| DEI Shares Outstanding |
|
0.00 |
0.00 |
82,616,937.00 |
83,102,730.00 |
83,287,639.00 |
83,435,513.00 |
- |
78,126,796.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
0.00 |
82,616,937.00 |
83,102,730.00 |
83,287,639.00 |
83,435,513.00 |
- |
78,126,796.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
0.00 |
-0.13 |
1.46 |
-1.39 |
-1.63 |
- |
-2.03 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
0.00% |
622.49% |
-100.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Growth |
|
0.00% |
-54.24% |
24.54% |
1,356.98% |
-198.16% |
-31.90% |
-14.04% |
9.27% |
| EBIT Growth |
|
0.00% |
-54.14% |
24.49% |
1,354.55% |
-194.42% |
-25.65% |
-17.54% |
6.25% |
| NOPAT Growth |
|
0.00% |
-54.14% |
24.49% |
1,667.20% |
-175.58% |
-25.65% |
-17.54% |
6.25% |
| Net Income Growth |
|
0.00% |
-54.83% |
22.00% |
1,207.06% |
-195.64% |
-17.30% |
-23.85% |
5.96% |
| EPS Growth |
|
0.00% |
-54.44% |
63.31% |
368.63% |
-201.46% |
-17.27% |
-22.70% |
3.00% |
| Operating Cash Flow Growth |
|
0.00% |
-62.23% |
2,412.99% |
-129.32% |
-39.05% |
29.42% |
-58.67% |
2.56% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
3,707.44% |
-143.43% |
-9.92% |
29.71% |
-44.82% |
18.33% |
| Invested Capital Growth |
|
0.00% |
0.00% |
-14,173.65% |
82.04% |
88.70% |
-273.37% |
30.81% |
-66.49% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
69.07% |
-100.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
265.48% |
-582.97% |
-4.68% |
4.30% |
-8.17% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
265.67% |
-529.33% |
-4.24% |
3.76% |
-9.64% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
219.76% |
-403.79% |
-4.24% |
3.76% |
-9.64% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
390.37% |
-425.09% |
-3.61% |
3.23% |
-7.70% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-48.11% |
-486.11% |
-3.82% |
2.91% |
-9.60% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
1,253.26% |
-128.35% |
30.81% |
-0.34% |
-6.75% |
1.62% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
38.31% |
0.50% |
-9.79% |
8.06% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
78.97% |
-243.23% |
-71.05% |
34.74% |
-95.11% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
0.00% |
0.00% |
100.00% |
100.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Margin |
|
0.00% |
0.00% |
-22.64% |
39.39% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Margin |
|
0.00% |
0.00% |
-22.68% |
39.38% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Margin |
|
0.00% |
0.00% |
-22.68% |
39.38% |
0.00% |
0.00% |
0.00% |
0.00% |
| Profit (Net Income) Margin |
|
0.00% |
0.00% |
-22.51% |
34.49% |
0.00% |
0.00% |
0.00% |
0.00% |
| Tax Burden Percent |
|
100.00% |
100.00% |
100.00% |
87.45% |
97.00% |
100.75% |
100.55% |
96.25% |
| Interest Burden Percent |
|
95.64% |
96.07% |
99.25% |
100.15% |
91.47% |
82.20% |
86.79% |
90.95% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
12.56% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Equity (ROE) |
|
0.00% |
-71.81% |
-3.86% |
19.27% |
-17.16% |
-22.74% |
-33.88% |
-44.34% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
-2.49% |
16.91% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Assets (ROA) |
|
0.00% |
0.00% |
-2.47% |
14.81% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Common Equity (ROCE) |
|
0.00% |
182.15% |
-3.39% |
19.27% |
-17.16% |
-22.74% |
-33.88% |
-44.34% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
28.31% |
-2.00% |
17.07% |
-18.09% |
-24.49% |
-38.37% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-6.63 |
-10 |
-7.72 |
121 |
-91 |
-115 |
-135 |
-127 |
| NOPAT Margin |
|
0.00% |
0.00% |
-15.88% |
34.44% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
-35.16% |
-0.74% |
0.02% |
-3.47% |
-3.44% |
-6.45% |
-8.39% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
-20.70% |
-30.78% |
-45.97% |
| Cost of Revenue to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
|
0.00% |
0.00% |
44.50% |
13.03% |
0.00% |
0.00% |
0.00% |
0.00% |
| R&D to Revenue |
|
0.00% |
0.00% |
78.18% |
47.59% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
0.00% |
0.00% |
122.68% |
60.62% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings before Interest and Taxes (EBIT) |
|
-9.48 |
-15 |
-11 |
138 |
-131 |
-164 |
-193 |
-181 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-9.46 |
-15 |
-11 |
138 |
-136 |
-179 |
-204 |
-185 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
6.30 |
1.05 |
0.63 |
0.46 |
0.64 |
1.01 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
6.30 |
1.05 |
0.63 |
0.46 |
0.64 |
1.01 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
70.98 |
2.11 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
6.13 |
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% |
16.31% |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
