Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
22.02% |
7.56% |
5.18% |
-100.00% |
0.00% |
45.91% |
30.25% |
-10.00% |
EBITDA Growth |
|
0.00% |
42.62% |
-52.93% |
182.08% |
-37.68% |
-21.75% |
20.12% |
167.43% |
-25.49% |
EBIT Growth |
|
0.00% |
47.32% |
-146.67% |
130.96% |
-207.57% |
-26.72% |
64.00% |
1,119.19% |
-43.63% |
NOPAT Growth |
|
0.00% |
43.52% |
-134.15% |
127.41% |
-223.67% |
-26.72% |
50.50% |
1,159.69% |
-59.43% |
Net Income Growth |
|
0.00% |
9.36% |
-105.51% |
102.37% |
-1,946.49% |
-47.42% |
81.75% |
964.53% |
-64.71% |
EPS Growth |
|
0.00% |
15.09% |
-122.22% |
102.37% |
0.00% |
0.00% |
0.00% |
0.00% |
-63.34% |
Operating Cash Flow Growth |
|
0.00% |
167.84% |
6.18% |
21.63% |
-54.31% |
-13.73% |
66.60% |
129.43% |
-19.46% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
4,191.81% |
-77.55% |
155.31% |
-27.84% |
-61.46% |
143.27% |
112.66% |
Invested Capital Growth |
|
0.00% |
-1.45% |
-16.44% |
-1.95% |
-10.32% |
-9.34% |
-4.26% |
7.14% |
-9.31% |
Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
42.77% |
29.90% |
30.75% |
32.59% |
0.00% |
29.26% |
26.26% |
37.84% |
34.36% |
EBITDA Margin |
|
18.95% |
22.15% |
9.69% |
25.99% |
0.00% |
19.49% |
16.05% |
32.95% |
27.28% |
Operating Margin |
|
-14.40% |
-6.67% |
-14.51% |
3.78% |
0.00% |
-9.11% |
-3.09% |
16.18% |
11.02% |
EBIT Margin |
|
-14.92% |
-6.44% |
-14.77% |
4.35% |
0.00% |
-9.11% |
-2.25% |
17.60% |
11.02% |
Profit (Net Income) Margin |
|
-13.45% |
-9.99% |
-19.09% |
0.43% |
0.00% |
-17.98% |
-2.25% |
14.93% |
5.85% |
Tax Burden Percent |
|
50.41% |
56.90% |
90.94% |
-79.36% |
169.52% |
97.05% |
242.47% |
108.83% |
72.03% |
Interest Burden Percent |
|
178.85% |
272.66% |
142.13% |
-12.44% |
100.00% |
203.21% |
41.24% |
77.94% |
73.72% |
Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-8.83% |
27.97% |
Return on Invested Capital (ROIC) |
|
-3.08% |
-1.75% |
-4.51% |
1.37% |
0.00% |
-2.54% |
-1.35% |
14.11% |
5.81% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
-5.23% |
-5.92% |
-12.55% |
-0.95% |
0.00% |
-12.36% |
-1.46% |
9.06% |
1.40% |
Return on Net Nonoperating Assets (RNNOA) |
|
-4.84% |
-5.49% |
-12.21% |
-0.93% |
0.00% |
-10.93% |
-1.36% |
6.72% |
0.74% |
Return on Equity (ROE) |
|
-7.93% |
-7.24% |
-16.72% |
0.44% |
-8.26% |
-13.47% |
-2.71% |
20.84% |
6.55% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
-0.30% |
13.40% |
3.34% |
9.07% |
7.26% |
3.01% |
7.22% |
15.58% |
Operating Return on Assets (OROA) |
|
-3.99% |
-2.14% |
-5.79% |
1.99% |
0.00% |
-3.23% |
-1.20% |
11.71% |
6.71% |
Return on Assets (ROA) |
|
-3.60% |
-3.32% |
-7.49% |
0.20% |
0.00% |
-6.37% |
-1.20% |
9.93% |
3.56% |
Return on Common Equity (ROCE) |
|
-7.93% |
-7.24% |
-16.72% |
0.44% |
-8.26% |
-13.47% |
-2.71% |
20.84% |
6.54% |
Return on Equity Simple (ROE_SIMPLE) |
|
-7.93% |
-7.29% |
-18.89% |
0.43% |
-8.54% |
-14.47% |
-2.79% |
18.36% |
6.64% |
Net Operating Profit after Tax (NOPAT) |
|
-87 |
-49 |
-115 |
