| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
1,800,616,780.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
1,800,616,780.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.19 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
29.36% |
23.95% |
40.14% |
40.33% |
36.40% |
115.29% |
50.00% |
45.01% |
100.00% |
26.53% |
15.10% |
| EBITDA Growth |
|
64.78% |
133.58% |
136.61% |
464.86% |
408.93% |
1,160.87% |
118.44% |
121.53% |
279.19% |
17.93% |
11.00% |
| EBIT Growth |
|
56.90% |
118.83% |
131.83% |
768.18% |
304.00% |
1,824.14% |
129.01% |
131.41% |
314.38% |
18.46% |
10.78% |
| NOPAT Growth |
|
58.05% |
124.95% |
142.98% |
718.54% |
389.70% |
3,293.43% |
118.84% |
106.08% |
276.17% |
-34.82% |
3.25% |
| Net Income Growth |
|
51.43% |
118.07% |
130.72% |
652.00% |
276.47% |
2,953.33% |
114.01% |
105.32% |
270.67% |
-33.95% |
4.17% |
| EPS Growth |
|
55.00% |
111.11% |
131.58% |
600.00% |
288.89% |
4,900.00% |
105.56% |
100.00% |
258.82% |
-35.00% |
2.70% |
| Operating Cash Flow Growth |
|
-371.98% |
430.39% |
-175.24% |
-85.41% |
285.47% |
-245.83% |
203.05% |
6,398.15% |
-186.98% |
33.07% |
217.45% |
| Free Cash Flow Firm Growth |
|
201.00% |
1,196.42% |
2,750.79% |
-69.48% |
13.69% |
-47.11% |
-871.36% |
63.78% |
-2,078.82% |
-69.55% |
109.28% |
| Invested Capital Growth |
|
0.00% |
-61.49% |
-25.54% |
-9.29% |
-107.72% |
-0.92% |
618.27% |
244.13% |
3,739.20% |
204.52% |
-1.36% |
| Revenue Q/Q Growth |
|
-3.91% |
0.86% |
31.21% |
10.36% |
-6.60% |
59.18% |
-8.58% |
6.69% |
28.82% |
0.71% |
-16.84% |
| EBITDA Q/Q Growth |
|
-251.35% |
182.14% |
289.13% |
16.76% |
-17.22% |
235.26% |
-32.59% |
18.41% |
41.68% |
4.27% |
-36.55% |
| EBIT Q/Q Growth |
|
-440.91% |
138.67% |
458.62% |
17.90% |
-19.90% |
264.71% |
-33.51% |
19.14% |
43.44% |
4.26% |
-37.82% |
| NOPAT Q/Q Growth |
|
-324.84% |
152.64% |
469.31% |
21.49% |
-20.42% |
516.54% |
-63.29% |
14.41% |
45.25% |
6.83% |
-41.84% |
| Net Income Q/Q Growth |
|
-440.00% |
135.29% |
423.33% |
19.75% |
-20.21% |
510.67% |
-63.32% |
14.88% |
44.04% |
8.81% |
-42.15% |
| EPS Q/Q Growth |
|
-400.00% |
122.22% |
800.00% |
16.67% |
-19.05% |
488.24% |
-63.00% |
13.51% |
45.24% |
6.56% |
-41.54% |
| Operating Cash Flow Q/Q Growth |
|
-364.05% |
198.26% |
-164.90% |
108.67% |
3,255.56% |
-177.26% |
145.86% |
446.57% |
-144.91% |
40.55% |
317.50% |
| Free Cash Flow Firm Q/Q Growth |
|
77.38% |
-46.95% |
-35.63% |
-49.62% |
560.72% |
-75.32% |
-45.32% |
87.18% |
-646.37% |
-21.91% |
107.95% |
| Invested Capital Q/Q Growth |
|
19.75% |
-35.23% |
-6.20% |
5.18% |
-52.53% |
34.30% |
41.60% |
-66.09% |
264.11% |
74.18% |
-54.13% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
100.00% |
90.87% |
100.00% |
100.00% |
100.00% |
92.50% |
97.41% |
97.17% |
97.96% |
97.19% |
96.63% |
| EBITDA Margin |
|
-11.99% |
9.77% |
28.96% |
30.65% |
27.16% |
57.20% |
42.18% |
46.82% |
51.49% |
53.31% |
40.67% |
| Operating Margin |
|
