| DEI Shares Outstanding |
|
1,155,059,526.00 |
1,165,072,926.00 |
1,300,191,084.00 |
1,273,475,604.00 |
1,353,891,784.00 |
1,073,891,784.00 |
1,074,291,784.00 |
2,145,684,968.00 |
1,134,236,184.00 |
1,134,236,184.00 |
1,134,236,184.00 |
| DEI Adjusted Shares Outstanding |
|
1,155,059,526.00 |
1,165,072,926.00 |
1,300,191,084.00 |
1,273,475,604.00 |
1,353,891,784.00 |
1,073,891,784.00 |
1,074,291,784.00 |
2,145,684,968.00 |
1,134,236,184.00 |
1,134,236,184.00 |
1,134,236,184.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.03 |
0.02 |
0.05 |
0.07 |
0.02 |
0.04 |
0.04 |
0.01 |
-0.08 |
0.05 |
0.04 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
8.30% |
56.37% |
-100.00% |
0.00% |
5.31% |
-5.53% |
2.12% |
124.27% |
-100.00% |
0.00% |
-56.38% |
| EBITDA Growth |
|
-4.01% |
-57.76% |
906.12% |
31.60% |
5.42% |
-28.32% |
8.66% |
-51.84% |
77.13% |
-214.35% |
94.30% |
| EBIT Growth |
|
40.80% |
-96.43% |
16,304.10% |
44.40% |
7.99% |
-29.76% |
8.89% |
-54.56% |
77.99% |
-236.68% |
93.39% |
| NOPAT Growth |
|
-12.44% |
-125.68% |
3,054.52% |
46.88% |
21.90% |
-28.60% |
0.09% |
-45.98% |
6.67% |
-328.82% |
91.72% |
| Net Income Growth |
|
-95.32% |
-26.73% |
2,327.13% |
-84.60% |
-69.22% |
53.65% |
-3.97% |
-33.89% |
197.49% |
-47.15% |
-1,634.42% |
| EPS Growth |
|
6.25% |
-23.53% |
176.92% |
36.11% |
-65.31% |
53.65% |
-3.97% |
-94.35% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Growth |
|
1.80% |
-70.59% |
-285.32% |
426.62% |
-66.42% |
141.67% |
-68.00% |
0.85% |
-28.22% |
36.51% |
-111.89% |
| Free Cash Flow Firm Growth |
|
190.82% |
-131.66% |
-184.94% |
437.87% |
-76.84% |
-114.06% |
220.43% |
-1,066.71% |
108.57% |
-747.39% |
248.97% |
| Invested Capital Growth |
|
-111.85% |
302.63% |
687.89% |
-147.79% |
20.52% |
118.70% |
440.82% |
244.46% |
12.20% |
-7.26% |
-46.85% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
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% |
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% |
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% |
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% |
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% |
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% |
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% |
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% |
0.00% |
0.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
100.00% |
23.91% |
0.00% |
32.42% |
32.99% |
32.26% |
35.34% |
100.00% |
0.00% |
100.00% |
100.00% |
| EBITDA Margin |
|
3.23% |
0.87% |
0.00% |
13.38% |
13.39% |
10.16% |
10.81% |
2.32% |
0.00% |
-29.67% |
-3.87% |
| Operating Margin |
|
1.16% |
-0.21% |
0.00% |
12.26% |
12.66% |
9.25% |
9.23% |
2.12% |
0.00% |
-33.57% |
-7.02% |
| EBIT Margin |
|
2.01% |
0.05% |
0.00% |
12.60% |
12.93% |
9.61% |
10.25% |
2.08% |
0.00% |
-31.87% |
-4.83% |
| Profit (Net Income) Margin |
|
8.76% |
4.11% |
0.00% |
17.78% |
5.20% |
8.45% |
7.95% |
2.34% |
0.00% |
23.24% |
-817.41% |
| Tax Burden Percent |
|
125.10% |
135.14% |
752.76% |
92.49% |
34.33% |
76.23% |
70.05% |
94.73% |
163.31% |
77.12% |
200.13% |
| Interest Burden Percent |
|
348.58% |
6,616.04% |
175.73% |
152.49% |
117.10% |
115.35% |
110.70% |
119.10% |
115.47% |
-94.56% |
8,455.13% |
| Effective Tax Rate |
|
14.84% |
21.97% |
33.22% |
33.66% |
25.64% |
23.02% |
24.41% |
20.89% |
16.98% |
22.91% |
0.00% |
| Return on Invested Capital (ROIC) |
|
17.18% |
-31.98% |
0.00% |
170.85% |
0.00% |
0.00% |
170.72% |
24.59% |
0.00% |
-35.81% |
-4.02% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
11.45% |
-36.95% |
0.00% |
160.74% |
0.00% |
0.00% |
