| DEI Shares Outstanding |
|
0.00 |
37,952,660.00 |
39,145,182.00 |
39,630,446.00 |
- |
- |
- |
38,017,907.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
37,952,660.00 |
39,145,182.00 |
39,630,446.00 |
- |
- |
- |
38,017,907.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
0.22 |
0.81 |
0.23 |
- |
- |
- |
0.39 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
24.50% |
63.61% |
-10.85% |
18.60% |
31.82% |
22.54% |
20.52% |
| EBITDA Growth |
|
0.00% |
14.54% |
132.84% |
-37.05% |
8.64% |
45.91% |
24.52% |
20.24% |
| EBIT Growth |
|
0.00% |
-6.44% |
190.56% |
-56.76% |
-20.20% |
56.13% |
36.07% |
30.88% |
| NOPAT Growth |
|
0.00% |
-13.18% |
273.13% |
-73.61% |
-32.43% |
78.59% |
23.83% |
28.36% |
| Net Income Growth |
|
0.00% |
-10.34% |
269.85% |
-71.06% |
-31.82% |
64.63% |
11.38% |
34.77% |
| EPS Growth |
|
0.00% |
-12.50% |
271.43% |
-71.79% |
-27.27% |
56.25% |
12.00% |
32.14% |
| Operating Cash Flow Growth |
|
0.00% |
-14.67% |
83.95% |
-35.93% |
23.36% |
62.94% |
-13.54% |
32.81% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
249.38% |
-140.32% |
57.96% |
-607.71% |
113.16% |
-404.12% |
| Invested Capital Growth |
|
0.00% |
79.21% |
46.93% |
23.75% |
11.06% |
32.76% |
9.88% |
19.36% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
8.02% |
0.65% |
4.16% |
7.79% |
4.65% |
6.08% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
10.35% |
-1.37% |
4.68% |
10.33% |
9.22% |
3.56% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
10.64% |
-4.94% |
-1.51% |
14.74% |
19.34% |
2.35% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
8.19% |
-13.05% |
-19.10% |
13.67% |
7.77% |
10.61% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
9.30% |
-9.73% |
-20.95% |
11.29% |
9.05% |
9.95% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
8.33% |
-8.33% |
-15.79% |
4.17% |
7.69% |
12.12% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
-4.05% |
-4.38% |
14.59% |
-3.38% |
14.14% |
4.56% |
7.13% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
34.46% |
-372.31% |
34.95% |
-32.73% |
40.56% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
14.85% |
5.00% |
6.92% |
-2.04% |
-0.24% |
-2.18% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
74.11% |
69.78% |
61.01% |
62.71% |
60.99% |
61.63% |
59.40% |
57.52% |
| EBITDA Margin |
|
21.15% |
19.46% |
27.69% |
19.56% |
17.91% |
19.83% |
20.15% |
19.25% |
| Operating Margin |
|
15.60% |
11.04% |
20.40% |
9.89% |
5.94% |
7.83% |
7.98% |
8.49% |
| EBIT Margin |
|
15.28% |
11.48% |
20.40% |
9.89% |
6.66% |
7.88% |
8.75% |
8.58% |
| Profit (Net Income) Margin |
|
14.75% |
10.62% |
24.01% |
7.80% |
4.48% |
5.60% |
5.09% |
5.69% |
| Tax Burden Percent |
|
98.32% |
96.92% |
119.60% |
72.99% |
69.21% |
71.18% |
70.56% |
70.64% |
| Interest Burden Percent |
|
98.16% |
95.43% |
98.44% |
107.97% |
97.28% |
99.74% |
82.37% |
93.82% |
| Effective Tax Rate |
|
1.68% |
3.08% |
-19.60% |
27.01% |
30.79% |
28.82% |
29.44% |
29.36% |
| Return on Invested Capital (ROIC) |
|
44.62% |
27.75% |
65.33% |
12.95% |
7.50% |
10.93% |
11.31% |
