Growth Metrics |
|
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
55.94% |
72.57% |
-6.28% |
-18.83% |
15.23% |
EBITDA Growth |
|
0.00% |
38.54% |
-92.74% |
-17.47% |
55.36% |
68.02% |
EBIT Growth |
|
0.00% |
31.98% |
-80.39% |
-19.55% |
46.57% |
50.84% |
NOPAT Growth |
|
0.00% |
31.98% |
-80.39% |
-19.55% |
46.57% |
50.84% |
Net Income Growth |
|
0.00% |
30.36% |
-82.86% |
-21.74% |
46.78% |
51.73% |
EPS Growth |
|
0.00% |
32.42% |
38.62% |
7.28% |
50.71% |
55.07% |
Operating Cash Flow Growth |
|
0.00% |
84.59% |
50.77% |
-919.93% |
91.12% |
569.11% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-3.94% |
-27.42% |
66.59% |
81.93% |
Invested Capital Growth |
|
0.00% |
0.00% |
27.80% |
38.78% |
-14.91% |
-26.80% |
Revenue Q/Q Growth |
|
0.00% |
0.00% |
6.32% |
-7.74% |
-0.22% |
5.31% |
EBITDA Q/Q Growth |
|
0.00% |
0.00% |
-41.65% |
4.05% |
23.79% |
36.21% |
EBIT Q/Q Growth |
|
0.00% |
0.00% |
-36.53% |
3.17% |
18.14% |
21.50% |
NOPAT Q/Q Growth |
|
0.00% |
0.00% |
-36.53% |
3.17% |
18.14% |
21.50% |
Net Income Q/Q Growth |
|
0.00% |
0.00% |
-37.59% |
2.72% |
18.82% |
21.93% |
EPS Q/Q Growth |
|
0.00% |
0.00% |
34.06% |
-125.81% |
19.77% |
24.39% |
Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
-136.53% |
-16.31% |
75.33% |
132.31% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-3.19% |
26.69% |
69.38% |
Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
-4.55% |
5.41% |
1.61% |
-14.23% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
Gross Margin |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
EBITDA Margin |
|
-15.13% |
-5.96% |
-6.66% |
-8.35% |
-4.59% |
-1.27% |
Operating Margin |
|
-16.84% |
-7.35% |
-7.68% |
-9.79% |
-6.45% |
-2.75% |
EBIT Margin |
|
-16.84% |
-7.35% |
-7.68% |
-9.79% |
-6.45% |
-2.75% |
Profit (Net Income) Margin |
|
-16.26% |
-7.26% |
-7.70% |
-10.00% |
-6.55% |
-2.74% |
Tax Burden Percent |
|
99.77% |
99.37% |
99.76% |
101.91% |
100.91% |
100.06% |
Interest Burden Percent |
|
96.79% |
99.49% |
100.47% |
100.14% |
100.73% |
99.74% |
Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
|
0.00% |
-199.18% |
-157.72% |
-140.76% |
-69.91% |
-43.16% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
-162.63% |
-128.90% |
-92.45% |
-8.02% |
-16.20% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
112.55% |
90.56% |
52.84% |
2.71% |
6.57% |
Return on Equity (ROE) |
|
0.00% |
-86.63% |
-67.16% |
-87.92% |
-67.20% |
-36.59% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
-399.18% |
-182.13% |
-173.24% |
-53.80% |
-12.21% |
Operating Return on Assets (OROA) |
|
0.00% |
-20.02% |
-31.15% |
-35.36% |
-23.38% |
-13.24% |
Return on Assets (ROA) |
|
0.00% |
-19.79% |
-31.22% |
-36.09% |
-23.77% |
-13.21% |
Return on Common Equity (ROCE) |
|
0.00% |
119.84% |
0.87% |
-87.44% |
-66.71% |
-36.32% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
31.31% |
-58.56% |
-116.32% |
-74.67% |
-37.74% |
Net Operating Profit after Tax (NOPAT) |
|
-281 |
-191 |
-345 |
-413 |
-220 |
-108 |
NOPAT Margin |
|
-11.79% |
-5.14% |
-5.37% |
-6.86% |
-4.51% |
-1.93% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
-36.55% |
-28.83% |
-48.31% |
-61.89% |
-26.96% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
-58.72% |
-48.26% |