168.96% |
20.79% |
0.00% |
-77.89% |
550.13% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-10.99% |
36.73% |
0.00% |
-153.10% |
0.00% |
0.00% |
-157.31% |
-14.93% |
0.00% |
48.10% |
-300.16% |
| Return on Equity (ROE) |
|
6.20% |
4.76% |
106.07% |
17.75% |
7.97% |
14.30% |
13.41% |
9.65% |
27.65% |
12.30% |
-304.18% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-157.45% |
-101.06% |
0.00% |
0.00% |
-88.18% |
33.14% |
-85.42% |
4.45% |
-28.28% |
57.16% |
| Operating Return on Assets (OROA) |
|
1.24% |
0.04% |
0.00% |
9.88% |
13.02% |
9.98% |
10.71% |
5.00% |
0.00% |
-10.21% |
-0.98% |
| Return on Assets (ROA) |
|
5.41% |
3.94% |
0.00% |
13.93% |
5.23% |
8.78% |
8.30% |
5.64% |
0.00% |
7.44% |
-165.28% |
| Return on Common Equity (ROCE) |
|
5.98% |
4.59% |
102.80% |
17.16% |
7.60% |
13.46% |
12.58% |
9.05% |
25.12% |
11.42% |
-296.76% |
| Return on Equity Simple (ROE_SIMPLE) |
|
6.50% |
5.10% |
98.07% |
23.44% |
9.97% |
15.06% |
14.14% |
11.46% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
3.69 |
-0.95 |
28 |
41 |
50 |
36 |
36 |
19 |
21 |
-47 |
-3.91 |
| NOPAT Margin |
|
0.99% |
-0.16% |
0.00% |
8.14% |
9.42% |
7.12% |
6.98% |
1.68% |
0.00% |
-25.88% |
-4.91% |
| Net Nonoperating Expense Percent (NNEP) |
|
5.73% |
4.97% |
111.51% |
10.11% |
-5.82% |
2.15% |
1.76% |
3.80% |
37.07% |
42.09% |
-554.15% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
7.25% |
5.86% |
-12.46% |
-5.19% |
| Cost of Revenue to Revenue |
|
0.00% |
76.09% |
0.00% |
67.58% |
67.01% |
67.74% |
64.66% |
0.00% |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
|
93.76% |
11.80% |
0.00% |
13.49% |
12.82% |
14.19% |
16.74% |
39.77% |
0.00% |
35.34% |
45.40% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
98.84% |
24.12% |
0.00% |
20.15% |
20.32% |
23.01% |
26.11% |
107.67% |
0.00% |
73.52% |
56.30% |
| Earnings before Interest and Taxes (EBIT) |
|
7.52 |
0.27 |
44 |
64 |
69 |
48 |
53 |
24 |
43 |
-58 |
-3.84 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
12 |
5.10 |
51 |
68 |
71 |
51 |
55 |
27 |
47 |
-54 |
-3.08 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.73 |
0.70 |
1.49 |
2.73 |
4.56 |
2.34 |
1.16 |
1.69 |
0.00 |
0.00 |
0.00 |
| Price to Tangible Book Value (P/TBV) |
|
0.76 |
0.74 |
1.54 |
2.85 |
4.83 |
2.49 |
1.23 |
1.81 |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
|
0.98 |
0.56 |
0.00 |
2.07 |
2.37 |
1.31 |
0.65 |
0.35 |
0.00 |
0.00 |
0.00 |
| Price to Earnings (P/E) |
|
11.50 |
14.62 |
12.90 |
11.77 |
46.58 |
15.98 |
8.46 |
13.78 |
0.00 |
0.00 |
0.00 |
| Dividend Yield |
|
0.00% |
0.00% |
2.10% |
5.91% |
5.80% |
10.78% |
11.28% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
8.70% |
6.84% |
7.75% |
8.50% |
2.15% |
6.26% |
11.82% |
7.26% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
4.19 |
0.00 |
0.00 |
58.60 |
2.27 |
2.33 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
1.22 |
1.79 |
0.76 |
0.16 |
0.25 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
7.52 |
9.14 |
13.35 |
7.51 |
1.45 |
10.63 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
8.76 |
9.70 |
13.83 |
7.94 |
1.53 |
11.89 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
13.80 |
15.02 |
18.98 |
10.72 |
2.24 |
14.68 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
8.10 |
37.16 |
6.20 |
4.06 |
14.22 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
3.48 |
23.16 |
0.00 |
11.55 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.05 |
0.07 |
0.06 |
0.07 |
0.05 |
0.12 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.05 |
0.07 |
0.04 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
-0.96 |
-0.99 |
