Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
65.49% |
36.40% |
14.45% |
9.76% |
4.94% |
-12.31% |
6.78% |
-10.81% |
EBITDA Growth |
|
0.00% |
-218.72% |
-156.90% |
221.58% |
-107.52% |
549.23% |
469.62% |
14.37% |
-12.99% |
EBIT Growth |
|
0.00% |
-28.02% |
-142.76% |
-3.78% |
34.43% |
24.41% |
117.59% |
248.09% |
-46.57% |
NOPAT Growth |
|
0.00% |
-51.65% |
-99.32% |
-9.94% |
30.10% |
24.34% |
127.07% |
203.67% |
-43.05% |
Net Income Growth |
|
0.00% |
-30.09% |
-130.00% |
-11.88% |
26.96% |
11.06% |
98.22% |
1,710.52% |
-60.62% |
EPS Growth |
|
0.00% |
0.00% |
-111.30% |
16.87% |
-438.61% |
18.38% |
99.97% |
1,458.62% |
-93.15% |
Operating Cash Flow Growth |
|
0.00% |
64.35% |
-31.81% |
33.60% |
-248.39% |
-12.22% |
98.90% |
4,713.80% |
-38.76% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-10.90% |
41.62% |
7.42% |
-1.60% |
112.99% |
69.66% |
-30.40% |
Invested Capital Growth |
|
0.00% |
0.00% |
74.90% |
1.07% |
12.43% |
19.38% |
0.69% |
8.33% |
3.46% |
Revenue Q/Q Growth |
|
0.00% |
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% |
0.00% |
EBIT Q/Q Growth |
|
0.00% |
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% |
0.00% |
Net Income Q/Q Growth |
|
0.00% |
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% |
0.00% |
Operating Cash Flow Q/Q Growth |
|
0.00% |
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% |
0.00% |
Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
-1.77% |
-0.05% |
-8.58% |
-4.67% |
6.14% |
9.95% |
23.03% |
27.52% |
24.88% |
EBITDA Margin |
|
18.26% |
-13.10% |
-24.67% |
26.21% |
-1.80% |
7.69% |
49.94% |
53.49% |
52.18% |
Operating Margin |
|
-24.82% |
-22.75% |
-33.24% |
-31.93% |
-20.33% |
-14.66% |
4.53% |
9.38% |
6.20% |
EBIT Margin |
|
-26.41% |
-20.43% |
-36.35% |
-32.96% |
-19.69% |
-14.19% |
2.85% |
9.28% |
5.56% |
Profit (Net Income) Margin |
|
-27.36% |
-21.50% |
-36.26% |
-35.44% |
-23.59% |
-19.99% |
-0.41% |
6.13% |
2.71% |
Tax Burden Percent |
|
100.43% |
99.80% |
100.88% |
100.51% |
100.33% |
101.61% |
348.70% |
96.06% |
92.83% |
Interest Burden Percent |
|
103.15% |
105.49% |
98.87% |
106.98% |
119.37% |
138.69% |
-4.09% |
68.75% |
52.44% |
Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
3.94% |
7.17% |
Return on Invested Capital (ROIC) |
|
0.00% |
-81.44% |
-59.05% |
-50.75% |
-33.22% |
-21.64% |
5.37% |
15.59% |
8.39% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
48.96% |
31.21% |
243.44% |
-113.24% |
-63.99% |
-4.16% |
5.45% |
-4.18% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
-8.79% |
-8.35% |
-22.34% |
-42.48% |
-60.19% |
-7.25% |
5.28% |
-2.29% |
Return on Equity (ROE) |
|
0.00% |
-90.24% |
-67.40% |
-73.09% |
-75.70% |
-81.83% |
-1.89% |
20.87% |
6.10% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
-281.44% |
-113.54% |
-51.82% |
-44.92% |
-39.31% |
4.68% |
7.59% |
4.99% |
Operating Return on Assets (OROA) |
|
0.00% |
-17.57% |
-27.51% |
-21.20% |
-13.00% |
-9.66% |
1.79% |
6.43% |
3.55% |
Return on Assets (ROA) |
|
0.00% |
-18.50% |
-27.43% |
-22.79% |
-15.57% |
-13.62% |
-0.26% |
4.24% |
1.73% |
Return on Common Equity (ROCE) |
|
0.00% |
156.04% |
-7.36% |
-72.40% |
-74.38% |
-78.16% |
-1.79% |
20.65% |
