| DEI Shares Outstanding |
0.00 |
0.00 |
191,001,519.00 |
| DEI Adjusted Shares Outstanding |
0.00 |
0.00 |
191,001,519.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
0.00 |
0.00 |
0.18 |
| Growth Metrics |
- |
- |
- |
| Revenue Growth |
0.00% |
7.18% |
0.07% |
| EBITDA Growth |
0.00% |
22.34% |
-5.04% |
| EBIT Growth |
0.00% |
97.56% |
-9.79% |
| NOPAT Growth |
0.00% |
-2,376.47% |
109.02% |
| Net Income Growth |
0.00% |
55.53% |
141.15% |
| EPS Growth |
0.00% |
55.17% |
136.54% |
| Operating Cash Flow Growth |
0.00% |
173.67% |
-48.76% |
| Free Cash Flow Firm Growth |
0.00% |
0.00% |
104.42% |
| Invested Capital Growth |
0.00% |
0.00% |
-0.70% |
| Revenue Q/Q Growth |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
0.00% |
0.00% |
0.00% |
| EBIT Q/Q Growth |
0.00% |
0.00% |
0.00% |
| NOPAT Q/Q Growth |
0.00% |
0.00% |
0.00% |
| Net Income Q/Q Growth |
0.00% |
0.00% |
0.00% |
| EPS Q/Q Growth |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
0.00% |
0.00% |
0.00% |
| Free Cash Flow Firm Q/Q Growth |
0.00% |
0.00% |
0.00% |
| Invested Capital Q/Q Growth |
0.00% |
0.00% |
5.79% |
| Profitability Metrics |
- |
- |
- |
| Gross Margin |
78.56% |
79.90% |
80.92% |
| EBITDA Margin |
33.16% |
37.85% |
35.92% |
| Operating Margin |
7.92% |
14.60% |
13.16% |
| EBIT Margin |
7.92% |
14.60% |
13.16% |
| Profit (Net Income) Margin |
-9.85% |
-4.09% |
1.68% |
| Tax Burden Percent |
115.08% |
-806.61% |
80.66% |
| Interest Burden Percent |
-108.00% |
3.47% |
15.82% |
| Effective Tax Rate |
0.00% |
906.61% |
19.34% |
| Return on Invested Capital (ROIC) |
0.00% |
-161.32% |
7.30% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
0.00% |
10.06% |
-0.06% |
| Return on Net Nonoperating Assets (RNNOA) |
0.00% |
100.06% |
-0.28% |
| Return on Equity (ROE) |
0.00% |
-61.26% |
7.02% |
| Cash Return on Invested Capital (CROIC) |
0.00% |
-361.32% |
8.01% |
| Operating Return on Assets (OROA) |
0.00% |
5.33% |
4.92% |
| Return on Assets (ROA) |
0.00% |
-1.49% |
0.63% |
| Return on Common Equity (ROCE) |
0.00% |
-61.26% |
7.02% |
| Return on Equity Simple (ROE_SIMPLE) |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
109 |
-2,475 |
223 |
| NOPAT Margin |
5.55% |
-117.77% |
10.62% |
| Net Nonoperating Expense Percent (NNEP) |
0.00% |
-171.38% |
7.36% |
| Return On Investment Capital (ROIC_SIMPLE) |
- |
-71.57% |
6.77% |
| Cost of Revenue to Revenue |
21.44% |
20.10% |
19.08% |
| SG&A Expenses to Revenue |
0.00% |
0.00% |
0.00% |
| R&D to Revenue |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
70.64% |
65.30% |
67.76% |
| Earnings before Interest and Taxes (EBIT) |
155 |
307 |
277 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
650 |
795 |
755 |
| Valuation Ratios |
- |
- |
- |
| Price to Book Value (P/BV) |
0.00 |
1.48 |
3.46 |
| Price to Tangible Book Value (P/TBV) |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
0.21 |
0.20 |
1.20 |
| Price to Earnings (P/E) |
0.00 |
0.00 |
71.24 |
| Dividend Yield |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
0.00% |
0.00% |
1.40% |
| Enterprise Value to Invested Capital (EV/IC) |
0.00 |
1.04 |
1.59 |
| Enterprise Value to Revenue (EV/Rev) |
0.00 |
1.52 |
2.30 |
| Enterprise Value to EBITDA (EV/EBITDA) |
0.00 |
4.03 |
6.40 |
| Enterprise Value to EBIT (EV/EBIT) |
0.00 |
10.44 |
17.47 |
| Enterprise Value to NOPAT (EV/NOPAT) |
0.00 |
0.00 |
21.66 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
0.00 |
4.96 |
14.60 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
0.00 |
0.00 |
19.76 |
| Leverage & Solvency |
- |
- |
- |
| Debt to Equity |
0.00 |
11.34 |
3.54 |
| Long-Term Debt to Equity |
0.00 |
11.29 |
3.53 |
| Financial Leverage |
0.00 |
9.95 |
5.08 |
| Leverage Ratio |
0.00 |
20.55 |
11.17 |
| Compound Leverage Factor |
0.00 |
0.71 |
1.77 |
| Debt to Total Capital |
0.00% |
91.90% |
77.99% |