-0.91 |
-0.95 |
-1.11 |
-1.05 |
-0.93 |
-0.72 |
-0.55 |
-0.62 |
-0.55 |
| Leverage Ratio |
|
1.15 |
1.21 |
1.21 |
1.27 |
1.52 |
1.63 |
1.62 |
1.71 |
1.76 |
1.65 |
1.84 |
| Compound Leverage Factor |
|
4.00 |
79.78 |
2.13 |
1.94 |
1.78 |
1.88 |
1.79 |
2.04 |
2.03 |
-1.56 |
155.61 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
5.03% |
6.14% |
5.97% |
6.57% |
4.88% |
10.62% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
1.94% |
6.57% |
4.88% |
10.62% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
5.03% |
6.14% |
4.03% |
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% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
3.38% |
3.44% |
2.79% |
4.13% |
5.54% |
5.88% |
5.86% |
5.86% |
10.64% |
3.04% |
-1.40% |
| Common Equity to Total Capital |
|
96.62% |
96.56% |
97.21% |
95.87% |
94.46% |
89.09% |
87.99% |
88.17% |
82.79% |
92.08% |
90.78% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.31 |
0.36 |
0.60 |
0.49 |
-0.34 |
-2.60 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-5.76 |
-4.91 |
-4.83 |
-4.06 |
4.03 |
-0.03 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.31 |
0.36 |
0.40 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.45 |
0.56 |
0.82 |
1.12 |
-0.39 |
-2.05 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-8.22 |
-7.60 |
-6.67 |
-9.32 |
4.61 |
-0.02 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.45 |
0.56 |
0.56 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
4.36 |
3.79 |
6.15 |
6.44 |
6.52 |
4.81 |
3.41 |
4.97 |
0.00 |
0.00 |
0.00 |
| Noncontrolling Interest Sharing Ratio |
|
3.55% |
3.41% |
3.08% |
3.32% |
4.73% |
5.87% |
6.22% |
6.24% |
9.16% |
7.11% |
2.44% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
7.19 |
4.95 |
6.24 |
3.38 |
2.83 |
2.49 |
2.49 |
2.41 |
2.32 |
2.50 |
1.18 |
| Quick Ratio |
|
7.11 |
4.84 |
6.06 |
3.23 |
2.66 |
2.35 |
2.37 |
1.62 |
1.80 |
1.80 |
0.79 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
58 |
-18 |
-52 |
177 |
41 |
-5.77 |
6.95 |
-67 |
5.76 |
-37 |
56 |
| Operating Cash Flow to CapEx |
|
4,593.47% |
742.13% |
-733.39% |
0.00% |
908.01% |
2,695.30% |
424.05% |
186.28% |
1,023.09% |
2,678.64% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
4.07 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
10.12 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
9.13 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.62 |
0.96 |
0.00 |
0.78 |
1.01 |
1.04 |
1.04 |
2.41 |
0.00 |
0.32 |
0.20 |
| Accounts Receivable Turnover |
|
5.85 |
8.75 |
0.00 |
3.85 |
5.50 |
5.79 |
7.46 |
14.27 |
0.00 |
2.21 |
0.99 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
58.58 |
120.81 |
0.00 |
106.12 |
93.51 |
87.30 |
78.97 |
106.50 |
0.00 |
16.12 |
8.50 |
| Accounts Payable Turnover |
|
0.00 |
6.81 |
0.00 |
4.44 |
4.14 |
3.92 |
3.96 |
0.00 |
0.01 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
|
62.39 |
41.72 |
0.00 |
94.81 |
66.31 |
63.06 |
48.95 |
25.58 |
0.00 |
165.32 |
368.54 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
0.00 |
53.58 |
0.00 |
82.19 |
88.09 |
93.06 |
92.19 |
0.00 |
27,886.37 |
0.00 |
0.00 |
| Cash Conversion Cycle (CCC) |
|
62.39 |
-11.86 |
0.00 |
12.62 |
-21.78 |
-30.00 |
-43.24 |
25.58 |
0.00 |
165.32 |
368.54 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
-5.77 |
12 |
92 |
-44 |
-35 |
6.55 |
35 |
122 |
137 |
127 |
67 |
| Invested Capital Turnover |
|
17.44 |
197.62 |
0.00 |
21.00 |
-13.46 |
-35.32 |
24.47 |
14.63 |
0.00 |
1.38 |
0.82 |
| Increase / (Decrease) in Invested Capital |
|
-54 |
17 |
80 |
-136 |
9.04 |
42 |
29 |
87 |
15 |
-9.93 |
-59 |
| Enterprise Value (EV) |
|
-143 |
-140 |
386 |