31 |
-39 |
-49 |
-24 |
258 |
105 |
NOPAT Margin |
|
-10.08% |
-4.67% |
-10.16% |
2.65% |
0.00% |
-6.38% |
-2.16% |
17.61% |
7.94% |
Net Nonoperating Expense Percent (NNEP) |
|
2.14% |
4.16% |
8.04% |
2.32% |
5.45% |
9.83% |
0.11% |
5.05% |
4.41% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
13.38% |
5.92% |
Cost of Revenue to Revenue |
|
57.23% |
70.10% |
69.25% |
67.41% |
0.00% |
70.74% |
73.74% |
62.16% |
65.64% |
SG&A Expenses to Revenue |
|
9.31% |
6.82% |
7.26% |
6.75% |
0.00% |
9.72% |
11.87% |
6.31% |
6.96% |
R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
|
57.17% |
36.57% |
45.26% |
28.81% |
0.00% |
38.37% |
29.35% |
21.66% |
23.34% |
Earnings before Interest and Taxes (EBIT) |
|
-128 |
-68 |
-167 |
52 |
-56 |
-70 |
-25 |
258 |
146 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
163 |
233 |
109 |
309 |
192 |
151 |
181 |
484 |
360 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.45 |
0.35 |
0.21 |
0.50 |
1.12 |
0.62 |
0.75 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.46 |
0.36 |
0.21 |
0.51 |
1.14 |
0.62 |
0.76 |
Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.45 |
0.35 |
0.00 |
0.62 |
0.91 |
0.50 |
0.66 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
3.36 |
13.04 |
Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
29.76% |
7.67% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.73 |
0.66 |
0.57 |
0.73 |
1.05 |
0.76 |
0.83 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
1.50 |
1.26 |
0.00 |
1.75 |
1.64 |
0.98 |
1.08 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
15.44 |
4.85 |
5.98 |
8.96 |
10.22 |
2.96 |
3.97 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
28.97 |
0.00 |
0.00 |
0.00 |
5.55 |
9.82 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
47.57 |
0.00 |
0.00 |
0.00 |
5.55 |
13.63 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
7.86 |
5.72 |
9.64 |
13.09 |
10.76 |
3.64 |
4.51 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
4.95 |
19.53 |
5.89 |
9.56 |
33.98 |
10.84 |
5.08 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.97 |
0.96 |
1.10 |
0.97 |
0.91 |
0.94 |
0.93 |
0.62 |
0.52 |
Long-Term Debt to Equity |
|
0.97 |
0.96 |
1.10 |
0.97 |
0.91 |
0.94 |
0.93 |
0.62 |
0.52 |
Financial Leverage |
|
0.93 |
0.93 |
0.97 |
0.98 |
0.89 |
0.88 |
0.93 |
0.74 |
0.53 |
Leverage Ratio |
|
2.20 |
2.18 |
2.23 |
2.24 |
2.10 |
2.11 |
2.25 |
2.10 |
1.84 |
Compound Leverage Factor |
|
3.94 |
5.94 |
3.17 |
-0.28 |
2.10 |
4.29 |
0.93 |
1.64 |
1.35 |
Debt to Total Capital |
|
49.29% |
48.87% |
52.27% |
49.25% |
47.76% |
48.51% |
48.12% |
38.22% |
34.01% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.03% |
0.09% |
0.10% |
0.11% |
0.00% |
Long-Term Debt to Total Capital |
|
49.29% |
48.87% |
52.27% |
49.25% |
47.73% |
48.42% |
48.02% |
38.11% |
34.01% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.18% |
Common Equity to Total Capital |
|
50.71% |
51.13% |
47.73% |
50.75% |
52.24% |
51.49% |
51.88% |
61.78% |
