| DEI Shares Outstanding |
|
0.00 |
56,250,000.00 |
45,000,000.00 |
318,573,566.00 |
- |
- |
- |
326,271,915.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
56,250,000.00 |
45,000,000.00 |
318,573,566.00 |
- |
- |
- |
13,050,877.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
-0.38 |
-3.91 |
0.17 |
- |
- |
- |
-17.45 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
2.09% |
-16.63% |
14.15% |
1.22% |
6.96% |
-8.56% |
-0.66% |
| EBITDA Growth |
|
0.00% |
151.61% |
-31.20% |
55.81% |
-360.84% |
121.16% |
-131.47% |
199.80% |
| EBIT Growth |
|
0.00% |
119.60% |
-74.89% |
327.07% |
-742.84% |
103.18% |
-728.05% |
57.07% |
| NOPAT Growth |
|
0.00% |
119.60% |
-68.64% |
209.61% |
-820.13% |
103.12% |
-733.16% |
57.13% |
| Net Income Growth |
|
0.00% |
98.28% |
-786.16% |
132.87% |
-2,493.27% |
95.62% |
-437.86% |
29.88% |
| EPS Growth |
|
0.00% |
98.24% |
-690.00% |
121.52% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Growth |
|
0.00% |
19.78% |
128.44% |
-63.56% |
-16.89% |
118.22% |
-59.26% |
-33.90% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
106.99% |
-60.12% |
124.29% |
142.68% |
-77.03% |
12.00% |
| Invested Capital Growth |
|
0.00% |
0.00% |
-5.73% |
0.52% |
-30.59% |
-21.23% |
-15.25% |
-13.03% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
5.33% |
-8.37% |
-3.24% |
-10.59% |
1.14% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
46.37% |
-389.78% |
120.55% |
-153.67% |
9.69% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
171.79% |
-843.72% |
103.10% |
-306.49% |
6.20% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
123.96% |
-898.70% |
103.09% |
-300.49% |
6.35% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
146.90% |
-2,001.01% |
95.97% |
-151.88% |
6.68% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
127.87% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-19.59% |
-2.03% |
3.81% |
-34.73% |
98.57% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
16,196.83% |
16.31% |
-72.09% |
11.30% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.64% |
-32.19% |
-15.35% |
-8.51% |
-10.19% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
16.16% |
16.42% |
19.15% |
17.72% |
12.97% |
12.44% |
14.22% |
13.95% |
| EBITDA Margin |
|
-23.32% |
11.79% |
9.73% |
13.28% |
-34.22% |
6.77% |
-2.33% |
2.34% |
| Operating Margin |
|
-29.40% |
5.65% |
2.12% |
6.39% |
-40.97% |
1.19% |
-8.27% |
-3.57% |
| EBIT Margin |
|
-29.40% |
5.65% |
1.70% |
6.36% |
-40.39% |
1.20% |
-8.26% |
-3.57% |
| Profit (Net Income) Margin |
|
-31.05% |
-0.52% |
-5.55% |
1.60% |
-37.77% |
-1.55% |
-9.11% |
-6.43% |
| Tax Burden Percent |
|
87.24% |
107.35% |
97.04% |
63.13% |
87.33% |
50.80% |
73.61% |
85.83% |
| Interest Burden Percent |
|
121.07% |
-8.61% |
-336.30% |
39.79% |
107.09% |
-253.57% |
149.86% |
209.93% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
36.87% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
0.00% |
6.56% |
1.06% |
3.37% |
-28.58% |
1.22% |
-9.47% |
-4.73% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
-5.16% |
-8.45% |
-1.62% |
-47.49% |
-4.93% |
-18.89% |
-16.14% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
-8.93% |
-9.42% |
-1.11% |
-43.69% |
-6.39% |
-25.59% |
-30.23% |
| Return on Equity (ROE) |
|
0.00% |
-2.37% |
-8.36% |
2.26% |
-72.27% |
-5.18% |
-35.06% |
-34.96% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-193.44% |
6.96% |
2.85% |
7.54% |
24.97% |
7.05% |
9.20% |
| Operating Return on Assets (OROA) |
|
0.00% |
3.55% |
0.91% |
3.94% |
-29.11% |
1.17% |
-8.55% |
-4.28% |
| Return on Assets (ROA) |
|
0.00% |
-0.33% |
-2.97% |
0.99% |
-27.23% |
-1.50% |
-9.43% |
-7.72% |
| Return on Common Equity (ROCE) |
|
0.00% |
-2.24% |
-7.98% |
2.17% |
-68.39% |
-4.94% |
-35.08% |
-34.96% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
-1.25% |
-7.23% |
2.32% |
-122.54% |
-5.46% |
-43.38% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-763 |
150 |
47 |
145 |
-1,046 |
33 |
-206 |
-89 |
| NOPAT Margin |
|
-20.58% |
3.95% |
1.49% |
4.03% |
-28.68% |
0.84% |
-5.79% |
-2.50% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
11.72% |
9.51% |
4.99% |
18.91% |
6.15% |
9.42% |
11.41% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
-32.05% |
1.10% |
-8.43% |
-3.97% |
| Cost of Revenue to Revenue |
|
83.84% |
83.58% |
80.85% |
82.28% |
87.03% |
87.56% |
85.78% |
86.05% |
| SG&A Expenses to Revenue |
|
4.11% |
4.63% |
9.71% |
4.67% |
4.81% |
6.42% |
9.10% |
7.79% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
45.55% |
10.78% |
17.02% |
11.33% |
53.94% |
12.89% |
22.50% |
17.52% |
| Earnings before Interest and Taxes (EBIT) |
|
-1,090 |
214 |
54 |
229 |
-1,473 |
47 |
-294 |
-126 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-865 |
446 |
307 |
478 |
-1,248 |
264 |
-83 |
83 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.37 |
0.24 |
1.03 |
0.59 |
1.07 |
1.25 |
0.52 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
|
0.11 |
0.15 |
0.19 |
0.71 |
0.18 |
0.30 |
0.26 |
0.08 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
46.89 |
0.00 |
0.00 |
0.00 |
0.00 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
2.13% |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.78 |
0.57 |
1.02 |
0.85 |
1.14 |
1.09 |
0.85 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.94 |
0.78 |
1.22 |
0.70 |
0.69 |
0.61 |
0.42 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
7.99 |
7.97 |
9.18 |
0.00 |
10.20 |
0.00 |
17.78 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
16.69 |
45.62 |
19.17 |
0.00 |
57.46 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
23.84 |
52.17 |
30.24 |
0.00 |
82.60 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
23.56 |
7.08 |
34.86 |
24.25 |
11.79 |
23.52 |
23.95 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
7.94 |
35.72 |
9.21 |
4.03 |
14.24 |
8.56 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
1.92 |
0.83 |
0.79 |
1.66 |
1.69 |
2.27 |
3.02 |
| Long-Term Debt to Equity |
|
0.00 |
1.90 |
0.81 |
0.79 |
1.65 |
1.67 |
2.25 |
3.00 |
| Financial Leverage |
|
0.00 |
1.73 |
1.11 |
0.69 |
0.92 |
1.30 |
1.35 |
1.87 |
| Leverage Ratio |
|
0.00 |
3.60 |
