| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
104,933,802.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
104,933,802.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
-6.85 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
3.72% |
113.19% |
-32.63% |
0.51% |
-26.33% |
| EBITDA Growth |
|
0.00% |
58.87% |
2,443.59% |
-75.01% |
-29.24% |
-443.19% |
| EBIT Growth |
|
0.00% |
58.87% |
2,443.59% |
-75.01% |
-59.47% |
-927.04% |
| NOPAT Growth |
|
0.00% |
169.99% |
1,672.20% |
-79.66% |
-47.38% |
-854.71% |
| Net Income Growth |
|
0.00% |
51.08% |
1,233.13% |
-67.88% |
-64.80% |
-1,024.47% |
| EPS Growth |
|
0.00% |
56.91% |
831.13% |
-83.69% |
-59.11% |
-1,378.03% |
| Operating Cash Flow Growth |
|
0.00% |
-210.38% |
2,334.07% |
-113.68% |
191.14% |
-125.78% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
248.50% |
-124.39% |
-17.27% |
-15.96% |
| Invested Capital Growth |
|
0.00% |
0.00% |
-1.97% |
62.17% |
33.78% |
-29.95% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| NOPAT Q/Q Growth |
|
0.00% |
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% |
0.00% |
| EPS Q/Q Growth |
|
0.00% |
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% |
0.00% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
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% |
0.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
-4.09% |
8.76% |
39.78% |
14.03% |
10.10% |
-31.87% |
| EBITDA Margin |
|
-8.46% |
-3.35% |
36.87% |
13.68% |
9.63% |
-44.86% |
| Operating Margin |
|
-7.00% |
4.72% |
37.07% |
10.46% |
5.98% |
-63.59% |
| EBIT Margin |
|
-8.46% |
-3.35% |
36.87% |
13.68% |
5.52% |
-61.92% |
| Profit (Net Income) Margin |
|
-8.99% |
-4.24% |
22.54% |
10.74% |
3.76% |
-47.22% |
| Tax Burden Percent |
|
97.61% |
100.00% |
74.16% |
79.37% |
72.60% |
75.72% |
| Interest Burden Percent |
|
108.88% |
126.41% |
82.42% |
98.97% |
93.97% |
100.71% |
| Effective Tax Rate |
|
0.00% |
0.00% |
25.84% |
20.63% |
27.40% |
0.00% |
| Return on Invested Capital (ROIC) |
|
0.00% |
15.26% |
136.54% |
21.39% |
7.79% |
-60.38% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
-47.08% |
227.06% |
8.44% |
-6.32% |
-70.32% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
-59.57% |
-48.55% |
-2.76% |
-0.50% |
-41.36% |
| Return on Equity (ROE) |
|
0.00% |
-44.31% |
87.99% |
18.63% |
7.28% |
-101.75% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-184.74% |
138.53% |
-26.03% |
-21.11% |
-25.16% |
| Operating Return on Assets (OROA) |
|
0.00% |
-3.87% |
66.21% |
14.14% |
5.65% |
-50.16% |
| Return on Assets (ROA) |
|
0.00% |
-4.90% |
40.47% |
11.11% |
3.86% |
-38.25% |
| Return on Common Equity (ROCE) |
|
0.00% |
-44.31% |
87.99% |
18.76% |
7.34% |
-101.75% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
-22.15% |
53.35% |
20.12% |
7.38% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-68 |
47 |
838 |
170 |
90 |
-677 |
| NOPAT Margin |
|
-4.90% |
3.31% |
27.49% |
8.30% |
4.34% |
-44.51% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
62.34% |
-90.52% |
12.95% |
14.11% |
9.93% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
5.94% |
-69.02% |
| Cost of Revenue to Revenue |
|
104.09% |
91.24% |
60.22% |
85.97% |
89.90% |
131.87% |
| SG&A Expenses to Revenue |
|
2.91% |
4.03% |
2.71% |
3.57% |
4.11% |
5.38% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
2.91% |
4.03% |
2.71% |
3.57% |
4.11% |
31.71% |
| Earnings before Interest and Taxes (EBIT) |
|
-117 |
-48 |
1,124 |
281 |
114 |
-942 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-117 |
-48 |
1,124 |
281 |
199 |
-682 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
1.05 |
0.82 |
1.20 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
1.05 |
0.82 |
1.20 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.56 |
0.42 |
0.28 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
5.21 |
11.13 |
0.00 |
| Dividend Yield |
|
0.00% |
0.00% |
0.47% |
2.57% |
2.40% |
6.10% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
19.18% |
8.99% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
1.07 |
0.86 |
1.08 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.51 |
0.55 |
0.65 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
3.76 |
5.71 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
3.76 |
9.97 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
6.19 |
