| DEI Shares Outstanding |
|
0.00 |
0.00 |
328,740,348.00 |
333,957,986.00 |
333,957,986.00 |
333,957,986.00 |
333,703,515.00 |
342,204,171.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
0.00 |
328,740,348.00 |
333,957,986.00 |
333,957,986.00 |
333,957,986.00 |
333,703,515.00 |
342,204,171.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
0.00 |
-0.74 |
-2.72 |
-0.42 |
-0.17 |
-0.06 |
-0.10 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
16.60% |
30.74% |
6.15% |
-27.13% |
-6.56% |
-2.30% |
-2.51% |
| EBITDA Growth |
|
0.00% |
-58.30% |
-98.27% |
-119.02% |
-0.44% |
57.91% |
56.89% |
-35.85% |
| EBIT Growth |
|
0.00% |
-55.93% |
-94.73% |
-117.09% |
-1.61% |
57.57% |
54.59% |
-28.64% |
| NOPAT Growth |
|
0.00% |
-30.55% |
-72.04% |
-150.93% |
1.26% |
56.47% |
55.92% |
-29.61% |
| Net Income Growth |
|
0.00% |
-48.13% |
-95.12% |
-117.00% |
0.31% |
58.95% |
65.37% |
-69.76% |
| EPS Growth |
|
0.00% |
6.94% |
-6.46% |
-7.91% |
85.73% |
59.28% |
66.29% |
-75.46% |
| Operating Cash Flow Growth |
|
0.00% |
0.77% |
-43.55% |
-12.18% |
-120.15% |
11.60% |
66.04% |
-33.79% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
16.25% |
-376.77% |
104.41% |
-114.12% |
350.09% |
-230.52% |
| Invested Capital Growth |
|
0.00% |
0.00% |
-119.48% |
126.74% |
-64.81% |
-42.84% |
-80.10% |
1.28% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
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% |
0.00% |
0.00% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
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% |
0.00% |
0.00% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
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% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
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% |
0.00% |
0.00% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
37.59% |
36.23% |
33.91% |
36.13% |
38.12% |
35.84% |
36.76% |
27.39% |
| EBITDA Margin |
|
-27.73% |
-37.64% |
-57.09% |
-117.79% |
-162.36% |
-73.12% |
-32.26% |
-44.96% |
| Operating Margin |
|
-34.77% |
-38.93% |
-51.23% |
-121.11% |
-164.10% |
-76.45% |
-34.49% |
-45.86% |
| EBIT Margin |
|
-29.26% |
-39.13% |
-58.28% |
-119.19% |
-166.19% |
-75.45% |
-35.07% |
-46.28% |
| Profit (Net Income) Margin |
|
-31.00% |
-39.38% |
-58.78% |
-120.16% |
-164.39% |
-72.22% |
-25.60% |
-44.58% |
| Tax Burden Percent |
|
101.75% |
100.24% |
100.27% |
101.24% |
99.97% |
99.86% |
99.79% |
99.66% |
| Interest Burden Percent |
|
104.13% |
100.42% |
100.59% |
99.58% |
98.96% |
95.84% |
73.15% |
96.65% |
| Effective Tax Rate |
|
0.00% |
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% |
-62.17% |
-66.16% |
-66.88% |
-259.49% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
-30.57% |
-54.78% |
-65.99% |
-251.72% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
14.03% |
36.71% |
54.07% |
233.70% |
| Return on Equity (ROE) |
|
0.00% |
18.03% |
22.31% |
734.28% |
-48.13% |
-29.45% |
-12.81% |
-25.79% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
-516.55% |
33.72% |
-11.64% |
66.74% |
-260.76% |
| Operating Return on Assets (OROA) |
|
0.00% |
-40.31% |
-60.06% |
-46.29% |
-35.31% |
-20.69% |
-11.79% |
-17.17% |
| Return on Assets (ROA) |
|
0.00% |
-40.57% |
-60.58% |
-46.67% |
-34.93% |
-19.80% |
-8.61% |
-16.54% |
| Return on Common Equity (ROCE) |
|
0.00% |
17.66% |
22.18% |
738.45% |
-48.19% |
-29.54% |
-12.90% |
-26.06% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
18.40% |
16.32% |
-39.22% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-18 |
-23 |
-40 |
-100 |
-99 |
-43 |
-19 |
-25 |
| NOPAT Margin |
|
-24.34% |
-27.25% |
-35.86% |
-84.77% |
-114.87% |
-53.51% |
-24.15% |
-32.10% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
-9.61% |
-7.34% |
-13.80% |
-31.59% |
-11.38% |
-0.89% |
-7.78% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
-26.45% |
-43.46% |
-25.57% |
-13.01% |
-20.67% |
| Cost of Revenue to Revenue |
|
62.41% |
63.77% |
66.09% |
63.87% |
61.88% |
