| DEI Shares Outstanding |
|
0.00 |
64,726,390,000.00 |
64,004,956,000.00 |
64,051,362.00 |
- |
83,673,905.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
64,726,390,000.00 |
64,004,956,000.00 |
64,051,362.00 |
- |
83,673,905.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
-0.46 |
- |
-0.82 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
62.64% |
16.26% |
-12.27% |
-37.90% |
-12.95% |
| EBITDA Growth |
|
0.00% |
123.68% |
-51.35% |
-111.30% |
-1,350.84% |
31.94% |
| EBIT Growth |
|
0.00% |
376.90% |
-90.66% |
-1,199.39% |
-122.43% |
28.48% |
| NOPAT Growth |
|
0.00% |
59.60% |
-103.39% |
-2,922.35% |
-84.62% |
-1.33% |
| Net Income Growth |
|
0.00% |
233.84% |
-109.86% |
-1,353.64% |
-56.27% |
-35.94% |
| EPS Growth |
|
0.00% |
218.18% |
-108.57% |
-1,600.00% |
-52.94% |
-29.49% |
| Operating Cash Flow Growth |
|
0.00% |
157.13% |
-31.48% |
143.65% |
-101.41% |
7,643.77% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-116.29% |
-2.28% |
116.60% |
-614.62% |
| Invested Capital Growth |
|
0.00% |
-56.99% |
23.03% |
10.09% |
-18.64% |
-1.01% |
| Revenue Q/Q Growth |
|
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% |
| EBIT Q/Q Growth |
|
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% |
| Net Income Q/Q Growth |
|
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% |
| Operating Cash Flow Q/Q Growth |
|
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% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
101.37% |
31.26% |
24.49% |
7.36% |
-25.63% |
-35.49% |
| EBITDA Margin |
|
20.07% |
27.60% |
11.55% |
-1.49% |
-34.77% |
-27.18% |
| Operating Margin |
|
13.03% |
15.76% |
0.59% |
-16.09% |
-47.84% |
-55.69% |
| EBIT Margin |
|
5.48% |
16.07% |
1.29% |
-16.18% |
-57.97% |
-47.62% |
| Profit (Net Income) Margin |
|
5.63% |
11.57% |
-0.98% |
-16.26% |
-40.91% |
-63.88% |
| Tax Burden Percent |
|
87.54% |
71.07% |
-55.11% |
92.30% |
70.97% |
133.02% |
| Interest Burden Percent |
|
117.46% |
101.29% |
137.85% |
108.83% |
99.44% |
100.85% |
| Effective Tax Rate |
|
12.46% |
28.93% |
155.11% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
3.03% |
6.76% |
-0.34% |
-8.92% |
-17.33% |
-19.67% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-24.93% |
3.65% |
2.45% |
63.17% |
-53.44% |
-64.78% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-1.45% |
-0.24% |
-0.48% |
-3.28% |
-6.36% |
-25.00% |
| Return on Equity (ROE) |
|
1.58% |
6.51% |
-0.82% |
-12.20% |
-23.68% |
-44.67% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
86.46% |
-20.99% |
-18.53% |
3.24% |
-18.66% |
| Operating Return on Assets (OROA) |
|
2.21% |
10.25% |
0.88% |
-8.74% |
-20.46% |
-16.08% |
| Return on Assets (ROA) |
|
2.27% |
7.38% |
-0.66% |
-8.78% |
-14.44% |
-21.57% |
| Return on Common Equity (ROCE) |
|
1.58% |
6.51% |
-0.81% |
-11.83% |
-22.93% |
-42.84% |
| Return on Equity Simple (ROE_SIMPLE) |
|
1.58% |
4.25% |
-0.84% |
-13.01% |
-30.68% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
14 |
22 |
-0.74 |
-22 |
-41 |
-42 |
| NOPAT Margin |
|
11.41% |
11.20% |
-0.33% |
-11.26% |
-33.49% |
-38.98% |
| Net Nonoperating Expense Percent (NNEP) |
|
27.96% |
3.10% |
-2.79% |
-72.09% |
36.12% |
45.12% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
-6.76% |
-15.71% |
