Growth Metrics |
|
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
-17.33% |
19.22% |
9.18% |
31.92% |
-4.36% |
EBITDA Growth |
|
0.00% |
-73.85% |
255.32% |
201.59% |
10.36% |
5.33% |
EBIT Growth |
|
0.00% |
-121.98% |
-373.89% |
247.23% |
45.48% |
-26.72% |
NOPAT Growth |
|
0.00% |
-191.69% |
-137.60% |
237.05% |
80.93% |
-34.96% |
Net Income Growth |
|
0.00% |
-299.14% |
-154.14% |
148.33% |
114.89% |
-37.33% |
EPS Growth |
|
0.00% |
-327.27% |
-168.00% |
133.54% |
136.32% |
-41.53% |
Operating Cash Flow Growth |
|
0.00% |
143.67% |
2,931.38% |
-50.78% |
104.54% |
-9.81% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
114.81% |
-96.64% |
-8,326.68% |
108.76% |
Invested Capital Growth |
|
0.00% |
0.00% |
-21.94% |
11.13% |
67.74% |
4.91% |
Revenue Q/Q Growth |
|
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% |
EBIT Q/Q Growth |
|
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% |
Net Income Q/Q Growth |
|
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% |
Operating Cash Flow Q/Q Growth |
|
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% |
Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
Gross Margin |
|
23.37% |
18.34% |
61.64% |
62.16% |
64.28% |
66.60% |
EBITDA Margin |
|
9.52% |
3.01% |
8.97% |
24.78% |
20.73% |
22.84% |
Operating Margin |
|
6.27% |
-3.65% |
-7.28% |
9.90% |
10.93% |
8.57% |
EBIT Margin |
|
6.68% |
-1.78% |
-7.06% |
9.52% |
10.50% |
8.04% |
Profit (Net Income) Margin |
|
1.92% |
-4.63% |
-9.88% |
4.37% |
7.12% |
4.67% |
Tax Burden Percent |
|
36.74% |
147.48% |
131.66% |
64.58% |
80.23% |
69.57% |
Interest Burden Percent |
|
78.36% |
176.92% |
106.28% |
71.13% |
84.58% |
83.42% |
Effective Tax Rate |
|
63.26% |
0.00% |
0.00% |
35.42% |
19.77% |
30.43% |
Return on Invested Capital (ROIC) |
|
0.00% |
-5.65% |
-7.54% |
11.17% |
14.34% |
7.26% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
-21.51% |
-38.07% |
-9.25% |
49.09% |
14.52% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
-8.78% |
-11.51% |
-1.93% |
-3.53% |
-2.59% |
Return on Equity (ROE) |
|
0.00% |
-14.43% |
-19.05% |
9.23% |
10.81% |
4.67% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
-205.65% |
17.11% |
0.62% |
-36.26% |
2.47% |
Operating Return on Assets (OROA) |
|
0.00% |
-0.74% |
-3.60% |
5.65% |
7.82% |
5.41% |
Return on Assets (ROA) |
|
0.00% |
-1.93% |
-5.04% |
2.60% |
5.31% |
3.14% |
Return on Common Equity (ROCE) |
|
0.00% |
-13.46% |
-16.40% |
3.49% |
3.88% |
2.34% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
-7.73% |
-21.23% |
9.61% |
15.06% |
9.24% |
Net Operating Profit after Tax (NOPAT) |
|
34 |
-31 |
-74 |
102 |
185 |
120 |
NOPAT Margin |
|
2.30% |
-2.56% |
-5.09% |
6.39% |
8.77% |
5.96% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
15.85% |
30.52% |
20.42% |
-34.75% |
-7.25% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
-1.58% |
-4.10% |
6.22% |
6.24% |
4.06% |
Cost of Revenue to Revenue |
|
76.63% |
81.66% |
38.36% |
37.84% |
35.72% |
33.40% |
SG&A Expenses to Revenue |
|
0.00% |
0.00% |
63.67% |
46.56% |
47.33% |
51.80% |
R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
|
17.10% |
21.99% |
69.52% |
52.26% |
53.35% |
58.03% |
Earnings before Interest and Taxes (EBIT) |
|
99 |
-22 |
-103 |
152 |
221 |
