| Growth Metrics |
- |
- |
- |
| Revenue Growth |
8.67% |
-8.06% |
-9.65% |
| EBITDA Growth |
-21.67% |
-24.52% |
-21.56% |
| EBIT Growth |
-38.40% |
-58.55% |
-27.01% |
| NOPAT Growth |
-62.04% |
-36.00% |
-25.29% |
| Net Income Growth |
-75.40% |
-695.70% |
8.12% |
| EPS Growth |
-74.65% |
-733.33% |
6.14% |
| Operating Cash Flow Growth |
13.26% |
-4.53% |
-23.51% |
| Free Cash Flow Firm Growth |
-73.92% |
112.42% |
35.64% |
| Invested Capital Growth |
-5.50% |
-18.17% |
-31.99% |
| Revenue Q/Q Growth |
0.96% |
-3.18% |
-2.89% |
| EBITDA Q/Q Growth |
11.73% |
-4.30% |
6.80% |
| EBIT Q/Q Growth |
62.81% |
-11.33% |
400.00% |
| NOPAT Q/Q Growth |
227.98% |
-16.83% |
540.00% |
| Net Income Q/Q Growth |
400.00% |
-31.59% |
34.41% |
| EPS Q/Q Growth |
400.00% |
-34.12% |
34.76% |
| Operating Cash Flow Q/Q Growth |
83.83% |
-34.69% |
86.30% |
| Free Cash Flow Firm Q/Q Growth |
8.01% |
-0.76% |
8.14% |
| Invested Capital Q/Q Growth |
-15.84% |
-18.98% |
-26.15% |
| Profitability Metrics |
- |
- |
- |
| Gross Margin |
18.60% |
19.49% |
21.71% |
| EBITDA Margin |
6.52% |
5.35% |
4.64% |
| Operating Margin |
1.66% |
0.87% |
0.72% |
| EBIT Margin |
2.05% |
0.93% |
0.75% |
| Profit (Net Income) Margin |
0.29% |
-1.87% |
-1.90% |
| Tax Burden Percent |
52.54% |
130.05% |
114.38% |
| Interest Burden Percent |
26.78% |
-155.47% |
-222.50% |
| Effective Tax Rate |
47.46% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
3.81% |
2.76% |
2.73% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
0.58% |
-11.75% |
-13.03% |
| Return on Net Nonoperating Assets (RNNOA) |
2.20% |
-40.65% |
-62.82% |
| Return on Equity (ROE) |
6.01% |
-37.89% |
-60.09% |
| Cash Return on Invested Capital (CROIC) |
9.46% |
22.75% |
40.80% |
| Operating Return on Assets (OROA) |
3.68% |
1.71% |
1.42% |
| Return on Assets (ROA) |
0.52% |
-3.45% |
-3.62% |
| Return on Common Equity (ROCE) |
6.01% |
-37.89% |
-60.09% |
| Return on Equity Simple (ROE_SIMPLE) |
5.38% |
-46.36% |
-102.00% |
| Net Operating Profit after Tax (NOPAT) |
28 |
18 |
13 |
| NOPAT Margin |
0.87% |
0.61% |
0.50% |
| Net Nonoperating Expense Percent (NNEP) |
3.23% |
14.51% |
15.76% |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
2.81% |
3.14% |
| Cost of Revenue to Revenue |
81.41% |
80.51% |
78.30% |
| SG&A Expenses to Revenue |
11.15% |
11.65% |
13.35% |
| R&D to Revenue |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
16.93% |
18.62% |
20.99% |
| Earnings before Interest and Taxes (EBIT) |
66 |
27 |
20 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
210 |
158 |
124 |
| Valuation Ratios |
- |
- |
- |
| Price to Book Value (P/BV) |
1.19 |
2.22 |
7.28 |
| Price to Tangible Book Value (P/TBV) |
5.21 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
0.06 |
0.09 |
0.14 |
| Price to Earnings (P/E) |
22.20 |
0.00 |
0.00 |
| Dividend Yield |
0.00% |
0.00% |
3.59% |
| Earnings Yield |
4.50% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
1.05 |
1.25 |
1.79 |
| Enterprise Value to Revenue (EV/Rev) |
0.23 |
0.25 |
0.27 |
| Enterprise Value to EBITDA (EV/EBITDA) |
3.58 |
4.63 |
5.74 |
| Enterprise Value to EBIT (EV/EBIT) |
11.36 |
26.74 |
35.62 |
| Enterprise Value to NOPAT (EV/NOPAT) |
26.71 |
40.72 |
53.01 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
4.86 |
4.96 |
6.31 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
10.75 |
4.94 |
3.54 |
| Leverage & Solvency |
- |
- |
- |
| Debt to Equity |
3.29 |
4.35 |
7.58 |
| Long-Term Debt to Equity |
2.94 |
3.08 |
7.02 |
| Financial Leverage |
3.77 |
3.46 |
4.82 |
| Leverage Ratio |
11.60 |
10.98 |
16.58 |
| Compound Leverage Factor |
3.11 |
-17.08 |
-36.89 |
| Debt to Total Capital |
76.71% |
81.32% |
88.35% |
