| DEI Shares Outstanding |
|
161,778,274.00 |
161,778,274.00 |
161,778,274.00 |
161,778,274.00 |
218,686,462.00 |
218,904,876.00 |
241,662,806.00 |
303,488,288.00 |
347,369,613.00 |
| DEI Adjusted Shares Outstanding |
|
161,778,274.00 |
161,778,274.00 |
161,778,274.00 |
161,778,274.00 |
218,686,462.00 |
218,904,876.00 |
241,662,806.00 |
303,488,288.00 |
347,369,613.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-0.04 |
-0.04 |
-0.05 |
-0.13 |
-0.06 |
-0.06 |
-0.83 |
0.58 |
0.03 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
0.00% |
- |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| EBITDA Growth |
|
0.00% |
0.00% |
0.00% |
- |
-85.86% |
-106.62% |
-2,306.16% |
- |
144.00% |
| EBIT Growth |
|
0.00% |
0.00% |
0.00% |
- |
-84.03% |
-102.31% |
-2,235.93% |
- |
140.15% |
| NOPAT Growth |
|
0.00% |
0.00% |
0.00% |
- |
-12.63% |
-22.24% |
-57.69% |
- |
-142.55% |
| Net Income Growth |
|
0.00% |
0.00% |
0.00% |
- |
-84.00% |
-102.12% |
-2,233.19% |
- |
140.15% |
| EPS Growth |
|
0.00% |
0.00% |
0.00% |
- |
-25.00% |
-100.00% |
-1,975.00% |
- |
100.00% |
| Operating Cash Flow Growth |
|
0.00% |
0.00% |
0.00% |
- |
-763.87% |
-1,056.93% |
2,653.57% |
- |
3.13% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
0.00% |
- |
0.00% |
0.00% |
0.00% |
- |
-38.52% |
| Invested Capital Growth |
|
0.00% |
0.00% |
0.00% |
- |
0.00% |
0.00% |
0.00% |
- |
137.55% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
- |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| EBITDA Q/Q Growth |
|
0.00% |
-3.68% |
-31.58% |
- |
0.00% |
-15.27% |
-1,432.30% |
- |
-96.41% |
| EBIT Q/Q Growth |
|
0.00% |
-4.57% |
-30.19% |
- |
0.00% |
-14.95% |
-1,403.22% |
- |
-96.64% |
| NOPAT Q/Q Growth |
|
0.00% |
-10.63% |
4.14% |
- |
0.00% |
-20.07% |
-23.65% |
- |
61.41% |
| Net Income Q/Q Growth |
|
0.00% |
-4.65% |
-30.22% |
- |
0.00% |
-14.95% |
-1,403.22% |
- |
-96.64% |
| EPS Q/Q Growth |
|
0.00% |
25.00% |
-33.33% |
- |
0.00% |
-20.00% |
-1,283.33% |
- |
-100.00% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
-21.05% |
103.18% |
- |
0.00% |
-62.11% |
107.57% |
- |
-28.98% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
- |
0.00% |
-8.05% |
4.39% |
- |
-68.17% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
- |
0.00% |
7.94% |
-4.68% |
- |
59.27% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
0.00% |
0.00% |
0.00% |
- |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| EBITDA Margin |
|
0.00% |
0.00% |
0.00% |
- |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Operating Margin |
|
0.00% |
0.00% |
0.00% |
- |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| EBIT Margin |
|
0.00% |
0.00% |
0.00% |
- |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Profit (Net Income) Margin |
|
0.00% |
0.00% |
0.00% |
- |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Tax Burden Percent |
|
100.00% |
100.00% |
100.00% |
- |
100.00% |
100.00% |
100.00% |
- |
100.00% |
| Interest Burden Percent |
|
100.02% |
100.09% |
100.12% |
- |
100.00% |
100.00% |
100.00% |
- |
100.00% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
- |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Return on Invested Capital (ROIC) |
|
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% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
- |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Return on Equity (ROE) |
|
0.00% |
0.00% |
0.00% |
- |
-5.12% |
-5.27% |
-27.36% |
- |
-4.99% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
- |
0.00% |
0.00% |
0.00% |
- |
-86.36% |
| Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
0.00% |
- |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Return on Assets (ROA) |
|
0.00% |
0.00% |
0.00% |
- |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Return on Common Equity (ROCE) |
|
0.00% |
0.00% |
0.00% |
- |
-3.43% |
-3.14% |
-14.52% |
- |
-3.49% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
0.00% |
- |
-7.66% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-4.06 |
-4.49 |
-4.31 |
-6.94 |
-4.58 |
-5.49 |
-6.79 |
-29 |
-11 |
| NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
- |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
- |
-3.12% |
-3.06% |
-98.16% |
- |
2.72% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
-0.72% |
-0.48% |
-0.52% |
-0.75% |
-1.48% |
-0.43% |
| Cost of Revenue to Revenue |
|
0.00% |
0.00% |
0.00% |
- |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
- |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
- |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Operating Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
- |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Earnings before Interest and Taxes (EBIT) |
|
-6.26 |
-6.55 |
-8.53 |
-21 |
-12 |
-13 |
-199 |
138 |
4.63 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-6.06 |
-6.28 |
-8.27 |
-21 |
-11 |
-13 |
-199 |
138 |
4.96 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
- |
0.69 |
0.70 |
1.92 |
- |
0.47 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
- |
0.69 |
0.70 |
1.92 |
- |
0.47 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Price to Earnings (P/E) |
|
0.00 |
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% |
- |
0.00% |
| Earnings Yield |
|
0.00% |
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 |
- |
0.63 |
0.67 |
1.90 |
- |
0.58 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
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 |
- |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
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 |
0.00 |
- |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.00 |
- |
0.02 |
0.01 |
0.01 |
- |
