| DEI Shares Outstanding |
|
- |
- |
- |
0.00 |
- |
- |
- |
2,448,110,596.00 |
2,456,970,305.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
0.00 |
- |
- |
- |
2,448,110,596.00 |
2,456,970,305.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
0.00 |
- |
- |
- |
0.44 |
0.20 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
0.00% |
- |
104.67% |
179.87% |
259.50% |
- |
58.92% |
| EBITDA Growth |
|
0.00% |
0.00% |
0.00% |
- |
4.05% |
95.89% |
788.12% |
- |
28.26% |
| EBIT Growth |
|
0.00% |
0.00% |
0.00% |
- |
-10.39% |
71.80% |
502.75% |
- |
31.19% |
| NOPAT Growth |
|
0.00% |
0.00% |
0.00% |
- |
69.44% |
189.89% |
761.46% |
- |
16.93% |
| Net Income Growth |
|
0.00% |
0.00% |
0.00% |
- |
-25.93% |
34.94% |
287.07% |
- |
20.89% |
| EPS Growth |
|
0.00% |
0.00% |
0.00% |
- |
-40.00% |
16.67% |
206.67% |
- |
26.67% |
| Operating Cash Flow Growth |
|
0.00% |
0.00% |
0.00% |
- |
74.61% |
161.29% |
572.50% |
- |
-31.51% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
0.00% |
- |
0.00% |
0.00% |
0.00% |
- |
70.87% |
| Invested Capital Growth |
|
0.00% |
0.00% |
0.00% |
- |
0.00% |
0.00% |
0.00% |
- |
31.22% |
| Revenue Q/Q Growth |
|
0.00% |
-21.64% |
-16.43% |
- |
0.00% |
7.15% |
7.35% |
- |
3.46% |
| EBITDA Q/Q Growth |
|
0.00% |
-42.60% |
-133.17% |
- |
0.00% |
8.06% |
16.51% |
- |
-35.25% |
| EBIT Q/Q Growth |
|
0.00% |
-45.61% |
-153.99% |
- |
0.00% |
4.28% |
26.57% |
- |
-40.16% |
| NOPAT Q/Q Growth |
|
0.00% |
-41.66% |
-54.03% |
- |
0.00% |
-0.19% |
36.61% |
- |
-29.92% |
| Net Income Q/Q Growth |
|
0.00% |
-49.57% |
-183.52% |
- |
0.00% |
-8.12% |
15.79% |
- |
-47.52% |
| EPS Q/Q Growth |
|
0.00% |
-52.00% |
-225.00% |
- |
0.00% |
-6.67% |
14.29% |
- |
-53.66% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
-12.54% |
-49.82% |
- |
0.00% |
30.88% |
29.15% |
- |
-63.86% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
- |
0.00% |
-7.46% |
-7.18% |
- |
-14.98% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
- |
0.00% |
7.28% |
7.84% |
- |
7.08% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
74.19% |
72.92% |
70.63% |
- |
63.41% |
54.24% |
58.31% |
- |
39.47% |
| EBITDA Margin |
|
75.04% |
54.96% |
-21.81% |
- |
38.15% |
38.47% |
41.75% |
- |
30.79% |
| Operating Margin |
|
43.64% |
32.76% |
20.41% |
- |
37.32% |
33.47% |
39.65% |
- |
25.03% |
| EBIT Margin |
|
70.08% |
48.65% |
-31.43% |
- |
30.68% |
29.86% |
35.21% |
- |
25.33% |
| Profit (Net Income) Margin |
|
49.36% |
31.77% |
-31.75% |
- |
17.86% |
15.32% |
16.52% |
- |
13.59% |
| Tax Burden Percent |
|
79.95% |
79.28% |
79.03% |
- |
77.40% |
80.37% |
86.34% |
- |
84.92% |
| Interest Burden Percent |
|
88.09% |
82.37% |
127.84% |
- |
75.23% |
63.82% |
54.35% |
- |
63.18% |
| Effective Tax Rate |
|
20.05% |
20.72% |
0.00% |
- |
22.60% |
19.63% |
13.66% |
- |
15.08% |
| Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
0.00% |
- |
0.00% |
0.00% |
0.00% |
- |
8.09% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
- |
0.00% |
0.00% |
0.00% |
- |
6.89% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
- |
0.00% |
0.00% |
0.00% |
- |
18.29% |
| Return on Equity (ROE) |
|
0.00% |
0.00% |
0.00% |
- |
0.00% |
0.00% |
0.00% |
- |
26.38% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
- |
0.00% |
0.00% |
0.00% |
- |
-16.36% |
| Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
0.00% |
- |
0.00% |
0.00% |
0.00% |
- |
7.74% |
| Return on Assets (ROA) |
|
0.00% |
0.00% |
0.00% |
- |
0.00% |
0.00% |
0.00% |
- |
4.15% |
| Return on Common Equity (ROCE) |
|
0.00% |
0.00% |
0.00% |
- |
0.00% |
0.00% |
0.00% |
- |
14.35% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
0.00% |
- |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
493 |
288 |
132 |
475 |
836 |
834 |
1,140 |
1,395 |
977 |
| NOPAT Margin |
|
34.89% |
25.97% |
14.29% |
- |
28.88% |
26.90% |
34.24% |
- |
21.25% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
- |
2.52% |
2.63% |
3.95% |
- |
