| Growth Metrics |
|
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
74.83% |
78.34% |
3.03% |
6.50% |
| EBITDA Growth |
|
0.00% |
2.29% |
43.83% |
84.72% |
22.56% |
| EBIT Growth |
|
0.00% |
-81.86% |
-1,116.31% |
250.00% |
103.70% |
| NOPAT Growth |
|
0.00% |
204.12% |
-15,415.39% |
161.27% |
29.85% |
| Net Income Growth |
|
0.00% |
-416.45% |
-11.27% |
138.55% |
100.00% |
| EPS Growth |
|
0.00% |
-395.24% |
35.58% |
138.81% |
100.00% |
| Operating Cash Flow Growth |
|
0.00% |
383.79% |
-74.64% |
128.68% |
-6.46% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
97.79% |
706.25% |
149.38% |
| Invested Capital Growth |
|
0.00% |
404.98% |
-26.46% |
8.96% |
-2.92% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| NOPAT Q/Q Growth |
|
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% |
| EPS Q/Q Growth |
|
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% |
| Free Cash Flow Firm Q/Q Growth |
|
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% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
| Gross Margin |
|
21.06% |
18.15% |
19.50% |
20.88% |
22.64% |
| EBITDA Margin |
|
13.02% |
7.62% |
6.15% |
11.02% |
12.68% |
| Operating Margin |
|
5.67% |
0.13% |
4.23% |
7.33% |
12.06% |
| EBIT Margin |
|
3.90% |
0.40% |
-2.30% |
3.36% |
6.42% |
| Profit (Net Income) Margin |
|
-1.92% |
-5.68% |
-3.54% |
1.33% |
2.49% |
| Tax Burden Percent |
|
-33.50% |
126.60% |
-754.55% |
24.62% |
34.78% |
| Interest Burden Percent |
|
147.20% |
-1,108.94% |
-20.37% |
160.49% |
111.52% |
| Effective Tax Rate |
|
102.65% |
0.00% |
281.82% |
37.69% |
53.80% |
| Return on Invested Capital (ROIC) |
|
-0.89% |
0.31% |
-32.53% |
22.51% |
15.73% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.53% |
10.86% |
-50.37% |
36.45% |
65.08% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-0.47% |
-7.09% |
24.96% |
-19.46% |
-9.75% |
| Return on Equity (ROE) |
|
-1.36% |
-6.78% |
-7.56% |
3.04% |
5.98% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-133.57% |
-2.04% |
13.94% |
18.69% |
| Operating Return on Assets (OROA) |
|
1.71% |
0.22% |
-1.77% |
2.82% |
6.02% |
| Return on Assets (ROA) |
|
-0.84% |
-3.07% |
-2.72% |
1.11% |
2.33% |
| Return on Common Equity (ROCE) |
|
-1.36% |
-6.78% |
-7.56% |
3.04% |
5.98% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-1.36% |
-6.54% |
-7.87% |
3.05% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-1.13 |
1.18 |
-180 |
110 |
143 |
| NOPAT Margin |
|
-0.15% |
0.09% |
-7.68% |
4.57% |
5.57% |
| Net Nonoperating Expense Percent (NNEP) |
|
-1.43% |
-10.56% |
17.84% |
-13.94% |
-49.35% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
-9.12% |
6.28% |
8.55% |
| Cost of Revenue to Revenue |
|
78.94% |
81.85% |
80.50% |
79.12% |
77.36% |
| SG&A Expenses to Revenue |
|
15.41% |
16.94% |
12.51% |
13.55% |
10.58% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
15.39% |
18.02% |
15.28% |
13.55% |
10.58% |
| Earnings before Interest and Taxes (EBIT) |
|
29 |
5.31 |
-54 |
81 |
165 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
98 |
100 |
144 |
266 |
326 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.54 |
1.18 |
1.75 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
1.01 |
2.09 |
3.02 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.24 |
0.51 |
0.75 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
38.54 |
30.41 |
| Dividend Yield |
|
0.00% |
0.40% |
2.71% |
0.89% |
0.89% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
2.59% |
3.29% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
2.95 |
3.62 |
2.69 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.59 |
0.77 |
0.94 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
9.61 |
6.95 |
7.41 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
22.83 |
14.64 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
16.77 |
16.87 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
10.17 |
5.95 |
8.78 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
27.08 |
14.19 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.24 |
0.90 |
0.87 |
0.67 |
0.53 |
| Long-Term Debt to Equity |
|
0.24 |
0.88 |
0.83 |
0.67 |
0.53 |
| Financial Leverage |
|
-0.88 |
-0.65 |
-0.50 |
-0.53 |
-0.15 |
| Leverage Ratio |
|
1.62 |
2.21 |
2.78 |
2.73 |
2.56 |
| Compound Leverage Factor |
|
2.38 |
-24.51 |
-0.57 |
4.39 |
2.86 |
| Debt to Total Capital |
|
19.67% |
47.40% |
46.58% |
40.30% |
34.75% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.92% |
2.03% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
19.67% |
46.48% |
44.55% |
40.30% |
34.75% |
| Preferred Equity to Total Capital |
|
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% |
| Common Equity to Total Capital |
|
80.33% |
52.60% |
53.42% |
59.70% |
65.25% |
| Debt to EBITDA |
|
2.65 |
10.26 |
6.38 |
2.66 |
1.79 |
| Net Debt to EBITDA |
|
1.27 |
8.38 |
5.65 |
2.32 |
1.53 |
| Long-Term Debt to EBITDA |
|
2.65 |
10.06 |
6.10 |
2.66 |
1.79 |
| Debt to NOPAT |
|
-229.80 |
874.20 |
-5.11 |
6.42 |
4.06 |
| Net Debt to NOPAT |
|
-109.81 |
714.06 |
-4.52 |
5.59 |
3.49 |
| Long-Term Debt to NOPAT |
|
-229.80 |
857.17 |
-4.88 |
6.42 |
4.06 |
| Altman Z-Score |
|
0.00 |
0.00 |
1.03 |
1.48 |
1.99 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
| Current Ratio |
|
2.00 |
1.28 |
1.25 |
1.14 |
1.13 |
| Quick Ratio |
|
1.36 |
0.68 |
0.63 |
0.59 |
0.55 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-510 |
-11 |
68 |
170 |
| Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.44 |
0.54 |
0.77 |
0.84 |
0.94 |
| Accounts Receivable Turnover |
|
4.52 |
5.22 |
6.38 |
6.07 |
6.92 |
| Inventory Turnover |
|
4.39 |
5.27 |
6.65 |
6.92 |
7.39 |
| Fixed Asset Turnover |
|
9.96 |
13.96 |
21.59 |
24.14 |
25.97 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
|
80.67 |
69.87 |
57.25 |
60.18 |
52.74 |
| Days Inventory Outstanding (DIO) |
|
83.16 |
69.26 |
54.87 |
52.74 |
49.36 |
| Days Payable Outstanding (DPO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Cash Conversion Cycle (CCC) |
|
163.83 |
139.12 |
112.12 |
112.92 |
102.11 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
| Invested Capital |
|
126 |
638 |
469 |
511 |
897 |
| Invested Capital Turnover |
|
5.95 |
3.44 |
4.23 |
4.93 |
2.82 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
511 |
-169 |
42 |
-27 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
1,384 |
1,849 |
2,416 |
| Market Capitalization |
|
0.00 |
0.00 |
571 |
1,233 |
1,916 |
| Book Value per Share |
|
$11.81 |
$11.75 |
$8.52 |
$8.46 |
$8.80 |
| Tangible Book Value per Share |
|
$11.73 |
$5.83 |
$4.57 |
$4.76 |
$5.11 |
| Total Capital |
|
1,319 |
2,168 |
1,973 |
1,757 |
1,675 |
| Total Debt |
|
259 |
1,027 |
919 |
708 |
582 |
| Total Long-Term Debt |
|
259 |
1,007 |
879 |
708 |
582 |
| Net Debt |
|
124 |
839 |
813 |
616 |
500 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
142 |
64 |
149 |
38 |
31 |
| Debt-free Net Working Capital (DFNWC) |
|
277 |
253 |
255 |
130 |
113 |
| Net Working Capital (NWC) |
|
277 |
232 |
215 |
130 |
113 |
| Net Nonoperating Expense (NNE) |
|
13 |
76 |
-97 |
78 |
79 |
| Net Nonoperating Obligations (NNO) |
|
-933 |
-502 |
-585 |
-538 |
-196 |
| Total Depreciation and Amortization (D&A) |
|
69 |
95 |
198 |
185 |
161 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
18.88% |
4.89% |
6.36% |
1.57% |
1.21% |
| Debt-free Net Working Capital to Revenue |
|
36.90% |
19.22% |
10.88% |
5.39% |
4.40% |
| Net Working Capital to Revenue |
|
36.90% |
17.70% |
9.18% |
5.39% |
4.40% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
($1.04) |
$0.00 |
$0.26 |
$0.52 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
97.05M |
123.83M |
124.02M |
122.87M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
($1.04) |
($0.90) |
$0.26 |
$0.52 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
97.05M |
123.83M |
124.16M |
123.06M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
123.74M |
123.96M |
124.14M |
121.80M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
30 |
1.18 |
115 |
110 |
217 |
| Normalized NOPAT Margin |
|
3.96% |
0.09% |
4.90% |
4.57% |
8.44% |
| Pre Tax Income Margin |
|
5.74% |
-4.48% |
0.47% |
5.39% |
7.16% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |