| DEI Shares Outstanding |
0.00 |
0.00 |
77,661,626.00 |
151,106,812.00 |
| DEI Adjusted Shares Outstanding |
0.00 |
0.00 |
77,661,626.00 |
151,106,812.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
0.00 |
0.00 |
1.74 |
2.07 |
| Growth Metrics |
- |
- |
- |
- |
| Revenue Growth |
0.00% |
0.00% |
166.38% |
144.25% |
| EBITDA Growth |
0.00% |
0.00% |
149.14% |
10.78% |
| EBIT Growth |
0.00% |
0.00% |
-2.92% |
124.24% |
| NOPAT Growth |
0.00% |
0.00% |
-6.44% |
115.29% |
| Net Income Growth |
0.00% |
0.00% |
7.14% |
106.29% |
| EPS Growth |
0.00% |
0.00% |
-49.72% |
3.50% |
| Operating Cash Flow Growth |
0.00% |
0.00% |
4,309.09% |
-65.52% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| Invested Capital Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| Revenue Q/Q Growth |
0.00% |
10.04% |
0.00% |
0.90% |
| EBITDA Q/Q Growth |
0.00% |
16.57% |
0.00% |
-48.17% |
| EBIT Q/Q Growth |
0.00% |
20.44% |
0.00% |
178.20% |
| NOPAT Q/Q Growth |
0.00% |
19.25% |
0.00% |
174.40% |
| Net Income Q/Q Growth |
0.00% |
13.57% |
0.00% |
118.67% |
| EPS Q/Q Growth |
0.00% |
12.99% |
0.00% |
132.58% |
| Operating Cash Flow Q/Q Growth |
0.00% |
1,286.36% |
0.00% |
-90.28% |
| Free Cash Flow Firm Q/Q Growth |
0.00% |
0.00% |
0.00% |
-2,763.48% |
| Invested Capital Q/Q Growth |
0.00% |
0.00% |
0.00% |
106,133.33% |
| Profitability Metrics |
- |
- |
- |
- |
| Gross Margin |
52.40% |
53.77% |
56.48% |
57.92% |
| EBITDA Margin |
38.21% |
40.48% |
35.74% |
18.36% |
| Operating Margin |
29.91% |
32.74% |
10.90% |
30.06% |
| EBIT Margin |
29.91% |
32.74% |
10.90% |
30.06% |
| Profit (Net Income) Margin |
30.57% |
31.55% |
12.30% |
26.65% |
| Tax Burden Percent |
82.35% |
81.54% |
79.37% |
78.28% |
| Interest Burden Percent |
124.09% |
118.18% |
142.11% |
113.24% |
| Effective Tax Rate |
17.65% |
18.46% |
20.63% |
21.72% |
| Return on Invested Capital (ROIC) |
0.00% |
0.00% |
0.00% |
37.02% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
0.00% |
0.00% |
36.36% |
| Return on Net Nonoperating Assets (RNNOA) |
0.00% |
0.00% |
0.00% |
-28.56% |
| Return on Equity (ROE) |
0.00% |
0.00% |
9.02% |
8.46% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
0.00% |
0.00% |
0.16% |
0.58% |
| Return on Assets (ROA) |
0.00% |
0.00% |
0.18% |
0.52% |
| Return on Common Equity (ROCE) |
0.00% |
0.00% |
8.54% |
8.01% |
| Return on Equity Simple (ROE_SIMPLE) |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
113 |
135 |
106 |
290 |
| NOPAT Margin |
24.63% |
26.69% |
8.65% |
23.53% |
| Net Nonoperating Expense Percent (NNEP) |
0.00% |
0.00% |
0.61% |
0.66% |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
- |
0.52% |
1.15% |
| Cost of Revenue to Revenue |
47.60% |
46.23% |
43.52% |
42.08% |
| SG&A Expenses to Revenue |
0.00% |
0.00% |
0.00% |
0.00% |
| R&D to Revenue |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
22.49% |
21.03% |
45.57% |
27.86% |
| Earnings before Interest and Taxes (EBIT) |
137 |
165 |
133 |
370 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
175 |
204 |
436 |
226 |
| Valuation Ratios |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
0.00 |
0.00 |
0.94 |
1.09 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
0.00 |
1.26 |
1.45 |
| Price to Revenue (P/Rev) |
0.00 |
0.00 |
7.31 |
6.11 |
| Price to Earnings (P/E) |
0.00 |
0.00 |
20.75 |
19.50 |
| Dividend Yield |
0.00% |
0.00% |
0.58% |
0.99% |
| Earnings Yield |
0.00% |
0.00% |
4.82% |
5.13% |
| Enterprise Value to Invested Capital (EV/IC) |
0.00 |
0.00 |
0.00 |
1.59 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
0.00 |
0.00 |
2.02 |
| Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
0.00 |
0.00 |
16.04 |
| Enterprise Value to EBIT (EV/EBIT) |
0.00 |
0.00 |
0.00 |
42.43 |
| Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
0.00 |
0.00 |
48.19 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
0.00 |
0.00 |
3.30 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
- |
- |
- |
- |
| Debt to Equity |
0.00 |
0.00 |
0.39 |
0.69 |
| Long-Term Debt to Equity |
0.00 |