-17.22% |
| Cost of Revenue to Revenue |
|
74.79% |
68.74% |
75.51% |
92.64% |
125.63% |
135.49% |
| SG&A Expenses to Revenue |
|
2.77% |
3.28% |
6.31% |
5.92% |
4.39% |
7.72% |
| R&D to Revenue |
|
0.00% |
1.97% |
5.60% |
3.08% |
2.74% |
0.66% |
| Operating Expenses to Revenue |
|
12.17% |
15.50% |
23.90% |
23.46% |
22.21% |
20.20% |
| Earnings before Interest and Taxes (EBIT) |
|
6.58 |
31 |
2.93 |
-32 |
-72 |
-51 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
24 |
54 |
26 |
-2.96 |
-43 |
-29 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
1,312.13 |
594.61 |
0.67 |
0.46 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
1,312.13 |
594.61 |
0.67 |
0.46 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
1,534.86 |
742.80 |
0.89 |
0.56 |
| Price to Earnings (P/E) |
|
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% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
1,455.10 |
561.32 |
0.87 |
0.75 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
1,534.84 |
743.00 |
1.51 |
1.47 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
13,286.92 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
118,847.67 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
12,776.51 |
2,227.07 |
0.00 |
2.24 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
24.09 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.06 |
0.06 |
0.15 |
0.30 |
0.54 |
0.78 |
| Long-Term Debt to Equity |
|
0.06 |
0.01 |
0.14 |
0.30 |
0.10 |
0.00 |
| Financial Leverage |
|
0.06 |
-0.07 |
-0.20 |
-0.05 |
0.12 |
0.39 |
| Leverage Ratio |
|
0.70 |
0.88 |
1.24 |
1.39 |
1.64 |
2.07 |
| Compound Leverage Factor |
|
0.82 |
0.89 |
1.71 |
1.51 |
1.63 |
2.09 |
| Debt to Total Capital |
|
5.48% |
6.01% |
13.12% |
22.89% |
35.02% |
43.95% |
| Short-Term Debt to Total Capital |
|
0.00% |
5.31% |
1.27% |
0.00% |
28.38% |
43.95% |
| Long-Term Debt to Total Capital |
|
5.48% |
0.70% |
11.86% |
22.89% |
6.64% |
0.00% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
2.90% |
2.15% |
2.43% |
2.54% |
| Common Equity to Total Capital |
|
94.52% |
93.99% |
83.98% |
74.96% |
62.55% |
53.51% |
| Debt to EBITDA |
|
1.03 |
0.32 |
1.58 |
-25.63 |
-2.15 |
-3.66 |
| Net Debt to EBITDA |
|
1.03 |
-1.25 |
-0.51 |
-10.97 |
-1.62 |
-3.16 |
| Long-Term Debt to EBITDA |
|
1.03 |
0.04 |
1.43 |
-25.63 |
-0.41 |
0.00 |
| Debt to NOPAT |
|
1.81 |
0.78 |
-55.91 |
-3.39 |
-2.23 |
-2.55 |
| Net Debt to NOPAT |
|
1.81 |
-3.08 |
18.16 |
-1.45 |
-1.68 |
-2.20 |
| Long-Term Debt to NOPAT |
|
1.81 |
0.09 |
-50.52 |
-3.39 |
-0.42 |
0.00 |
| Altman Z-Score |
|
0.00 |
0.00 |
2,574.10 |
705.31 |
-0.51 |
-1.10 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
1.70% |
3.08% |
3.17% |
4.09% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
2.00 |
3.84 |
3.96 |
3.23 |
0.88 |
0.51 |
| Quick Ratio |
|
0.00 |
2.58 |
1.94 |
1.61 |
0.28 |
0.14 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
280 |
-46 |
-47 |
7.73 |
-40 |
| Operating Cash Flow to CapEx |
|
-384.56% |
145.18% |
64.60% |
124.02% |
-2.22% |
258.15% |
| Free Cash Flow to Firm to Interest Expense |
|
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 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.40 |
0.64 |
0.68 |
0.54 |
0.35 |
0.34 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
