| DEI Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
266,047,147.00 |
252,375,097.00 |
253,375,963.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
266,047,147.00 |
252,375,097.00 |
253,375,963.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
-0.15 |
0.06 |
0.04 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
0.00% |
38.13% |
26.33% |
55.34% |
| EBITDA Growth |
|
0.00% |
0.00% |
0.00% |
47.50% |
34.55% |
33.68% |
| EBIT Growth |
|
0.00% |
0.00% |
0.00% |
325.00% |
47.22% |
37.78% |
| NOPAT Growth |
|
0.00% |
0.00% |
0.00% |
110.00% |
-84.14% |
153.91% |
| Net Income Growth |
|
0.00% |
0.00% |
0.00% |
39.58% |
18.75% |
233.33% |
| EPS Growth |
|
0.00% |
0.00% |
0.00% |
74.03% |
116.67% |
200.00% |
| Operating Cash Flow Growth |
|
0.00% |
0.00% |
0.00% |
-292.16% |
176.32% |
-132.74% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Invested Capital Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Revenue Q/Q Growth |
|
0.00% |
60.20% |
-17.61% |
0.00% |
46.51% |
1.31% |
| EBITDA Q/Q Growth |
|
0.00% |
106.25% |
15.15% |
0.00% |
88.14% |
14.41% |
| EBIT Q/Q Growth |
|
0.00% |
1,900.00% |
25.00% |
0.00% |
1,077.78% |
16.98% |
| NOPAT Q/Q Growth |
|
0.00% |
4,976.19% |
-92.50% |
0.00% |
7,631.60% |
20.10% |
| Net Income Q/Q Growth |
|
0.00% |
133.33% |
-62.50% |
0.00% |
165.52% |
5.26% |
| EPS Q/Q Growth |
|
0.00% |
107.79% |
-200.00% |
0.00% |
165.00% |
-53.85% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
-49.02% |
248.68% |
0.00% |
129.00% |
-163.79% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-9.25% |
-20.01% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
10.50% |
20.01% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
27.93% |
25.54% |
32.38% |
29.02% |
28.36% |
31.47% |
| EBITDA Margin |
|
11.17% |
14.39% |
20.11% |
11.93% |
15.32% |
17.30% |
| Operating Margin |
|
-1.40% |
5.58% |
6.77% |
0.10% |
6.49% |
7.97% |
| EBIT Margin |
|
-0.56% |
6.28% |
9.52% |
0.91% |
7.32% |
8.45% |
| Profit (Net Income) Margin |
|
-6.70% |
1.39% |
0.63% |
-2.93% |
1.31% |
1.36% |
| Tax Burden Percent |
|
71.64% |
533.33% |
40.00% |
47.54% |
57.58% |
55.56% |
| Interest Burden Percent |
|
1,675.00% |
4.17% |
16.67% |
-677.78% |
31.13% |
29.03% |
| Effective Tax Rate |
|
0.00% |
-433.33% |
60.00% |
0.00% |
42.42% |
44.44% |
| Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
0.00% |
0.15% |
7.85% |
8.58% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
-2.05% |
5.61% |
6.34% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
-3.51% |
11.10% |
15.64% |
| Return on Equity (ROE) |
|
0.00% |
0.00% |
0.00% |
-3.36% |
18.95% |
24.22% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
0.00% |
0.67% |
5.10% |
5.89% |
| Return on Assets (ROA) |
|
0.00% |
0.00% |
0.00% |
-2.15% |
0.91% |
0.95% |
| Return on Common Equity (ROCE) |
|
0.00% |
0.00% |
0.00% |
-2.57% |
14.52% |
18.56% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-7.00 |
341 |
26 |
0.70 |
54 |
65 |
| NOPAT Margin |
|
-0.98% |
29.76% |
2.71% |
0.07% |
3.74% |
4.43% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
2.21% |
2.24% |
2.24% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
0.02% |
1.12% |
1.14% |
| Cost of Revenue to Revenue |
|
72.07% |
74.46% |
67.62% |
70.98% |
71.64% |
68.53% |
| SG&A Expenses to Revenue |
|
29.33% |
19.97% |
25.61% |
28.92% |
21.88% |
23.50% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
29.33% |
19.97% |
25.61% |
28.92% |
21.88% |
23.50% |
| Earnings before Interest and Taxes (EBIT) |
|
-4.00 |
72 |
90 |
9.00 |
106 |
124 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
80 |
165 |
190 |
118 |
222 |
254 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
4.87 |
4.22 |
3.61 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
5.53 |
4.78 |
4.08 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
1.26 |
1.03 |
0.82 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
265.74 |
204.46 |
115.80 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.38% |
0.49% |
0.86% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
2.09 |
1.83 |
1.58 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
1.92 |
1.74 |
1.63 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
11.56 |
10.40 |
10.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
24.75 |
21.86 |
20.85 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
29.42 |
36.99 |
33.33 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
77.48 |
34.59 |
90.12 |
| 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 |
0.00 |
0.00 |
1.96 |
2.30 |
2.73 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
1.96 |
2.30 |
2.73 |
| Financial Leverage |
|
0.00 |
0.00 |
0.00 |
1.71 |
1.98 |
2.47 |
| Leverage Ratio |
|
0.00 |
0.00 |
0.00 |
4.04 |
4.49 |
4.81 |
| Compound Leverage Factor |
|
0.00 |
0.00 |
0.00 |
-27.41 |
1.40 |
1.40 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
66.22% |
69.69% |
73.17% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.11% |
0.04% |
0.03% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
66.12% |
69.65% |
73.14% |
| 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% |
7.97% |
7.09% |
6.27% |
| Common Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
25.81% |
23.22% |
20.56% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
4.00 |
4.39 |
4.99 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
3.49 |
3.78 |
4.51 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
3.99 |
4.39 |
4.98 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
10.18 |
15.62 |
16.61 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
8.89 |
13.45 |
15.03 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
10.16 |
15.61 |
16.61 |
| Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
1.67 |
1.51 |
1.39 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
23.60% |
23.39% |
23.36% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
0.00 |
0.00 |
2.47 |
2.42 |
2.45 |
| Quick Ratio |
|
0.00 |
0.00 |
0.00 |
1.51 |
1.55 |
1.58 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
0.00 |
0.00 |
-4,264 |
-4,659 |
-5,591 |
| Operating Cash Flow to CapEx |
|
-22.37% |
-83.52% |
28.04% |
-90.09% |
17.63% |
-6.23% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-60.92 |
-63.82 |
-63.53 |
| Operating Cash Flow to Interest Expense |
|
-0.81 |
-1.10 |
1.51 |
-2.86 |
0.79 |
-0.42 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-4.43 |
-2.42 |
-3.87 |
-6.03 |
-3.71 |
-7.17 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.73 |
0.70 |
0.70 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
5.69 |
5.10 |
4.75 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
7.79 |
7.63 |
8.11 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
8.88 |
8.40 |
9.61 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
45.56 |
33.43 |
33.42 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
64.18 |
71.54 |
76.91 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
46.86 |
47.83 |
45.00 |
| Days Payable Outstanding (DPO) |
|
0.00 |
0.00 |
0.00 |
8.01 |
10.92 |
10.92 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
0.00 |
103.03 |
108.46 |
110.99 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
0.00 |
0.00 |
4,265 |
4,713 |
5,656 |
| Invested Capital Turnover |
|
0.00 |
0.00 |
0.00 |
2.18 |
2.10 |
1.94 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
0.00 |
0.00 |
4,265 |
4,713 |
5,656 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
8,910 |
8,613 |
8,922 |
| Market Capitalization |
|
747 |
747 |
747 |
5,846 |
5,112 |
4,516 |
| Book Value per Share |
|
$0.00 |
$0.00 |
$0.00 |
$4.51 |
$4.80 |
$4.93 |
| Tangible Book Value per Share |
|
$0.00 |
$0.00 |
$0.00 |
$3.98 |
$4.24 |
$4.37 |
| Total Capital |
|
0.00 |
0.00 |
0.00 |
4,654 |
5,219 |
6,079 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
3,082 |
3,637 |
4,448 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
3,077 |
3,635 |
4,446 |
| Net Debt |
|
0.00 |
0.00 |
0.00 |
2,693 |
3,131 |
4,025 |
| Capital Expenditures (CapEx) |
|
228 |
91 |
403 |
222 |
329 |
594 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
0.00 |
0.00 |
788 |
855 |
1,029 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
0.00 |
0.00 |
1,117 |
1,298 |
1,388 |
| Net Working Capital (NWC) |
|
0.00 |
0.00 |
0.00 |
1,112 |
1,296 |
1,386 |
| Net Nonoperating Expense (NNE) |
|
41 |
325 |
20 |
30 |
35 |
45 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
0.00 |
0.00 |
2,693 |
3,131 |
4,025 |
| Total Depreciation and Amortization (D&A) |
|
84 |
93 |
100 |
109 |
116 |
130 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
16.94% |
17.26% |
18.79% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
24.01% |
26.20% |
25.34% |
| Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
23.90% |
26.16% |
25.31% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
($0.20) |
$0.14 |
$0.06 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
209M |
506M |
508M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
($0.20) |
$0.13 |
$0.06 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
287M |
260M |
260M |
| 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 |
0.00 |
252.38M |
253.38M |
253.74M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-7.00 |
45 |
45 |
0.70 |
54 |
65 |
| Normalized NOPAT Margin |
|
-0.98% |
3.91% |
4.74% |
0.07% |
3.74% |
4.43% |
| Pre Tax Income Margin |
|
-9.36% |
0.26% |
1.59% |
-6.17% |
2.28% |
2.45% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-0.06 |
1.04 |
1.20 |
0.13 |
1.45 |
1.41 |
| NOPAT to Interest Expense |
|
-0.11 |
4.95 |
0.34 |
0.01 |
0.74 |
0.74 |
| EBIT Less CapEx to Interest Expense |
|
-3.68 |
-0.28 |
-4.17 |
-3.04 |
-3.05 |
-5.34 |
| NOPAT Less CapEx to Interest Expense |
|
-3.73 |
3.63 |
-5.03 |
-3.16 |
-3.77 |
-6.01 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
59.68% |
48.68% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
59.68% |
48.68% |