Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
18.62% |
31.28% |
-9.22% |
68.72% |
-23.93% |
-13.97% |
87.95% |
730.31% |
0.00% |
EBITDA Growth |
|
23.24% |
14.71% |
-4.94% |
177.90% |
-375.48% |
-44.70% |
109.29% |
490.93% |
0.00% |
EBIT Growth |
|
23.21% |
14.92% |
-4.81% |
176.78% |
-382.92% |
-45.26% |
109.73% |
477.99% |
0.00% |
NOPAT Growth |
|
19.14% |
55.63% |
-24.68% |
192.23% |
-215.76% |
-39.95% |
304.65% |
498.78% |
0.00% |
Net Income Growth |
|
26.21% |
41.98% |
-9.11% |
164.36% |
-280.98% |
-13.49% |
146.73% |
402.30% |
0.00% |
EPS Growth |
|
-82.84% |
-78.02% |
-4.97% |
109.45% |
-268.18% |
-13.49% |
146.73% |
344.00% |
0.00% |
Operating Cash Flow Growth |
|
6.49% |
145.09% |
-33.62% |
167.47% |
-221.16% |
10,964.63% |
100.83% |
-897.52% |
0.00% |
Free Cash Flow Firm Growth |
|
-65.09% |
-52.75% |
657.95% |
91.31% |
-256.68% |
498.41% |
168.99% |
0.00% |
0.00% |
Invested Capital Growth |
|
27.99% |
2.17% |
-30.23% |
37.70% |
5,823.56% |
-97.09% |
93.49% |
0.00% |
0.00% |
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 |
|
70.40% |
40.39% |
40.33% |
45.90% |
5.58% |
45.84% |
66.50% |
57.46% |
-12.48% |
EBITDA Margin |
|
32.10% |
29.94% |
34.26% |
32.72% |
-70.86% |
19.57% |
30.45% |
27.34% |
-58.07% |
Operating Margin |
|
31.91% |
29.86% |
30.38% |
36.15% |
-65.22% |
26.31% |
36.02% |
28.08% |
-59.39% |
EBIT Margin |
|
31.98% |
29.83% |
34.07% |
32.49% |
-71.40% |
19.20% |
30.17% |
27.04% |
-59.40% |
Profit (Net Income) Margin |
|
26.23% |
24.65% |
22.79% |
22.76% |
-59.67% |
25.08% |
24.94% |
19.00% |
-52.18% |
Tax Burden Percent |
|
81.29% |
84.58% |
66.37% |
69.32% |
81.70% |
116.65% |
81.39% |
70.94% |
81.65% |
Interest Burden Percent |
|
100.88% |
97.69% |
100.78% |
101.06% |
102.28% |
111.98% |
101.55% |
99.04% |
107.60% |
Effective Tax Rate |
|
21.42% |
17.78% |
31.82% |
30.97% |
0.00% |
-14.02% |
-19.35% |
28.89% |
0.00% |
Return on Invested Capital (ROIC) |
|
33.82% |
32.16% |
17.17% |
22.42% |
-56.81% |
83.72% |
94.59% |
68.61% |
0.00% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
30.65% |
31.88% |
-14.94% |
7.71% |
-39.87% |
89.04% |
153.71% |
73.37% |
0.00% |
Return on Net Nonoperating Assets (RNNOA) |
|
-10.06% |
-10.06% |
0.76% |
1.20% |
20.22% |
-64.20% |
-61.76% |
-30.15% |
0.00% |
Return on Equity (ROE) |
|
23.76% |
22.10% |
17.93% |
23.61% |
-36.59% |
19.52% |
32.83% |
38.46% |
0.00% |
Cash Return on Invested Capital (CROIC) |
|
9.26% |
30.02% |
52.78% |
-9.30% |
-250.17% |
272.39% |
30.88% |
-131.39% |
0.00% |
Operating Return on Assets (OROA) |
|
15.78% |
13.84% |
14.47% |
16.04% |
-20.57% |
9.13% |
24.46% |
12.43% |
0.00% |
Return on Assets (ROA) |
|
12.94% |
11.44% |
9.68% |
11.24% |
-17.19% |
11.93% |
20.22% |
8.73% |
0.00% |
Return on Common Equity (ROCE) |
|
23.76% |
22.10% |
17.93% |
23.61% |
-36.57% |
19.52% |
32.80% |
38.39% |
0.00% |
Return on Equity Simple (ROE_SIMPLE) |
|
22.15% |
20.30% |
17.08% |
20.76% |
-42.56% |
17.74% |
25.11% |
19.26% |
0.00% |
