Growth Metrics |
|
- |
- |
- |
- |
- |
Revenue Growth |
|
15.86% |
-18.12% |
2.28% |
39.68% |
0.00% |
EBITDA Growth |
|
-281.55% |
-50.72% |
-23.16% |
104.51% |
0.00% |
EBIT Growth |
|
-861.11% |
-70.73% |
-35.60% |
235.09% |
0.00% |
NOPAT Growth |
|
-200.51% |
-58.99% |
-36.94% |
233.13% |
0.00% |
Net Income Growth |
|
-7,350.00% |
-95.65% |
-38.67% |
248.84% |
0.00% |
EPS Growth |
|
-7,333.33% |
-96.20% |
-39.23% |
251.35% |
0.00% |
Operating Cash Flow Growth |
|
-113.48% |
-71.29% |
100.00% |
520.00% |
0.00% |
Free Cash Flow Firm Growth |
|
-3,060.57% |
-81.78% |
121.58% |
0.00% |
0.00% |
Invested Capital Growth |
|
105.17% |
0.42% |
-9.32% |
0.00% |
0.00% |
Revenue Q/Q Growth |
|
17.85% |
-3.49% |
0.00% |
0.00% |
0.00% |
EBITDA Q/Q Growth |
|
-12.65% |
6.19% |
0.00% |
0.00% |
0.00% |
EBIT Q/Q Growth |
|
-16.60% |
50.00% |
0.00% |
0.00% |
0.00% |
NOPAT Q/Q Growth |
|
-211.11% |
132.14% |
0.00% |
0.00% |
0.00% |
Net Income Q/Q Growth |
|
-10.27% |
300.00% |
0.00% |
0.00% |
0.00% |
EPS Q/Q Growth |
|
-9.05% |
250.00% |
0.00% |
0.00% |
0.00% |
Operating Cash Flow Q/Q Growth |
|
-185.71% |
-39.04% |
14.81% |
0.00% |
0.00% |
Free Cash Flow Firm Q/Q Growth |
|
0.04% |
0.00% |
0.00% |
0.00% |
0.00% |
Invested Capital Q/Q Growth |
|
-0.97% |
0.85% |
0.00% |
0.00% |
0.00% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
Gross Margin |
|
21.65% |
24.45% |
24.44% |
21.50% |
23.50% |
EBITDA Margin |
|
-4.11% |
2.62% |
4.36% |
5.80% |
3.96% |
Operating Margin |
|
-1.23% |
0.99% |
2.56% |
4.09% |
1.79% |
EBIT Margin |
|
-6.02% |
0.92% |
2.56% |
4.07% |
1.70% |
Profit (Net Income) Margin |
|
-6.37% |
0.10% |
1.92% |
3.20% |
1.28% |
Tax Burden Percent |
|
95.39% |
100.00% |
77.31% |
78.53% |
75.44% |
Interest Burden Percent |
|
110.95% |
11.11% |
96.75% |
100.00% |
100.00% |
Effective Tax Rate |
|
0.00% |
0.00% |
22.69% |
21.47% |
24.56% |
Return on Invested Capital (ROIC) |
|
-2.71% |
4.12% |
9.58% |
28.97% |
0.00% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
-75.72% |
-5.72% |
7.70% |
34.39% |
0.00% |
Return on Net Nonoperating Assets (RNNOA) |
|
-23.58% |
-3.45% |
1.52% |
-0.93% |
0.00% |
Return on Equity (ROE) |
|
-26.29% |
0.68% |
11.10% |
28.04% |
0.00% |
Cash Return on Invested Capital (CROIC) |
|
-71.64% |
3.70% |
19.35% |
-171.03% |
0.00% |
Operating Return on Assets (OROA) |
|
-10.46% |
1.87% |
6.00% |
9.24% |
0.00% |
Return on Assets (ROA) |
|
-11.07% |
0.21% |
4.49% |
7.25% |
0.00% |
Return on Common Equity (ROCE) |
|
-26.29% |
0.68% |
11.10% |
28.04% |
0.00% |
Return on Equity Simple (ROE_SIMPLE) |
|
-17.99% |
0.67% |
15.67% |
14.02% |
0.00% |
Net Operating Profit after Tax (NOPAT) |
|
-39 |
39 |
95 |
151 |
45 |
NOPAT Margin |
|
-0.86% |
0.99% |
1.98% |
3.22% |
1.35% |
Net Nonoperating Expense Percent (NNEP) |
|
73.01% |
9.85% |
1.89% |
-5.42% |
0.00% |
Return On Investment Capital (ROIC_SIMPLE) |
|
-1.98% |
4.09% |
9.13% |
- |
- |
Cost of Revenue to Revenue |
|
78.35% |
75.55% |
75.56% |
78.50% |
76.50% |
SG&A Expenses to Revenue |
|
14.64% |
15.05% |
13.34% |
11.50% |
13.55% |
R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
|
22.88% |
23.45% |
21.87% |
17.40% |
21.72% |
Earnings before Interest and Taxes (EBIT) |
|
-274 |
36 |
123 |
191 |
57 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-187 |
103 |
209 |
272 |
133 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
2.38 |
4.58 |
3.41 |
0.00 |
0.00 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Price to Revenue (P/Rev) |
|
0.84 |
0.69 |
0.42 |
0.00 |
0.00 |
Price to Earnings (P/E) |
|
0.00 |
680.36 |
21.74 |
0.00 |
0.00 |
Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Earnings Yield |
|
0.00% |
0.15% |
4.60% |
0.00% |
0.00% |
Enterprise Value to Invested Capital (EV/IC) |
|
2.14 |
3.24 |
2.50 |
0.00 |
0.00 |
Enterprise Value to Revenue (EV/Rev) |
|
0.92 |
0.78 |
0.49 |
0.00 |
0.00 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
29.86 |
11.28 |
0.00 |
0.00 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
85.43 |
19.17 |
0.00 |
0.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
78.86 |
24.79 |
0.00 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
34.56 |
7.60 |
0.00 |
0.00 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
87.87 |
12.27 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
Debt to Equity |
|
0.23 |
0.60 |
0.78 |
0.00 |
0.00 |
Long-Term Debt to Equity |
|
0.22 |
0.60 |
0.77 |
0.00 |
0.00 |
Financial Leverage |
|
0.31 |
0.60 |
0.20 |
-0.03 |
0.00 |
Leverage Ratio |
|
2.37 |
3.27 |
2.47 |
1.93 |
0.00 |
Compound Leverage Factor |
|
2.63 |
0.36 |
2.39 |
1.93 |
0.00 |
Debt to Total Capital |
|
18.59% |
37.67% |
43.67% |
0.00% |
0.00% |
Short-Term Debt to Total Capital |
|
0.86% |
0.31% |
0.38% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
17.73% |
37.36% |
43.28% |
0.00% |
0.00% |
Preferred Equity to Total Capital |
|
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% |
Common Equity to Total Capital |
|
81.41% |
62.33% |
56.33% |
100.00% |
0.00% |
Debt to EBITDA |
|
-1.97 |
3.49 |
2.18 |
0.00 |
0.00 |
Net Debt to EBITDA |
|
-1.78 |
3.44 |
1.71 |
0.00 |
0.00 |
Long-Term Debt to EBITDA |
|
-1.88 |
3.46 |
2.16 |
0.00 |
0.00 |
Debt to NOPAT |
|
-9.39 |
9.21 |
4.78 |
0.00 |
0.00 |
Net Debt to NOPAT |
|
-8.49 |
9.08 |
3.75 |
0.00 |
0.00 |
Long-Term Debt to NOPAT |
|
-8.95 |
9.13 |
4.74 |
0.00 |
0.00 |
Altman Z-Score |
|
2.32 |
3.62 |
3.52 |
0.00 |
0.00 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
Current Ratio |
|
1.26 |
1.17 |
1.25 |
1.33 |
0.00 |
Quick Ratio |
|
1.19 |
1.10 |
1.21 |
1.27 |
0.00 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-1,036 |
35 |
192 |
-890 |
0.00 |
Operating Cash Flow to CapEx |
|
-26.67% |
139.06% |
553.57% |
407.89% |
64.10% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
