| DEI Shares Outstanding |
|
- |
0.00 |
13,240,913.00 |
13,240,913.00 |
13,217,017.00 |
50,000,000.00 |
13,867,017.00 |
13,867,017.00 |
| DEI Adjusted Shares Outstanding |
|
- |
0.00 |
13,240,913.00 |
13,240,913.00 |
13,217,017.00 |
50,000,000.00 |
13,867,017.00 |
13,867,017.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
0.00 |
6.55 |
7.07 |
13.47 |
0.32 |
1.05 |
0.85 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
-7.23% |
-4.38% |
17.21% |
7.85% |
-89.68% |
3.56% |
-3.24% |
| EBITDA Growth |
|
0.00% |
69.42% |
72.40% |
14.69% |
83.33% |
-90.67% |
-11.54% |
-7.74% |
| EBIT Growth |
|
0.00% |
69.42% |
72.40% |
14.69% |
83.33% |
-90.67% |
-11.54% |
-17.67% |
| NOPAT Growth |
|
0.00% |
324.73% |
-21.19% |
133.69% |
20.03% |
-89.32% |
-10.53% |
-20.46% |
| Net Income Growth |
|
0.00% |
56.25% |
107.92% |
7.86% |
90.24% |
-90.88% |
-10.57% |
-18.72% |
| EPS Growth |
|
0.00% |
57.69% |
130.49% |
0.00% |
106.35% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Growth |
|
0.00% |
-19.25% |
175.03% |
80.80% |
-101.67% |
1,420.89% |
-25.90% |
12.63% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
117.76% |
-72.50% |
-228.72% |
2,271.27% |
-97.63% |
-92.53% |
| Invested Capital Growth |
|
0.00% |
0.00% |
-8.39% |
14.69% |
25.81% |
-91.52% |
-7.76% |
13.65% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
24.02% |
26.04% |
23.83% |
29.04% |
31.30% |
32.01% |
30.45% |
28.72% |
| EBITDA Margin |
|
3.01% |
5.50% |
9.92% |
9.70% |
16.49% |
14.90% |
12.73% |
12.14% |
| Operating Margin |
|
1.55% |
7.69% |
5.26% |
11.15% |
11.95% |
12.66% |
10.82% |
9.01% |
| EBIT Margin |
|
3.01% |
5.50% |
9.92% |
9.70% |
16.49% |
14.90% |
12.73% |
10.83% |
| Profit (Net Income) Margin |
|
2.19% |
3.69% |
8.02% |
7.38% |
13.02% |
11.50% |
9.93% |
8.34% |
| Tax Burden Percent |
|
72.73% |
67.07% |
80.89% |
76.08% |
78.95% |
77.15% |
78.00% |
77.01% |
| Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Effective Tax Rate |
|
27.27% |
32.93% |
19.11% |
23.92% |
21.05% |
22.85% |
22.00% |
22.99% |
| Return on Invested Capital (ROIC) |
|
0.00% |
19.40% |
7.98% |
18.17% |
18.08% |
3.19% |
19.01% |
14.75% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
23.09% |
3.43% |
19.63% |
12.98% |
2.71% |
17.16% |
12.85% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
-13.85% |
-2.09% |
-12.12% |
-7.45% |
-1.47% |
-11.08% |
-7.86% |
| Return on Equity (ROE) |
|
0.00% |
5.55% |
5.89% |
6.05% |
10.63% |
1.73% |
7.93% |
6.89% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-180.60% |
16.74% |
4.48% |
-4.79% |
171.91% |
27.09% |
1.97% |
| Operating Return on Assets (OROA) |
|
0.00% |
3.93% |
6.93% |
7.54% |
12.51% |
2.05% |
9.35% |
8.17% |
| Return on Assets (ROA) |
|
0.00% |
2.64% |
5.60% |
5.74% |
9.88% |
1.58% |
7.29% |
6.30% |
| Return on Common Equity (ROCE) |
|
0.00% |
5.56% |
5.90% |
6.06% |
10.65% |
1.73% |
7.95% |
6.89% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
14 |
58 |
46 |
108 |
129 |
14 |
12 |
9.81 |
| NOPAT Margin |
|
1.13% |
5.16% |
4.25% |
8.48% |
9.44% |
9.76% |
8.44% |
6.93% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
-3.69% |
4.55% |
-1.46% |
5.09% |
0.48% |
1.85% |
1.90% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
3.88% |
3.19% |
6.51% |
7.57% |
7.55% |
6.67% |
6.16% |
| Cost of Revenue to Revenue |
|
75.98% |
73.96% |
76.17% |
70.96% |
68.70% |
67.99% |
69.55% |
71.28% |
| SG&A Expenses to Revenue |
|
10.54% |
4.95% |
5.08% |
4.93% |
5.32% |
4.83% |
5.13% |
4.84% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