Net Operating Profit after Tax (NOPAT) |
|
202 |
166 |
107 |
142 |
-154 |
133 |
222 |
55 |
-14 |
NOPAT Margin |
|
25.08% |
24.55% |
20.71% |
24.96% |
-45.66% |
30.00% |
42.99% |
19.97% |
-41.57% |
Net Nonoperating Expense Percent (NNEP) |
|
3.17% |
0.28% |
32.11% |
14.70% |
-16.94% |
-5.32% |
-59.12% |
-4.76% |
0.00% |
Return On Investment Capital (ROIC_SIMPLE) |
|
19.47% |
- |
- |
- |
- |
- |
- |
- |
- |
Cost of Revenue to Revenue |
|
29.60% |
59.61% |
59.67% |
54.10% |
94.42% |
54.16% |
33.50% |
42.54% |
112.48% |
SG&A Expenses to Revenue |
|
3.00% |
3.87% |
4.81% |
5.18% |
8.17% |
7.37% |
6.21% |
5.50% |
26.80% |
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 |
|
38.48% |
10.54% |
9.95% |
9.75% |
70.81% |
19.53% |
30.49% |
29.39% |
46.90% |
Earnings before Interest and Taxes (EBIT) |
|
257 |
202 |
176 |
185 |
-241 |
85 |
155 |
74 |
-20 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
258 |
203 |
177 |
186 |
-239 |
87 |
157 |
75 |
-19 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.86 |
0.39 |
0.43 |
0.46 |
0.14 |
0.25 |
0.25 |
0.39 |
0.00 |
Price to Tangible Book Value (P/TBV) |
|
0.86 |
0.40 |
0.43 |
0.47 |
0.14 |
0.25 |
0.25 |
0.39 |
0.00 |
Price to Revenue (P/Rev) |
|
1.01 |
0.48 |
0.57 |
0.51 |
0.19 |
0.35 |
0.25 |
0.38 |
3.16 |
Price to Earnings (P/E) |
|
3.86 |
1.94 |
2.50 |
2.22 |
0.00 |
1.42 |
0.99 |
2.00 |
0.00 |
Dividend Yield |
|
6.12% |
5.03% |
0.00% |
0.00% |
0.00% |
6.43% |
0.00% |
0.00% |
0.00% |
Earnings Yield |
|
25.88% |
51.55% |
40.04% |
45.02% |
0.00% |
70.67% |
100.93% |
49.97% |
0.00% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.79 |
0.03 |
0.23 |
0.54 |
0.25 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Revenue (EV/Rev) |
|
0.66 |
0.02 |
0.23 |
0.70 |
0.39 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
2.06 |
0.08 |
0.66 |
2.14 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to EBIT (EV/EBIT) |
|
2.07 |
0.08 |
0.66 |
2.15 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
2.64 |
0.09 |
1.09 |
2.80 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
2.55 |
0.14 |
2.50 |
5.64 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
9.64 |
0.10 |
0.36 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.09 |
0.15 |
0.01 |
0.59 |
0.76 |
0.00 |
0.06 |
0.00 |
0.00 |
Long-Term Debt to Equity |
|
0.04 |
0.05 |
0.00 |
0.59 |
0.76 |
0.00 |
0.00 |
0.00 |
0.00 |
Financial Leverage |
|
-0.33 |
-0.32 |
-0.05 |
0.16 |
-0.51 |
-0.72 |
-0.40 |
-0.41 |
0.00 |
Leverage Ratio |
|
1.84 |
1.93 |
1.85 |
2.10 |
2.13 |
1.64 |
1.62 |
2.20 |
0.00 |
Compound Leverage Factor |
|
1.85 |
1.89 |
1.87 |
2.12 |
2.18 |
1.83 |
1.65 |
2.18 |
0.00 |
Debt to Total Capital |
|
8.05% |
12.75% |
1.46% |
37.01% |
43.18% |
0.00% |
5.33% |
0.00% |
0.00% |
Short-Term Debt to Total Capital |
|
4.34% |
8.43% |
1.46% |
0.00% |
0.00% |
0.00% |
5.33% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
3.70% |
4.32% |
0.00% |
37.01% |
43.18% |
0.00% |
0.00% |
0.00% |
0.00% |
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% |