6.08% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
26.09% |
-50.24% |
-107.37% |
-75.70% |
-117.75% |
-1.88% |
16.15% |
5.92% |
Net Operating Profit after Tax (NOPAT) |
|
-280 |
-425 |
-846 |
-930 |
-650 |
-492 |
133 |
404 |
230 |
NOPAT Margin |
|
-17.38% |
-15.92% |
-23.27% |
-22.35% |
-14.23% |
-10.26% |
3.17% |
9.01% |
5.75% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
-130.40% |
-90.26% |
-294.19% |
80.02% |
42.35% |
9.53% |
10.14% |
12.57% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
3.33% |
10.71% |
6.24% |
Cost of Revenue to Revenue |
|
101.77% |
100.05% |
108.58% |
104.67% |
93.86% |
90.05% |
76.97% |
72.48% |
75.12% |
SG&A Expenses to Revenue |
|
15.71% |
15.39% |
16.68% |
18.06% |
17.46% |
15.46% |
11.95% |
12.59% |
12.60% |
R&D to Revenue |
|
7.34% |
7.31% |
7.98% |
9.20% |
9.01% |
9.15% |
6.55% |
5.54% |
6.09% |
Operating Expenses to Revenue |
|
23.05% |
22.70% |
24.66% |
27.26% |
26.47% |
24.61% |
18.50% |
18.14% |
18.68% |
Earnings before Interest and Taxes (EBIT) |
|
-425 |
-545 |
-1,322 |
-1,372 |
-900 |
-680 |
120 |
416 |
222 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
294 |
-349 |
-897 |
1,091 |
-82 |
369 |
2,099 |
2,401 |
2,089 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.71 |
11.14 |
9.01 |
4.39 |
4.68 |
2.49 |
1.05 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
1.02 |
0.00 |
0.00 |
30.21 |
14.71 |
3.79 |
1.52 |
Price to Revenue (P/Rev) |
|
1.40 |
0.84 |
0.51 |
3.68 |
2.81 |
0.75 |
1.01 |
0.95 |
0.48 |
Price to Earnings (P/E) |
|
0.00 |
15.07 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
15.65 |
18.42 |
Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Earnings Yield |
|
0.00% |
6.64% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
6.39% |
5.43% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
5.27 |
0.48 |
8.48 |
6.43 |
2.07 |
2.34 |
1.94 |
1.03 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
2.06 |
0.24 |
3.75 |
2.92 |
1.07 |
1.39 |
1.17 |
0.72 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
14.32 |
0.00 |
13.87 |
2.77 |
2.18 |
1.38 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
48.68 |
12.59 |
12.99 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
43.72 |
12.96 |
12.54 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
8.92 |
2.07 |
27.86 |
0.00 |
0.00 |
0.00 |
11.10 |
10.00 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
50.17 |
26.61 |
21.08 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.00 |
0.07 |
0.47 |
1.70 |
2.18 |
2.96 |
3.35 |
1.20 |
1.02 |
Long-Term Debt to Equity |
|
0.00 |
0.03 |
0.30 |
1.36 |
1.26 |
2.23 |
1.51 |
0.68 |
0.70 |
Financial Leverage |
|
0.00 |
-0.18 |
-0.27 |
-0.09 |
0.38 |
0.94 |
1.74 |
0.97 |
0.55 |
Leverage Ratio |
|
0.00 |
2.44 |
2.46 |
3.21 |
4.86 |
6.01 |
7.37 |
4.92 |
3.54 |
Compound Leverage Factor |
|
0.00 |
2.57 |
2.43 |
3.43 |
5.80 |
8.33 |
-0.30 |
3.38 |
1.85 |
Debt to Total Capital |
|
0.00% |
6.69% |
31.85% |
62.99% |
68.52% |
74.72% |
76.99% |
54.54% |
50.39% |
Short-Term Debt to Total Capital |
|
0.00% |
3.49% |
11.75% |
12.78% |
28.76% |
18.35% |
42.28% |
23.79% |
15.57% |
Long-Term Debt to Total Capital |
|
0.00% |
3.20% |
20.11% |
50.20% |
39.76% |
56.37% |
34.71% |
30.75% |
