| DEI Shares Outstanding |
|
- |
- |
- |
- |
192,317,656.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
192,317,656.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
0.34 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
-16.51% |
3.25% |
-0.70% |
57.28% |
| EBITDA Growth |
|
0.00% |
-99.16% |
1,381.91% |
-2,218.43% |
168.22% |
| EBIT Growth |
|
0.00% |
-148.58% |
21.30% |
-1,080.27% |
147.86% |
| NOPAT Growth |
|
0.00% |
-154.88% |
21.30% |
-84.64% |
135.85% |
| Net Income Growth |
|
0.00% |
-173.04% |
6.15% |
-957.52% |
110.95% |
| EPS Growth |
|
0.00% |
-174.67% |
8.93% |
0.00% |
67.20% |
| Operating Cash Flow Growth |
|
0.00% |
-86.30% |
-131.61% |
-4,185.15% |
-152.30% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-430.30% |
458.24% |
-727.84% |
| Invested Capital Growth |
|
0.00% |
0.00% |
165.19% |
-932.12% |
139.99% |
| 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 |
|
61.17% |
25.26% |
22.87% |
19.65% |
11.48% |
| EBITDA Margin |
|
49.76% |
0.50% |
7.22% |
-154.06% |
130.48% |
| Operating Margin |
|
33.15% |
-19.65% |
-14.98% |
-27.86% |
30.06% |
| EBIT Margin |
|
33.78% |
-19.65% |
-14.98% |
-178.07% |
98.84% |
| Profit (Net Income) Margin |
|
20.94% |
-18.32% |
-16.65% |
-177.34% |
12.35% |
| Tax Burden Percent |
|
63.14% |
93.17% |
111.10% |
99.59% |
92.05% |
| Interest Burden Percent |
|
98.18% |
100.03% |
100.05% |
100.00% |
13.57% |
| Effective Tax Rate |
|
36.86% |
0.00% |
0.00% |
0.00% |
7.34% |
| Return on Invested Capital (ROIC) |
|
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% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Equity (ROE) |
|
0.00% |
-18.96% |
-17.41% |
-196.71% |
11.46% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
-439.31% |
0.00% |
-264.74% |
| Operating Return on Assets (OROA) |
|
0.00% |
-9.94% |
-7.90% |
-54.76% |
24.08% |
| Return on Assets (ROA) |
|
0.00% |
-9.27% |
-8.78% |
-54.54% |
3.01% |
| Return on Common Equity (ROCE) |
|
0.00% |
-18.96% |
-17.41% |
-196.71% |
11.46% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
-18.96% |
-17.04% |
-216.61% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
83 |
-45 |
-36 |
-66 |
148 |
| NOPAT Margin |
|
20.93% |
-13.76% |
-10.49% |
-19.50% |
27.85% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
-8.64% |
-6.35% |
-107.64% |
-11.73% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
-11.82% |
10.31% |
| Cost of Revenue to Revenue |
|
38.83% |
75.90% |
85.46% |
83.88% |
105.25% |
| SG&A Expenses to Revenue |
|
24.88% |
31.91% |
21.96% |
21.42% |
17.14% |
| R&D to Revenue |
|
7.48% |
10.75% |
8.68% |
22.78% |
28.96% |
| Operating Expenses to Revenue |
|
28.65% |
43.76% |
29.52% |
43.98% |
50.12% |
| Earnings before Interest and Taxes (EBIT) |
|
133 |
-65 |
-51 |
-602 |
525 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
196 |
1.66 |
25 |
-520 |
693 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
8.77 |
2.48 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
15.40 |
2.92 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
7.18 |
4.06 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
32.87 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
3.04% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
14.65 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
6.54 |
4.78 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
3.67 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
4.84 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
17.17 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
5.26 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.09 |
0.07 |
1.02 |
0.65 |
| Long-Term Debt to Equity |
|
0.00 |
0.09 |
0.07 |
0.26 |
0.10 |
| Financial Leverage |
|
0.00 |
-1.09 |
-1.02 |
-1.63 |
-1.23 |
| Leverage Ratio |
|
0.00 |
2.05 |
1.98 |
3.61 |
3.81 |
| Compound Leverage Factor |
|
0.00 |
2.05 |
1.98 |
3.61 |
0.52 |
| Debt to Total Capital |
|
0.00% |
8.56% |
6.37% |
50.38% |
39.57% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
37.34% |
33.34% |
| Long-Term Debt to Total Capital |
|
0.00% |
8.56% |
6.37% |
13.04% |
6.23% |
| 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 |
