| DEI Shares Outstanding |
|
- |
- |
- |
- |
3,966,570,932.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
3,966,570,932.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
-0.45 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
40.45% |
-10.02% |
778.73% |
3.83% |
| EBITDA Growth |
|
0.00% |
79.89% |
-3.45% |
-78.99% |
-194.61% |
| EBIT Growth |
|
0.00% |
126.93% |
-15.91% |
-138.33% |
-225.50% |
| NOPAT Growth |
|
0.00% |
-55.53% |
-197.80% |
7.60% |
53.70% |
| Net Income Growth |
|
0.00% |
-55.57% |
88.65% |
-231.10% |
-41.03% |
| EPS Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Growth |
|
0.00% |
28.41% |
81.25% |
-70.05% |
15.19% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
72.06% |
284.91% |
-179.93% |
| Invested Capital Growth |
|
0.00% |
0.00% |
22.05% |
-15.00% |
71.36% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| NOPAT Q/Q Growth |
|
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% |
| EPS Q/Q Growth |
|
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% |
| Free Cash Flow Firm Q/Q Growth |
|
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% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
| Gross Margin |
|
21.31% |
24.07% |
36.29% |
31.20% |
32.60% |
| EBITDA Margin |
|
19.46% |
24.93% |
26.75% |
4.44% |
-4.05% |
| Operating Margin |
|
19.55% |
7.17% |
-7.79% |
17.49% |
25.89% |
| EBIT Margin |
|
10.30% |
16.65% |
15.56% |
-4.36% |
-13.67% |
| Profit (Net Income) Margin |
|
24.48% |
7.74% |
16.24% |
-18.57% |
-25.22% |
| Tax Burden Percent |
|
237.59% |
37.69% |
44.55% |
155.61% |
127.57% |
| Interest Burden Percent |
|
100.00% |
123.40% |
234.22% |
273.62% |
144.61% |
| Effective Tax Rate |
|
-15.81% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
0.00% |
9.38% |
-4.13% |
7.32% |
12.12% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
14.97% |
74.89% |
-56.10% |
-87.81% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
2.33% |
14.39% |
-22.96% |
-35.86% |
| Return on Equity (ROE) |
|
0.00% |
11.71% |
10.26% |
-15.64% |
-23.75% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-190.62% |
-23.99% |
23.54% |
-40.48% |
| Operating Return on Assets (OROA) |
|
0.00% |
4.51% |
3.56% |
-1.20% |
-4.25% |
| Return on Assets (ROA) |
|
0.00% |
2.10% |
3.71% |
-5.11% |
-7.83% |
| Return on Common Equity (ROCE) |
|
0.00% |
5.02% |
4.30% |
-5.64% |
-9.66% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
13.66% |
23.31% |
-74.85% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
1,111 |
494 |
-483 |
870 |
1,338 |
| NOPAT Margin |
|
22.64% |
7.17% |
-7.79% |
12.24% |
18.12% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
-5.59% |
-79.02% |
63.42% |
99.93% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
4.89% |
6.72% |
| Cost of Revenue to Revenue |
|
74.08% |
87.41% |
94.90% |
68.80% |
67.40% |
| SG&A Expenses to Revenue |
|
7.77% |
4.83% |
8.40% |
0.00% |
0.00% |
| R&D to Revenue |
|
0.00% |
-2.58% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
6.37% |
5.42% |
12.89% |
0.00% |
3.70% |
| Earnings before Interest and Taxes (EBIT) |
|
506 |
1,147 |
965 |
-310 |
-1,009 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
955 |
1,718 |
1,658 |
316 |
-299 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
5.71 |
| 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 |
0.00 |
0.00 |
2.12 |
| 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% |
0.00% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
1.93 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
3.65 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
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 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
20.13 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
51.77 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
1.17 |
1.19 |
1.79 |
1.67 |
| Long-Term Debt to Equity |
|
0.00 |
1.17 |
1.19 |
1.79 |
1.67 |
| Financial Leverage |
|
0.00 |
0.16 |
0.19 |
0.41 |
0.41 |
| Leverage Ratio |
|
0.00 |
2.79 |
2.77 |
3.06 |
3.03 |
| Compound Leverage Factor |
|
0.00 |
3.45 |
6.48 |
8.38 |
4.38 |
| Debt to Total Capital |
|
0.00% |
53.91% |
54.26% |
64.20% |
62.61% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
0.00% |
53.91% |
54.26% |
64.20% |
62.61% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
26.33% |
26.94% |
25.89% |
23.59% |
| Common Equity to Total Capital |
|
0.00% |
19.76% |
18.80% |
9.91% |
13.79% |
| Debt to EBITDA |
|
0.00 |
6.21 |
7.52 |
36.21 |
-41.71 |
| Net Debt to EBITDA |
|
0.00 |
0.73 |
1.58 |
14.85 |
-21.99 |
| Long-Term Debt to EBITDA |
|
0.00 |
6.21 |
7.52 |
36.21 |
-41.71 |
| Debt to NOPAT |
|
0.00 |
21.58 |
-25.80 |
13.13 |
9.31 |
| Net Debt to NOPAT |
|
0.00 |
2.55 |
-5.44 |
5.38 |
4.91 |
| Long-Term Debt to NOPAT |
|
0.00 |
21.58 |
-25.80 |
13.13 |
9.31 |
| Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.89 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
57.12% |
58.07% |
63.96% |
59.33% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
1.55 |
2.19 |
2.34 |
3.87 |
| Quick Ratio |
|
0.00 |
1.26 |
1.67 |
1.90 |
3.35 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-10,040 |
-2,806 |
2,799 |
-4,468 |
| Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
-108.70 |
2.27 |
-2.73 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
28.27 |
0.18 |
0.32 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
28.27 |
0.18 |
0.32 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.27 |
0.23 |
0.28 |
0.31 |
| Accounts Receivable Turnover |
|
0.00 |
9.27 |
8.53 |
10.48 |
10.50 |
| Inventory Turnover |
|
0.00 |
17.03 |
16.28 |
13.88 |
14.32 |
| Fixed Asset Turnover |
|
0.00 |
1.31 |
1.08 |
1.26 |
1.08 |
| Accounts Payable Turnover |
|
0.00 |
6.68 |
6.43 |
5.33 |
5.81 |
| Days Sales Outstanding (DSO) |
|
0.00 |
39.36 |
42.77 |
34.82 |
34.76 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
21.43 |
22.43 |
26.30 |
25.49 |
| Days Payable Outstanding (DPO) |
|
0.00 |
54.66 |
56.79 |
68.51 |
62.86 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
6.13 |
8.40 |
-7.39 |
-2.61 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
10,534 |
12,856 |
10,928 |
13,942 |
| Invested Capital Turnover |
|
0.00 |
1.31 |
0.53 |
0.60 |
0.67 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
10,534 |
2,322 |
-1,929 |
5,806 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
26,929 |
| Market Capitalization |
|
0.00 |
0.00 |
0.00 |
0.00 |
15,668 |
| Book Value per Share |
|
$0.00 |
$0.00 |
$2.30 |
$0.94 |
$1.47 |
| Tangible Book Value per Share |
|
$0.00 |
$0.00 |
($0.19) |
($1.33) |
($1.14) |
| Total Capital |
|
0.00 |
19,771 |
22,970 |
17,798 |
19,892 |
| Total Debt |
|
0.00 |
10,658 |
12,463 |
11,427 |
12,455 |
| Total Long-Term Debt |
|
0.00 |
10,658 |
12,463 |
11,427 |
12,455 |
| Net Debt |
|
0.00 |
1,260 |
2,628 |
4,686 |
6,567 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
-1,128 |
-412 |
-390 |
-169 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
1,415 |
2,651 |
2,371 |
4,846 |
| Net Working Capital (NWC) |
|
0.00 |
1,415 |
2,651 |
2,371 |
4,846 |
| Net Nonoperating Expense (NNE) |
|
-91 |
-40 |
-1,490 |
2,190 |
3,199 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
1,421 |
2,349 |
4,557 |
6,505 |
| Total Depreciation and Amortization (D&A) |
|
449 |
570 |
694 |
626 |
710 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
-16.37% |
-6.65% |
-5.49% |
-2.30% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
20.53% |
42.75% |
33.36% |
65.67% |
| Net Working Capital to Revenue |
|
0.00% |
20.53% |
42.75% |
33.36% |
65.67% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
1.87B |
1.87B |
3.97B |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
1.87B |
1.87B |
3.97B |
| 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 |
1.87B |
1.87B |
3.97B |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
671 |
346 |
-338 |
870 |
1,528 |
| Normalized NOPAT Margin |
|
13.68% |
5.02% |
-5.45% |
12.24% |
20.71% |
| Pre Tax Income Margin |
|
10.30% |
20.55% |
36.45% |
-11.93% |
-19.77% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
37.38 |
-0.25 |
-0.62 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
-18.72 |
0.70 |
0.82 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
37.38 |
-0.25 |
-0.62 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
-18.72 |
0.70 |
0.82 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |