| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
122,534,873.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
122,534,873.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
-0.05 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
8.57% |
10.28% |
8.41% |
5.96% |
3.33% |
10.29% |
3.43% |
6.41% |
8.67% |
11.40% |
14.66% |
| EBITDA Growth |
|
-23.40% |
-4.82% |
-55.70% |
3.93% |
63.98% |
41.52% |
-90.91% |
-8.30% |
25.02% |
-3.94% |
4,966.67% |
| EBIT Growth |
|
-31.82% |
-13.43% |
-234.88% |
4.33% |
92.89% |
85.56% |
-47.92% |
-15.56% |
29.49% |
-8.65% |
135.68% |
| NOPAT Growth |
|
-19.09% |
-32.43% |
9.09% |
-6.20% |
43.02% |
134.64% |
36.36% |
6.53% |
48.07% |
80.62% |
-145.88% |
| Net Income Growth |
|
-35.92% |
-22.29% |
2.86% |
-3.10% |
124.26% |
121.32% |
-44.85% |
-14.13% |
40.94% |
-29.57% |
93.91% |
| EPS Growth |
|
-3.69% |
-25.44% |
-4.21% |
10.24% |
75.61% |
147.06% |
-57.58% |
-11.43% |
45.44% |
-25.71% |
96.79% |
| Operating Cash Flow Growth |
|
-37.91% |
-30.77% |
-8.81% |
30.98% |
-8.58% |
183.19% |
2.54% |
-25.32% |
66.71% |
53.54% |
33.16% |
| Free Cash Flow Firm Growth |
|
-55.08% |
-52.04% |
-80.64% |
-25.79% |
-18.11% |
-4.98% |
104.57% |
-16.29% |
102.38% |
123.66% |
150.00% |
| Invested Capital Growth |
|
-36.63% |
-26.79% |
-421.88% |
-146.37% |
-30.67% |
-29.31% |
-143.71% |
-43.61% |
-120.09% |
-98.33% |
-147.26% |
| Revenue Q/Q Growth |
|
17.00% |
-26.52% |
0.07% |
23.16% |
14.11% |
-21.58% |
-6.16% |
26.71% |
16.53% |
-19.61% |
-3.41% |
| EBITDA Q/Q Growth |
|
-0.45% |
-39.97% |
-83.29% |
940.91% |
57.06% |
-48.19% |
-98.93% |
10,400.00% |
114.13% |
-60.19% |
-43.39% |
| EBIT Q/Q Growth |
|
-2.60% |
-58.44% |
-177.01% |
434.72% |
80.08% |
-60.02% |
-161.38% |
291.08% |
176.17% |
-71.80% |
-76.03% |
| NOPAT Q/Q Growth |
|
12.85% |
-80.16% |
-193.09% |
550.09% |
72.07% |
-67.46% |
-125.25% |
853.46% |
139.18% |
-60.30% |
-134.37% |
| Net Income Q/Q Growth |
|
-21.19% |
-55.41% |
-200.00% |
375.74% |
82.40% |
-55.99% |
-165.45% |
263.45% |
199.38% |
-78.01% |
-105.66% |
| EPS Q/Q Growth |
|
12.99% |
-70.38% |
-216.47% |
382.83% |
80.00% |
-58.33% |
-174.29% |
258.97% |
195.56% |
-78.72% |
-103.21% |
| Operating Cash Flow Q/Q Growth |
|
-219.98% |
82.69% |
1,309.66% |
-47.86% |
-199.47% |
113.26% |
1,390.91% |
-62.03% |
-144.34% |
161.17% |
1,193.09% |
| Free Cash Flow Firm Q/Q Growth |
|
-13.30% |
-34.23% |
-61.67% |
239.50% |
-4.33% |
-23.68% |
-17.47% |
38.93% |
131.28% |
-15.65% |
-7.76% |
| Invested Capital Q/Q Growth |
|
391.79% |
38.13% |
-123.72% |
-157.68% |
182.11% |
40.85% |
-181.78% |
-51.84% |
88.51% |
111.74% |
-12,176.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
