| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
239,421,312.00 |
241,684,038.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
239,421,312.00 |
241,684,038.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
1.15 |
-1.67 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
-40.37% |
-283.52% |
-551.13% |
155.07% |
-80.28% |
187.61% |
-327.97% |
| EBITDA Growth |
|
0.00% |
852.63% |
-127.40% |
-3.95% |
31.72% |
85.00% |
305.82% |
-218.79% |
| EBIT Growth |
|
0.00% |
816.05% |
-128.97% |
-4.20% |
34.77% |
80.36% |
297.54% |
-221.11% |
| NOPAT Growth |
|
0.00% |
-46.78% |
-51.74% |
-52.22% |
61.35% |
84.86% |
211.65% |
-256.10% |
| Net Income Growth |
|
0.00% |
618.07% |
-95.35% |
-1,352.23% |
-10.27% |
71.63% |
312.55% |
-223.56% |
| EPS Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
187.50% |
-319.05% |
| Operating Cash Flow Growth |
|
0.00% |
-3.25% |
-75.39% |
126.07% |
-406.64% |
47.15% |
470.79% |
-437.69% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
105.37% |
-315.36% |
-150.54% |
145.66% |
-14.09% |
-325.48% |
| Invested Capital Growth |
|
0.00% |
0.00% |
-37.10% |
-52.06% |
55.70% |
-39.68% |
79.61% |
50.78% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
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% |
0.00% |
0.00% |
0.00% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
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% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
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% |
0.00% |
0.00% |
0.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
100.00% |
100.00% |
0.00% |
0.00% |
100.00% |
100.00% |
324.66% |
0.00% |
| EBITDA Margin |
|
-304.67% |
3,845.56% |
0.00% |
0.00% |
-113.65% |
-86.44% |
694.91% |
0.00% |
| Operating Margin |
|
-423.62% |
-922.00% |
0.00% |
0.00% |
-141.46% |
-108.63% |
368.74% |
0.00% |
| EBIT Margin |
|
-316.33% |
3,798.65% |
0.00% |
0.00% |
-113.65% |
-113.20% |
687.41% |
0.00% |
| Profit (Net Income) Margin |
|
-296.54% |
2,576.47% |
0.00% |
0.00% |
-251.22% |
-361.44% |
684.84% |
0.00% |
| Tax Burden Percent |
|
93.74% |
67.83% |
89.67% |
130.75% |
221.04% |
319.28% |
101.24% |
99.79% |
| Interest Burden Percent |
|
100.00% |
100.00% |
-12.13% |
100.00% |
100.00% |
100.00% |
98.40% |
101.85% |
| Effective Tax Rate |
|
0.00% |
20.83% |
0.00% |
0.00% |
0.00% |
0.00% |
-1.24% |
0.00% |
| Return on Invested Capital (ROIC) |
|
0.00% |
-40.39% |
0.00% |
0.00% |
-46.77% |
-7.25% |
0.00% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
-726.89% |
0.00% |
0.00% |
-9.48% |
9.01% |
0.00% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
152.96% |
0.00% |
0.00% |
6.24% |
-5.64% |
0.00% |
0.00% |
| Return on Equity (ROE) |
|
0.00% |
112.57% |
2.61% |
-34.42% |
-40.53% |
-12.90% |
75.33% |
-112.97% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-240.39% |
7.92% |
-29.87% |
-90.33% |
42.25% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
|
0.00% |
57.34% |
0.00% |
0.00% |
-12.89% |
-2.99% |
50.51% |
0.00% |
| Return on Assets (ROA) |
|
0.00% |
38.89% |
0.00% |
0.00% |
-28.49% |
-9.54% |
50.32% |
0.00% |
| Return on Common Equity (ROCE) |
|
0.00% |
115.62% |
2.68% |
-35.13% |
-39.71% |
-12.56% |
25.94% |
-23.15% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
54.80% |
2.60% |
-35.89% |
-41.24% |
-14.35% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-71 |
-104 |
-157 |
-240 |
-93 |
-14 |
178 |
-278 |
| NOPAT Margin |
|
-296.53% |
-729.97% |
0.00% |
0.00% |
-99.02% |
-76.04% |
373.32% |
0.00% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
686.50% |
74.62% |
6.99% |
-37.29% |
-16.27% |
31.43% |
-34.22% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
42.08% |
-87.64% |
| Cost of Revenue to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-224.66% |
