| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
468,747,805.00 |
474,262,037.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
468,747,805.00 |
474,262,037.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.03 |
0.35 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
15.87% |
18.38% |
8.59% |
11.70% |
16.25% |
10.75% |
14.80% |
42.35% |
31.32% |
- |
43.85% |
| EBITDA Growth |
|
10.02% |
91.18% |
88.01% |
614.60% |
-1.95% |
-2,033.21% |
-4.66% |
77.12% |
217.81% |
- |
37.06% |
| EBIT Growth |
|
-28.16% |
146.21% |
90.67% |
255.60% |
-20.32% |
-59.45% |
11.99% |
39.07% |
79.87% |
- |
42.83% |
| NOPAT Growth |
|
28.43% |
98.84% |
12.81% |
249.09% |
-34.28% |
-3,516.77% |
146.42% |
58.36% |
167.24% |
- |
51.08% |
| Net Income Growth |
|
125.56% |
490.97% |
131.65% |
267.38% |
-26.08% |
9.58% |
8.95% |
51.22% |
90.05% |
- |
56.21% |
| EPS Growth |
|
200.00% |
300.00% |
100.00% |
260.00% |
0.00% |
0.00% |
10.00% |
37.50% |
100.00% |
- |
54.55% |
| Operating Cash Flow Growth |
|
301.31% |
87.72% |
14.72% |
49.90% |
-71.77% |
45.18% |
-97.01% |
234.54% |
60.62% |
- |
2,306.56% |
| Free Cash Flow Firm Growth |
|
-114.52% |
41.58% |
254.60% |
53.42% |
-161.63% |
-169.18% |
-410.31% |
-22.29% |
37.88% |
- |
37.60% |
| Invested Capital Growth |
|
13.88% |
8.89% |
-10.17% |
13.55% |
30.01% |
20.05% |
44.41% |
15.25% |
15.33% |
- |
21.71% |
| Revenue Q/Q Growth |
|
-2.11% |
7.06% |
11.97% |
-4.81% |
1.88% |
2.00% |
16.06% |
18.03% |
-6.01% |
- |
26.33% |
| EBITDA Q/Q Growth |
|
354.35% |
-101.52% |
-11.88% |
-31.63% |
-37.66% |
-132.98% |
669.50% |
-0.38% |
20.91% |
- |
4.52% |
| EBIT Q/Q Growth |
|
164.63% |
-37.70% |
27.75% |
-41.39% |
-66.90% |
-68.30% |
1,311.27% |
-6.08% |
-57.19% |
- |
367.89% |
| NOPAT Q/Q Growth |
|
160.51% |
-105.79% |
-5.10% |
-2.45% |
-73.33% |
-418.69% |
279.11% |
4.02% |
-54.99% |
- |
417.59% |
| Net Income Q/Q Growth |
|
183.53% |
14.61% |
130.64% |
-24.20% |
-63.11% |
69.90% |
129.32% |
5.21% |
-53.64% |
- |
670.46% |
| EPS Q/Q Growth |
|
160.00% |
33.33% |
150.00% |
-20.00% |
-62.50% |
33.33% |
175.00% |
0.00% |
-45.45% |
- |
466.67% |
| Operating Cash Flow Q/Q Growth |
|
396.07% |
-44.55% |
-83.81% |
-288.49% |
266.80% |
185.20% |
-99.67% |
8,390.94% |
99.13% |
- |
-88.81% |
| Free Cash Flow Firm Q/Q Growth |
|
60.05% |
29.61% |
332.55% |
-206.26% |
-124.43% |
27.58% |
-65.64% |
54.58% |
-14.00% |
- |
22.66% |
| Invested Capital Q/Q Growth |
|
-12.33% |
-3.88% |
-9.00% |
48.08% |
0.38% |
-11.25% |
9.46% |
18.18% |
0.45% |
- |
8.18% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
- |
100.00% |
| EBITDA Margin |
|
11.32% |
-0.16% |
21.71% |
15.60% |
9.54% |
-3.09% |
15.14% |
12.78% |
16.44% |
- |
14.43% |
| Operating Margin |
|
3.69% |
-0.23% |
8.76% |
9.19% |
2.33% |
-5.91% |
11.70% |
9.22% |
4.24% |
- |
11.36% |
| EBIT Margin |
|
4.51% |
2.62% |
15.46% |
9.52% |
3.09% |
0.96% |
11.69% |
9.30% |
