| DEI Shares Outstanding |
|
0.00 |
54,853,045.00 |
54,853,045.00 |
54,853,045.00 |
54,853,045.00 |
55,073,045.00 |
55,073,045.00 |
55,073,045.00 |
55,073,045.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
10,970,609.00 |
54,853,045.00 |
54,853,045.00 |
54,853,045.00 |
55,073,045.00 |
55,073,045.00 |
55,073,045.00 |
55,073,045.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
2.97 |
-0.68 |
-0.47 |
0.16 |
0.01 |
-0.40 |
-0.32 |
-0.61 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
3.15% |
-11.46% |
-7.55% |
21.07% |
3.84% |
-27.77% |
-9.25% |
9.53% |
| EBITDA Growth |
|
0.00% |
79.80% |
125.58% |
125.46% |
253.13% |
-18.76% |
-84.75% |
28.75% |
-246.40% |
| EBIT Growth |
|
0.00% |
69.23% |
15.77% |
15.69% |
140.84% |
-61.06% |
-741.19% |
19.17% |
-92.41% |
| NOPAT Growth |
|
0.00% |
56.85% |
38.36% |
38.60% |
67.53% |
63.54% |
-899.80% |
39.16% |
-198.37% |
| Net Income Growth |
|
0.00% |
208.75% |
-199.72% |
19.50% |
116.31% |
-72.24% |
-1,397.51% |
10.94% |
-125.49% |
| EPS Growth |
|
0.00% |
208.75% |
-200.00% |
0.00% |
0.00% |
-115.29% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Growth |
|
0.00% |
-422.91% |
98.78% |
3,577.60% |
124.71% |
-31.80% |
-90.54% |
363.58% |
-2.99% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
185.46% |
-74.98% |
-200.78% |
138.15% |
-583.27% |
176.62% |
-148.12% |
| Invested Capital Growth |
|
0.00% |
19.01% |
-35.20% |
-18.66% |
9.11% |
-5.52% |
10.31% |
-22.22% |
-15.94% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
31.01% |
28.07% |
29.73% |
31.40% |
35.81% |
34.83% |
34.24% |
36.20% |
33.49% |
| EBITDA Margin |
|
-16.61% |
-3.25% |
0.94% |
2.29% |
6.68% |
5.23% |
1.10% |
1.57% |
-2.09% |
| Operating Margin |
|
-19.95% |
-7.15% |
-5.81% |
-3.86% |
-1.45% |
-0.70% |
-5.03% |
-3.37% |
-9.19% |
| EBIT Margin |
|
-19.56% |
-5.83% |
-5.55% |
-5.06% |
1.71% |
0.64% |
-5.68% |
-5.06% |
-8.89% |
| Profit (Net Income) Margin |
|
-7.33% |
7.73% |
-8.70% |
-7.58% |
1.02% |
0.27% |
-4.90% |
-4.81% |
-9.91% |
| Tax Burden Percent |
|
110.32% |
81.68% |
107.45% |
149.73% |
49.98% |
36.17% |
86.28% |
95.06% |
111.41% |
| Interest Burden Percent |
|
33.97% |
-162.17% |
145.95% |
100.00% |
119.65% |
117.87% |
100.00% |
100.00% |
100.00% |
| Effective Tax Rate |
|
0.00% |
18.32% |
0.00% |
0.00% |
50.02% |
63.83% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
-40.41% |
-15.92% |
-10.96% |
-9.44% |
-3.27% |
-1.17% |
-11.49% |
-7.50% |
-27.78% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-55.42% |
-102.82% |
-71.86% |
-203.87% |
56.06% |
20.27% |
-34.70% |
-31.68% |
-60.41% |
| Return on Net Nonoperating Assets (RNNOA) |
|
31.10% |
30.70% |
-18.54% |
-19.58% |
8.58% |
2.60% |
-8.36% |
-15.04% |
-51.46% |
| Return on Equity (ROE) |
|
-9.31% |
14.77% |
-29.50% |
-29.02% |
5.31% |
1.42% |
-19.86% |
-22.53% |
-79.23% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-33.28% |
31.76% |
11.15% |
-11.98% |
4.50% |
-21.30% |
17.50% |
-10.46% |
| Operating Return on Assets (OROA) |
|
-23.98% |
-6.92% |
