| DEI Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
0.00 |
295,000,000.00 |
295,107,483.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
0.00 |
295,000,000.00 |
295,107,483.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
0.00 |
-0.67 |
-0.31 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
0.00% |
5.58% |
7.18% |
11.06% |
| EBITDA Growth |
|
0.00% |
0.00% |
0.00% |
185.75% |
-24.50% |
-26.12% |
| EBIT Growth |
|
0.00% |
0.00% |
0.00% |
307.38% |
-1,040.43% |
-109.64% |
| NOPAT Growth |
|
0.00% |
0.00% |
0.00% |
-117.39% |
-118.24% |
-164.97% |
| Net Income Growth |
|
0.00% |
0.00% |
0.00% |
93.53% |
7.90% |
24.77% |
| EPS Growth |
|
0.00% |
0.00% |
0.00% |
92.59% |
20.45% |
36.73% |
| Operating Cash Flow Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
112.32% |
58.59% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Invested Capital Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Revenue Q/Q Growth |
|
0.00% |
-0.38% |
0.00% |
0.00% |
1.13% |
0.00% |
| EBITDA Q/Q Growth |
|
0.00% |
81.69% |
0.00% |
0.00% |
-52.00% |
0.00% |
| EBIT Q/Q Growth |
|
0.00% |
90.87% |
0.00% |
0.00% |
-150.19% |
0.00% |
| NOPAT Q/Q Growth |
|
0.00% |
41.76% |
0.00% |
0.00% |
41.53% |
0.00% |
| Net Income Q/Q Growth |
|
0.00% |
-13.42% |
0.00% |
0.00% |
-1,513.93% |
0.00% |
| EPS Q/Q Growth |
|
0.00% |
100.00% |
0.00% |
0.00% |
100.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
-324.89% |
0.00% |
0.00% |
-133.70% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
6.46% |
0.00% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-6.15% |
0.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
55.97% |
55.26% |
55.40% |
56.84% |
55.64% |
55.72% |
| EBITDA Margin |
|
9.25% |
16.87% |
21.88% |
25.04% |
11.88% |
14.55% |
| Operating Margin |
|
-2.77% |
-1.62% |
1.63% |
3.80% |
-3.30% |
-0.95% |
| EBIT Margin |
|
-5.22% |
-0.48% |
4.94% |
10.26% |
-5.09% |
-0.43% |
| Profit (Net Income) Margin |
|
-19.12% |
-21.77% |
-12.21% |
-1.17% |
-18.71% |
-8.27% |
| Tax Burden Percent |
|
118.93% |
108.31% |
124.63% |
-105.17% |
121.02% |
140.57% |
| Interest Burden Percent |
|
307.77% |
4,200.00% |
-198.32% |
10.86% |
303.54% |
1,371.74% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
205.17% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-1.32% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-6.41% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-17.78% |
| Return on Equity (ROE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-19.09% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-0.27% |
| Return on Assets (ROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-5.27% |
| Return on Common Equity (ROCE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-15.15% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-19 |
-11 |
11 |
-42 |
-24 |
-7.14 |
| NOPAT Margin |
|
-1.94% |
-1.13% |
1.14% |
-3.99% |
-2.31% |
-0.67% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
-1.38% |
10.91% |
5.10% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
-0.84% |
-0.50% |
-0.15% |
| Cost of Revenue to Revenue |
|
44.03% |
44.74% |
44.60% |
43.16% |
44.36% |
44.28% |
| SG&A Expenses to Revenue |
|
41.04% |
40.33% |
38.48% |
38.72% |
43.22% |
36.93% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
58.74% |
56.88% |
53.77% |
53.05% |
58.94% |
56.67% |
| Earnings before Interest and Taxes (EBIT) |
|
-52 |
-4.70 |
48 |
107 |
-54 |
-4.60 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
91 |
166 |
211 |
261 |
125 |
156 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
6.23 |
4.50 |
3.66 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.78 |
| 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 |
0.00 |
1.19 |
1.78 |
1.56 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.58 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
8.61 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
61.04 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
163.13 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
17.48 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.00 |
11.10 |
2.95 |
3.09 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
10.84 |
2.86 |
3.01 |
| Financial Leverage |
|
0.00 |
0.00 |
0.00 |
10.46 |
2.58 |
2.77 |
| Leverage Ratio |
|
0.00 |
0.00 |
0.00 |
16.75 |
5.58 |
5.85 |
| Compound Leverage Factor |
|
0.00 |
0.00 |
0.00 |
1.82 |
16.93 |
80.19 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
91.74% |
74.68% |
75.53% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
2.18% |
2.24% |
