| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
145,299,218.00 |
- |
- |
147,567,249.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
145,299,218.00 |
- |
- |
147,567,249.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
-0.16 |
- |
- |
24.50 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
0.00% |
12.67% |
-0.59% |
0.00% |
22.57% |
61.25% |
251.03% |
| EBITDA Growth |
|
0.00% |
0.00% |
0.00% |
169.44% |
-1,698.28% |
0.00% |
-41.88% |
369.67% |
323.42% |
| EBIT Growth |
|
0.00% |
0.00% |
0.00% |
169.44% |
-3,251.67% |
0.00% |
-44.36% |
442.86% |
316.87% |
| NOPAT Growth |
|
0.00% |
0.00% |
0.00% |
168.35% |
-4,151.38% |
0.00% |
-30.87% |
678.58% |
374.82% |
| Net Income Growth |
|
0.00% |
0.00% |
0.00% |
134.55% |
-7,259.26% |
0.00% |
-46.92% |
672.12% |
287.02% |
| EPS Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-7,115.79% |
0.00% |
-48.63% |
615.28% |
272.77% |
| Operating Cash Flow Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
316.67% |
172.31% |
472.52% |
972.63% |
11,584.62% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
129.66% |
131.20% |
| Invested Capital Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-20.95% |
4.69% |
| Revenue Q/Q Growth |
|
0.00% |
2.40% |
0.00% |
0.00% |
-9.65% |
12.15% |
0.00% |
31.07% |
96.69% |
| EBITDA Q/Q Growth |
|
0.00% |
146.03% |
0.00% |
0.00% |
-1,159.43% |
102.70% |
0.00% |
432.80% |
317.76% |
| EBIT Q/Q Growth |
|
0.00% |
123.81% |
0.00% |
0.00% |
-1,180.57% |
100.63% |
0.00% |
541.89% |
331.68% |
| NOPAT Q/Q Growth |
|
0.00% |
118.95% |
0.00% |
0.00% |
-1,223.22% |
100.96% |
0.00% |
474.14% |
296.47% |
| Net Income Q/Q Growth |
|
0.00% |
108.97% |
0.00% |
0.00% |
-1,958.65% |
98.81% |
0.00% |
616.96% |
350.19% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
98.72% |
0.00% |
586.67% |
347.18% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
-0.77% |
0.00% |
0.00% |
261.54% |
419.15% |
108.81% |
198.14% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
4.70% |
100.00% |
0.00% |
137.42% |
0.25% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-17.83% |
-0.10% |
0.00% |
-1.01% |
8.81% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
9.67% |
27.16% |
38.56% |
32.30% |
22.54% |
26.20% |
29.77% |
50.94% |
78.35% |
| EBITDA Margin |
|
-15.14% |
6.80% |
16.99% |
9.33% |
-109.38% |
2.63% |
8.06% |
32.76% |
69.58% |
| Operating Margin |
|
-14.71% |
3.81% |
15.45% |
10.39% |
-110.97% |
0.95% |
7.63% |
35.21% |
69.09% |
| EBIT Margin |
|
-15.14% |
3.52% |
14.13% |
9.33% |
-111.56% |
0.63% |
6.41% |
31.41% |
68.92% |
| Profit (Net Income) Margin |
|
-18.08% |
1.58% |
11.21% |
5.54% |
-114.04% |
-1.21% |
4.85% |
26.55% |
60.76% |
| Tax Burden Percent |
|
115.77% |
50.00% |
79.03% |
60.12% |
101.68% |
127.78% |
90.32% |
85.70% |
88.02% |
| Interest Burden Percent |
|
103.17% |
90.00% |
100.38% |
98.86% |
100.53% |
-150.00% |
83.78% |
98.63% |
100.15% |
| Effective Tax Rate |
|
0.00% |
50.00% |
20.97% |
39.88% |
0.00% |
0.00% |
9.68% |
14.30% |
11.98% |
| Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.55% |
12.34% |
27.66% |
87.64% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
12.99% |
25.89% |
35.68% |
87.79% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-0.40% |
-1.91% |
-4.39% |
-17.76% |
| Return on Equity (ROE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.14% |
10.42% |
23.27% |
69.88% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
7.54% |
0.00% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.35% |
3.91% |
20.59% |
60.51% |
| Return on Assets (ROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-0.67% |
2.96% |
17.41% |
53.34% |
| Return on Common Equity (ROCE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.14% |
10.42% |
23.27% |
69.88% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-172 |
33 |
230 |
117 |
-1,317 |
13 |
159 |
913 |
3,619 |
| NOPAT Margin |
|
-10.30% |
1.91% |
12.21% |
6.25% |
-77.68% |
0.66% |
6.89% |
30.17% |
60.82% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
-2.36% |
-555.23% |
-12.45% |
-13.55% |
-8.02% |
