| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
218,897,440.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
218,897,440.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
-7.46 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
168.34% |
19.81% |
-71.98% |
-64.08% |
-1,547.41% |
| EBITDA Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
473.42% |
18.36% |
-87.70% |
-124.01% |
-2,103.98% |
| EBIT Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
473.42% |
18.36% |
-87.70% |
-124.01% |
-2,103.98% |
| NOPAT Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
551.14% |
29.58% |
-90.80% |
-119.51% |
-1,803.46% |
| Net Income Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
310.94% |
39.70% |
-112.84% |
-455.72% |
-4,524.67% |
| EPS Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
200.00% |
62.50% |
-114.75% |
-220.00% |
-5,428.57% |
| Operating Cash Flow Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
192.98% |
13.50% |
-107.17% |
-328.18% |
-188.05% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
101.92% |
| Invested Capital Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
3.93% |
-26.88% |
| Revenue Q/Q Growth |
|
0.00% |
260.43% |
56.03% |
-62.66% |
0.00% |
60.94% |
-63.51% |
-52.13% |
-5,248.97% |
| EBITDA Q/Q Growth |
|
0.00% |
788.66% |
67.77% |
-75.29% |
0.00% |
83.42% |
-82.57% |
-148.26% |
-12,887.16% |
| EBIT Q/Q Growth |
|
0.00% |
788.66% |
67.77% |
-75.29% |
0.00% |
83.42% |
-82.57% |
-148.26% |
-12,887.16% |
| NOPAT Q/Q Growth |
|
0.00% |
961.17% |
79.27% |
-75.91% |
0.00% |
111.18% |
-87.27% |
-151.06% |
-12,308.36% |
| Net Income Q/Q Growth |
|
0.00% |
530.17% |
109.72% |
-91.17% |
0.00% |
184.89% |
-119.28% |
-144.72% |
-3,192.30% |
| EPS Q/Q Growth |
|
0.00% |
271.43% |
154.17% |
-108.20% |
0.00% |
178.57% |
-123.08% |
-77.78% |
-4,562.50% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
-283.86% |
387.33% |
-106.67% |
0.00% |
-154.28% |
76.20% |
-298.52% |
-71.00% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-2.94% |
-3.30% |
95.99% |
144.97% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
4.52% |
0.62% |
0.74% |
-30.99% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
96.30% |
91.85% |
92.55% |
89.25% |
94.22% |
93.27% |
89.30% |
50.87% |
0.00% |
| EBITDA Margin |
|
30.85% |
76.06% |
81.78% |
54.13% |
65.93% |
75.14% |
35.89% |
-36.19% |
0.00% |
| Operating Margin |
|
31.96% |
76.10% |
81.18% |
56.68% |
65.42% |
74.35% |
35.51% |
-37.88% |
0.00% |
| EBIT Margin |
|
30.85% |
76.06% |
81.78% |
54.13% |
65.93% |
75.14% |
35.89% |
-36.19% |
0.00% |
| Profit (Net Income) Margin |
|
-39.50% |
47.15% |
63.37% |
14.99% |
31.05% |
54.97% |
-29.04% |
-148.46% |
0.00% |
| Tax Burden Percent |
|
92.57% |
86.55% |
93.23% |
86.14% |
82.98% |
95.81% |
122.89% |
92.38% |
99.85% |
| Interest Burden Percent |
|
-138.32% |
71.62% |
83.12% |
32.15% |
56.76% |
76.36% |
-65.84% |
444.12% |
104.16% |
| Effective Tax Rate |
|
0.00% |
13.45% |
6.77% |
13.86% |
17.02% |
4.19% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
0.00% |
5.95% |
15.32% |
20.22% |
5.08% |
-2.40% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
3.38% |
10.86% |
15.67% |
-0.15% |
-5.35% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
1.27% |
4.25% |
6.64% |
-0.07% |
-2.31% |
0.00% |
| Return on Equity (ROE) |
|
0.00% |
0.00% |
0.00% |
7.22% |
19.57% |
26.86% |
5.02% |
-4.71% |
-68.37% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
7.11% |
0.00% |
0.00% |
0.00% |
0.51% |
5.02% |
| Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
0.00% |
4.92% |
6.62% |
7.75% |
2.54% |
-2.33% |
0.00% |
| Return on Assets (ROA) |
|
0.00% |
0.00% |
0.00% |
1.36% |
3.12% |
5.67% |
-2.05% |
-9.58% |
0.00% |
| Return on Common Equity (ROCE) |
|
0.00% |
0.00% |
0.00% |
5.26% |
15.08% |
20.82% |
3.93% |
-3.59% |
-47.72% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
11.67% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
9.91 |
105 |
189 |
45 |
65 |
136 |
17 |
-8.86 |
-1,099 |
| NOPAT Margin |
|
22.37% |
65.87% |
75.68% |
48.82% |
54.29% |
71.24% |
24.86% |
-26.51% |
