| DEI Shares Outstanding |
0.00 |
0.00 |
1,459,034,090.00 |
| DEI Adjusted Shares Outstanding |
0.00 |
0.00 |
1,459,034,090.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
0.00 |
0.00 |
0.35 |
| Growth Metrics |
- |
- |
- |
| Revenue Growth |
0.00% |
43.00% |
-18.33% |
| EBITDA Growth |
0.00% |
14.67% |
16.36% |
| EBIT Growth |
0.00% |
17.13% |
23.25% |
| NOPAT Growth |
0.00% |
-8.79% |
29.32% |
| Net Income Growth |
0.00% |
125.88% |
-43.02% |
| EPS Growth |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Growth |
0.00% |
25.15% |
-15.35% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
320.85% |
| Invested Capital Growth |
0.00% |
223.48% |
-68.56% |
| 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% |
0.00% |
| Profitability Metrics |
- |
- |
- |
| Gross Margin |
69.20% |
100.00% |
70.94% |
| EBITDA Margin |
23.77% |
19.06% |
27.15% |
| Operating Margin |
21.08% |
15.52% |
23.57% |
| EBIT Margin |
9.64% |
7.90% |
11.92% |
| Profit (Net Income) Margin |
6.66% |
10.52% |
7.34% |
| Tax Burden Percent |
95.03% |
133.15% |
85.00% |
| Interest Burden Percent |
72.66% |
100.00% |
72.43% |
| Effective Tax Rate |
4.42% |
17.19% |
13.65% |
| Return on Invested Capital (ROIC) |
85.09% |
36.65% |
47.21% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
-103.74% |
30.34% |
16.52% |
| Return on Net Nonoperating Assets (RNNOA) |
-44.82% |
-595.20% |
985.61% |
| Return on Equity (ROE) |
40.27% |
-558.55% |
1,032.82% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
-68.89% |
151.54% |
| Operating Return on Assets (OROA) |
6.50% |
7.43% |
8.42% |
| Return on Assets (ROA) |
4.49% |
9.90% |
5.18% |
| Return on Common Equity (ROCE) |
83.75% |
6,700.38% |
42,456.76% |
| Return on Equity Simple (ROE_SIMPLE) |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
827 |
754 |
976 |
| NOPAT Margin |
20.15% |
12.85% |
20.35% |
| Net Nonoperating Expense Percent (NNEP) |
188.83% |
6.32% |
30.69% |
| Return On Investment Capital (ROIC_SIMPLE) |
68.82% |
26.94% |
68.78% |
| Cost of Revenue to Revenue |
30.80% |
0.00% |
29.06% |
| SG&A Expenses to Revenue |
30.54% |
6.92% |
31.44% |
| R&D to Revenue |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
48.12% |
84.48% |
47.38% |
| Earnings before Interest and Taxes (EBIT) |
396 |
464 |
572 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
976 |
1,119 |
1,302 |
| Valuation Ratios |
- |
- |
- |
| Price to Book Value (P/BV) |
0.16 |
0.18 |
20.54 |
| Price to Tangible Book Value (P/TBV) |
0.66 |
1.39 |
69.34 |
| Price to Revenue (P/Rev) |
0.05 |
0.04 |
6.68 |
| Price to Earnings (P/E) |
0.58 |
0.58 |
62.21 |
| Dividend Yield |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
172.01% |
172.34% |
1.61% |
| Enterprise Value to Invested Capital (EV/IC) |
0.00 |
0.98 |
31.23 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
0.52 |
6.44 |
| Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
2.74 |
23.72 |
| Enterprise Value to EBIT (EV/EBIT) |
0.00 |
6.61 |
54.02 |
| Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
4.06 |
31.64 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
0.98 |
11.64 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
9.86 |
| Leverage & Solvency |
- |
- |
- |
| Debt to Equity |
0.77 |
-4.11 |
0.47 |
| Long-Term Debt to Equity |
0.77 |
-3.61 |
0.47 |
| Financial Leverage |
0.43 |
-19.62 |
59.66 |
| Leverage Ratio |
8.97 |
-56.42 |
199.26 |
| Compound Leverage Factor |
6.52 |
-56.42 |
144.31 |
| Debt to Total Capital |
43.53% |
132.13% |
31.76% |