2.81 |
2.28 |
2.65 |
3.45 |
3.72 |
4.53 |
| Compound Leverage Factor |
|
0.00 |
-0.31 |
-9.47 |
0.91 |
2.84 |
-8.74 |
5.57 |
9.51 |
| Debt to Total Capital |
|
0.00% |
65.71% |
45.38% |
44.17% |
62.36% |
62.77% |
69.42% |
75.13% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.57% |
1.38% |
0.31% |
0.43% |
0.45% |
0.54% |
0.59% |
| Long-Term Debt to Total Capital |
|
0.00% |
65.14% |
44.00% |
43.86% |
61.93% |
62.32% |
68.88% |
74.54% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
1.89% |
2.10% |
2.14% |
3.23% |
-0.04% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
0.00% |
32.40% |
52.51% |
53.69% |
34.41% |
37.27% |
30.58% |
24.87% |
| Debt to EBITDA |
|
0.00 |
7.17 |
6.82 |
4.27 |
-1.63 |
7.05 |
-20.46 |
20.19 |
| Net Debt to EBITDA |
|
0.00 |
6.47 |
5.72 |
3.63 |
-1.42 |
5.73 |
-15.08 |
14.31 |
| Long-Term Debt to EBITDA |
|
0.00 |
7.11 |
6.61 |
4.24 |
-1.62 |
7.00 |
-20.30 |
20.03 |
| Debt to NOPAT |
|
0.00 |
21.39 |
44.62 |
14.07 |
-1.95 |
57.08 |
-8.23 |
-18.91 |
| Net Debt to NOPAT |
|
0.00 |
19.32 |
37.47 |
11.96 |
-1.69 |
46.40 |
-6.07 |
-13.41 |
| Long-Term Debt to NOPAT |
|
0.00 |
21.21 |
43.27 |
13.97 |
-1.93 |
56.67 |
-8.17 |
-18.76 |
| Altman Z-Score |
|
0.00 |
0.74 |
0.53 |
1.10 |
-0.73 |
0.63 |
0.06 |
-0.01 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
5.51% |
4.51% |
3.84% |
5.36% |
4.47% |
-0.07% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
1.84 |
1.56 |
1.71 |
1.93 |
1.87 |
1.98 |
2.25 |
| Quick Ratio |
|
0.00 |
1.68 |
1.35 |
1.49 |
1.65 |
1.44 |
1.76 |
1.93 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-4,409 |
308 |
123 |
276 |
669 |
154 |
172 |
| Operating Cash Flow to CapEx |
|
267.90% |
288.72% |
1,117.20% |
404.14% |
847.75% |
1,104.31% |
1,187.74% |
950.01% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-19.00 |
1.32 |
0.89 |
2.64 |
4.04 |
1.05 |
1.24 |
| Operating Cash Flow to Interest Expense |
|
0.55 |
0.65 |
1.48 |
0.91 |
1.00 |
1.38 |
0.63 |
0.44 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.34 |
0.43 |
1.35 |
0.69 |
0.88 |
1.25 |
0.58 |
0.40 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.63 |
0.54 |
0.62 |
0.72 |
0.97 |
1.04 |
1.20 |
| Accounts Receivable Turnover |
|
0.00 |
5.53 |
5.02 |
5.25 |
4.38 |
5.10 |
5.65 |
5.91 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
0.00 |
33.00 |
32.41 |
50.13 |
54.18 |
57.52 |
43.90 |
33.17 |
| Accounts Payable Turnover |
|
0.00 |
17.63 |
13.61 |
12.54 |
11.78 |
15.72 |
18.46 |
19.00 |
| Days Sales Outstanding (DSO) |
|
0.00 |
65.96 |
72.76 |
69.50 |
83.42 |
71.52 |
64.61 |
61.72 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
0.00 |
20.70 |
26.81 |
29.11 |
30.99 |
23.21 |
19.77 |
19.21 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
45.26 |
45.95 |
40.39 |
52.43 |
48.31 |
44.84 |
42.51 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
4,559 |
4,298 |
4,320 |
2,998 |
2,362 |
2,001 |
1,741 |
| Invested Capital Turnover |
|
0.00 |
1.66 |
0.71 |
0.84 |
1.00 |
1.46 |
1.63 |
1.89 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
4,559 |
-261 |
22 |