162 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
141 |
37 |
131 |
396 |
437 |
460 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
2.79 |
3.29 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
7.64 |
8.78 |
Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
1.55 |
1.32 |
1.66 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
44.81 |
20.66 |
41.96 |
Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.88% |
0.87% |
1.57% |
Earnings Yield |
|
0.00% |
0.00% |
0.00% |
2.23% |
4.84% |
2.38% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
3.18 |
2.72 |
2.98 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
1.92 |
2.08 |
2.50 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
7.74 |
10.06 |
10.96 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
20.15 |
19.86 |
31.11 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
30.01 |
23.78 |
41.96 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
19.56 |
13.71 |
17.45 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
539.45 |
0.00 |
123.23 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.00 |
1.52 |
1.49 |
1.10 |
0.48 |
0.45 |
Long-Term Debt to Equity |
|
0.00 |
1.35 |
1.25 |
0.71 |
0.32 |
0.36 |
Financial Leverage |
|
0.00 |
0.41 |
0.30 |
0.21 |
-0.07 |
-0.18 |
Leverage Ratio |
|
0.00 |
3.74 |
3.78 |
3.56 |
2.04 |
1.49 |
Compound Leverage Factor |
|
0.00 |
6.62 |
4.02 |
2.53 |
1.72 |
1.24 |
Debt to Total Capital |
|
0.00% |
60.30% |
59.85% |
52.31% |
32.66% |
31.22% |
Short-Term Debt to Total Capital |
|
0.00% |
6.53% |
9.80% |
18.64% |
10.81% |
6.20% |
Long-Term Debt to Total Capital |
|
0.00% |
53.77% |
50.05% |
33.67% |
21.84% |
25.02% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
2.66% |
2.69% |
3.48% |
33.67% |
34.39% |
Common Equity to Total Capital |
|
0.00% |
37.04% |
31.44% |
0.00% |
33.67% |
34.39% |
Debt to EBITDA |
|
0.00 |
32.40 |
8.28 |
2.17 |
2.21 |
2.01 |
Net Debt to EBITDA |
|
0.00 |
20.81 |
4.11 |
1.36 |
1.41 |
1.47 |
Long-Term Debt to EBITDA |
|
0.00 |
28.89 |
6.93 |
1.40 |
1.48 |
1.61 |
Debt to NOPAT |
|
0.00 |
-38.17 |
-14.59 |
8.42 |
5.23 |
7.69 |
Net Debt to NOPAT |
|
0.00 |
-24.51 |
-7.24 |
5.28 |
3.35 |
5.63 |
Long-Term Debt to NOPAT |
|
0.00 |
-34.04 |
-12.20 |
5.42 |
3.50 |
6.16 |
Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
1.83 |
1.88 |
2.09 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
6.71% |
13.91% |
62.25% |
64.11% |
50.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
Current Ratio |
|
0.00 |
2.31 |
1.97 |
1.48 |
1.33 |
1.47 |
Quick Ratio |
|
0.00 |
0.87 |
0.89 |
0.52 |
0.59 |
0.61 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
0.00 |
-1,141 |
169 |
5.68 |
-467 |
41 |
Operating Cash Flow to CapEx |
|
-46.45% |
31.10% |
310.55% |
199.73% |
0.00% |
222.36% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-19.43 |
3.41 |
0.10 |
-6.20 |
0.76 |
Operating Cash Flow to Interest Expense |
|
-0.57 |
0.18 |
6.42 |
2.69 |
4.25 |
5.37 |
Operating Cash Flow Less CapEx to Interest Expense |
|
-1.80 |
-0.40 |
4.35 |
1.35 |
4.25 |
2.95 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.00 |
0.42 |
0.51 |
0.59 |
0.74 |
0.67 |
Accounts Receivable Turnover |
|
0.00 |
7.23 |
8.33 |
8.61 |
8.60 |
6.81 |
Inventory Turnover |
|
0.00 |
2.42 |
1.41 |
1.47 |
1.48 |
1.20 |
Fixed Asset Turnover |
|
0.00 |
4.11 |
6.89 |
12.23 |
13.53 |
10.37 |
Accounts Payable Turnover |
|
0.00 |
4.35 |
2.33 |
2.23 |
2.36 |
2.01 |
Days Sales Outstanding (DSO) |
|
0.00 |
50.45 |
43.80 |
42.40 |
42.44 |
53.57 |
Days Inventory Outstanding (DIO) |
|
0.00 |
150.73 |
259.20 |
248.45 |
246.81 |
303.05 |
Days Payable Outstanding (DPO) |
|
0.00 |
83.82 |
156.96 |
163.78 |
154.58 |
181.21 |
Cash Conversion Cycle (CCC) |
|
0.00 |
117.37 |
146.05 |
127.07 |
134.66 |
175.41 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
Invested Capital |
|
0.00 |
1,110 |
866 |
963 |
1,615 |
1,694 |
Invested Capital Turnover |
|
0.00 |
2.21 |
1.48 |
1.75 |
1.64 |
1.22 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
1,110 |
-244 |
96 |
652 |
79 |
Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
3,064 |
4,392 |
5,042 |
Market Capitalization |
|
0.00 |
0.00 |
0.00 |
2,468 |
2,778 |
3,348 |
Book Value per Share |
|
$0.00 |
$0.00 |
$2.36 |
$0.00 |
$4.10 |
$2.51 |
Tangible Book Value per Share |
|
$0.00 |
$0.00 |
$0.37 |
($2.01) |
$1.50 |
$0.94 |
Total Capital |
|
0.00 |
1,985 |
1,816 |
1,643 |
2,960 |
2,958 |
Total Debt |
|
0.00 |
1,197 |
1,087 |
859 |
966 |
924 |
Total Long-Term Debt |
|
0.00 |
1,067 |
909 |
553 |
646 |
740 |
Net Debt |
|
0.00 |
769 |
539 |
539 |
618 |
676 |
Capital Expenditures (CapEx) |
|
52 |
34 |
102 |
78 |
0.00 |
130 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
587 |
428 |
458 |
344 |
356 |
Debt-free Net Working Capital (DFNWC) |
|
0.00 |
989 |
950 |
754 |
671 |
583 |
Net Working Capital (NWC) |
|
0.00 |
860 |
772 |
448 |
351 |
399 |
Net Nonoperating Expense (NNE) |
|
5.64 |
26 |
70 |
32 |
35 |
26 |
Net Nonoperating Obligations (NNO) |
|
0.00 |
322 |
137 |
179 |
-379 |
-341 |
Total Depreciation and Amortization (D&A) |
|
42 |
59 |
234 |
244 |
216 |
298 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
47.85% |
29.24% |
28.68% |
16.31% |
17.66% |
Debt-free Net Working Capital to Revenue |
|
0.00% |
80.62% |
64.96% |
47.22% |
31.86% |
28.91% |
Net Working Capital to Revenue |
|
0.00% |
70.07% |
52.79% |
28.05% |
16.67% |
19.81% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.22 |
$0.49 |
$0.32 |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
-1.00 |
242.80M |
405.29M |
407.48M |
Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($0.67) |
$0.21 |
$0.48 |
$0.31 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
242.34M |
242.80M |
405.29M |
407.48M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
242.34M |
242.80M |
405.29M |
407.48M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
65 |
-27 |
-74 |
102 |
185 |
120 |
Normalized NOPAT Margin |
|
4.39% |
-2.24% |
-5.09% |
6.39% |
8.77% |
5.96% |
Pre Tax Income Margin |
|
5.24% |
-3.14% |
-7.50% |
6.77% |
8.88% |
6.71% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
2.36 |
-0.37 |
-2.08 |
2.61 |
2.94 |
3.01 |
NOPAT to Interest Expense |
|
0.81 |
-0.53 |
-1.50 |
1.76 |
2.45 |
2.23 |
EBIT Less CapEx to Interest Expense |
|
1.13 |
-0.95 |
-4.15 |
1.27 |
2.94 |
0.60 |
NOPAT Less CapEx to Interest Expense |
|
-0.42 |
-1.11 |
-3.57 |
0.41 |
2.45 |
-0.18 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
0.00% |
-0.51% |
39.89% |
18.45% |
40.09% |
Augmented Payout Ratio |
|
0.00% |
0.00% |
-394.89% |
39.89% |
18.45% |
40.09% |