Growth Metrics |
- |
- |
- |
Revenue Growth |
-15.71% |
-41.54% |
50.55% |
EBITDA Growth |
-24.24% |
-55.38% |
46.04% |
EBIT Growth |
-48.63% |
-63.45% |
50.10% |
NOPAT Growth |
-1.63% |
-78.17% |
109.65% |
Net Income Growth |
3.50% |
-74.87% |
107.45% |
EPS Growth |
3.05% |
-74.85% |
108.31% |
Operating Cash Flow Growth |
-36.03% |
-29.82% |
49.37% |
Free Cash Flow Firm Growth |
-239.44% |
-40.20% |
-10.59% |
Invested Capital Growth |
68.57% |
-7.07% |
117.82% |
Revenue Q/Q Growth |
4.20% |
-12.99% |
0.65% |
EBITDA Q/Q Growth |
2.63% |
-22.20% |
1.31% |
EBIT Q/Q Growth |
-8.82% |
-28.58% |
1.06% |
NOPAT Q/Q Growth |
37.74% |
-64.68% |
37.93% |
Net Income Q/Q Growth |
33.46% |
-62.96% |
39.35% |
EPS Q/Q Growth |
32.03% |
-62.90% |
39.61% |
Operating Cash Flow Q/Q Growth |
-0.30% |
-3.22% |
-7.77% |
Free Cash Flow Firm Q/Q Growth |
-22.25% |
31.15% |
-18.68% |
Invested Capital Q/Q Growth |
2.37% |
-9.74% |
62.64% |
Profitability Metrics |
- |
- |
- |
Gross Margin |
68.06% |
71.84% |
83.76% |
EBITDA Margin |
52.27% |
58.15% |
76.19% |
Operating Margin |
26.52% |
43.18% |
69.01% |
EBIT Margin |
26.35% |
43.24% |
69.15% |
Profit (Net Income) Margin |
50.27% |
40.94% |
95.25% |
Tax Burden Percent |
154.55% |
81.34% |
136.33% |
Interest Burden Percent |
123.46% |
116.42% |
101.03% |
Effective Tax Rate |
-54.55% |
18.66% |
-36.33% |
Return on Invested Capital (ROIC) |
17.86% |
23.48% |
142.27% |
ROIC Less NNEP Spread (ROIC-NNEP) |
11.27% |
20.10% |
140.76% |
Return on Net Nonoperating Assets (RNNOA) |
-4.29% |
-10.75% |
-76.21% |
Return on Equity (ROE) |
13.57% |
12.73% |
66.05% |
Cash Return on Invested Capital (CROIC) |
-33.21% |
30.81% |
68.12% |
Operating Return on Assets (OROA) |
5.71% |
10.94% |
36.88% |
Return on Assets (ROA) |
10.90% |
10.36% |
50.80% |
Return on Common Equity (ROCE) |
13.57% |
12.73% |
66.05% |
Return on Equity Simple (ROE_SIMPLE) |
13.68% |
13.00% |
49.63% |
Net Operating Profit after Tax (NOPAT) |
51 |
52 |
239 |
NOPAT Margin |
40.99% |
35.12% |
94.07% |
Net Nonoperating Expense Percent (NNEP) |
6.58% |
3.38% |
1.50% |
Return On Investment Capital (ROIC_SIMPLE) |
11.15% |
11.15% |
49.02% |
Cost of Revenue to Revenue |
31.94% |
28.16% |
16.24% |
SG&A Expenses to Revenue |
9.33% |
7.22% |
3.72% |
R&D to Revenue |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
41.55% |
28.66% |
14.76% |
Earnings before Interest and Taxes (EBIT) |
33 |
64 |
176 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
65 |
86 |
194 |
Valuation Ratios |
- |
- |
- |
Price to Book Value (P/BV) |
0.95 |
0.94 |
0.98 |
Price to Tangible Book Value (P/TBV) |
0.95 |
0.94 |
0.98 |
Price to Revenue (P/Rev) |
3.48 |
2.96 |
1.87 |
Price to Earnings (P/E) |
6.92 |
7.22 |
1.97 |
Dividend Yield |
16.57% |
18.56% |
0.00% |
Earnings Yield |
14.45% |
13.84% |
50.88% |
Enterprise Value to Invested Capital (EV/IC) |
0.93 |
0.87 |
0.95 |
Enterprise Value to Revenue (EV/Rev) |
2.68 |
1.25 |
0.86 |
Enterprise Value to EBITDA (EV/EBITDA) |
5.13 |
2.15 |
1.13 |
Enterprise Value to EBIT (EV/EBIT) |
10.19 |
2.89 |
1.24 |
Enterprise Value to NOPAT (EV/NOPAT) |
6.55 |
3.56 |
0.91 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
4.55 |
1.61 |
1.33 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
2.71 |
1.91 |
Leverage & Solvency |
- |
- |
- |
Debt to Equity |
0.00 |
0.00 |
0.00 |
Long-Term Debt to Equity |
0.00 |
0.00 |
0.00 |
Financial Leverage |
-0.38 |
-0.53 |
-0.54 |
