| DEI Shares Outstanding |
0.00 |
0.00 |
390,610,330.00 |
| DEI Adjusted Shares Outstanding |
0.00 |
0.00 |
390,610,330.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
0.00 |
0.00 |
-0.74 |
| Growth Metrics |
- |
- |
- |
| Revenue Growth |
0.00% |
-58.09% |
40.22% |
| EBITDA Growth |
0.00% |
-55.31% |
-143.53% |
| EBIT Growth |
0.00% |
-59.44% |
-158.64% |
| NOPAT Growth |
0.00% |
-52.89% |
-130.53% |
| Net Income Growth |
0.00% |
-17.27% |
-169.61% |
| EPS Growth |
0.00% |
40.00% |
-172.62% |
| Operating Cash Flow Growth |
0.00% |
-4,927.68% |
-54.40% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
-59.43% |
| Invested Capital Growth |
0.00% |
0.00% |
105.58% |
| Revenue Q/Q Growth |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
0.00% |
0.00% |
0.00% |
| EBIT Q/Q Growth |
0.00% |
0.00% |
0.00% |
| NOPAT Q/Q Growth |
0.00% |
0.00% |
0.00% |
| Net Income Q/Q Growth |
0.00% |
0.00% |
0.00% |
| EPS Q/Q Growth |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
0.00% |
0.00% |
0.00% |
| Free Cash Flow Firm Q/Q Growth |
0.00% |
0.00% |
0.00% |
| Invested Capital Q/Q Growth |
0.00% |
0.00% |
112.76% |
| Profitability Metrics |
- |
- |
- |
| Gross Margin |
99.79% |
99.39% |
99.51% |
| EBITDA Margin |
0.87% |
0.93% |
-0.29% |
| Operating Margin |
0.86% |
0.89% |
-0.29% |
| EBIT Margin |
0.85% |
0.82% |
-0.34% |
| Profit (Net Income) Margin |
0.80% |
1.58% |
-0.79% |
| Tax Burden Percent |
171.46% |
210.27% |
178.33% |
| Interest Burden Percent |
54.99% |
91.46% |
128.02% |
| Effective Tax Rate |
3.26% |
-5.14% |
0.00% |
| Return on Invested Capital (ROIC) |
0.00% |
56.70% |
-5.66% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
-19.04% |
82.16% |
| Return on Net Nonoperating Assets (RNNOA) |
0.00% |
6.50% |
-12.80% |
| Return on Equity (ROE) |
0.00% |
63.20% |
-18.46% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
-143.30% |
-74.77% |
| Operating Return on Assets (OROA) |
0.00% |
5.06% |
-2.29% |
| Return on Assets (ROA) |
0.00% |
9.74% |
-5.23% |
| Return on Common Equity (ROCE) |
0.00% |
63.20% |
-14.65% |
| Return on Equity Simple (ROE_SIMPLE) |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
869 |
410 |
-125 |
| NOPAT Margin |
0.83% |
0.94% |
-0.20% |
| Net Nonoperating Expense Percent (NNEP) |
0.00% |
75.74% |
-87.82% |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
11.54% |
-2.10% |
| Cost of Revenue to Revenue |
0.21% |
0.61% |
0.49% |
| SG&A Expenses to Revenue |
0.11% |
0.82% |
0.50% |
| R&D to Revenue |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
98.93% |
98.50% |
99.80% |
| Earnings before Interest and Taxes (EBIT) |
889 |
361 |
-211 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
912 |
407 |
-177 |
| Valuation Ratios |
- |
- |
- |
| Price to Book Value (P/BV) |
0.00 |
0.00 |
4.19 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
0.00 |
4.40 |
| Price to Revenue (P/Rev) |
0.00 |
0.00 |
0.13 |
| Price to Earnings (P/E) |
0.00 |
0.00 |
0.00 |
| Dividend Yield |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
0.00 |
0.00 |
3.10 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
0.00 |
0.15 |
| Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
- |
- |
- |
| Debt to Equity |
0.00 |
0.62 |
0.96 |
| Long-Term Debt to Equity |
0.00 |
0.39 |
0.80 |
| Financial Leverage |
0.00 |
-0.34 |
-0.16 |
| Leverage Ratio |
0.00 |
3.24 |
3.53 |
| Compound Leverage Factor |
0.00 |
2.97 |
4.52 |
| Debt to Total Capital |
0.00% |
38.19% |
48.98% |
| Short-Term Debt to Total Capital |
0.00% |
14.39% |
8.09% |
| Long-Term Debt to Total Capital |
0.00% |
23.81% |
40.89% |
| Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
0.00% |
0.00% |
18.14% |
| Common Equity to Total Capital |
0.00% |
61.81% |
32.88% |
| Debt to EBITDA |
0.00 |
3.33 |
-16.43 |
| Net Debt to EBITDA |
0.00 |
-1.84 |
0.37 |
| Long-Term Debt to EBITDA |
0.00 |
2.07 |
-13.71 |
| Debt to NOPAT |
0.00 |
3.31 |
-23.31 |
| Net Debt to NOPAT |
0.00 |
-1.83 |
0.52 |
| Long-Term Debt to NOPAT |
0.00 |
2.06 |
-19.46 |
| Altman Z-Score |
0.00 |
0.00 |
6.32 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
20.64% |
| Liquidity Ratios |
- |
- |
- |
| Current Ratio |
0.00 |
1.51 |
1.60 |
| Quick Ratio |
0.00 |
0.62 |
0.68 |
| Cash Flow Metrics |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
-1,035 |
-1,650 |
| Operating Cash Flow to CapEx |
-9.07% |
-365.75% |
-26.81% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
-33.60 |
-27.85 |
| Operating Cash Flow to Interest Expense |
-0.15 |
-6.66 |
-5.34 |
| Operating Cash Flow Less CapEx to Interest Expense |
-1.80 |
-8.48 |
-25.28 |
| Efficiency Ratios |
- |
- |
- |
| Asset Turnover |
0.00 |
6.15 |
6.64 |
| Accounts Receivable Turnover |
0.00 |
791.58 |
1,374.29 |
| Inventory Turnover |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
0.00 |
184.60 |
73.92 |
| Accounts Payable Turnover |
0.00 |
0.94 |
1.07 |
| Days Sales Outstanding (DSO) |
0.00 |
0.46 |
0.27 |
| Days Inventory Outstanding (DIO) |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
0.00 |
386.91 |
340.33 |
| Cash Conversion Cycle (CCC) |
0.00 |
-386.45 |
-340.06 |
| Capital & Investment Metrics |
- |
- |
- |
| Invested Capital |
0.00 |
1,445 |
2,970 |
| Invested Capital Turnover |
0.00 |
60.58 |
27.80 |
| Increase / (Decrease) in Invested Capital |
0.00 |
1,445 |
1,525 |
| Enterprise Value (EV) |
0.00 |
0.00 |
9,209 |
| Market Capitalization |
0.00 |
0.00 |
8,194 |
| Book Value per Share |
$0.00 |
$18.16 |
$5.01 |
| Tangible Book Value per Share |
$0.00 |
$17.50 |
$4.77 |
| Total Capital |
0.00 |
3,550 |
5,948 |
| Total Debt |
0.00 |
1,356 |
2,914 |
| Total Long-Term Debt |
0.00 |
845 |
2,433 |
| Net Debt |
0.00 |
-750 |
-65 |
| Capital Expenditures (CapEx) |
45 |
56 |
1,181 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
0.00 |
1,207 |
1,730 |
| Debt-free Net Working Capital (DFNWC) |
0.00 |
2,504 |
3,686 |
| Net Working Capital (NWC) |
0.00 |
1,993 |
3,204 |
| Net Nonoperating Expense (NNE) |
31 |
-284 |
358 |
| Net Nonoperating Obligations (NNO) |
0.00 |
-750 |
-65 |
| Total Depreciation and Amortization (D&A) |
23 |
47 |
34 |
| Debt-free, Cash-free Net Working Capital to Revenue |
0.00% |
2.76% |
2.82% |
| Debt-free Net Working Capital to Revenue |
0.00% |
5.72% |
6.01% |
| Net Working Capital to Revenue |
0.00% |
4.55% |
5.22% |
| Earnings Adjustments |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
($0.53) |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
0.00 |
159.20M |
| Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
($0.61) |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
0.00 |
366.48M |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
0.00 |
389.10M |
| Normalized Net Operating Profit after Tax (NOPAT) |
1,060 |
505 |
403 |
| Normalized NOPAT Margin |
1.01% |
1.15% |
0.66% |
| Pre Tax Income Margin |
0.47% |
0.75% |
-0.44% |
| Debt Service Ratios |
- |
- |
- |
| EBIT to Interest Expense |
32.58 |
11.71 |
-3.57 |
| NOPAT to Interest Expense |
31.86 |
13.30 |
-2.11 |
| EBIT Less CapEx to Interest Expense |
30.93 |
9.89 |
-23.51 |
| NOPAT Less CapEx to Interest Expense |
30.22 |
11.48 |
-22.05 |
| Payout Ratios |
- |
- |
- |
| Dividend Payout Ratio |
2.67% |
7.97% |
-10.22% |
| Augmented Payout Ratio |
2.67% |
7.97% |
-10.22% |