| DEI Shares Outstanding |
|
- |
- |
- |
102,587,524.00 |
107,128,625.00 |
- |
- |
- |
130,486,593.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
102,587,524.00 |
107,128,625.00 |
- |
- |
- |
130,486,593.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
-0.65 |
-0.08 |
- |
- |
- |
-0.22 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
25.52% |
28.62% |
8.51% |
22.76% |
-3.97% |
-21.08% |
-16.02% |
-5.26% |
| EBITDA Growth |
|
0.00% |
215.23% |
-38.83% |
-177.84% |
-10.31% |
-341.32% |
24.12% |
22.86% |
85.56% |
| EBIT Growth |
|
0.00% |
321.73% |
-53.48% |
-312.77% |
-19.66% |
-190.09% |
15.99% |
15.14% |
70.61% |
| NOPAT Growth |
|
0.00% |
2,504.85% |
-20.37% |
-228.63% |
-22.64% |
-191.14% |
15.82% |
14.07% |
70.84% |
| Net Income Growth |
|
-100.90% |
7,658.92% |
-17.86% |
-281.98% |
86.78% |
-2,233.49% |
16.97% |
25.08% |
77.69% |
| EPS Growth |
|
-105.88% |
1,800.00% |
5.88% |
-283.33% |
87.88% |
-4,362.50% |
21.29% |
26.69% |
78.64% |
| Operating Cash Flow Growth |
|
-71.46% |
86.87% |
8.89% |
-45.44% |
-136.56% |
579.85% |
-2.64% |
-61.48% |
35.95% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
51.43% |
-259.95% |
-618.53% |
74.10% |
85.04% |
-469.92% |
-8.76% |
| Invested Capital Growth |
|
0.00% |
355.44% |
64.22% |
-31.57% |
776.61% |
-46.06% |
-109.98% |
-547.89% |
33.10% |
| Revenue Q/Q Growth |
|
0.00% |
-53.30% |
7.78% |
0.66% |
6.47% |
-6.67% |
-6.85% |
-6.38% |
-0.65% |
| EBITDA Q/Q Growth |
|
0.00% |
-27.12% |
-10.58% |
-90.32% |
51.83% |
-170.95% |
41.03% |
-2.17% |
69.37% |
| EBIT Q/Q Growth |
|
0.00% |
-39.06% |
-18.79% |
-45.90% |
35.27% |
-104.88% |
33.42% |
1.56% |
43.99% |
| NOPAT Q/Q Growth |
|
0.00% |
3.69% |
-30.12% |
-44.95% |
35.59% |
-108.00% |
32.77% |
2.61% |
44.09% |
| Net Income Q/Q Growth |
|
0.00% |
11.76% |
-23.14% |
-333.82% |
88.14% |
-131.91% |
28.24% |
-6.48% |
49.28% |
| EPS Q/Q Growth |
|
0.00% |
-2.86% |
-25.00% |
-340.00% |
89.04% |
-340.74% |
17.84% |
-312.00% |
51.65% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
156.48% |
-8.49% |
350.71% |
-155.38% |
-33.93% |
3,259.19% |
-7.95% |
-31.63% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
246.58% |
72.44% |
-92.28% |
-20.53% |
88.36% |
12.33% |
-7.50% |
| Invested Capital Q/Q Growth |
|
0.00% |
215.63% |
39.60% |
-79.33% |
34.41% |
-13.85% |
-191.14% |
-62.26% |
4.65% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
44.46% |
43.70% |
44.57% |
44.06% |
45.10% |
43.94% |
42.42% |
44.27% |
44.42% |
| EBITDA Margin |
|
2.09% |
5.25% |
2.50% |
-1.79% |
-1.61% |
-7.39% |
-7.11% |
-6.53% |
-1.00% |
| Operating Margin |
|
3.24% |
3.51% |
1.49% |
-3.02% |
-3.02% |
-9.14% |
-9.75% |
-9.98% |
-3.07% |
| EBIT Margin |
|
1.31% |
4.39% |
1.59% |
-3.11% |
-3.03% |
-9.16% |
-9.75% |
-9.85% |
-3.06% |
| Profit (Net Income) Margin |
|
-0.06% |
3.66% |
2.34% |
-3.92% |
-0.42% |
-10.26% |
-10.80% |
-9.63% |
-2.27% |
| Tax Burden Percent |
|
-4.64% |
82.06% |
119.66% |
140.64% |
14.52% |
112.60% |
115.06% |
106.88% |
102.56% |
| Interest Burden Percent |
|
100.33% |
101.68% |
123.14% |
89.61% |
95.90% |
99.50% |
96.24% |
91.46% |
72.35% |
| Effective Tax Rate |
|
104.64% |
17.94% |
-19.66% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
0.00% |
670.54% |
122.97% |
-151.10% |
-46.70% |
-98.41% |
-262.62% |
0.00% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
665.85% |
120.33% |
-142.84% |
-57.26% |
-68.47% |
-236.64% |
0.00% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
-649.12% |
-112.60% |
134.26% |
44.64% |
45.54% |
202.27% |
0.00% |
0.00% |
| Return on Equity (ROE) |
|
0.00% |
21.42% |
10.37% |
-16.84% |
-2.06% |
-52.87% |
-60.35% |
-59.33% |
-14.74% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
64.87% |
74.36% |
-113.62% |
-205.75% |
-38.56% |
0.00% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
|
4.96% |
14.57% |
4.56% |
-7.69% |
-8.02% |
-23.35% |
-22.52% |
-23.93% |
-8.01% |
| Return on Assets (ROA) |
|
-0.23% |
12.16% |
6.72% |
-9.69% |
-1.12% |
-26.16% |
-24.94% |
-23.40% |
-5.94% |
| Return on Common Equity (ROCE) |
|
0.00% |
19.27% |
10.37% |
-16.84% |
-2.06% |
-52.87% |
-60.35% |
