| DEI Shares Outstanding |
|
0.00 |
0.00 |
35,348,049.00 |
36,085,862.00 |
- |
40,399,797.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
0.00 |
35,348,049.00 |
36,085,862.00 |
- |
40,399,797.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
0.00 |
-0.57 |
-1.10 |
- |
1.22 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
-263.29% |
-7.28% |
30.18% |
7.02% |
212.29% |
| EBITDA Growth |
|
0.00% |
118.03% |
-1,746.16% |
-15.34% |
65.80% |
68.36% |
| EBIT Growth |
|
0.00% |
131.20% |
-1,032.55% |
-24.02% |
67.79% |
71.43% |
| NOPAT Growth |
|
0.00% |
-46.05% |
24.52% |
13.74% |
-34.90% |
38.28% |
| Net Income Growth |
|
0.00% |
59.98% |
-126.22% |
-98.41% |
180.48% |
53.55% |
| EPS Growth |
|
0.00% |
-15.29% |
45.86% |
6.70% |
-32.37% |
-25.00% |
| Operating Cash Flow Growth |
|
0.00% |
-327.24% |
30.27% |
205.21% |
44.06% |
-137.30% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
88.10% |
225.19% |
-26.12% |
-228.60% |
| Invested Capital Growth |
|
0.00% |
0.00% |
10.06% |
-15.64% |
-14.93% |
16.45% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
6.22% |
30.15% |
3.33% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-10.02% |
35.93% |
37.03% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-12.43% |
38.95% |
37.91% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-422.45% |
33.02% |
-520.01% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-29.86% |
207.04% |
45.10% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-5.05% |
-10.26% |
-6.25% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
42.51% |
52.87% |
2.33% |
-39.03% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-88.39% |
-68.52% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-8.39% |
0.00% |
-2.51% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
100.00% |
0.00% |
0.00% |
0.00% |
0.00% |
100.00% |
| EBITDA Margin |
|
-357.06% |
0.00% |
0.00% |
0.00% |
0.00% |
-103.53% |
| Operating Margin |
|
-149.38% |
0.00% |
0.00% |
0.00% |
0.00% |
-92.61% |
| EBIT Margin |
|
-338.39% |
0.00% |
0.00% |
0.00% |
0.00% |
-87.95% |
| Profit (Net Income) Margin |
|
428.72% |
0.00% |
0.00% |
0.00% |
0.00% |
345.22% |
| Tax Burden Percent |
|
135.54% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Interest Burden Percent |
|
-93.48% |
649.73% |
18.27% |
29.22% |
-73.02% |
-392.49% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-1.83% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
14.99% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
15.91% |
| Return on Equity (ROE) |
|
0.00% |
17.62% |
-4.70% |
-10.39% |
9.26% |
14.07% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-205.78% |
-11.66% |
15.11% |
13.18% |
-17.04% |
| Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-1.56% |
| Return on Assets (ROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
6.14% |
| Return on Common Equity (ROCE) |
|
0.00% |
17.62% |
-4.70% |
-10.39% |
9.26% |
14.07% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
17.62% |
-4.78% |
0.00% |
9.27% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-17 |
-24 |
-18 |
-16 |
-21 |
-13 |
| NOPAT Margin |
|
-149.38% |
0.00% |
0.00% |
0.00% |
0.00% |
-92.61% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
-49.42% |
0.37% |
5.08% |
-14.13% |
-16.83% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
-2.70% |
-1.86% |
-1.66% |
-2.87% |
-1.60% |
| Cost of Revenue to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
|
59.98% |
0.00% |
0.00% |
0.00% |
0.00% |
42.91% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
249.38% |
0.00% |
0.00% |
0.00% |
0.00% |
192.61% |
| Earnings before Interest and Taxes (EBIT) |
|
-38 |
12 |
-110 |
-136 |
-44 |
-13 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-40 |
7.18 |
-118 |
-136 |
-47 |
-15 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.64 |
0.78 |
0.86 |
0.71 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.64 |
0.78 |
0.86 |
0.71 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
17.73 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
9.22 |
5.13 |
| Dividend Yield |
|
18.26% |
13.68% |
20.21% |
21.27% |
18.97% |
17.27% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
10.84% |
19.48% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.84 |
0.90 |
0.92 |
0.87 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
47.31 |
| 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 |
6.67 |
4.03 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
5.48 |
6.45 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
1.08 |
1.35 |
1.76 |
1.15 |
1.33 |
| Long-Term Debt to Equity |
|
0.00 |
1.08 |
1.35 |
1.76 |
1.15 |
1.33 |
| Financial Leverage |
|
0.00 |
0.94 |
1.07 |
1.23 |
1.09 |
1.06 |
| Leverage Ratio |
|
0.00 |
2.14 |
2.27 |
2.60 |
2.52 |
2.29 |
| Compound Leverage Factor |
|
0.00 |
13.87 |
0.42 |
0.76 |
-1.84 |
-9.00 |
| Debt to Total Capital |
|
0.00% |
51.83% |
57.45% |
63.71% |
53.57% |
57.02% |
| 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% |
51.83% |
57.45% |
63.71% |
53.57% |
57.02% |
| 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% |
48.17% |
42.55% |
36.29% |
46.43% |
42.98% |
| Debt to EBITDA |
|
0.00 |
65.08 |
-4.79 |
-4.46 |
-8.55 |
-31.79 |
| Net Debt to EBITDA |
|
0.00 |
56.84 |
-4.29 |
-3.20 |
-6.86 |
-28.58 |
| Long-Term Debt to EBITDA |
|
0.00 |
65.08 |
-4.79 |
-4.46 |
-8.55 |
-31.79 |
| Debt to NOPAT |
|
0.00 |
-19.20 |
-30.85 |
-38.34 |
-18.65 |
-35.53 |
| Net Debt to NOPAT |
|
0.00 |
-16.77 |
-27.62 |
-27.52 |
-14.97 |
-31.95 |
| Long-Term Debt to NOPAT |
|
0.00 |
-19.20 |
-30.85 |
-38.34 |
-18.65 |
-35.53 |
| Altman Z-Score |
|
0.00 |
0.00 |
-0.13 |
-0.24 |
0.02 |
0.07 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
3.14 |
2.61 |
8.64 |
5.48 |
3.85 |
| Quick Ratio |
|
0.00 |
2.67 |
2.20 |
7.62 |
3.04 |
1.52 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-867 |
-103 |
129 |
95 |
-123 |
| Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-48.03 |
-3.86 |
3.51 |
3.13 |
-4.63 |
| Operating Cash Flow to Interest Expense |
|
4.11 |
-8.01 |
-3.77 |
2.88 |
5.02 |
-2.15 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
4.11 |
-8.01 |
-3.77 |
2.88 |
5.02 |
-2.15 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.02 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| 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 |
0.00 |
0.00 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| 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 |
0.00 |
0.00 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
843 |
928 |
783 |
666 |
775 |
| Invested Capital Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.02 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
843 |
85 |
-145 |
-117 |
110 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
778 |
708 |
616 |
674 |
| Market Capitalization |
|
0.00 |
0.00 |
271 |
271 |
296 |
253 |
| Book Value per Share |
|
$0.00 |
$14.04 |
$11.90 |
$9.60 |
$8.63 |
$8.75 |
| Tangible Book Value per Share |
|
$0.00 |
$14.04 |
$11.90 |
$9.60 |
$8.63 |
$8.75 |
| Total Capital |
|
0.00 |
902 |
987 |
954 |
745 |
823 |
| Total Debt |
|
0.00 |
468 |
567 |
608 |
399 |
469 |
| Total Long-Term Debt |
|
0.00 |
468 |
567 |
608 |
399 |
469 |
| Net Debt |
|
0.00 |
408 |
508 |
436 |
320 |
422 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
-18 |
-22 |
-18 |
-11 |
-9.27 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
41 |
38 |
154 |
68 |
38 |
| Net Working Capital (NWC) |
|
0.00 |
41 |
38 |
154 |
68 |
38 |
| Net Nonoperating Expense (NNE) |
|
-65 |
-101 |
1.69 |
24 |
-53 |
-62 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
408 |
508 |
436 |
320 |
422 |
| Total Depreciation and Amortization (D&A) |
|
-2.08 |
-4.60 |
-8.38 |
-0.12 |
-2.76 |
-2.22 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-65.05% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
267.26% |
| Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
267.26% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$1.94 |
$2.07 |
$1.40 |
$1.05 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
32.69M |
35.71M |
39.10M |
40.28M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$1.94 |
$2.07 |
$1.40 |
$1.05 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
35.71M |
39.10M |
40.28M |
| 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 |
70.70M |
37.62M |
40.14M |
40.49M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-12 |
-17 |
-18 |
-16 |
-15 |
-9.24 |
| Normalized NOPAT Margin |
|
-104.57% |
0.00% |
0.00% |
0.00% |
0.00% |
-64.83% |
| Pre Tax Income Margin |
|
316.31% |
0.00% |
0.00% |
0.00% |
0.00% |
345.22% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-2.44 |
0.65 |
-4.11 |
-3.70 |
-1.44 |
-0.47 |
| NOPAT to Interest Expense |
|
-1.08 |
-1.35 |
-0.69 |
-0.43 |
-0.70 |
-0.50 |
| EBIT Less CapEx to Interest Expense |
|
-2.44 |
0.65 |
-4.11 |
-3.70 |
-1.44 |
-0.47 |
| NOPAT Less CapEx to Interest Expense |
|
-1.08 |
-1.35 |
-0.69 |
-0.43 |
-0.70 |
-0.50 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
95.32% |
59.55% |
-247.11% |
-137.92% |
162.55% |
83.88% |
| Augmented Payout Ratio |
|
95.32% |
59.55% |
-247.11% |
-137.92% |
162.55% |
83.88% |