64.16% |
63.24% |
72.61% |
| SG&A Expenses to Revenue |
|
18.42% |
17.22% |
33.36% |
58.04% |
53.77% |
33.47% |
16.37% |
20.73% |
| R&D to Revenue |
|
25.12% |
28.25% |
24.08% |
39.51% |
55.00% |
38.97% |
30.86% |
25.96% |
| Operating Expenses to Revenue |
|
72.36% |
75.16% |
85.14% |
157.23% |
202.22% |
112.29% |
71.25% |
73.25% |
| Earnings before Interest and Taxes (EBIT) |
|
-21 |
-33 |
-65 |
-141 |
-143 |
-61 |
-28 |
-35 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-20 |
-32 |
-64 |
-139 |
-140 |
-59 |
-25 |
-34 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
0.88 |
1.41 |
1.71 |
0.24 |
5.32 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.95 |
1.48 |
1.82 |
0.26 |
5.75 |
| Price to Revenue (P/Rev) |
|
4.38 |
3.76 |
2.88 |
2.71 |
3.72 |
3.60 |
0.45 |
8.35 |
| Price to Earnings (P/E) |
|
0.00 |
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% |
0.00% |
| Earnings Yield |
|
0.00% |
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 |
0.82 |
2.13 |
3.55 |
0.00 |
55.48 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
3.59 |
2.43 |
1.64 |
2.05 |
2.09 |
0.00 |
6.91 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
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 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
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 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.81 |
0.61 |
0.00 |
3.28 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
-0.10 |
-0.01 |
0.05 |
0.01 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
|
0.00 |
-0.08 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
0.00 |
1.16 |
1.18 |
15.68 |
-0.46 |
-0.67 |
-0.82 |
-0.93 |
| Leverage Ratio |
|
0.00 |
-0.44 |
-0.37 |
-15.73 |
1.38 |
1.49 |
1.49 |
1.56 |
| Compound Leverage Factor |
|
0.00 |
-0.45 |
-0.37 |
-15.67 |
1.36 |
1.43 |
1.09 |
1.51 |
| Debt to Total Capital |
|
0.00% |
-11.26% |
-0.77% |
4.44% |
0.57% |
0.00% |
0.00% |
0.00% |
| Short-Term Debt to Total Capital |
|
0.00% |
-2.31% |
-0.77% |
4.10% |
0.57% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
0.00% |
-8.95% |
0.00% |
0.33% |
0.00% |
0.00% |
0.00% |
0.00% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
2.26% |
-0.10% |
-0.04% |
-0.21% |
-0.50% |
-0.94% |
-1.14% |
| Common Equity to Total Capital |
|
0.00% |
109.00% |
100.87% |
95.61% |
99.64% |
100.50% |
100.94% |
101.14% |
| Debt to EBITDA |
|
0.00 |
-0.59 |
-0.05 |
-0.12 |
-0.01 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
0.00 |
0.33 |
0.79 |
0.91 |
1.03 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to EBITDA |
|
0.00 |
-0.47 |
0.00 |
-0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
0.00 |
-0.81 |
-0.08 |
-0.17 |
-0.01 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
0.00 |
0.45 |
1.27 |
1.26 |
1.45 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
|
0.00 |
-0.65 |
0.00 |
-0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
0.00 |
0.23 |
-3.09 |
-2.14 |
-4.37 |
-5.39 |
-7.90 |
-5.06 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
2.03% |
0.58% |
-0.57% |
-0.11% |
-0.33% |
-0.70% |
-1.03% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
1.53 |
1.19 |
3.87 |
2.89 |
2.79 |
2.82 |
2.29 |
| Quick Ratio |
|
0.00 |
1.07 |
1.28 |
1.35 |
1.44 |
1.62 |
2.07 |
1.53 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
378 |
439 |
-1,215 |
54 |
-7.57 |
19 |
-25 |
| Operating Cash Flow to CapEx |
|
-2,096.39% |
-3,548.11% |
-6,482.66% |
-3,234.77% |
-9,738.54% |
-65,176.94% |
-6,241.00% |
-30,517.58% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
1,266.62 |
821.11 |
-21,160.92 |
864.14 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
-95.31 |
-77.80 |
-62.27 |
-650.49 |
-1,325.40 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-99.85 |
-79.99 |
-63.23 |
-670.60 |
-1,339.01 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
1.03 |
1.03 |
0.39 |
0.21 |
0.27 |
0.34 |
0.37 |
| Accounts Receivable Turnover |
|
0.00 |
3.06 |
1.96 |
2.14 |
3.88 |
4.00 |
4.17 |