-24.85% |
Cost of Revenue to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
SG&A Expenses to Revenue |
|
93.58% |
90.97% |
93.04% |
92.00% |
91.29% |
91.21% |
R&D to Revenue |
|
5.50% |
3.91% |
5.69% |
5.99% |
3.78% |
3.35% |
Operating Expenses to Revenue |
|
116.84% |
107.35% |
107.68% |
109.79% |
106.45% |
102.75% |
Earnings before Interest and Taxes (EBIT) |
|
-402 |
-273 |
-493 |
-589 |
-315 |
-155 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-361 |
-222 |
-428 |
-502 |
-224 |
-72 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
0.00 |
4.38 |
1.96 |
4.24 |
7.29 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
7.00 |
4.62 |
12.85 |
29.27 |
Price to Revenue (P/Rev) |
|
0.19 |
0.12 |
0.58 |
0.17 |
0.37 |
0.53 |
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 |
7.83 |
12.62 |
2.46 |
5.79 |
13.14 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.40 |
0.48 |
0.14 |
0.34 |
0.50 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
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 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
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 |
22.95 |
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 |
0.01 |
0.02 |
0.35 |
0.06 |
0.06 |
Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Financial Leverage |
|
0.00 |
-0.69 |
-0.70 |
-0.57 |
-0.34 |
-0.41 |
Leverage Ratio |
|
0.00 |
2.19 |
2.15 |
2.44 |
2.83 |
2.77 |
Compound Leverage Factor |
|
0.00 |
2.18 |
2.16 |
2.44 |
2.85 |
2.76 |
Debt to Total Capital |
|
0.00% |
1.33% |
1.88% |
25.89% |
5.43% |
5.41% |
Short-Term Debt to Total Capital |
|
0.00% |
1.33% |
1.88% |
25.89% |
5.43% |
5.41% |
Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
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% |
Noncontrolling Interests to Total Capital |
|
0.00% |
235.16% |
0.44% |
0.51% |
0.72% |
0.69% |
Common Equity to Total Capital |
|
0.00% |
-136.49% |
97.68% |
73.60% |
93.85% |
93.90% |
Debt to EBITDA |
|
0.00 |
-0.04 |
-0.04 |
-0.36 |
-0.11 |
-0.33 |
Net Debt to EBITDA |
|
0.00 |
1.95 |
1.41 |
0.36 |
0.63 |
2.79 |
Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Debt to NOPAT |
|
0.00 |
-0.04 |
-0.05 |
-0.44 |
-0.11 |
-0.22 |
Net Debt to NOPAT |
|
0.00 |
2.26 |
1.74 |
0.44 |
0.64 |
1.85 |
Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Altman Z-Score |
|
0.00 |
1.58 |
3.99 |
1.25 |
1.76 |
3.49 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
238.33% |
101.30% |
0.54% |
0.72% |
0.75% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
Current Ratio |
|
0.00 |
2.13 |
1.82 |
1.00 |
0.96 |
0.93 |
Quick Ratio |
|
0.00 |
1.93 |
1.60 |
0.85 |
0.78 |
0.84 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
0.00 |
-383 |
-399 |
-508 |
-170 |
-31 |
Operating Cash Flow to CapEx |
|
-508.77% |
-134.18% |
-57.09% |
-416.12% |
-231.25% |
773.89% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-639.02 |
-166.04 |
-141.05 |
-15.71 |
-4.79 |
Operating Cash Flow to Interest Expense |
|
0.00 |
-96.83 |
-11.92 |
-81.03 |
-2.40 |
18.98 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
-169.00 |
-32.79 |
-100.50 |
-3.44 |
16.53 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.00 |
2.73 |
4.06 |
3.61 |
3.63 |
4.81 |
Accounts Receivable Turnover |