4.24% |
- |
11.60% |
| Profit (Net Income) Margin |
|
3.84% |
4.11% |
8.48% |
6.75% |
2.44% |
4.07% |
8.04% |
7.17% |
3.54% |
- |
8.74% |
| Tax Burden Percent |
|
77.73% |
66.68% |
68.98% |
67.39% |
69.58% |
85.75% |
66.80% |
74.68% |
77.81% |
- |
72.30% |
| Interest Burden Percent |
|
109.62% |
235.12% |
79.49% |
105.23% |
113.60% |
494.04% |
103.04% |
103.26% |
107.34% |
- |
104.14% |
| Effective Tax Rate |
|
22.27% |
33.32% |
31.02% |
32.61% |
30.42% |
14.25% |
33.20% |
25.32% |
22.19% |
- |
27.70% |
| Return on Invested Capital (ROIC) |
|
4.11% |
-0.24% |
9.38% |
7.50% |
2.15% |
-7.51% |
11.89% |
8.84% |
4.50% |
- |
13.13% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
4.95% |
4.11% |
12.42% |
7.87% |
2.80% |
2.21% |
12.19% |
9.07% |
4.69% |
- |
13.75% |
| Return on Net Nonoperating Assets (RNNOA) |
|
3.53% |
2.53% |
6.61% |
7.00% |
2.10% |
1.20% |
6.01% |
7.91% |
3.99% |
- |
9.27% |
| Return on Equity (ROE) |
|
7.64% |
2.30% |
15.99% |
14.50% |
4.26% |
-6.30% |
17.90% |
16.74% |
8.49% |
- |
22.40% |
| Cash Return on Invested Capital (CROIC) |
|
-9.53% |
-6.87% |
16.56% |
-5.01% |
-18.28% |
-14.47% |
-30.54% |
-8.78% |
-8.13% |
- |
-14.15% |
| Operating Return on Assets (OROA) |
|
2.06% |
1.70% |
7.23% |
4.86% |
1.66% |
0.64% |
5.93% |
5.25% |
2.29% |
- |
6.98% |
| Return on Assets (ROA) |
|
1.75% |
2.67% |
3.96% |
3.45% |
1.31% |
2.72% |
4.08% |
4.05% |
1.91% |
- |
5.26% |
| Return on Common Equity (ROCE) |
|
7.22% |
2.17% |
15.06% |
12.39% |
3.82% |
-5.69% |
16.24% |
13.93% |
7.09% |
- |
19.14% |
| Return on Equity Simple (ROE_SIMPLE) |
|
2.50% |
0.00% |
7.31% |
14.69% |
14.09% |
0.00% |
13.24% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
14 |
-0.80 |
35 |
34 |
9.10 |
-29 |
52 |
54 |
24 |
-25 |
78 |
| NOPAT Margin |
|
2.87% |
-0.16% |
6.04% |
6.19% |
1.62% |
-5.06% |
7.82% |
6.89% |
3.30% |
- |
8.21% |
| Net Nonoperating Expense Percent (NNEP) |
|
-0.83% |
-4.35% |
-3.04% |
-0.37% |
-0.65% |
-9.72% |
-0.30% |
-0.24% |
-0.19% |
- |
-0.62% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
-0.04% |
- |
- |
- |
-1.20% |
1.83% |
1.78% |
0.82% |
-0.84% |
2.57% |
| Cost of Revenue to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| SG&A Expenses to Revenue |
|
70.05% |
140.19% |
74.86% |
4.75% |
72.02% |
133.51% |
66.75% |
71.11% |
75.01% |
- |
5.07% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Operating Expenses to Revenue |
|
96.31% |
100.23% |
91.24% |
90.81% |
97.67% |
105.91% |
88.30% |
90.78% |
95.76% |
- |
88.64% |
| Earnings before Interest and Taxes (EBIT) |
|
22 |
14 |
89 |
52 |
17 |
5.50 |
78 |
73 |
31 |
24 |
111 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
55 |
-0.83 |
126 |
86 |
54 |
-18 |
101 |
100 |
121 |
132 |
138 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
3.10 |
4.02 |
4.19 |
4.76 |
5.19 |
4.84 |
4.59 |
5.37 |
4.65 |
- |
4.22 |
| Price to Tangible Book Value (P/TBV) |
|
17.81 |
21.23 |
19.18 |
27.08 |
28.42 |
37.05 |
23.66 |
0.00 |
0.00 |
- |
141.10 |
| Price to Revenue (P/Rev) |
|
1.34 |
1.76 |
1.84 |
1.92 |
2.02 |
1.92 |
1.89 |
1.93 |
1.63 |
- |
1.43 |
| Price to Earnings (P/E) |
|
0.00 |
98.03 |
57.45 |
22.73 |
25.17 |
34.23 |
33.31 |
32.71 |
27.06 |
- |
21.90 |
| Dividend Yield |
|
0.19% |
0.28% |
0.39% |
0.60% |
0.65% |
0.77% |
0.87% |
0.78% |
0.85% |
- |
0.82% |
| Earnings Yield |
|
0.00% |
1.02% |
1.74% |
4.40% |
3.97% |
2.92% |
3.00% |
3.06% |
3.70% |
- |
4.57% |
| Enterprise Value to Invested Capital (EV/IC) |
|
2.23 |
2.92 |
3.30 |
2.73 |
2.92 |
3.07 |
2.90 |
2.89 |
2.63 |
- |
2.59 |
| Enterprise Value to Revenue (EV/Rev) |
|
1.65 |
2.00 |
2.01 |
2.39 |
2.48 |
2.26 |
2.25 |
2.41 |
2.06 |
- |
1.78 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
13.88 |
30.59 |
13.03 |
12.94 |
13.96 |
20.67 |
21.80 |
21.73 |
15.40 |
- |
11.72 |
| Enterprise Value to EBIT (EV/EBIT) |
|
50.56 |
83.57 |
24.78 |
20.04 |
21.94 |
31.05 |
30.56 |
32.14 |
27.42 |
- |
24.13 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
68.70 |
185.42 |
53.49 |
37.73 |
42.27 |
89.19 |
59.05 |
57.36 |
46.07 |
- |
52.41 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
9.92 |
10.01 |
10.20 |
11.05 |
23.14 |
16.22 |
18.35 |
15.08 |
12.21 |
- |
13.92 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
18.88 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
1.38 |
1.32 |
1.02 |
1.38 |
1.38 |
1.24 |
1.48 |
1.73 |
1.61 |
- |
1.40 |
| Long-Term Debt to Equity |
|
1.38 |
1.32 |
1.02 |
1.38 |
1.38 |
1.24 |
1.48 |
1.73 |
1.61 |
- |
1.40 |
| Financial Leverage |
|
0.71 |
0.62 |
0.53 |
0.89 |
0.75 |
0.54 |
0.49 |
0.87 |
0.85 |
- |
0.67 |
| Leverage Ratio |
|
5.39 |
3.80 |
5.09 |
4.48 |
4.34 |
3.42 |
4.48 |
4.26 |
4.67 |
- |
4.45 |
| Compound Leverage Factor |
|
5.91 |
8.92 |
4.04 |
4.72 |
4.93 |
16.91 |
4.61 |
4.39 |
5.01 |
- |
4.63 |
| Debt to Total Capital |
|
58.04% |
56.85% |
50.54% |
58.03% |
58.00% |
55.34% |
59.64% |
63.37% |
61.67% |
- |
58.28% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Long-Term Debt to Total Capital |
|
58.04% |
56.85% |
50.54% |
58.03% |
58.00% |
55.34% |
59.64% |
63.37% |
61.67% |
- |
58.28% |
| 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% |
| Noncontrolling Interests to Total Capital |
|
0.56% |
0.63% |
0.68% |
7.40% |
7.37% |
7.48% |
6.33% |
5.89% |
5.92% |
- |
5.65% |
| Common Equity to Total Capital |
|
41.40% |
42.52% |
48.78% |
34.57% |
34.63% |
37.18% |
34.04% |
30.74% |
32.41% |
- |
36.07% |
| Debt to EBITDA |
|
5.11 |
8.92 |
2.95 |
3.66 |
3.67 |
5.41 |
6.96 |
6.70 |
4.98 |
- |
3.62 |
| Net Debt to EBITDA |
|
2.54 |
3.69 |
1.06 |
2.10 |
2.12 |
2.37 |
2.81 |
3.66 |
2.77 |
- |
1.93 |
| Long-Term Debt to EBITDA |
|
5.11 |
8.92 |
2.95 |
3.66 |
3.67 |
5.41 |
6.96 |
6.70 |
4.98 |
- |
3.62 |
| Debt to NOPAT |
|
25.30 |
54.08 |
12.12 |
10.66 |
11.11 |
23.33 |
18.86 |
17.69 |
14.88 |
- |
16.17 |
| Net Debt to NOPAT |
|
12.57 |
22.37 |
4.33 |
6.13 |
6.43 |
10.23 |
7.60 |
9.65 |
8.29 |
- |
8.62 |
| Long-Term Debt to NOPAT |
|
25.30 |
54.08 |
12.12 |
10.66 |
11.11 |
23.33 |
18.86 |
17.69 |
14.88 |
- |
16.17 |
| Altman Z-Score |
|
0.61 |
1.09 |
0.84 |
0.93 |
0.95 |
1.28 |
1.03 |
0.93 |
0.84 |
- |
0.68 |
| Noncontrolling Interest Sharing Ratio |
|
5.48% |
5.60% |
5.80% |
14.53% |
10.24% |
9.80% |
9.28% |
16.83% |
16.45% |
- |
14.55% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.90 |
0.99 |
0.86 |
0.87 |
0.82 |
1.04 |
1.40 |
0.54 |
0.95 |
- |
0.32 |
| Quick Ratio |
|
0.90 |
0.99 |
0.86 |
0.87 |
0.82 |
1.04 |
1.40 |
0.54 |
0.95 |
- |
0.32 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-162 |
-114 |
178 |
-189 |
-424 |
-307 |
-509 |
-231 |
-264 |
-411 |
-318 |
| Operating Cash Flow to CapEx |
|
2,684.66% |
1,025.00% |
181.71% |
-277.33% |
427.31% |
1,442.66% |
5.25% |
488.54% |
767.97% |
- |
135.87% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
8.83 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
1.40 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.63 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.46 |
0.65 |
0.47 |
0.51 |
0.54 |
0.67 |
0.51 |
0.56 |
0.54 |
- |
0.60 |
| Accounts Receivable Turnover |
|
0.00 |
973.52 |
0.00 |
403.23 |
382.51 |
450.76 |
424.40 |
427.22 |
379.34 |
- |
592.02 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.37 |
0.00 |
0.91 |
0.95 |
0.81 |
0.86 |
0.85 |
0.96 |
- |
0.62 |
| Days Inventory Outstanding (DIO) |
|
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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
0.37 |
0.00 |
0.91 |
0.95 |
0.81 |
0.86 |
0.85 |
0.96 |
- |
0.62 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
1,444 |
1,388 |
1,263 |
1,870 |
1,877 |
1,666 |
1,824 |
2,155 |
2,165 |
2,052 |
2,220 |
| Invested Capital Turnover |
|
1.43 |
1.52 |
1.55 |
1.21 |
1.33 |
1.48 |
1.52 |
1.28 |
1.36 |
- |
1.60 |
| Increase / (Decrease) in Invested Capital |
|
176 |
113 |
-143 |
223 |
433 |
278 |
561 |
285 |
288 |
386 |
396 |
| Enterprise Value (EV) |
|
3,214 |
4,058 |
4,171 |
5,098 |
5,484 |
5,114 |
5,288 |
6,219 |
5,687 |
- |
5,758 |
| Market Capitalization |
|
2,614 |
3,555 |
3,820 |
4,086 |
4,467 |
4,346 |
4,428 |
4,994 |
4,487 |
- |
4,638 |
| Book Value per Share |
|
$1.69 |
$1.78 |
$1.85 |
$1.74 |
$1.77 |
$1.87 |
$2.00 |
$1.91 |
$2.04 |
$2.07 |
$2.32 |
| Tangible Book Value per Share |
|
$0.29 |
$0.34 |
$0.40 |
$0.31 |
$0.32 |
$0.24 |
$0.39 |
($0.29) |
($0.25) |
($0.22) |
$0.07 |
| Total Capital |
|
2,039 |
2,082 |
1,870 |
2,483 |
2,484 |
2,417 |
2,832 |
3,027 |
2,979 |
2,941 |
3,049 |
| Total Debt |
|
1,183 |
1,184 |
945 |
1,441 |
1,441 |
1,338 |
1,689 |
1,918 |
1,837 |
1,796 |
1,777 |
| Total Long-Term Debt |
|
1,183 |
1,184 |
945 |
1,441 |
1,441 |
1,338 |
1,689 |
1,918 |
1,837 |
1,776 |
1,777 |
| Net Debt |
|
588 |
490 |
338 |
828 |
834 |
587 |
681 |
1,046 |
1,023 |
906 |
948 |
| Capital Expenditures (CapEx) |
|
12 |
17 |
15 |
19 |
21 |
17 |
16 |
15 |
18 |
18 |
15 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-621 |
-665 |
-659 |
-656 |
-689 |
-686 |
-690 |
-1,545 |
-813 |
-1,073 |
-2,452 |
| Debt-free Net Working Capital (DFNWC) |
|
-62 |
-9.83 |
-92 |
-84 |
-126 |
26 |
276 |
-718 |
-38 |
-222 |
-1,671 |
| Net Working Capital (NWC) |
|
-62 |
-9.83 |
-92 |
-84 |
-126 |
26 |
276 |
-718 |
-38 |
-242 |
-1,671 |
| Net Nonoperating Expense (NNE) |
|
-4.71 |
-22 |
-14 |
-3.07 |
-4.62 |
-52 |
-1.51 |
-2.21 |
-1.75 |
-36 |
-5.02 |
| Net Nonoperating Obligations (NNO) |
|
588 |
490 |
338 |
828 |
834 |
587 |
681 |
1,046 |
1,023 |
906 |
948 |
| Total Depreciation and Amortization (D&A) |
|
33 |
-14 |
36 |
33 |
36 |
-23 |
23 |
27 |
90 |
108 |
27 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-31.93% |
-32.86% |
-31.82% |
-30.81% |
-31.23% |
-30.30% |
-29.39% |
-59.86% |
-29.48% |
- |
-75.85% |
| Debt-free Net Working Capital to Revenue |
|
-3.16% |
-0.49% |
-4.45% |
-3.95% |
-5.70% |
1.15% |
11.75% |
-27.80% |
-1.37% |
- |
-51.69% |
| Net Working Capital to Revenue |
|
-3.16% |
-0.49% |
-4.45% |
-3.95% |
-5.70% |
1.15% |
11.75% |
-27.80% |
-1.37% |
- |
-51.69% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.03 |
$0.05 |
$0.10 |
$0.08 |
$0.03 |
$0.05 |
$0.11 |
$0.11 |
$0.06 |
$0.03 |
$0.17 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
468.54M |
426.44M |
470.52M |
475.27M |
473.44M |
473.39M |
479.17M |
480.14M |
474.64M |
476.36M |
474.20M |
| Adjusted Diluted Earnings per Share |
|
$0.03 |
$0.04 |
$0.10 |
$0.08 |
$0.03 |
$0.04 |
$0.11 |
$0.11 |
$0.06 |
$0.03 |
$0.17 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
496.24M |
489.99M |
493.35M |
486.60M |
479.72M |
482.88M |
488.17M |
474.32M |
468.75M |
474.26M |
479.06M |
| 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 |
|
477.55M |
489.99M |
477.97M |
480.86M |
478.65M |
479.14M |
485.55M |
484.64M |
478.48M |
480.95M |
479.22M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
14 |
-0.80 |
35 |
34 |
9.10 |
-29 |
52 |
54 |
24 |
-40 |
78 |
| Normalized NOPAT Margin |
|
2.87% |
-0.16% |
6.04% |
6.19% |
1.62% |
-5.06% |
7.82% |
6.89% |
3.30% |
- |
8.21% |
| Pre Tax Income Margin |
|
4.94% |
6.17% |
12.29% |
10.02% |
3.51% |
4.75% |
12.04% |
9.60% |
4.55% |
- |
12.08% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
4.44 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
1.74 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
3.67 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.97 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
183.12% |
93.93% |
46.62% |
29.78% |
30.83% |
34.06% |
31.07% |
26.94% |
24.86% |
- |
22.01% |
| Augmented Payout Ratio |
|
1,336.76% |
693.41% |
512.93% |
269.41% |
322.05% |
359.56% |
311.39% |
311.44% |
270.44% |
- |
231.44% |