12.64% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
48.27% |
28.57% |
68.99% |
10.02% |
4.91% |
10.57% |
21.57% |
20.88% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-15.43% |
-5.40% |
-15.04% |
-2.61% |
-1.01% |
-1.22% |
-2.08% |
-1.53% |
| Return on Equity (ROE) |
|
29.19% |
22.35% |
50.29% |
10.34% |
6.48% |
9.71% |
9.23% |
11.11% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-28.99% |
27.32% |
-8.28% |
-2.98% |
-17.22% |
1.89% |
-5.01% |
| Operating Return on Assets (OROA) |
|
18.36% |
13.53% |
27.45% |
10.05% |
7.86% |
10.61% |
11.83% |
12.33% |
| Return on Assets (ROA) |
|
17.72% |
12.51% |
32.31% |
7.92% |
5.30% |
7.53% |
6.87% |
8.17% |
| Return on Common Equity (ROCE) |
|
29.19% |
22.35% |
50.29% |
10.34% |
6.48% |
9.71% |
9.16% |
10.95% |
| Return on Equity Simple (ROE_SIMPLE) |
|
29.19% |
19.51% |
38.60% |
9.62% |
6.41% |
8.99% |
8.68% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
9.89 |
8.58 |
32 |
8.45 |
5.71 |
10 |
13 |
16 |
| NOPAT Margin |
|
15.34% |
10.70% |
24.39% |
7.22% |
4.11% |
5.57% |
5.63% |
6.00% |
| Net Nonoperating Expense Percent (NNEP) |
|
-3.64% |
-0.82% |
-3.66% |
2.93% |
2.58% |
0.36% |
-10.27% |
-8.25% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
5.88% |
8.43% |
9.20% |
10.40% |
| Cost of Revenue to Revenue |
|
25.89% |
30.22% |
38.99% |
37.29% |
39.01% |
38.37% |
40.60% |
42.48% |
| SG&A Expenses to Revenue |
|
53.32% |
51.56% |
40.23% |
46.89% |
49.10% |
48.02% |
47.36% |
44.90% |
| R&D to Revenue |
|
0.00% |
1.06% |
0.82% |
1.80% |
1.94% |
1.52% |
1.37% |
1.12% |
| Operating Expenses to Revenue |
|
58.51% |
58.74% |
40.61% |
52.82% |
55.76% |
53.85% |
52.19% |
49.12% |
| Earnings before Interest and Taxes (EBIT) |
|
9.85 |
9.22 |
27 |
12 |
9.24 |
14 |
20 |
23 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
14 |
16 |
36 |
23 |
25 |
36 |
45 |
52 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
5.38 |
3.72 |
2.18 |
2.96 |
2.65 |
2.38 |
2.00 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
5.38 |
3.72 |
2.18 |
2.96 |
3.62 |
3.20 |
3.47 |
| Price to Revenue (P/Rev) |
|
0.00 |
2.93 |
2.31 |
1.77 |
2.07 |
1.65 |
1.39 |
1.05 |
| Price to Earnings (P/E) |
|
0.00 |
27.60 |
9.63 |
22.67 |
46.20 |
29.50 |
27.72 |
18.91 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
0.00% |
3.62% |
10.38% |
4.41% |
2.16% |
3.39% |
3.61% |
5.29% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
5.83 |
4.81 |
2.55 |
3.37 |
2.77 |
2.55 |
2.01 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
2.88 |
2.14 |
1.57 |
1.95 |
1.61 |
1.33 |
1.04 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
14.81 |
7.71 |
8.05 |
10.88 |
8.12 |
6.59 |
5.39 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
25.10 |
10.47 |
15.91 |
29.27 |
20.43 |
15.17 |
12.09 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
26.95 |
8.75 |
21.80 |
47.37 |
28.89 |
23.58 |
17.31 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
12.12 |
7.99 |
8.19 |
9.75 |
6.52 |
7.62 |
5.40 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
20.93 |
0.00 |
0.00 |
0.00 |
