| DEI Shares Outstanding |
0.00 |
0.00 |
0.00 |
| DEI Adjusted Shares Outstanding |
0.00 |
0.00 |
0.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
0.00 |
0.00 |
0.00 |
| Growth Metrics |
- |
- |
- |
| Revenue Growth |
0.00% |
-5.65% |
-1.09% |
| EBITDA Growth |
0.00% |
-15.00% |
-45.46% |
| EBIT Growth |
0.00% |
-19.15% |
-61.17% |
| NOPAT Growth |
0.00% |
-20.98% |
-61.85% |
| Net Income Growth |
0.00% |
-14.49% |
-51.34% |
| EPS Growth |
0.00% |
-14.53% |
-51.33% |
| Operating Cash Flow Growth |
0.00% |
-0.65% |
-89.09% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
41.86% |
| Invested Capital Growth |
0.00% |
0.00% |
52.23% |
| Revenue Q/Q Growth |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
0.00% |
0.00% |
0.00% |
| EBIT Q/Q Growth |
0.00% |
0.00% |
0.00% |
| NOPAT Q/Q Growth |
0.00% |
0.00% |
0.00% |
| Net Income Q/Q Growth |
0.00% |
0.00% |
0.00% |
| EPS Q/Q Growth |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
0.00% |
0.00% |
0.00% |
| Free Cash Flow Firm Q/Q Growth |
0.00% |
0.00% |
0.00% |
| Invested Capital Q/Q Growth |
0.00% |
0.00% |
0.00% |
| Profitability Metrics |
- |
- |
- |
| Gross Margin |
36.56% |
34.96% |
32.78% |
| EBITDA Margin |
22.85% |
20.58% |
11.35% |
| Operating Margin |
18.60% |
15.79% |
6.14% |
| EBIT Margin |
18.56% |
15.90% |
6.24% |
| Profit (Net Income) Margin |
16.70% |
15.14% |
7.45% |
| Tax Burden Percent |
75.71% |
74.69% |
74.10% |
| Interest Burden Percent |
118.87% |
127.44% |
161.02% |
| Effective Tax Rate |
24.29% |
25.31% |
25.91% |
| Return on Invested Capital (ROIC) |
0.00% |
59.15% |
8.95% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
110.72% |
16.18% |
| Return on Net Nonoperating Assets (RNNOA) |
0.00% |
53.35% |
60.15% |
| Return on Equity (ROE) |
0.00% |
112.49% |
69.09% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
-140.85% |
-32.47% |
| Operating Return on Assets (OROA) |
0.00% |
28.16% |
9.22% |
| Return on Assets (ROA) |
0.00% |
26.80% |
11.00% |
| Return on Common Equity (ROCE) |
0.00% |
112.49% |
69.09% |
| Return on Equity Simple (ROE_SIMPLE) |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
1,327 |
1,049 |
400 |
| NOPAT Margin |
14.08% |
11.79% |
4.55% |
| Net Nonoperating Expense Percent (NNEP) |
0.00% |
-51.57% |
-7.23% |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
28.70% |
7.02% |
| Cost of Revenue to Revenue |
63.44% |
65.04% |
67.22% |
| SG&A Expenses to Revenue |
10.08% |
10.56% |
11.72% |
| R&D to Revenue |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
17.95% |
19.17% |
26.64% |
| Earnings before Interest and Taxes (EBIT) |
1,749 |
1,414 |
549 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
2,153 |
1,830 |
998 |
| Valuation Ratios |
- |
- |
- |
| Price to Book Value (P/BV) |
0.00 |
0.00 |
0.00 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
0.00 |
0.00 |
2.73 |
| Price to Earnings (P/E) |
0.00 |
0.00 |
36.60 |
| Dividend Yield |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
0.00% |
0.00% |
2.73% |
| Enterprise Value to Invested Capital (EV/IC) |
0.00 |
0.00 |
5.54 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
0.00 |
3.40 |
| Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
0.00 |
29.98 |
| Enterprise Value to EBIT (EV/EBIT) |
0.00 |
0.00 |
54.50 |
| Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
0.00 |
74.77 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
0.00 |
179.15 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
- |
- |
- |
| Debt to Equity |
0.00 |
0.53 |
-12.46 |
| Long-Term Debt to Equity |
0.00 |
0.52 |
-12.37 |
| Financial Leverage |
0.00 |
0.48 |
3.72 |
| Leverage Ratio |
0.00 |
2.10 |
6.28 |
| Compound Leverage Factor |
0.00 |
2.67 |
10.11 |
| Debt to Total Capital |
0.00% |
34.51% |
108.73% |
| Short-Term Debt to Total Capital |
0.00% |
0.19% |
0.75% |
| Long-Term Debt to Total Capital |
0.00% |
34.32% |
107.97% |
| Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
0.00% |
65.49% |
-8.73% |
| Debt to EBITDA |
0.00 |
0.69 |
6.21 |
| Net Debt to EBITDA |
0.00 |
0.63 |
5.95 |
| Long-Term Debt to EBITDA |
0.00 |
0.69 |
6.16 |
| Debt to NOPAT |
0.00 |
1.20 |
15.48 |
| Net Debt to NOPAT |
0.00 |
1.10 |
14.85 |
| Long-Term Debt to NOPAT |
0.00 |
1.20 |
15.37 |
| Altman Z-Score |
0.00 |
0.00 |
3.48 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
- |
- |
- |
| Current Ratio |
0.00 |
0.37 |
1.52 |
| Quick Ratio |
0.00 |
0.31 |
1.41 |
| Cash Flow Metrics |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
-2,497 |
-1,452 |
| Operating Cash Flow to CapEx |
382.38% |
397.66% |
46.01% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
0.00 |
-25.47 |
| Operating Cash Flow to Interest Expense |
0.00 |
0.00 |
2.93 |
| Operating Cash Flow Less CapEx to Interest Expense |
0.00 |
0.00 |
-3.44 |
| Efficiency Ratios |
- |
- |
- |
| Asset Turnover |
0.00 |
1.77 |
1.48 |
| Accounts Receivable Turnover |
0.00 |
67.36 |
13.68 |
| Inventory Turnover |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
0.00 |
3.20 |
3.08 |
| Accounts Payable Turnover |
0.00 |
38.55 |
46.19 |
| Days Sales Outstanding (DSO) |
0.00 |
5.42 |
26.69 |
| Days Inventory Outstanding (DIO) |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
0.00 |
9.47 |
7.90 |
| Cash Conversion Cycle (CCC) |
0.00 |
-4.05 |
18.78 |
| Capital & Investment Metrics |
- |
- |
- |
| Invested Capital |
0.00 |
3,546 |
5,398 |
| Invested Capital Turnover |
0.00 |
5.02 |
1.97 |
| Increase / (Decrease) in Invested Capital |
0.00 |
3,546 |
1,852 |
| Enterprise Value (EV) |
0.00 |
0.00 |
29,918 |
| Market Capitalization |
0.00 |
0.00 |
23,976 |
| Book Value per Share |
$0.00 |
$16.01 |
($3.32) |
| Tangible Book Value per Share |
$0.00 |
$11.98 |
($7.35) |
| Total Capital |
0.00 |
3,654 |
5,696 |
| Total Debt |
0.00 |
1,261 |
6,193 |
| Total Long-Term Debt |
0.00 |
1,254 |
6,150 |
| Net Debt |
0.00 |
1,152 |
5,942 |
| Capital Expenditures (CapEx) |
403 |
385 |
363 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
0.00 |
-591 |
305 |
| Debt-free Net Working Capital (DFNWC) |
0.00 |
-482 |
556 |
| Net Working Capital (NWC) |
0.00 |
-489 |
513 |
| Net Nonoperating Expense (NNE) |
-247 |
-297 |
-255 |
| Net Nonoperating Obligations (NNO) |
0.00 |
1,153 |
5,895 |
| Total Depreciation and Amortization (D&A) |
404 |
416 |
449 |
| Debt-free, Cash-free Net Working Capital to Revenue |
0.00% |
-6.65% |
3.47% |
| Debt-free Net Working Capital to Revenue |
0.00% |
-5.42% |
6.32% |
| Net Working Capital to Revenue |
0.00% |
-5.50% |
5.83% |
| Earnings Adjustments |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
$4.38 |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
0.00 |
149.51M |
| Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
$4.38 |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
0.00 |
149.51M |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
0.00 |
149.52M |
| Normalized Net Operating Profit after Tax (NOPAT) |
1,327 |
1,049 |
400 |
| Normalized NOPAT Margin |
14.08% |
11.79% |
4.55% |
| Pre Tax Income Margin |
22.06% |
20.27% |
10.05% |
| Debt Service Ratios |
- |
- |
- |
| EBIT to Interest Expense |
0.00 |
0.00 |
9.63 |
| NOPAT to Interest Expense |
0.00 |
0.00 |
7.02 |
| EBIT Less CapEx to Interest Expense |
0.00 |
0.00 |
3.26 |
| NOPAT Less CapEx to Interest Expense |
0.00 |
0.00 |
0.65 |
| Payout Ratios |
- |
- |
- |
| Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
0.00% |
0.00% |
0.00% |