0.00% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
2.57% |
4.46% |
4.55% |
5.24% |
2.95% |
36.33% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
0.90% |
1.31% |
2.72% |
0.33% |
-0.17% |
-28.07% |
| Cost of Revenue to Revenue |
|
3.70% |
8.15% |
7.45% |
10.75% |
5.78% |
6.73% |
10.70% |
49.13% |
0.00% |
| SG&A Expenses to Revenue |
|
43.14% |
11.68% |
7.84% |
17.37% |
19.02% |
10.22% |
31.15% |
68.59% |
0.00% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
64.34% |
15.74% |
11.37% |
32.58% |
28.80% |
18.92% |
53.79% |
88.75% |
0.00% |
| Earnings before Interest and Taxes (EBIT) |
|
14 |
121 |
204 |
50 |
78 |
144 |
25 |
-12 |
-1,570 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
14 |
121 |
204 |
50 |
78 |
144 |
25 |
-12 |
-1,570 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
1.14 |
1.19 |
1.25 |
1.04 |
0.80 |
1.20 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
1.21 |
1.26 |
1.32 |
1.10 |
0.84 |
1.43 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
5.05 |
4.67 |
4.78 |
5.50 |
4.72 |
0.00 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
18.84 |
13.98 |
12.89 |
29.85 |
31.20 |
0.00 |
| Dividend Yield |
|
0.79% |
0.97% |
0.96% |
0.99% |
0.95% |
0.00% |
1.05% |
0.00% |
0.00% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
5.31% |
7.15% |
7.76% |
3.35% |
3.20% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
1.07 |
1.10 |
1.12 |
1.01 |
0.88 |
1.03 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
8.81 |
7.76 |
7.92 |
9.89 |
9.93 |
0.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
12.37 |
10.62 |
10.85 |
15.72 |
17.46 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
12.37 |
10.62 |
10.85 |
15.72 |
17.46 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
13.61 |
11.84 |
11.78 |
17.83 |
20.58 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
22.20 |
15.11 |
15.56 |
145.14 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
175.98 |
17.37 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.54 |
0.56 |
0.55 |
0.67 |
0.68 |
1.59 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.54 |
0.56 |
0.55 |
0.67 |
0.68 |
1.59 |
| Financial Leverage |
|
0.00 |
0.00 |
0.00 |
0.38 |
0.39 |
0.42 |
0.45 |
0.43 |
0.63 |
| Leverage Ratio |
|
0.00 |
0.00 |
0.00 |
1.86 |
1.96 |
1.96 |
2.10 |
2.01 |
2.24 |
| Compound Leverage Factor |
|
0.00 |
0.00 |
0.00 |
0.60 |
1.11 |
1.50 |
-1.38 |
8.92 |
2.33 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
35.13% |
35.83% |
35.54% |
40.20% |
40.49% |
61.34% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
35.13% |
35.83% |
35.54% |
40.20% |
40.49% |
61.34% |
| 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% |
16.68% |
14.74% |
14.48% |
12.96% |
12.93% |
17.51% |
| Common Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
48.19% |
49.43% |
49.98% |
46.83% |
46.58% |
21.15% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
4.53 |
3.89 |
3.74 |
7.21 |
9.05 |
-1.70 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
3.12 |
2.63 |
2.78 |
4.66 |
6.26 |
-1.16 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
4.53 |
3.89 |
3.74 |
7.21 |
9.05 |
-1.70 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
4.99 |
4.34 |
4.06 |
8.17 |
10.67 |
-2.42 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
3.43 |
2.94 |
3.02 |
5.29 |
7.38 |
-1.66 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
4.99 |
4.34 |
4.06 |
8.17 |
10.67 |
-2.42 |
| Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
1.04 |
1.23 |
1.27 |
1.04 |
0.72 |
-1.10 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
27.14% |
22.98% |
22.47% |
21.68% |
23.76% |
30.21% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
0.00 |
0.00 |
0.72 |
13.27 |
10.09 |
14.99 |
0.71 |
5.29 |
| Quick Ratio |
|
0.00 |
0.00 |
0.00 |
0.72 |
13.27 |
10.09 |
14.99 |
0.71 |
5.29 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
-4,334 |
-4,461 |
-4,608 |
-185 |
83 |
| Operating Cash Flow to CapEx |
|
123,169.77% |
-216,397.78% |
548,631.37% |
-3,574.90% |
646,541.67% |
-81,777.67% |
-34,568.97% |
-80,710.10% |
-333,251.22% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
-127.91 |
