| DEI Shares Outstanding |
|
0.00 |
147,947,874.00 |
147,947,874.00 |
147,947,874.00 |
147,947,874.00 |
147,947,874.00 |
178,035,332.00 |
175,274,718.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
147,947,874.00 |
147,947,874.00 |
147,947,874.00 |
147,947,874.00 |
147,947,874.00 |
178,035,332.00 |
175,274,718.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
1.75 |
-0.78 |
0.41 |
-2.92 |
-8.26 |
0.24 |
-1.77 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
49.24% |
54.63% |
24.60% |
0.00% |
24.59% |
19.15% |
16.62% |
| EBITDA Growth |
|
0.00% |
35.47% |
-8.11% |
29.20% |
0.00% |
-41.63% |
164.59% |
24.74% |
| EBIT Growth |
|
0.00% |
49.71% |
-41.28% |
1.15% |
0.00% |
-750.60% |
161.61% |
-9.43% |
| NOPAT Growth |
|
0.00% |
41.77% |
-55.03% |
45.56% |
0.00% |
-523.86% |
2,389.52% |
-99.71% |
| Net Income Growth |
|
0.00% |
91.28% |
-142.00% |
156.80% |
0.00% |
-227.30% |
113.38% |
-351.23% |
| EPS Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-182.38% |
103.48% |
-829.17% |
| Operating Cash Flow Growth |
|
0.00% |
-232.98% |
4,507.59% |
-113.62% |
0.00% |
-19.43% |
70.97% |
-26.09% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-179.23% |
105.69% |
0.00% |
0.00% |
148.73% |
-149.73% |
| Invested Capital Growth |
|
0.00% |
96.46% |
113.97% |
2.98% |
0.00% |
0.00% |
8.79% |
23.00% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
3.53% |
6.12% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
73.89% |
29.47% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
238.54% |
217.74% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
43,442.98% |
-36.84% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
118.08% |
-55.94% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
104.48% |
-36.72% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
19.46% |
-15.91% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-57.32% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-8.42% |
-0.77% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
100.00% |
81.14% |
77.37% |
72.59% |
49.14% |
47.40% |
47.71% |
45.19% |
| EBITDA Margin |
|
49.70% |
45.11% |
53.62% |
27.80% |
10.48% |
4.91% |
10.91% |
11.66% |
| Operating Margin |
|
33.44% |
34.09% |
12.82% |
10.45% |
-0.93% |
-4.66% |
6.19% |
0.22% |
| EBIT Margin |
|
33.79% |
33.90% |
25.74% |
10.45% |
-0.88% |
-5.99% |
3.10% |
2.40% |
| Profit (Net Income) Margin |
|
15.41% |
19.76% |
-5.37% |
2.45% |
-3.91% |
-10.27% |
1.15% |
-2.48% |
| Tax Burden Percent |
|
97.13% |
90.50% |
99.10% |
200.64% |
125.42% |
111.00% |
1,012.50% |
336.36% |
| Interest Burden Percent |
|
46.97% |
128.81% |
57.93% |
46.68% |
355.42% |
154.53% |
3.68% |
-30.71% |
| Effective Tax Rate |
|
2.87% |
9.50% |
0.00% |
-0.64% |
0.00% |
0.00% |
-912.50% |
0.00% |
| Return on Invested Capital (ROIC) |
|
13.68% |
13.08% |
2.83% |
3.02% |
0.00% |
-5.13% |
56.29% |
0.14% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
145.43% |
-4.21% |
8.55% |
-1.55% |
0.00% |
-51.01% |
-143.98% |
-5.49% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-7.52% |
-2.13% |
-6.20% |
-2.89% |
0.00% |
-16.17% |
-54.86% |
-4.02% |
| Return on Equity (ROE) |
|
6.16% |
11.51% |
-5.06% |
2.85% |
0.00% |
-21.31% |
1.43% |
-3.88% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-51.99% |
-69.77% |
27.38% |
0.00% |
-205.13% |
47.87% |
-20.49% |
| Operating Return on Assets (OROA) |
|
5.44% |
16.36% |
3.13% |
2.34% |
0.00% |
-2.87% |
1.77% |
1.47% |
| Return on Assets (ROA) |
|
2.48% |
4.77% |
-2.61% |
1.10% |
0.00% |
-4.92% |
0.66% |
-1.51% |
| Return on Common Equity (ROCE) |
|
6.15% |
23.02% |
-5.06% |
1.43% |
0.00% |
-18.82% |
1.22% |
-3.39% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
286 |
405 |
182 |
265 |
-62 |
-384 |
8,799 |
25 |
| NOPAT Margin |
|
32.48% |
30.85% |
8.97% |
10.48% |
-0.65% |
-3.26% |
62.63% |
0.15% |
| Net Nonoperating Expense Percent (NNEP) |
|
-131.75% |
34.58% |
9.06% |
9.14% |
0.00% |
45.88% |
200.27% |
5.63% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
6.17% |
8.48% |
1.90% |
2.77% |
- |
-2.23% |
54.33% |
0.12% |
| Cost of Revenue to Revenue |
|
0.00% |
18.86% |
22.63% |
27.41% |
50.86% |
52.60% |
52.29% |
54.81% |
| SG&A Expenses to Revenue |
|
66.54% |
33.37% |
96.29% |
91.40% |
12.39% |
13.54% |
12.87% |
13.32% |
| R&D to Revenue |
|
0.00% |
1.92% |
1.97% |
4.36% |
5.83% |
6.49% |
5.84% |
6.05% |
| Operating Expenses to Revenue |
|
66.56% |
47.05% |
64.55% |
62.14% |
50.07% |
52.05% |
41.52% |
44.97% |
| Earnings before Interest and Taxes (EBIT) |
|
297 |
445 |
261 |
264 |
-83 |
-706 |
435 |
394 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
437 |
592 |
544 |
703 |
992 |
579 |
1,532 |
1,911 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
10.21 |
2.80 |
3.77 |
0.00 |
2.64 |
4.95 |
4.17 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
|
0.00 |
17.91 |
5.72 |
6.73 |
2.11 |
2.25 |
3.28 |
2.30 |
| Price to Earnings (P/E) |
|
0.00 |
90.69 |
0.00 |
558.73 |
0.00 |
0.00 |
1,070.08 |
0.00 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
0.00% |
1.10% |
0.00% |
1.59% |
0.00% |
0.00% |
0.09% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
6.08 |
3.99 |
2.36 |
0.00 |
2.10 |
3.25 |
2.43 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
19.02 |
7.65 |
16.40 |
0.00 |
2.66 |
3.77 |
2.97 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
42.16 |
28.53 |
29.49 |
0.00 |
54.25 |
34.60 |
25.48 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
56.10 |
118.85 |
78.45 |
0.00 |
0.00 |
121.86 |
123.57 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
61.64 |
85.24 |
78.20 |
0.00 |
0.00 |
6.02 |
1,932.03 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
17.69 |
0.00 |
0.00 |
33.52 |
33.09 |
41.12 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
81.06 |
0.00 |
0.00 |
7.08 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
1.10 |
1.07 |
2.63 |
1.12 |
0.00 |
0.62 |
0.60 |
1.26 |
| Long-Term Debt to Equity |
|
1.08 |
2.14 |
1.30 |
1.11 |
0.00 |
0.62 |
0.59 |
1.25 |
| Financial Leverage |
|
-0.05 |
0.37 |
0.99 |
1.03 |
0.00 |
0.32 |
0.38 |
0.73 |
| Leverage Ratio |
|
2.48 |
2.41 |
2.58 |
2.60 |
0.00 |
2.17 |
2.17 |
2.57 |
| Compound Leverage Factor |
|
1.17 |
3.11 |