34.82% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
254.68% |
0.45% |
0.55% |
0.63% |
2.16% |
0.34% |
0.37% |
0.03% |
Common Equity to Total Capital |
|
0.00% |
-161.37% |
67.70% |
36.47% |
30.86% |
23.11% |
22.68% |
45.09% |
49.58% |
Debt to EBITDA |
|
0.00 |
-0.26 |
-1.38 |
2.18 |
-38.53 |
7.14 |
1.47 |
0.86 |
0.89 |
Net Debt to EBITDA |
|
0.00 |
0.65 |
1.12 |
0.27 |
-5.72 |
3.96 |
0.75 |
0.41 |
0.46 |
Long-Term Debt to EBITDA |
|
0.00 |
-0.12 |
-0.87 |
1.73 |
-22.36 |
5.39 |
0.66 |
0.48 |
0.62 |
Debt to NOPAT |
|
0.00 |
-0.21 |
-1.46 |
-2.55 |
-4.86 |
-5.35 |
23.10 |
5.09 |
8.08 |
Net Debt to NOPAT |
|
0.00 |
0.54 |
1.19 |
-0.32 |
-0.72 |
-2.97 |
11.80 |
2.43 |
4.17 |
Long-Term Debt to NOPAT |
|
0.00 |
-0.10 |
-0.92 |
-2.03 |
-2.82 |
-4.04 |
10.42 |
2.87 |
5.58 |
Altman Z-Score |
|
0.00 |
-0.37 |
-0.56 |
0.71 |
0.25 |
-1.11 |
-0.66 |
-0.17 |
-0.64 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
272.93% |
89.08% |
0.94% |
1.74% |
4.48% |
4.95% |
1.04% |
0.42% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
0.00 |
0.49 |
1.00 |
1.00 |
0.90 |
0.51 |
0.49 |
0.57 |
0.44 |
Quick Ratio |
|
0.00 |
0.32 |
0.70 |
0.71 |
0.71 |
0.32 |
0.37 |
0.41 |
0.32 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
0.00 |
-1,467 |
-1,627 |
-950 |
-880 |
-894 |
116 |
197 |
137 |
Operating Cash Flow to CapEx |
|
653.22% |
392.42% |
471.34% |
527.75% |
-2,247.59% |
-2,275.73% |
-40.50% |
9,065.48% |
2,660.22% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-34.45 |
-118.04 |
-7.24 |
-5.36 |
-4.22 |
1.12 |
1.24 |
0.94 |
Operating Cash Flow to Interest Expense |
|
23.64 |
14.45 |
30.45 |
4.27 |
-5.07 |
-4.41 |
-0.10 |
2.97 |
1.99 |
Operating Cash Flow Less CapEx to Interest Expense |
|
20.02 |
10.77 |
23.99 |
3.46 |
-5.30 |
-4.60 |
-0.34 |
2.93 |
1.91 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.00 |
0.86 |
0.76 |
0.64 |
0.66 |
0.68 |
0.63 |
0.69 |
0.64 |
Accounts Receivable Turnover |
|
0.00 |
7.74 |
9.02 |
8.22 |
8.46 |
9.74 |
10.27 |
9.87 |
9.05 |
Inventory Turnover |
|
0.00 |
21.23 |
0.00 |
0.00 |
25.60 |
0.00 |
0.00 |
0.00 |
0.00 |
Fixed Asset Turnover |
|
0.00 |
13.91 |
17.03 |
17.08 |
19.60 |
22.54 |
22.65 |
31.86 |
33.10 |
Accounts Payable Turnover |
|
0.00 |
2.42 |
6.58 |
5.77 |
3.01 |
4.67 |
0.00 |
0.00 |
0.00 |
Days Sales Outstanding (DSO) |
|
0.00 |
47.16 |
40.45 |
44.40 |
43.16 |
37.48 |
35.55 |
36.97 |
40.34 |
Days Inventory Outstanding (DIO) |
|
0.00 |
17.19 |
0.00 |
0.00 |
14.26 |
0.00 |
0.00 |
0.00 |
0.00 |
Days Payable Outstanding (DPO) |
|
0.00 |
150.55 |
55.51 |
63.25 |
121.11 |
78.20 |
0.00 |
0.00 |
0.00 |
Cash Conversion Cycle (CCC) |
|
0.00 |
-86.20 |
-15.06 |
-18.85 |
-63.69 |
-40.71 |
35.55 |
36.97 |
40.34 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
0.00 |
1,043 |
1,824 |
1,843 |
2,072 |
2,474 |
2,491 |
2,699 |
2,792 |
Invested Capital Turnover |
|
0.00 |
5.11 |
2.54 |
2.27 |
2.33 |
2.11 |
1.69 |
1.73 |
1.46 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
1,043 |
781 |
20 |
229 |
402 |
17 |
208 |
93 |
Enterprise Value (EV) |
|
0.00 |
5,490 |
871 |
15,624 |
13,322 |
5,111 |
5,824 |
5,241 |
2,889 |
Market Capitalization |
|
2,250 |
2,250 |
1,859 |
15,307 |
12,824 |
3,574 |
4,239 |
4,245 |