0.02% |
0.03% |
0.03% |
0.18% |
0.00% |
Common Equity to Total Capital |
|
91.95% |
87.25% |
98.54% |
63.00% |
56.79% |
99.97% |
94.64% |
99.82% |
0.00% |
Debt to EBITDA |
|
0.32 |
0.59 |
0.06 |
1.97 |
-1.50 |
0.00 |
0.18 |
0.00 |
0.00 |
Net Debt to EBITDA |
|
-1.10 |
-1.52 |
-1.00 |
0.59 |
-0.28 |
0.00 |
-1.27 |
0.00 |
0.00 |
Long-Term Debt to EBITDA |
|
0.15 |
0.20 |
0.00 |
1.97 |
-1.50 |
0.00 |
0.00 |
0.00 |
0.00 |
Debt to NOPAT |
|
0.41 |
0.72 |
0.10 |
2.58 |
-2.34 |
0.00 |
0.13 |
0.00 |
0.00 |
Net Debt to NOPAT |
|
-1.40 |
-1.85 |
-1.65 |
0.77 |
-0.44 |
0.00 |
-0.90 |
0.00 |
0.00 |
Long-Term Debt to NOPAT |
|
0.19 |
0.25 |
0.00 |
2.58 |
-2.34 |
0.00 |
0.00 |
0.00 |
0.00 |
Altman Z-Score |
|
2.22 |
1.41 |
1.54 |
1.54 |
-0.11 |
1.41 |
2.72 |
1.36 |
0.00 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.02% |
0.03% |
0.03% |
0.08% |
0.18% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
0.87 |
1.15 |
2.04 |
1.21 |
3.54 |
4.31 |
2.92 |
3.02 |
0.00 |
Quick Ratio |
|
0.51 |
0.69 |
1.96 |
0.59 |
1.32 |
2.06 |
2.29 |
2.89 |
0.00 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
55 |
155 |
329 |
-59 |
-678 |
433 |
72 |
-105 |
0.00 |
Operating Cash Flow to CapEx |
|
10,792.55% |
9,634.42% |
5,334.21% |
18,846.95% |
-12,849.47% |
3,996.38% |
13.86% |
-2,980.90% |
2,416.83% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
2,077.09 |
367.77 |
-51.70 |
-76.84 |
0.00 |
0.00 |
-70.07 |
0.00 |
Operating Cash Flow to Interest Expense |
|
0.00 |
1,532.64 |
52.32 |
61.81 |
-11.84 |
0.00 |
0.00 |
-63.11 |
18.94 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
1,516.73 |
51.34 |
61.48 |
-11.93 |
0.00 |
0.00 |
-65.22 |
18.16 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.49 |
0.46 |
0.42 |
0.49 |
0.29 |
0.48 |
0.81 |
0.46 |
0.00 |
Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2.84 |
2.77 |
1.61 |
0.00 |
Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Fixed Asset Turnover |
|
475.09 |
656.16 |
567.39 |
424.06 |
146.51 |
141.42 |
156.12 |
85.07 |
0.00 |
Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
128.58 |
131.74 |
226.92 |
0.00 |
Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Days Payable Outstanding (DPO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
128.58 |
131.74 |
226.92 |
0.00 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
670 |
523 |
512 |
734 |
533 |
9.00 |
309 |
160 |
0.00 |
Invested Capital Turnover |
|
1.35 |
1.31 |
0.83 |
0.90 |
1.24 |
2.79 |
2.20 |
3.44 |
0.00 |
Increase / (Decrease) in Invested Capital |
|
146 |
11 |
-222 |
201 |
524 |
-300 |
149 |
160 |
0.00 |
Enterprise Value (EV) |
|
532 |
16 |
117 |
398 |
133 |
-103 |
-71 |
-6.34 |
0.00 |
Market Capitalization |
|
815 |
324 |
294 |
288 |
66 |
157 |
127 |
105 |
105 |
Book Value per Share |
|
$1.62 |
$1.43 |
$1.05 |
$0.97 |
$0.74 |
$1.03 |
$1.79 |
$1.04 |
$0.00 |
Tangible Book Value per Share |
|
$1.61 |
$1.42 |
$1.04 |
$0.96 |
$0.73 |
$1.02 |
$1.77 |
$1.03 |
$0.00 |
Total Capital |
|
1,036 |
944 |
699 |
991 |
833 |
627 |