1.19% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
1.33% |
2.22% |
2.15% |
2.73% |
3.13% |
2.07% |
| Cost of Revenue to Revenue |
|
25.81% |
27.08% |
29.37% |
- |
36.59% |
45.76% |
41.69% |
- |
60.53% |
| SG&A Expenses to Revenue |
|
12.80% |
18.14% |
23.76% |
- |
12.34% |
10.32% |
10.51% |
- |
7.98% |
| R&D to Revenue |
|
12.80% |
15.70% |
16.85% |
- |
6.29% |
1.84% |
1.59% |
- |
1.00% |
| Operating Expenses to Revenue |
|
30.55% |
40.16% |
50.22% |
- |
26.09% |
20.77% |
18.65% |
- |
14.44% |
| Earnings before Interest and Taxes (EBIT) |
|
991 |
539 |
-291 |
1,298 |
888 |
926 |
1,172 |
1,947 |
1,165 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
1,061 |
609 |
-202 |
1,391 |
1,104 |
1,193 |
1,390 |
2,187 |
1,416 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
- |
5.58 |
7.79 |
6.58 |
- |
5.74 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
- |
5.58 |
7.79 |
6.58 |
- |
5.74 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
2.68 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
17.66 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
- |
0.16% |
0.21% |
0.35% |
- |
0.43% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
- |
0.00% |
0.00% |
0.00% |
- |
5.66% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
- |
1.64 |
1.95 |
1.79 |
- |
1.76 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
5.25 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
13.14 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
15.60 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
18.78 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
13.08 |
| 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 |
- |
2.96 |
2.88 |
3.01 |
- |
2.96 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
- |
2.94 |
2.86 |
2.93 |
- |
2.95 |
| Financial Leverage |
|
0.00 |
0.00 |
0.00 |
- |
2.55 |
2.63 |
2.76 |
- |
2.65 |
| Leverage Ratio |
|
0.00 |
0.00 |
0.00 |
- |
4.54 |
4.47 |
4.63 |
- |
4.55 |
| Compound Leverage Factor |
|
0.00 |
0.00 |
0.00 |
- |
3.42 |
2.85 |
2.52 |
- |
2.88 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
- |
74.72% |
74.22% |
75.08% |
- |
74.77% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
- |
0.49% |
0.49% |
1.97% |
- |
0.26% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
- |
74.23% |
73.73% |
73.11% |
- |
74.51% |
| 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% |
- |
12.84% |
12.73% |
11.81% |
- |
10.45% |
| Common Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
- |
12.44% |
13.05% |
13.11% |
- |
14.78% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
5.91 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
5.60 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
5.89 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
8.45 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
8.01 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
8.42 |
| Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
- |
0.68 |
0.88 |
0.74 |
- |
1.03 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
- |
50.79% |
49.39% |
47.40% |
- |
45.59% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
0.00 |
0.00 |
- |
1.73 |
1.39 |
0.83 |
- |
0.87 |
| Quick Ratio |
|
0.00 |
0.00 |
0.00 |
- |
1.50 |
1.02 |
0.64 |
- |
0.65 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
-34,343 |
-36,906 |
-39,557 |
-8,702 |
-10,006 |
| Operating Cash Flow to CapEx |
|
21.24% |
17.16% |
7.36% |
- |
32.14% |
48.93% |
57.16% |
- |
23.99% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
- |
-124.43 |
-98.94 |
-70.39 |
- |
-21.89 |
| Operating Cash Flow to Interest Expense |
|
3.34 |
3.58 |
2.09 |
- |
4.04 |
3.91 |
3.35 |
- |
1.67 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-12.39 |
-17.26 |
-26.29 |
- |
-8.52 |
-4.08 |
-2.51 |
- |
-5.29 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.31 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
21.34 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