| Short-Term Debt to Total Capital |
8.23% |
23.71% |
6.54% |
| Long-Term Debt to Total Capital |
68.48% |
57.61% |
81.81% |
| 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 |
23.29% |
18.68% |
11.65% |
| Debt to EBITDA |
2.72 |
3.29 |
3.05 |
| Net Debt to EBITDA |
2.60 |
2.95 |
2.81 |
| Long-Term Debt to EBITDA |
2.43 |
2.33 |
2.82 |
| Debt to NOPAT |
20.26 |
28.92 |
28.15 |
| Net Debt to NOPAT |
19.36 |
25.98 |
25.98 |
| Long-Term Debt to NOPAT |
18.08 |
20.48 |
26.07 |
| Altman Z-Score |
1.61 |
1.44 |
1.45 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
- |
- |
- |
| Current Ratio |
0.89 |
0.74 |
0.76 |
| Quick Ratio |
0.50 |
0.47 |
0.43 |
| Cash Flow Metrics |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
70 |
148 |
201 |
| Operating Cash Flow to CapEx |
277.56% |
377.49% |
1,393.83% |
| Free Cash Flow to Firm to Interest Expense |
1.44 |
2.12 |
3.12 |
| Operating Cash Flow to Interest Expense |
3.19 |
2.11 |
1.75 |
| Operating Cash Flow Less CapEx to Interest Expense |
2.04 |
1.55 |
1.62 |
| Efficiency Ratios |
- |
- |
- |
| Asset Turnover |
1.79 |
1.84 |
1.90 |
| Accounts Receivable Turnover |
8.76 |
8.59 |
9.07 |
| Inventory Turnover |
10.76 |
10.84 |
12.26 |
| Fixed Asset Turnover |
4.60 |
4.58 |
4.77 |
| Accounts Payable Turnover |
6.36 |
5.74 |
5.73 |
| Days Sales Outstanding (DSO) |
41.67 |
42.50 |
40.25 |
| Days Inventory Outstanding (DIO) |
33.93 |
33.68 |
29.76 |
| Days Payable Outstanding (DPO) |
57.42 |
63.63 |
63.70 |
| Cash Conversion Cycle (CCC) |
18.19 |
12.56 |
6.31 |
| Capital & Investment Metrics |
- |
- |
- |
| Invested Capital |
717 |
587 |
399 |
| Invested Capital Turnover |
4.36 |
4.54 |
5.42 |
| Increase / (Decrease) in Invested Capital |
-42 |
-130 |
-188 |
| Enterprise Value (EV) |
751 |
733 |
712 |
| Market Capitalization |
206 |
265 |
363 |
| Book Value per Share |
$3.28 |
$2.33 |
$0.96 |
| Tangible Book Value per Share |
$0.75 |
($0.10) |
($1.11) |
| Total Capital |
742 |
640 |
428 |
| Total Debt |
569 |
520 |
378 |
| Total Long-Term Debt |
508 |
369 |
350 |
| Net Debt |
544 |
467 |
349 |
| Capital Expenditures (CapEx) |
56 |
39 |
8.10 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
-55 |
-104 |
-166 |
| Debt-free Net Working Capital (DFNWC) |
-30 |
-51 |
-136 |
| Net Working Capital (NWC) |
-91 |
-203 |
-164 |
| Net Nonoperating Expense (NNE) |
19 |
73 |
64 |
| Net Nonoperating Obligations (NNO) |
544 |
467 |
349 |
| Total Depreciation and Amortization (D&A) |
144 |
131 |
104 |
| Debt-free, Cash-free Net Working Capital to Revenue |
-1.71% |
-3.53% |
-6.20% |
| Debt-free Net Working Capital to Revenue |
-0.93% |
-1.74% |
-5.10% |
| Net Working Capital to Revenue |
-2.83% |
-6.87% |
-6.15% |
| Earnings Adjustments |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.18 |
($1.14) |
($1.07) |
| Adjusted Weighted Average Basic Shares Outstanding |
50.70M |
48.40M |
47.60M |
| Adjusted Diluted Earnings per Share |
$0.18 |
($1.14) |
($1.07) |
| Adjusted Weighted Average Diluted Shares Outstanding |
52.50M |
48.40M |
47.60M |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
53.42M |
52.28M |
52.35M |
| Normalized Net Operating Profit after Tax (NOPAT) |
52 |
72 |
84 |
| Normalized NOPAT Margin |
1.61% |
2.44% |
3.16% |
| Pre Tax Income Margin |
0.55% |
-1.44% |
-1.67% |
| Debt Service Ratios |
- |
- |
- |
| EBIT to Interest Expense |
1.37 |
0.39 |
0.31 |
| NOPAT to Interest Expense |
0.58 |
0.26 |
0.21 |
| EBIT Less CapEx to Interest Expense |
0.21 |
-0.17 |
0.18 |
| NOPAT Less CapEx to Interest Expense |
-0.57 |
-0.30 |
0.08 |
| Payout Ratios |
- |
- |
- |
| Dividend Payout Ratio |
15.05% |
-0.18% |
-18.47% |
| Augmented Payout Ratio |
122.58% |
-22.92% |
-18.47% |