| Growth Metrics |
- |
- |
- |
- |
| Revenue Growth |
0.00% |
28.47% |
31.44% |
29.32% |
| EBITDA Growth |
0.00% |
-6.70% |
-20.56% |
95.78% |
| EBIT Growth |
0.00% |
-10.90% |
-29.60% |
114.41% |
| NOPAT Growth |
0.00% |
-10.58% |
-55.01% |
210.69% |
| Net Income Growth |
0.00% |
-24.99% |
-50.97% |
245.95% |
| EPS Growth |
0.00% |
-24.79% |
-56.82% |
221.05% |
| Operating Cash Flow Growth |
0.00% |
-31.22% |
476.70% |
10.04% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
77.45% |
150.41% |
| Invested Capital Growth |
0.00% |
0.00% |
26.95% |
14.38% |
| Revenue Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| NOPAT Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Income Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| EPS Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow Firm Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| Invested Capital Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| Profitability Metrics |
- |
- |
- |
- |
| Gross Margin |
23.15% |
21.33% |
19.38% |
21.92% |
| EBITDA Margin |
10.57% |
7.68% |
4.64% |
7.03% |
| Operating Margin |
9.47% |
6.68% |
3.01% |
5.85% |
| EBIT Margin |
9.60% |
6.66% |
3.57% |
5.91% |
| Profit (Net Income) Margin |
6.21% |
3.63% |
1.35% |
3.62% |
| Tax Burden Percent |
72.69% |
71.75% |
54.50% |
67.31% |
| Interest Burden Percent |
89.02% |
75.91% |
69.61% |
90.93% |
| Effective Tax Rate |
27.31% |
28.25% |
45.50% |
32.69% |
| Return on Invested Capital (ROIC) |
0.00% |
39.19% |
7.77% |
20.13% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
28.20% |
5.19% |
11.72% |
| Return on Net Nonoperating Assets (RNNOA) |
0.00% |
182.74% |
5.77% |
2.83% |
| Return on Equity (ROE) |
0.00% |
221.93% |
13.54% |
22.96% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
-160.81% |
-15.98% |
6.72% |
| Operating Return on Assets (OROA) |
0.00% |
5.90% |
3.33% |
5.78% |
| Return on Assets (ROA) |
0.00% |
3.21% |
1.26% |
3.54% |
| Return on Common Equity (ROCE) |
0.00% |
209.72% |
13.35% |
22.79% |
| Return on Equity Simple (ROE_SIMPLE) |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
167 |
149 |
67 |
208 |
| NOPAT Margin |
6.88% |
4.79% |
1.64% |
3.94% |
| Net Nonoperating Expense Percent (NNEP) |
0.00% |
10.99% |
2.58% |
8.41% |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
17.87% |
5.97% |
16.01% |
| Cost of Revenue to Revenue |
76.85% |
78.67% |
80.62% |
78.08% |
| SG&A Expenses to Revenue |
6.15% |
6.87% |
8.41% |
7.85% |
| R&D to Revenue |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
13.68% |
14.66% |
16.37% |
16.06% |
| Earnings before Interest and Taxes (EBIT) |
233 |
207 |
146 |
313 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
256 |
239 |
190 |
372 |
| Valuation Ratios |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
0.00 |
4.68 |
2.82 |
6.35 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
14.59 |
3.11 |
6.84 |
| Price to Revenue (P/Rev) |
0.19 |
0.14 |
0.49 |
1.14 |
| Price to Earnings (P/E) |
2.99 |
3.99 |
35.83 |
31.39 |
| Dividend Yield |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
33.44% |
25.08% |
2.79% |
3.19% |
| Enterprise Value to Invested Capital (EV/IC) |
0.00 |
1.47 |
2.33 |
5.59 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
0.36 |
0.55 |
1.17 |
| Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
4.67 |
11.88 |
16.60 |
| Enterprise Value to EBIT (EV/EBIT) |
0.00 |
5.38 |
15.45 |
19.73 |
| Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
7.48 |
33.61 |
29.61 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
17.50 |
6.14 |
15.26 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
0.00 |
88.73 |
| Leverage & Solvency |
- |
- |
- |
- |
| Debt to Equity |
0.00 |
7.20 |
0.57 |
0.37 |
| Long-Term Debt to Equity |
0.00 |
7.04 |
0.35 |
0.36 |
| Financial Leverage |
0.00 |
6.48 |
1.11 |
0.24 |
| Leverage Ratio |
0.00 |
34.53 |
10.71 |
6.49 |
| Compound Leverage Factor |
0.00 |
26.21 |
7.46 |
5.90 |
| Debt to Total Capital |
0.00% |
87.81% |
36.30% |
26.83% |
| Short-Term Debt to Total Capital |
0.00% |
2.02% |
13.96% |
0.34% |
| Long-Term Debt to Total Capital |