0.38 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
- |
0.02 |
0.01 |
0.01 |
- |
0.38 |
| Financial Leverage |
|
0.00 |
0.00 |
0.00 |
- |
-0.48 |
-0.49 |
-0.44 |
- |
-0.41 |
| Leverage Ratio |
|
0.00 |
0.00 |
0.00 |
- |
1.09 |
1.29 |
1.62 |
- |
1.47 |
| Compound Leverage Factor |
|
0.00 |
0.00 |
0.00 |
- |
1.09 |
1.29 |
1.62 |
- |
1.47 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
- |
1.63% |
1.34% |
1.40% |
- |
27.72% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
- |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
- |
1.63% |
1.34% |
1.40% |
- |
27.72% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
- |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
- |
32.56% |
39.96% |
46.27% |
- |
20.52% |
| Common Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
- |
65.81% |
58.70% |
52.33% |
- |
51.76% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
- |
-0.33 |
-0.26 |
-0.05 |
- |
-10.43 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
- |
9.25 |
9.24 |
1.55 |
- |
7.08 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
- |
-0.33 |
-0.26 |
-0.05 |
- |
-10.43 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
- |
-0.76 |
-0.66 |
-0.53 |
- |
-17.91 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
- |
21.33 |
23.20 |
15.88 |
- |
12.15 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
- |
-0.76 |
-0.66 |
-0.53 |
- |
-17.91 |
| Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
- |
3.47 |
1.15 |
0.50 |
- |
0.62 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
- |
33.10% |
40.50% |
46.93% |
- |
29.96% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
0.00 |
0.00 |
- |
10.35 |
9.88 |
3.77 |
- |
7.36 |
| Quick Ratio |
|
0.00 |
0.00 |
0.00 |
- |
10.30 |
9.83 |
3.76 |
- |
4.62 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
-495 |
-535 |
-511 |
-392 |
-685 |
| Operating Cash Flow to CapEx |
|
-4.73% |
-8.53% |
0.24% |
- |
-15.98% |
-12.97% |
1.34% |
- |
-6.10% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Operating Cash Flow to Interest Expense |
|
-2,181.00 |
-440.00 |
8.40 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-48,262.00 |
-5,598.67 |
-3,461.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Inventory Turnover |
|
0.00 |
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 |
0.00 |
- |
0.00 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
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 |
0.00 |
- |
0.00 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
0.00 |
0.00 |
352 |
490 |
529 |
504 |
715 |
1,164 |
| Invested Capital Turnover |
|
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
0.00 |
0.00 |
0.00 |
490 |
529 |
504 |
363 |
674 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
- |
310 |
354 |
957 |
- |
677 |
| Market Capitalization |
|
1,076 |
429 |
432 |
- |
434 |
429 |
914 |
- |
632 |
| Book Value per Share |
|
$0.00 |
$0.00 |
$0.00 |
$3.16 |
$2.86 |
$2.82 |
$1.97 |
$3.49 |
$3.87 |
| Tangible Book Value per Share |
|
$0.00 |
$0.00 |
$0.00 |
$3.16 |
$2.86 |
$2.82 |
$1.97 |
$3.49 |
$3.87 |
| Total Capital |
|
0.00 |
0.00 |
0.00 |
962 |
950 |
1,050 |
909 |
1,938 |
2,597 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
17 |
15 |
14 |
13 |
351 |
720 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
17 |
15 |
14 |
13 |
351 |
720 |
| Net Debt |
|
0.00 |
0.00 |
0.00 |
-582 |
-433 |
-495 |
-378 |
-559 |
-488 |
| Capital Expenditures (CapEx) |
|
46 |
31 |
35 |
66 |
118 |
236 |
172 |
239 |
299 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
0.00 |
0.00 |
-50 |
-41 |
-49 |
-100 |
-171 |
-160 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
0.00 |
0.00 |
544 |
406 |
460 |
286 |
735 |
1,048 |
| Net Working Capital (NWC) |
|
0.00 |
0.00 |
0.00 |
544 |
406 |
460 |
286 |
735 |
1,048 |
| Net Nonoperating Expense (NNE) |
|
2.20 |
2.06 |
4.23 |
14 |
6.95 |
7.76 |
192 |
-166 |
-16 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
0.00 |
0.00 |
-593 |
-445 |
-507 |
-392 |
-871 |
-713 |
| Total Depreciation and Amortization (D&A) |
|
0.20 |
0.27 |
0.26 |
0.26 |
0.27 |
0.27 |
0.27 |
0.24 |
0.33 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
- |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
- |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
- |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
($0.10) |
($0.05) |
($0.06) |
($0.83) |
$0.44 |
$0.00 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
200.82M |
218.60M |
219.58M |
238.70M |
243.66M |
353.18M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
($0.10) |
($0.05) |
($0.06) |
($0.83) |
$0.44 |
$0.00 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
200.82M |
218.60M |
219.58M |
238.70M |
243.66M |
353.18M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$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 |
0.00 |
0.00 |
218.69M |
218.90M |
241.66M |
303.49M |
347.37M |
351.06M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-4.06 |
-4.49 |
-4.31 |
-6.94 |
-4.58 |
-5.49 |
-6.79 |
-20 |
-7.77 |
| Normalized NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
- |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Pre Tax Income Margin |
|
0.00% |
0.00% |
0.00% |
- |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-6,263.00 |
-1,091.50 |
-852.60 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| NOPAT to Interest Expense |
|
-4,062.10 |
-749.00 |
-430.78 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
-52,344.00 |
-6,250.17 |
-4,322.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
-50,143.10 |
-5,907.67 |
-3,900.18 |
- |
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% |
- |
0.00% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
- |
0.00% |
0.00% |
0.00% |
- |
0.00% |