| DEI Shares Outstanding |
|
0.00 |
0.00 |
266,622,382.00 |
267,852,667.00 |
531,444,934.00 |
527,409,574.00 |
- |
511,083,774.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
0.00 |
266,622,382.00 |
267,852,667.00 |
531,444,934.00 |
527,409,574.00 |
- |
511,083,774.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
0.00 |
-0.03 |
-0.02 |
0.03 |
0.05 |
- |
0.03 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
63.57% |
160.60% |
81.21% |
-3.62% |
0.36% |
-11.90% |
-8.66% |
| EBITDA Growth |
|
0.00% |
-1,627.06% |
86.61% |
8.17% |
531.09% |
44.94% |
-43.59% |
-7.99% |
| EBIT Growth |
|
0.00% |
-1,591.33% |
85.54% |
-2.54% |
429.80% |
48.22% |
-46.89% |
-3.94% |
| NOPAT Growth |
|
0.00% |
-1,146.56% |
82.92% |
-24.51% |
324.56% |
50.29% |
-56.33% |
1.88% |
| Net Income Growth |
|
0.00% |
-1,444.29% |
85.43% |
-0.87% |
373.86% |
60.03% |
-46.99% |
1.00% |
| EPS Growth |
|
0.00% |
-1,281.82% |
86.18% |
33.33% |
142.43% |
56.57% |
-92.69% |
-85.60% |
| Operating Cash Flow Growth |
|
0.00% |
1,033.58% |
460.38% |
-82.52% |
355.67% |
-11.28% |
-66.91% |
-8.51% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
200.93% |
-100.99% |
17,694.75% |
-19.55% |
-94.70% |
294.89% |
| Invested Capital Growth |
|
0.00% |
0.00% |
-92.07% |
-17.78% |
-14.80% |
10.64% |
20.04% |
18.02% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
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% |
0.00% |
0.00% |
0.00% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
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% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
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% |
0.00% |
0.00% |
0.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
50.06% |
61.51% |
68.70% |
69.93% |
70.13% |
70.84% |
69.42% |
67.86% |
| EBITDA Margin |
|
-11.85% |
-125.14% |
-6.43% |
-3.26% |
14.57% |
21.04% |
13.47% |
13.57% |
| Operating Margin |
|
-16.73% |
-127.51% |
-8.36% |
-5.74% |
11.32% |
15.70% |
7.80% |
8.27% |
| EBIT Margin |
|
-12.13% |
-125.42% |
-6.96% |
-3.94% |
13.47% |
19.90% |
11.99% |
12.61% |
| Profit (Net Income) Margin |
|
-13.35% |
-126.04% |
-7.05% |
-3.92% |
11.14% |
17.77% |
10.69% |
11.82% |
| Tax Burden Percent |
|
110.07% |
100.50% |
101.26% |
99.61% |
82.71% |
89.30% |
89.14% |
93.73% |
| Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
17.29% |
10.70% |
10.86% |
6.27% |
| Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Equity (ROE) |
|
0.00% |
1,907.38% |
-11.91% |
-5.98% |
15.38% |
20.68% |
10.13% |
9.96% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
|
0.00% |
-162.93% |
-6.15% |
-3.50% |
10.52% |
14.35% |
7.60% |
7.46% |
| Return on Assets (ROA) |
|
0.00% |
-163.74% |
-6.22% |
-3.48% |
8.70% |
12.82% |
6.77% |
6.99% |
| Return on Common Equity (ROCE) |
|
0.00% |
17,856.67% |
-9.78% |
-5.98% |
15.38% |
20.68% |
10.13% |
9.96% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
203.74% |
-5.83% |
-6.09% |
14.27% |
0.00% |
10.26% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-2.25 |
-28 |
-4.79 |
-5.96 |
13 |
20 |
8.78 |
8.95 |
| NOPAT Margin |
|
-11.71% |
-89.26% |
-5.85% |
-4.02% |
9.36% |
14.02% |
6.95% |
7.75% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
-153.37% |
-1.33% |
0.11% |
1.75% |
3.25% |
2.79% |
2.83% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
11.99% |
14.91% |
6.67% |
6.29% |
| Cost of Revenue to Revenue |
|
49.94% |
38.49% |
31.30% |
30.07% |
29.87% |
29.16% |
30.58% |
32.14% |
| SG&A Expenses to Revenue |
|
10.61% |
86.64% |
21.56% |
10.31% |
11.08% |
10.25% |
10.76% |
11.33% |
| R&D to Revenue |
|
39.51% |
77.82% |
37.51% |
43.96% |
31.81% |
25.30% |
26.87% |