-0.15% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
0.93% |
-11.85% |
0.11% |
1.48% |
8.44% |
26.26% |
| Cost of Revenue to Revenue |
|
90.33% |
72.84% |
61.44% |
67.70% |
77.46% |
73.80% |
70.23% |
49.06% |
21.65% |
| SG&A Expenses to Revenue |
|
6.79% |
6.28% |
6.90% |
7.57% |
8.20% |
8.52% |
7.76% |
4.60% |
2.71% |
| R&D to Revenue |
|
14.77% |
16.25% |
15.03% |
14.87% |
16.81% |
14.99% |
13.69% |
10.81% |
5.66% |
| Operating Expenses to Revenue |
|
24.38% |
23.34% |
23.10% |
21.91% |
133.51% |
25.25% |
22.14% |
15.74% |
9.26% |
| Earnings before Interest and Taxes (EBIT) |
|
-252 |
60 |
266 |
175 |
-1,891 |
12 |
148 |
950 |
4,101 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-252 |
116 |
320 |
175 |
-1,854 |
50 |
186 |
991 |
4,140 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.78 |
0.74 |
2.04 |
4.20 |
8.00 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
1.71 |
1.62 |
4.37 |
8.23 |
12.54 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.93 |
2.46 |
4.81 |
8.35 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
24.44 |
| Dividend Yield |
|
0.00% |
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% |
0.00% |
0.00% |
4.09% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.77 |
0.73 |
2.12 |
4.81 |
11.30 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.89 |
2.37 |
4.63 |
8.02 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
19.70 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
20.29 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
22.50 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
77.99 |
26.23 |
25.40 |
22.79 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.05 |
0.21 |
0.20 |
0.14 |
0.06 |
0.00 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.21 |
0.20 |
0.14 |
0.06 |
0.00 |
| Financial Leverage |
|
0.00 |
0.00 |
0.00 |
-0.09 |
-0.02 |
-0.03 |
-0.07 |
-0.12 |
-0.20 |
| Leverage Ratio |
|
0.00 |
0.00 |
0.00 |
1.19 |
1.41 |
1.31 |
1.36 |
1.23 |
1.31 |
| Compound Leverage Factor |
|
0.00 |
0.00 |
0.00 |
1.17 |
1.42 |
-1.96 |
1.14 |
1.21 |
1.31 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
4.41% |
17.53% |
16.71% |
12.59% |
5.58% |
0.00% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
4.41% |
0.18% |
0.18% |
0.19% |
0.18% |
0.00% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
17.35% |
16.53% |
12.40% |
5.39% |
0.00% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
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% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
95.60% |
82.47% |
83.29% |
87.41% |
94.42% |
100.00% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-1.45 |
-0.96 |
-0.96 |
0.00 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.22 |
0.49 |
2.58 |
0.00 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-1.44 |
-0.95 |
-0.93 |
0.00 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-1.92 |
-1.29 |
-1.38 |
0.00 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.30 |
0.66 |
3.70 |
0.00 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-1.90 |
-1.27 |
-1.34 |
0.00 |
| Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.80 |
4.20 |
10.41 |
22.34 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
0.00 |
0.00 |
2.38 |
3.70 |
3.56 |
3.29 |
3.11 |
4.78 |
| Quick Ratio |
|
0.00 |
0.00 |
0.00 |
0.91 |
1.81 |
1.79 |
1.74 |
1.68 |
3.37 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
0.00 |
0.00 |
-10,762 |
-10,256 |
0.00 |
-8,529 |
3,192 |
3,200 |
| Operating Cash Flow to CapEx |
|
0.00% |
-41.38% |
-195.52% |
0.00% |
59.09% |
208.89% |
976.00% |
2,612.82% |
6,751.11% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-2,690.44 |
-640.98 |
0.00 |
-213.23 |
127.67 |
533.25 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
-1.33 |
-65.50 |
0.00 |
1.63 |
2.29 |
12.20 |
40.76 |
506.33 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
-4.56 |
-99.00 |
0.00 |
-1.13 |
1.20 |
10.95 |
39.20 |
498.83 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.56 |
0.61 |
0.66 |
0.88 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
7.34 |
6.52 |
8.33 |
7.12 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2.55 |
2.94 |
2.81 |
2.64 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
10.43 |
12.35 |
14.76 |
21.06 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
7.16 |
6.34 |
7.47 |
7.20 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
49.70 |
55.97 |
43.80 |
51.29 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
143.15 |
124.14 |
129.86 |
138.48 |
| Days Payable Outstanding (DPO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
50.96 |
57.55 |
48.85 |
50.66 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
141.89 |
122.56 |
124.81 |
139.10 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
0.00 |
0.00 |
10,879 |
8,939 |
8,930 |
8,688 |
8,600 |
9,358 |
| Invested Capital Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.82 |
1.79 |
0.92 |
1.44 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
0.00 |
0.00 |
10,879 |
8,939 |
0.00 |
8,688 |
-2,279 |
419 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
6,879 |
6,551 |
18,440 |
41,324 |
105,731 |
| Market Capitalization |
|
0.00 |
0.00 |
0.00 |
0.00 |
7,101 |
6,837 |
19,133 |
42,937 |
110,150 |
| Book Value per Share |
|
$0.00 |
$0.00 |
$0.00 |
$82.84 |
$63.24 |
$63.43 |
$64.34 |
$69.69 |
$93.36 |
| Tangible Book Value per Share |
|
$0.00 |
$0.00 |
$0.00 |
$35.73 |
$28.74 |
$29.02 |
$30.06 |
$35.60 |
$59.52 |
| Total Capital |
|
0.00 |
0.00 |
0.00 |
12,554 |
11,108 |
11,065 |
10,732 |
10,816 |
13,777 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
553 |
1,947 |
1,849 |
1,351 |
603 |
0.00 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
1,927 |
1,829 |
1,331 |
583 |
0.00 |
| Net Debt |
|
0.00 |
0.00 |
0.00 |
-1,122 |
-222 |
-286 |
-693 |
-1,613 |
-4,419 |
| Capital Expenditures (CapEx) |
|
0.00 |
29 |
67 |
0.00 |
44 |
45 |
50 |
39 |
45 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
0.00 |
0.00 |
2,332 |
2,228 |
2,198 |
2,046 |
1,977 |
3,516 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
0.00 |
0.00 |
3,136 |
3,735 |
3,679 |
3,488 |
3,516 |
7,251 |
| Net Working Capital (NWC) |
|
0.00 |
0.00 |
0.00 |
2,583 |
3,715 |
3,659 |
3,468 |
3,496 |
7,251 |
| Net Nonoperating Expense (NNE) |
|
130 |
5.50 |
19 |
13 |
616 |
36 |
47 |
110 |
3.52 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
0.00 |
0.00 |
-1,122 |
-222 |
-286 |
-693 |
-1,613 |
-4,419 |
| Total Depreciation and Amortization (D&A) |
|
0.00 |
56 |
54 |
0.00 |
37 |
38 |
38 |
41 |
39 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
29.88% |
26.30% |
22.14% |
26.67% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
50.02% |
44.83% |
39.38% |
55.00% |
| Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
49.75% |
44.58% |
39.15% |
55.00% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
($13.33) |
($0.17) |
$0.77 |
$5.46 |
$24.43 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
144.86M |
145M |
145M |
146M |
147M |
148M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
($13.33) |
($0.17) |
$0.75 |
$5.15 |
$23.03 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
144.86M |
145M |
145M |
149M |
156M |
157M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$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 |
144.86M |
145.30M |
145.81M |
146.55M |
147.57M |
148.09M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-162 |
34 |
232 |
99 |
-36 |
24 |
156 |
914 |
3,619 |
| Normalized NOPAT Margin |
|
-9.75% |
1.96% |
12.30% |
5.26% |
-2.11% |
1.25% |
6.77% |
30.20% |
60.82% |
| Pre Tax Income Margin |
|
-15.62% |
3.17% |
14.18% |
9.22% |
-112.15% |
-0.95% |
5.37% |
30.98% |
69.03% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-22.91 |
6.67 |
133.00 |
43.75 |
-118.19 |
0.29 |
3.70 |
38.00 |
683.50 |
| NOPAT to Interest Expense |
|
-15.59 |
3.61 |
114.98 |
29.31 |
-82.29 |
0.31 |
3.97 |
36.51 |
603.09 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
3.44 |
99.50 |
0.00 |
-120.94 |
-0.80 |
2.45 |
36.44 |
676.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.39 |
81.48 |
0.00 |
-85.04 |
-0.79 |
2.72 |
34.95 |
595.59 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |