| DEI Shares Outstanding |
0.00 |
61,723,829.00 |
62,138,584.00 |
62,923,320.00 |
| DEI Adjusted Shares Outstanding |
0.00 |
61,723,829.00 |
62,138,584.00 |
62,923,320.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
0.00 |
-2.03 |
-0.50 |
-0.37 |
| Growth Metrics |
- |
- |
- |
- |
| Revenue Growth |
0.00% |
8.85% |
3.45% |
10.52% |
| EBITDA Growth |
0.00% |
-782.84% |
160.97% |
118.70% |
| EBIT Growth |
0.00% |
-92.19% |
74.79% |
80.33% |
| NOPAT Growth |
0.00% |
-51.86% |
14.59% |
65.90% |
| Net Income Growth |
0.00% |
-266.66% |
75.04% |
25.54% |
| EPS Growth |
0.00% |
-269.09% |
75.37% |
26.00% |
| Operating Cash Flow Growth |
0.00% |
-96.95% |
922.82% |
51.74% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
73.82% |
-45.17% |
| Invested Capital Growth |
0.00% |
52.06% |
6.76% |
12.50% |
| Revenue Q/Q Growth |
0.00% |
0.00% |
-2.30% |
1.27% |
| EBITDA Q/Q Growth |
0.00% |
0.00% |
59.04% |
-26.93% |
| EBIT Q/Q Growth |
0.00% |
0.00% |
33.18% |
-124.42% |
| NOPAT Q/Q Growth |
0.00% |
0.00% |
25.70% |
-441.99% |
| Net Income Q/Q Growth |
0.00% |
0.00% |
29.74% |
-2,430.54% |
| EPS Q/Q Growth |
0.00% |
0.00% |
31.51% |
-1,750.00% |
| Operating Cash Flow Q/Q Growth |
0.00% |
-87.15% |
56.01% |
-8.99% |
| Free Cash Flow Firm Q/Q Growth |
0.00% |
0.00% |
0.00% |
13.58% |
| Invested Capital Q/Q Growth |
0.00% |
0.00% |
-2.17% |
-4.39% |
| Profitability Metrics |
- |
- |
- |
- |
| Gross Margin |
100.00% |
23.33% |
22.46% |
100.00% |
| EBITDA Margin |
1.30% |
-8.14% |
4.80% |
9.49% |
| Operating Margin |
-5.20% |
-7.25% |
-5.98% |
-1.85% |
| EBIT Margin |
-10.88% |
-19.22% |
-4.68% |
-0.83% |
| Profit (Net Income) Margin |
-5.81% |
-19.56% |
-4.72% |
-3.18% |
| Tax Burden Percent |
108.42% |
97.01% |
87.00% |
96.55% |
| Interest Burden Percent |
49.20% |
104.90% |
115.80% |
395.02% |
| Effective Tax Rate |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
-3.73% |
-4.49% |
-3.08% |
-0.96% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
-8.38% |
-35.07% |
-4.04% |
-4.01% |
| Return on Net Nonoperating Assets (RNNOA) |
-7.68% |
-25.33% |
-2.73% |
-3.38% |
| Return on Equity (ROE) |
-11.41% |
-29.83% |
-5.81% |
-4.33% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
-45.80% |
-9.61% |
-12.72% |
| Operating Return on Assets (OROA) |
-4.30% |
-8.22% |
-2.05% |
-0.39% |
| Return on Assets (ROA) |
-2.29% |
-8.37% |
-2.07% |
-1.48% |
| Return on Common Equity (ROCE) |
-11.41% |
-29.40% |
-5.68% |
-4.24% |
| Return on Equity Simple (ROE_SIMPLE) |
-11.41% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
-21 |
-33 |
-28 |
-9.47 |
| NOPAT Margin |
-3.64% |
-5.07% |
-4.19% |
-1.29% |
| Net Nonoperating Expense Percent (NNEP) |
4.65% |
30.58% |
0.96% |
3.05% |
| Return On Investment Capital (ROIC_SIMPLE) |
-2.54% |
-2.93% |
-2.41% |
-0.74% |
| Cost of Revenue to Revenue |
0.00% |
76.67% |
77.54% |
0.00% |
| SG&A Expenses to Revenue |
17.93% |
19.50% |
18.96% |
17.60% |
| R&D to Revenue |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
101.78% |
30.21% |
28.44% |
101.85% |
| Earnings before Interest and Taxes (EBIT) |
-64 |
-123 |
-31 |
-6.10 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
7.64 |
-52 |
32 |
70 |
| Valuation Ratios |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
0.00 |
5.00 |
4.84 |
5.08 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
11.52 |
11.28 |
11.80 |
| Price to Revenue (P/Rev) |
0.00 |
4.12 |
3.83 |
3.65 |
| Price to Earnings (P/E) |
0.00 |
0.00 |
0.00 |
0.00 |
| Dividend Yield |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
0.00 |
3.42 |
3.16 |
3.05 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
4.66 |
4.44 |
4.36 |
| Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
0.00 |
92.57 |
45.97 |
| Enterprise Value to EBIT (EV/EBIT) |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
1,835.75 |
176.96 |
126.64 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
- |
- |
- |
- |
| Debt to Equity |
1.81 |
1.05 |
1.15 |
1.37 |
| Long-Term Debt to Equity |
1.56 |
0.98 |
0.96 |
0.97 |
| Financial Leverage |
0.92 |
0.72 |
0.68 |
0.84 |
| Leverage Ratio |
4.98 |
3.56 |
2.81 |
2.92 |
| Compound Leverage Factor |
2.45 |
3.74 |
3.26 |
11.54 |
| Debt to Total Capital |
64.41% |
51.29% |
53.51% |
