| DEI Shares Outstanding |
0.00 |
0.00 |
1,070,929,187,000.00 |
1,071,859,412,000.00 |
| DEI Adjusted Shares Outstanding |
0.00 |
0.00 |
1,070,929,187,000.00 |
1,071,859,412,000.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
0.00 |
0.00 |
0.00 |
0.00 |
| Growth Metrics |
- |
- |
- |
- |
| Revenue Growth |
0.00% |
0.00% |
10.02% |
0.62% |
| EBITDA Growth |
0.00% |
0.00% |
-118.15% |
-34.74% |
| EBIT Growth |
0.00% |
0.00% |
-118.15% |
-57.64% |
| NOPAT Growth |
0.00% |
0.00% |
-123.60% |
-32.39% |
| Net Income Growth |
0.00% |
0.00% |
-116.18% |
-70.68% |
| EPS Growth |
0.00% |
0.00% |
0.00% |
-71.15% |
| Operating Cash Flow Growth |
0.00% |
0.00% |
0.00% |
-9.81% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| Invested Capital Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| Revenue Q/Q Growth |
0.00% |
7.62% |
0.00% |
-1.58% |
| EBITDA Q/Q Growth |
0.00% |
63.16% |
0.00% |
686.69% |
| EBIT Q/Q Growth |
0.00% |
10.31% |
0.00% |
357.44% |
| NOPAT Q/Q Growth |
0.00% |
4.22% |
0.00% |
398.60% |
| Net Income Q/Q Growth |
0.00% |
8.38% |
0.00% |
296.37% |
| EPS Q/Q Growth |
0.00% |
8.33% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow Firm Q/Q Growth |
0.00% |
0.00% |
0.00% |
1.40% |
| Invested Capital Q/Q Growth |
0.00% |
0.00% |
0.00% |
0.94% |
| Profitability Metrics |
- |
- |
- |
- |
| Gross Margin |
13.49% |
13.15% |
11.20% |
10.62% |
| EBITDA Margin |
5.26% |
7.98% |
-0.87% |
5.18% |
| Operating Margin |
5.26% |
5.39% |
-0.99% |
2.27% |
| EBIT Margin |
5.26% |
5.39% |
-0.87% |
2.27% |
| Profit (Net Income) Margin |
2.83% |
2.85% |
-0.42% |
0.83% |
| Tax Burden Percent |
80.69% |
79.00% |
43.31% |
96.29% |
| Interest Burden Percent |
66.65% |
66.88% |
110.73% |
37.99% |
| Effective Tax Rate |
38.61% |
42.00% |
0.00% |
7.42% |
| Return on Invested Capital (ROIC) |
0.00% |
0.00% |
0.00% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Equity (ROE) |
0.00% |
0.00% |
0.00% |
0.00% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Assets (ROA) |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Common Equity (ROCE) |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Equity Simple (ROE_SIMPLE) |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
678 |
707 |
-160 |
478 |
| NOPAT Margin |
3.23% |
3.13% |
-0.69% |
2.10% |
| Net Nonoperating Expense Percent (NNEP) |
0.00% |
0.00% |
-0.70% |
3.15% |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
- |
-0.48% |
1.40% |
| Cost of Revenue to Revenue |
86.59% |
86.90% |
92.25% |
89.45% |
| SG&A Expenses to Revenue |
8.24% |
7.83% |
8.65% |
8.42% |
| R&D to Revenue |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
8.24% |
7.83% |
8.74% |
8.42% |
| Earnings before Interest and Taxes (EBIT) |
1,105 |
1,219 |
-201 |
516 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
1,105 |
1,803 |
-201 |
1,177 |
| Valuation Ratios |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
0.00 |
0.00 |
1,543.05 |
1,496.68 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
0.00 |
27,854.62 |
35,798.51 |
| Price to Revenue (P/Rev) |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Earnings (P/E) |
0.00 |
0.00 |
0.00 |
0.00 |
| Dividend Yield |
0.00% |
0.00% |
8.44% |
8.86% |
| Earnings Yield |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
0.00 |
0.00 |
466.20 |
440.48 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
0.00 |
2,540.11 |
2,751.69 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
- |
- |
- |
- |
| Debt to Equity |
0.00 |
0.00 |
2.66 |
2.73 |
| Long-Term Debt to Equity |
0.00 |
0.00 |
2.51 |
2.58 |
| Financial Leverage |
0.00 |
0.00 |
2.01 |
2.00 |
| Leverage Ratio |
0.00 |
0.00 |
5.06 |
5.13 |
| Compound Leverage Factor |
0.00 |
0.00 |
5.60 |
1.95 |
| Debt to Total Capital |
0.00% |
0.00% |
72.66% |
73.22% |
| Short-Term Debt to Total Capital |
0.00% |
0.00% |
4.03% |