|
0.00% |
91.44% |
93.63% |
49.62% |
60.43% |
| Debt to EBITDA |
|
0.00 |
17.98 |
0.92 |
-0.54 |
0.82 |
| Net Debt to EBITDA |
|
0.00 |
-128.50 |
-5.36 |
0.42 |
0.56 |
| Long-Term Debt to EBITDA |
|
0.00 |
17.98 |
0.92 |
-0.14 |
0.13 |
| Debt to NOPAT |
|
0.00 |
-0.66 |
-0.63 |
-4.26 |
3.84 |
| Net Debt to NOPAT |
|
0.00 |
4.70 |
3.69 |
3.30 |
2.60 |
| Long-Term Debt to NOPAT |
|
0.00 |
-0.66 |
-0.63 |
-1.10 |
0.60 |
| Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
-0.62 |
1.13 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
11.44 |
4.83 |
0.86 |
0.91 |
| Quick Ratio |
|
0.00 |
10.93 |
4.56 |
0.46 |
0.13 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-16 |
-84 |
420 |
-459 |
| Operating Cash Flow to CapEx |
|
618.71% |
85.61% |
-26.64% |
-445.74% |
-73.61% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-722.65 |
-3,242.64 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
2,422.00 |
-647.85 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
-407.00 |
-3,079.42 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.51 |
0.53 |
0.31 |
0.24 |
| Accounts Receivable Turnover |
|
0.00 |
18.00 |
19.12 |
15.86 |
16.06 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
8.69 |
3.53 |
| Fixed Asset Turnover |
|
0.00 |
2.38 |
2.32 |
1.66 |
1.53 |
| Accounts Payable Turnover |
|
0.00 |
11.28 |
10.70 |
4.20 |
4.54 |
| Days Sales Outstanding (DSO) |
|
0.00 |
20.27 |
19.09 |
23.01 |
22.73 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
42.01 |
103.41 |
| Days Payable Outstanding (DPO) |
|
0.00 |
32.37 |
34.10 |
86.98 |
80.46 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
-12.09 |
-15.01 |
-21.96 |
45.67 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
-29 |
19 |
-434 |
173 |
| Invested Capital Turnover |
|
0.00 |
-22.39 |
-66.40 |
-1.77 |
-4.08 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
-29 |
49 |
-486 |
607 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
2,209 |
2,541 |
| Market Capitalization |
|
0.00 |
0.00 |
0.00 |
2,426 |
2,156 |
| Book Value per Share |
|
$0.00 |
$2.93 |
$2.97 |
$2.47 |
$4.51 |
| Tangible Book Value per Share |
|
$0.00 |
$2.93 |
$2.93 |
$1.41 |
$3.84 |
| Total Capital |
|
0.00 |
348 |
355 |
557 |
1,436 |
| Total Debt |
|
0.00 |
30 |
23 |
281 |
568 |
| Total Long-Term Debt |
|
0.00 |
30 |
23 |
73 |
89 |
| Net Debt |
|
0.00 |
-213 |
-132 |
-217 |
385 |
| Capital Expenditures (CapEx) |
|
63 |
62 |
63 |
119 |
232 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
-4.53 |
-18 |
-441 |
162 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
238 |
136 |
57 |
345 |
| Net Working Capital (NWC) |
|
0.00 |
238 |
136 |
-151 |
-134 |
| Net Nonoperating Expense (NNE) |
|
-0.04 |
15 |
21 |
533 |
82 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
-348 |
-313 |
-710 |
-694 |
| Total Depreciation and Amortization (D&A) |
|
63 |
66 |
76 |
81 |
168 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
-1.37% |
-5.36% |
-130.45% |
30.47% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
72.33% |
39.98% |
17.01% |
64.89% |
| Net Working Capital to Revenue |
|
0.00% |
72.33% |
39.98% |
-44.60% |
-25.22% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
($0.51) |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
111.97M |
192.32M |
235.55M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($0.51) |
$0.00 |
($1.43) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
110.49M |
192.32M |
235.55M |
| 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 |
0.00 |
110.49M |
274.85M |
235.55M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
83 |
-45 |
-36 |
-66 |
148 |
| Normalized NOPAT Margin |
|
20.93% |
-13.76% |
-10.49% |
-19.50% |
27.85% |
| Pre Tax Income Margin |
|
33.16% |
-19.66% |
-14.99% |
-178.07% |
13.41% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
-2,943.91 |
-1,960.42 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
-2,060.74 |
-1,372.30 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
-5,772.91 |
-4,392.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
-4,889.74 |
-3,803.87 |
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% |