| DEI Shares Outstanding |
0.00 |
0.00 |
117,966,089.00 |
118,318,554.00 |
| DEI Adjusted Shares Outstanding |
0.00 |
0.00 |
117,966,089.00 |
118,318,554.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
0.00 |
0.00 |
-0.79 |
-0.95 |
| Growth Metrics |
- |
- |
- |
- |
| Revenue Growth |
0.00% |
15.90% |
6.09% |
2.64% |
| EBITDA Growth |
0.00% |
-17.82% |
-46.89% |
-44.66% |
| EBIT Growth |
0.00% |
-28.37% |
-69.30% |
-116.71% |
| NOPAT Growth |
0.00% |
-26.75% |
-74.45% |
-125.29% |
| Net Income Growth |
0.00% |
-53.21% |
-190.52% |
-21.59% |
| EPS Growth |
0.00% |
-51.91% |
-184.96% |
1.04% |
| Operating Cash Flow Growth |
0.00% |
-11.14% |
-61.82% |
105.83% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
94.82% |
329.55% |
| Invested Capital Growth |
0.00% |
0.00% |
7.94% |
-10.33% |
| Revenue Q/Q Growth |
0.00% |
0.00% |
0.00% |
1.53% |
| EBITDA Q/Q Growth |
0.00% |
0.00% |
0.00% |
-38.42% |
| EBIT Q/Q Growth |
0.00% |
0.00% |
0.00% |
-123.91% |
| NOPAT Q/Q Growth |
0.00% |
0.00% |
0.00% |
-136.75% |
| Net Income Q/Q Growth |
0.00% |
0.00% |
0.00% |
-62.91% |
| EPS Q/Q Growth |
0.00% |
0.00% |
0.00% |
-10.47% |
| Operating Cash Flow Q/Q Growth |
0.00% |
0.00% |
-24.01% |
23.32% |
| 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% |
-8.16% |
| Profitability Metrics |
- |
- |
- |
- |
| Gross Margin |
100.00% |
100.00% |
100.00% |
100.00% |
| EBITDA Margin |
22.15% |
15.70% |
7.86% |
4.24% |
| Operating Margin |
17.98% |
10.97% |
2.98% |
-0.73% |
| EBIT Margin |
17.83% |
11.02% |
3.19% |
-0.52% |
| Profit (Net Income) Margin |
10.12% |
4.09% |
-3.49% |
-4.13% |
| Tax Burden Percent |
76.17% |
78.94% |
118.67% |
120.93% |
| Interest Burden Percent |
74.50% |
46.96% |
-92.10% |
657.62% |
| Effective Tax Rate |
23.83% |
21.06% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
0.00% |
27.15% |
3.34% |
-0.86% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
6.17% |
-11.82% |
-12.78% |
| Return on Net Nonoperating Assets (RNNOA) |
0.00% |
13.32% |
-16.88% |
-13.08% |
| Return on Equity (ROE) |
0.00% |
40.47% |
-13.54% |
-13.94% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
-172.85% |
-4.31% |
10.04% |
| Operating Return on Assets (OROA) |
0.00% |
7.57% |
2.33% |
-0.38% |
| Return on Assets (ROA) |
0.00% |
2.81% |
-2.54% |
-3.05% |
| Return on Common Equity (ROCE) |
0.00% |
40.47% |
-13.54% |
-13.94% |
| Return on Equity Simple (ROE_SIMPLE) |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
297 |
217 |
56 |
-14 |
| NOPAT Margin |
13.70% |
8.66% |
2.08% |
-0.51% |
| Net Nonoperating Expense Percent (NNEP) |
0.00% |
20.98% |
15.16% |
11.92% |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
12.37% |
3.10% |
-0.83% |
| Cost of Revenue to Revenue |
0.00% |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
11.44% |
11.47% |
15.89% |
10.87% |
| R&D to Revenue |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
82.02% |
89.03% |
97.02% |
100.73% |
| Earnings before Interest and Taxes (EBIT) |
386 |
277 |
85 |
-14 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
480 |
394 |
209 |
116 |
| Valuation Ratios |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
0.00 |
1.14 |
1.98 |
0.65 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
0.27 |
0.23 |
0.64 |
0.18 |
| Price to Earnings (P/E) |
2.63 |
5.62 |
0.00 |
0.00 |
| Dividend Yield |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
38.05% |
17.81% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
0.00 |
1.04 |
1.49 |
0.83 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
0.67 |
0.97 |
0.47 |
| Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
4.24 |
12.32 |
11.10 |
| Enterprise Value to EBIT (EV/EBIT) |
0.00 |
6.04 |
30.36 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
7.69 |
46.45 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
5.50 |
22.25 |
5.39 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
0.00 |
7.82 |
| Leverage & Solvency |
- |
- |
- |
- |
| Debt to Equity |
0.00 |
2.47 |
1.07 |
1.23 |
| Long-Term Debt to Equity |
0.00 |
2.44 |
1.06 |
1.22 |
| Financial Leverage |
0.00 |
2.16 |
1.43 |
1.02 |
| Leverage Ratio |
0.00 |
7.21 |
5.32 |
4.56 |
| Compound Leverage Factor |
0.00 |
3.38 |