65.81% |
Debt to EBITDA |
|
8.70 |
5.91 |
11.42 |
3.70 |
5.24 |
6.00 |
4.66 |
1.53 |
1.67 |
Net Debt to EBITDA |
|
8.17 |
5.69 |
10.78 |
3.51 |
4.80 |
5.79 |
4.57 |
1.44 |
1.53 |
Long-Term Debt to EBITDA |
|
8.70 |
5.91 |
11.42 |
3.70 |
5.24 |
5.99 |
4.65 |
1.52 |
1.67 |
Debt to NOPAT |
|
-16.36 |
-28.07 |
-10.90 |
36.33 |
-25.92 |
-18.34 |
-34.58 |
2.86 |
5.74 |
Net Debt to NOPAT |
|
-15.37 |
-27.01 |
-10.28 |
34.49 |
-23.73 |
-17.70 |
-33.92 |
2.70 |
5.25 |
Long-Term Debt to NOPAT |
|
-16.36 |
-28.07 |
-10.90 |
36.33 |
-25.90 |
-18.31 |
-34.51 |
2.85 |
5.74 |
Altman Z-Score |
|
0.00 |
0.00 |
0.12 |
0.38 |
-0.42 |
-0.11 |
0.41 |
1.01 |
1.12 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.13% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
1.96 |
2.11 |
1.85 |
1.93 |
2.05 |
1.34 |
1.15 |
1.37 |
1.48 |
Quick Ratio |
|
1.70 |
1.85 |
1.66 |
1.78 |
1.89 |
1.24 |
1.06 |
1.27 |
1.34 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
0.00 |
-8.34 |
341 |
77 |
196 |
141 |
54 |
132 |
281 |
Operating Cash Flow to CapEx |
|
51.91% |
0.00% |
288.47% |
0.00% |
0.00% |
209.46% |
0.00% |
0.00% |
245.25% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-0.08 |
3.66 |
0.84 |
0.00 |
1.97 |
0.00 |
2.09 |
5.81 |
Operating Cash Flow to Interest Expense |
|
0.69 |
1.85 |
2.31 |
2.86 |
0.00 |
1.44 |
0.00 |
6.23 |
6.55 |
Operating Cash Flow Less CapEx to Interest Expense |
|
-0.64 |
1.95 |
1.51 |
3.63 |
0.00 |
0.75 |
0.00 |
6.23 |
3.88 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.27 |
0.33 |
0.39 |
0.46 |
0.00 |
0.35 |
0.54 |
0.67 |
0.61 |
Accounts Receivable Turnover |
|
3.94 |
4.42 |
4.27 |
4.64 |
0.00 |
4.26 |
4.45 |
4.70 |
4.54 |
Inventory Turnover |
|
27.42 |
39.22 |
35.11 |
32.41 |
0.00 |
28.06 |
37.50 |
34.63 |
30.54 |
Fixed Asset Turnover |
|
0.32 |
0.40 |
0.48 |
0.55 |
0.00 |
0.42 |
0.65 |
0.85 |
0.78 |
Accounts Payable Turnover |
|
2.75 |
4.26 |
4.25 |
4.51 |
0.00 |
3.72 |
3.57 |
3.23 |
3.58 |
Days Sales Outstanding (DSO) |
|
92.71 |
82.55 |
85.52 |
78.65 |
0.00 |
85.68 |
81.95 |
77.72 |
80.43 |
Days Inventory Outstanding (DIO) |
|
13.31 |
9.31 |
10.40 |
11.26 |
0.00 |
13.01 |
9.73 |
10.54 |
11.95 |
Days Payable Outstanding (DPO) |
|
132.79 |
85.73 |
85.81 |
80.88 |
0.00 |
98.11 |
102.14 |
112.91 |
101.86 |
Cash Conversion Cycle (CCC) |
|
-26.77 |
6.13 |
10.10 |
9.03 |
0.00 |
0.57 |
-10.46 |
-24.65 |
-9.48 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
2,813 |
2,773 |
2,317 |
2,272 |
2,037 |
1,847 |
1,768 |
1,894 |
1,718 |
Invested Capital Turnover |
|
0.31 |
0.38 |
0.44 |
0.52 |
0.00 |
0.40 |
0.62 |
0.80 |
0.73 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
-41 |
-456 |
-45 |
-234 |
-190 |
-79 |
126 |
-176 |
Enterprise Value (EV) |
|
0.00 |
0.00 |
1,690 |
1,496 |
1,151 |
1,349 |
1,848 |
1,433 |
1,430 |
Market Capitalization |
|
0.00 |
0.00 |
510 |
411 |
229 |
477 |
1,020 |
736 |
876 |
Book Value per Share |
|
$0.00 |
$4.91 |
$3.89 |
$4.01 |
$3.98 |
$71.26 |
$68.35 |
$88.03 |