53.49 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
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 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
8.77 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
8.90 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
0.00 |
-1.11 |
-1.54 |
-1.28 |
-1.04 |
-1.02 |
-1.04 |
-1.06 |
| Leverage Ratio |
|
0.00 |
1.13 |
1.56 |
1.30 |
1.07 |
1.06 |
1.07 |
1.09 |
| Compound Leverage Factor |
|
0.00 |
1.09 |
1.55 |
1.30 |
0.97 |
0.87 |
0.93 |
0.99 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| 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% |
353.65% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
0.00% |
-253.65% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
0.00 |
66.58 |
7.23 |
9.35 |
9.58 |
3.59 |
5.26 |
1.02 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
353.65% |
12.18% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
9.00 |
2.73 |
13.58 |
35.77 |
18.24 |
24.85 |
7.82 |
| Quick Ratio |
|
0.00 |
8.90 |
2.71 |
13.44 |
35.00 |
17.86 |
24.44 |
7.59 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-8.11 |
292 |
-127 |
-140 |
-98 |
-142 |
-116 |
| Operating Cash Flow to CapEx |
|
-65,900.00% |
-641,450.00% |
1,141,284.62% |
-2,175,125.00% |
-6,226.56% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
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 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.00 |
0.11 |
0.43 |
0.00 |
0.00 |
0.00 |
0.00 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
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 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
1,092.88 |
9,897.66 |
0.00 |
0.00 |
0.00 |
0.00 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
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 |
0.00 |
0.00 |
| 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 |
0.00 |
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 |
0.00 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
-2.12 |
-302 |
-54 |
-6.14 |
-23 |
-16 |
-26 |
| Invested Capital Turnover |
|
0.00 |
0.00 |
-0.32 |
-1.97 |
0.00 |
0.00 |
0.00 |
0.00 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
-2.12 |
-300 |
248 |
48 |
-17 |
7.06 |
-11 |
| Enterprise Value (EV) |
|
0.00 |
347 |
2,602 |
-21 |
-246 |
-324 |
-172 |
-23 |
| Market Capitalization |
|
300 |
300 |
3,452 |
743 |
401 |
254 |
283 |
279 |
| Book Value per Share |
|
$0.00 |
($4.91) |
$6.63 |
$8.54 |
$7.69 |
$6.65 |
$5.20 |
$3.53 |
| Tangible Book Value per Share |
|
$0.00 |
($4.91) |
$6.63 |
$8.54 |
$7.69 |
$6.65 |
$5.20 |
$3.53 |
| Total Capital |
|
0.00 |
20 |
548 |
710 |
641 |
555 |
439 |
275 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
0.00 |
-22 |
-850 |
-764 |
-647 |
-578 |
-455 |
-302 |
| Capital Expenditures (CapEx) |
|
0.01 |
0.00 |
0.03 |
0.00 |
1.94 |
0.00 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
-2.19 |
-302 |
-49 |
-4.27 |
-20 |
-11 |
-31 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
19 |
548 |
716 |
642 |
558 |
444 |
271 |
| Net Working Capital (NWC) |
|
0.00 |
19 |
548 |
716 |
642 |
558 |
444 |
271 |
| Net Nonoperating Expense (NNE) |
|
2.43 |
3.81 |
3.23 |
-0.19 |
24 |
21 |
33 |
32 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
-22 |
-850 |
-764 |
-647 |
-578 |
-455 |
-302 |
| Total Depreciation and Amortization (D&A) |
|
0.02 |
0.02 |
0.02 |
0.03 |
-5.21 |
-15 |
-11 |
-4.53 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
-621.87% |
-13.90% |
0.00% |
0.00% |
0.00% |
0.00% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
1,126.15% |
203.64% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Working Capital to Revenue |
|
0.00% |
0.00% |
1,126.15% |
203.64% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
($0.51) |
$1.46 |
($1.39) |
($1.63) |
($2.00) |
($1.94) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
82.74M |
82.82M |
83.25M |
83.39M |
84.26M |
81.50M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($0.51) |
$1.37 |
($1.39) |
($1.63) |
($2.00) |
($1.94) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
82.74M |
88.25M |
83.25M |
83.39M |
84.26M |
81.50M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($0.51) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
21.59M |
83.23M |
83.34M |
84.16M |
85.53M |
79.67M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-6.63 |
-10 |
-7.72 |
121 |
-91 |
-115 |
-135 |
-127 |
| Normalized NOPAT Margin |
|
0.00% |
0.00% |
-15.88% |
34.44% |
0.00% |
0.00% |
0.00% |
0.00% |
| Pre Tax Income Margin |
|
0.00% |
0.00% |
-22.51% |
39.44% |
0.00% |
0.00% |
0.00% |
0.00% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
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 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
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% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-16.12% |