1,928 |
Book Value per Share |
|
$0.00 |
($6.42) |
$0.68 |
$0.27 |
$0.28 |
$0.15 |
$0.16 |
$0.28 |
$0.27 |
Tangible Book Value per Share |
|
$0.00 |
($10.12) |
$0.47 |
($0.04) |
($0.05) |
$0.02 |
$0.05 |
$0.18 |
$0.19 |
Total Capital |
|
0.00 |
1,362 |
3,878 |
3,768 |
4,614 |
3,522 |
3,997 |
3,775 |
3,693 |
Total Debt |
|
0.00 |
91 |
1,235 |
2,374 |
3,161 |
2,632 |
3,077 |
2,059 |
1,861 |
Total Long-Term Debt |
|
0.00 |
44 |
780 |
1,892 |
1,834 |
1,985 |
1,387 |
1,161 |
1,286 |
Net Debt |
|
0.00 |
-228 |
-1,005 |
296 |
469 |
1,461 |
1,571 |
982 |
960 |
Capital Expenditures (CapEx) |
|
57 |
157 |
89 |
106 |
37 |
41 |
25 |
5.21 |
11 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
-1,094 |
-1,405 |
-1,154 |
-1,267 |
-1,767 |
-1,540 |
-1,227 |
-1,675 |
Debt-free Net Working Capital (DFNWC) |
|
0.00 |
-862 |
462 |
496 |
933 |
-1,072 |
-390 |
-469 |
-1,062 |
Net Working Capital (NWC) |
|
0.00 |
-909 |
5.98 |
14 |
-394 |
-1,719 |
-2,080 |
-1,367 |
-1,637 |
Net Nonoperating Expense (NNE) |
|
161 |
149 |
473 |
545 |
427 |
467 |
150 |
129 |
122 |
Net Nonoperating Obligations (NNO) |
|
0.00 |
-228 |
-819 |
448 |
620 |
1,584 |
1,571 |
982 |
960 |
Total Depreciation and Amortization (D&A) |
|
720 |
195 |
425 |
2,463 |
818 |
1,049 |
1,980 |
1,985 |
1,867 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
-41.02% |
-38.62% |
-27.71% |
-27.72% |
-36.84% |
-36.63% |
-27.34% |
-41.83% |
Debt-free Net Working Capital to Revenue |
|
0.00% |
-32.31% |
12.69% |
11.92% |
20.41% |
-22.37% |
-9.28% |
-10.45% |
-26.53% |
Net Working Capital to Revenue |
|
0.00% |
-34.09% |
0.16% |
0.34% |
-8.63% |
-35.85% |
-49.47% |
-30.45% |
-40.89% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
($0.35) |
($0.29) |
($0.21) |
($0.17) |
($0.02) |
$0.04 |
$0.00 |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
3.87B |
5.10B |
5.18B |
5.57B |
5.99B |
6.68B |
6.73B |
Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($0.35) |
($0.29) |
($0.21) |
($0.17) |
($0.04) |
$0.04 |
$0.00 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
3.87B |
5.10B |
5.18B |
5.57B |
5.99B |
6.82B |
6.80B |
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 |
5.08B |
5.14B |
5.49B |
5.60B |
6.09B |
6.72B |
6.74B |
Normalized Net Operating Profit after Tax (NOPAT) |
|
-280 |
-425 |
-846 |
-930 |
-650 |
-492 |
133 |
404 |
230 |
Normalized NOPAT Margin |
|
-17.38% |
-15.92% |
-23.27% |
-22.35% |
-14.23% |
-10.26% |
3.17% |
9.01% |
5.75% |
Pre Tax Income Margin |
|
-27.24% |
-21.55% |
-35.95% |
-35.27% |
-23.51% |
-19.68% |
-0.12% |
6.38% |
2.91% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
-26.86 |
-12.79 |
-95.92 |
-10.45 |
-5.49 |
-3.21 |
1.15 |
2.62 |
1.53 |
NOPAT to Interest Expense |
|
-17.67 |
-9.97 |
-61.39 |
-7.09 |
-3.97 |
-2.32 |
1.28 |
2.54 |
1.58 |
EBIT Less CapEx to Interest Expense |
|
-30.48 |
-16.47 |
-102.38 |
-11.26 |
-5.71 |
-3.41 |
0.91 |
2.58 |
1.45 |
NOPAT Less CapEx to Interest Expense |
|
-21.29 |
-13.65 |
-67.85 |
-7.90 |
-4.19 |
-2.52 |
1.04 |
2.51 |
1.51 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
-0.89% |
0.00% |
-54.54% |
2.28% |
2.85% |
Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
-0.89% |
0.00% |
-54.54% |
2.28% |
2.85% |