12.66 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
5.21 |
0.00 |
| 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 |
1.83 |
0.06 |
0.08 |
0.43 |
1.73 |
| Long-Term Debt to Equity |
|
0.00 |
1.83 |
0.05 |
0.08 |
0.42 |
1.71 |
| Financial Leverage |
|
0.00 |
1.27 |
-0.21 |
-0.33 |
0.08 |
0.59 |
| Leverage Ratio |
|
0.00 |
4.52 |
2.17 |
1.68 |
1.89 |
2.66 |
| Compound Leverage Factor |
|
0.00 |
5.72 |
1.79 |
1.66 |
1.77 |
2.68 |
| Debt to Total Capital |
|
0.00% |
64.69% |
5.60% |
7.72% |
30.24% |
63.42% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.59% |
0.63% |
1.15% |
1.04% |
| Long-Term Debt to Total Capital |
|
0.00% |
64.69% |
5.01% |
7.09% |
29.09% |
62.38% |
| 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% |
35.31% |
94.40% |
93.63% |
69.76% |
36.58% |
| Debt to EBITDA |
|
0.00 |
-10.46 |
0.07 |
0.32 |
2.30 |
-0.91 |
| Net Debt to EBITDA |
|
0.00 |
-10.04 |
-0.59 |
-0.34 |
1.36 |
-0.83 |
| Long-Term Debt to EBITDA |
|
0.00 |
-10.46 |
0.06 |
0.30 |
2.21 |
-0.90 |
| Debt to NOPAT |
|
0.00 |
10.60 |
0.09 |
0.53 |
5.09 |
-0.92 |
| Net Debt to NOPAT |
|
0.00 |
10.18 |
-0.79 |
-0.56 |
3.02 |
-0.84 |
| Long-Term Debt to NOPAT |
|
0.00 |
10.60 |
0.08 |
0.49 |
4.90 |
-0.90 |
| Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
3.20 |
2.01 |
-0.94 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
-0.67% |
-0.74% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-573 |
851 |
-207 |
-243 |
-282 |
| Operating Cash Flow to CapEx |
|
88.70% |
-136.82% |
1,311.61% |
-87.09% |
60.17% |
-23.53% |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
1.16 |
1.80 |
1.03 |
1.03 |
0.81 |
| Accounts Receivable Turnover |
|
0.00 |
6.54 |
11.27 |
7.64 |
11.06 |
10.19 |
| Inventory Turnover |
|
0.00 |
3.94 |
5.13 |
3.84 |
3.24 |
3.91 |
| Fixed Asset Turnover |
|
0.00 |
2.56 |
5.18 |
2.89 |
2.11 |
1.60 |
| Accounts Payable Turnover |
|
0.00 |
10.65 |
11.05 |
9.78 |
9.96 |
10.83 |
| Days Sales Outstanding (DSO) |
|
0.00 |
55.84 |
32.39 |
47.76 |
33.00 |
35.83 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
92.56 |
71.11 |
94.95 |
112.56 |
93.32 |
| Days Payable Outstanding (DPO) |
|
0.00 |
34.28 |
33.03 |
37.31 |
36.66 |
33.69 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
114.12 |
70.46 |
105.40 |
108.90 |
95.46 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
620 |
608 |
986 |
1,319 |
924 |
| Invested Capital Turnover |
|
0.00 |
4.61 |
4.97 |
2.58 |
1.79 |
1.36 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
620 |
-12 |
378 |
333 |
-395 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
1,055 |
1,136 |
995 |
| Market Capitalization |
|
0.00 |
0.00 |
0.00 |
1,151 |
864 |
430 |
| Book Value per Share |
|
$0.00 |
$0.00 |
$8.71 |
$7.41 |
$10.17 |
$3.42 |
| Tangible Book Value per Share |
|
$0.00 |
$0.00 |
$8.70 |
$7.41 |
$10.16 |
$3.42 |
| Total Capital |
|
0.00 |
775 |
1,364 |
1,172 |
1,510 |
981 |
| Total Debt |
|
0.00 |
502 |
76 |
90 |
457 |
622 |
| Total Long-Term Debt |
|
0.00 |
502 |
68 |
83 |
439 |
612 |
| Net Debt |
|
0.00 |
482 |
-660 |
-95 |
271 |
566 |
| Capital Expenditures (CapEx) |
|
80 |
57 |
133 |
274 |
362 |
239 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
468 |
515 |
578 |
606 |
556 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
488 |
1,251 |
764 |
792 |
613 |
| Net Working Capital (NWC) |
|
0.00 |
488 |
1,243 |
756 |
774 |
603 |
| Net Nonoperating Expense (NNE) |
|
56 |
108 |
151 |
-50 |
12 |
41 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
346 |
-680 |
-95 |
266 |
565 |
| Total Depreciation and Amortization (D&A) |
|
0.00 |
0.00 |
0.00 |
0.00 |
85 |
260 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
147.96M |
103.57M |
104.10M |
104.93M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$7.75 |
$1.71 |
$0.52 |
($6.61) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
147.96M |
103.57M |
104.10M |
104.93M |
| 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 |
147.96M |
103.57M |
104.10M |
104.93M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-68 |
47 |
838 |
170 |
90 |
-397 |
| Normalized NOPAT Margin |
|
-4.90% |
3.31% |
27.49% |
8.30% |
4.34% |
-26.08% |
| Pre Tax Income Margin |
|
-9.21% |
-4.24% |
30.39% |
13.54% |
5.18% |
-62.36% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
1.08% |
10.28% |
26.52% |
0.00% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
1.08% |
195.61% |
26.52% |
0.00% |