Term Debt to EBITDA |
2.16 |
3.88 |
-4.61 |
Debt to NOPAT |
3.08 |
32.23 |
-3.71 |
Net Debt to NOPAT |
0.95 |
15.07 |
-1.84 |
Long-Term Debt to NOPAT |
2.89 |
30.63 |
-3.43 |
Altman Z-Score |
4.41 |
3.45 |
2.93 |
Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
- |
- |
- |
Current Ratio |
2.12 |
2.13 |
1.82 |
Quick Ratio |
0.91 |
0.99 |
0.84 |
Cash Flow Metrics |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
44 |
7.42 |
110 |
Operating Cash Flow to CapEx |
182.98% |
202.84% |
268.72% |
Free Cash Flow to Firm to Interest Expense |
3.23 |
0.29 |
4.17 |
Operating Cash Flow to Interest Expense |
8.01 |
4.64 |
4.23 |
Operating Cash Flow Less CapEx to Interest Expense |
3.63 |
2.35 |
2.66 |
Efficiency Ratios |
- |
- |
- |
Asset Turnover |
1.19 |
1.09 |
1.06 |
Accounts Receivable Turnover |
50.21 |
37.13 |
31.64 |
Inventory Turnover |
1.69 |
1.95 |
2.34 |
Fixed Asset Turnover |
4.95 |
4.49 |
4.26 |
Accounts Payable Turnover |
12.14 |
12.61 |
14.11 |
Days Sales Outstanding (DSO) |
7.27 |
9.83 |
11.54 |
Days Inventory Outstanding (DIO) |
215.82 |
186.77 |
155.96 |
Days Payable Outstanding (DPO) |
30.07 |
28.96 |
25.87 |
Cash Conversion Cycle (CCC) |
193.02 |
167.64 |
141.63 |
Capital & Investment Metrics |
- |
- |
- |
Invested Capital |
1,021 |
1,029 |
813 |
Invested Capital Turnover |
2.28 |
1.92 |
1.88 |
Increase / (Decrease) in Invested Capital |
87 |
8.19 |
-216 |
Enterprise Value (EV) |
2,039 |
1,172 |
538 |
Market Capitalization |
1,915 |
937 |
343 |
Book Value per Share |
$18.16 |
$16.64 |
$13.10 |
Tangible Book Value per Share |
$12.63 |
$10.29 |
$9.93 |
Total Capital |
1,300 |
1,325 |
1,045 |
Total Debt |
402 |
503 |
394 |
Total Long-Term Debt |
377 |
478 |
364 |
Net Debt |
124 |
235 |
196 |
Capital Expenditures (CapEx) |
59 |
58 |
42 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
147 |
130 |
74 |
Debt-free Net Working Capital (DFNWC) |
426 |
398 |
272 |
Net Working Capital (NWC) |
401 |
373 |
242 |
Net Nonoperating Expense (NNE) |
26 |
7.01 |
40 |
Net Nonoperating Obligations (NNO) |
124 |
207 |
162 |
Total Depreciation and Amortization (D&A) |
73 |
71 |
70 |
Debt-free, Cash-free Net Working Capital to Revenue |
6.61% |
6.61% |
4.27% |
Debt-free Net Working Capital to Revenue |
19.12% |
20.21% |
15.70% |
Net Working Capital to Revenue |
18.00% |
18.94% |
13.97% |
Earnings Adjustments |
- |
- |
- |
Adjusted Basic Earnings per Share |
$2.10 |
$0.17 |
($2.95) |
Adjusted Weighted Average Basic Shares Outstanding |
50.00M |
49.71M |
49.66M |
Adjusted Diluted Earnings per Share |
$2.07 |
$0.17 |
($2.95) |
Adjusted Weighted Average Diluted Shares Outstanding |
50.53M |
49.86M |
49.66M |
Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
49.46M |
49.42M |
49.72M |
Normalized Net Operating Profit after Tax (NOPAT) |
112 |
48 |
36 |
Normalized NOPAT Margin |
5.01% |
2.42% |
2.05% |
Pre Tax Income Margin |
4.00% |
1.35% |
-10.11% |
Debt Service Ratios |
- |
- |
- |
EBIT to Interest Expense |
7.59 |
2.04 |
-5.63 |
NOPAT to Interest Expense |
9.67 |
0.61 |
-4.02 |
EBIT Less CapEx to Interest Expense |
3.22 |
-0.25 |
-7.20 |
NOPAT Less CapEx to Interest Expense |
5.30 |
-1.68 |
-5.59 |
Payout Ratios |
- |
- |
- |
Dividend Payout Ratio |
73.50% |
903.11% |
-8.14% |
Augmented Payout Ratio |
140.35% |
1,054.49% |
-8.14% |