-1.09 |
1.21 |
0.00 |
3.35 |
0.08 |
-0.79 |
| Debt to Total Capital |
|
52.45% |
51.75% |
113.53% |
105.67% |
0.00% |
38.30% |
37.42% |
55.85% |
| Short-Term Debt to Total Capital |
|
1.03% |
0.10% |
0.37% |
0.37% |
0.00% |
0.28% |
0.29% |
0.50% |
| Long-Term Debt to Total Capital |
|
51.42% |
103.29% |
56.39% |
52.46% |
0.00% |
38.02% |
37.12% |
55.35% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
0.02% |
0.00% |
0.08% |
0.03% |
0.00% |
7.19% |
10.96% |
3.00% |
| Common Equity to Total Capital |
|
47.53% |
48.25% |
103.56% |
47.13% |
0.00% |
54.52% |
51.62% |
41.15% |
| Debt to EBITDA |
|
5.56 |
4.17 |
10.02 |
14.41 |
0.00 |
12.19 |
4.40 |
6.42 |
| Net Debt to EBITDA |
|
4.79 |
2.45 |
16.05 |
5.28 |
0.00 |
6.22 |
3.28 |
5.41 |
| Long-Term Debt to EBITDA |
|
5.45 |
8.33 |
9.96 |
14.31 |
0.00 |
12.10 |
4.36 |
6.36 |
| Debt to NOPAT |
|
8.50 |
6.10 |
29.95 |
19.10 |
0.00 |
-18.36 |
0.77 |
486.75 |
| Net Debt to NOPAT |
|
7.33 |
3.58 |
47.32 |
30.41 |
0.00 |
-9.38 |
0.57 |
410.16 |
| Long-Term Debt to NOPAT |
|
8.34 |
6.09 |
59.67 |
18.97 |
0.00 |
-18.23 |
0.76 |
482.42 |
| Altman Z-Score |
|
0.00 |
5.23 |
1.30 |
3.73 |
0.00 |
2.13 |
3.25 |
2.14 |
| Noncontrolling Interest Sharing Ratio |
|
0.04% |
0.02% |
0.12% |
0.16% |
0.00% |
11.65% |
14.57% |
12.56% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.39 |
1.31 |
1.03 |
0.85 |
0.00 |
0.88 |
0.95 |
0.95 |
| Quick Ratio |
|
1.32 |
3.73 |
3.32 |
2.54 |
0.00 |
0.78 |
0.38 |
0.40 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-1,609 |
-4,493 |
256 |
0.00 |
-15,356 |
7,483 |
-3,721 |
| Operating Cash Flow to CapEx |
|
439.91% |
-362.05% |
5,168.71% |
-868.48% |
361.18% |
219.44% |
305.14% |
194.10% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-10.16 |
-18.48 |
4.01 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.22 |
-0.25 |
9.63 |
-1.18 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.17 |
-0.32 |
4.64 |
-1.23 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.16 |
0.24 |
0.49 |
0.22 |
0.00 |
0.48 |
0.57 |
0.61 |
| Accounts Receivable Turnover |
|
10.78 |
28.85 |
17.14 |
20.43 |
0.00 |
131.00 |
149.45 |
113.77 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
21.55 |
30.65 |
31.22 |
22.54 |
0.00 |
25.03 |
29.15 |
29.18 |
| Accounts Payable Turnover |
|
0.00 |
1.28 |
1.49 |
1.40 |
0.00 |
25.84 |
29.04 |
27.54 |
| Days Sales Outstanding (DSO) |
|
33.85 |
25.31 |
21.29 |
17.87 |
0.00 |
2.79 |
2.44 |
3.21 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
0.00 |
285.04 |
245.71 |
259.83 |
0.00 |
14.12 |
12.57 |
13.25 |
| Cash Conversion Cycle (CCC) |
|
33.85 |
-259.73 |
-448.83 |
-483.93 |
0.00 |
-11.34 |
-10.13 |
-10.04 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
2,088 |
4,102 |
8,776 |
8,786 |
0.00 |
14,972 |
16,288 |
20,034 |
| Invested Capital Turnover |
|
0.42 |
0.42 |
0.32 |
0.29 |
0.00 |
1.57 |
0.90 |
0.90 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
2,014 |
4,675 |
9.34 |
0.00 |
14,972 |
1,316 |
3,746 |
| Enterprise Value (EV) |
|
0.00 |
24,957 |
15,522 |
20,727 |
0.00 |
31,411 |
53,008 |
48,687 |
| Market Capitalization |
|
0.00 |
23,509 |
11,610 |
17,014 |
19,936 |
26,483 |
46,013 |
37,691 |
| Book Value per Share |
|
$0.00 |
$15.69 |
$28.05 |
$30.53 |
$0.00 |
$67.89 |
$52.20 |
$51.56 |
| Tangible Book Value per Share |
|
$0.00 |
($14.81) |
($39.60) |
($36.38) |
$0.00 |
($64.77) |
($52.93) |
($78.77) |
| Total Capital |
|
4,630 |
4,774 |
9,606 |
9,582 |
0.00 |
18,424 |
18,003 |
21,964 |
| Total Debt |
|
2,429 |
2,470 |
5,453 |
5,063 |
0.00 |
7,056 |
6,736 |
12,266 |
| Total Long-Term Debt |
|
2,381 |
2,465 |
5,417 |
5,027 |
0.00 |
7,005 |
6,683 |
12,157 |
| Net Debt |
|
2,094 |
1,448 |
3,908 |
3,710 |
0.00 |
3,604 |
5,021 |
10,336 |
| Capital Expenditures (CapEx) |
|
6.81 |
11 |
34 |
28 |
322 |
427 |
525 |
610 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-117 |
-831 |
-1,480 |
-1,490 |
0.00 |
-3,942 |
-1,902 |
-2,061 |
| Debt-free Net Working Capital (DFNWC) |
|
151 |
192 |
65 |
-138 |
0.00 |
-499 |
-193 |
-138 |
| Net Working Capital (NWC) |
|
103 |
187 |
29 |
-173 |
0.00 |
-550 |
-246 |
-247 |
| Net Nonoperating Expense (NNE) |
|
150 |
146 |
291 |
203 |
308 |
827 |
8,637 |
432 |
| Net Nonoperating Obligations (NNO) |
|
-114 |
1,798 |
4,623 |
4,266 |
0.00 |
3,604 |
5,021 |
10,336 |
| Total Depreciation and Amortization (D&A) |
|
140 |
147 |
283 |
439 |
1,075 |
1,285 |
1,097 |
1,517 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-13.31% |
-63.30% |
-72.94% |
-58.94% |
0.00% |
-33.44% |
-13.54% |
-12.58% |
| Debt-free Net Working Capital to Revenue |
|
17.13% |
36.77% |
3.21% |
-5.44% |
0.00% |
-4.23% |
-1.37% |
-0.84% |
| Net Working Capital to Revenue |
|
11.70% |
14.25% |
1.45% |
-6.85% |
0.00% |
-4.67% |
-1.75% |
-1.51% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$1.77 |
($0.49) |
$0.22 |
$0.00 |
$0.00 |
$0.24 |
($1.75) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
147.95M |
208.27M |
282.88M |
0.00 |
0.00 |
177.47M |
175.30M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$1.27 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.24 |
($1.75) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
147.95M |
208.27M |
284.48M |
0.00 |
0.00 |
177.47M |
175.30M |
| Adjusted Basic & Diluted Earnings per Share |
|
$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 |
147.95M |
147.95M |
147.95M |
0.00 |
0.00 |
177.47M |
175.30M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
286 |
405 |
182 |
185 |
-62 |
-384 |
608 |
387 |
| Normalized NOPAT Margin |
|
32.48% |
30.85% |
17.95% |
14.63% |
-0.65% |
-3.26% |
4.33% |
2.36% |
| Pre Tax Income Margin |
|
15.87% |
21.83% |
-5.42% |
2.44% |
-3.12% |
-9.25% |
0.11% |
-0.74% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
2.15 |
2.81 |
0.70 |
1.30 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
2.07 |
5.11 |
0.49 |
1.31 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
2.10 |
2.74 |
1.40 |
1.17 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
2.02 |
2.49 |
0.40 |
1.17 |
0.00 |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
-69.73% |
0.00% |
9.88% |
-7.13% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
-70.54% |
-25.35% |
145.06% |
-681.08% |