| DEI Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
0.00 |
108,037,932.00 |
108,037,932.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
0.00 |
108,037,932.00 |
108,037,932.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.15 |
-0.26 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
0.00% |
26.25% |
105.14% |
110.74% |
| EBITDA Growth |
|
0.00% |
0.00% |
0.00% |
16.92% |
41.10% |
-40.58% |
| EBIT Growth |
|
0.00% |
0.00% |
0.00% |
37.62% |
42.86% |
-127.63% |
| NOPAT Growth |
|
0.00% |
0.00% |
0.00% |
167.50% |
736.64% |
93.43% |
| Net Income Growth |
|
0.00% |
0.00% |
0.00% |
156.07% |
190.88% |
-793.36% |
| EPS Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
307.70% |
124.85% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Invested Capital Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
18.37% |
0.00% |
0.00% |
21.60% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
37.28% |
0.00% |
0.00% |
-42.19% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
124.54% |
0.00% |
0.00% |
-143.42% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
-716.50% |
0.00% |
0.00% |
-104.84% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
79.78% |
0.00% |
0.00% |
-298.71% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-384.62% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
387.85% |
12.29% |
0.00% |
26.77% |
-38.07% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-5.39% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-0.77% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
21.14% |
22.08% |
21.49% |
20.91% |
17.94% |
17.45% |
| EBITDA Margin |
|
9.37% |
8.74% |
10.14% |
8.68% |
6.01% |
2.86% |
| Operating Margin |
|
4.81% |
3.27% |
5.17% |
5.25% |
2.16% |
-0.53% |
| EBIT Margin |
|
4.83% |
2.72% |
5.17% |
5.26% |
1.90% |
-0.68% |
| Profit (Net Income) Margin |
|
-0.12% |
-3.78% |
-0.65% |
0.05% |
1.68% |
-2.74% |
| Tax Burden Percent |
|
-17.39% |
126.74% |
-230.71% |
8.50% |
433.44% |
147.25% |
| Interest Burden Percent |
|
14.36% |
-109.55% |
5.42% |
11.96% |
20.38% |
274.51% |
| Effective Tax Rate |
|
117.39% |
0.00% |
330.71% |
91.50% |
-333.44% |
0.00% |
| Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
33.22% |
-1.62% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
12.88% |
-9.66% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
10.60% |
-7.34% |
| Return on Equity (ROE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
43.82% |
-8.96% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
1.68% |
-0.68% |
| Return on Assets (ROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
1.48% |
-2.74% |
| Return on Common Equity (ROCE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
23.29% |
-5.50% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-4.69 |
12 |
-71 |
3.16 |
97 |
-4.69 |
| NOPAT Margin |
|
-0.84% |
2.29% |
-11.93% |
0.45% |
9.34% |
-0.37% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
0.85% |
20.33% |
8.05% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
0.19% |
4.90% |
-0.23% |
| Cost of Revenue to Revenue |
|
78.86% |
77.92% |
78.51% |
79.09% |
82.06% |
82.55% |
| SG&A Expenses to Revenue |
|
11.98% |
13.73% |
12.10% |
12.13% |
11.19% |
11.69% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
16.55% |
18.90% |
16.32% |
15.66% |
15.83% |
17.98% |
| Earnings before Interest and Taxes (EBIT) |
|
27 |
14 |
31 |
37 |
20 |
-8.55 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
53 |
44 |
61 |
61 |
62 |
36 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
12.11 |
10.79 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
1.99 |
1.73 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
4.24 |
4.42 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
2.38 |
2.03 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
39.79 |
47.47 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
134.35 |
499.89 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
155.80 |
365.26 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
21.15 |
19.55 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.00 |
1.00 |
1.08 |
1.06 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.98 |
1.06 |
1.03 |
| Financial Leverage |
|
0.00 |
0.00 |
0.00 |
0.79 |
0.82 |
0.76 |
| Leverage Ratio |
|
0.00 |
0.00 |
0.00 |
3.14 |
3.66 |
3.83 |
| Compound Leverage Factor |
|
0.00 |
0.00 |
0.00 |
0.38 |
0.75 |
10.50 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
50.04% |
51.92% |