Asset Turnover |
|
1.74 |
2.04 |
2.34 |
2.27 |
0.00 |
Accounts Receivable Turnover |
|
4.62 |
4.78 |
5.02 |
4.64 |
0.00 |
Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Fixed Asset Turnover |
|
35.14 |
32.32 |
0.00 |
0.00 |
0.00 |
Accounts Payable Turnover |
|
7.26 |
6.49 |
7.10 |
7.08 |
0.00 |
Days Sales Outstanding (DSO) |
|
79.02 |
76.36 |
72.68 |
78.62 |
0.00 |
Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Days Payable Outstanding (DPO) |
|
50.27 |
56.28 |
51.42 |
51.56 |
0.00 |
Cash Conversion Cycle (CCC) |
|
28.75 |
20.07 |
21.26 |
27.06 |
0.00 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
Invested Capital |
|
1,945 |
948 |
944 |
1,041 |
0.00 |
Invested Capital Turnover |
|
3.15 |
4.15 |
4.83 |
9.01 |
0.00 |
Increase / (Decrease) in Invested Capital |
|
997 |
4.00 |
-97 |
1,041 |
0.00 |
Enterprise Value (EV) |
|
4,166 |
3,075 |
2,357 |
0.00 |
0.00 |
Market Capitalization |
|
3,833 |
2,721 |
2,000 |
0.00 |
0.00 |
Book Value per Share |
|
$10.03 |
$5.08 |
$5.05 |
$9.29 |
$0.00 |
Tangible Book Value per Share |
|
($0.06) |
($0.89) |
($1.05) |
$2.95 |
$0.00 |
Total Capital |
|
1,980 |
953 |
1,042 |
1,070 |
0.00 |
Total Debt |
|
368 |
359 |
455 |
0.00 |
0.00 |
Total Long-Term Debt |
|
351 |
356 |
451 |
0.00 |
0.00 |
Net Debt |
|
333 |
354 |
357 |
-29 |
0.00 |
Capital Expenditures (CapEx) |
|
45 |
64 |
56 |
38 |
39 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
256 |
112 |
112 |
238 |
0.00 |
Debt-free Net Working Capital (DFNWC) |
|
291 |
117 |
210 |
267 |
0.00 |
Net Working Capital (NWC) |
|
274 |
114 |
206 |
267 |
0.00 |
Net Nonoperating Expense (NNE) |
|
251 |
35 |
3.09 |
0.79 |
2.26 |
Net Nonoperating Obligations (NNO) |
|
333 |
354 |
357 |
-29 |
0.00 |
Total Depreciation and Amortization (D&A) |
|
87 |
67 |
86 |
81 |
76 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
5.63% |
2.85% |
2.34% |
5.08% |
0.00% |
Debt-free Net Working Capital to Revenue |
|
6.40% |
2.98% |
4.38% |
5.69% |
0.00% |
Net Working Capital to Revenue |
|
6.02% |
2.90% |
4.30% |
5.69% |
0.00% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
($2.17) |
$0.03 |
$0.80 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic Shares Outstanding |
|
133.41M |
116.87M |
115.34M |
0.00 |
0.00 |
Adjusted Diluted Earnings per Share |
|
($2.17) |
$0.03 |
$0.79 |
$0.00 |
$0.00 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
133.41M |
119.46M |
115.79M |
0.00 |
0.00 |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
163.33M |
117.09M |
116.60M |
0.00 |
0.00 |
Normalized Net Operating Profit after Tax (NOPAT) |
|
21 |
47 |
170 |
154 |
63 |
Normalized NOPAT Margin |
|
0.46% |
1.19% |
3.55% |
3.28% |
1.89% |
Pre Tax Income Margin |
|
-6.68% |
0.10% |
2.48% |
4.07% |
1.70% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Augmented Payout Ratio |
|
-10.34% |
50.00% |
0.00% |
0.00% |
0.00% |