| Short-Term Debt to Total Capital |
0.00% |
0.38% |
0.40% |
| Long-Term Debt to Total Capital |
0.00% |
91.51% |
77.59% |
| Preferred Equity to Total Capital |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
0.00% |
8.10% |
22.01% |
| Debt to EBITDA |
0.00 |
4.00 |
3.41 |
| Net Debt to EBITDA |
0.00 |
3.51 |
3.07 |
| Long-Term Debt to EBITDA |
0.00 |
3.98 |
3.39 |
| Debt to NOPAT |
0.00 |
-1.28 |
11.53 |
| Net Debt to NOPAT |
0.00 |
-1.13 |
10.39 |
| Long-Term Debt to NOPAT |
0.00 |
-1.28 |
11.47 |
| Altman Z-Score |
0.00 |
0.22 |
0.49 |
| Noncontrolling Interest Sharing Ratio |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
- |
- |
- |
| Current Ratio |
0.00 |
0.79 |
0.77 |
| Quick Ratio |
0.00 |
0.55 |
0.49 |
| Cash Flow Metrics |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
0.00 |
-5,543 |
245 |
| Operating Cash Flow to CapEx |
384.29% |
909.47% |
390.25% |
| Free Cash Flow to Firm to Interest Expense |
0.00 |
-2,038.57 |
9.50 |
| Operating Cash Flow to Interest Expense |
0.00 |
237.69 |
12.85 |
| Operating Cash Flow Less CapEx to Interest Expense |
0.00 |
211.56 |
9.56 |
| Efficiency Ratios |
- |
- |
- |
| Asset Turnover |
0.00 |
0.37 |
0.37 |
| Accounts Receivable Turnover |
0.00 |
6.21 |
6.00 |
| Inventory Turnover |
0.00 |
2.43 |
2.17 |
| Fixed Asset Turnover |
0.00 |
22.07 |
22.66 |
| Accounts Payable Turnover |
0.00 |
2.88 |
2.93 |
| Days Sales Outstanding (DSO) |
0.00 |
58.79 |
60.83 |
| Days Inventory Outstanding (DIO) |
0.00 |
150.41 |
167.90 |
| Days Payable Outstanding (DPO) |
0.00 |
126.83 |
124.40 |
| Cash Conversion Cycle (CCC) |
0.00 |
82.36 |
104.32 |
| Capital & Investment Metrics |
- |
- |
- |
| Invested Capital |
0.00 |
3,068 |
3,047 |
| Invested Capital Turnover |
0.00 |
1.37 |
0.69 |
| Increase / (Decrease) in Invested Capital |
0.00 |
3,068 |
-22 |
| Enterprise Value (EV) |
0.00 |
3,203 |
4,837 |
| Market Capitalization |
415 |
415 |
2,516 |
| Book Value per Share |
$0.00 |
$1.68 |
$3.80 |
| Tangible Book Value per Share |
$0.00 |
($22.40) |
($15.83) |
| Total Capital |
0.00 |
3,458 |
3,300 |
| Total Debt |
0.00 |
3,178 |
2,574 |
| Total Long-Term Debt |
0.00 |
3,165 |
2,561 |
| Net Debt |
0.00 |
2,788 |
2,320 |
| Capital Expenditures (CapEx) |
61 |
71 |
85 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
0.00 |
-654 |
-533 |
| Debt-free Net Working Capital (DFNWC) |
0.00 |
-265 |
-280 |
| Net Working Capital (NWC) |
0.00 |
-278 |
-293 |
| Net Nonoperating Expense (NNE) |
302 |
-2,389 |
188 |
| Net Nonoperating Obligations (NNO) |
0.00 |
2,788 |
2,320 |
| Total Depreciation and Amortization (D&A) |
495 |
489 |
478 |
| Debt-free, Cash-free Net Working Capital to Revenue |
0.00% |
-31.14% |
-25.36% |
| Debt-free Net Working Capital to Revenue |
0.00% |
-12.59% |
-13.30% |
| Net Working Capital to Revenue |
0.00% |
-13.22% |
-13.93% |
| Earnings Adjustments |
- |
- |
- |
| Adjusted Basic Earnings per Share |
$0.00 |
$0.00 |
$0.19 |
| Adjusted Weighted Average Basic Shares Outstanding |
0.00 |
0.00 |
183.47M |
| Adjusted Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.19 |
| Adjusted Weighted Average Diluted Shares Outstanding |
0.00 |
0.00 |
183.67M |
| Adjusted Basic & Diluted Earnings per Share |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
0.00 |
0.00 |
191.28M |
| Normalized Net Operating Profit after Tax (NOPAT) |
143 |
215 |
255 |
| Normalized NOPAT Margin |
7.31% |
10.22% |
12.11% |
| Pre Tax Income Margin |
-8.56% |
0.51% |
2.08% |
| Debt Service Ratios |
- |
- |
- |
| EBIT to Interest Expense |
0.00 |
112.84 |
10.74 |
| NOPAT to Interest Expense |
0.00 |
-910.16 |
8.66 |
| EBIT Less CapEx to Interest Expense |
0.00 |
86.70 |
7.45 |
| NOPAT Less CapEx to Interest Expense |
0.00 |
-936.29 |
5.37 |
| Payout Ratios |
- |
- |
- |
| Dividend Payout Ratio |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
0.00% |
0.00% |
19.92% |