| DEI Shares Outstanding |
|
- |
0.00 |
0.00 |
- |
91,651,482.00 |
94,907,086.00 |
| DEI Adjusted Shares Outstanding |
|
- |
0.00 |
0.00 |
- |
91,651,482.00 |
94,907,086.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
0.00 |
0.00 |
- |
1.86 |
0.47 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
0.00% |
22.82% |
13.03% |
18.26% |
| EBITDA Growth |
|
0.00% |
0.00% |
0.00% |
137.82% |
1,052.88% |
-10.79% |
| EBIT Growth |
|
0.00% |
0.00% |
0.00% |
2,073.38% |
629.49% |
-16.23% |
| NOPAT Growth |
|
0.00% |
0.00% |
0.00% |
73.68% |
401.19% |
63.94% |
| Net Income Growth |
|
0.00% |
0.00% |
0.00% |
-3,085.02% |
894.70% |
87.90% |
| EPS Growth |
|
0.00% |
0.00% |
0.00% |
-2,820.00% |
558.82% |
33.33% |
| Operating Cash Flow Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
443.96% |
123.40% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Invested Capital Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.22% |
0.00% |
0.00% |
4.85% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
432.93% |
0.00% |
0.00% |
-68.83% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
255.68% |
0.00% |
0.00% |
-75.37% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
66.88% |
0.00% |
0.00% |
-45.41% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
209.84% |
0.00% |
0.00% |
-74.03% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
188.24% |
0.00% |
0.00% |
-74.36% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
-71.33% |
391.06% |
0.00% |
29.55% |
101.68% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-3.15% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-5.37% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
25.14% |
28.09% |
31.93% |
32.22% |
34.78% |
36.40% |
| EBITDA Margin |
|
2.08% |
-3.33% |
11.06% |
4.04% |
28.08% |
8.35% |
| Operating Margin |
|
-0.42% |
6.82% |
8.33% |
-0.09% |
12.43% |
7.17% |
| EBIT Margin |
|
-0.10% |
-5.53% |
8.58% |
1.61% |
25.89% |
6.08% |
| Profit (Net Income) Margin |
|
-1.16% |
-6.55% |
7.18% |
-30.04% |
46.05% |
11.40% |
| Tax Burden Percent |
|
194.71% |
100.99% |
95.42% |
99.21% |
170.14% |
153.60% |
| Interest Burden Percent |
|
592.09% |
117.34% |
87.62% |
-1,875.50% |
104.54% |
122.10% |
| Effective Tax Rate |
|
0.00% |
0.00% |
4.58% |
0.00% |
-70.14% |
-53.60% |
| Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
133.49% |
76.56% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
103.79% |
76.15% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
-60.36% |
-48.21% |
| Return on Equity (ROE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
73.13% |
28.35% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
25.22% |
5.57% |
| Return on Assets (ROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
44.85% |
10.45% |
| Return on Common Equity (ROCE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
73.12% |
28.35% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-0.81 |
16 |
26 |
-0.21 |
78 |
43 |
| NOPAT Margin |
|
-0.29% |
4.77% |
7.95% |
-0.06% |
21.16% |
11.01% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
-45.81% |
29.70% |
0.42% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
-0.03% |
7.33% |
3.71% |
| Cost of Revenue to Revenue |
|
74.86% |
71.91% |
68.07% |
67.78% |
65.22% |
63.60% |
| SG&A Expenses to Revenue |
|
8.61% |
6.66% |
7.45% |
8.38% |
7.01% |
7.07% |
| R&D to Revenue |
|
0.24% |
0.23% |
0.17% |
0.22% |
0.27% |
0.82% |
| Operating Expenses to Revenue |
|
25.56% |
21.28% |
23.60% |
32.31% |
22.35% |
29.23% |
| Earnings before Interest and Taxes (EBIT) |
|
-0.28 |
-18 |
28 |
5.49 |
96 |
24 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
5.77 |
-11 |
36 |
14 |
104 |
32 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
3.39 |
3.99 |
3.58 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
5.21 |
5.32 |
4.48 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
3.02 |
2.81 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
34.93 |
28.91 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
2.86% |
3.46% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
6.14 |
8.14 |
8.02 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
2.58 |
2.31 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
19.13 |
18.23 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
23.21 |
22.31 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
13.59 |
11.64 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
16.68 |
11.87 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
0.00 |
0.00 |
0.00 |
-0.53 |
-0.58 |
-0.63 |
| Leverage Ratio |
|
0.00 |