-15.63% |
5.52% |
25.57% |
27.71% |
23.70% |
54.83% |
39.91% |
44.39% |
49.84% |
50.66% |
38.52% |
| EBIT Margin |
|
-16.06% |
6.16% |
26.21% |
28.01% |
24.02% |
55.03% |
40.02% |
44.69% |
49.76% |
51.52% |
38.52% |
| Profit (Net Income) Margin |
|
-18.20% |
6.37% |
25.40% |
27.57% |
23.55% |
90.34% |
36.25% |
39.03% |
43.64% |
47.16% |
32.80% |
| Tax Burden Percent |
|
113.33% |
103.45% |
96.91% |
98.43% |
98.04% |
164.16% |
90.57% |
87.33% |
87.70% |
91.53% |
85.16% |
| Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Effective Tax Rate |
|
0.00% |
-3.45% |
3.09% |
1.57% |
1.96% |
-64.16% |
9.43% |
12.67% |
12.30% |
8.47% |
15.82% |
| Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
75.13% |
162.58% |
74.64% |
37.36% |
38.75% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
75.12% |
162.54% |
74.65% |
37.02% |
38.67% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-59.24% |
-144.34% |
-51.35% |
-13.01% |
-21.74% |
| Return on Equity (ROE) |
|
-22.42% |
-7.93% |
1.82% |
4.05% |
7.62% |
19.24% |
15.90% |
18.24% |
23.29% |
24.34% |
17.00% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-78.61% |
99.19% |
-100.95% |
-67.43% |
50.11% |
| Operating Return on Assets (OROA) |
|
-2.17% |
0.56% |
1.45% |
1.79% |
1.66% |
7.41% |
3.55% |
4.16% |
4.94% |
7.17% |
4.87% |
| Return on Assets (ROA) |
|
-2.45% |
0.58% |
1.40% |
1.76% |
1.63% |
12.17% |
3.21% |
3.63% |
4.33% |
6.56% |
4.15% |
| Return on Common Equity (ROCE) |
|
-22.42% |
-7.93% |
1.82% |
4.05% |
7.62% |
19.24% |
15.90% |
18.24% |
23.29% |
24.33% |
16.65% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-11.21% |
0.00% |
1.84% |
4.07% |
7.28% |
0.00% |
19.99% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-51 |
27 |
153 |
186 |
148 |
913 |
335 |
383 |
557 |
595 |
346 |
| NOPAT Margin |
|
-10.94% |
5.71% |
24.78% |
27.28% |
23.24% |
90.01% |
36.15% |
38.76% |
43.71% |
46.37% |
32.43% |
| Net Nonoperating Expense Percent (NNEP) |
|
-0.68% |
0.03% |
0.03% |
0.02% |
0.02% |
0.03% |
0.02% |
0.04% |
-0.02% |
0.33% |
0.08% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
0.40% |
- |
- |
- |
11.45% |
1.97% |
1.85% |
2.30% |
2.86% |
1.50% |
| Cost of Revenue to Revenue |
|
0.00% |
9.13% |
0.00% |
0.00% |
0.00% |
7.50% |
2.59% |
2.83% |
2.04% |
2.81% |
3.37% |
| SG&A Expenses to Revenue |
|
58.03% |
27.60% |
26.21% |
26.39% |
28.73% |
4.14% |
17.69% |
16.28% |
17.11% |
16.76% |
19.87% |
| R&D to Revenue |
|
43.25% |
41.83% |
31.72% |
30.65% |
32.18% |
20.51% |
23.09% |
21.64% |
18.60% |
18.08% |
22.59% |
| Operating Expenses to Revenue |
|
115.63% |
85.35% |
74.43% |
72.29% |
76.30% |
37.67% |
57.50% |
55.61% |
50.16% |
51.21% |
61.48% |
| Earnings before Interest and Taxes (EBIT) |
|
-75 |
29 |
162 |
191 |
153 |
558 |
371 |
442 |
634 |
661 |
411 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-56 |
46 |
179 |
209 |
173 |
580 |
391 |
463 |
656 |
684 |
434 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.36 |
