| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
-2.38% |
3.41% |
17.29% |
-8.80% |
29.44% |
12.68% |
| EBITDA Growth |
|
0.00% |
-28.01% |
-3.72% |
-109.29% |
615.58% |
170.03% |
-6.06% |
| EBIT Growth |
|
0.00% |
-34.21% |
-8.12% |
-152.73% |
120.43% |
934.33% |
-4.91% |
| NOPAT Growth |
|
0.00% |
-43.46% |
-7.88% |
-162.85% |
118.55% |
841.36% |
-6.18% |
| Net Income Growth |
|
0.00% |
-59.83% |
55.90% |
-177.73% |
91.12% |
1,448.39% |
-3.11% |
| EPS Growth |
|
0.00% |
-60.18% |
40.00% |
-177.78% |
91.84% |
1,400.00% |
1.92% |
| Operating Cash Flow Growth |
|
0.00% |
-14.79% |
-40.43% |
-25.11% |
-17.05% |
219.86% |
-5.14% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
91.82% |
-58.11% |
38.53% |
235.00% |
-44.16% |
| Invested Capital Growth |
|
0.00% |
0.00% |
16.04% |
5.42% |
6.71% |
-0.19% |
2.65% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.10% |
2.13% |
8.48% |
-2.48% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-113.95% |
377.62% |
27.01% |
-1.95% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-206.15% |
114.92% |
48.39% |
-3.37% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-257.04% |
116.27% |
39.75% |
-7.72% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-246.64% |
93.91% |
54.24% |
-8.78% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-244.12% |
94.20% |
57.58% |
-3.64% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
-23.20% |
22.22% |
-5.50% |
1.63% |
49.16% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.89% |
-11.67% |
1,125.40% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-9.55% |
-4.25% |
-1.37% |
-5.34% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
17.51% |
14.45% |
13.96% |
8.59% |
8.73% |
12.35% |
11.55% |
| EBITDA Margin |
|
13.54% |
9.98% |
9.30% |
-0.74% |
4.16% |
8.68% |
7.24% |
| Operating Margin |
|
12.06% |
7.93% |
6.83% |
-3.56% |
0.72% |
5.32% |
4.69% |
| EBIT Margin |
|
11.65% |
7.85% |
6.98% |
-3.14% |
0.70% |
5.61% |
4.74% |
| Profit (Net Income) Margin |
|
8.12% |
3.34% |
5.04% |
-3.34% |
-0.33% |
3.39% |
2.91% |
| Tax Burden Percent |
|
74.69% |
65.75% |
68.03% |
111.86% |
344.44% |
69.21% |
65.43% |
| Interest Burden Percent |
|
93.29% |
64.70% |
106.11% |
95.12% |
-13.43% |
87.16% |
93.93% |
| Effective Tax Rate |
|
25.31% |
34.25% |
31.97% |
0.00% |
0.00% |
30.79% |
34.57% |
| Return on Invested Capital (ROIC) |
|
0.00% |
18.74% |
7.99% |
-4.55% |
0.80% |
7.26% |
6.73% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
-478.96% |
31.67% |
-24.90% |
-8.96% |
2.26% |
0.60% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
-6.58% |
0.92% |
-2.05% |
-1.39% |
0.30% |
0.04% |
| Return on Equity (ROE) |
|
0.00% |
12.16% |
8.91% |
-6.60% |
-0.59% |
7.56% |
6.77% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-181.26% |
-6.86% |
-9.83% |
-5.70% |
7.45% |
4.11% |
| Operating Return on Assets (OROA) |
|
0.00% |
8.71% |
7.54% |
-3.74% |
0.75% |
7.35% |
6.74% |
| Return on Assets (ROA) |
|
0.00% |
3.71% |
5.44% |
-3.98% |
-0.35% |
4.43% |
4.14% |
| Return on Common Equity (ROCE) |
|
0.00% |
12.16% |
8.91% |
-6.47% |
-0.56% |
7.19% |
6.41% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
6.08% |
8.41% |
-6.95% |
-0.62% |
7.64% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
80 |
45 |
41 |
-26 |
4.83 |
45 |
43 |
| NOPAT Margin |
|
9.01% |
5.22% |
4.65% |
-2.49% |
0.51% |
3.68% |
3.07% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
497.70% |
-23.68% |
20.34% |
9.75% |
5.00% |
6.13% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
-3.90% |
0.69% |
6.36% |
5.75% |
| Cost of Revenue to Revenue |
|
82.49% |
85.55% |
86.04% |
91.41% |
91.27% |
87.65% |
88.45% |
| SG&A Expenses to Revenue |
|
5.46% |
6.52% |
7.13% |
