| DEI Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
0.00 |
216,350,326.00 |
221,100,849.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
0.00 |
216,350,326.00 |
221,100,849.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.21 |
0.40 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
0.00% |
54.81% |
97.62% |
112.66% |
| EBITDA Growth |
|
0.00% |
0.00% |
0.00% |
103.48% |
793.42% |
133.62% |
| EBIT Growth |
|
0.00% |
0.00% |
0.00% |
103.48% |
6,075.36% |
148.83% |
| NOPAT Growth |
|
0.00% |
0.00% |
0.00% |
224.62% |
718.30% |
228.49% |
| Net Income Growth |
|
0.00% |
0.00% |
0.00% |
227.49% |
7,448.61% |
191.51% |
| EPS Growth |
|
0.00% |
0.00% |
0.00% |
277.78% |
1,900.00% |
337.50% |
| Operating Cash Flow Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
73.04% |
-116.25% |
| 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% |
0.00% |
25.52% |
0.00% |
0.00% |
35.08% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
676.44% |
0.00% |
0.00% |
103.03% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
5,305.35% |
0.00% |
0.00% |
117.80% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
410.90% |
0.00% |
0.00% |
65.18% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
4,992.99% |
0.00% |
0.00% |
94.10% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
900.00% |
0.00% |
0.00% |
94.44% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
-260.58% |
254.24% |
0.00% |
-384.97% |
7.05% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-16.85% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
39.49% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
88.78% |
85.00% |
86.38% |
88.35% |
87.16% |
87.18% |
| EBITDA Margin |
|
28.39% |
5.72% |
35.38% |
37.32% |
25.86% |
38.87% |
| Operating Margin |
|
25.88% |
9.55% |
26.14% |
33.71% |
25.11% |
34.46% |
| EBIT Margin |
|
28.39% |
0.73% |
31.44% |
37.32% |
22.81% |
36.79% |
| Profit (Net Income) Margin |
|
27.15% |
-0.73% |
28.28% |
57.44% |
26.97% |
38.76% |
| Tax Burden Percent |
|
95.63% |
-99.35% |
89.93% |
153.91% |
118.23% |
105.36% |
| Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Effective Tax Rate |
|
4.37% |
199.35% |
10.07% |
-53.91% |
-18.23% |
-5.36% |
| Return on Invested Capital (ROIC) |
|
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% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Equity (ROE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
13.93% |
16.80% |
| 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% |
0.00% |
4.92% |
8.64% |
| Return on Assets (ROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
5.82% |
9.10% |
| Return on Common Equity (ROCE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
13.93% |
16.80% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
25 |
-8.02 |
25 |
81 |
50 |
82 |
| NOPAT Margin |
|
24.75% |
-9.49% |
23.51% |
51.89% |
29.69% |
36.31% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
1.31% |
-0.62% |
0.73% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
4.94% |
2.30% |
3.45% |
| Cost of Revenue to Revenue |
|
11.22% |
15.00% |
13.62% |
11.65% |
12.84% |
12.82% |
| SG&A Expenses to Revenue |
|
15.73% |
22.29% |
15.46% |
23.26% |
27.30% |
22.80% |
| R&D to Revenue |
|
15.92% |
20.61% |
15.10% |
10.18% |
9.34% |
6.89% |
| Operating Expenses to Revenue |
|
62.90% |
75.45% |
60.24% |
54.64% |
62.04% |
52.72% |
| Earnings before Interest and Taxes (EBIT) |
|
29 |
0.62 |
33 |
58 |
38 |
83 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
29 |
4.83 |
38 |
58 |
43 |
88 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
4.05 |
6.54 |
5.37 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
4.05 |
6.54 |
5.37 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
14.33 |
10.70 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
47.03 |
31.98 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
2.13% |
3.13% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
12.69 |
9.40 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
44.18 |
30.35 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
49.48 |
33.17 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
41.50 |
27.97 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
45.33 |
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 |
0.00 |
0.00 |
0.40 |
0.67 |
0.68 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.17 |
0.20 |
0.22 |
| Financial Leverage |
|
0.00 |
0.00 |
0.00 |
-1.13 |
-1.14 |
-1.08 |
| Leverage Ratio |