4.09 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
0.00 |
65.20 |
89.27 |
69.50 |
40.05 |
45.33 |
60.86 |
76.98 |
| Accounts Payable Turnover |
|
0.00 |
3.05 |
4.06 |
3.62 |
2.60 |
3.43 |
3.91 |
3.52 |
| Days Sales Outstanding (DSO) |
|
0.00 |
119.38 |
186.18 |
170.94 |
94.04 |
91.15 |
87.49 |
89.14 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
0.00 |
119.77 |
89.93 |
100.77 |
140.27 |
106.32 |
93.42 |
103.84 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
-0.38 |
96.25 |
70.17 |
-46.22 |
-15.17 |
-5.93 |
-14.70 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
-401 |
-880 |
235 |
83 |
47 |
9.42 |
9.54 |
| Invested Capital Turnover |
|
0.00 |
-0.42 |
-0.17 |
-0.37 |
0.54 |
1.24 |
2.77 |
8.08 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
-401 |
-479 |
1,115 |
-152 |
-35 |
-38 |
0.12 |
| Enterprise Value (EV) |
|
0.00 |
306 |
270 |
193 |
176 |
168 |
-102 |
529 |
| Market Capitalization |
|
320 |
320 |
320 |
320 |
320 |
290 |
36 |
640 |
| Book Value per Share |
|
$0.00 |
($2.03) |
($4.71) |
$1.10 |
$0.69 |
$0.51 |
$0.44 |
$0.36 |
| Tangible Book Value per Share |
|
$0.00 |
($2.05) |
($4.73) |
$1.02 |
$0.66 |
$0.49 |
$0.41 |
$0.33 |
| Total Capital |
|
0.00 |
-167 |
-397 |
379 |
227 |
168 |
146 |
119 |
| Total Debt |
|
0.00 |
19 |
3.08 |
17 |
1.29 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
0.00 |
15 |
0.00 |
1.26 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
0.00 |
-10 |
-50 |
-126 |
-143 |
-121 |
-136 |
-109 |
| Capital Expenditures (CapEx) |
|
1.12 |
0.65 |
0.51 |
1.15 |
0.84 |
0.11 |
0.40 |
0.11 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
5.25 |
-24 |
208 |
69 |
34 |
-2.02 |
-2.33 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
30 |
22 |
331 |
205 |
148 |
127 |
99 |
| Net Working Capital (NWC) |
|
0.00 |
26 |
19 |
315 |
203 |
148 |
127 |
99 |
| Net Nonoperating Expense (NNE) |
|
4.86 |
10 |
26 |
42 |
43 |
15 |
1.14 |
9.56 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
-215 |
-480 |
-126 |
-143 |
-121 |
-136 |
-109 |
| Total Depreciation and Amortization (D&A) |
|
1.12 |
1.26 |
1.33 |
1.65 |
3.29 |
1.87 |
2.21 |
1.01 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
6.17% |
-21.41% |
176.03% |
79.68% |
42.45% |
-2.57% |
-3.04% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
34.67% |
20.19% |
280.24% |
237.91% |
183.43% |
161.63% |
129.86% |
| Net Working Capital to Revenue |
|
0.00% |
30.14% |
17.43% |
267.09% |
236.41% |
183.43% |
161.63% |
129.86% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
($45.12) |
($19.62) |
($0.44) |
($0.18) |
($0.06) |
($0.11) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
328.74M |
294.79M |
321.89M |
321.95M |
322.95M |
323.15M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($45.12) |
($19.62) |
($0.44) |
($0.18) |
($0.06) |
($0.11) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
328.74M |
294.79M |
321.89M |
321.95M |
322.95M |
323.15M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($45.12) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
85.10M |
333.96M |
333.96M |
333.96M |
333.70M |
342.20M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-18 |
-23 |
-40 |
-84 |
-85 |
-43 |
-19 |
-25 |
| Normalized NOPAT Margin |
|
-24.34% |
-27.25% |
-35.86% |
-70.90% |
-98.90% |
-53.51% |
-24.15% |
-32.10% |
| Pre Tax Income Margin |
|
-30.47% |
-39.29% |
-58.62% |
-118.69% |
-164.45% |
-72.32% |
-25.65% |
-44.73% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-87.07 |
-111.67 |
-121.26 |
-2,451.14 |
-2,305.03 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
-72.43 |
-77.78 |
-74.61 |
-1,743.41 |
-1,593.23 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
-91.61 |
-113.86 |
-122.22 |
-2,471.25 |
-2,318.64 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
-76.98 |
-79.97 |
-75.58 |
-1,763.52 |
-1,606.84 |
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% |
0.00% |
| Augmented Payout Ratio |
|
-1.15% |
-5.32% |
-1.48% |
-0.61% |
-4.02% |
0.00% |
0.00% |
0.00% |