Leverage Ratio |
1.24 |
1.23 |
1.30 |
Compound Leverage Factor |
1.54 |
1.43 |
1.31 |
Debt to Total Capital |
0.00% |
0.00% |
0.00% |
Short-Term Debt to Total Capital |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
0.00% |
0.00% |
0.00% |
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 |
100.00% |
100.00% |
100.00% |
Debt to EBITDA |
0.00 |
0.00 |
0.00 |
Net Debt to EBITDA |
0.00 |
0.00 |
0.00 |
Long-Term Debt to EBITDA |
0.00 |
0.00 |
0.00 |
Debt to NOPAT |
0.00 |
0.00 |
0.00 |
Net Debt to NOPAT |
0.00 |
0.00 |
0.00 |
Long-Term Debt to NOPAT |
0.00 |
0.00 |
0.00 |
Altman Z-Score |
1.40 |
2.12 |
2.86 |
Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
- |
- |
- |
Current Ratio |
2.11 |
5.63 |
4.82 |
Quick Ratio |
2.01 |
5.57 |
4.59 |
Cash Flow Metrics |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
-96 |
68 |
115 |
Operating Cash Flow to CapEx |
295.35% |
463.57% |
377.00% |
Free Cash Flow to Firm to Interest Expense |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
- |
- |
- |
Asset Turnover |
0.22 |
0.25 |
0.53 |
Accounts Receivable Turnover |
5.44 |
5.22 |
9.04 |
Inventory Turnover |
0.00 |
0.00 |
0.00 |
Fixed Asset Turnover |
0.55 |
1.01 |
2.19 |
Accounts Payable Turnover |
0.89 |
0.98 |
0.90 |
Days Sales Outstanding (DSO) |
67.07 |
69.86 |
40.37 |
Days Inventory Outstanding (DIO) |
0.00 |
0.00 |
0.00 |
Days Payable Outstanding (DPO) |
408.01 |
371.27 |
407.18 |
Cash Conversion Cycle (CCC) |
-340.94 |
-301.41 |
-366.81 |
Capital & Investment Metrics |
- |
- |
- |
Invested Capital |
361 |
214 |
230 |
Invested Capital Turnover |
0.44 |
0.67 |
1.51 |
Increase / (Decrease) in Invested Capital |
147 |
-16 |
125 |
Enterprise Value (EV) |
336 |
186 |
218 |
Market Capitalization |
436 |
440 |
476 |
Book Value per Share |
$12.38 |
$12.62 |
$13.23 |
Tangible Book Value per Share |
$12.38 |
$12.62 |
$13.23 |
Total Capital |
461 |
468 |
488 |
Total Debt |
0.00 |
0.00 |
0.00 |
Total Long-Term Debt |
0.00 |
0.00 |
0.00 |
Net Debt |
-100 |
-254 |
-257 |
Capital Expenditures (CapEx) |
25 |
25 |
44 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
-32 |
-25 |
-16 |
Debt-free Net Working Capital (DFNWC) |
67 |
229 |
242 |
Net Working Capital (NWC) |
67 |
229 |
242 |
Net Nonoperating Expense (NNE) |
-12 |
-8.65 |
-2.98 |
Net Nonoperating Obligations (NNO) |
-100 |
-254 |
-257 |
Total Depreciation and Amortization (D&A) |
32 |
22 |
18 |
Debt-free, Cash-free Net Working Capital to Revenue |
-25.90% |
-17.10% |
-6.23% |
Debt-free Net Working Capital to Revenue |
53.52% |
153.75% |
95.03% |
Net Working Capital to Revenue |
53.52% |
153.75% |
95.03% |
Earnings Adjustments |
- |
- |
- |
Adjusted Basic Earnings per Share |
$1.70 |
$1.65 |
$6.59 |
Adjusted Weighted Average Basic Shares Outstanding |
37.11M |
36.94M |
36.75M |
Adjusted Diluted Earnings per Share |
$1.69 |
$1.64 |
$6.52 |
Adjusted Weighted Average Diluted Shares Outstanding |
37.19M |
37.13M |
37.15M |
Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
37.15M |
37.10M |
36.88M |
Normalized Net Operating Profit after Tax (NOPAT) |
24 |
53 |
123 |
Normalized NOPAT Margin |
18.83% |
35.34% |
48.41% |
Pre Tax Income Margin |
32.53% |
50.33% |
69.87% |
Debt Service Ratios |
- |
- |
- |
EBIT to Interest Expense |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
Payout Ratios |
- |
- |
- |
Dividend Payout Ratio |
114.84% |
133.95% |
0.00% |
Augmented Payout Ratio |
115.21% |
133.95% |
0.00% |