0.00% |
| SG&A Expenses to Revenue |
|
198.78% |
417.78% |
0.00% |
0.00% |
65.24% |
289.11% |
150.03% |
0.00% |
| R&D to Revenue |
|
324.84% |
604.22% |
0.00% |
0.00% |
163.04% |
522.05% |
145.80% |
0.00% |
| Operating Expenses to Revenue |
|
523.62% |
1,022.00% |
0.00% |
0.00% |
241.46% |
208.63% |
-44.08% |
0.00% |
| Earnings before Interest and Taxes (EBIT) |
|
-75 |
540 |
-156 |
-163 |
-106 |
-21 |
327 |
-397 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-73 |
546 |
-150 |
-156 |
-106 |
-16 |
331 |
-393 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
1.78 |
1.69 |
1.69 |
4.03 |
18.27 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
1.79 |
1.70 |
1.69 |
4.03 |
18.27 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
9.82 |
42.58 |
10.53 |
0.00 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.83 |
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% |
0.00% |
0.00% |
0.00% |
54.75% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
5.95 |
2.56 |
3.21 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
6.60 |
25.30 |
10.82 |
0.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.56 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.57 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2.90 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
26.80 |
0.00 |
0.00 |
15.82 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
5.71 |
4.09 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.06 |
0.11 |
0.08 |
0.07 |
0.05 |
0.04 |
0.04 |
| Long-Term Debt to Equity |
|
0.00 |
0.06 |
0.11 |
0.08 |
0.06 |
0.05 |
0.04 |
0.04 |
| Financial Leverage |
|
0.00 |
-0.21 |
-0.36 |
-0.61 |
-0.66 |
-0.63 |
-1.09 |
-1.03 |
| Leverage Ratio |
|
0.00 |
1.45 |
1.48 |
1.56 |
1.42 |
1.35 |
1.50 |
1.59 |
| Compound Leverage Factor |
|
0.00 |
1.45 |
-0.18 |
1.56 |
1.42 |
1.35 |
1.47 |
1.62 |
| Debt to Total Capital |
|
0.00% |
5.30% |
10.09% |
7.71% |
6.79% |
4.57% |
3.47% |
3.50% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.84% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
0.00% |
5.30% |
10.09% |
7.71% |
5.96% |
4.57% |
3.47% |
3.50% |
| Preferred Equity to Total Capital |
|
0.00% |
41.93% |
39.75% |
45.71% |
4.43% |
0.04% |
68.68% |
91.63% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
-2.57% |
-2.23% |
-1.48% |
0.87% |
-1.21% |
-1.60% |
-2.02% |
| Common Equity to Total Capital |
|
0.00% |
97.27% |
92.14% |
93.77% |
87.90% |
96.61% |
29.45% |
6.89% |
| Debt to EBITDA |
|
0.00 |
0.07 |
-0.49 |
-0.31 |
-0.39 |
-1.38 |
0.04 |
-0.03 |
| Net Debt to EBITDA |
|
0.00 |
-0.25 |
2.21 |
2.68 |
3.14 |
19.64 |
-0.82 |
0.62 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.07 |
-0.49 |
-0.31 |
-0.35 |
-1.38 |
0.04 |
-0.03 |
| Debt to NOPAT |
|
0.00 |
-0.35 |
-0.47 |
-0.20 |
-0.45 |
-1.57 |
0.08 |
-0.04 |
| Net Debt to NOPAT |
|
0.00 |
1.32 |
2.10 |
1.74 |
3.61 |
22.33 |
-1.52 |
0.88 |
| Long-Term Debt to NOPAT |
|
0.00 |
-0.35 |
-0.47 |
-0.20 |
-0.40 |
-1.57 |
0.08 |
-0.04 |
| Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
1.65 |
4.03 |
2.61 |
4.18 |
-1.23 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
-2.71% |
-2.60% |
-2.07% |
2.01% |
2.62% |
65.57% |
79.50% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
1.21 |
2.29 |
2.22 |
5.75 |
7.31 |
9.33 |
6.59 |
| Quick Ratio |
|
0.00 |
1.18 |
2.25 |
2.07 |
5.39 |
6.94 |
6.82 |
5.49 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-617 |
33 |
-71 |
-179 |
82 |
126 |
-284 |
| Operating Cash Flow to CapEx |
|
-1,716.89% |
0.00% |
0.00% |
0.00% |
-4,842.33% |
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 |
16.05 |
-6.74 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
4.14 |
-2.61 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
4.18 |