22.47% |
18.35% |
18.57% |
17.89% |
19.35% |
19.36% |
19.63% |
19.71% |
| Earnings before Interest and Taxes (EBIT) |
|
37 |
62 |
107 |
123 |
225 |
21 |
19 |
15 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
37 |
62 |
107 |
123 |
225 |
21 |
19 |
17 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
0.04 |
0.07 |
1.17 |
4.15 |
0.99 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.04 |
0.07 |
1.17 |
4.15 |
0.99 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.06 |
0.09 |
1.52 |
5.23 |
1.11 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.75 |
0.67 |
13.20 |
52.66 |
13.29 |
| Dividend Yield |
|
0.00% |
8.64% |
0.00% |
0.00% |
0.00% |
0.00% |
8.81% |
6.64% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
133.51% |
148.57% |
7.57% |
1.90% |
7.53% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.48 |
10.49 |
1.15 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.71 |
4.47 |
0.57 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
4.74 |
35.08 |
4.73 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
4.74 |
35.08 |
5.30 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
7.23 |
52.93 |
8.28 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
5.00 |
44.16 |
4.88 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.13 |
37.15 |
61.89 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
| Financial Leverage |
|
0.00 |
-0.60 |
-0.61 |
-0.62 |
-0.57 |
-0.54 |
-0.65 |
-0.61 |
| Leverage Ratio |
|
0.00 |
1.05 |
1.05 |
1.05 |
1.08 |
1.09 |
1.09 |
1.09 |
| Compound Leverage Factor |
|
0.00 |
1.05 |
1.05 |
1.05 |
1.08 |
1.09 |
1.09 |
1.09 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.45% |
0.27% |
0.53% |
0.23% |
| Short-Term Debt to Total Capital |
|
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% |
0.45% |
0.27% |
0.53% |
0.23% |
| 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% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
0.00% |
100.13% |
100.23% |
100.14% |
99.76% |
99.95% |
99.63% |
99.81% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.03 |
0.02 |
0.05 |
0.02 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
-4.00 |
-5.45 |
-6.00 |
-4.40 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.03 |
0.02 |
0.05 |
0.02 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.06 |
0.04 |
0.08 |
0.04 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
-7.00 |
-8.31 |
-9.05 |
-7.70 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.06 |
0.04 |
0.08 |
0.04 |
| Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
3.36 |
3.55 |
12.38 |
27.96 |
9.69 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
-0.13% |
-0.18% |
-0.18% |
-0.18% |
-0.21% |
-0.20% |
-0.11% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
18.70 |
19.57 |
17.17 |
11.74 |
14.45 |
11.05 |
12.04 |
| Quick Ratio |
|
0.00 |
16.29 |
17.26 |
15.14 |
9.62 |
13.20 |
9.75 |
10.28 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-543 |
97 |
27 |
-34 |
742 |
18 |
1.31 |
| Operating Cash Flow to CapEx |
|
-564.93% |
-1,005.91% |
630.80% |
1,397.51% |
-24.40% |
2,296.10% |
768.24% |
0.00% |
| 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 |
|
0.00 |
0.72 |
0.70 |
0.78 |
0.76 |
0.14 |
0.73 |
0.75 |
| Accounts Receivable Turnover |
|
0.00 |
3.46 |
3.35 |
3.62 |
3.13 |
0.52 |
3.13 |
3.04 |
| Inventory Turnover |
|
0.00 |
5.20 |
5.50 |
5.57 |
4.35 |
0.72 |
5.40 |
5.10 |
| Fixed Asset Turnover |
|
0.00 |
6.96 |
7.09 |
8.73 |
9.86 |
2.00 |
12.24 |
10.87 |
| Accounts Payable Turnover |
|
0.00 |