0.00 |
0.00 |
1.47 |
1.36 |
1.39 |
| Compound Leverage Factor |
|
0.00 |
0.00 |
0.00 |
-27.62 |
1.42 |
1.70 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.77% |
0.14% |
0.13% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.59% |
0.14% |
0.13% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.18% |
0.00% |
0.00% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
99.23% |
99.85% |
99.87% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.01 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
-3.27 |
-3.92 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.01 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
-2.32 |
-2.50 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
0.00 |
7.99 |
6.59 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.01% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
0.00 |
0.00 |
2.27 |
2.77 |
2.61 |
| Quick Ratio |
|
0.00 |
0.00 |
0.00 |
1.44 |
1.87 |
1.84 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
0.00 |
0.00 |
-387 |
-368 |
-379 |
| Operating Cash Flow to CapEx |
|
0.00% |
137.41% |
357.52% |
0.00% |
426.47% |
652.88% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-3.49 |
-8,170.58 |
-8,619.54 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
2.53 |
11.21 |
0.00 |
1,352.76 |
2,790.18 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.69 |
8.07 |
0.00 |
1,035.56 |
2,362.82 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.97 |
0.92 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
13.17 |
12.24 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
26.31 |
14.59 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
11.18 |
7.08 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
27.72 |
29.83 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
32.65 |
51.52 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
-4.92 |
-21.69 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
0.00 |
0.00 |
387 |
446 |
422 |
| Invested Capital Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
6.31 |
6.95 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
0.00 |
0.00 |
387 |
446 |
422 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
2,379 |
3,629 |
3,386 |
| Market Capitalization |
|
345 |
345 |
345 |
2,823 |
4,248 |
4,114 |
| Book Value per Share |
|
$0.00 |
$0.00 |
$0.00 |
$11.86 |
$11.63 |
$12.12 |
| Tangible Book Value per Share |
|
$0.00 |
$0.00 |
$0.00 |
$7.73 |
$8.70 |
$9.69 |
| Total Capital |
|
0.00 |
0.00 |
0.00 |
838 |
1,067 |
1,152 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
6.46 |
1.51 |
1.51 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
1.51 |
0.00 |
0.00 |
| Net Debt |
|
0.00 |
0.00 |
0.00 |
-445 |
-620 |
-728 |
| Capital Expenditures (CapEx) |
|
0.00 |
8.14 |
15 |
0.00 |
14 |
19 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
0.00 |
0.00 |
11 |
30 |
-20 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
0.00 |
0.00 |
448 |
622 |
681 |
| Net Working Capital (NWC) |
|
0.00 |
0.00 |
0.00 |
443 |
620 |
679 |
| Net Nonoperating Expense (NNE) |
|
2.39 |
37 |
2.52 |
102 |
-92 |
-1.51 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
0.00 |
0.00 |
-445 |
-620 |
-728 |
| Total Depreciation and Amortization (D&A) |
|
6.05 |
7.18 |
8.13 |
8.23 |
8.09 |
8.78 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
2.13% |
-1.37% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
44.22% |
46.43% |
| Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
44.11% |
46.33% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
($1.46) |
$1.85 |
$0.46 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
70.13M |
91.79M |
95.31M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
($1.46) |
$1.56 |
$0.40 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
70.13M |
109.15M |
110.71M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
81.44M |
94.91M |
99.23M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-0.81 |
16 |
28 |
-0.21 |
32 |
40 |
| Normalized NOPAT Margin |
|
-0.29% |
4.91% |
8.60% |
-0.06% |
8.70% |
10.44% |
| Pre Tax Income Margin |
|
-0.60% |
-6.48% |
7.52% |
-30.28% |
27.06% |
7.43% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-0.13 |
-4.08 |
5.74 |
0.05 |
2,126.80 |
535.73 |
| NOPAT to Interest Expense |
|
-0.37 |
3.52 |
5.31 |
0.00 |
1,738.04 |
970.34 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
-5.92 |
2.60 |
0.00 |
1,809.60 |
108.36 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
1.68 |
2.18 |
0.00 |
1,420.84 |
542.98 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
30.04% |
28.31% |