$81.25 |
Tangible Book Value per Share |
|
$0.00 |
$4.27 |
$3.80 |
$3.92 |
$3.90 |
$69.87 |
$67.26 |
$87.06 |
$80.63 |
Total Capital |
|
2,879 |
2,814 |
2,392 |
2,319 |
2,111 |
1,863 |
1,753 |
1,932 |
1,770 |
Total Debt |
|
1,419 |
1,375 |
1,250 |
1,142 |
1,008 |
904 |
843 |
738 |
602 |
Total Long-Term Debt |
|
1,419 |
1,375 |
1,250 |
1,142 |
1,007 |
902 |
842 |
736 |
602 |
Net Debt |
|
1,333 |
1,323 |
1,179 |
1,085 |
923 |
872 |
827 |
697 |
551 |
Capital Expenditures (CapEx) |
|
146 |
-12 |
75 |
-70 |
-17 |
49 |
-27 |
0.00 |
129 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
86 |
133 |
105 |
98 |
53 |
34 |
31 |
65 |
62 |
Debt-free Net Working Capital (DFNWC) |
|
172 |
184 |
176 |
155 |
138 |
66 |
47 |
106 |
113 |
Net Working Capital (NWC) |
|
172 |
184 |
176 |
155 |
138 |
64 |
45 |
104 |
113 |
Net Nonoperating Expense (NNE) |
|
29 |
56 |
101 |
26 |
55 |
90 |
0.95 |
39 |
28 |
Net Nonoperating Obligations (NNO) |
|
1,353 |
1,334 |
1,175 |
1,095 |
935 |
888 |
859 |
701 |
550 |
Total Depreciation and Amortization (D&A) |
|
291 |
300 |
276 |
257 |
248 |
221 |
206 |
225 |
215 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
9.96% |
12.64% |
9.34% |
8.24% |
0.00% |
4.38% |
2.71% |
4.41% |
4.67% |
Debt-free Net Working Capital to Revenue |
|
19.97% |
17.57% |
15.61% |
13.09% |
0.00% |
8.50% |
4.13% |
7.21% |
8.55% |
Net Working Capital to Revenue |
|
19.97% |
17.57% |
15.61% |
13.09% |
0.00% |
8.27% |
3.98% |
7.06% |
8.55% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
$4,847,258,140.00 |
($20.00) |
$0.40 |
($8.76) |
($13.32) |
$0.00 |
$21.03 |
$5.42 |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
14.69M |
13.86M |
13.46M |
13.30M |
13.56M |
14.34M |
13.78M |
Adjusted Diluted Earnings per Share |
|
$0.00 |
($9.00) |
($20.00) |
$0.40 |
($8.76) |
($13.32) |
$0.00 |
$19.53 |
$5.42 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
14.66M |
14.69M |
13.86M |
13.46M |
13.30M |
13.56M |
14.34M |
13.78M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$4,847,258,140.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
14.66M |
14.69M |
13.86M |
13.46M |
13.30M |
13.56M |
14.34M |
13.78M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
-84 |
-40 |
-7.67 |
35 |
-39 |
-49 |
-24 |
166 |
105 |
Normalized NOPAT Margin |
|
-9.73% |
-3.86% |
-0.68% |
2.94% |
0.00% |
-6.38% |
-2.16% |
11.33% |
7.94% |
Pre Tax Income Margin |
|
-26.69% |
-17.56% |
-21.00% |
-0.54% |
0.00% |
-18.52% |
-0.93% |
13.72% |
8.12% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
-1.18 |
-0.62 |
-1.79 |
0.57 |
0.00 |
-0.98 |
0.00 |
4.09 |
3.01 |
NOPAT to Interest Expense |
|
-0.80 |
-0.45 |
-1.23 |
0.34 |
0.00 |
-0.69 |
0.00 |
4.09 |
2.16 |
EBIT Less CapEx to Interest Expense |
|
-2.51 |
-0.51 |
-2.59 |
1.33 |
0.00 |
-1.67 |
0.00 |
4.09 |
0.34 |
NOPAT Less CapEx to Interest Expense |
|
-2.13 |
-0.34 |
-2.03 |
1.11 |
0.00 |
-1.38 |
0.00 |
4.09 |
-0.51 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |