| DEI Shares Outstanding |
|
0.00 |
0.00 |
52,631,600.00 |
52,631,600.00 |
52,631,600.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
0.00 |
52,631,600.00 |
52,631,600.00 |
52,631,600.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
0.00 |
0.15 |
0.14 |
-0.16 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.44% |
5.69% |
-0.26% |
3.62% |
| EBITDA Growth |
|
0.00% |
27.05% |
-4.85% |
-3.39% |
-128.69% |
| EBIT Growth |
|
0.00% |
40.32% |
6.75% |
-15.85% |
-182.54% |
| NOPAT Growth |
|
0.00% |
256.07% |
3.30% |
-43.26% |
-221.83% |
| Net Income Growth |
|
0.00% |
47.14% |
7.36% |
-8.49% |
-216.00% |
| EPS Growth |
|
0.00% |
0.00% |
5.88% |
-27.78% |
-207.69% |
| Operating Cash Flow Growth |
|
0.00% |
15.93% |
140.14% |
-111.99% |
-13.89% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
200.27% |
-111.79% |
-779.56% |
| Invested Capital Growth |
|
0.00% |
0.00% |
-27.59% |
39.40% |
40.98% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| NOPAT Q/Q Growth |
|
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% |
| EPS Q/Q Growth |
|
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% |
| Free Cash Flow Firm Q/Q Growth |
|
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% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
| Gross Margin |
|
34.48% |
38.71% |
39.26% |
34.90% |
29.43% |
| EBITDA Margin |
|
6.10% |
7.72% |
6.95% |
6.73% |
-1.86% |
| Operating Margin |
|
2.21% |
7.97% |
8.47% |
4.60% |
-7.31% |
| EBIT Margin |
|
4.32% |
6.03% |
6.09% |
5.14% |
-4.10% |
| Profit (Net Income) Margin |
|
3.48% |
5.09% |
5.18% |
4.75% |
-5.32% |
| Tax Burden Percent |
|
99.86% |
98.12% |
90.25% |
94.50% |
135.75% |
| Interest Burden Percent |
|
80.64% |
86.06% |
94.10% |
97.73% |
95.61% |
| Effective Tax Rate |
|
0.14% |
1.88% |
9.75% |
5.50% |
0.00% |
| Return on Invested Capital (ROIC) |
|
0.00% |
71.40% |
42.78% |
24.14% |
-20.96% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
168.05% |
65.49% |
21.76% |
-19.36% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
-34.43% |
-24.78% |
-10.48% |
6.58% |
| Return on Equity (ROE) |
|
0.00% |
36.98% |
18.00% |
13.67% |
-14.38% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-128.60% |
74.79% |
-8.77% |
-54.97% |
| Operating Return on Assets (OROA) |
|
0.00% |
7.23% |
7.36% |
5.72% |
-4.34% |
| Return on Assets (ROA) |
|
0.00% |
6.10% |
6.25% |
5.29% |
-5.63% |
| Return on Common Equity (ROCE) |
|
0.00% |
23.66% |
12.12% |
11.82% |
-14.38% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
28.89% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
3.12 |
11 |
11 |
6.52 |
-7.94 |
| NOPAT Margin |
|
2.21% |
7.82% |
7.65% |
4.35% |
-5.11% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
-96.65% |
-22.71% |
2.38% |
-1.60% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
15.94% |
15.82% |
6.93% |
-7.20% |
| Cost of Revenue to Revenue |
|
65.52% |
61.29% |
60.74% |
65.10% |
70.57% |
| SG&A Expenses to Revenue |
|
28.44% |
25.97% |
26.37% |
26.14% |
30.41% |
| R&D to Revenue |
|
3.83% |
4.77% |
4.42% |
4.15% |
6.32% |
| Operating Expenses to Revenue |
|
32.27% |
30.74% |
30.78% |
30.29% |
36.73% |
| Earnings before Interest and Taxes (EBIT) |
|
6.11 |
8.58 |
9.15 |
7.70 |
-6.36 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
8.64 |
11 |
10 |
10 |
-2.89 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.20 |
0.15 |
3.15 |
0.86 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.20 |
0.15 |
3.15 |
0.86 |
| Price to Revenue (P/Rev) |
|
0.04 |
0.04 |
0.03 |
1.19 |
0.32 |
| Price to Earnings (P/E) |
|
1.02 |
0.69 |
0.64 |
25.15 |
0.00 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
98.42% |
144.82% |
155.48% |
3.98% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.36 |
0.00 |
4.88 |
0.82 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.08 |
0.00 |
1.02 |
0.23 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
1.01 |
0.00 |
15.22 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
1.29 |
0.00 |
19.93 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
1.00 |
0.00 |
23.55 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
1.49 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
1.14 |
0.84 |
0.65 |
0.90 |
| Long-Term Debt to Equity |
|
0.00 |
0.05 |
0.00 |
0.00 |
0.26 |
| Financial Leverage |
|
0.00 |
-0.20 |
-0.38 |
-0.48 |
-0.34 |
| Leverage Ratio |
|
0.00 |
3.03 |
2.88 |
2.59 |
2.55 |
| Compound Leverage Factor |
|
0.00 |
2.61 |
2.71 |
2.53 |
2.44 |
| Debt to Total Capital |
|
0.00% |
53.28% |