|
0.00 |
0.00 |
0.00 |
1.83 |
2.11 |
2.14 |
| Compound Leverage Factor |
|
0.00 |
0.00 |
0.00 |
1.83 |
2.11 |
2.14 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
28.40% |
40.16% |
40.53% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
16.36% |
28.02% |
27.24% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
12.04% |
12.14% |
13.29% |
| 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% |
0.53% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
71.07% |
59.84% |
59.47% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
5.12 |
4.39 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
-5.72 |
-4.21 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
1.55 |
1.44 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
4.81 |
4.04 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
-5.37 |
-3.88 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
1.46 |
1.33 |
| Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
0.00 |
4.17 |
3.58 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
0.00 |
0.00 |
2.26 |
1.90 |
1.86 |
| Quick Ratio |
|
0.00 |
0.00 |
0.00 |
1.47 |
1.30 |
1.19 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
0.00 |
0.00 |
228 |
229 |
191 |
| Operating Cash Flow to CapEx |
|
0.00% |
-3,175.03% |
3,967.76% |
0.00% |
-587.60% |
-563.59% |
| Free Cash Flow to Firm to Interest Expense |
|
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 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.22 |
0.23 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
9.02 |
8.01 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
2.48 |
1.52 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
40.46 |
45.58 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
146.99 |
240.66 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
-106.53 |
-195.08 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
0.00 |
0.00 |
-147 |
-180 |
-109 |
| Invested Capital Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
-6.56 |
-13.04 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
0.00 |
0.00 |
-147 |
-180 |
-109 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
3,799 |
7,480 |
6,660 |
| Market Capitalization |
|
788 |
788 |
788 |
4,725 |
8,448 |
7,584 |
| Book Value per Share |
|
$0.00 |
$0.00 |
$0.00 |
$11.28 |
$5.97 |
$6.39 |
| Tangible Book Value per Share |
|
$0.00 |
$0.00 |
$0.00 |
$11.28 |
$5.97 |
$6.39 |
| Total Capital |
|
0.00 |
0.00 |
0.00 |
1,643 |
2,159 |
2,376 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
467 |
867 |
963 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
198 |
262 |
316 |
| Net Debt |
|
0.00 |
0.00 |
0.00 |
-935 |
-968 |
-924 |
| Capital Expenditures (CapEx) |
|
0.00 |
4.42 |
5.45 |
0.00 |
6.44 |
6.24 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
0.00 |
0.00 |
89 |
122 |
221 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
0.00 |
0.00 |
1,250 |
1,658 |
1,754 |
| Net Working Capital (NWC) |
|
0.00 |
0.00 |
0.00 |
982 |
1,053 |
1,107 |
| Net Nonoperating Expense (NNE) |
|
-2.43 |
-7.41 |
-5.06 |
-8.68 |
4.54 |
-5.53 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
0.00 |
0.00 |
-1,324 |
-1,472 |
-1,522 |
| Total Depreciation and Amortization (D&A) |
|
0.00 |
4.22 |
4.18 |
0.00 |
5.09 |
4.70 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
20.67% |
31.12% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
281.39% |
247.43% |
| Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
178.73% |
156.14% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.42 |
$0.21 |
$0.39 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
103.57M |
217.28M |
221.51M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.34 |
$0.18 |
$0.35 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
129.92M |
248.83M |
246.97M |
| 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 |
213.99M |
221.10M |
224.38M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
25 |
5.65 |
25 |
37 |
29 |
54 |
| Normalized NOPAT Margin |
|
24.75% |
6.69% |
23.51% |
23.60% |
17.58% |
24.12% |
| Pre Tax Income Margin |
|
28.39% |
0.73% |
31.44% |
37.32% |
22.81% |
36.79% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
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 |
| EBIT Less CapEx to Interest Expense |
|
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 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
-0.05% |
0.00% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
10.21% |
7.78% |