7.41% |
8.01% |
7.03% |
6.86% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
5.46% |
6.52% |
7.13% |
12.14% |
8.01% |
7.03% |
6.86% |
| Earnings before Interest and Taxes (EBIT) |
|
103 |
68 |
62 |
-33 |
6.70 |
69 |
66 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
120 |
86 |
83 |
-7.70 |
40 |
107 |
101 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.22 |
2.51 |
2.34 |
1.32 |
1.53 |
1.39 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.27 |
2.93 |
2.55 |
1.44 |
1.65 |
1.48 |
| Price to Revenue (P/Rev) |
|
0.11 |
0.12 |
1.50 |
1.12 |
0.70 |
0.68 |
0.58 |
| Price to Earnings (P/E) |
|
1.34 |
3.66 |
29.86 |
0.00 |
0.00 |
22.80 |
21.58 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
74.69% |
27.29% |
3.35% |
0.00% |
0.00% |
4.39% |
4.63% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.22 |
2.45 |
2.15 |
1.25 |
1.46 |
1.35 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.12 |
1.53 |
1.20 |
0.82 |
0.74 |
0.62 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
1.25 |
16.45 |
0.00 |
19.80 |
8.51 |
8.61 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
1.59 |
21.92 |
0.00 |
117.34 |
13.17 |
13.16 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
2.39 |
32.91 |
0.00 |
162.76 |
20.07 |
20.33 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
1.36 |
29.01 |
35.79 |
26.92 |
9.77 |
9.79 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
19.55 |
33.28 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.37 |
0.31 |
0.28 |
0.32 |
0.24 |
0.20 |
| Long-Term Debt to Equity |
|
0.00 |
0.35 |
0.29 |
0.26 |
0.31 |
0.23 |
0.19 |
| Financial Leverage |
|
0.00 |
0.01 |
0.03 |
0.08 |
0.15 |
0.13 |
0.06 |
| Leverage Ratio |
|
0.00 |
1.64 |
1.64 |
1.66 |
1.71 |
1.71 |
1.63 |
| Compound Leverage Factor |
|
0.00 |
1.06 |
1.74 |
1.58 |
-0.23 |
1.49 |
1.53 |
| Debt to Total Capital |
|
0.00% |
26.88% |
23.72% |
21.63% |
24.29% |
19.32% |
16.48% |
| Short-Term Debt to Total Capital |
|
0.00% |
1.14% |
1.26% |
0.90% |
0.89% |
0.84% |
1.01% |
| Long-Term Debt to Total Capital |
|
0.00% |
25.74% |
22.46% |
20.73% |
23.40% |
18.48% |
15.47% |
| Preferred Equity to Total Capital |
|
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% |
3.12% |
3.54% |
4.17% |
4.39% |
| Common Equity to Total Capital |
|
0.00% |
73.12% |
76.28% |
75.25% |
72.17% |
76.51% |
79.13% |
| Debt to EBITDA |
|
0.00 |
2.02 |
2.00 |
-18.74 |
4.27 |
1.29 |
1.21 |
| Net Debt to EBITDA |
|
0.00 |
0.02 |
0.28 |
-8.22 |
2.40 |
0.43 |
0.21 |
| Long-Term Debt to EBITDA |
|
0.00 |
1.94 |
1.90 |
-17.96 |
4.11 |
1.23 |
1.14 |
| Debt to NOPAT |
|
0.00 |
3.87 |
4.01 |
-5.54 |
35.09 |
3.04 |
2.87 |
| Net Debt to NOPAT |
|
0.00 |
0.04 |
0.55 |
-2.43 |
19.73 |
1.01 |
0.49 |
| Long-Term Debt to NOPAT |
|
0.00 |
3.71 |
3.80 |
-5.31 |
33.81 |
2.91 |
2.69 |
| Altman Z-Score |
|
0.00 |
2.32 |
4.34 |
3.65 |
2.68 |
3.38 |
3.62 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
1.97% |
4.33% |
4.93% |
5.21% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
3.18 |
2.77 |
2.24 |
2.26 |
1.87 |
1.95 |
| Quick Ratio |
|
0.00 |
2.50 |
1.95 |
1.31 |
1.33 |
1.13 |
1.19 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-435 |
-36 |
-56 |
-35 |
47 |
26 |
| Operating Cash Flow to CapEx |
|
312.84% |
122.71% |
66.20% |
60.48% |
58.87% |
290.97% |
172.71% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-64.93 |
-9.61 |
-10.23 |
-2.98 |
3.70 |
2.77 |
| Operating Cash Flow to Interest Expense |
|
8.99 |
11.78 |
12.70 |
6.40 |
2.52 |
7.41 |
9.43 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
6.12 |
2.18 |
-6.49 |
-4.18 |
-1.76 |
4.87 |
3.97 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
1.11 |
1.08 |
1.19 |
1.06 |
1.31 |
1.42 |
| Accounts Receivable Turnover |