-1,322 |
-637 |
-360 |
-261 |
| Enterprise Value (EV) |
|
0.00 |
3,566 |
2,447 |
4,391 |
2,539 |
2,694 |
2,189 |
1,474 |
| Market Capitalization |
|
400 |
585 |
593 |
2,555 |
665 |
1,182 |
937 |
287 |
| Book Value per Share |
|
$0.00 |
$28.05 |
$53.82 |
$7.80 |
$3.52 |
$3.39 |
$2.33 |
$1.70 |
| Tangible Book Value per Share |
|
$0.00 |
($55.81) |
($48.76) |
($6.31) |
($5.20) |
($3.54) |
($3.31) |
($2.69) |
| Total Capital |
|
0.00 |
4,870 |
4,612 |
4,626 |
3,266 |
2,965 |
2,449 |
2,228 |
| Total Debt |
|
0.00 |
3,200 |
2,093 |
2,043 |
2,037 |
1,861 |
1,700 |
1,674 |
| Total Long-Term Debt |
|
0.00 |
3,172 |
2,029 |
2,029 |
2,023 |
1,848 |
1,687 |
1,661 |
| Net Debt |
|
0.00 |
2,889 |
1,757 |
1,737 |
1,769 |
1,513 |
1,253 |
1,187 |
| Capital Expenditures (CapEx) |
|
47 |
52 |
31 |
31 |
12 |
21 |
7.84 |
6.48 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
263 |
169 |
293 |
432 |
347 |
243 |
300 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
462 |
389 |
473 |
570 |
484 |
464 |
553 |
| Net Working Capital (NWC) |
|
0.00 |
434 |
325 |
459 |
556 |
471 |
451 |
540 |
| Net Nonoperating Expense (NNE) |
|
388 |
169 |
222 |
88 |
332 |
93 |
118 |
139 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
2,889 |
1,779 |
1,737 |
1,769 |
1,258 |
1,253 |
1,187 |
| Total Depreciation and Amortization (D&A) |
|
225 |
233 |
253 |
249 |
225 |
217 |
211 |
209 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
6.95% |
5.34% |
8.12% |
11.84% |
8.89% |
6.82% |
8.48% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
12.21% |
12.31% |
13.14% |
15.64% |
12.41% |
13.01% |
15.62% |
| Net Working Capital to Revenue |
|
0.00% |
11.48% |
10.29% |
12.74% |
15.26% |
12.07% |
12.64% |
15.24% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.17 |
($4.33) |
($0.20) |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
318.20M |
318.68M |
323.68M |
321.52M |
12.98M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.17 |
($4.33) |
($0.20) |
$0.00 |
$0.00 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
321.00M |
318.68M |
323.68M |
321.52M |
12.98M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$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 |
318.12M |
322.15M |
320.43M |
321.41M |
13.10M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
99 |
150 |
47 |
145 |
57 |
63 |
-14 |
36 |
| Normalized NOPAT Margin |
|
2.68% |
3.95% |
1.49% |
4.03% |
1.56% |
1.62% |
-0.39% |
1.02% |
| Pre Tax Income Margin |
|
-35.59% |
-0.49% |
-5.72% |
2.53% |
-43.25% |
-3.05% |
-12.37% |
-7.49% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-4.75 |
0.92 |
0.23 |
1.66 |
-14.11 |
0.28 |
-2.01 |
-0.91 |
| NOPAT to Interest Expense |
|
-3.32 |
0.64 |
0.20 |
1.05 |
-10.02 |
0.20 |
-1.41 |
-0.64 |
| EBIT Less CapEx to Interest Expense |
|
-4.95 |
0.69 |
0.10 |
1.43 |
-14.23 |
0.16 |
-2.06 |
-0.96 |
| NOPAT Less CapEx to Interest Expense |
|
-3.53 |
0.42 |
0.07 |
0.83 |
-10.14 |
0.07 |
-1.46 |
-0.68 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
-0.29% |
-3.20% |
0.00% |
22.20% |
-0.02% |
-10.82% |
-10.49% |
-0.38% |