| DEI Shares Outstanding |
|
- |
- |
0.00 |
- |
- |
246,815,606.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
0.00 |
- |
- |
246,815,606.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
0.00 |
- |
- |
0.22 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
0.00% |
53.03% |
65.95% |
19.97% |
| EBITDA Growth |
|
0.00% |
0.00% |
0.00% |
-828.09% |
77.89% |
-19.54% |
| EBIT Growth |
|
0.00% |
0.00% |
0.00% |
-1,031.63% |
77.67% |
-36.90% |
| NOPAT Growth |
|
0.00% |
0.00% |
0.00% |
-818.71% |
115.83% |
-34.57% |
| Net Income Growth |
|
0.00% |
0.00% |
0.00% |
-1,564.33% |
201.97% |
-14.72% |
| EPS Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-109.43% |
-62.76% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Invested Capital Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Revenue Q/Q Growth |
|
0.00% |
3.66% |
0.00% |
0.00% |
12.41% |
0.00% |
| EBITDA Q/Q Growth |
|
0.00% |
52.76% |
0.00% |
0.00% |
137.32% |
0.00% |
| EBIT Q/Q Growth |
|
0.00% |
65.17% |
0.00% |
0.00% |
131.50% |
0.00% |
| NOPAT Q/Q Growth |
|
0.00% |
65.77% |
0.00% |
0.00% |
149.78% |
0.00% |
| Net Income Q/Q Growth |
|
0.00% |
115.64% |
0.00% |
0.00% |
144.47% |
0.00% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
114.29% |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
-46.80% |
0.00% |
0.00% |
-91.54% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
22.03% |
0.00% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
14.98% |
0.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
83.94% |
85.29% |
86.87% |
23.43% |
82.47% |
79.90% |
| EBITDA Margin |
|
15.07% |
22.21% |
17.93% |
-71.69% |
23.80% |
12.02% |
| Operating Margin |
|
11.68% |
14.31% |
16.06% |
-49.47% |
10.95% |
6.48% |
| EBIT Margin |
|
12.13% |
19.33% |
15.53% |
-73.85% |
20.69% |
8.17% |
| Profit (Net Income) Margin |
|
7.66% |
15.93% |
11.20% |
-73.26% |
28.98% |
7.96% |
| Tax Burden Percent |
|
63.11% |
82.40% |
72.12% |
99.20% |
140.04% |
97.47% |
| Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Effective Tax Rate |
|
36.89% |
17.60% |
27.88% |
0.00% |
-40.04% |
2.54% |
| Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
35.51% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
34.56% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-24.29% |
| Return on Equity (ROE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
11.21% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.29% |
| Return on Assets (ROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.28% |
| Return on Common Equity (ROCE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
11.21% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
32 |
53 |
67 |
-228 |
113 |
44 |
| NOPAT Margin |
|
7.37% |
11.79% |
11.59% |
-34.63% |
15.34% |
6.32% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
-32.09% |
9.53% |
0.95% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
-8.84% |
3.58% |
1.28% |
| Cost of Revenue to Revenue |
|
16.06% |
14.71% |
13.13% |
76.57% |
17.53% |
20.10% |
| SG&A Expenses to Revenue |
|
8.31% |
7.48% |
5.30% |
6.56% |
6.15% |
8.25% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
72.25% |
70.98% |
70.81% |
72.91% |
71.51% |
73.42% |
| Earnings before Interest and Taxes (EBIT) |
|
52 |
86 |
90 |
-486 |
153 |
57 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
65 |
99 |
104 |
-472 |
176 |
83 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
8.22 |
11.69 |
7.42 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
11.42 |
15.08 |
9.28 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
8.89 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Dividend Yield |
|
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% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
22.76 |
36.74 |
22.61 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
8.05 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
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 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
45.47 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.09 |
0.05 |
0.00 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
0.00 |
0.00 |
0.00 |
-0.67 |
-0.70 |
-0.70 |
| Leverage Ratio |
|
0.00 |
0.00 |
0.00 |
27.06 |
25.40 |
23.49 |
| Compound Leverage Factor |
|
0.00 |
0.00 |
0.00 |
27.06 |
25.40 |
23.49 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
8.00% |
4.70% |
0.00% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
8.00% |
4.70% |
0.00% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Preferred Equity to Total Capital |
|
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% |
0.04% |
| Common Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
92.00% |
95.30% |
99.96% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.25 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.04% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
0.00 |
0.00 |
1.03 |
1.03 |
1.03 |
| Quick Ratio |
|
0.00 |
0.00 |
0.00 |
0.03 |
0.03 |
0.03 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
0.00 |
0.00 |
-1,015 |
-791 |
-975 |
| Operating Cash Flow to CapEx |
|
0.00% |
748.71% |
322.67% |
0.00% |
-54.20% |
84.44% |
| Free Cash Flow to Firm to Interest Expense |
|
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 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.04 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
39.66 |
| Inventory Turnover |
|
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 |
127.10 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
3.47 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
9.20 |
| Days Inventory Outstanding (DIO) |
|
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 |
105.11 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-95.91 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
0.00 |
0.00 |
787 |
905 |
1,019 |
| Invested Capital Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
5.62 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
0.00 |
0.00 |
787 |
905 |
1,019 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
17,907 |
33,238 |
23,036 |
| Market Capitalization |
|
1,054 |
1,054 |
1,054 |
19,491 |
35,357 |
25,445 |
| Book Value per Share |
|
$0.00 |
$0.00 |
$0.00 |
$22.05 |
$13.18 |
$13.89 |
| Tangible Book Value per Share |
|
$0.00 |
$0.00 |
$0.00 |
$15.88 |
$10.22 |
$11.10 |
| Total Capital |
|
0.00 |
0.00 |
0.00 |
2,577 |
3,172 |
3,429 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
206 |
149 |
0.00 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
0.00 |
0.00 |
0.00 |
-1,584 |
-2,119 |
-2,410 |
| Capital Expenditures (CapEx) |
|
0.00 |
15 |
18 |
0.00 |
20 |
25 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
0.00 |
0.00 |
71 |
165 |
237 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
0.00 |
0.00 |
1,778 |
2,351 |
2,547 |
| Net Working Capital (NWC) |
|
0.00 |
0.00 |
0.00 |
1,572 |
2,202 |
2,547 |
| Net Nonoperating Expense (NNE) |
|
-1.21 |
-18 |
2.24 |
254 |
-101 |
-11 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
0.00 |
0.00 |
-1,584 |
-2,119 |
-2,410 |
| Total Depreciation and Amortization (D&A) |
|
13 |
13 |
14 |
14 |
23 |
27 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
8.29% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
88.99% |
| Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
88.99% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
($4.48) |
$0.93 |
$0.23 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
107.51M |
229.90M |
244.04M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
($4.48) |
$0.64 |
$0.21 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
107.51M |
266.68M |
266.69M |
| Adjusted Basic & Diluted Earnings per Share |
|
$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 |
229.43M |
235.48M |
248.58M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
32 |
53 |
67 |
-228 |
57 |
44 |
| Normalized NOPAT Margin |
|
7.37% |
11.79% |
11.59% |
-34.63% |
7.67% |
6.32% |
| Pre Tax Income Margin |
|
12.13% |
19.33% |
15.53% |
-73.85% |
20.69% |
8.17% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
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 |
| EBIT Less CapEx to Interest Expense |
|
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 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
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% |
-0.46% |