| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
153,586,168.00 |
159,468,552.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
153,586,168.00 |
159,468,552.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
0.52 |
0.60 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
-37.32% |
-6.65% |
93.89% |
11.93% |
23.77% |
21.42% |
3.76% |
| EBITDA Growth |
|
0.00% |
-42.46% |
8.18% |
106.51% |
-7.80% |
29.87% |
-15.05% |
4.23% |
| EBIT Growth |
|
0.00% |
-45.93% |
10.14% |
116.51% |
-16.32% |
30.20% |
-25.38% |
-3.73% |
| NOPAT Growth |
|
0.00% |
-46.58% |
10.87% |
126.78% |
-21.49% |
43.17% |
-35.91% |
4.29% |
| Net Income Growth |
|
0.00% |
37.05% |
1.48% |
95.98% |
-22.35% |
28.38% |
-37.35% |
19.63% |
| EPS Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-41.25% |
12.77% |
| Operating Cash Flow Growth |
|
0.00% |
58.14% |
-0.28% |
655.04% |
-83.37% |
26.31% |
-314.40% |
171.07% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-145.87% |
-253.68% |
106.09% |
468.62% |
134.32% |
115.13% |
| Invested Capital Growth |
|
0.00% |
0.00% |
171.76% |
689.06% |
24.85% |
17.79% |
1.88% |
-6.70% |
| Revenue Q/Q Growth |
|
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% |
| EBIT Q/Q Growth |
|
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% |
| Net Income Q/Q Growth |
|
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% |
| Operating Cash Flow Q/Q Growth |
|
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% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
32.78% |
65.14% |
100.00% |
78.65% |
72.05% |
74.50% |
45.86% |
45.96% |
| EBITDA Margin |
|
64.45% |
59.16% |
68.57% |
73.03% |
60.16% |
63.12% |
38.00% |
38.17% |
| Operating Margin |
|
60.79% |
52.45% |
61.88% |
69.10% |
52.60% |
54.59% |
25.53% |
23.02% |
| EBIT Margin |
|
60.79% |
52.45% |
61.88% |
69.10% |
51.66% |
54.34% |
28.07% |
26.04% |
| Profit (Net Income) Margin |
|
22.62% |
49.46% |
53.77% |
54.34% |
37.70% |
39.10% |
19.87% |
22.91% |
| Tax Burden Percent |
|
95.71% |
94.55% |
95.17% |
99.69% |
91.85% |
102.39% |
88.02% |
98.14% |
| Interest Burden Percent |
|
38.87% |
99.74% |
91.29% |
78.89% |
79.45% |
70.28% |
80.44% |
89.65% |
| Effective Tax Rate |
|
4.29% |
5.45% |
4.83% |
0.31% |
8.15% |
-2.39% |
11.98% |
1.86% |
| Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
0.00% |
63.30% |
24.90% |
29.48% |
9.71% |
10.38% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
110.30% |
73.47% |
-46.48% |
7.18% |
10.82% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
-24.42% |
-7.44% |
-6.13% |
5.70% |
5.72% |
| Return on Equity (ROE) |
|
0.00% |
37.91% |
56.26% |
38.88% |
17.46% |
23.35% |
15.42% |
16.11% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
-115.27% |
-91.71% |
2.80% |
13.15% |
7.85% |
17.31% |
| Operating Return on Assets (OROA) |
|
0.00% |
56.26% |
64.10% |
35.49% |
14.84% |
16.89% |
8.86% |
7.62% |
| Return on Assets (ROA) |
|
0.00% |
53.06% |
55.70% |
27.91% |
10.83% |
12.16% |
6.28% |
6.70% |
| Return on Common Equity (ROCE) |
|
0.00% |
18.77% |
35.04% |
38.77% |
18.10% |
24.72% |
15.11% |
15.65% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
76.56% |
107.90% |
21.48% |
17.02% |
22.27% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
114 |
61 |
68 |
154 |
121 |
173 |
86 |
89 |
| NOPAT Margin |
|
58.18% |
49.59% |
58.90% |
68.88% |
48.32% |
55.89% |
22.47% |
22.59% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
-0.14% |
-4.89% |
-47.00% |
-48.56% |
75.96% |
2.54% |
-0.43% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
17.43% |
14.09% |
| Cost of Revenue to Revenue |
