| DEI Shares Outstanding |
0.00 |
0.00 |
0.00 |
0.00 |
| DEI Adjusted Shares Outstanding |
0.00 |
0.00 |
0.00 |
0.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
0.00 |
0.00 |
0.00 |
0.00 |
| Growth Metrics |
- |
- |
- |
- |
| Revenue Growth |
0.00% |
2.51% |
7.88% |
-6.52% |
| EBITDA Growth |
0.00% |
21.59% |
-14.56% |
-8.51% |
| EBIT Growth |
0.00% |
16.57% |
-24.96% |
-22.39% |
| NOPAT Growth |
0.00% |
32.35% |
-10.22% |
-37.17% |
| Net Income Growth |
0.00% |
25.16% |
-19.70% |
-29.65% |
| EPS Growth |
0.00% |
26.09% |
-20.69% |
-30.43% |
| Operating Cash Flow Growth |
0.00% |
97.82% |
-29.28% |
-205.36% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
98.77% |
-1,961.57% |
| Invested Capital Growth |
0.00% |
0.00% |
20.40% |
26.70% |
| Revenue Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| NOPAT Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Income Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| EPS Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow Firm Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| Invested Capital Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| Profitability Metrics |
- |
- |
- |
- |
| Gross Margin |
33.91% |
35.13% |
30.97% |
29.24% |
| EBITDA Margin |
12.88% |
15.28% |
12.10% |
11.85% |
| Operating Margin |
12.65% |
14.34% |
10.90% |
7.83% |
| EBIT Margin |
11.35% |
12.91% |
8.98% |
7.45% |
| Profit (Net Income) Margin |
8.56% |
10.45% |
7.78% |
5.85% |
| Tax Burden Percent |
74.59% |
84.97% |
92.97% |
87.00% |
| Interest Burden Percent |
101.08% |
95.28% |
93.18% |
90.26% |
| Effective Tax Rate |
25.41% |
15.03% |
7.03% |
13.00% |
| Return on Invested Capital (ROIC) |
0.00% |
43.30% |
17.64% |
8.95% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
50.16% |
22.78% |
11.08% |
| Return on Net Nonoperating Assets (RNNOA) |
0.00% |
-23.71% |
-10.11% |
-4.12% |
| Return on Equity (ROE) |
0.00% |
19.59% |
7.53% |
4.83% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
-156.70% |
-0.88% |
-14.60% |
| Operating Return on Assets (OROA) |
0.00% |
9.56% |
6.93% |
4.93% |
| Return on Assets (ROA) |
0.00% |
7.74% |
6.01% |
3.87% |
| Return on Common Equity (ROCE) |
0.00% |
19.59% |
7.53% |
4.83% |
| Return on Equity Simple (ROE_SIMPLE) |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
12 |
16 |
15 |
9.21 |
| NOPAT Margin |
9.43% |
12.18% |
10.14% |
6.81% |
| Net Nonoperating Expense Percent (NNEP) |
0.00% |
-6.86% |
-5.15% |
-2.13% |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
9.78% |
8.13% |
4.58% |
| Cost of Revenue to Revenue |
66.09% |
64.87% |
69.03% |
70.76% |
| SG&A Expenses to Revenue |
18.12% |
17.62% |
16.63% |
18.35% |
| R&D to Revenue |
3.14% |
3.17% |
3.44% |
3.05% |
| Operating Expenses to Revenue |
21.26% |
20.79% |
20.07% |
21.41% |
| Earnings before Interest and Taxes (EBIT) |
15 |
17 |
13 |
10 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
17 |
20 |
18 |
16 |
| Valuation Ratios |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
0.00 |
0.06 |
1.93 |
0.16 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
0.06 |
1.93 |
0.16 |
| Price to Revenue (P/Rev) |
0.06 |
0.06 |
2.08 |
0.20 |
| Price to Earnings (P/E) |
0.73 |
0.59 |
26.68 |
3.50 |
| Dividend Yield |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
136.51% |
170.85% |
3.75% |
28.59% |
| Enterprise Value to Invested Capital (EV/IC) |
0.00 |
0.00 |
2.60 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
0.00 |
1.63 |
0.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
0.00 |
13.47 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
0.00 |
0.00 |
18.16 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
0.00 |
16.08 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
0.00 |
18.89 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
- |
- |
- |
- |
| Debt to Equity |
0.00 |
0.17 |
0.16 |
0.17 |
| Long-Term Debt to Equity |
0.00 |
0.12 |
0.03 |
0.08 |
| Financial Leverage |
0.00 |
-0.47 |
-0.44 |
-0.37 |
| Leverage Ratio |
0.00 |
1.27 |
1.25 |
1.25 |
| Compound Leverage Factor |
0.00 |
1.21 |
1.17 |
1.13 |
| Debt to Total Capital |
0.00% |
14.36% |
13.59% |
14.51% |
| Short-Term Debt to Total Capital |
0.00% |
4.35% |
11.18% |
7.56% |
| Long-Term Debt to Total Capital |
0.00% |
10.01% |
2.41% |
6.95% |
| Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
0.00% |
85.64% |
86.41% |
85.49% |
| Debt to EBITDA |
0.00 |
1.17 |
1.40 |
1.82 |
| Net Debt to EBITDA |
0.00 |
-3.27 |
-3.67 |
-3.51 |
| Long-Term Debt to EBITDA |
0.00 |
0.82 |
0.25 |
0.87 |
| Debt to NOPAT |
0.00 |
1.47 |
1.67 |
3.17 |
| Net Debt to NOPAT |
0.00 |
-4.10 |
-4.39 |
-6.10 |
| Long-Term Debt to NOPAT |
0.00 |
1.02 |
0.30 |
1.52 |
| Altman Z-Score |
0.00 |
2.55 |
7.04 |
2.50 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
- |
- |
- |
- |
| Current Ratio |
0.00 |
5.60 |
3.57 |
4.77 |
| Quick Ratio |
0.00 |
5.06 |
3.03 |
3.32 |
| Cash Flow Metrics |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
-59 |
-0.73 |
-15 |
| Operating Cash Flow to CapEx |
49.42% |
8,132.40% |
123.57% |
-289.67% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
-59.38 |
-0.68 |
-14.10 |
| Operating Cash Flow to Interest Expense |
106.84 |
17.73 |
11.72 |
-12.34 |
| Operating Cash Flow Less CapEx to Interest Expense |
-109.37 |
17.52 |
2.24 |
-16.60 |
| Efficiency Ratios |
- |
- |
- |
- |
| Asset Turnover |
0.00 |
0.74 |
0.77 |
0.66 |
| Accounts Receivable Turnover |
0.00 |
18.25 |
19.14 |
18.56 |
| Inventory Turnover |
0.00 |
13.23 |
13.28 |
10.46 |
| Fixed Asset Turnover |
0.00 |
1.90 |
1.93 |
1.71 |
| Accounts Payable Turnover |
0.00 |
7.75 |
8.87 |
8.15 |
| Days Sales Outstanding (DSO) |
0.00 |
20.00 |
19.07 |
19.66 |
| Days Inventory Outstanding (DIO) |
0.00 |
27.60 |
27.48 |
34.90 |
| Days Payable Outstanding (DPO) |
0.00 |
47.09 |
41.15 |
44.79 |
| Cash Conversion Cycle (CCC) |
0.00 |
0.51 |
5.40 |
9.78 |
| Capital & Investment Metrics |
- |
- |
- |
- |
| Invested Capital |
0.00 |
75 |
91 |
115 |
| Invested Capital Turnover |
0.00 |
3.55 |
1.74 |
1.31 |
| Increase / (Decrease) in Invested Capital |
0.00 |
75 |
15 |
24 |
| Enterprise Value (EV) |
0.00 |
-59 |
236 |
-29 |
| Market Capitalization |
8.20 |
8.20 |
300 |
28 |
| Book Value per Share |
$0.00 |
$2.98 |
$3.23 |
$3.42 |
| Tangible Book Value per Share |
$0.00 |
$2.98 |
$3.23 |
$3.41 |
| Total Capital |
0.00 |
167 |
180 |
201 |
| Total Debt |
0.00 |
24 |
24 |
29 |
| Total Long-Term Debt |
0.00 |
17 |
4.34 |
14 |
| Net Debt |
0.00 |
-67 |
-64 |
-56 |
| Capital Expenditures (CapEx) |
18 |
0.22 |
10 |
4.54 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
0.00 |
5.66 |
13 |
34 |
| Debt-free Net Working Capital (DFNWC) |
0.00 |
97 |
101 |
120 |
| Net Working Capital (NWC) |
0.00 |
89 |
81 |
104 |
| Net Nonoperating Expense (NNE) |
1.14 |
2.32 |
3.41 |
1.30 |
| Net Nonoperating Obligations (NNO) |
0.00 |
-68 |
-65 |
-57 |
| Total Depreciation and Amortization (D&A) |
2.00 |
3.18 |
4.52 |
5.94 |
| Debt-free, Cash-free Net Working Capital to Revenue |
0.00% |
4.22% |
8.69% |
25.36% |
| Debt-free Net Working Capital to Revenue |
0.00% |
72.07% |
70.10% |
88.52% |
| Net Working Capital to Revenue |
0.00% |
66.66% |
56.16% |
77.28% |
| Earnings Adjustments |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
$0.23 |
$0.16 |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
0.00 |
48.18M |
50.32M |
| Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.23 |
$0.16 |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
0.00 |
50.02M |
50.33M |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
0.00 |
50.02M |
50.33M |
| Normalized Net Operating Profit after Tax (NOPAT) |
12 |
16 |
15 |
9.21 |
| Normalized NOPAT Margin |
9.43% |
12.18% |
10.14% |
6.81% |
| Pre Tax Income Margin |
11.47% |
12.30% |
8.37% |
6.73% |
| Debt Service Ratios |
- |
- |
- |
- |
| EBIT to Interest Expense |
177.76 |
17.39 |
12.20 |
9.45 |
| NOPAT to Interest Expense |
147.74 |
16.41 |
13.77 |
8.64 |
| EBIT Less CapEx to Interest Expense |
-38.44 |
17.17 |
2.71 |
5.19 |
| NOPAT Less CapEx to Interest Expense |
-68.46 |
16.19 |
4.28 |
4.38 |
| Payout Ratios |
- |
- |
- |
- |
| Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
0.00% |
4.32% |
0.00% |
0.00% |