0.00 |
0.39 |
0.69 |
| Financial Leverage |
0.00 |
0.00 |
-1.00 |
-0.79 |
| Leverage Ratio |
0.00 |
0.00 |
8.41 |
8.70 |
| Compound Leverage Factor |
0.00 |
0.00 |
11.95 |
9.86 |
| Debt to Total Capital |
0.00% |
0.00% |
28.23% |
40.88% |
| Short-Term Debt to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
0.00% |
0.00% |
28.23% |
40.88% |
| Preferred Equity to Total Capital |
0.00% |
0.00% |
3.84% |
3.11% |
| Noncontrolling Interests to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
0.00% |
0.00% |
67.93% |
56.01% |
| Debt to EBITDA |
0.00 |
0.00 |
19.54 |
32.47 |
| Net Debt to EBITDA |
0.00 |
0.00 |
-48.83 |
-34.82 |
| Long-Term Debt to EBITDA |
0.00 |
0.00 |
19.54 |
32.47 |
| Debt to NOPAT |
0.00 |
0.00 |
-74.54 |
97.55 |
| Net Debt to NOPAT |
0.00 |
0.00 |
186.28 |
-104.62 |
| Long-Term Debt to NOPAT |
0.00 |
0.00 |
-74.54 |
97.55 |
| Altman Z-Score |
0.00 |
0.00 |
-0.85 |
-0.78 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
5.35% |
5.27% |
| Liquidity Ratios |
- |
- |
- |
- |
| Current Ratio |
0.00 |
0.00 |
0.00 |
0.00 |
| Quick Ratio |
0.00 |
0.00 |
0.00 |
0.00 |
| Cash Flow Metrics |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
0.00 |
109 |
-2,891 |
| Operating Cash Flow to CapEx |
-110.00% |
2,372.73% |
6,173.33% |
391.30% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
- |
- |
- |
- |
| Asset Turnover |
0.00 |
0.00 |
0.01 |
0.02 |
| Accounts Receivable Turnover |
0.00 |
0.00 |
0.00 |
0.00 |
| Inventory Turnover |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
0.00 |
0.00 |
0.00 |
0.00 |
| Accounts Payable Turnover |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
0.00 |
0.00 |
0.00 |
0.00 |
| 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 |
0.00 |
0.00 |
0.00 |
| Capital & Investment Metrics |
- |
- |
- |
- |
| Invested Capital |
0.00 |
0.00 |
-3.00 |
3,181 |
| Invested Capital Turnover |
0.00 |
0.00 |
-1,183.45 |
1.57 |
| Increase / (Decrease) in Invested Capital |
0.00 |
0.00 |
-3.00 |
3,181 |
| Enterprise Value (EV) |
0.00 |
0.00 |
-583 |
5,065 |
| Market Capitalization |
0.00 |
0.00 |
12,982 |
15,280 |
| Book Value per Share |
$0.00 |
$0.00 |
$177.86 |
$92.96 |
| Tangible Book Value per Share |
$0.00 |
$0.00 |
$133.08 |
$69.94 |
| Total Capital |
0.00 |
0.00 |
20,335 |
25,081 |
| Total Debt |
0.00 |
0.00 |
5,741 |
10,253 |
| Total Long-Term Debt |
0.00 |
0.00 |
5,741 |
10,253 |
| Net Debt |
0.00 |
0.00 |
-14,346 |
-10,996 |
| Capital Expenditures (CapEx) |
20 |
11 |
15 |
23 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
0.00 |
0.00 |
-100,794 |
-101,203 |
| Debt-free Net Working Capital (DFNWC) |
0.00 |
0.00 |
-100,185 |
-100,555 |
| Net Working Capital (NWC) |
0.00 |
0.00 |
-100,185 |
-100,555 |
| Net Nonoperating Expense (NNE) |
-27 |
-24 |
-44 |
-38 |
| Net Nonoperating Obligations (NNO) |
0.00 |
0.00 |
-14,597 |
-11,647 |
| Total Depreciation and Amortization (D&A) |
38 |
39 |
303 |
-144 |
| Debt-free, Cash-free Net Working Capital to Revenue |
0.00% |
0.00% |
-5,677.96% |
-4,044.59% |
| Debt-free Net Working Capital to Revenue |
0.00% |
0.00% |
-5,643.65% |
-4,018.70% |
| Net Working Capital to Revenue |
0.00% |
0.00% |
-5,643.65% |
-4,018.70% |
| Earnings Adjustments |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
$0.89 |
$2.07 |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
0.00 |
151.00M |
151.10M |
| Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.89 |
$2.07 |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
0.00 |
151.47M |
151.47M |
| 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 |
151.11M |
151.11M |
| Normalized Net Operating Profit after Tax (NOPAT) |
113 |
135 |
324 |
330 |
| Normalized NOPAT Margin |
24.63% |
26.69% |
26.54% |
26.77% |
| Pre Tax Income Margin |
37.12% |
38.69% |
15.49% |
34.04% |
| Debt Service Ratios |
- |
- |
- |
- |
| EBIT to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
- |
- |
- |
- |
| Dividend Payout Ratio |
0.00% |
0.00% |
11.91% |
15.06% |
| Augmented Payout Ratio |
0.00% |
0.00% |
11.91% |
15.06% |