10.16 |
8.55 |
7.00 |
10.34 |
| Inventory Turnover |
|
2.54 |
3.33 |
3.13 |
2.93 |
2.85 |
3.00 |
| Fixed Asset Turnover |
|
0.84 |
1.35 |
1.41 |
1.03 |
0.65 |
0.59 |
| Accounts Payable Turnover |
|
5.62 |
7.52 |
7.39 |
6.35 |
4.95 |
3.95 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
35.92 |
42.70 |
52.18 |
35.29 |
| Days Inventory Outstanding (DIO) |
|
143.73 |
109.73 |
116.70 |
124.50 |
128.23 |
121.49 |
| Days Payable Outstanding (DPO) |
|
64.95 |
48.56 |
49.39 |
57.48 |
73.70 |
92.38 |
| Cash Conversion Cycle (CCC) |
|
78.78 |
61.18 |
103.24 |
109.72 |
106.71 |
64.40 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
452 |
195 |
239 |
263 |
214 |
212 |
| Invested Capital Turnover |
|
0.27 |
0.60 |
1.05 |
0.79 |
0.52 |
0.50 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
-258 |
45 |
24 |
-49 |
-2.16 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
348,224 |
147,891 |
186 |
159 |
| Market Capitalization |
|
0.00 |
0.00 |
348,228 |
147,851 |
110 |
60 |
| Book Value per Share |
|
$7.58 |
$4.15 |
$0.00 |
$0.00 |
$2.57 |
$2.03 |
| Tangible Book Value per Share |
|
$7.50 |
$4.15 |
$0.00 |
$0.00 |
$2.57 |
$2.03 |
| Total Capital |
|
452 |
283 |
316 |
332 |
264 |
244 |
| Total Debt |
|
25 |
17 |
41 |
76 |
92 |
107 |
| Total Long-Term Debt |
|
25 |
1.99 |
37 |
76 |
18 |
0.00 |
| Net Debt |
|
25 |
-67 |
-13 |
32 |
70 |
92 |
| Capital Expenditures (CapEx) |
|
18 |
27 |
42 |
54 |
42 |
27 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
19 |
49 |
64 |
51 |
39 |
21 |
| Debt-free Net Working Capital (DFNWC) |
|
19 |
133 |
119 |
95 |
61 |
31 |
| Net Working Capital (NWC) |
|
19 |
118 |
115 |
95 |
-13 |
-76 |
| Net Nonoperating Expense (NNE) |
|
6.93 |
-0.72 |
1.48 |
9.94 |
9.17 |
27 |
| Net Nonoperating Obligations (NNO) |
|
25 |
-71 |
-35 |
7.67 |
43 |
76 |
| Total Depreciation and Amortization (D&A) |
|
18 |
23 |
23 |
29 |
29 |
22 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
16.25% |
25.15% |
28.31% |
25.74% |
31.38% |
19.60% |
| Debt-free Net Working Capital to Revenue |
|
16.25% |
68.31% |
52.53% |
47.56% |
49.69% |
28.98% |
| Net Working Capital to Revenue |
|
16.25% |
60.63% |
50.76% |
47.56% |
-10.81% |
-70.52% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.35 |
($0.03) |
($0.51) |
($0.78) |
($1.01) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
64.05M |
64.45M |
64.04M |
64.09M |
67.83M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.35 |
($0.03) |
($0.51) |
($0.78) |
($1.01) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
65.05M |
64.45M |
64.04M |
64.09M |
67.83M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
64.73B |
64.00B |
64.05M |
64.11M |
83.67M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
14 |
22 |
0.94 |
-22 |
-41 |
-42 |
| Normalized NOPAT Margin |
|
11.41% |
11.20% |
0.42% |
-11.26% |
-33.49% |
-38.98% |
| Pre Tax Income Margin |
|
6.44% |
16.27% |
1.78% |
-17.61% |
-57.64% |
-48.03% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
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 |
| EBIT Less CapEx to Interest Expense |
|
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 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
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% |