4.15% |
| Long-Term Debt to Total Capital |
0.00% |
0.00% |
68.63% |
69.07% |
| Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
0.00% |
0.00% |
2.52% |
2.47% |
| Common Equity to Total Capital |
0.00% |
0.00% |
24.82% |
23.60% |
| Debt to EBITDA |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to EBITDA |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
0.00 |
0.00 |
0.00 |
0.00 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
- |
- |
- |
- |
| Current Ratio |
0.00 |
0.00 |
1.53 |
1.56 |
| Quick Ratio |
0.00 |
0.00 |
0.62 |
0.63 |
| Cash Flow Metrics |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
0.00 |
-27,427 |
-27,044 |
| Operating Cash Flow to CapEx |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
0.00 |
0.00 |
-57.21 |
| Operating Cash Flow to Interest Expense |
0.00 |
9.99 |
0.00 |
11.65 |
| Operating Cash Flow Less CapEx to Interest Expense |
0.00 |
9.99 |
0.00 |
11.65 |
| Efficiency Ratios |
- |
- |
- |
- |
| Asset Turnover |
0.00 |
0.00 |
0.00 |
0.00 |
| Accounts Receivable Turnover |
0.00 |
0.00 |
0.00 |
0.00 |
| Inventory Turnover |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
0.00 |
0.00 |
0.00 |
0.00 |
| Accounts Payable Turnover |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Inventory Outstanding (DIO) |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
0.00 |
0.00 |
0.00 |
0.00 |
| Cash Conversion Cycle (CCC) |
0.00 |
0.00 |
0.00 |
0.00 |
| Capital & Investment Metrics |
- |
- |
- |
- |
| Invested Capital |
0.00 |
0.00 |
27,267 |
27,522 |
| Invested Capital Turnover |
0.00 |
0.00 |
0.00 |
0.00 |
| Increase / (Decrease) in Invested Capital |
0.00 |
0.00 |
27,267 |
27,522 |
| Enterprise Value (EV) |
0.00 |
0.00 |
12,711,609 |
12,122,776 |
| Market Capitalization |
0.00 |
0.00 |
12,690,511 |
12,101,293 |
| Book Value per Share |
$0.00 |
$0.00 |
$0.01 |
$0.01 |
| Tangible Book Value per Share |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Total Capital |
0.00 |
0.00 |
33,135 |
34,266 |
| Total Debt |
0.00 |
0.00 |
24,076 |
25,089 |
| Total Long-Term Debt |
0.00 |
0.00 |
22,741 |
23,668 |
| Net Debt |
0.00 |
0.00 |
20,263 |
20,637 |
| Capital Expenditures (CapEx) |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
0.00 |
0.00 |
3,922 |
3,898 |
| Debt-free Net Working Capital (DFNWC) |
0.00 |
0.00 |
7,509 |
8,135 |
| Net Working Capital (NWC) |
0.00 |
0.00 |
6,174 |
6,714 |
| Net Nonoperating Expense (NNE) |
84 |
63 |
-64 |
289 |
| Net Nonoperating Obligations (NNO) |
0.00 |
0.00 |
18,208 |
18,345 |
| Total Depreciation and Amortization (D&A) |
0.00 |
584 |
0.00 |
660 |
| Debt-free, Cash-free Net Working Capital to Revenue |
0.00% |
0.00% |
0.00% |
0.00% |
| Debt-free Net Working Capital to Revenue |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Working Capital to Revenue |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Adjustments |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
$0.15 |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
0.00 |
1.07T |
1.07T |
| Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
$0.15 |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
0.00 |
1.07T |
1.07T |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
0.00 |
1.07T |
1.07T |
| Normalized Net Operating Profit after Tax (NOPAT) |
678 |
707 |
-160 |
478 |
| Normalized NOPAT Margin |
3.23% |
3.13% |
-0.69% |
2.10% |
| Pre Tax Income Margin |
3.51% |
3.61% |
-0.96% |
0.86% |
| Debt Service Ratios |
- |
- |
- |
- |
| EBIT to Interest Expense |
2.48 |
1.99 |
0.00 |
1.09 |
| NOPAT to Interest Expense |
1.52 |
1.16 |
0.00 |
1.01 |
| EBIT Less CapEx to Interest Expense |
0.00 |
1.99 |
0.00 |
1.09 |
| NOPAT Less CapEx to Interest Expense |
0.00 |
1.16 |
0.00 |
1.01 |
| Payout Ratios |
- |
- |
- |
- |
| Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
0.00% |
0.00% |
0.00% |
0.00% |