57.85% |
| Short-Term Debt to Total Capital |
8.89% |
3.80% |
9.03% |
16.87% |
| Long-Term Debt to Total Capital |
55.52% |
47.49% |
44.47% |
40.98% |
| Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
0.00% |
1.09% |
1.04% |
0.95% |
| Common Equity to Total Capital |
35.59% |
47.63% |
45.45% |
41.20% |
| Debt to EBITDA |
70.98 |
-10.92 |
19.41 |
10.62 |
| Net Debt to EBITDA |
35.96 |
-6.37 |
12.45 |
7.34 |
| Long-Term Debt to EBITDA |
61.18 |
-10.11 |
16.13 |
7.53 |
| Debt to NOPAT |
-25.32 |
-17.51 |
-22.23 |
-78.01 |
| Net Debt to NOPAT |
-12.83 |
-10.22 |
-14.25 |
-53.89 |
| Long-Term Debt to NOPAT |
-21.82 |
-16.22 |
-18.47 |
-55.26 |
| Altman Z-Score |
0.00 |
1.27 |
1.29 |
1.24 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
1.43% |
2.24% |
2.25% |
| Liquidity Ratios |
- |
- |
- |
- |
| Current Ratio |
1.11 |
0.93 |
0.62 |
0.42 |
| Quick Ratio |
0.92 |
0.80 |
0.56 |
0.35 |
| Cash Flow Metrics |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
-331 |
-87 |
-126 |
| Operating Cash Flow to CapEx |
0.00% |
2.36% |
19.34% |
17.40% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
-8.80 |
-2.24 |
-2.71 |
| Operating Cash Flow to Interest Expense |
1.80 |
0.04 |
0.43 |
0.54 |
| Operating Cash Flow Less CapEx to Interest Expense |
2.83 |
-1.79 |
-1.79 |
-2.58 |
| Efficiency Ratios |
- |
- |
- |
- |
| Asset Turnover |
0.39 |
0.43 |
0.44 |
0.47 |
| Accounts Receivable Turnover |
8.38 |
9.62 |
11.74 |
17.53 |
| Inventory Turnover |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
0.81 |
0.86 |
0.84 |
0.87 |
| Accounts Payable Turnover |
0.00 |
7.68 |
7.51 |
0.00 |
| Days Sales Outstanding (DSO) |
43.56 |
37.93 |
31.09 |
20.82 |
| Days Inventory Outstanding (DIO) |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
0.00 |
47.50 |
48.58 |
0.00 |
| Cash Conversion Cycle (CCC) |
43.56 |
-9.57 |
-17.49 |
20.82 |
| Capital & Investment Metrics |
- |
- |
- |
- |
| Invested Capital |
574 |
873 |
932 |
1,048 |
| Invested Capital Turnover |
1.03 |
0.89 |
0.73 |
0.74 |
| Increase / (Decrease) in Invested Capital |
0.00 |
299 |
59 |
116 |
| Enterprise Value (EV) |
0.00 |
2,985 |
2,943 |
3,196 |
| Market Capitalization |
0.00 |
2,641 |
2,535 |
2,674 |
| Book Value per Share |
$0.00 |
$8.56 |
$8.44 |
$8.36 |
| Tangible Book Value per Share |
$0.00 |
$3.71 |
$3.62 |
$3.60 |
| Total Capital |
841 |
1,110 |
1,153 |
1,277 |
| Total Debt |
542 |
569 |
617 |
739 |
| Total Long-Term Debt |
467 |
527 |
513 |
523 |
| Net Debt |
275 |
332 |
396 |
510 |
| Capital Expenditures (CapEx) |
-30 |
69 |
86 |
145 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
-72 |
-111 |
-116 |
-115 |
| Debt-free Net Working Capital (DFNWC) |
101 |
26 |
-3.32 |
-2.99 |
| Net Working Capital (NWC) |
26 |
-16 |
-108 |
-218 |
| Net Nonoperating Expense (NNE) |
13 |
93 |
3.50 |
14 |
| Net Nonoperating Obligations (NNO) |
275 |
332 |
396 |
510 |
| Total Depreciation and Amortization (D&A) |
72 |
71 |
63 |
76 |
| Debt-free, Cash-free Net Working Capital to Revenue |
-12.16% |
-17.36% |
-17.49% |
-15.64% |
| Debt-free Net Working Capital to Revenue |
17.21% |
4.14% |
-0.50% |
-0.41% |
| Net Working Capital to Revenue |
4.50% |
-2.44% |
-16.22% |
-29.81% |
| Earnings Adjustments |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
($2.03) |
($0.50) |
($0.37) |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
61.87M |
62.57M |
63.91M |
| Adjusted Diluted Earnings per Share |
$0.00 |
($2.03) |
($0.50) |
($0.37) |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
61.87M |
62.57M |
63.91M |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
61.87M |
62.57M |
63.91M |
| Normalized Net Operating Profit after Tax (NOPAT) |
-32 |
-34 |
-28 |
12 |
| Normalized NOPAT Margin |
-5.39% |
-5.33% |
-4.19% |
1.59% |
| Pre Tax Income Margin |
-5.35% |
-20.16% |
-5.42% |
-3.29% |
| Debt Service Ratios |
- |
- |
- |
- |
| EBIT to Interest Expense |
-2.17 |
-3.27 |
-0.80 |
-0.13 |
| NOPAT to Interest Expense |
-0.72 |
-0.86 |
-0.72 |
-0.20 |
| EBIT Less CapEx to Interest Expense |
-1.14 |
-5.10 |
-3.02 |
-3.25 |
| NOPAT Less CapEx to Interest Expense |
0.30 |
-2.70 |
-2.93 |
-3.33 |
| Payout Ratios |
- |
- |
- |
- |
| Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
0.00% |
0.00% |
0.00% |
0.00% |