51.42% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.98% |
0.93% |
1.30% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
49.06% |
51.00% |
50.11% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
26.54% |
22.53% |
18.74% |
| Common Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
25.55% |
29.84% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
5.56 |
6.46 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
4.24 |
4.64 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
5.46 |
6.30 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
21.77 |
49.72 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
16.59 |
35.69 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
21.38 |
48.46 |
| Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
0.00 |
2.35 |
2.42 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
46.85% |
38.57% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
0.00 |
0.00 |
1.57 |
1.30 |
1.35 |
| Quick Ratio |
|
0.00 |
0.00 |
0.00 |
1.16 |
0.95 |
0.99 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
0.00 |
0.00 |
-1,477 |
-1,637 |
-1,725 |
| Operating Cash Flow to CapEx |
|
0.00% |
556.18% |
380.20% |
0.00% |
679.02% |
310.47% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-43.62 |
-96.27 |
-101.91 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.99 |
1.09 |
0.00 |
7.07 |
4.40 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.82 |
0.80 |
0.00 |
6.02 |
2.98 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.89 |
1.00 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
3.73 |
4.08 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
7.06 |
7.10 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
97.96 |
89.55 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
51.72 |
51.44 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
46.23 |
38.10 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
0.00 |
0.00 |
1,480 |
1,733 |
1,720 |
| Invested Capital Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
3.56 |
4.36 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
0.00 |
0.00 |
1,480 |
1,733 |
1,720 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
7,350 |
7,600 |
| Market Capitalization |
|
728 |
728 |
728 |
0.00 |
6,122 |
6,480 |
| Book Value per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$4.68 |
$5.56 |
| Tangible Book Value per Share |
|
$0.00 |
$0.00 |
$0.00 |
($12.77) |
($10.92) |
($9.39) |
| Total Capital |
|
0.00 |
0.00 |
0.00 |
1,656 |
1,978 |
2,012 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
829 |
1,027 |
1,035 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
813 |
1,009 |
1,008 |
| Net Debt |
|
0.00 |
0.00 |
0.00 |
653 |
782 |
743 |
| Capital Expenditures (CapEx) |
|
0.00 |
5.30 |
8.70 |
0.00 |
18 |
24 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
0.00 |
0.00 |
218 |
111 |
158 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
0.00 |
0.00 |
394 |
355 |
450 |
| Net Working Capital (NWC) |
|
0.00 |
0.00 |
0.00 |
378 |
337 |
424 |
| Net Nonoperating Expense (NNE) |
|
-4.01 |
31 |
-68 |
2.78 |
80 |
30 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
0.00 |
0.00 |
653 |
782 |
743 |
| Total Depreciation and Amortization (D&A) |
|
25 |
30 |
30 |
24 |
43 |
45 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
3.60% |
4.21% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
11.53% |
12.01% |
| Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
10.94% |
11.31% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.24 |
($0.37) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
0.00 |
67.15M |
76.03M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.13 |
($0.37) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
0.00 |
108.43M |
76.03M |
| 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 |
0.00 |
105.34M |
108.04M |
108.08M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
19 |
12 |
22 |
27 |
24 |
24 |
| Normalized NOPAT Margin |
|
3.38% |
2.30% |
3.61% |
3.76% |
2.28% |
1.92% |
| Pre Tax Income Margin |
|
0.69% |
-2.98% |
0.28% |
0.63% |
0.39% |
-1.86% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
1.14 |
0.47 |
1.02 |
1.10 |
1.16 |
-0.51 |
| NOPAT to Interest Expense |
|
-0.20 |
0.39 |
-2.35 |
0.09 |
5.70 |
-0.28 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.29 |
0.73 |
0.00 |
0.12 |
-1.92 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.21 |
-2.64 |
0.00 |
4.66 |
-1.69 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
-50.99% |
-15.72% |