25.83% |
| Operating Expenses to Revenue |
|
66.79% |
189.02% |
77.06% |
75.67% |
58.81% |
55.14% |
61.62% |
59.58% |
| Earnings before Interest and Taxes (EBIT) |
|
-2.33 |
-39 |
-5.69 |
-5.84 |
19 |
29 |
15 |
15 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-2.27 |
-39 |
-5.26 |
-4.83 |
21 |
30 |
17 |
16 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
41.49 |
7.39 |
5.64 |
5.27 |
3.30 |
3.73 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
42.27 |
7.74 |
5.83 |
5.40 |
3.36 |
3.80 |
| Price to Revenue (P/Rev) |
|
4.38 |
2.68 |
50.13 |
4.76 |
4.41 |
4.96 |
3.44 |
4.60 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
39.54 |
27.90 |
32.18 |
38.89 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
6.24% |
0.00% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
2.53% |
3.58% |
3.11% |
2.57% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
2.75 |
48.52 |
3.85 |
3.31 |
3.74 |
2.14 |
3.14 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
22.74 |
17.77 |
15.92 |
23.13 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
24.59 |
18.80 |
17.88 |
24.89 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
35.38 |
26.67 |
30.86 |
40.49 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
14.10 |
115.74 |
95.24 |
17.33 |
22.12 |
33.78 |
49.36 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
361.23 |
0.00 |
24.77 |
34.87 |
332.39 |
112.52 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
0.00 |
7.26 |
-1.52 |
-1.37 |
-1.40 |
-1.34 |
-1.27 |
-1.21 |
| Leverage Ratio |
|
0.00 |
-11.65 |
1.91 |
1.72 |
1.77 |
1.61 |
1.50 |
1.42 |
| Compound Leverage Factor |
|
0.00 |
-11.65 |
1.91 |
1.72 |
1.77 |
1.61 |
1.50 |
1.42 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.78% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Short-Term Debt to Total Capital |
|
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% |
0.78% |
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% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
-836.19% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
0.00% |
936.19% |
99.22% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Debt to EBITDA |
|
0.00 |
0.00 |
-0.15 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
25.05 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
-0.15 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
0.00 |
0.00 |
-0.16 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
27.53 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
-0.16 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
0.00 |
-5.20 |
40.16 |
6.26 |
5.97 |
7.91 |
5.77 |
7.67 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
-836.19% |
17.93% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
0.89 |
2.56 |
2.10 |
2.23 |
2.82 |
2.98 |
3.57 |
| Quick Ratio |
|
0.00 |
0.69 |
2.35 |
1.89 |
2.02 |
2.60 |
2.73 |
3.30 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-11 |
11 |
-0.11 |
19 |
15 |
0.82 |
3.22 |
| Operating Cash Flow to CapEx |
|
-851.41% |
1,782.81% |
1,401.90% |
119.60% |
2,895.47% |
2,644.37% |
786.17% |
1,046.62% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
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 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
1.30 |
0.88 |
0.89 |
0.78 |
0.72 |
0.63 |
0.59 |
| Accounts Receivable Turnover |
|
0.00 |
10.42 |
10.87 |
13.92 |
13.53 |
13.86 |
15.57 |
15.64 |
| Inventory Turnover |
|
0.00 |
4.07 |
9.21 |
12.74 |
11.89 |
16.40 |
13.94 |
11.82 |
| Fixed Asset Turnover |
|
0.00 |
87.92 |
122.12 |
101.86 |
87.59 |
130.16 |
187.85 |
273.88 |
| Accounts Payable Turnover |
|
0.00 |
1.06 |
3.45 |
9.32 |
8.81 |
12.62 |
10.64 |
9.60 |
| Days Sales Outstanding (DSO) |
|
0.00 |
35.03 |
33.58 |
26.22 |
26.99 |
26.34 |
23.45 |
23.34 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
89.62 |
39.65 |
28.65 |
30.69 |
22.26 |
26.18 |
30.87 |
| Days Payable Outstanding (DPO) |
|
0.00 |
345.79 |
105.75 |
39.18 |
41.44 |
28.93 |
34.29 |
38.02 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
-221.14 |
-32.53 |
15.68 |
16.23 |
19.67 |
15.34 |
16.18 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
-17 |
-33 |
-39 |
-44 |
-40 |
-32 |
-26 |
| Invested Capital Turnover |
|
0.00 |
-3.66 |
-3.27 |
-4.14 |
-3.43 |
-3.40 |
-3.53 |
-3.99 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
-17 |
-16 |
-5.85 |
-5.74 |
4.73 |
7.97 |
5.73 |
| Enterprise Value (EV) |
|
0.00 |
86 |
3,970 |
571 |
473 |
536 |
271 |
362 |
| Market Capitalization |
|
84 |
84 |
4,101 |
705 |
629 |
711 |
435 |
531 |
| Book Value per Share |
|
$0.00 |
($0.11) |
$0.44 |
$0.36 |
$0.42 |
$0.25 |
$0.25 |
$0.27 |
| Tangible Book Value per Share |
|
$0.00 |
($0.11) |
$0.43 |
$0.34 |
$0.40 |
$0.25 |
$0.25 |
$0.27 |
| Total Capital |
|
0.00 |
-2.07 |
100 |
95 |
112 |
135 |
132 |
142 |
| Total Debt |
|
0.00 |
0.00 |
0.78 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.78 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
0.00 |
-15 |
-132 |
-134 |
-156 |
-175 |
-164 |
-168 |
| Capital Expenditures (CapEx) |
|
0.08 |
0.34 |
2.45 |
5.01 |
0.94 |
0.92 |
1.02 |
0.70 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
-18 |
-37 |
-51 |
-52 |
-45 |
-38 |
-31 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
-2.83 |
96 |
84 |
100 |
126 |
122 |
134 |
| Net Working Capital (NWC) |
|
0.00 |
-2.83 |
96 |
84 |
100 |
126 |
122 |
134 |
| Net Nonoperating Expense (NNE) |
|
0.31 |
12 |
0.98 |
-0.14 |
-2.54 |
-5.37 |
-4.72 |
-4.70 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
-15 |
-132 |
-134 |
-156 |
-175 |
-163 |
-168 |
| Total Depreciation and Amortization (D&A) |
|
0.05 |
0.09 |
0.43 |
1.01 |
1.57 |
1.65 |
1.87 |
1.11 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
-56.98% |
-45.02% |
-34.20% |
-36.25% |
-31.63% |
-30.41% |
-26.85% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
-9.01% |
116.98% |
56.35% |
70.29% |
87.58% |
96.32% |
115.78% |
| Net Working Capital to Revenue |
|
0.00% |
-9.01% |
116.98% |
56.35% |
70.29% |
87.58% |
96.32% |
115.78% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
($0.03) |
($0.02) |
$0.06 |
$0.10 |
$0.01 |
$0.01 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
266.62M |
266.63M |
266.54M |
264.05M |
262.00M |
256.98M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($0.03) |
($0.02) |
$0.06 |
$0.09 |
$0.01 |
$0.01 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
266.62M |
266.63M |
270.20M |
273.77M |
271.20M |
267.61M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($0.03) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
226.34M |
267.85M |
531.44M |
527.41M |
520.17M |
511.08M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-2.25 |
-28 |
-4.79 |
-5.96 |
13 |
20 |
8.78 |
8.95 |
| Normalized NOPAT Margin |
|
-11.71% |
-89.26% |
-5.85% |
-4.02% |
9.36% |
14.02% |
6.95% |
7.75% |
| Pre Tax Income Margin |
|
-12.13% |
-125.42% |
-6.96% |
-3.94% |
13.47% |
19.90% |
11.99% |
12.61% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
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 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
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 |
0.00 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
35.77% |
40.97% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
-0.44% |
6.34% |
5.27% |
45.54% |
58.99% |