| DEI Shares Outstanding |
0.00 |
0.00 |
0.00 |
123,455,000.00 |
| DEI Adjusted Shares Outstanding |
0.00 |
0.00 |
0.00 |
123,455,000.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
0.00 |
0.00 |
0.00 |
0.03 |
| Growth Metrics |
- |
- |
- |
- |
| Revenue Growth |
0.00% |
0.00% |
37.24% |
105.27% |
| EBITDA Growth |
0.00% |
0.00% |
24.30% |
162.95% |
| EBIT Growth |
0.00% |
0.00% |
24.30% |
92.89% |
| NOPAT Growth |
0.00% |
0.00% |
40.96% |
82.53% |
| Net Income Growth |
0.00% |
0.00% |
23.72% |
456.46% |
| EPS Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Growth |
0.00% |
0.00% |
0.00% |
120.08% |
| 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% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| NOPAT Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Income Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| EPS Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
0.00% |
-40.14% |
0.00% |
7.85% |
| Free Cash Flow Firm Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| Invested Capital Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| Profitability Metrics |
- |
- |
- |
- |
| Gross Margin |
-1.95% |
35.67% |
28.39% |
23.98% |
| EBITDA Margin |
21.25% |
39.23% |
19.25% |
50.25% |
| Operating Margin |
20.98% |
16.05% |
19.22% |
15.15% |
| EBIT Margin |
21.25% |
16.19% |
19.25% |
15.21% |
| Profit (Net Income) Margin |
3.68% |
1.75% |
3.32% |
4.74% |
| Tax Burden Percent |
96.67% |
95.59% |
93.14% |
90.02% |
| Interest Burden Percent |
17.91% |
11.30% |
18.50% |
34.60% |
| Effective Tax Rate |
3.33% |
4.41% |
-8.34% |
9.98% |
| Return on Invested Capital (ROIC) |
0.00% |
0.00% |
0.00% |
5.26% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
0.00% |
0.00% |
2.73% |
| Return on Net Nonoperating Assets (RNNOA) |
0.00% |
0.00% |
0.00% |
2.09% |
| Return on Equity (ROE) |
0.00% |
0.00% |
0.00% |
7.34% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
0.00% |
0.00% |
0.00% |
2.55% |
| Return on Assets (ROA) |
0.00% |
0.00% |
0.00% |
0.79% |
| Return on Common Equity (ROCE) |
0.00% |
0.00% |
0.00% |
2.61% |
| Return on Equity Simple (ROE_SIMPLE) |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
18 |
15 |
0.00 |
27 |
| NOPAT Margin |
20.28% |
15.34% |
20.83% |
13.64% |
| Net Nonoperating Expense Percent (NNEP) |
0.00% |
0.00% |
3.15% |
2.53% |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
- |
0.00% |
0.83% |
| Cost of Revenue to Revenue |
101.95% |
64.33% |
71.61% |
76.02% |
| SG&A Expenses to Revenue |
7.70% |
6.73% |
7.31% |
8.36% |
| R&D to Revenue |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
9.02% |
19.62% |
9.17% |
8.82% |
| Earnings before Interest and Taxes (EBIT) |
19 |
16 |
0.00 |
31 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
19 |
38 |
0.00 |
101 |
| Valuation Ratios |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
0.00 |
0.00 |
1.80 |
5.04 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
0.00 |
0.00 |
0.00 |
5.26 |
| Price to Earnings (P/E) |
0.00 |
0.00 |
0.00 |
0.00 |
| Dividend Yield |
0.00% |
0.00% |
0.00% |
0.19% |
| Earnings Yield |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
0.00 |
0.00 |
1.15 |
1.81 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
0.00 |
0.00 |
9.41 |
| Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
0.00 |
0.00 |
20.47 |
| Enterprise Value to EBIT (EV/EBIT) |
0.00 |
0.00 |
0.00 |
62.91 |
| Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
0.00 |
0.00 |
62.47 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
0.00 |
0.00 |
27.95 |
| 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 |
0.92 |
0.79 |
| Long-Term Debt to Equity |
0.00 |
0.00 |
0.90 |
0.79 |
| Financial Leverage |
0.00 |
0.00 |
0.74 |
0.77 |
| Leverage Ratio |
0.00 |
0.00 |
2.12 |
2.03 |
| Compound Leverage Factor |
0.00 |
0.00 |
0.39 |
0.70 |
| Debt to Total Capital |
0.00% |
0.00% |
47.98% |
44.25% |
| Short-Term Debt to Total Capital |
0.00% |
0.00% |
0.93% |
0.27% |
| Long-Term Debt to Total Capital |
0.00% |
0.00% |
47.05% |
43.97% |
| Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
0.00% |
0.00% |
35.03% |
35.94% |
| Common Equity to Total Capital |
0.00% |
0.00% |
17.00% |
19.81% |
| Debt to EBITDA |
0.00 |
0.00 |
0.00 |
5.07 |
| Net Debt to EBITDA |
0.00 |
0.00 |
0.00 |
4.90 |
| Long-Term Debt to EBITDA |
0.00 |
0.00 |
0.00 |
5.04 |
| Debt to NOPAT |
0.00 |
0.00 |
0.00 |
15.49 |
| Net Debt to NOPAT |
0.00 |
0.00 |
0.00 |
14.95 |
| Long-Term Debt to NOPAT |
0.00 |
0.00 |
0.00 |
15.39 |
| Altman Z-Score |
0.00 |
0.00 |
0.00 |
1.25 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
64.47% |
| Liquidity Ratios |
- |
- |
- |
- |
| Current Ratio |
0.00 |
0.00 |
3.36 |
1.30 |
| Quick Ratio |
0.00 |
0.00 |
3.26 |
1.24 |
| Cash Flow Metrics |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
0.00 |
-3,229 |
-3,236 |
| Operating Cash Flow to CapEx |
0.00% |
165.81% |
0.00% |
86.70% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
0.00 |
-165.67 |
-161.88 |
| Operating Cash Flow to Interest Expense |
0.00 |
0.00 |
0.00 |
4.76 |
| Operating Cash Flow Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
-0.73 |
| Efficiency Ratios |
- |
- |
- |
- |
| Asset Turnover |
0.00 |
0.00 |
0.00 |
0.17 |
| Accounts Receivable Turnover |
0.00 |
0.00 |
0.00 |
3.20 |
| Inventory Turnover |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
0.00 |
0.00 |
0.00 |
0.27 |
| Accounts Payable Turnover |
0.00 |
0.00 |
0.00 |
7.76 |
| Days Sales Outstanding (DSO) |
0.00 |
0.00 |
0.00 |
114.00 |
| Days Inventory Outstanding (DIO) |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
0.00 |
0.00 |
0.00 |
47.06 |
| Cash Conversion Cycle (CCC) |
0.00 |
0.00 |
0.00 |
66.94 |
| Capital & Investment Metrics |
- |
- |
- |
- |
| Invested Capital |
0.00 |
0.00 |
3,229 |
3,264 |
| Invested Capital Turnover |
0.00 |
0.00 |
0.00 |
0.39 |
| Increase / (Decrease) in Invested Capital |
0.00 |
0.00 |
3,229 |
3,264 |
| Enterprise Value (EV) |
0.00 |
0.00 |
3,712 |
5,914 |
| Market Capitalization |
634 |
634 |
1,091 |
3,307 |
| Book Value per Share |
$0.00 |
$0.00 |
$4.92 |
$5.32 |
| Tangible Book Value per Share |
$0.00 |
$0.00 |
($3.34) |
($2.50) |
| Total Capital |
0.00 |
0.00 |
3,576 |
3,314 |
| Total Debt |
0.00 |
0.00 |
1,716 |
1,466 |
| Total Long-Term Debt |
0.00 |
0.00 |
1,682 |
1,457 |
| Net Debt |
0.00 |
0.00 |
1,369 |
1,416 |
| Capital Expenditures (CapEx) |
0.00 |
26 |
0.00 |
110 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
0.00 |
0.00 |
77 |
18 |
| Debt-free Net Working Capital (DFNWC) |
0.00 |
0.00 |
423 |
69 |
| Net Working Capital (NWC) |
0.00 |
0.00 |
390 |
60 |
| Net Nonoperating Expense (NNE) |
15 |
13 |
0.00 |
18 |
| Net Nonoperating Obligations (NNO) |
0.00 |
0.00 |
1,369 |
1,416 |
| Total Depreciation and Amortization (D&A) |
0.00 |
23 |
0.00 |
70 |
| Debt-free, Cash-free Net Working Capital to Revenue |
0.00% |
0.00% |
0.00% |
2.89% |
| Debt-free Net Working Capital to Revenue |
0.00% |
0.00% |
0.00% |
10.95% |
| Net Working Capital to Revenue |
0.00% |
0.00% |
0.00% |
9.50% |
| Earnings Adjustments |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
$0.08 |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
0.00 |
0.00 |
43.89M |
| Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
$0.08 |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
0.00 |
0.00 |
123.46M |
| 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 |
123.46M |
123.46M |
| Normalized Net Operating Profit after Tax (NOPAT) |
18 |
26 |
0.00 |
27 |
| Normalized NOPAT Margin |
20.38% |
26.68% |
13.54% |
13.61% |
| Pre Tax Income Margin |
3.81% |
1.83% |
3.56% |
5.26% |
| Debt Service Ratios |
- |
- |
- |
- |
| EBIT to Interest Expense |
1.22 |
0.00 |
1.23 |
1.53 |
| NOPAT to Interest Expense |
1.16 |
0.00 |
1.33 |
1.37 |
| EBIT Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
-3.96 |
| NOPAT Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
-4.12 |
| Payout Ratios |
- |
- |
- |
- |
| Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
79.51% |
| Augmented Payout Ratio |
0.00% |
0.00% |
0.00% |
190.82% |