| Growth Metrics |
|
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
0.82% |
-1.05% |
2.48% |
| EBITDA Growth |
|
0.00% |
0.00% |
-49.19% |
-1.79% |
54.71% |
| EBIT Growth |
|
0.00% |
0.00% |
-66.55% |
15.71% |
118.41% |
| NOPAT Growth |
|
0.00% |
0.00% |
-18.81% |
-36.81% |
-8.16% |
| Net Income Growth |
|
0.00% |
0.00% |
-166.14% |
125.21% |
101.62% |
| EPS Growth |
|
0.00% |
0.00% |
-330.43% |
109.43% |
100.00% |
| Operating Cash Flow Growth |
|
0.00% |
0.00% |
-13.64% |
-18.64% |
-10.85% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
0.00% |
103.92% |
63.50% |
| Invested Capital Growth |
|
0.00% |
0.00% |
0.00% |
1.03% |
-1.64% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
2.33% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
30.49% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
44.26% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-84.98% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-26.70% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-23.08% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-0.16% |
5.31% |
| 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% |
-2.97% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
| Gross Margin |
|
72.28% |
72.99% |
72.47% |
72.70% |
73.06% |
| EBITDA Margin |
|
24.78% |
39.78% |
20.05% |
19.90% |
30.04% |
| Operating Margin |
|
19.16% |
21.99% |
21.81% |
13.93% |
19.25% |
| EBIT Margin |
|
11.90% |
28.11% |
9.33% |
10.91% |
23.25% |
| Profit (Net Income) Margin |
|
-4.58% |
12.78% |
-8.38% |
2.14% |
4.20% |
| Tax Burden Percent |
|
134.16% |
86.24% |
231.65% |
-72.76% |
45.39% |
| Interest Burden Percent |
|
-28.70% |
52.70% |
-38.79% |
-26.91% |
39.82% |
| Effective Tax Rate |
|
0.00% |
13.76% |
0.00% |
0.00% |
54.61% |
| Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
14.74% |
4.63% |
4.27% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
-18.30% |
-0.77% |
0.79% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
-40.92% |
-1.56% |
1.37% |
| Return on Equity (ROE) |
|
0.00% |
0.00% |
-26.18% |
3.07% |
5.64% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
-185.26% |
3.61% |
5.92% |
| Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
3.50% |
3.94% |
8.45% |
| Return on Assets (ROA) |
|
0.00% |
0.00% |
-3.15% |
0.77% |
1.53% |
| Return on Common Equity (ROCE) |
|
0.00% |
0.00% |
-24.07% |
2.84% |
5.25% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
-14.24% |
3.09% |
5.89% |
| Net Operating Profit after Tax (NOPAT) |
|
109 |
174 |
141 |
89 |
82 |
| NOPAT Margin |
|
13.41% |
18.96% |
15.27% |
9.75% |
8.74% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
33.03% |
5.40% |
3.48% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
6.99% |
4.30% |
4.04% |
| Cost of Revenue to Revenue |
|
27.72% |
27.01% |
27.53% |
27.30% |
26.94% |
| SG&A Expenses to Revenue |
|
39.79% |
40.02% |
40.55% |
43.92% |
43.42% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
53.11% |
51.00% |
50.66% |
58.77% |
53.81% |
| Earnings before Interest and Taxes (EBIT) |
|
97 |
258 |
86 |
100 |
218 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
202 |
365 |
186 |
182 |
282 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
2.82 |
3.41 |
1.34 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
|
2.50 |
2.17 |
1.66 |
2.36 |
0.95 |
| Price to Earnings (P/E) |
|
0.00 |
43.68 |
0.00 |
111.71 |
22.67 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
0.00% |
2.29% |
0.00% |
0.90% |
4.41% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
1.52 |
1.79 |
1.12 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
3.14 |
3.78 |
2.27 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
15.68 |
19.01 |
7.56 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
33.70 |
34.67 |
9.77 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
20.59 |
38.79 |
25.99 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
17.85 |
26.12 |
18.03 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
49.78 |
18.74 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
2.41 |
2.05 |
1.83 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
2.41 |
2.05 |
1.83 |
| Financial Leverage |
|
0.00 |
0.00 |
2.24 |
2.03 |
1.75 |
| Leverage Ratio |
|
0.00 |
0.00 |
4.16 |
3.98 |
3.69 |
| Compound Leverage Factor |
|
0.00 |
0.00 |
-1.61 |
-1.07 |
1.47 |
| Debt to Total Capital |
|
0.00% |
0.00% |
70.67% |