| Short-Term Debt to Total Capital |
0.00% |
16.00% |
0.00% |
| Long-Term Debt to Total Capital |
43.53% |
116.12% |
31.76% |
| Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
-60.98% |
0.07% |
-41.75% |
| Common Equity to Total Capital |
117.45% |
44.29% |
109.99% |
| Debt to EBITDA |
0.54 |
3.31 |
0.35 |
| Net Debt to EBITDA |
-0.45 |
2.54 |
-0.44 |
| Long-Term Debt to EBITDA |
0.54 |
2.91 |
0.35 |
| Debt to NOPAT |
0.63 |
4.91 |
0.46 |
| Net Debt to NOPAT |
-0.53 |
3.77 |
-0.59 |
| Long-Term Debt to NOPAT |
0.63 |
4.31 |
0.46 |
| Altman Z-Score |
-0.28 |
0.38 |
2.43 |
| Noncontrolling Interest Sharing Ratio |
-107.97% |
1,299.61% |
-4,010.76% |
| Liquidity Ratios |
- |
- |
- |
| Current Ratio |
-0.66 |
0.52 |
-0.95 |
| Quick Ratio |
-0.73 |
0.45 |
-1.05 |
| Cash Flow Metrics |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
-1,418 |
3,132 |
| Operating Cash Flow to CapEx |
752.00% |
746.19% |
881.65% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
- |
- |
- |
| Asset Turnover |
0.67 |
0.94 |
0.71 |
| Accounts Receivable Turnover |
6.64 |
9.71 |
7.43 |
| Inventory Turnover |
11.66 |
0.00 |
8.87 |
| Fixed Asset Turnover |
1.65 |
2.06 |
1.48 |
| Accounts Payable Turnover |
0.82 |
0.00 |
0.81 |
| Days Sales Outstanding (DSO) |
54.96 |
37.61 |
49.16 |
| Days Inventory Outstanding (DIO) |
31.31 |
0.00 |
41.15 |
| Days Payable Outstanding (DPO) |
442.71 |
0.00 |
449.82 |
| Cash Conversion Cycle (CCC) |
-356.44 |
37.61 |
-359.51 |
| Capital & Investment Metrics |
- |
- |
- |
| Invested Capital |
972 |
3,145 |
989 |
| Invested Capital Turnover |
4.22 |
2.85 |
2.32 |
| Increase / (Decrease) in Invested Capital |
0.00 |
2,172 |
-2,156 |
| Enterprise Value (EV) |
-952 |
3,067 |
30,874 |
| Market Capitalization |
223 |
223 |
32,040 |
| Book Value per Share |
$120.38 |
$105.79 |
$1.07 |
| Tangible Book Value per Share |
$28.98 |
$13.67 |
$0.32 |
| Total Capital |
1,202 |
2,801 |
1,419 |
| Total Debt |
523 |
3,701 |
451 |
| Total Long-Term Debt |
523 |
3,253 |
451 |
| Net Debt |
-442 |
2,842 |
-574 |
| Capital Expenditures (CapEx) |
333 |
420 |
301 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
-3,560 |
-1,940 |
-4,522 |
| Debt-free Net Working Capital (DFNWC) |
-2,622 |
-1,098 |
-3,498 |
| Net Working Capital (NWC) |
-2,622 |
-1,547 |
-3,498 |
| Net Nonoperating Expense (NNE) |
554 |
137 |
624 |
| Net Nonoperating Obligations (NNO) |
293 |
4,044 |
21 |
| Total Depreciation and Amortization (D&A) |
580 |
655 |
730 |
| Debt-free, Cash-free Net Working Capital to Revenue |
-86.72% |
-33.05% |
-94.31% |
| Debt-free Net Working Capital to Revenue |
-63.88% |
-18.71% |
-72.95% |
| Net Working Capital to Revenue |
-63.88% |
-26.34% |
-72.95% |
| Earnings Adjustments |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
$0.24 |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
0.00 |
1.46B |
| Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.24 |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
0.00 |
1.46B |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.24 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
0.00 |
1.46B |
| Normalized Net Operating Profit after Tax (NOPAT) |
833 |
754 |
906 |
| Normalized NOPAT Margin |
20.30% |
12.85% |
18.89% |
| Pre Tax Income Margin |
7.01% |
7.90% |
8.63% |
| Debt Service Ratios |
- |
- |
- |
| EBIT to Interest Expense |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
- |
- |
- |
| Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
0.00% |
0.00% |
0.00% |