35.56 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.36 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
9.51 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
17.10 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
10.26 |
| Days Payable Outstanding (DPO) |
|
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
38.39 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
-11.02 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
0.00 |
0.00 |
33,011 |
35,179 |
37,740 |
40,697 |
43,108 |
46,162 |
| Invested Capital Turnover |
|
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.38 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
0.00 |
0.00 |
0.00 |
35,179 |
37,740 |
40,697 |
10,097 |
10,983 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
- |
57,579 |
73,670 |
72,991 |
- |
81,288 |
| Market Capitalization |
|
1,750 |
1,750 |
1,750 |
- |
27,223 |
41,053 |
37,476 |
- |
41,528 |
| Book Value per Share |
|
$0.00 |
$0.00 |
$0.00 |
$1.22 |
$2.03 |
$2.18 |
$2.34 |
$2.75 |
$2.94 |
| Tangible Book Value per Share |
|
$0.00 |
$0.00 |
$0.00 |
$1.22 |
$2.03 |
$2.18 |
$2.34 |
$2.75 |
$2.94 |
| Total Capital |
|
0.00 |
0.00 |
0.00 |
37,172 |
39,242 |
40,382 |
43,420 |
46,201 |
48,927 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
29,276 |
29,323 |
29,971 |
32,599 |
34,205 |
36,582 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
29,086 |
29,130 |
29,774 |
31,743 |
33,393 |
36,456 |
| Net Debt |
|
0.00 |
0.00 |
0.00 |
25,499 |
25,318 |
27,475 |
30,386 |
31,655 |
34,648 |
| Capital Expenditures (CapEx) |
|
3,004 |
3,251 |
3,803 |
3,659 |
3,466 |
2,980 |
3,294 |
3,625 |
3,181 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
0.00 |
0.00 |
-2,570 |
-1,406 |
-1,005 |
-2,022 |
-2,042 |
-2,301 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
0.00 |
0.00 |
1,207 |
2,262 |
1,318 |
191 |
508 |
-367 |
| Net Working Capital (NWC) |
|
0.00 |
0.00 |
0.00 |
1,017 |
2,069 |
1,121 |
-665 |
-304 |
-493 |
| Net Nonoperating Expense (NNE) |
|
-205 |
-64 |
426 |
-515 |
319 |
359 |
590 |
204 |
352 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
0.00 |
0.00 |
25,115 |
25,260 |
27,329 |
29,876 |
31,112 |
33,817 |
| Total Depreciation and Amortization (D&A) |
|
70 |
70 |
89 |
93 |
216 |
267 |
218 |
240 |
251 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
- |
0.00% |
0.00% |
0.00% |
- |
-14.87% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
- |
0.00% |
0.00% |
0.00% |
- |
-2.37% |
| Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
- |
0.00% |
0.00% |
0.00% |
- |
-3.19% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.37 |
$0.17 |
$0.15 |
$0.18 |
$0.43 |
$0.20 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
2.35B |
2.40B |
2.42B |
2.43B |
2.43B |
2.46B |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.35 |
$0.15 |
$0.14 |
$0.16 |
$0.41 |
$0.19 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
2.59B |
2.64B |
2.64B |
2.64B |
2.64B |
2.64B |
| 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 |
0.00 |
2.42B |
2.43B |
2.45B |
2.46B |
2.48B |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
493 |
288 |
132 |
475 |
836 |
834 |
1,140 |
1,395 |
977 |
| Normalized NOPAT Margin |
|
34.89% |
25.97% |
14.29% |
- |
28.88% |
26.90% |
34.24% |
- |
21.25% |
| Pre Tax Income Margin |
|
61.74% |
40.07% |
-40.17% |
- |
23.08% |
19.06% |
19.13% |
- |
16.00% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
5.19 |
3.46 |
-2.17 |
- |
3.22 |
2.48 |
2.09 |
- |
2.55 |
| NOPAT to Interest Expense |
|
2.58 |
1.84 |
0.99 |
- |
3.03 |
2.24 |
2.03 |
- |
2.14 |
| EBIT Less CapEx to Interest Expense |
|
-10.54 |
-17.38 |
-30.55 |
- |
-9.34 |
-5.51 |
-3.78 |
- |
-4.41 |
| NOPAT Less CapEx to Interest Expense |
|
-13.14 |
-19.00 |
-27.39 |
- |
-9.53 |
-5.75 |
-3.83 |
- |
-4.82 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
- |
0.00% |
0.00% |
0.00% |
- |
16.02% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
- |
0.00% |
0.00% |
0.00% |
- |
59.87% |