618 |
951 |
384 |
80 |
284 |
0.00 |
0.00 |
0.00 |
| Market Capitalization |
|
368 |
329 |
889 |
1,045 |
1,264 |
659 |
333 |
397 |
0.00 |
0.00 |
0.00 |
| Book Value per Share |
|
$0.44 |
$0.41 |
$0.51 |
$0.29 |
$0.22 |
$0.21 |
$0.27 |
$0.22 |
$0.27 |
$0.31 |
$6.75 |
| Tangible Book Value per Share |
|
$0.42 |
$0.39 |
$0.49 |
$0.28 |
$0.21 |
$0.20 |
$0.25 |
$0.20 |
$0.22 |
$0.31 |
$6.75 |
| Total Capital |
|
523 |
488 |
612 |
400 |
294 |
317 |
328 |
267 |
352 |
379 |
75 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
16 |
20 |
16 |
23 |
18 |
8.01 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
16 |
20 |
11 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
-529 |
-486 |
-520 |
-444 |
-329 |
-294 |
-272 |
-129 |
-192 |
-218 |
0.08 |
| Capital Expenditures (CapEx) |
|
0.93 |
1.70 |
3.18 |
-67 |
2.82 |
2.30 |
4.67 |
11 |
1.40 |
0.73 |
-1.48 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-20 |
-17 |
82 |
-36 |
-21 |
-42 |
-27 |
55 |
-2.00 |
90 |
15 |
| Debt-free Net Working Capital (DFNWC) |
|
460 |
423 |
533 |
314 |
249 |
213 |
213 |
200 |
214 |
186 |
21 |
| Net Working Capital (NWC) |
|
460 |
423 |
533 |
314 |
249 |
213 |
213 |
195 |
190 |
168 |
13 |
| Net Nonoperating Expense (NNE) |
|
-29 |
-25 |
-555 |
-49 |
22 |
-6.70 |
-4.98 |
-7.62 |
-60 |
-90 |
647 |
| Net Nonoperating Obligations (NNO) |
|
-529 |
-476 |
-520 |
-444 |
-329 |
-294 |
-272 |
-129 |
-192 |
-233 |
0.08 |
| Total Depreciation and Amortization (D&A) |
|
4.56 |
4.84 |
7.25 |
3.90 |
2.47 |
2.76 |
2.89 |
2.82 |
4.80 |
4.02 |
0.76 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-5.47% |
-2.92% |
0.00% |
-7.11% |
-3.89% |
-8.43% |
-5.19% |
4.80% |
0.00% |
49.09% |
19.45% |
| Debt-free Net Working Capital to Revenue |
|
123.00% |
72.19% |
0.00% |
62.10% |
46.78% |
42.30% |
41.50% |
17.35% |
0.00% |
101.95% |
26.52% |
| Net Working Capital to Revenue |
|
123.00% |
72.19% |
0.00% |
62.10% |
46.78% |
42.30% |
41.50% |
16.90% |
0.00% |
91.82% |
16.46% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.03 |
$0.14 |
$0.06 |
$0.49 |
$0.17 |
$0.04 |
$0.23 |
$0.00 |
$104.00 |
$23.56 |
$0.00 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
1.15B |
1.16B |
1.23B |
1.24B |
1.09B |
1.07B |
1.07B |
0.00 |
2.69M |
2.67M |
10.13M |
| Adjusted Diluted Earnings per Share |
|
$0.03 |
$0.02 |
$0.06 |
$0.49 |
$0.02 |
$0.04 |
$0.04 |
$0.00 |
$104.00 |
$23.00 |
$0.00 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
1.20B |
1.21B |
1.26B |
1.24B |
1.09B |
1.07B |
1.07B |
0.00 |
2.69M |
2.68M |
10.13M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$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 |
|
1.16B |
1.17B |
1.30B |
1.27B |
1.35B |
1.07B |
1.07B |
0.00 |
2.84M |
5.33M |
20.94M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
3.69 |
-0.95 |
28 |
41 |
50 |
36 |
36 |
19 |
21 |
-4.54 |
-3.91 |
| Normalized NOPAT Margin |
|
0.99% |
-0.16% |
0.00% |
8.14% |
9.42% |
7.12% |
6.98% |
1.68% |
0.00% |
-2.49% |
-4.91% |
| Pre Tax Income Margin |
|
7.00% |
3.04% |
0.00% |
19.22% |
15.14% |
11.09% |
11.34% |
2.47% |
0.00% |
30.13% |
-408.44% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
30.04 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
14.57 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
29.05 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
13.58 |
0.00 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
72.37% |
0.00% |
3.61% |
53.75% |
227.92% |
140.67% |
96.21% |
27.99% |
0.00% |
9.53% |
0.00% |
| Augmented Payout Ratio |
|
75.29% |
0.00% |
3.61% |
308.14% |
479.28% |
140.67% |
96.21% |
30.14% |
7.12% |
11.39% |
0.00% |