89.51% |
128.61% |
87.61% |
100.00% |
100.00% |
111.24% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| EBITDA Margin |
|
16.75% |
13.68% |
2.28% |
19.31% |
26.58% |
17.56% |
0.20% |
16.64% |
30.58% |
15.14% |
8.87% |
| Operating Margin |
|
15.45% |
3.60% |
-3.81% |
12.68% |
18.77% |
6.78% |
-2.34% |
12.81% |
23.48% |
11.84% |
7.33% |
| EBIT Margin |
|
11.45% |
6.48% |
-4.98% |
13.55% |
21.38% |
10.90% |
-7.13% |
10.75% |
25.48% |
8.94% |
2.22% |
| Profit (Net Income) Margin |
|
7.76% |
4.71% |
-4.71% |
10.54% |
16.85% |
9.45% |
-6.59% |
8.51% |
21.85% |
5.98% |
-0.35% |
| Tax Burden Percent |
|
68.69% |
79.53% |
87.74% |
76.84% |
78.26% |
89.85% |
90.78% |
76.12% |
85.23% |
83.46% |
-48.00% |
| Interest Burden Percent |
|
98.67% |
91.44% |
107.64% |
101.24% |
100.69% |
96.54% |
101.88% |
103.93% |
100.62% |
80.13% |
32.89% |
| Effective Tax Rate |
|
31.31% |
20.47% |
0.00% |
23.16% |
21.74% |
10.15% |
0.00% |
23.88% |
14.77% |
16.54% |
148.00% |
| Return on Invested Capital (ROIC) |
|
67.68% |
14.72% |
0.00% |
0.00% |
151.98% |
46.30% |
0.00% |
0.00% |
679.11% |
191.84% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
75.99% |
7.70% |
0.00% |
0.00% |
145.94% |
35.50% |
0.00% |
0.00% |
675.36% |
199.08% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-30.87% |
-1.79% |
0.00% |
0.00% |
-77.14% |
-12.58% |
0.00% |
0.00% |
-564.48% |
-142.55% |
0.00% |
| Return on Equity (ROE) |
|
36.81% |
12.93% |
25.51% |
25.46% |
74.84% |
33.71% |
52.19% |
52.71% |
114.64% |
49.29% |
71.49% |
| Cash Return on Invested Capital (CROIC) |
|
82.70% |
58.88% |
0.00% |
0.00% |
107.89% |
92.43% |
0.00% |
0.00% |
0.00% |
394.99% |
0.00% |
| Operating Return on Assets (OROA) |
|
6.48% |
3.85% |
-2.62% |
6.97% |
12.47% |
6.78% |
-3.86% |
5.70% |
15.09% |
5.62% |
1.28% |
| Return on Assets (ROA) |
|
4.40% |
2.80% |
-2.47% |
5.42% |
9.83% |
5.88% |
-3.57% |
4.51% |
12.94% |
3.76% |
-0.20% |
| Return on Common Equity (ROCE) |
|
21.85% |
7.58% |
12.80% |
12.62% |
40.81% |
18.66% |
22.97% |
21.59% |
59.08% |
26.19% |
28.34% |
| Return on Equity Simple (ROE_SIMPLE) |
|
43.45% |
0.00% |
77.75% |
76.49% |
80.11% |
0.00% |
108.49% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
417 |
83 |
-77 |
347 |
596 |
194 |
-49 |
369 |
883 |
351 |
-120 |
| NOPAT Margin |
|
10.61% |
2.87% |
-2.67% |
9.74% |
14.69% |
6.10% |
-1.64% |
9.75% |
20.01% |
9.88% |
-3.52% |
| Net Nonoperating Expense Percent (NNEP) |
|
-8.30% |
7.03% |
-1.96% |
0.79% |
6.04% |
10.80% |
-4.79% |
-1.28% |
3.76% |
-7.24% |
2.58% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
0.92% |
- |
- |
- |
2.14% |
-0.57% |
4.45% |
10.02% |
4.03% |