-4.90 |
30.02 |
| Debt to Total Capital |
0.00% |
71.15% |
51.72% |
55.12% |
| Short-Term Debt to Total Capital |
0.00% |
0.75% |
0.41% |
0.57% |
| Long-Term Debt to Total Capital |
0.00% |
70.40% |
51.31% |
54.55% |
| 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% |
28.85% |
48.28% |
44.88% |
| Debt to EBITDA |
0.00 |
3.17 |
4.42 |
8.00 |
| Net Debt to EBITDA |
0.00 |
2.78 |
4.12 |
6.86 |
| Long-Term Debt to EBITDA |
0.00 |
3.14 |
4.39 |
7.92 |
| Debt to NOPAT |
0.00 |
5.75 |
16.68 |
-66.06 |
| Net Debt to NOPAT |
0.00 |
5.03 |
15.55 |
-56.58 |
| Long-Term Debt to NOPAT |
0.00 |
5.69 |
16.55 |
-65.38 |
| Altman Z-Score |
0.00 |
1.05 |
1.12 |
0.74 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
- |
- |
- |
- |
| Current Ratio |
0.00 |
0.66 |
0.52 |
0.74 |
| Quick Ratio |
0.00 |
0.57 |
0.40 |
0.52 |
| Cash Flow Metrics |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
-1,384 |
-72 |
165 |
| Operating Cash Flow to CapEx |
245.54% |
236.88% |
89.52% |
186.39% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
-9.05 |
-0.42 |
1.96 |
| Operating Cash Flow to Interest Expense |
3.37 |
1.99 |
0.68 |
2.84 |
| Operating Cash Flow Less CapEx to Interest Expense |
2.00 |
1.15 |
-0.08 |
1.32 |
| Efficiency Ratios |
- |
- |
- |
- |
| Asset Turnover |
0.00 |
0.69 |
0.73 |
0.74 |
| Accounts Receivable Turnover |
0.00 |
28.50 |
27.68 |
24.53 |
| Inventory Turnover |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
0.00 |
6.34 |
6.54 |
6.54 |
| Accounts Payable Turnover |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
0.00 |
12.81 |
13.19 |
14.88 |
| Days Inventory Outstanding (DIO) |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
0.00 |
0.00 |
0.00 |
0.00 |
| Cash Conversion Cycle (CCC) |
0.00 |
12.81 |
13.19 |
14.88 |
| Capital & Investment Metrics |
- |
- |
- |
- |
| Invested Capital |
0.00 |
1,601 |
1,728 |
1,550 |
| Invested Capital Turnover |
0.00 |
3.14 |
1.60 |
1.67 |
| Increase / (Decrease) in Invested Capital |
0.00 |
1,601 |
127 |
-179 |
| Enterprise Value (EV) |
0.00 |
1,670 |
2,579 |
1,287 |
| Market Capitalization |
576 |
576 |
1,715 |
492 |
| Book Value per Share |
$0.00 |
$5.61 |
$7.33 |
$6.38 |
| Tangible Book Value per Share |
$0.00 |
($11.54) |
($5.81) |
($5.33) |
| Total Capital |
0.00 |
1,757 |
1,790 |
1,683 |
| Total Debt |
0.00 |
1,250 |
926 |
928 |
| Total Long-Term Debt |
0.00 |
1,237 |
919 |
918 |
| Net Debt |
0.00 |
1,094 |
864 |
794 |
| Capital Expenditures (CapEx) |
139 |
128 |
129 |
128 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
0.00 |
-286 |
-253 |
-250 |
| Debt-free Net Working Capital (DFNWC) |
0.00 |
-130 |
-191 |
-117 |
| Net Working Capital (NWC) |
0.00 |
-143 |
-198 |
-127 |
| Net Nonoperating Expense (NNE) |
77 |
115 |
148 |
99 |
| Net Nonoperating Obligations (NNO) |
0.00 |
1,094 |
864 |
794 |
| Total Depreciation and Amortization (D&A) |
93 |
118 |
124 |
130 |
| Debt-free, Cash-free Net Working Capital to Revenue |
0.00% |
-11.39% |
-9.50% |
-9.16% |
| Debt-free Net Working Capital to Revenue |
0.00% |
-5.17% |
-7.16% |
-4.29% |
| Net Working Capital to Revenue |
0.00% |
-5.70% |
-7.43% |
-4.64% |
| Earnings Adjustments |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
($0.96) |
($0.95) |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
0.00 |
96.31M |
118.33M |
| Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
($0.96) |
($0.95) |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
0.00 |
96.31M |
118.33M |
| 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 |
118.01M |
118.36M |
| Normalized Net Operating Profit after Tax (NOPAT) |
308 |
228 |
63 |
129 |
| Normalized NOPAT Margin |
14.24% |
9.08% |
2.36% |
4.71% |
| Pre Tax Income Margin |
13.29% |
5.18% |
-2.94% |
-3.42% |
| Debt Service Ratios |
- |
- |
- |
- |
| EBIT to Interest Expense |
3.81 |
1.81 |
0.50 |
-0.17 |
| NOPAT to Interest Expense |
2.92 |
1.42 |
0.33 |
-0.17 |
| EBIT Less CapEx to Interest Expense |
2.44 |
0.97 |
-0.26 |
-1.69 |
| NOPAT Less CapEx to Interest Expense |
1.55 |
0.58 |
-0.43 |
-1.69 |
| Payout Ratios |
- |
- |
- |
- |
| Dividend Payout Ratio |
0.00% |
0.00% |
-344.68% |
0.00% |
| Augmented Payout Ratio |
33.16% |
0.00% |
-355.01% |
-0.24% |