|
0.00 |
12.16 |
11.36 |
12.58 |
11.44 |
12.52 |
13.52 |
| Inventory Turnover |
|
0.00 |
19.11 |
17.68 |
15.76 |
12.10 |
13.36 |
14.32 |
| Fixed Asset Turnover |
|
0.00 |
2.27 |
2.22 |
2.29 |
1.88 |
2.36 |
2.61 |
| Accounts Payable Turnover |
|
0.00 |
18.77 |
18.20 |
18.44 |
15.50 |
15.55 |
15.71 |
| Days Sales Outstanding (DSO) |
|
0.00 |
30.01 |
32.13 |
29.02 |
31.89 |
29.15 |
27.00 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
19.10 |
20.65 |
23.15 |
30.17 |
27.32 |
25.48 |
| Days Payable Outstanding (DPO) |
|
0.00 |
19.44 |
20.05 |
19.79 |
23.54 |
23.47 |
23.24 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
29.66 |
32.73 |
32.38 |
38.52 |
32.99 |
29.24 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
480 |
557 |
587 |
627 |
625 |
642 |
| Invested Capital Turnover |
|
0.00 |
3.59 |
1.72 |
1.83 |
1.57 |
1.97 |
2.20 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
480 |
77 |
30 |
39 |
-1.20 |
17 |
| Enterprise Value (EV) |
|
0.00 |
108 |
1,364 |
1,260 |
786 |
912 |
867 |
| Market Capitalization |
|
96 |
106 |
1,341 |
1,176 |
666 |
837 |
814 |
| Book Value per Share |
|
$0.00 |
$59.19 |
$7.57 |
$7.11 |
$7.11 |
$7.72 |
$8.32 |
| Tangible Book Value per Share |
|
$0.00 |
$49.64 |
$6.48 |
$6.52 |
$6.55 |
$7.16 |
$7.76 |
| Total Capital |
|
0.00 |
648 |
700 |
667 |
698 |
715 |
742 |
| Total Debt |
|
0.00 |
174 |
166 |
144 |
170 |
138 |
122 |
| Total Long-Term Debt |
|
0.00 |
167 |
157 |
138 |
163 |
132 |
115 |
| Net Debt |
|
0.00 |
2.00 |
23 |
63 |
95 |
46 |
21 |
| Capital Expenditures (CapEx) |
|
30 |
64 |
71 |
58 |
50 |
32 |
51 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
52 |
76 |
79 |
86 |
77 |
69 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
178 |
167 |
132 |
129 |
136 |
135 |
| Net Working Capital (NWC) |
|
0.00 |
170 |
158 |
126 |
123 |
130 |
128 |
| Net Nonoperating Expense (NNE) |
|
7.84 |
16 |
-3.47 |
8.86 |
7.93 |
3.67 |
2.16 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
6.50 |
23 |
64 |
98 |
48 |
22 |
| Total Depreciation and Amortization (D&A) |
|
17 |
18 |
21 |
25 |
33 |
38 |
35 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
6.05% |
8.53% |
7.51% |
8.97% |
6.20% |
4.94% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
20.60% |
18.69% |
12.66% |
13.50% |
11.01% |
9.72% |
| Net Working Capital to Revenue |
|
0.00% |
19.74% |
17.71% |
12.09% |
12.85% |
10.52% |
9.18% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.64 |
($0.49) |
($0.04) |
$0.52 |
$0.53 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
70.63M |
70.67M |
70.73M |
70.91M |
70.57M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.63 |
($0.49) |
($0.04) |
$0.52 |
$0.53 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
70.63M |
70.67M |
70.73M |
70.91M |
70.57M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
70.63M |
70.67M |
70.73M |
70.91M |
70.57M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
80 |
45 |
41 |
8.61 |
4.83 |
45 |
43 |
| Normalized NOPAT Margin |
|
9.01% |
5.22% |
4.65% |
0.82% |
0.51% |
3.68% |
3.07% |
| Pre Tax Income Margin |
|
10.87% |
5.08% |
7.40% |
-2.98% |
-0.09% |
4.89% |
4.45% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
9.99 |
10.10 |
16.81 |
-5.96 |
0.58 |
5.50 |
7.01 |
| NOPAT to Interest Expense |
|
7.72 |
6.71 |
11.20 |
-4.73 |
0.42 |
3.61 |
4.54 |
| EBIT Less CapEx to Interest Expense |
|
7.12 |
0.51 |
-2.38 |
-16.55 |
-3.70 |
2.95 |
1.55 |
| NOPAT Less CapEx to Interest Expense |
|
4.85 |
-2.88 |
-7.99 |
-15.32 |
-3.86 |
1.06 |
-0.92 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
7.81% |
45.14% |
0.00% |
0.00% |
0.00% |
4.78% |
3.21% |
| Augmented Payout Ratio |
|
9.07% |
51.74% |
0.00% |
0.00% |
-19.35% |
4.78% |
18.27% |