| DEI Shares Outstanding |
|
- |
0.00 |
0.00 |
- |
176,950,987.00 |
176,866,085.00 |
| DEI Adjusted Shares Outstanding |
|
- |
0.00 |
0.00 |
- |
176,950,987.00 |
176,866,085.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
0.00 |
0.00 |
- |
0.17 |
0.16 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
0.00% |
45.58% |
43.18% |
46.58% |
| EBITDA Growth |
|
0.00% |
0.00% |
0.00% |
-627.86% |
34.29% |
19.63% |
| EBIT Growth |
|
0.00% |
0.00% |
0.00% |
-627.86% |
34.34% |
17.17% |
| NOPAT Growth |
|
0.00% |
0.00% |
0.00% |
-425.42% |
27.66% |
15.72% |
| Net Income Growth |
|
0.00% |
0.00% |
0.00% |
-516.03% |
28.12% |
15.63% |
| EPS Growth |
|
0.00% |
0.00% |
0.00% |
-2,533.33% |
-5.88% |
-16.67% |
| Operating Cash Flow Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
49.96% |
618.29% |
| 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% |
10.69% |
0.00% |
0.00% |
13.32% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
3.33% |
0.00% |
0.00% |
-7.95% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
3.13% |
0.00% |
0.00% |
-10.05% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
3.21% |
0.00% |
0.00% |
-6.45% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
4.29% |
0.00% |
0.00% |
-5.87% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
5.88% |
0.00% |
0.00% |
-6.25% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
3,215.07% |
-95.77% |
0.00% |
754.60% |
-79.76% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-15.20% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
12.93% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
43.34% |
43.64% |
42.94% |
44.32% |
43.97% |
43.84% |
| EBITDA Margin |
|
4.02% |
6.16% |
5.75% |
-14.56% |
5.78% |
4.69% |
| Operating Margin |
|
4.02% |
5.44% |
5.04% |
-9.41% |
5.11% |
4.05% |
| EBIT Margin |
|
4.02% |
5.41% |
5.04% |
-14.56% |
5.08% |
4.03% |
| Profit (Net Income) Margin |
|
3.23% |
4.22% |
3.98% |
-9.23% |
3.78% |
3.14% |
| Tax Burden Percent |
|
73.33% |
74.12% |
74.67% |
64.69% |
70.32% |
73.26% |
| Interest Burden Percent |
|
109.71% |
105.19% |
105.60% |
98.01% |
105.74% |
106.22% |
| Effective Tax Rate |
|
26.67% |
25.88% |
25.33% |
0.00% |
29.68% |
26.74% |
| Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
74.09% |
59.68% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
73.29% |
58.84% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
-41.38% |
-31.52% |
| Return on Equity (ROE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
32.72% |
28.17% |
| 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% |
14.36% |
11.32% |
| Return on Assets (ROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
10.68% |
8.81% |
| Return on Common Equity (ROCE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
32.72% |
28.17% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
13 |
22 |
22 |
-42 |
28 |
26 |
| NOPAT Margin |
|
2.95% |
4.03% |
3.76% |
-6.59% |
3.60% |
2.97% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
-10.83% |
0.81% |
0.85% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
-7.78% |
4.56% |
4.03% |
| Cost of Revenue to Revenue |
|
56.66% |
56.37% |
57.06% |
55.68% |
56.03% |
56.16% |
| SG&A Expenses to Revenue |
|
19.60% |
18.52% |
17.34% |
27.82% |
18.84% |
18.83% |
| R&D to Revenue |
|
0.93% |
1.04% |
1.08% |
3.84% |
1.45% |
1.48% |
| Operating Expenses to Revenue |
|
39.32% |
38.19% |
37.90% |
53.73% |
38.86% |
39.79% |
| Earnings before Interest and Taxes (EBIT) |
|
18 |
29 |
30 |
-93 |
39 |
35 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
18 |
33 |
34 |
-93 |
45 |
41 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
2.57 |
3.66 |
7.07 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
2.72 |
4.01 |
7.68 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.82 |
1.51 |
| 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 |
4.73 |
7.11 |
14.07 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.69 |
1.40 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
94.33 |
157.69 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
1,033.10 |
602.29 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
23.37 |
61.18 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
15.26 |
30.97 |
| 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 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
0.00 |
0.00 |
0.00 |
-0.58 |
-0.56 |
-0.54 |
| Leverage Ratio |
|
0.00 |
0.00 |
0.00 |
1.56 |
1.59 |
1.66 |
| Compound Leverage Factor |
|
0.00 |
0.00 |
0.00 |
1.53 |
1.68 |
1.76 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
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% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
100.00% |
100.00% |
100.00% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
0.00 |
7.38 |
10.02 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
0.00 |
0.00 |
2.57 |
2.45 |
2.35 |
| Quick Ratio |
|
0.00 |
0.00 |
0.00 |
1.50 |
1.47 |
1.46 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
0.00 |
0.00 |
-271 |
-238 |
-274 |
| Operating Cash Flow to CapEx |
|
0.00% |
925.78% |
38.22% |
0.00% |
783.56% |
134.35% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
2.83 |
2.81 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
19.36 |
14.51 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
5.14 |
5.31 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
58.91 |
56.07 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
5.84 |
5.63 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
18.86 |
25.16 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
71.06 |
68.71 |
| Days Payable Outstanding (DPO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
62.55 |
64.82 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
27.36 |
29.06 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
0.00 |
0.00 |
229 |
265 |
300 |
| Invested Capital Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
20.60 |
20.10 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
0.00 |
0.00 |
229 |
265 |
300 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
1,081 |
1,886 |
4,218 |
| Market Capitalization |
|
300 |
300 |
300 |
1,394 |
2,231 |
4,564 |
| Book Value per Share |
|
$0.00 |
$0.00 |
$0.00 |
$5.32 |
$3.45 |
$3.65 |
| Tangible Book Value per Share |
|
$0.00 |
$0.00 |
$0.00 |
$5.03 |
$3.15 |
$3.36 |
| Total Capital |
|
0.00 |
0.00 |
0.00 |
541 |
610 |
646 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
0.00 |
0.00 |
0.00 |
-313 |
-344 |
-346 |
| Capital Expenditures (CapEx) |
|
0.00 |
5.23 |
5.35 |
0.00 |
9.26 |
11 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
0.00 |
0.00 |
126 |
134 |
168 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
0.00 |
0.00 |
439 |
478 |
514 |
| Net Working Capital (NWC) |
|
0.00 |
0.00 |
0.00 |
439 |
478 |
514 |
| Net Nonoperating Expense (NNE) |
|
-1.25 |
-1.01 |
-1.28 |
17 |
-1.39 |
-1.47 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
0.00 |
0.00 |
-313 |
-344 |
-346 |
| Total Depreciation and Amortization (D&A) |
|
0.00 |
4.05 |
4.24 |
0.00 |
5.42 |
5.81 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
4.89% |
5.58% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
17.48% |
17.05% |
| Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
17.48% |
17.05% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
($2.19) |
$0.17 |
$0.16 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
101.75M |
176.84M |
176.92M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
($2.19) |
$0.16 |
$0.15 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
101.75M |
179.46M |
181.19M |
| 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 |
176.22M |
176.87M |
177.40M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
13 |
22 |
22 |
-42 |
28 |
26 |
| Normalized NOPAT Margin |
|
2.95% |
4.03% |
3.76% |
-6.59% |
3.60% |
2.97% |
| Pre Tax Income Margin |
|
4.41% |
5.69% |
5.32% |
-14.27% |
5.37% |
4.28% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| 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% |
15.97% |
14.07% |