14.67 |
16.25 |
17.10 |
12.86 |
2.08 |
14.67 |
14.81 |
| Days Sales Outstanding (DSO) |
|
0.00 |
105.48 |
108.94 |
100.79 |
116.59 |
699.25 |
116.64 |
120.25 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
70.25 |
66.31 |
65.54 |
83.94 |
505.43 |
67.60 |
71.63 |
| Days Payable Outstanding (DPO) |
|
0.00 |
24.88 |
22.46 |
21.35 |
28.38 |
175.89 |
24.87 |
24.64 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
150.85 |
152.79 |
144.98 |
172.15 |
1,028.79 |
159.36 |
167.24 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
602 |
551 |
632 |
795 |
67 |
62 |
71 |
| Invested Capital Turnover |
|
0.00 |
3.76 |
1.88 |
2.14 |
1.92 |
0.33 |
2.25 |
2.13 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
602 |
-50 |
81 |
163 |
-728 |
-5.24 |
8.50 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
-950 |
-783 |
100 |
653 |
81 |
| Market Capitalization |
|
0.00 |
0.00 |
0.00 |
70 |
120 |
214 |
764 |
157 |
| Book Value per Share |
|
$0.00 |
$113.69 |
$31.46 |
$124.97 |
$128.52 |
$13.81 |
$3.68 |
$11.45 |
| Tangible Book Value per Share |
|
$0.00 |
$113.68 |
$31.46 |
$124.96 |
$128.51 |
$13.81 |
$3.68 |
$11.45 |
| Total Capital |
|
0.00 |
1,503 |
1,441 |
1,652 |
1,706 |
183 |
185 |
159 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
7.64 |
0.49 |
0.99 |
0.36 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
7.64 |
0.49 |
0.99 |
0.36 |
| Net Debt |
|
0.00 |
-902 |
-890 |
-1,020 |
-903 |
-115 |
-112 |
-76 |
| Capital Expenditures (CapEx) |
|
9.90 |
6.63 |
7.94 |
6.48 |
6.19 |
0.87 |
1.92 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
433 |
411 |
477 |
655 |
52 |
50 |
58 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
1,335 |
1,300 |
1,497 |
1,565 |
167 |
162 |
134 |
| Net Working Capital (NWC) |
|
0.00 |
1,335 |
1,300 |
1,497 |
1,565 |
167 |
162 |
134 |
| Net Nonoperating Expense (NNE) |
|
-13 |
17 |
-41 |
14 |
-49 |
-2.45 |
-2.18 |
-1.99 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
-902 |
-890 |
-1,020 |
-903 |
-115 |
-122 |
-88 |
| Total Depreciation and Amortization (D&A) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.85 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
38.32% |
37.95% |
37.61% |
47.88% |
36.68% |
33.93% |
40.78% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
118.02% |
120.19% |
118.08% |
114.45% |
118.20% |
110.95% |
94.43% |
| Net Working Capital to Revenue |
|
0.00% |
118.02% |
120.19% |
118.08% |
114.45% |
118.20% |
110.95% |
94.43% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$3.90 |
$3.89 |
$3.25 |
$0.00 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
13.24M |
13.24M |
13.22M |
50M |
13.87M |
13.87M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$3.90 |
$3.89 |
$3.25 |
$0.00 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
13.24M |
13.24M |
13.22M |
13.43M |
13.87M |
13.87M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$3.90 |
$3.89 |
$3.25 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
13.24M |
13.24M |
13.22M |
50M |
13.87M |
13.87M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
14 |
58 |
46 |
108 |
129 |
14 |
12 |
9.81 |
| Normalized NOPAT Margin |
|
1.13% |
5.16% |
4.25% |
8.48% |
9.44% |
9.76% |
8.44% |
6.93% |
| Pre Tax Income Margin |
|
3.01% |
5.50% |
9.92% |
9.70% |
16.49% |
14.90% |
12.73% |
10.83% |
| 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% |
177.38% |
0.00% |
0.00% |
0.00% |
0.00% |
132.98% |
132.10% |
| Augmented Payout Ratio |
|
0.00% |
177.38% |
0.00% |
0.00% |
0.00% |
0.00% |
132.98% |
132.10% |