-1.91% |
| Cost of Revenue to Revenue |
|
10.49% |
-28.61% |
12.39% |
0.00% |
0.00% |
-11.24% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
|
4.94% |
42.02% |
6.44% |
14.36% |
13.52% |
27.42% |
16.73% |
13.79% |
11.24% |
14.77% |
15.18% |
| 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 |
|
74.06% |
125.01% |
91.42% |
87.32% |
81.23% |
104.46% |
102.34% |
87.19% |
76.52% |
88.16% |
92.67% |
| Earnings before Interest and Taxes (EBIT) |
|
450 |
187 |
-144 |
482 |
868 |
347 |
-213 |
407 |
1,124 |
317 |
76 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
658 |
395 |
66 |
687 |
1,079 |
559 |
6.00 |
630 |
1,349 |
537 |
304 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
8.83 |
13.74 |
21.49 |
18.81 |
14.58 |
15.36 |
20.21 |
25.65 |
19.78 |
27.04 |
49.12 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
|
1.18 |
1.64 |
1.46 |
1.26 |
1.44 |
1.75 |
1.57 |
1.53 |
1.84 |
2.36 |
1.86 |
| Price to Earnings (P/E) |
|
17.55 |
26.44 |
23.70 |
20.70 |
18.06 |
19.38 |
18.53 |
19.27 |
19.05 |
26.83 |
19.01 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.24% |
0.47% |
0.56% |
0.56% |
0.73% |
| Earnings Yield |
|
5.70% |
3.78% |
4.22% |
4.83% |
5.54% |
5.16% |
5.40% |
5.19% |
5.25% |
3.73% |
5.26% |
| Enterprise Value to Invested Capital (EV/IC) |
|
9.57 |
10.25 |
0.00 |
0.00 |
17.93 |
15.98 |
0.00 |
0.00 |
0.00 |
1,338.23 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
1.16 |
1.69 |
1.36 |
1.10 |
1.42 |
1.74 |
1.40 |
1.34 |
1.73 |
2.27 |
1.63 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
7.77 |
11.62 |
9.96 |
8.05 |
8.53 |
9.98 |
8.31 |
8.25 |
9.79 |
13.27 |
8.76 |
| Enterprise Value to EBIT (EV/EBIT) |
|
13.49 |
20.51 |
18.57 |
14.92 |
13.64 |
15.36 |
13.05 |
13.31 |
14.95 |
20.46 |
12.84 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
19.61 |
31.02 |
22.68 |
19.28 |
20.49 |
22.78 |
18.14 |
17.16 |
17.96 |
21.87 |
13.90 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
5.33 |
8.05 |
7.35 |
5.26 |
7.18 |
7.73 |
6.13 |
6.75 |
6.60 |
8.62 |
5.08 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
8.98 |
14.72 |
14.94 |
9.56 |
13.61 |
14.32 |
10.83 |
11.33 |
9.36 |
11.16 |
6.91 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
2.14 |
2.24 |
2.93 |
2.94 |
2.44 |
2.24 |
2.68 |
2.98 |
2.40 |
2.42 |
2.43 |
| Long-Term Debt to Equity |
|
2.14 |
2.24 |
2.93 |
2.45 |
2.03 |
1.87 |
1.92 |
2.14 |
1.72 |
1.75 |
2.43 |
| Financial Leverage |
|
-0.41 |
-0.23 |
-1.11 |
-1.34 |
-0.53 |
-0.35 |
-1.39 |
-1.75 |
-0.84 |
-0.72 |
-2.02 |
| Leverage Ratio |
|
6.69 |
6.63 |
9.17 |
9.65 |
8.36 |
7.88 |
11.41 |
12.55 |
9.40 |
8.76 |
12.65 |
| Compound Leverage Factor |
|
6.60 |
6.06 |
9.87 |
9.77 |
8.42 |
7.61 |
11.63 |
13.05 |
9.46 |
7.02 |
4.16 |
| Debt to Total Capital |
|
68.11% |
69.18% |
74.55% |
74.65% |
70.94% |
69.12% |
72.80% |
74.86% |
70.56% |
70.75% |
70.88% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
12.42% |
11.80% |
11.51% |
20.46% |
21.05% |
19.84% |
19.43% |
0.00% |
| Long-Term Debt to Total Capital |
|
68.11% |
69.18% |
74.55% |
62.23% |
59.13% |
57.62% |
52.33% |
53.81% |
50.72% |
51.32% |
70.88% |
| 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 |
|
13.66% |
13.85% |
14.85% |
14.75% |
14.09% |
13.70% |
14.64% |
15.06% |
14.26% |
14.50% |
19.98% |
| Common Equity to Total Capital |
|
18.23% |
16.97% |
10.61% |
10.60% |
14.97% |
17.18% |
12.56% |
10.07% |
15.18% |
14.75% |
9.13% |
| Debt to EBITDA |
|
3.32 |
3.36 |
3.51 |
3.47 |
2.81 |
2.62 |
2.66 |
2.73 |
2.44 |
2.44 |
1.59 |
| Net Debt to EBITDA |
|
-0.74 |
-0.36 |
-1.48 |
-1.89 |
-0.68 |
-0.55 |
-1.52 |
-1.73 |
-1.10 |
-1.00 |
-1.72 |
| Long-Term Debt to EBITDA |
|
3.32 |
3.36 |
3.51 |
2.89 |
2.34 |
2.18 |
1.92 |
1.96 |
1.76 |
1.77 |
1.59 |
| Debt to NOPAT |
|
8.38 |
8.96 |
8.00 |
8.29 |
6.75 |
5.98 |
5.82 |
5.69 |
4.49 |
4.03 |
2.52 |
| Net Debt to NOPAT |
|
-1.87 |
-0.97 |
-3.37 |
-4.53 |
-1.62 |
-1.25 |
-3.32 |
-3.61 |
-2.02 |
-1.65 |
-2.73 |
| Long-Term Debt to NOPAT |
|
8.38 |
8.96 |
8.00 |
6.91 |
5.63 |
4.99 |
4.18 |
4.09 |
3.22 |
2.92 |
2.52 |
| Altman Z-Score |
|
0.90 |
1.11 |
0.82 |
0.78 |
1.06 |
1.23 |
0.84 |
0.90 |
1.30 |
1.47 |
1.12 |
| Noncontrolling Interest Sharing Ratio |
|
40.64% |
41.40% |
49.83% |
50.43% |
45.47% |
44.66% |
55.98% |
59.05% |
48.46% |
46.86% |
60.36% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.80 |
0.78 |
0.79 |
0.76 |
0.73 |
0.72 |
0.73 |
0.75 |
0.74 |
0.73 |
0.73 |
| Quick Ratio |
|
0.62 |
0.60 |
0.61 |
0.59 |
0.59 |
0.57 |
0.57 |
0.59 |
0.62 |
0.59 |
0.57 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
1,301 |
856 |
328 |
1,114 |
1,065 |
813 |
671 |
932 |
2,156 |
1,819 |
1,678 |
| Operating Cash Flow to CapEx |
|
-645.54% |
-134.46% |
1,626.55% |
773.71% |
-769.59% |
103.66% |
1,506.12% |
560.50% |
-262.96% |
164.32% |
2,136.41% |
| Free Cash Flow to Firm to Interest Expense |
|
20.98 |
14.03 |
5.29 |
18.26 |
17.46 |
13.11 |
11.57 |
16.07 |
34.77 |
15.03 |
15.11 |
| Operating Cash Flow to Interest Expense |
|
-22.18 |
-3.90 |
46.44 |
24.61 |
-24.48 |
3.19 |
50.90 |
19.33 |
-8.02 |
2.51 |
35.41 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-25.61 |
-6.80 |
43.58 |
21.43 |
-27.66 |
0.11 |
47.52 |
15.88 |
-11.06 |
0.98 |
33.76 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.57 |
0.59 |
0.53 |
0.51 |
0.58 |
0.62 |
0.54 |
0.53 |
0.59 |
0.63 |
0.58 |
| Accounts Receivable Turnover |
|
5.30 |
5.28 |
4.16 |
3.77 |
4.11 |
4.56 |
3.36 |
3.09 |
3.49 |
3.99 |
3.16 |
| 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 |
|
5.56 |
5.62 |
5.66 |
5.65 |
5.63 |
5.74 |
5.78 |
5.81 |
5.90 |
6.06 |
6.25 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.53 |
0.47 |
0.36 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
|
68.88 |
69.14 |
87.64 |
96.73 |
88.80 |
79.97 |
108.51 |
118.16 |
104.72 |
91.40 |
115.46 |
| 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 |
0.00 |
685.25 |
770.90 |
1,019.85 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Cash Conversion Cycle (CCC) |
|
68.88 |
69.14 |
-597.61 |
-674.17 |
-931.06 |
79.97 |
108.51 |
118.16 |
104.72 |
91.40 |
115.46 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
1,529 |
2,112 |
-501 |
-1,291 |
1,060 |
1,493 |
-1,221 |
-1,854 |
-213 |
25 |
-3,019 |
| Invested Capital Turnover |
|
6.38 |
5.14 |
-43.76 |
-14.61 |
10.35 |
7.60 |
-16.02 |
-8.91 |
33.93 |
19.41 |
-7.16 |
| Increase / (Decrease) in Invested Capital |
|
-884 |
-773 |
-405 |
-767 |
-469 |
-619 |
-720 |
-563 |
-1,273 |
-1,468 |
-1,798 |
| Enterprise Value (EV) |
|
14,633 |
21,654 |
17,735 |
14,545 |
19,007 |
23,851 |
19,368 |
18,753 |
24,894 |
33,456 |
24,697 |
| Market Capitalization |
|
14,777 |
21,076 |
19,126 |
16,725 |
19,269 |
23,915 |
21,661 |
21,443 |
26,444 |
34,715 |
28,292 |
| Book Value per Share |
|
$11.67 |
$11.05 |
$6.57 |
$6.70 |
$10.16 |
$12.13 |
$8.32 |
$6.58 |
$10.81 |
$10.48 |
$4.70 |
| Tangible Book Value per Share |
|
($44.09) |
($45.65) |
($51.39) |
($52.35) |
($49.75) |
($47.56) |
($51.09) |
($53.65) |
($51.20) |
($52.29) |
($59.80) |
| Total Capital |
|
9,176 |
9,039 |
8,392 |
8,385 |
8,829 |
9,065 |
8,532 |
8,299 |
8,809 |
8,708 |
6,306 |
| Total Debt |
|
6,250 |
6,253 |
6,256 |
6,259 |
6,263 |
6,266 |
6,211 |
6,213 |
6,216 |
6,161 |
4,470 |
| Total Long-Term Debt |
|
6,250 |
6,253 |
6,256 |
5,218 |
5,221 |
5,223 |
4,465 |
4,466 |
4,468 |
4,469 |
4,470 |
| Net Debt |
|
-1,397 |
-674 |
-2,637 |
-3,417 |
-1,506 |
-1,306 |
-3,542 |
-3,940 |
-2,806 |
-2,522 |
-4,855 |
| Capital Expenditures (CapEx) |
|
213 |
177 |
177 |
194 |
194 |
191 |
196 |
200 |
189 |
185 |
184 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-8,958 |
-8,242 |
-10,865 |
-11,593 |
-9,155 |
-8,627 |
-11,385 |
-11,956 |
-10,270 |
-10,062 |
-13,252 |
| Debt-free Net Working Capital (DFNWC) |
|
-2,466 |
-2,553 |
-3,217 |
-3,200 |
-2,913 |
-2,753 |
-3,240 |
-3,134 |
-2,664 |
-2,766 |
-5,209 |
| Net Working Capital (NWC) |
|
-2,466 |
-2,553 |
-3,217 |
-4,241 |
-3,955 |
-3,796 |
-4,986 |
-4,881 |
-4,412 |
-4,458 |
-5,209 |