-59.33% |
-14.74% |
| Return on Equity Simple (ROE_SIMPLE) |
|
- |
- |
- |
-16.74% |
-1.93% |
-64.19% |
-69.54% |
-68.89% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-1.47 |
35 |
28 |
-36 |
-44 |
-129 |
-109 |
-93 |
-27 |
| NOPAT Margin |
|
-0.15% |
2.88% |
1.78% |
-2.11% |
-2.11% |
-6.40% |
-6.83% |
-6.98% |
-2.15% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.79% |
4.70% |
2.64% |
-8.26% |
10.56% |
-29.94% |
-25.98% |
-14.09% |
-0.62% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
-13.42% |
| Cost of Revenue to Revenue |
|
55.54% |
56.30% |
55.43% |
55.94% |
54.90% |
56.06% |
57.58% |
55.73% |
55.58% |
| SG&A Expenses to Revenue |
|
41.22% |
40.20% |
43.08% |
47.08% |
48.11% |
53.08% |
52.17% |
54.24% |
47.50% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
41.22% |
40.20% |
43.08% |
47.08% |
48.11% |
53.08% |
52.17% |
54.24% |
47.50% |
| Earnings before Interest and Taxes (EBIT) |
|
13 |
54 |
25 |
-53 |
-64 |
-185 |
-155 |
-132 |
-39 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
20 |
64 |
39 |
-31 |
-34 |
-149 |
-113 |
-87 |
-13 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
7.61 |
6.50 |
5.67 |
12.53 |
2.00 |
2.26 |
2.68 |
2.89 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
7.61 |
6.50 |
5.67 |
12.53 |
2.00 |
2.26 |
2.68 |
2.89 |
| Price to Revenue (P/Rev) |
|
0.00 |
1.96 |
1.63 |
1.33 |
2.75 |
0.32 |
0.35 |
0.37 |
0.46 |
| Price to Earnings (P/E) |
|
0.00 |
67.49 |
69.82 |
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% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
0.00% |
1.48% |
1.43% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
121.41 |
77.63 |
97.22 |
32.18 |
4.51 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
1.71 |
1.40 |
1.10 |
2.61 |
0.21 |
0.19 |
0.19 |
0.27 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
32.65 |
56.05 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
39.05 |
88.14 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
59.51 |
78.47 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
29.11 |
28.07 |
44.10 |
0.00 |
5.52 |
4.11 |
8.98 |
13.63 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
187.15 |
129.77 |
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 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
0.00 |
-0.97 |
-0.94 |
-0.94 |
-0.78 |
-0.67 |
-0.85 |
-1.16 |
-1.25 |
| Leverage Ratio |
|
2.47 |
1.76 |
1.54 |
1.74 |
1.84 |
2.02 |
2.42 |
2.54 |
2.48 |
| Compound Leverage Factor |
|
2.48 |
1.79 |
1.90 |
1.56 |
1.77 |
2.01 |
2.33 |
2.32 |
1.79 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
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% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
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% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
40.57% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
59.43% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
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 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
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 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
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 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
0.00 |
12.48 |
10.56 |
6.18 |
12.48 |
2.70 |
2.27 |
1.91 |
2.61 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
10.07% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.48 |
2.93 |
2.64 |
2.20 |
2.29 |
1.61 |
1.79 |
1.80 |
1.81 |
| Quick Ratio |
|
0.83 |
2.09 |
1.72 |
1.35 |
1.01 |
0.72 |
1.08 |
1.21 |
1.14 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
11 |
17 |
-27 |
-195 |
-51 |
-7.57 |
-43 |
-47 |
| Operating Cash Flow to CapEx |
|
225.48% |
435.73% |
254.97% |
141.94% |
-44.46% |
167.31% |
406.36% |
207.18% |
154.53% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
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 |
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 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
3.80 |
3.32 |
2.87 |
2.47 |
2.65 |
2.55 |
2.31 |
2.43 |
2.62 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Inventory Turnover |
|
8.03 |
9.04 |
8.60 |
7.88 |
6.84 |
5.52 |
5.59 |
6.53 |
6.51 |
| Fixed Asset Turnover |
|
36.55 |
40.28 |
35.43 |
27.33 |
26.71 |
21.20 |
17.39 |
20.38 |
26.76 |
| Accounts Payable Turnover |
|
12.27 |
11.14 |
10.25 |
10.88 |
14.54 |
10.40 |
7.62 |
8.11 |
7.99 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Inventory Outstanding (DIO) |
|
45.46 |
40.36 |
42.43 |
46.32 |
53.33 |
66.08 |
65.24 |
55.93 |
56.05 |
| Days Payable Outstanding (DPO) |
|
29.75 |
32.78 |
35.62 |
33.56 |
25.10 |
35.08 |
47.90 |
45.00 |
45.69 |
| Cash Conversion Cycle (CCC) |
|
15.71 |
7.58 |
6.81 |
12.76 |
28.23 |
31.00 |
17.34 |
10.93 |
10.36 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
-6.78 |
17 |
28 |
19 |
170 |
92 |
-9.18 |
-59 |
-40 |
| Invested Capital Turnover |
|
-144.23 |
232.93 |
69.00 |
71.52 |
22.13 |
15.38 |
38.48 |
-38.98 |
-25.54 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
24 |
11 |
-8.97 |
151 |
-79 |
-101 |
-50 |
20 |
| Enterprise Value (EV) |
|
0.00 |
2,101 |
2,206 |
1,891 |
5,486 |
415 |
301 |
253 |
343 |
| Market Capitalization |
|
0.00 |
2,399 |
2,574 |
2,272 |
5,776 |
646 |
559 |
500 |
586 |
| Book Value per Share |
|
$2.48 |
$3.88 |
$3.82 |
$3.91 |
$4.30 |
$2.98 |
$2.17 |
$1.53 |
$1.56 |
| Tangible Book Value per Share |
|
$2.48 |
$3.88 |
$3.82 |
$3.91 |
$4.30 |
$2.98 |
$2.17 |
$1.53 |
$1.56 |
| Total Capital |
|
104 |
315 |
396 |
401 |
461 |
323 |
247 |
187 |
203 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
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 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
-111 |
-298 |
-368 |
-382 |
-290 |
-231 |
-258 |
-247 |
-243 |
| Capital Expenditures (CapEx) |
|
17 |
17 |
31 |
30 |
35 |
45 |
18 |
14 |
16 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-47 |
-23 |
-14 |
-32 |
62 |
-31 |
-70 |
-84 |
-67 |
| Debt-free Net Working Capital (DFNWC) |
|
64 |
275 |
300 |
254 |
293 |
182 |
187 |
163 |
168 |
| Net Working Capital (NWC) |
|
64 |
275 |
300 |
254 |
293 |
182 |
187 |
163 |
168 |
| Net Nonoperating Expense (NNE) |
|
-0.87 |
-9.59 |
-8.77 |
31 |
-35 |
78 |
63 |
35 |
1.51 |
| Net Nonoperating Obligations (NNO) |
|
-111 |
-298 |
-368 |
-382 |
-290 |
-231 |
-256 |
-246 |
-243 |
| Total Depreciation and Amortization (D&A) |
|
7.66 |
11 |
14 |
23 |
30 |
36 |
42 |
44 |
26 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-4.81% |
-1.87% |
-0.92% |
-1.89% |
2.96% |
-1.55% |
-4.41% |
-6.27% |
-5.30% |
| Debt-free Net Working Capital to Revenue |
|
6.53% |
22.40% |
19.00% |
14.85% |
13.97% |
9.00% |
11.76% |
12.20% |
13.23% |
| Net Working Capital to Revenue |
|
6.53% |
22.40% |
19.00% |
14.85% |
13.97% |
9.00% |
11.76% |
12.20% |
13.23% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.02) |
$0.47 |
$0.37 |
($0.66) |
($0.08) |
($1.90) |
($1.50) |
($2.06) |
($0.44) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
24.97M |
75.95M |
100.01M |
102.38M |
105.98M |
108.76M |
114.68M |
120.21M |
128.78M |
| Adjusted Diluted Earnings per Share |
|
($0.02) |
$0.34 |
$0.36 |
($0.66) |
($0.08) |
($1.90) |
($1.50) |
($2.06) |
($0.44) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
24.97M |
81.29M |
103.65M |
102.38M |
105.98M |
108.76M |
114.68M |
120.21M |
128.78M |
| Adjusted Basic & Diluted Earnings per Share |
|
($0.02) |
$0.47 |
$0.37 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
29.70M |
75.60M |
99.60M |
104.27M |
108.73M |
110.81M |
117.33M |
126.84M |
134.11M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
22 |
35 |
16 |
-36 |
-44 |
-129 |
-109 |
-93 |
-27 |
| Normalized NOPAT Margin |
|
2.27% |
2.88% |
1.04% |
-2.11% |
-2.11% |
-6.40% |
-6.83% |
-6.98% |
-2.15% |
| Pre Tax Income Margin |
|
1.31% |
4.46% |
1.95% |
-2.79% |
-2.91% |
-9.12% |
-9.39% |
-9.01% |
-2.21% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
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 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
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 |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
-915.15% |
0.09% |
0.00% |
0.00% |
0.00% |
-14.50% |
0.00% |
0.00% |
0.00% |