|
17.89% |
0.00% |
0.00% |
21.35% |
27.96% |
25.50% |
54.14% |
54.04% |
| SG&A Expenses to Revenue |
|
9.11% |
42.69% |
36.34% |
6.43% |
12.48% |
12.67% |
12.26% |
12.89% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
21.32% |
55.33% |
38.12% |
9.55% |
19.44% |
19.92% |
20.33% |
22.94% |
| Earnings before Interest and Taxes (EBIT) |
|
120 |
65 |
71 |
154 |
129 |
168 |
107 |
103 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
127 |
73 |
79 |
163 |
150 |
195 |
145 |
151 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
6.43 |
8.93 |
3.32 |
3.30 |
4.00 |
3.39 |
3.95 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
9.45 |
14.64 |
9.12 |
12.91 |
39.07 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
|
2.60 |
4.15 |
4.45 |
8.40 |
7.31 |
7.02 |
4.28 |
6.11 |
| Price to Earnings (P/E) |
|
4.36 |
8.74 |
8.23 |
15.29 |
19.62 |
18.31 |
20.49 |
25.30 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
5.15% |
6.80% |
6.68% |
7.95% |
3.82% |
| Earnings Yield |
|
22.96% |
11.44% |
12.16% |
6.54% |
5.10% |
5.46% |
4.88% |
3.95% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
9.11 |
3.92 |
2.66 |
2.94 |
1.68 |
2.77 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
4.48 |
4.32 |
7.57 |
5.72 |
6.03 |
3.93 |
5.82 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
7.57 |
6.31 |
10.36 |
9.51 |
9.56 |
10.35 |
15.26 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
8.54 |
6.99 |
10.95 |
11.08 |
11.10 |
14.01 |
22.36 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
9.03 |
7.34 |
10.98 |
11.85 |
10.79 |
17.49 |
25.78 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
10.45 |
9.44 |
4.24 |
21.60 |
22.31 |
0.00 |
18.08 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
4.02 |
0.00 |
0.00 |
105.49 |
24.20 |
21.65 |
15.47 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
0.00 |
-1.47 |
-1.10 |
-0.22 |
-0.10 |
0.13 |
0.79 |
0.53 |
| Leverage Ratio |
|
0.00 |
0.71 |
1.01 |
1.39 |
1.61 |
1.92 |
2.46 |
2.40 |
| Compound Leverage Factor |
|
0.00 |
0.71 |
0.92 |
1.10 |
1.28 |
1.35 |
1.98 |
2.15 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
50.48% |
2.98% |
0.00% |
-7.66% |
-4.06% |
2.01% |
3.42% |
| Common Equity to Total Capital |
|
0.00% |
49.52% |
97.02% |
100.00% |
107.66% |
104.06% |
97.99% |
96.58% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
0.00 |
10.79 |
10.56 |
7.13 |
3.34 |
3.58 |
1.95 |
2.16 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
50.48% |
37.72% |
0.28% |
-3.65% |
-5.84% |
2.01% |
2.80% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
1.05 |
1.22 |
2.26 |
1.42 |
1.01 |
0.94 |
0.98 |
| Quick Ratio |
|
0.00 |
0.86 |
0.86 |
1.69 |
1.30 |
0.88 |
0.78 |
0.50 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
137 |
-63 |
-223 |
14 |
77 |
69 |
149 |
| Operating Cash Flow to CapEx |
|
0.00% |
35,946.26% |
32,328.22% |
25,652.29% |
1,216.27% |
1,423.51% |
-4,969.57% |
1,205.93% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
-327.75 |
-775.48 |
0.00 |
46.00 |
3.31 |
13.98 |
| Operating Cash Flow to Interest Expense |
|
835.35 |
0.00 |
274.45 |
1,386.30 |
0.00 |
49.92 |
-8.57 |
11.96 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
860.60 |
0.00 |
273.60 |
1,380.89 |
0.00 |
46.41 |
-8.74 |
10.97 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
1.07 |
1.04 |
0.51 |
0.29 |
0.31 |
0.32 |
0.29 |
| Accounts Receivable Turnover |
|
0.00 |
4.72 |
4.59 |
3.68 |
2.24 |
2.44 |
1.75 |
2.35 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
25.89 |
13.13 |
11.70 |
11.67 |
10.54 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
6.22 |
8.70 |
8.89 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
|
0.00 |
77.37 |
79.56 |
99.14 |
162.70 |
149.31 |
208.11 |
155.05 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
0.00 |
0.00 |
0.00 |
58.67 |
41.96 |
41.04 |
0.00 |
0.00 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
77.37 |
79.56 |
40.46 |
120.74 |
108.27 |
208.11 |
155.05 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
-76 |
55 |
431 |
538 |
633 |
889 |
830 |
| Invested Capital Turnover |
|
0.00 |
-3.24 |
-10.71 |
0.92 |
0.52 |
0.53 |
0.43 |
0.46 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
-76 |
131 |
376 |
107 |
96 |
16 |
-60 |
| Enterprise Value (EV) |
|
0.00 |
552 |
497 |
1,687 |
1,429 |
1,864 |
1,497 |
2,302 |
| Market Capitalization |
|
512 |
512 |
512 |
1,873 |
1,824 |
2,167 |
1,629 |
2,414 |
| Book Value per Share |
|
$0.00 |
$2.64 |
$0.42 |
$4.14 |
$3.76 |
$3.69 |
$3.25 |
$3.98 |
| Tangible Book Value per Share |
|
$0.00 |
$1.80 |
$0.26 |
$1.51 |
$0.96 |
$0.38 |
($1.48) |
($1.38) |
| Total Capital |
|
0.00 |
161 |
59 |
564 |
513 |
521 |
491 |
633 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
0.00 |
-41 |
-16 |
-185 |
-356 |
-282 |
-142 |
-134 |
| Capital Expenditures (CapEx) |
|
-1.01 |
0.15 |
0.16 |
1.55 |
5.44 |
5.87 |
3.61 |
11 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
-2.37 |
-4.42 |
29 |
-171 |
-220 |
-117 |
-100 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
1.75 |
9.63 |
196 |
142 |
4.10 |
-25 |
-9.75 |
| Net Working Capital (NWC) |
|
0.00 |
1.75 |
9.63 |
196 |
142 |
4.10 |
-25 |
-9.75 |
| Net Nonoperating Expense (NNE) |
|
70 |
0.16 |
5.90 |
32 |
26 |
52 |
9.90 |
-1.28 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
-237 |
-4.48 |
-134 |
24 |
112 |
398 |
196 |
| Total Depreciation and Amortization (D&A) |
|
7.20 |
8.28 |
7.69 |
8.76 |
21 |
27 |
38 |
48 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
-1.92% |
-3.84% |
12.99% |
-68.40% |
-71.10% |
-30.76% |
-25.22% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
1.42% |
8.37% |
87.93% |
56.74% |
1.33% |
-6.49% |
-2.47% |
| Net Working Capital to Revenue |
|
0.00% |
1.42% |
8.37% |
87.93% |
56.74% |
1.33% |
-6.49% |
-2.47% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.54 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
136.15M |
147.19M |
147.19M |
148.25M |
0.00 |
159.47M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.53 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
136.15M |
147.19M |
147.19M |
148.25M |
0.00 |
159.47M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
136.15M |
147.19M |
147.19M |
148.25M |
0.00 |
159.47M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
114 |
61 |
68 |
154 |
121 |
118 |
86 |
89 |
| Normalized NOPAT Margin |
|
58.18% |
49.59% |
58.90% |
68.88% |
48.32% |
38.21% |
22.47% |
22.59% |
| Pre Tax Income Margin |
|
23.63% |
52.31% |
56.49% |
54.51% |
41.04% |
38.19% |
22.58% |
23.35% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
2,987.63 |
0.00 |
370.70 |
536.93 |
0.00 |
100.29 |
5.11 |
9.67 |
| NOPAT to Interest Expense |
|
2,859.52 |
0.00 |
352.81 |
535.25 |
0.00 |
103.15 |
4.09 |
8.38 |
| EBIT Less CapEx to Interest Expense |
|
3,012.88 |
0.00 |
369.85 |
531.53 |
0.00 |
96.79 |
4.94 |
8.67 |
| NOPAT Less CapEx to Interest Expense |
|
2,884.77 |
0.00 |
351.96 |
529.85 |
0.00 |
99.64 |
3.92 |
7.39 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
-85.48% |
76.94% |
104.27% |
98.84% |
109.80% |
120.14% |
0.00% |
105.08% |
| Augmented Payout Ratio |
|
-85.48% |
76.94% |
104.27% |
98.84% |
109.80% |
120.14% |
0.00% |
105.08% |