45.55% |
39.53% |
47.49% |
| Short-Term Debt to Total Capital |
|
0.00% |
51.15% |
45.55% |
39.53% |
33.63% |
| Long-Term Debt to Total Capital |
|
0.00% |
2.13% |
0.00% |
0.00% |
13.86% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
16.82% |
16.26% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
0.00% |
29.89% |
38.18% |
60.47% |
52.51% |
| Debt to EBITDA |
|
0.00 |
4.07 |
3.78 |
3.69 |
-18.10 |
| Net Debt to EBITDA |
|
0.00 |
-0.73 |
-2.36 |
-2.52 |
4.70 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.16 |
0.00 |
0.00 |
-5.28 |
| Debt to NOPAT |
|
0.00 |
4.02 |
3.44 |
5.71 |
-6.60 |
| Net Debt to NOPAT |
|
0.00 |
-0.72 |
-2.15 |
-3.91 |
1.71 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.16 |
0.00 |
0.00 |
-1.92 |
| Altman Z-Score |
|
0.00 |
1.98 |
2.03 |
3.21 |
1.77 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
36.01% |
32.66% |
13.55% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
1.36 |
1.44 |
1.45 |
1.57 |
| Quick Ratio |
|
0.00 |
0.79 |
0.93 |
1.02 |
1.30 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-20 |
20 |
-2.37 |
-21 |
| Operating Cash Flow to CapEx |
|
347.27% |
632.60% |
1,813.07% |
-190.59% |
-298.78% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-16.76 |
37.18 |
-13.53 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
5.43 |
6.24 |
33.14 |
-12.26 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
3.87 |
5.25 |
31.31 |
-18.70 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
1.20 |
1.21 |
1.11 |
1.06 |
| Accounts Receivable Turnover |
|
0.00 |
5.71 |
5.35 |
4.76 |
3.77 |
| Inventory Turnover |
|
0.00 |
4.12 |
4.73 |
5.12 |
6.23 |
| Fixed Asset Turnover |
|
0.00 |
15.86 |
17.20 |
17.93 |
19.33 |
| Accounts Payable Turnover |
|
0.00 |
2.81 |
2.68 |
2.55 |
2.80 |
| Days Sales Outstanding (DSO) |
|
0.00 |
63.95 |
68.28 |
76.67 |
96.73 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
88.52 |
77.15 |
71.22 |
58.58 |
| Days Payable Outstanding (DPO) |
|
0.00 |
129.88 |
136.43 |
143.16 |
130.27 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
22.59 |
9.00 |
4.73 |
25.03 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
31 |
23 |
31 |
44 |
| Invested Capital Turnover |
|
0.00 |
9.13 |
5.60 |
5.55 |
4.10 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
31 |
-8.59 |
8.88 |
13 |
| Enterprise Value (EV) |
|
0.00 |
11 |
-5.56 |
153 |
36 |
| Market Capitalization |
|
5.00 |
5.00 |
5.00 |
179 |
50 |
| Book Value per Share |
|
$0.00 |
$0.60 |
$0.79 |
$1.08 |
$1.02 |
| Tangible Book Value per Share |
|
$0.00 |
$0.60 |
$0.79 |
$1.08 |
$1.02 |
| Total Capital |
|
0.00 |
84 |
87 |
94 |
110 |
| Total Debt |
|
0.00 |
45 |
40 |
37 |
52 |
| Total Long-Term Debt |
|
0.00 |
1.79 |
0.00 |
0.00 |
15 |
| Net Debt |
|
0.00 |
-8.02 |
-25 |
-25 |
-14 |
| Capital Expenditures (CapEx) |
|
1.85 |
1.18 |
0.99 |
1.13 |
0.82 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
18 |
12 |
20 |
28 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
71 |
76 |
73 |
83 |
| Net Working Capital (NWC) |
|
0.00 |
28 |
36 |
36 |
46 |
| Net Nonoperating Expense (NNE) |
|
-1.80 |
3.88 |
3.71 |
-0.60 |
0.31 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
-8.02 |
-25 |
-25 |
-14 |
| Total Depreciation and Amortization (D&A) |
|
2.52 |
2.40 |
1.29 |
2.38 |
3.47 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
12.68% |
7.69% |
13.68% |
18.08% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
49.76% |
50.41% |
48.62% |
53.77% |
| Net Working Capital to Revenue |
|
0.00% |
19.58% |
24.11% |
23.80% |
29.88% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.18 |
$0.13 |
($0.14) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
42.11M |
52.90M |
56.98M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.13 |
($0.14) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
52.63M |
52.90M |
56.98M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
52.63M |
53.88M |
59.23M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
3.12 |
11 |
11 |
6.52 |
-7.94 |
| Normalized NOPAT Margin |
|
2.21% |
7.82% |
7.65% |
4.35% |
-5.11% |
| Pre Tax Income Margin |
|
3.48% |
5.19% |
5.73% |
5.02% |
-3.92% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
5.17 |
7.18 |
16.95 |
44.02 |
0.00 |
| NOPAT to Interest Expense |
|
2.64 |
9.30 |
21.27 |
37.24 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
3.60 |
6.19 |
15.12 |
37.58 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
1.07 |
8.32 |
19.44 |
30.80 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |