| DEI Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
0.00 |
208,731,326.00 |
208,731,326.00 |
409,334,188.00 |
407,648,188.00 |
403,930,378.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
0.00 |
208,731,326.00 |
208,731,326.00 |
409,334,188.00 |
407,648,188.00 |
403,930,378.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.13 |
-0.19 |
-0.03 |
0.02 |
0.05 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
181.20% |
202.96% |
74.16% |
0.00% |
-68.81% |
-11.08% |
25.77% |
19.61% |
| EBITDA Growth |
|
0.00% |
3,174.85% |
-18.87% |
331.87% |
0.00% |
-35.01% |
50.09% |
20.03% |
-4.14% |
| EBIT Growth |
|
0.00% |
3,174.85% |
-21.25% |
313.98% |
0.00% |
-20.05% |
92.49% |
34.29% |
-14.50% |
| NOPAT Growth |
|
0.00% |
2,279.45% |
-33.69% |
344.53% |
0.00% |
-16.32% |
74.04% |
38.12% |
-11.99% |
| Net Income Growth |
|
0.00% |
1,821.72% |
-37.39% |
392.32% |
0.00% |
-393.77% |
69.29% |
167.88% |
137.62% |
| EPS Growth |
|
0.00% |
208.77% |
110.89% |
-71.59% |
0.00% |
-147.48% |
69.62% |
173.66% |
-66.35% |
| Operating Cash Flow Growth |
|
0.00% |
0.00% |
0.00% |
8.95% |
70.21% |
-184.98% |
64.71% |
774.69% |
-77.46% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-37.31% |
-90.98% |
0.00% |
0.00% |
217.58% |
-59.51% |
-176.66% |
| Invested Capital Growth |
|
0.00% |
0.00% |
-56.01% |
338.89% |
0.00% |
140.43% |
-40.05% |
0.78% |
63.72% |
| Revenue Q/Q Growth |
|
0.00% |
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% |
0.00% |
| EBIT Q/Q Growth |
|
0.00% |
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% |
0.00% |
| Net Income Q/Q Growth |
|
0.00% |
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% |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
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% |
0.00% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
26.58% |
31.94% |
28.12% |
23.29% |
22.59% |
33.21% |
31.85% |
25.89% |
25.33% |
| EBITDA Margin |
|
0.94% |
10.90% |
2.92% |
7.24% |
2.61% |
5.43% |
9.16% |
8.75% |
7.01% |
| Operating Margin |
|
0.94% |
10.64% |
2.75% |
5.92% |
1.22% |
3.05% |
6.72% |
7.38% |
5.29% |
| EBIT Margin |
|
0.94% |
10.90% |
2.83% |
6.73% |
1.25% |
3.19% |
6.91% |
7.38% |
5.27% |
| Profit (Net Income) Margin |
|
1.58% |
10.82% |
2.24% |
6.32% |
1.68% |
-15.79% |
-5.45% |
2.94% |
5.85% |
| Tax Burden Percent |
|
34.03% |
86.37% |
63.86% |
86.67% |
93.94% |
-417.78% |
-68.68% |
38.58% |
91.81% |
| Interest Burden Percent |
|
497.41% |
115.00% |
123.64% |
108.34% |
143.29% |
118.38% |
114.86% |
103.37% |
120.72% |
| Effective Tax Rate |
|
-16.04% |
13.63% |
26.91% |
13.33% |
6.06% |
-0.66% |
10.45% |
10.47% |
8.19% |
| Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
0.00% |
502.86% |
28.20% |
13.87% |
21.36% |
39.21% |
26.07% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
498.14% |
26.24% |
41.74% |
41.23% |
46.54% |
23.70% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
-478.77% |
-22.82% |
-31.44% |
-27.71% |
-34.80% |
-16.35% |
| Return on Equity (ROE) |
|
0.00% |
37.61% |
8.98% |
24.09% |
5.38% |
-17.58% |
-6.35% |
4.40% |
9.72% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
4.32% |
0.00% |
-68.63% |
71.43% |
38.43% |
-22.26% |
| Operating Return on Assets (OROA) |
|
0.00% |
13.46% |
5.71% |
12.69% |
2.07% |
1.78% |
3.96% |
5.77% |
5.26% |
| Return on Assets (ROA) |
|
0.00% |
13.37% |
4.51% |
11.92% |
2.78% |
-8.79% |
-3.12% |
2.30% |
5.83% |
| Return on Common Equity (ROCE) |
|
0.00% |
-26.66% |
6.03% |
24.01% |
5.37% |
-17.58% |
-6.37% |
4.40% |
9.68% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
-53.06% |
5.56% |
21.64% |
5.40% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
0.49 |
12 |
7.77 |
35 |
9.53 |
7.98 |
14 |
19 |
17 |
| NOPAT Margin |
|
1.09% |
9.19% |
2.01% |
5.13% |
1.15% |
3.07% |
6.01% |
6.61% |
4.86% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
9.70% |
0.84% |
4.72% |
1.96% |
-27.88% |
-19.86% |
-7.33% |
2.37% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
3.50% |
6.56% |
8.71% |
7.16% |
| Cost of Revenue to Revenue |
|
77.24% |
69.41% |
72.21% |
76.71% |
77.41% |
66.79% |
68.15% |
74.11% |
74.67% |
| SG&A Expenses to Revenue |
|
4.78% |
1.84% |
5.31% |
1.57% |
1.84% |
3.38% |
3.50% |
3.34% |
3.55% |
| R&D to Revenue |
|
9.94% |
7.05% |
4.87% |
4.41% |
5.88% |
11.73% |
9.09% |
6.74% |
6.82% |
| Operating Expenses to Revenue |
|
21.83% |
19.95% |
25.04% |
17.37% |
21.37% |
30.15% |
25.14% |
18.52% |
20.03% |
| Earnings before Interest and Taxes (EBIT) |
|
0.42 |
14 |
11 |
45 |
10 |
8.29 |
16 |
21 |
18 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
0.42 |
14 |
11 |
49 |
22 |
14 |
21 |
25 |
24 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.60 |
1.28 |
0.65 |
0.35 |
0.33 |
0.92 |
1.08 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.60 |
1.28 |
0.65 |
0.35 |
0.34 |
0.92 |
1.08 |
| Price to Revenue (P/Rev) |
|
2.26 |
0.80 |
0.24 |
0.37 |
0.20 |
0.28 |
0.28 |
0.63 |
0.68 |
| Price to Earnings (P/E) |
|
0.00 |
86.30 |
12.17 |
5.94 |
6.03 |
0.00 |
0.00 |
20.92 |
11.59 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
1.24% |
0.00% |
0.00% |
0.00% |
0.00% |
5.09% |
| Earnings Yield |
|
0.00% |
1.16% |
8.21% |
16.84% |
16.60% |
0.00% |
0.00% |
4.78% |
8.63% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
3.32 |
0.00 |
0.00 |
1.04 |
0.67 |
1.24 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.96 |
0.00 |
0.12 |
0.00 |
0.00 |
0.22 |
0.11 |
0.29 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
8.80 |
0.00 |
1.61 |
0.00 |
0.00 |
2.39 |
1.30 |
4.10 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
8.80 |
0.00 |
1.73 |
0.00 |
0.00 |
3.17 |
1.54 |
5.45 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
10.44 |
0.00 |
2.27 |
0.00 |
0.00 |
3.64 |
1.72 |
5.91 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
2.22 |
0.00 |
0.00 |
0.00 |
0.34 |
4.51 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
6.77 |
0.00 |
76.74 |
0.00 |
0.00 |
1.09 |
1.76 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.08 |
0.01 |
0.10 |
0.12 |
0.11 |
0.08 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.01 |
0.01 |
0.08 |
0.10 |
0.05 |
0.03 |
| Financial Leverage |
|
0.00 |
-1.17 |
-1.08 |
-0.96 |
-0.87 |
-0.75 |
-0.67 |
-0.75 |
-0.69 |
| Leverage Ratio |
|
0.00 |
2.81 |
1.99 |
2.02 |
2.03 |
2.00 |
2.03 |
1.91 |
1.67 |
| Compound Leverage Factor |
|
0.00 |
3.24 |
2.46 |
2.19 |
2.91 |
2.37 |
2.34 |
1.98 |
2.01 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
7.36% |
0.97% |
9.01% |
10.61% |
9.77% |
7.10% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
6.46% |
0.00% |
1.29% |
1.86% |
4.94% |
3.94% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.90% |
0.97% |
7.73% |
8.74% |
4.84% |
3.16% |
| 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% |
170.88% |
0.28% |
0.38% |
0.21% |
-0.23% |
-0.28% |
0.33% |
0.34% |
| Common Equity to Total Capital |
|
0.00% |
-70.88% |
99.72% |
92.26% |
98.82% |
91.22% |
89.67% |
89.90% |
92.56% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.32 |
0.12 |
1.46 |
1.06 |
0.85 |
0.69 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
-3.57 |
-10.39 |
-8.94 |
-0.59 |
-5.88 |
-5.58 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.04 |
0.12 |
1.25 |
0.88 |
0.42 |
0.31 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.45 |
0.27 |
2.57 |
1.62 |
1.12 |
0.99 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
-5.03 |
-23.63 |
-15.79 |
-0.89 |
-7.79 |
-8.04 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.06 |
0.27 |
2.21 |
1.33 |
0.56 |
0.44 |
| Altman Z-Score |
|
0.00 |
2.69 |
2.55 |
3.13 |
2.77 |
1.46 |
1.41 |
2.32 |
3.08 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
170.88% |
32.81% |
0.35% |
0.21% |
0.01% |
-0.28% |
0.03% |
0.37% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
1.54 |
2.23 |
1.78 |
1.85 |
1.88 |
1.80 |
2.07 |
2.60 |
| Quick Ratio |
|
0.00 |
1.23 |
1.74 |
1.43 |
1.33 |
1.18 |
0.21 |
1.65 |
1.66 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
18 |
11 |
1.02 |
0.00 |
-39 |
46 |
19 |
-14 |
| Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
1,645.83% |
437.58% |
310.68% |
-188.98% |
-100.74% |
2,540.01% |
379.54% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
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 |
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 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
1.24 |
2.02 |
1.89 |
1.66 |
0.56 |
0.57 |
0.78 |
1.00 |
| Accounts Receivable Turnover |
|
0.00 |
3.27 |
8.29 |
6.57 |
5.85 |
2.56 |
4.77 |
6.33 |
5.03 |
| Inventory Turnover |
|
0.00 |
11.36 |
13.43 |
11.01 |
8.15 |
2.12 |
3.31 |
11.46 |
15.47 |
| Fixed Asset Turnover |
|
0.00 |
268.82 |
364.77 |
119.02 |
48.89 |
9.08 |
5.95 |
6.71 |
7.99 |
| Accounts Payable Turnover |
|
0.00 |
1.76 |
4.26 |
4.41 |
3.77 |
1.19 |
1.88 |
2.86 |
2.88 |
| Days Sales Outstanding (DSO) |
|
0.00 |
111.71 |
44.05 |
55.53 |
62.41 |
142.45 |
76.50 |
57.62 |
72.54 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
32.13 |
27.17 |
33.16 |
44.76 |
171.87 |
110.21 |
31.85 |
23.60 |
| Days Payable Outstanding (DPO) |
|
0.00 |
207.64 |
85.69 |
82.75 |
96.80 |
306.32 |
193.87 |
127.67 |
126.58 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
-63.80 |
-14.47 |
5.93 |
10.37 |
8.00 |
-7.17 |
-38.20 |
-30.44 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
-6.34 |
-9.89 |
24 |
34 |
81 |
49 |
49 |
80 |
| Invested Capital Turnover |
|
0.00 |
-40.24 |
-47.62 |
97.99 |
24.63 |
4.51 |
3.55 |
5.94 |
5.36 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
-6.34 |
-3.55 |
34 |
0.00 |
47 |
-33 |
0.38 |
31 |
| Enterprise Value (EV) |
|
0.00 |
122 |
-72 |
78 |
-57 |
-54 |
50 |
33 |
100 |
| Market Capitalization |
|
103 |
103 |
93 |
251 |
168 |
72 |
63 |
182 |
235 |
| Book Value per Share |
|
$0.00 |
($8.50) |
$14.30 |
$0.95 |
$1.24 |
$1.00 |
$0.46 |
$0.48 |
$0.54 |
| Tangible Book Value per Share |
|
$0.00 |
($8.50) |
$14.30 |
$0.94 |
$1.24 |
$0.99 |
$0.46 |
$0.48 |
$0.53 |
| Total Capital |
|
0.00 |
37 |
156 |
213 |
262 |
228 |
212 |
220 |
236 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
16 |
2.53 |
21 |
22 |
22 |
17 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
1.92 |
2.53 |
18 |
19 |
11 |
7.45 |
| Net Debt |
|
0.00 |
-43 |
-166 |
-174 |
-225 |
-126 |
-12 |
-149 |
-136 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
1.97 |
8.05 |
16 |
22 |
14 |
3.86 |
5.83 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
-7.21 |
-13 |
7.39 |
-16 |
26 |
113 |
-5.37 |
31 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
36 |
153 |
197 |
212 |
172 |
147 |
165 |
182 |
| Net Working Capital (NWC) |
|
0.00 |
36 |
153 |
183 |
212 |
169 |
143 |
154 |
173 |
| Net Nonoperating Expense (NNE) |
|
-0.23 |
-2.09 |
-0.87 |
-8.01 |
-4.42 |
49 |
26 |
11 |
-3.42 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
-43 |
-166 |
-174 |
-225 |
-126 |
-141 |
-150 |
-139 |
| Total Depreciation and Amortization (D&A) |
|
0.00 |
0.00 |
0.33 |
3.39 |
11 |
5.81 |
5.20 |
3.97 |
6.02 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
-5.65% |
-3.31% |
1.10% |
-1.89% |
9.94% |
48.84% |
-1.85% |
8.99% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
28.09% |
39.57% |
29.25% |
25.48% |
66.37% |
63.72% |
56.67% |
52.39% |
| Net Working Capital to Revenue |
|
0.00% |
28.09% |
39.57% |
27.21% |
25.48% |
65.24% |
62.01% |
52.93% |
49.71% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.02 |
$0.03 |
$0.00 |
$0.00 |
($0.41) |
$0.01 |
$0.01 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
10.86M |
30.13M |
0.00 |
0.00 |
206.36M |
204.79M |
403.93M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.01 |
$0.03 |
$0.00 |
$0.00 |
($0.41) |
$0.01 |
$0.01 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
12.04M |
31.25M |
0.00 |
0.00 |
206.36M |
206.69M |
403.93M |
| 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 |
207.80M |
209.29M |
0.00 |
0.00 |
409.33M |
407.65M |
403.93M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
0.30 |
12 |
7.77 |
35 |
9.53 |
5.55 |
14 |
19 |
17 |
| Normalized NOPAT Margin |
|
0.65% |
9.19% |
2.01% |
5.13% |
1.15% |
2.14% |
6.01% |
6.61% |
4.86% |
| Pre Tax Income Margin |
|
4.65% |
12.53% |
3.50% |
7.29% |
1.78% |
3.78% |
7.94% |
7.63% |
6.37% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
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 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
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 |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
16.47% |
0.00% |
0.00% |
0.00% |
0.00% |
29.56% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
17.36% |
13.58% |
-2.84% |
-7.21% |
6.87% |
42.01% |