| DEI Shares Outstanding |
|
- |
- |
0.00 |
- |
- |
111,758,072.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
0.00 |
- |
- |
111,758,072.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
0.00 |
- |
- |
0.40 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
0.00% |
-5.70% |
-0.49% |
10.96% |
| EBITDA Growth |
|
0.00% |
0.00% |
0.00% |
-25.63% |
-41.37% |
-2.89% |
| EBIT Growth |
|
0.00% |
0.00% |
0.00% |
-25.63% |
-53.56% |
-7.78% |
| NOPAT Growth |
|
0.00% |
0.00% |
0.00% |
-44.70% |
-35.33% |
-11.56% |
| Net Income Growth |
|
0.00% |
0.00% |
0.00% |
-26.54% |
-56.11% |
-30.83% |
| EPS Growth |
|
0.00% |
0.00% |
0.00% |
-26.32% |
-56.79% |
-31.58% |
| Operating Cash Flow Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.43% |
-73.47% |
| 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% |
-0.37% |
0.00% |
0.00% |
5.13% |
0.00% |
| EBITDA Q/Q Growth |
|
0.00% |
75.51% |
0.00% |
0.00% |
38.37% |
0.00% |
| EBIT Q/Q Growth |
|
0.00% |
40.03% |
0.00% |
0.00% |
-12.56% |
0.00% |
| NOPAT Q/Q Growth |
|
0.00% |
5.89% |
0.00% |
0.00% |
23.83% |
0.00% |
| Net Income Q/Q Growth |
|
0.00% |
40.28% |
0.00% |
0.00% |
-16.18% |
0.00% |
| EPS Q/Q Growth |
|
0.00% |
42.11% |
0.00% |
0.00% |
-16.67% |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
-55.31% |
0.00% |
0.00% |
-81.20% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
3.87% |
0.00% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-3.54% |
0.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
51.47% |
52.62% |
50.52% |
49.33% |
50.77% |
50.94% |
| EBITDA Margin |
|
14.84% |
26.14% |
20.80% |
11.70% |
15.40% |
18.20% |
| Operating Margin |
|
19.71% |
20.91% |
15.32% |
11.70% |
9.83% |
12.74% |
| EBIT Margin |
|
14.84% |
20.86% |
15.21% |
11.70% |
9.73% |
12.65% |
| Profit (Net Income) Margin |
|
12.14% |
17.10% |
13.26% |
9.46% |
7.54% |
8.27% |
| Tax Burden Percent |
|
81.82% |
81.97% |
87.18% |
80.81% |
113.35% |
83.55% |
| Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
68.35% |
78.25% |
| Effective Tax Rate |
|
18.18% |
18.03% |
12.82% |
19.19% |
-13.35% |
16.45% |
| Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
18.47% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
15.58% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
8.76% |
| Return on Equity (ROE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
27.23% |
| 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% |
0.00% |
7.26% |
| Return on Assets (ROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
4.74% |
| Return on Common Equity (ROCE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
27.23% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
86 |
91 |
64 |
48 |
59 |
57 |
| NOPAT Margin |
|
16.13% |
17.14% |
13.35% |
9.46% |
11.14% |
10.64% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
4.31% |
2.89% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
1.14% |
1.43% |
2.10% |
| Cost of Revenue to Revenue |
|
48.53% |
47.38% |
49.48% |
50.67% |
49.23% |
49.06% |
| SG&A Expenses to Revenue |
|
24.49% |
24.21% |
26.63% |
29.29% |
33.60% |
30.02% |
| R&D to Revenue |
|
7.27% |
7.50% |
8.57% |
8.34% |
7.33% |
8.17% |
| Operating Expenses to Revenue |
|
31.76% |
31.71% |
35.20% |
37.63% |
40.94% |
38.20% |
| Earnings before Interest and Taxes (EBIT) |
|
79 |
111 |
73 |
59 |
52 |
68 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
79 |
139 |
100 |
59 |
82 |
97 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
1.96 |
1.65 |
3.04 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2.24 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.12% |
0.36% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
1.73 |
1.50 |
2.30 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2.66 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
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 |
0.00 |
0.00 |
16.35 |
| 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 |
0.38 |
0.39 |
0.73 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.38 |
0.39 |
0.73 |
| Financial Leverage |
|
0.00 |
0.00 |
0.00 |
0.31 |
0.30 |
0.56 |
| Leverage Ratio |
|
0.00 |
0.00 |
0.00 |
1.70 |
1.78 |
2.36 |
| Compound Leverage Factor |
|
0.00 |
0.00 |
0.00 |
1.70 |
1.21 |
1.85 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
27.42% |
27.93% |
42.31% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
27.42% |
27.93% |
42.31% |
| 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% |
72.58% |
72.07% |
57.69% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-1.07 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.82 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-1.07 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-1.38 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-1.06 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-1.38 |
| Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.59 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
0.00 |
0.00 |
1.59 |
1.49 |
1.61 |
| Quick Ratio |
|
0.00 |
0.00 |
0.00 |
0.92 |
0.87 |
0.94 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
0.00 |
0.00 |
-3,942 |
-3,790 |
-2,389 |
| Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
1,756.10% |
0.00% |
1,155.00% |
219.54% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
-232.49 |
-162.51 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
8.50 |
1.30 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
7.77 |
0.71 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.57 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
7.65 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
3.28 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
9.88 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
4.23 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
47.69 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
111.44 |
| Days Payable Outstanding (DPO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
86.29 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
72.83 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
0.00 |
0.00 |
3,990 |
3,849 |
2,446 |
| Invested Capital Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.73 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
0.00 |
0.00 |
3,990 |
3,849 |
2,446 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
6,921 |
5,778 |
5,635 |
| Market Capitalization |
|
0.00 |
0.00 |
0.00 |
5,971 |
4,893 |
4,754 |
| Book Value per Share |
|
$0.00 |
$0.00 |
$0.00 |
$26.97 |
$26.29 |
$14.01 |
| Tangible Book Value per Share |
|
$0.00 |
$0.00 |
$0.00 |
($8.15) |
($8.55) |
($7.29) |
| Total Capital |
|
0.00 |
0.00 |
0.00 |
4,188 |
4,113 |
2,714 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
1,149 |
1,149 |
1,148 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
1,149 |
1,149 |
1,148 |
| Net Debt |
|
0.00 |
0.00 |
0.00 |
950 |
884 |
880 |
| Capital Expenditures (CapEx) |
|
0.00 |
-3.90 |
4.10 |
0.00 |
12 |
8.70 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
0.00 |
0.00 |
115 |
56 |
83 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
0.00 |
0.00 |
314 |
320 |
351 |
| Net Working Capital (NWC) |
|
0.00 |
0.00 |
0.00 |
314 |
320 |
351 |
| Net Nonoperating Expense (NNE) |
|
21 |
0.25 |
0.44 |
0.00 |
19 |
13 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
0.00 |
0.00 |
950 |
884 |
880 |
| Total Depreciation and Amortization (D&A) |
|
0.00 |
28 |
27 |
0.00 |
30 |
30 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
3.89% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
16.52% |
| Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
16.52% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.42 |
$0.35 |
$0.39 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
112.70M |
112.80M |
112.40M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.42 |
$0.35 |
$0.39 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
112.70M |
113.40M |
113.20M |
| 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 |
112.74M |
112.81M |
111.93M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
86 |
91 |
64 |
48 |
36 |
57 |
| Normalized NOPAT Margin |
|
16.13% |
17.14% |
13.35% |
9.46% |
6.88% |
10.64% |
| Pre Tax Income Margin |
|
14.84% |
20.86% |
15.21% |
11.70% |
6.65% |
9.90% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
3.16 |
4.60 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
3.62 |
3.87 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
2.42 |
4.01 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
2.88 |
3.28 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-1.36% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-1.36% |