-131.28 |
-110.91 |
-4.44 |
1.68 |
| Operating Cash Flow to Interest Expense |
|
1.63 |
-2.83 |
8.13 |
-0.55 |
4.58 |
-2.48 |
-0.48 |
-1.92 |
-2.75 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
1.63 |
-2.83 |
8.13 |
-0.56 |
4.58 |
-2.48 |
-0.48 |
-1.92 |
-2.75 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.09 |
0.10 |
0.10 |
0.07 |
0.06 |
0.00 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
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 |
0.00 |
0.00 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
0.00 |
0.00 |
4,484 |
4,398 |
4,597 |
4,625 |
4,660 |
3,216 |
| Invested Capital Turnover |
|
0.00 |
0.00 |
0.00 |
0.12 |
0.28 |
0.28 |
0.20 |
0.09 |
0.00 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
0.00 |
0.00 |
0.00 |
4,398 |
4,597 |
4,625 |
176 |
-1,182 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
4,812 |
4,819 |
5,167 |
4,678 |
4,104 |
3,322 |
| Market Capitalization |
|
3,465 |
2,831 |
2,857 |
2,760 |
2,899 |
3,118 |
2,600 |
1,952 |
989 |
| Book Value per Share |
|
$0.00 |
$0.00 |
$0.00 |
$11.05 |
$11.09 |
$11.45 |
$11.41 |
$11.18 |
$3.78 |
| Tangible Book Value per Share |
|
$0.00 |
$0.00 |
$0.00 |
$10.44 |
$10.48 |
$10.83 |
$10.80 |
$10.57 |
$3.17 |
| Total Capital |
|
0.00 |
0.00 |
0.00 |
5,020 |
4,925 |
5,008 |
5,332 |
5,256 |
3,915 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
1,764 |
1,765 |
1,780 |
2,143 |
2,128 |
2,402 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
1,764 |
1,765 |
1,780 |
2,143 |
2,128 |
2,402 |
| Net Debt |
|
0.00 |
0.00 |
0.00 |
1,215 |
1,195 |
1,323 |
1,387 |
1,472 |
1,647 |
| Capital Expenditures (CapEx) |
|
0.04 |
0.05 |
0.05 |
0.52 |
0.02 |
0.10 |
0.06 |
0.10 |
0.04 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
0.00 |
0.00 |
-759 |
-43 |
-45 |
-50 |
-919 |
-143 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
0.00 |
0.00 |
-210 |
527 |
411 |
706 |
-263 |
612 |
| Net Working Capital (NWC) |
|
0.00 |
0.00 |
0.00 |
-210 |
527 |
411 |
706 |
-263 |
612 |
| Net Nonoperating Expense (NNE) |
|
27 |
30 |
31 |
31 |
28 |
31 |
38 |
41 |
534 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
0.00 |
0.00 |
1,227 |
1,238 |
1,369 |
1,437 |
1,532 |
1,702 |
| Total Depreciation and Amortization (D&A) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
-139.02% |
-6.92% |
-6.94% |
-10.67% |
-222.21% |
0.00% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
-38.49% |
84.95% |
63.05% |
149.33% |
-63.53% |
0.00% |
| Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
-38.49% |
84.95% |
63.05% |
149.33% |
-63.53% |
0.00% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
($0.06) |
$0.14 |
$0.40 |
($0.09) |
($0.16) |
($7.46) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
219.23M |
219.30M |
218.67M |
219.27M |
219.15M |
218.84M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
($0.05) |
$0.14 |
$0.39 |
($0.09) |
($0.16) |
($7.46) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
223.23M |
223.10M |
223.98M |
219.27M |
224.58M |
218.84M |
| 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 |
219.42M |
218.66M |
218.81M |
218.89M |
218.90M |
219.07M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
9.91 |
105 |
189 |
45 |
65 |
136 |
17 |
-8.86 |
-1,099 |
| Normalized NOPAT Margin |
|
22.37% |
65.87% |
75.68% |
48.82% |
54.29% |
71.24% |
24.86% |
-26.51% |
0.00% |
| Pre Tax Income Margin |
|
-42.67% |
54.47% |
67.97% |
17.40% |
37.42% |
57.37% |
-23.63% |
-160.71% |
0.00% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.42 |
3.52 |
5.92 |
1.47 |
2.31 |
4.23 |
0.60 |
-0.29 |
-31.63 |
| NOPAT to Interest Expense |
|
0.30 |
3.05 |
5.48 |
1.33 |
1.90 |
4.01 |
0.42 |
-0.21 |
-22.14 |
| EBIT Less CapEx to Interest Expense |
|
0.42 |
3.52 |
5.92 |
1.46 |
2.31 |
4.23 |
0.60 |
-0.29 |
-31.63 |
| NOPAT Less CapEx to Interest Expense |
|
0.30 |
3.05 |
5.48 |
1.31 |
1.90 |
4.01 |
0.42 |
-0.22 |
-22.14 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
82.73% |
85.29% |
96.54% |
184.13% |
269.71% |
-4.85% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
84.95% |
90.94% |
101.42% |
195.41% |
290.92% |
-5.08% |