| DEI Shares Outstanding |
0.00 |
0.00 |
111,476,563.00 |
112,932,382.00 |
| DEI Adjusted Shares Outstanding |
0.00 |
0.00 |
111,476,563.00 |
112,932,382.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
0.00 |
0.00 |
0.00 |
-0.01 |
| Growth Metrics |
- |
- |
- |
- |
| Revenue Growth |
0.00% |
0.00% |
15.71% |
23.68% |
| EBITDA Growth |
0.00% |
0.00% |
-51.10% |
96.79% |
| EBIT Growth |
0.00% |
0.00% |
-53.58% |
94.44% |
| NOPAT Growth |
0.00% |
0.00% |
-57.30% |
91.52% |
| Net Income Growth |
0.00% |
0.00% |
-64.93% |
89.48% |
| EPS Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Growth |
0.00% |
0.00% |
-134.44% |
37.58% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| Invested Capital Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| Revenue Q/Q Growth |
0.00% |
-15.42% |
0.00% |
-9.59% |
| EBITDA Q/Q Growth |
0.00% |
-283.57% |
0.00% |
-112.03% |
| EBIT Q/Q Growth |
0.00% |
-293.62% |
0.00% |
-123.20% |
| NOPAT Q/Q Growth |
0.00% |
-251.25% |
0.00% |
-130.05% |
| Net Income Q/Q Growth |
0.00% |
-289.78% |
0.00% |
-156.91% |
| EPS Q/Q Growth |
0.00% |
0.00% |
0.00% |
-400.00% |
| Operating Cash Flow Q/Q Growth |
0.00% |
351.13% |
0.00% |
1,901.97% |
| Free Cash Flow Firm Q/Q Growth |
0.00% |
0.00% |
0.00% |
-2.98% |
| Invested Capital Q/Q Growth |
0.00% |
0.00% |
0.00% |
-11.73% |
| Profitability Metrics |
- |
- |
- |
- |
| Gross Margin |
43.31% |
100.00% |
30.89% |
100.00% |
| EBITDA Margin |
26.69% |
-57.93% |
11.28% |
-1.50% |
| Operating Margin |
25.30% |
-59.76% |
10.00% |
-4.10% |
| EBIT Margin |
25.78% |
-59.02% |
10.35% |
-2.65% |
| Profit (Net Income) Margin |
24.31% |
-54.54% |
7.37% |
-4.64% |
| Tax Burden Percent |
92.45% |
93.23% |
86.31% |
99.28% |
| Interest Burden Percent |
101.97% |
99.11% |
82.51% |
175.99% |
| Effective Tax Rate |
7.55% |
0.00% |
13.69% |
0.00% |
| Return on Invested Capital (ROIC) |
0.00% |
0.00% |
80.06% |
-31.59% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
0.00% |
76.24% |
-37.31% |
| Return on Net Nonoperating Assets (RNNOA) |
0.00% |
0.00% |
423.03% |
-159.47% |
| Return on Equity (ROE) |
0.00% |
0.00% |
503.09% |
-191.05% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
0.00% |
0.00% |
14.81% |
-4.24% |
| Return on Assets (ROA) |
0.00% |
0.00% |
10.55% |
-7.41% |
| Return on Common Equity (ROCE) |
0.00% |
0.00% |
-13,676.71% |
4,709.12% |
| Return on Equity Simple (ROE_SIMPLE) |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
49 |
-74 |
21 |
-6.25 |
| NOPAT Margin |
23.39% |
-41.83% |
8.63% |
-2.87% |
| Net Nonoperating Expense Percent (NNEP) |
0.00% |
0.00% |
3.83% |
5.73% |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
- |
5.69% |
-1.88% |
| Cost of Revenue to Revenue |
56.69% |
0.00% |
69.11% |
0.00% |
| SG&A Expenses to Revenue |
17.00% |
30.61% |
19.94% |
23.20% |
| R&D to Revenue |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
18.00% |
159.76% |
20.89% |
104.10% |
| Earnings before Interest and Taxes (EBIT) |
54 |
-104 |
25 |
-5.78 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
56 |
-102 |
27 |
-3.27 |
| Valuation Ratios |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
0.00 |
0.00 |
0.46 |
0.55 |
| Price to Earnings (P/E) |
0.00 |
0.00 |
0.00 |
0.00 |
| Dividend Yield |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
0.00 |
0.00 |
7.11 |
8.62 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
0.00 |
1.53 |
1.57 |
| Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
0.00 |
7.88 |
7.59 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
- |
- |
- |
- |
| Debt to Equity |
0.00 |
0.00 |
11.73 |
9.58 |
| Long-Term Debt to Equity |
0.00 |
0.00 |
9.72 |
7.82 |
| Financial Leverage |
0.00 |
0.00 |
5.55 |
4.27 |
| Leverage Ratio |
0.00 |
0.00 |
21.21 |
18.17 |
| Compound Leverage Factor |
0.00 |
0.00 |
17.50 |
31.98 |
| Debt to Total Capital |
0.00% |
0.00% |
92.14% |
90.55% |
| Short-Term Debt to Total Capital |
0.00% |
0.00% |
15.74% |
16.65% |
| Long-Term Debt to Total Capital |
0.00% |
0.00% |
76.41% |
73.90% |
| Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
0.00% |