0.00% |
85.79% |
22.34% |
26.49% |
| Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
0.00% |
0.67% |
0.55% |
0.44% |
| Common Equity to Total Capital |
0.00% |
11.52% |
63.15% |
72.73% |
| Debt to EBITDA |
0.00 |
3.07 |
2.15 |
0.94 |
| Net Debt to EBITDA |
0.00 |
2.76 |
1.32 |
0.41 |
| Long-Term Debt to EBITDA |
0.00 |
3.00 |
1.32 |
0.93 |
| Debt to NOPAT |
0.00 |
4.91 |
6.08 |
1.68 |
| Net Debt to NOPAT |
0.00 |
4.42 |
3.73 |
0.73 |
| Long-Term Debt to NOPAT |
0.00 |
4.80 |
3.74 |
1.65 |
| Altman Z-Score |
0.00 |
1.29 |
1.16 |
2.00 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
5.51% |
1.44% |
0.71% |
| Liquidity Ratios |
- |
- |
- |
- |
| Current Ratio |
0.00 |
1.58 |
0.96 |
1.07 |
| Quick Ratio |
0.00 |
1.47 |
0.89 |
0.90 |
| Cash Flow Metrics |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
-612 |
-138 |
70 |
| Operating Cash Flow to CapEx |
118.39% |
37.02% |
105.46% |
162.73% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
-12.25 |
-3.11 |
2.45 |
| Operating Cash Flow to Interest Expense |
3.63 |
1.28 |
8.28 |
14.25 |
| Operating Cash Flow Less CapEx to Interest Expense |
0.56 |
-2.17 |
0.43 |
5.49 |
| Efficiency Ratios |
- |
- |
- |
- |
| Asset Turnover |
0.00 |
0.89 |
0.93 |
0.98 |
| Accounts Receivable Turnover |
0.00 |
5.19 |
6.21 |
7.46 |
| Inventory Turnover |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
0.00 |
5.39 |
0.00 |
4.83 |
| Accounts Payable Turnover |
0.00 |
17.37 |
20.87 |
22.49 |
| Days Sales Outstanding (DSO) |
0.00 |
70.39 |
58.75 |
48.95 |
| Days Inventory Outstanding (DIO) |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
0.00 |
21.02 |
17.49 |
16.23 |
| Cash Conversion Cycle (CCC) |
0.00 |
49.37 |
41.26 |
32.72 |
| Capital & Investment Metrics |
- |
- |
- |
- |
| Invested Capital |
0.00 |
761 |
966 |
1,105 |
| Invested Capital Turnover |
0.00 |
8.18 |
4.74 |
5.11 |
| Increase / (Decrease) in Invested Capital |
0.00 |
761 |
205 |
139 |
| Enterprise Value (EV) |
0.00 |
1,115 |
2,254 |
6,170 |
| Market Capitalization |
450 |
450 |
1,998 |
6,012 |
| Book Value per Share |
$0.00 |
$0.75 |
$4.66 |
$6.05 |
| Tangible Book Value per Share |
$0.00 |
$0.24 |
$4.22 |
$5.61 |
| Total Capital |
0.00 |
834 |
1,124 |
1,302 |
| Total Debt |
0.00 |
733 |
408 |
349 |
| Total Long-Term Debt |
0.00 |
716 |
251 |
345 |
| Net Debt |
0.00 |
659 |
250 |
152 |
| Capital Expenditures (CapEx) |
78 |
172 |
348 |
248 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
0.00 |
209 |
-41 |
-124 |
| Debt-free Net Working Capital (DFNWC) |
0.00 |
282 |
117 |
73 |
| Net Working Capital (NWC) |
0.00 |
265 |
-40 |
68 |
| Net Nonoperating Expense (NNE) |
16 |
36 |
12 |
17 |
| Net Nonoperating Obligations (NNO) |
0.00 |
659 |
250 |
152 |
| Total Depreciation and Amortization (D&A) |
24 |
32 |
44 |
59 |
| Debt-free, Cash-free Net Working Capital to Revenue |
0.00% |
6.71% |
-1.00% |
-2.35% |
| Debt-free Net Working Capital to Revenue |
0.00% |
9.06% |
2.85% |
1.38% |
| Net Working Capital to Revenue |
0.00% |
8.52% |
-0.98% |
1.29% |
| Earnings Adjustments |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
$0.38 |
$1.23 |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
0.00 |
146.66M |
156.18M |
| Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.38 |
$1.22 |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
0.00 |
148.57M |
156.70M |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
0.00 |
0.00 |
157.17M |
| Normalized Net Operating Profit after Tax (NOPAT) |
167 |
149 |
67 |
208 |
| Normalized NOPAT Margin |
6.88% |
4.79% |
1.64% |
3.94% |
| Pre Tax Income Margin |
8.55% |
5.06% |
2.48% |
5.38% |
| Debt Service Ratios |
- |
- |
- |
- |
| EBIT to Interest Expense |
9.11 |
4.15 |
3.29 |
11.03 |
| NOPAT to Interest Expense |
6.53 |
2.99 |
1.51 |
7.35 |
| EBIT Less CapEx to Interest Expense |
6.04 |
0.70 |
-4.56 |
2.27 |
| NOPAT Less CapEx to Interest Expense |
3.47 |
-0.46 |
-6.34 |
-1.41 |
| Payout Ratios |
- |
- |
- |
- |
| Dividend Payout Ratio |
40.05% |
71.22% |
60.93% |
0.20% |
| Augmented Payout Ratio |
40.05% |
71.22% |
60.93% |
0.20% |