1.90% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
89.55% |
72.43% |
73.63% |
| 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% |
0.00% |
4.85% |
4.98% |
5.06% |
| Common Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
3.41% |
20.34% |
19.41% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
4.52 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
4.06 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
4.40 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
85.55 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
76.85 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
83.40 |
| Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.54 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
20.67% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
0.00 |
0.00 |
0.98 |
0.99 |
1.07 |
| Quick Ratio |
|
0.00 |
0.00 |
0.00 |
0.81 |
0.88 |
0.90 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
0.00 |
0.00 |
-4,717 |
-4,412 |
-4,363 |
| Operating Cash Flow to CapEx |
|
0.00% |
1,033.87% |
-4,954.84% |
0.00% |
3,678.38% |
-1,987.50% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
-142.79 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
1.40 |
-2.61 |
0.00 |
8.81 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
1.27 |
-2.67 |
0.00 |
8.57 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.64 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
4.65 |
| Inventory Turnover |
|
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 |
22.72 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
8.46 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
78.49 |
| Days Inventory Outstanding (DIO) |
|
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 |
43.16 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
35.33 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
0.00 |
0.00 |
4,675 |
4,388 |
4,356 |
| Invested Capital Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.98 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
0.00 |
0.00 |
4,675 |
4,388 |
4,356 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
5,557 |
7,831 |
6,794 |
| Market Capitalization |
|
1,050 |
1,050 |
1,050 |
1,050 |
4,427 |
3,355 |
| Book Value per Share |
|
$0.00 |
$0.00 |
$0.00 |
$1,685,000.00 |
$3.33 |
$3.10 |
| Tangible Book Value per Share |
|
$0.00 |
$0.00 |
$0.00 |
($45,733,000.00) |
($12.54) |
($12.18) |
| Total Capital |
|
0.00 |
0.00 |
0.00 |
4,935 |
4,834 |
4,718 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
4,527 |
3,610 |
3,563 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
4,419 |
3,502 |
3,474 |
| Net Debt |
|
0.00 |
0.00 |
0.00 |
4,268 |
3,164 |
3,201 |
| Capital Expenditures (CapEx) |
|
0.00 |
12 |
3.10 |
0.00 |
7.40 |
3.20 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
0.00 |
0.00 |
-178 |
-348 |
-173 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
0.00 |
0.00 |
82 |
99 |
190 |
| Net Working Capital (NWC) |
|
0.00 |
0.00 |
0.00 |
-26 |
-9.60 |
100 |
| Net Nonoperating Expense (NNE) |
|
169 |
203 |
129 |
-29 |
173 |
82 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
0.00 |
0.00 |
4,268 |
3,164 |
3,201 |
| Total Depreciation and Amortization (D&A) |
|
143 |
170 |
164 |
154 |
179 |
161 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-4.01% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
4.41% |
| Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
2.32% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
($140,000.00) |
($0.70) |
($0.31) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
100.00 |
281.96M |
295.04M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
($140,000.00) |
($0.70) |
($0.31) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
100.00 |
281.96M |
295.04M |
| 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 |
0.00 |
0.00 |
295M |
295M |
295.14M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
7.91 |
-0.84 |
15 |
28 |
-22 |
38 |
| Normalized NOPAT Margin |
|
0.80% |
-0.09% |
1.52% |
2.71% |
-2.05% |
3.57% |
| Pre Tax Income Margin |
|
-16.08% |
-20.10% |
-9.79% |
1.11% |
-15.46% |
-5.88% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
-0.05 |
0.81 |
0.00 |
-1.73 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
-0.12 |
0.19 |
0.00 |
-0.79 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
-0.19 |
0.76 |
0.00 |
-1.97 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
-0.26 |
0.13 |
0.00 |
-1.03 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-2.12% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-2.12% |