140.85 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.21 |
0.09 |
0.06 |
0.00 |
0.06 |
0.03 |
0.09 |
| Long-Term Debt to Equity |
|
0.00 |
0.17 |
0.07 |
0.05 |
0.00 |
0.05 |
0.03 |
0.08 |
| Financial Leverage |
|
-0.32 |
-0.19 |
-0.22 |
-0.26 |
-0.21 |
-0.12 |
-0.10 |
-0.07 |
| Leverage Ratio |
|
1.65 |
1.79 |
1.56 |
1.31 |
1.22 |
1.29 |
1.34 |
1.36 |
| Compound Leverage Factor |
|
1.62 |
1.70 |
1.53 |
1.41 |
1.19 |
1.29 |
1.11 |
1.28 |
| Debt to Total Capital |
|
0.00% |
17.67% |
8.54% |
5.75% |
0.00% |
5.85% |
2.91% |
7.94% |
| Short-Term Debt to Total Capital |
|
0.00% |
3.30% |
2.06% |
1.47% |
0.00% |
0.89% |
0.30% |
0.70% |
| Long-Term Debt to Total Capital |
|
0.00% |
14.37% |
6.49% |
4.28% |
0.00% |
4.96% |
2.61% |
7.24% |
| Preferred Equity to Total Capital |
|
0.00% |
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% |
0.00% |
0.00% |
0.00% |
1.39% |
1.27% |
| Common Equity to Total Capital |
|
100.00% |
82.33% |
91.46% |
94.25% |
100.00% |
94.15% |
95.70% |
90.79% |
| Debt to EBITDA |
|
0.00 |
0.60 |
0.21 |
0.25 |
0.00 |
0.19 |
0.09 |
0.24 |
| Net Debt to EBITDA |
|
0.00 |
-0.26 |
-0.64 |
-0.99 |
0.00 |
-0.21 |
-0.36 |
-0.08 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.49 |
0.16 |
0.19 |
0.00 |
0.17 |
0.08 |
0.22 |
| Debt to NOPAT |
|
0.00 |
1.09 |
0.24 |
0.68 |
0.00 |
0.69 |
0.32 |
0.76 |
| Net Debt to NOPAT |
|
0.00 |
-0.46 |
-0.73 |
-2.68 |
0.00 |
-0.73 |
-1.29 |
-0.24 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.89 |
0.18 |
0.51 |
0.00 |
0.59 |
0.28 |
0.70 |
| Altman Z-Score |
|
0.00 |
5.58 |
8.93 |
7.85 |
11.14 |
6.68 |
6.73 |
5.56 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.77% |
1.40% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.18 |
1.07 |
2.05 |
2.66 |
2.11 |
1.19 |
1.42 |
1.18 |
| Quick Ratio |
|
0.98 |
0.96 |
1.88 |
2.31 |
1.71 |
0.97 |
1.14 |
0.95 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-8.97 |
13 |
-5.40 |
-2.27 |
-16 |
2.11 |
-6.43 |
| Operating Cash Flow to CapEx |
|
421.96% |
148.99% |
450.94% |
113.92% |
126.27% |
192.19% |
137.40% |
217.82% |
| Free Cash Flow to Firm to Interest Expense |
|
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 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.20 |
1.18 |
1.35 |
1.02 |
1.18 |
1.35 |
1.35 |
1.44 |
| Accounts Receivable Turnover |
|
7.29 |
7.88 |
10.99 |
9.29 |
9.85 |
10.82 |
10.34 |
10.70 |
| Inventory Turnover |
|
5.78 |
11.42 |
27.90 |
18.31 |
17.96 |
17.12 |
20.35 |
24.52 |
| Fixed Asset Turnover |
|
2.11 |
1.88 |
0.00 |
0.00 |
0.00 |
2.59 |
2.99 |
3.49 |
| Accounts Payable Turnover |
|
2.84 |
4.58 |
15.07 |
16.36 |
18.39 |
20.56 |
19.17 |
18.15 |
| Days Sales Outstanding (DSO) |
|
50.05 |
46.33 |
33.23 |
39.28 |
37.07 |
33.74 |
35.29 |
34.10 |
| Days Inventory Outstanding (DIO) |
|
63.14 |
31.96 |
13.08 |
19.93 |
20.33 |
21.32 |
17.93 |
14.89 |
| Days Payable Outstanding (DPO) |
|
128.69 |
79.65 |
24.23 |
22.30 |
19.85 |
17.75 |
19.04 |
20.11 |
| Cash Conversion Cycle (CCC) |
|
-15.50 |
-1.36 |
22.08 |
36.91 |
37.55 |
37.30 |
34.18 |
28.87 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
22 |
40 |
58 |
72 |
80 |
106 |
117 |
140 |
| Invested Capital Turnover |
|
2.91 |
2.59 |
2.68 |
1.79 |
1.82 |
1.96 |
2.01 |
2.11 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
18 |
19 |
14 |
7.98 |
26 |
11 |
23 |
| Enterprise Value (EV) |
|
0.00 |
231 |
280 |
184 |
271 |
295 |
298 |
281 |
| Market Capitalization |
|
0.00 |
235 |
304 |
207 |
287 |
302 |
312 |
282 |
| Book Value per Share |
|
$0.86 |
$1.15 |
$2.09 |
$2.39 |
$2.55 |
$2.96 |
$3.37 |
$3.72 |
| Tangible Book Value per Share |
|
$0.86 |
$1.15 |
$2.09 |
$2.39 |
$2.55 |
$2.17 |
$2.51 |
$2.14 |
| Total Capital |
|
33 |
53 |
89 |
101 |
97 |
121 |
137 |
156 |
| Total Debt |
|
0.00 |
9.38 |
7.63 |
5.79 |
0.00 |
7.07 |
4.00 |
12 |
| Total Long-Term Debt |
|
0.00 |
7.63 |
5.80 |
4.31 |
0.00 |
6.00 |
3.59 |
11 |
| Net Debt |
|
-10 |
-3.99 |
-23 |
-23 |
-17 |
-7.45 |
-16 |
-3.91 |
| Capital Expenditures (CapEx) |
|
5.30 |
13 |
7.79 |
20 |
22 |
24 |
28 |
24 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-6.89 |
-9.71 |
-4.99 |
2.57 |
3.97 |
-5.52 |
-1.58 |
-4.97 |
| Debt-free Net Working Capital (DFNWC) |
|
3.52 |
3.65 |
26 |
31 |
21 |
7.32 |
16 |
8.53 |
| Net Working Capital (NWC) |
|
3.52 |
1.90 |
24 |
29 |
21 |
6.24 |
16 |
7.44 |
| Net Nonoperating Expense (NNE) |
|
0.38 |
0.06 |
0.50 |
-0.67 |
-0.51 |
-0.04 |
1.22 |
0.83 |
| Net Nonoperating Obligations (NNO) |
|
-10 |
-3.99 |
-23 |
-23 |
-17 |
-7.45 |
-16 |
-3.91 |
| Total Depreciation and Amortization (D&A) |
|
3.78 |
6.40 |
9.58 |
11 |
16 |
22 |
26 |
29 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-10.69% |
-12.09% |
-3.80% |
2.20% |
2.86% |
-3.02% |
-0.70% |
-1.84% |
| Debt-free Net Working Capital to Revenue |
|
5.46% |
4.55% |
19.80% |
26.46% |
15.04% |
4.00% |
7.12% |
3.15% |
| Net Working Capital to Revenue |
|
5.46% |
2.37% |
18.40% |
25.20% |
15.04% |
3.41% |
6.94% |
2.75% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.81 |
$0.23 |
$0.16 |
$0.27 |
$0.29 |
$0.38 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
38.74M |
39.49M |
38.66M |
38.35M |
38.75M |
38.90M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.78 |
$0.22 |
$0.16 |
$0.25 |
$0.28 |
$0.37 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
40.53M |
40.68M |
39.81M |
40.38M |
40.81M |
40.82M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$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 |
39.56M |
39.68M |
38.17M |
38.76M |
39.52M |
38.60M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
9.94 |
8.93 |
17 |
8.78 |
5.95 |
11 |
13 |
15 |
| Normalized NOPAT Margin |
|
15.42% |
11.13% |
13.04% |
7.50% |
4.29% |
5.82% |
5.63% |
5.41% |
| Pre Tax Income Margin |
|
15.00% |
10.96% |
20.08% |
10.68% |
6.48% |
7.86% |
7.21% |
8.05% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
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 |
| EBIT Less CapEx to Interest Expense |
|
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 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.32% |
2.43% |
| Augmented Payout Ratio |
|
16.76% |
17.85% |
0.00% |
0.00% |
153.78% |
0.00% |
0.32% |
88.44% |