67.24% |
64.66% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
70.67% |
67.24% |
64.66% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
2.37% |
2.32% |
2.37% |
| Common Equity to Total Capital |
|
0.00% |
0.00% |
26.96% |
30.44% |
32.97% |
| Debt to EBITDA |
|
0.00 |
0.00 |
7.69 |
7.67 |
4.66 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
7.14 |
6.90 |
4.21 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
7.69 |
7.67 |
4.66 |
| Debt to NOPAT |
|
0.00 |
0.00 |
10.10 |
15.65 |
16.02 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
9.38 |
14.07 |
14.49 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
10.10 |
15.65 |
16.02 |
| Altman Z-Score |
|
0.00 |
0.00 |
0.23 |
0.44 |
0.23 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
8.09% |
7.55% |
6.88% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
0.00 |
0.84 |
0.84 |
0.79 |
| Quick Ratio |
|
0.00 |
0.00 |
0.71 |
0.64 |
0.60 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
0.00 |
-1,778 |
70 |
114 |
| Operating Cash Flow to CapEx |
|
330.93% |
383.01% |
275.11% |
232.84% |
205.95% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
-14.83 |
0.55 |
0.87 |
| Operating Cash Flow to Interest Expense |
|
1.19 |
1.55 |
1.36 |
1.05 |
0.90 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.83 |
1.14 |
0.87 |
0.60 |
0.46 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.00 |
0.38 |
0.36 |
0.36 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
7.15 |
6.83 |
6.48 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
5.38 |
5.22 |
5.27 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
2.72 |
2.55 |
2.51 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
51.07 |
53.43 |
56.32 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
0.00 |
0.00 |
134.22 |
143.15 |
145.56 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
-83.15 |
-89.72 |
-89.24 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
0.00 |
1,920 |
1,939 |
1,907 |
| Invested Capital Turnover |
|
0.00 |
0.00 |
0.97 |
0.48 |
0.49 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
0.00 |
1,920 |
20 |
-32 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
2,911 |
3,466 |
2,133 |
| Market Capitalization |
|
2,039 |
1,995 |
1,537 |
2,160 |
896 |
| Book Value per Share |
|
$0.00 |
$0.00 |
$1.97 |
$1.57 |
$1.64 |
| Tangible Book Value per Share |
|
$0.00 |
$0.00 |
($4.96) |
($3.16) |
($3.01) |
| Total Capital |
|
0.00 |
0.00 |
2,022 |
2,080 |
2,033 |
| Total Debt |
|
0.00 |
0.00 |
1,429 |
1,399 |
1,314 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
1,429 |
1,399 |
1,314 |
| Net Debt |
|
0.00 |
0.00 |
1,326 |
1,258 |
1,189 |
| Capital Expenditures (CapEx) |
|
45 |
49 |
59 |
57 |
57 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
0.00 |
-155 |
-208 |
-220 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
0.00 |
-53 |
-67 |
-94 |
| Net Working Capital (NWC) |
|
0.00 |
0.00 |
-53 |
-67 |
-94 |
| Net Nonoperating Expense (NNE) |
|
147 |
57 |
219 |
70 |
43 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
0.00 |
1,326 |
1,258 |
1,189 |
| Total Depreciation and Amortization (D&A) |
|
105 |
107 |
99 |
82 |
64 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
-16.77% |
-22.68% |
-23.39% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
-5.72% |
-7.31% |
-10.05% |
| Net Working Capital to Revenue |
|
0.00% |
0.00% |
-5.72% |
-7.31% |
-10.05% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.05 |
$0.10 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
399.04M |
409.14M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.05 |
$0.10 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
411.50M |
414.87M |
| 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 |
0.00 |
405.87M |
412.57M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
116 |
174 |
142 |
129 |
141 |
| Normalized NOPAT Margin |
|
14.20% |
18.96% |
15.35% |
14.03% |
15.00% |
| Pre Tax Income Margin |
|
-3.42% |
14.82% |
-3.62% |
-2.94% |
9.26% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.78 |
2.11 |
0.72 |
0.79 |
1.66 |
| NOPAT to Interest Expense |
|
0.88 |
1.43 |
1.18 |
0.70 |
0.62 |
| EBIT Less CapEx to Interest Expense |
|
0.42 |
1.71 |
0.23 |
0.34 |
1.22 |
| NOPAT Less CapEx to Interest Expense |
|
0.52 |
1.02 |
0.68 |
0.26 |
0.19 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
0.00% |
1.58% |
-138.02% |
0.77% |
0.00% |