-5.73% |
-4.78% |
1.89% |
0.77% |
-5.39% |
-4.75% |
-9.98% |
| Return on Assets (ROA) |
|
-8.99% |
9.17% |
-8.98% |
-7.16% |
1.13% |
0.33% |
-4.65% |
-4.52% |
-11.12% |
| Return on Common Equity (ROCE) |
|
-9.22% |
14.65% |
-29.07% |
-28.58% |
5.23% |
1.37% |
-18.77% |
-21.07% |
-72.45% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-9.37% |
27.72% |
-32.66% |
-33.50% |
5.33% |
1.47% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-66 |
-29 |
-18 |
-11 |
-3.52 |
-1.28 |
-13 |
-7.81 |
-23 |
| NOPAT Margin |
|
-13.97% |
-5.84% |
-4.07% |
-2.70% |
-0.72% |
-0.25% |
-3.52% |
-2.36% |
-6.43% |
| Net Nonoperating Expense Percent (NNEP) |
|
15.01% |
86.90% |
60.90% |
194.43% |
-59.33% |
-21.44% |
23.21% |
24.18% |
32.63% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
-0.80% |
-8.09% |
-6.07% |
-20.65% |
| Cost of Revenue to Revenue |
|
82.86% |
72.10% |
70.89% |
68.51% |
65.28% |
66.28% |
65.47% |
63.54% |
66.33% |
| SG&A Expenses to Revenue |
|
36.68% |
35.08% |
35.99% |
25.72% |
36.08% |
34.00% |
27.73% |
28.23% |
29.31% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
37.09% |
35.22% |
34.92% |
35.26% |
36.17% |
34.42% |
39.28% |
39.57% |
42.68% |
| Earnings before Interest and Taxes (EBIT) |
|
-93 |
-29 |
-24 |
-20 |
8.30 |
3.23 |
-21 |
-17 |
-32 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-79 |
-16 |
4.08 |
9.20 |
32 |
26 |
4.03 |
5.18 |
-7.59 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.16 |
1.52 |
1.88 |
0.90 |
0.98 |
0.95 |
0.96 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.17 |
1.60 |
1.97 |
0.94 |
1.04 |
1.08 |
1.11 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.04 |
0.34 |
0.36 |
0.17 |
0.20 |
0.16 |
0.07 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
19.37 |
105.43 |
0.00 |
0.00 |
0.00 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
5.16% |
0.95% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.01 |
1.01 |
1.23 |
0.50 |
0.65 |
0.68 |
0.58 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.26 |
0.28 |
0.11 |
0.21 |
0.19 |
0.12 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.45 |
11.29 |
4.25 |
2.01 |
18.85 |
12.02 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
16.63 |
16.45 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
6.93 |
4.10 |
2.31 |
34.92 |
6.19 |
4.51 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.04 |
8.11 |
0.00 |
10.80 |
0.00 |
3.42 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.17 |
0.46 |
0.62 |
0.79 |
0.76 |
0.63 |
0.96 |
1.14 |
2.72 |
| Long-Term Debt to Equity |
|
0.07 |
0.17 |
0.57 |
0.70 |
0.72 |
0.57 |
0.89 |
1.06 |
2.44 |
| Financial Leverage |
|
-0.56 |
-0.30 |
0.26 |
0.10 |
0.15 |
0.13 |
0.24 |
0.47 |
0.85 |
| Leverage Ratio |
|
1.15 |
1.61 |
3.28 |
4.05 |
4.69 |
4.31 |
4.27 |
4.99 |
7.13 |
| Compound Leverage Factor |
|
0.39 |
-2.61 |
4.79 |
4.05 |
5.61 |
5.08 |
4.27 |
4.99 |
7.13 |
| Debt to Total Capital |
|
14.23% |
31.68% |
38.08% |
44.14% |
43.30% |
38.65% |
48.95% |
53.18% |
73.09% |
| Short-Term Debt to Total Capital |