541 |
271 |
0.00 |
Total Debt |
|
83 |
120 |
10 |
367 |
360 |
0.00 |
29 |
0.00 |
0.00 |
Total Long-Term Debt |
|
38 |
41 |
0.00 |
367 |
360 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Debt |
|
-283 |
-309 |
-177 |
110 |
67 |
-260 |
-199 |
-111 |
0.00 |
Capital Expenditures (CapEx) |
|
1.93 |
1.19 |
0.88 |
0.37 |
0.81 |
2.16 |
5.62 |
3.17 |
0.49 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-217 |
-158 |
59 |
-123 |
-25 |
192 |
143 |
88 |
0.00 |
Debt-free Net Working Capital (DFNWC) |
|
11 |
116 |
146 |
33 |
221 |
410 |
329 |
191 |
0.00 |
Net Working Capital (NWC) |
|
-34 |
37 |
136 |
33 |
221 |
410 |
300 |
191 |
0.00 |
Net Nonoperating Expense (NNE) |
|
-9.24 |
-0.66 |
-11 |
13 |
47 |
22 |
93 |
2.65 |
3.50 |
Net Nonoperating Obligations (NNO) |
|
-283 |
-300 |
-177 |
110 |
60 |
-618 |
-203 |
-111 |
0.00 |
Total Depreciation and Amortization (D&A) |
|
0.99 |
0.74 |
0.96 |
1.28 |
1.83 |
1.63 |
1.40 |
0.82 |
0.44 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
-26.94% |
-23.25% |
11.32% |
-21.61% |
-7.35% |
43.26% |
27.76% |
32.27% |
0.00% |
Debt-free Net Working Capital to Revenue |
|
1.36% |
17.13% |
28.23% |
5.75% |
65.55% |
92.49% |
63.85% |
69.84% |
0.00% |
Net Working Capital to Revenue |
|
-4.24% |
5.40% |
26.26% |
5.75% |
65.55% |
92.49% |
58.26% |
69.84% |
0.00% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.10 |
$0.08 |
$0.37 |
$0.39 |
($0.62) |
$1.05 |
$1.35 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic Shares Outstanding |
|
288.83M |
288.12M |
316.44M |
329.23M |
321.24M |
104.59M |
95.53M |
0.00 |
0.00 |
Adjusted Diluted Earnings per Share |
|
$0.10 |
$0.08 |
$0.37 |
$0.38 |
($0.62) |
$1.05 |
$1.26 |
$0.00 |
$0.00 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
293.35M |
290.83M |
322.40M |
336.88M |
321.24M |
106.58M |
101.33M |
0.00 |
0.00 |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
501.36M |
587.11M |
575.84M |
658.24M |
646.24M |
213.78M |
202.41M |
0.00 |
0.00 |
Normalized Net Operating Profit after Tax (NOPAT) |
|
202 |
166 |
107 |
142 |
-51 |
82 |
130 |
55 |
-14 |
Normalized NOPAT Margin |
|
25.08% |
24.55% |
20.71% |
24.96% |
-15.01% |
18.42% |
25.21% |
19.97% |
-41.57% |
Pre Tax Income Margin |
|
32.26% |
29.14% |
34.34% |
32.84% |
-73.03% |
21.50% |
30.64% |
26.78% |
-63.91% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
2,703.68 |
196.82 |
162.16 |
-27.29 |
0.00 |
0.00 |
49.56 |
-31.39 |
NOPAT to Interest Expense |
|
0.00 |
2,225.33 |
119.62 |
124.55 |
-17.45 |
0.00 |
0.00 |
36.59 |
-21.97 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
2,687.78 |
195.84 |
161.83 |
-27.38 |
0.00 |
0.00 |
47.44 |
-32.17 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
2,209.42 |
118.64 |
124.22 |
-17.54 |
0.00 |
0.00 |
34.47 |
-22.75 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
7.57% |
4.92% |
0.00% |
0.15% |
0.00% |
13.32% |
0.00% |
0.00% |
0.00% |
Augmented Payout Ratio |
|
19.41% |
7.02% |
18.07% |
0.15% |
0.00% |
13.32% |
0.00% |
0.00% |
0.00% |