-2.60 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.02 |
0.00 |
0.00 |
0.11 |
0.03 |
0.07 |
0.00 |
| Accounts Receivable Turnover |
|
0.00 |
7.19 |
0.00 |
0.00 |
12.43 |
2.59 |
24.44 |
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 |
0.66 |
0.00 |
0.00 |
3.76 |
1.13 |
5.74 |
0.00 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
8.74 |
| Days Sales Outstanding (DSO) |
|
0.00 |
50.79 |
0.00 |
0.00 |
29.36 |
141.01 |
14.93 |
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 |
41.75 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
50.79 |
0.00 |
0.00 |
29.36 |
141.01 |
14.93 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
514 |
323 |
155 |
241 |
145 |
-13 |
-6.52 |
| Invested Capital Turnover |
|
0.00 |
0.06 |
0.00 |
0.00 |
0.47 |
0.10 |
-1.22 |
0.00 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
514 |
-191 |
-168 |
86 |
-96 |
52 |
6.73 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
921 |
617 |
466 |
515 |
439 |
| Market Capitalization |
|
0.00 |
0.00 |
0.00 |
1,058 |
918 |
785 |
502 |
398 |
| Book Value per Share |
|
$0.00 |
$0.00 |
$2.34 |
$2.08 |
$1.88 |
$1.67 |
$0.46 |
$0.09 |
| Tangible Book Value per Share |
|
$0.00 |
$0.00 |
$2.34 |
$2.07 |
$1.88 |
$1.66 |
$0.46 |
$0.09 |
| Total Capital |
|
0.00 |
687 |
727 |
633 |
617 |
480 |
423 |
317 |
| Total Debt |
|
0.00 |
36 |
73 |
49 |
42 |
22 |
15 |
11 |
| Total Long-Term Debt |
|
0.00 |
36 |
73 |
49 |
37 |
22 |
15 |
11 |
| Net Debt |
|
0.00 |
-137 |
-331 |
-417 |
-334 |
-313 |
-270 |
-243 |
| Capital Expenditures (CapEx) |
|
4.24 |
0.00 |
-345 |
0.00 |
2.18 |
0.00 |
-0.24 |
-0.26 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
-133 |
-170 |
-190 |
-26 |
-27 |
63 |
4.64 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
30 |
233 |
276 |
324 |
300 |
345 |
259 |
| Net Working Capital (NWC) |
|
0.00 |
30 |
233 |
276 |
319 |
300 |
345 |
259 |
| Net Nonoperating Expense (NNE) |
|
0.00 |
-470 |
-174 |
-27 |
142 |
53 |
-148 |
125 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
-137 |
-331 |
-429 |
-334 |
-313 |
-421 |
-312 |
| Total Depreciation and Amortization (D&A) |
|
2.78 |
6.67 |
6.65 |
7.29 |
0.00 |
4.93 |
3.57 |
3.35 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
-934.71% |
0.00% |
0.00% |
-27.70% |
-148.87% |
131.38% |
0.00% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
208.64% |
0.00% |
0.00% |
346.75% |
1,625.80% |
723.95% |
0.00% |
| Net Working Capital to Revenue |
|
0.00% |
208.64% |
0.00% |
0.00% |
341.24% |
1,625.80% |
723.95% |
0.00% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.02 |
$0.00 |
$0.00 |
$0.00 |
$0.21 |
($0.46) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
285.89M |
0.00 |
278.57M |
271.85M |
239.42M |
241.68M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.02 |
$0.00 |
$0.00 |
$0.00 |
$0.21 |
($0.46) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
285.89M |
0.00 |
278.57M |
271.85M |
239.42M |
241.68M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.02 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
285.89M |
0.00 |
278.57M |
271.85M |
239.42M |
241.68M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-71 |
-104 |
-110 |
-240 |
-87 |
-14 |
123 |
-278 |
| Normalized NOPAT Margin |
|
-296.53% |
-729.97% |
0.00% |
0.00% |
-92.74% |
-76.04% |
258.12% |
0.00% |
| Pre Tax Income Margin |
|
-316.33% |
3,798.65% |
0.00% |
0.00% |
-113.65% |
-113.20% |
676.43% |
0.00% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
41.67 |
-9.40 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
22.63 |
-6.58 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
41.70 |
-9.39 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
22.66 |
-6.57 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
-0.05% |
0.00% |
0.00% |
0.00% |
-11.28% |
0.00% |
1.47% |
0.00% |