0.00% |
221.47% |
242.49% |
| Common Equity to Total Capital |
0.00% |
0.00% |
-213.61% |
-233.04% |
| Debt to EBITDA |
0.00 |
0.00 |
-2.25 |
-5.91 |
| Net Debt to EBITDA |
0.00 |
0.00 |
-0.83 |
-2.42 |
| Long-Term Debt to EBITDA |
0.00 |
0.00 |
-1.86 |
-4.82 |
| Debt to NOPAT |
0.00 |
0.00 |
-2.93 |
-6.36 |
| Net Debt to NOPAT |
0.00 |
0.00 |
-1.09 |
-2.61 |
| Long-Term Debt to NOPAT |
0.00 |
0.00 |
-2.43 |
-5.19 |
| Altman Z-Score |
0.00 |
0.00 |
0.70 |
0.67 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
2,818.54% |
2,564.82% |
| Liquidity Ratios |
- |
- |
- |
- |
| Current Ratio |
0.00 |
0.00 |
2.36 |
2.19 |
| Quick Ratio |
0.00 |
0.00 |
2.21 |
1.98 |
| Cash Flow Metrics |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
0.00 |
-167 |
-172 |
| Operating Cash Flow to CapEx |
885.41% |
2,564.46% |
-104.43% |
736.91% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
0.00 |
-26.81 |
-29.24 |
| Operating Cash Flow to Interest Expense |
78.51 |
487.00 |
-0.62 |
11.84 |
| Operating Cash Flow Less CapEx to Interest Expense |
69.64 |
468.01 |
-1.21 |
10.23 |
| Efficiency Ratios |
- |
- |
- |
- |
| Asset Turnover |
0.00 |
0.00 |
1.43 |
1.60 |
| Accounts Receivable Turnover |
0.00 |
0.00 |
4.08 |
4.82 |
| Inventory Turnover |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
0.00 |
0.00 |
22.36 |
20.57 |
| Accounts Payable Turnover |
0.00 |
0.00 |
54.57 |
44.07 |
| Days Sales Outstanding (DSO) |
0.00 |
0.00 |
89.46 |
75.70 |
| Days Inventory Outstanding (DIO) |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
0.00 |
0.00 |
6.69 |
8.28 |
| Cash Conversion Cycle (CCC) |
0.00 |
0.00 |
82.77 |
67.42 |
| Capital & Investment Metrics |
- |
- |
- |
- |
| Invested Capital |
0.00 |
0.00 |
188 |
166 |
| Invested Capital Turnover |
0.00 |
0.00 |
9.27 |
11.01 |
| Increase / (Decrease) in Invested Capital |
0.00 |
0.00 |
188 |
166 |
| Enterprise Value (EV) |
0.00 |
0.00 |
1,336 |
1,430 |
| Market Capitalization |
176 |
176 |
403 |
500 |
| Book Value per Share |
$0.00 |
$0.00 |
($7.00) |
($6.87) |
| Tangible Book Value per Share |
$0.00 |
$0.00 |
($7.29) |
($7.21) |
| Total Capital |
0.00 |
0.00 |
365 |
333 |
| Total Debt |
0.00 |
0.00 |
336 |
301 |
| Total Long-Term Debt |
0.00 |
0.00 |
279 |
246 |
| Net Debt |
0.00 |
0.00 |
125 |
124 |
| Capital Expenditures (CapEx) |
1.27 |
1.98 |
3.70 |
9.46 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
0.00 |
0.00 |
107 |
98 |
| Debt-free Net Working Capital (DFNWC) |
0.00 |
0.00 |
319 |
275 |
| Net Working Capital (NWC) |
0.00 |
0.00 |
261 |
220 |
| Net Nonoperating Expense (NNE) |
-1.90 |
22 |
3.05 |
3.85 |
| Net Nonoperating Obligations (NNO) |
0.00 |
0.00 |
159 |
134 |
| Total Depreciation and Amortization (D&A) |
1.89 |
1.92 |
2.25 |
2.51 |
| Debt-free, Cash-free Net Working Capital to Revenue |
0.00% |
0.00% |
12.28% |
10.70% |
| Debt-free Net Working Capital to Revenue |
0.00% |
0.00% |
36.60% |
30.16% |
| Net Working Capital to Revenue |
0.00% |
0.00% |
30.01% |
24.09% |
| Earnings Adjustments |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
$0.04 |
($0.08) |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
0.00 |
12.65M |
13.26M |
| Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.03 |
($0.09) |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
0.00 |
14.81M |
13.26M |
| 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 |
112.93M |
112.99M |
| Normalized Net Operating Profit after Tax (NOPAT) |
49 |
-74 |
21 |
-6.25 |
| Normalized NOPAT Margin |
23.39% |
-41.83% |
8.63% |
-2.87% |
| Pre Tax Income Margin |
26.29% |
-58.50% |
8.54% |
-4.67% |
| Debt Service Ratios |
- |
- |
- |
- |
| EBIT to Interest Expense |
375.17 |
-998.81 |
4.00 |
-0.98 |
| NOPAT to Interest Expense |
340.37 |
-707.85 |
3.33 |
-1.06 |
| EBIT Less CapEx to Interest Expense |
366.30 |
-1,017.80 |
3.40 |
-2.59 |
| NOPAT Less CapEx to Interest Expense |
331.50 |
-726.85 |
2.74 |
-2.67 |
| Payout Ratios |
- |
- |
- |
- |
| Dividend Payout Ratio |
0.00% |
0.00% |
-138.20% |
-277.05% |
| Augmented Payout Ratio |
0.00% |
0.00% |
-143.40% |
-284.43% |