| Net Nonoperating Expense (NNE) |
|
112 |
-53 |
59 |
-28 |
-88 |
-107 |
148 |
47 |
-81 |
139 |
-108 |
| Net Nonoperating Obligations (NNO) |
|
-1,397 |
-674 |
-2,637 |
-3,417 |
-1,506 |
-1,306 |
-3,542 |
-3,940 |
-2,806 |
-2,522 |
-4,855 |
| Total Depreciation and Amortization (D&A) |
|
208 |
208 |
210 |
205 |
211 |
212 |
219 |
223 |
225 |
220 |
228 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-71.26% |
-64.20% |
-83.17% |
-87.41% |
-68.35% |
-63.01% |
-82.56% |
-85.29% |
-71.47% |
-68.30% |
-87.35% |
| Debt-free Net Working Capital to Revenue |
|
-19.62% |
-19.88% |
-24.63% |
-24.13% |
-21.75% |
-20.11% |
-23.50% |
-22.36% |
-18.54% |
-18.77% |
-34.34% |
| Net Working Capital to Revenue |
|
-19.62% |
-19.88% |
-24.63% |
-31.98% |
-29.53% |
-27.73% |
-36.16% |
-34.82% |
-30.70% |
-30.26% |
-34.34% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$2.98 |
$0.85 |
($0.99) |
$2.92 |
$5.28 |
$2.18 |
($1.56) |
$2.61 |
$7.76 |
$1.51 |
($0.05) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
142.23M |
144.97M |
135.50M |
131.95M |
129.76M |
131.43M |
128.64M |
126.45M |
123.70M |
125.36M |
121.83M |
| Adjusted Diluted Earnings per Share |
|
$2.87 |
$0.85 |
($0.99) |
$2.80 |
$5.04 |
$2.10 |
($1.56) |
$2.48 |
$7.33 |
$1.56 |
($0.05) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
147.75M |
150.23M |
135.50M |
137.83M |
135.73M |
137.92M |
128.64M |
132.81M |
131.01M |
131.94M |
121.83M |
| 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 |
|
138.85M |
136.29M |
132.75M |
130.18M |
128.35M |
128.86M |
127.12M |
123.72M |
122.53M |
122.53M |
120.02M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
631 |
83 |
-43 |
360 |
627 |
201 |
-31 |
403 |
888 |
376 |
215 |
| Normalized NOPAT Margin |
|
16.07% |
2.87% |
-1.50% |
10.13% |
15.44% |
6.32% |
-1.03% |
10.64% |
20.13% |
10.61% |
6.27% |
| Pre Tax Income Margin |
|
11.30% |
5.92% |
-5.37% |
13.72% |
21.53% |
10.52% |
-7.26% |
11.17% |
25.63% |
7.16% |
0.73% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
7.26 |
3.07 |
-2.32 |
7.90 |
14.23 |
5.60 |
-3.67 |
7.02 |
18.13 |
2.62 |
0.68 |
| NOPAT to Interest Expense |
|
6.73 |
1.36 |
-1.24 |
5.68 |
9.78 |
3.13 |
-0.84 |
6.37 |
14.24 |
2.90 |
-1.09 |
| EBIT Less CapEx to Interest Expense |
|
3.82 |
0.16 |
-5.18 |
4.72 |
11.05 |
2.52 |
-7.05 |
3.57 |
15.08 |
1.09 |
-0.97 |
| NOPAT Less CapEx to Interest Expense |
|
3.29 |
-1.55 |
-4.10 |
2.50 |
6.60 |
0.05 |
-4.22 |
2.92 |
11.19 |
1.37 |
-2.74 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
15.37% |
13.93% |
| Augmented Payout Ratio |
|
279.92% |
310.61% |
333.96% |
330.44% |
199.15% |
150.25% |
135.86% |
156.67% |
129.57% |
163.72% |
171.00% |