|
8.48% |
19.85% |
2.55% |
5.28% |
2.61% |
3.85% |
3.62% |
3.65% |
7.54% |
| Long-Term Debt to Total Capital |
|
5.75% |
11.83% |
35.53% |
38.86% |
40.69% |
34.80% |
45.33% |
49.54% |
65.56% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
0.56% |
0.92% |
1.00% |
0.76% |
1.02% |
3.11% |
3.03% |
3.38% |
3.02% |
| Common Equity to Total Capital |
|
85.21% |
67.40% |
60.92% |
55.10% |
55.68% |
58.23% |
48.03% |
43.44% |
23.89% |
| Debt to EBITDA |
|
-0.79 |
-4.03 |
17.73 |
7.91 |
2.23 |
2.36 |
19.31 |
13.21 |
-10.88 |
| Net Debt to EBITDA |
|
0.05 |
0.43 |
-4.59 |
-3.81 |
-1.18 |
-1.37 |
-0.87 |
0.98 |
-1.94 |
| Long-Term Debt to EBITDA |
|
-0.32 |
-1.50 |
16.54 |
6.96 |
2.10 |
2.13 |
17.88 |
12.30 |
-9.75 |
| Debt to NOPAT |
|
-0.94 |
-2.24 |
-4.10 |
-6.71 |
-20.58 |
-48.58 |
-6.05 |
-8.76 |
-3.54 |
| Net Debt to NOPAT |
|
0.06 |
0.24 |
1.06 |
3.23 |
10.91 |
28.20 |
0.27 |
-0.65 |
-0.63 |
| Long-Term Debt to NOPAT |
|
-0.38 |
-0.84 |
-3.82 |
-5.91 |
-19.33 |
-43.74 |
-5.61 |
-8.16 |
-3.18 |
| Altman Z-Score |
|
0.00 |
0.00 |
1.11 |
1.02 |
1.51 |
1.55 |
0.90 |
0.80 |
0.50 |
| Noncontrolling Interest Sharing Ratio |
|
0.90% |
0.84% |
1.47% |
1.50% |
1.58% |
3.47% |
5.46% |
6.48% |
8.56% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.33 |
1.35 |
1.24 |
0.97 |
1.01 |
1.06 |
0.97 |
0.91 |
0.85 |
| Quick Ratio |
|
0.68 |
0.74 |
0.60 |
0.52 |
0.53 |
0.61 |
0.51 |
0.40 |
0.42 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-60 |
51 |
13 |
-13 |
4.92 |
-24 |
18 |
-8.78 |
| Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
5.75 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
-0.05 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
-0.05 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.23 |
1.19 |
1.03 |
0.95 |
1.11 |
1.21 |
0.95 |
0.94 |
1.12 |
| Accounts Receivable Turnover |
|
7.78 |
8.28 |
8.75 |
8.46 |
8.63 |
8.53 |
6.66 |
6.94 |
7.88 |
| Inventory Turnover |
|
3.83 |
3.43 |
3.52 |
3.52 |
3.76 |
4.04 |
3.32 |
3.14 |
3.90 |
| Fixed Asset Turnover |
|
3.56 |
3.63 |
3.52 |
3.66 |
4.90 |
5.48 |
3.97 |
3.89 |
4.77 |
| Accounts Payable Turnover |
|
3.43 |
2.89 |
2.78 |
2.43 |
2.42 |
2.60 |
2.14 |
2.11 |
2.49 |
| Days Sales Outstanding (DSO) |
|
46.92 |
44.09 |
41.71 |
43.13 |
42.29 |
42.80 |
54.84 |
52.58 |
46.33 |
| Days Inventory Outstanding (DIO) |
|
95.20 |
106.30 |
103.56 |
103.69 |
97.12 |
90.45 |
109.87 |
116.07 |
93.51 |
| Days Payable Outstanding (DPO) |
|
106.52 |
126.25 |
131.41 |
150.52 |
150.59 |
140.30 |
170.54 |
172.67 |
146.78 |
| Cash Conversion Cycle (CCC) |
|
35.61 |
24.13 |
13.86 |
-3.69 |
-11.18 |
-7.04 |
-5.82 |
-4.02 |
-6.94 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
164 |
196 |
127 |
103 |
112 |
106 |
117 |
91 |
77 |
| Invested Capital Turnover |
|
2.89 |
2.73 |
2.69 |
3.49 |
4.51 |
4.61 |
3.26 |
3.18 |
4.32 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
31 |
-69 |
-24 |
9.39 |
-6.21 |
11 |
-26 |
-15 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
1.83 |
104 |
138 |
53 |
76 |
62 |
44 |
| Market Capitalization |
|
0.00 |
0.00 |
19 |
138 |
175 |
84 |
75 |
53 |
26 |
| Book Value per Share |
|
$0.00 |
$2.49 |
$2.11 |
$1.66 |
$1.70 |
$1.71 |
$1.38 |
$1.02 |
$0.49 |
| Tangible Book Value per Share |
|
$0.00 |
$2.37 |
$1.99 |
$1.57 |
$1.61 |
$1.63 |
$1.30 |
$0.89 |
$0.43 |
| Total Capital |
|
437 |
203 |
190 |
165 |
167 |
161 |
159 |
129 |
113 |
| Total Debt |
|
62 |
64 |
72 |
73 |
72 |
62 |
78 |
68 |
83 |
| Total Long-Term Debt |
|
25 |
24 |
67 |
64 |
68 |
56 |
72 |
64 |
74 |
| Net Debt |
|
-4.03 |
-6.92 |
-19 |
-35 |
-38 |
-36 |
-3.51 |
5.10 |
15 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
-0.02 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
33 |
31 |
-6.32 |
-56 |
-54 |
-41 |
-37 |
-32 |
-41 |
| Debt-free Net Working Capital (DFNWC) |
|
99 |
102 |
38 |
3.07 |
6.29 |
17 |
0.30 |
-11 |
-18 |
| Net Working Capital (NWC) |
|
62 |
62 |
33 |
-5.63 |
1.92 |
11 |
-5.46 |
-15 |
-26 |
| Net Nonoperating Expense (NNE) |
|
-32 |
-67 |
20 |
20 |
-8.49 |
-2.66 |
5.04 |
8.11 |
13 |
| Net Nonoperating Obligations (NNO) |
|
-210 |
57 |
9.11 |
11 |
18 |
7.25 |
36 |
31 |
46 |
| Total Depreciation and Amortization (D&A) |
|
14 |
13 |
28 |
30 |
24 |
23 |
25 |
22 |
25 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
6.84% |
6.29% |
-1.46% |
-13.90% |
-11.16% |
-8.15% |
-10.12% |
-9.61% |
-11.45% |
| Debt-free Net Working Capital to Revenue |
|
20.75% |
20.80% |
8.83% |
0.76% |
1.29% |
3.40% |
0.08% |
-3.25% |
-4.87% |
| Net Working Capital to Revenue |
|
12.96% |
12.59% |
7.71% |
-1.40% |
0.39% |
2.17% |
-1.50% |
-4.67% |
-7.21% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.62) |
$0.72 |
($0.68) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
54.85M |
54.85M |
54.85M |
54.85M |
55.07M |
55.07M |
55.07M |
55.07M |
| Adjusted Diluted Earnings per Share |
|
($0.62) |
$0.72 |
($0.68) |
$0.00 |
$0.07 |
($0.01) |
($0.29) |
$0.00 |
$0.00 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
54.85M |
54.85M |
54.85M |
54.85M |
55.07M |
55.07M |
55.07M |
55.07M |
| Adjusted Basic & Diluted Earnings per Share |
|
($0.62) |
$0.72 |
($0.68) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
54.85M |
54.85M |
54.85M |
54.85M |
55.07M |
55.07M |
55.07M |
55.07M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-65 |
-29 |
-18 |
-11 |
-4.85 |
-2.24 |
-13 |
-7.81 |
-23 |
| Normalized NOPAT Margin |
|
-13.72% |
-5.84% |
-4.07% |
-2.70% |
-1.00% |
-0.44% |
-3.52% |
-2.36% |
-6.43% |
| Pre Tax Income Margin |
|
-6.64% |
9.46% |
-8.10% |
-5.06% |
2.04% |
0.75% |
-5.68% |
-5.06% |
-8.89% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
-2.71 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
-1.99 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
-2.71 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
-1.99 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
4.37% |
1.37% |
0.00% |
-1.56% |
12.43% |
42.78% |
-0.84% |
-0.97% |
-1.37% |
| Augmented Payout Ratio |
|
4.37% |
1.37% |
0.00% |
-1.56% |
12.43% |
42.78% |
-0.84% |
-0.97% |
-1.37% |