|
0.00 |
67.90 |
124.32 |
141.43 |
133.47 |
132.14 |
Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Fixed Asset Turnover |
|
0.00 |
26.26 |
42.94 |
34.40 |
28.38 |
40.61 |
Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Days Sales Outstanding (DSO) |
|
0.00 |
5.38 |
2.94 |
2.58 |
2.73 |
2.76 |
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 |
0.00 |
Cash Conversion Cycle (CCC) |
|
0.00 |
5.38 |
2.94 |
2.58 |
2.73 |
2.76 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
Invested Capital |
|
0.00 |
192 |
246 |
341 |
290 |
212 |
Invested Capital Turnover |
|
0.00 |
38.74 |
29.35 |
20.53 |
15.49 |
22.42 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
192 |
53 |
95 |
-51 |
-78 |
Enterprise Value (EV) |
|
0.00 |
1,505 |
3,099 |
838 |
1,677 |
2,788 |
Market Capitalization |
|
450 |
450 |
3,698 |
1,015 |
1,816 |
2,985 |
Book Value per Share |
|
$0.00 |
($7.85) |
$2.07 |
$1.19 |
$0.89 |
$0.80 |
Tangible Book Value per Share |
|
$0.00 |
($9.35) |
$1.30 |
$0.50 |
$0.29 |
$0.20 |
Total Capital |
|
0.00 |
632 |
864 |
703 |
457 |
436 |
Total Debt |
|
0.00 |
8.40 |
16 |
182 |
25 |
24 |
Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Debt |
|
0.00 |
-432 |
-602 |
-180 |
-142 |
-200 |
Capital Expenditures (CapEx) |
|
74 |
43 |
50 |
70 |
11 |
16 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
-114 |
-245 |
-180 |
-153 |
-223 |
Debt-free Net Working Capital (DFNWC) |
|
0.00 |
326 |
374 |
182 |
14 |
0.40 |
Net Working Capital (NWC) |
|
0.00 |
317 |
358 |
0.40 |
-11 |
-23 |
Net Nonoperating Expense (NNE) |
|
107 |
79 |
149 |
189 |
100 |
46 |
Net Nonoperating Obligations (NNO) |
|
0.00 |
-432 |
-602 |
-180 |
-142 |
-200 |
Total Depreciation and Amortization (D&A) |
|
41 |
52 |
66 |
87 |
91 |
83 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
-3.07% |
-3.81% |
-2.98% |
-3.12% |
-3.97% |
Debt-free Net Working Capital to Revenue |
|
0.00% |
8.76% |
5.82% |
3.03% |
0.29% |
0.01% |
Net Working Capital to Revenue |
|
0.00% |
8.53% |
5.57% |
0.01% |
-0.21% |
-0.41% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
($1.51) |
($1.40) |
($0.69) |
($0.31) |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
412.09M |
428.17M |
466.52M |
501.51M |
Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($1.51) |
($1.40) |
($0.69) |
($0.31) |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
412.09M |
428.17M |
466.52M |
501.51M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($1.51) |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
326.34M |
455.67M |
491.28M |
517.67M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
-281 |
-184 |
-345 |
-378 |
-199 |
-102 |
Normalized NOPAT Margin |
|
-11.79% |
-4.95% |
-5.37% |
-6.28% |
-4.08% |
-1.80% |
Pre Tax Income Margin |
|
-16.30% |
-7.31% |
-7.71% |
-9.81% |
-6.49% |
-2.74% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
-455.50 |
-205.42 |
-163.72 |
-29.16 |
-24.19 |
NOPAT to Interest Expense |
|
0.00 |
-318.85 |
-143.79 |
-114.61 |
-20.41 |
-16.93 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
-527.67 |
-226.29 |
-183.19 |
-30.19 |
-26.64 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
-391.02 |
-164.67 |
-134.08 |
-21.45 |
-19.38 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |