| Growth Metrics |
|
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
0.00% |
8.11% |
-2.26% |
| EBITDA Growth |
|
0.00% |
-56.97% |
0.00% |
-52.17% |
112.12% |
| EBIT Growth |
|
0.00% |
-73.28% |
0.00% |
-6,766.67% |
78.16% |
| NOPAT Growth |
|
0.00% |
-66.46% |
0.00% |
13.83% |
-11.11% |
| Net Income Growth |
|
0.00% |
-334.09% |
0.00% |
-402.78% |
56.08% |
| EPS Growth |
|
0.00% |
0.00% |
0.00% |
-400.00% |
58.57% |
| Operating Cash Flow Growth |
|
0.00% |
-13.06% |
0.00% |
34.97% |
-34.72% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-91.52% |
| Invested Capital Growth |
|
0.00% |
0.00% |
0.00% |
-19.36% |
-2.98% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-9.83% |
-30.55% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-37.26% |
59.09% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-79.13% |
78.97% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-35.00% |
21.05% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-40.31% |
52.82% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-34.62% |
53.97% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
14.88% |
-6.32% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
100.00% |
639.02% |
-90.55% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.13% |
-16.69% |
-1.02% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
| Gross Margin |
|
0.00% |
30.57% |
31.08% |
33.95% |
34.05% |
| EBITDA Margin |
|
0.00% |
16.53% |
15.63% |
6.92% |
15.01% |
| Operating Margin |
|
0.00% |
5.39% |
-4.26% |
-3.39% |
-3.86% |
| EBIT Margin |
|
0.00% |
5.13% |
-0.14% |
-8.63% |
-1.93% |
| Profit (Net Income) Margin |
|
0.00% |
-3.78% |
-3.26% |
-15.17% |
-6.82% |
| Tax Burden Percent |
|
57.89% |
109.57% |
58.06% |
107.42% |
107.43% |
| Interest Burden Percent |
|
14.50% |
-67.14% |
4,133.33% |
163.59% |
328.89% |
| Effective Tax Rate |
|
42.11% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
0.00% |
4.84% |
-0.86% |
-0.82% |
-1.04% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
-6.69% |
-1.10% |
-16.05% |
-7.19% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
-35.00% |
-0.56% |
-6.55% |
-2.48% |
| Return on Equity (ROE) |
|
0.00% |
-30.16% |
-1.41% |
-7.36% |
-3.51% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-195.16% |
0.00% |
20.61% |
1.99% |
| Operating Return on Assets (OROA) |
|
0.00% |
2.01% |
-0.03% |
-1.87% |
-0.47% |
| Return on Assets (ROA) |
|
0.00% |
-1.48% |
-0.65% |
-3.29% |
-1.68% |
| Return on Common Equity (ROCE) |
|
0.00% |
-30.16% |
-1.21% |
-6.67% |
-3.40% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
-15.08% |
-1.62% |
-8.11% |
-3.69% |
| Net Operating Profit after Tax (NOPAT) |
|
307 |
103 |
-66 |
-57 |
-63 |
| NOPAT Margin |
|
0.00% |
3.77% |
-2.98% |
-2.38% |
-2.70% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
11.53% |
0.24% |
15.23% |
6.16% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
-0.83% |
-0.75% |
-0.99% |
| Cost of Revenue to Revenue |
|
0.00% |
69.43% |
68.92% |
66.05% |
65.95% |
| SG&A Expenses to Revenue |
|
0.00% |
16.90% |
21.70% |
24.73% |
25.09% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
0.00% |
25.18% |
35.34% |
37.34% |
37.91% |
| Earnings before Interest and Taxes (EBIT) |
|
524 |
140 |
-3.00 |
-206 |
-45 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
1,048 |
451 |
345 |
165 |
350 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
1.04 |
1.05 |
0.87 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
2.09 |
1.97 |
1.61 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.58% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
1.02 |
1.20 |
0.91 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
3.56 |
3.12 |
2.33 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
22.74 |
45.11 |
15.55 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
27.43 |
19.28 |
21.60 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
5.22 |
44.99 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
5.97 |
0.55 |
0.59 |
0.47 |
| Long-Term Debt to Equity |
|
0.00 |
5.92 |
0.55 |
0.58 |
0.46 |
| Financial Leverage |
|
0.00 |
5.23 |
0.51 |
0.41 |
0.34 |
| Leverage Ratio |
|
0.00 |
10.18 |
2.22 |
2.24 |
2.10 |
| Compound Leverage Factor |
|
0.00 |
-6.84 |
91.70 |
3.66 |
6.89 |
| Debt to Total Capital |
|
0.00% |
85.65% |
35.68% |
37.08% |
31.95% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.78% |
0.39% |
0.33% |
0.39% |
| Long-Term Debt to Total Capital |
|
0.00% |
84.88% |
35.29% |
36.74% |
31.56% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
8.22% |
3.72% |
0.06% |
| Common Equity to Total Capital |
|
0.00% |
14.35% |
56.10% |
59.21% |
67.99% |
| Debt to EBITDA |
|
0.00 |
9.04 |
8.18 |
16.93 |
5.79 |
| Net Debt to EBITDA |
|
0.00 |
7.92 |
7.46 |
14.97 |
4.81 |
| Long-Term Debt to EBITDA |
|
0.00 |
8.96 |
8.09 |
16.78 |
5.71 |
| Debt to NOPAT |
|
0.00 |
39.63 |
-42.90 |
-49.28 |
-32.14 |
| Net Debt to NOPAT |
|
0.00 |
34.71 |
-39.10 |
-43.56 |
-26.70 |
| Long-Term Debt to NOPAT |
|
0.00 |
39.27 |
-42.43 |
-48.84 |
-31.75 |
| Altman Z-Score |
|
0.00 |
0.00 |
0.68 |
0.62 |
0.79 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
14.36% |
9.46% |
3.14% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
1.25 |
1.20 |
1.27 |
1.42 |
| Quick Ratio |
|
0.00 |
0.58 |
0.40 |
0.35 |
0.91 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-4,152 |
0.00 |
1,426 |
121 |
| Operating Cash Flow to CapEx |
|
348.05% |
258.89% |
218.32% |
275.71% |
208.26% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-17.74 |
0.00 |
10.89 |
1.17 |
| Operating Cash Flow to Interest Expense |
|
0.60 |
1.00 |
2.36 |
2.95 |
2.45 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.43 |
0.61 |
1.28 |
1.88 |
1.27 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.39 |
0.20 |
0.22 |
0.25 |
| Accounts Receivable Turnover |
|
0.00 |
5.13 |
3.70 |
4.29 |
5.15 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
0.00 |
8.17 |
7.94 |
0.00 |
0.00 |
| Accounts Payable Turnover |
|
0.00 |
4.81 |
3.33 |
3.78 |
4.52 |
| Days Sales Outstanding (DSO) |
|
0.00 |
71.18 |
98.65 |
85.13 |
70.90 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
0.00 |
75.93 |
109.67 |
96.46 |
80.69 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
-4.75 |
-11.02 |
-11.33 |
-9.79 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
4,255 |
7,662 |
6,179 |
5,995 |
| Invested Capital Turnover |
|
0.00 |
1.28 |
0.29 |
0.34 |
0.38 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
4,255 |
0.00 |
-1,483 |
-184 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
7,846 |
7,443 |
5,444 |
| Market Capitalization |
|
900 |
0.00 |
4,623 |
4,693 |
3,758 |
| Book Value per Share |
|
$0.00 |
$5.28 |
$7.99 |
$8.07 |
$7.94 |
| Tangible Book Value per Share |
|
$0.00 |
($25.47) |
($5.60) |
($3.41) |
($3.24) |
| Total Capital |
|
0.00 |
4,761 |
7,912 |
7,536 |
6,338 |
| Total Debt |
|
0.00 |
4,078 |
2,823 |
2,794 |
2,025 |
| Total Long-Term Debt |
|
0.00 |
4,041 |
2,792 |
2,769 |
2,000 |
| Net Debt |
|
0.00 |
3,572 |
2,573 |
2,470 |
1,682 |
| Capital Expenditures (CapEx) |
|
77 |
90 |
131 |
140 |
121 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
-23 |
249 |
290 |
57 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
483 |
499 |
614 |
400 |
| Net Working Capital (NWC) |
|
0.00 |
446 |
468 |
589 |
375 |
| Net Nonoperating Expense (NNE) |
|
263 |
206 |
6.20 |
305 |
96 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
3,572 |
2,573 |
1,437 |
1,682 |
| Total Depreciation and Amortization (D&A) |
|
524 |
311 |
348 |
371 |
395 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
-0.84% |
11.28% |
12.15% |
2.44% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
17.71% |
22.61% |
25.73% |
17.15% |
| Net Working Capital to Revenue |
|
0.00% |
16.35% |
21.21% |
24.69% |
16.08% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
($0.14) |
($0.70) |
($0.29) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
557.27M |
562.98M |
543.09M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($0.14) |
($0.70) |
($0.29) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
557.27M |
562.98M |
543.09M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
557.27M |
562.98M |
543.09M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
307 |
103 |
-66 |
-57 |
-63 |
| Normalized NOPAT Margin |
|
0.00% |
3.77% |
-2.98% |
-2.38% |
-2.70% |
| Pre Tax Income Margin |
|
0.00% |
-3.45% |
-5.62% |
-14.12% |
-6.35% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
1.17 |
0.60 |
-0.02 |
-1.57 |
-0.44 |
| NOPAT to Interest Expense |
|
0.68 |
0.44 |
-0.54 |
-0.43 |
-0.61 |
| EBIT Less CapEx to Interest Expense |
|
1.00 |
0.21 |
-1.11 |
-2.64 |
-1.61 |
| NOPAT Less CapEx to Interest Expense |
|
0.51 |
0.06 |
-1.63 |
-1.50 |
-1.79 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
-13.21% |
| Augmented Payout Ratio |
|
9.09% |
0.00% |
-16.67% |
-11.05% |
-118.24% |