1.65 |
2.53 |
2.80 |
2.87 |
4.13 |
4.63 |
10.24 |
14.85 |
11.13 |
6.70 |
| Price to Tangible Book Value (P/TBV) |
|
1.41 |
1.70 |
2.61 |
2.89 |
2.96 |
4.25 |
4.88 |
11.02 |
15.89 |
11.84 |
7.16 |
| Price to Revenue (P/Rev) |
|
5.04 |
5.91 |
8.53 |
8.92 |
8.60 |
11.16 |
11.30 |
23.16 |
30.27 |
22.74 |
13.53 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
137.07 |
68.82 |
39.47 |
23.34 |
23.18 |
46.21 |
57.99 |
54.01 |
32.89 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
0.00% |
0.00% |
0.73% |
1.45% |
2.53% |
4.28% |
4.31% |
2.16% |
1.72% |
1.85% |
3.04% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
8.44 |
57.57 |
25.73 |
12.07 |
14.84 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
2.72 |
3.63 |
2.63 |
6.86 |
10.06 |
21.27 |
29.37 |
22.56 |
12.34 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
26.98 |
21.50 |
10.43 |
17.74 |
24.23 |
47.21 |
59.08 |
46.00 |
25.44 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
40.28 |
26.48 |
11.83 |
19.03 |
25.76 |
49.78 |
61.58 |
47.87 |
26.49 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
46.10 |
28.68 |
12.31 |
14.49 |
20.73 |
42.66 |
56.42 |
53.95 |
30.24 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
2.87 |
0.00 |
29.59 |
16.63 |
105.08 |
61.61 |
18.76 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
4.92 |
11.89 |
1.49 |
14.05 |
0.00 |
89.94 |
0.00 |
0.00 |
29.42 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.14 |
1.57 |
1.83 |
1.27 |
1.38 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
-1.53 |
-1.55 |
-1.64 |
-1.63 |
-1.77 |
-1.64 |
-0.79 |
-0.89 |
-0.69 |
-0.35 |
-0.56 |
| Leverage Ratio |
|
4.00 |
3.00 |
5.30 |
4.89 |
5.05 |
2.99 |
4.96 |
5.05 |
5.37 |
3.76 |
4.14 |
| Compound Leverage Factor |
|
4.00 |
3.00 |
5.30 |
4.89 |
5.05 |
2.99 |
4.96 |
5.05 |
5.37 |
3.76 |
4.14 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
53.36% |
61.03% |
64.65% |
55.96% |
58.02% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
53.36% |
61.03% |
64.65% |
55.96% |
58.02% |
| Long-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% |
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 |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.05% |
1.60% |
| Common Equity to Total Capital |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
46.64% |
38.97% |
35.35% |
43.99% |
40.39% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
6.72 |
7.87 |
7.50 |
5.30 |
5.98 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-3.01 |
-4.20 |
-1.80 |
-0.36 |
-2.62 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
5.75 |
7.11 |
7.16 |
6.22 |
7.11 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-2.57 |
-3.80 |
-1.72 |
-0.42 |
-3.11 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
0.32 |
0.71 |
0.33 |
0.44 |
0.44 |
1.37 |
1.40 |
2.06 |
2.59 |
2.44 |
1.33 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.06% |
2.09% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.31 |
1.58 |
1.16 |
1.19 |
1.18 |
1.39 |
1.35 |
1.25 |
1.22 |
1.26 |
1.22 |
| Quick Ratio |
|
0.33 |
0.63 |
0.19 |
0.21 |
0.25 |
0.44 |
0.45 |
0.39 |
0.34 |
0.23 |
0.24 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
3,406 |
1,807 |
1,163 |
586 |
3,872 |
956 |
-4,302 |
-552 |
-4,117 |
-5,019 |
399 |
| Operating Cash Flow to CapEx |
|
-16,283.33% |
16,000.00% |
-6,922.22% |
771.43% |
9,536.84% |
-9,333.33% |
5,836.36% |
19,494.44% |
-13,133.33% |
-7,207.69% |
11,322.22% |
| Free Cash Flow to Firm to Interest Expense |
|
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 to Interest Expense |
|
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 Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.13 |
0.09 |
0.06 |
0.06 |
0.07 |
0.13 |
0.09 |
0.09 |
0.10 |
0.14 |
0.13 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| 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 |
|
0.00 |
14.02 |
15.77 |
17.62 |
18.81 |
22.79 |
24.89 |
26.23 |
29.71 |
30.53 |
30.55 |
| Accounts Payable Turnover |
|
0.00 |
0.15 |
0.00 |
0.00 |
0.00 |
0.19 |
0.25 |
0.25 |
0.23 |
0.27 |
0.30 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| 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 |
2,414.94 |
0.00 |
0.00 |
0.00 |
1,875.43 |
1,455.65 |
1,465.82 |
1,584.18 |
1,376.75 |
1,218.12 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
-2,414.94 |
0.00 |
0.00 |
0.00 |
-1,875.43 |
-1,455.65 |
-1,465.82 |
-1,584.18 |
-1,376.75 |
-1,218.12 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
-3,457 |
-4,675 |
-4,965 |
-4,708 |
-7,181 |
-4,718 |
3,887 |
1,318 |
4,799 |
8,359 |
3,834 |
| Invested Capital Turnover |
|
-1.03 |
-0.49 |
-0.46 |
-0.50 |
-0.45 |
-0.63 |
2.08 |
4.19 |
1.71 |
0.81 |
1.19 |
| Increase / (Decrease) in Invested Capital |
|
-3,457 |
-1,780 |
-1,010 |
-400 |
-3,724 |
-43 |
4,637 |
935 |
4,674 |
5,614 |
-53 |
| Enterprise Value (EV) |
|
-1,091 |
-354 |
5,558 |
8,128 |
6,330 |
20,247 |
32,787 |
75,872 |
123,472 |
100,917 |
56,906 |
| Market Capitalization |
|
8,940 |
11,017 |
17,408 |
19,958 |
20,719 |
32,937 |
36,853 |
82,626 |
127,240 |
101,698 |
62,391 |
| Book Value per Share |
|
$7.21 |
$7.74 |
$7.87 |
$8.10 |
$8.15 |
$9.02 |
$8.98 |
$9.15 |
$9.64 |
$10.16 |
$10.35 |
| Tangible Book Value per Share |
|
$6.98 |
$7.49 |
$7.61 |
$7.85 |
$7.90 |
$8.77 |
$8.53 |
$8.50 |
$9.01 |
$9.55 |
$9.68 |
| Total Capital |
|
6,574 |
6,696 |
6,885 |
7,122 |
7,208 |
7,972 |
17,051 |
20,712 |
24,233 |
20,777 |
23,075 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
9,098 |
12,640 |
15,666 |
11,626 |
13,387 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
-10,031 |
-11,371 |
-11,850 |
-11,830 |
-14,389 |
-12,690 |
-4,066 |
-6,754 |
-3,768 |
-792 |
-5,854 |
| Capital Expenditures (CapEx) |
|
6.00 |
6.00 |
9.00 |
7.00 |
19 |
15 |
11 |
18 |
12 |
13 |
18 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-3,822 |
-5,053 |
-5,408 |
-5,262 |
-7,742 |
-5,691 |
2,718 |
-43 |
3,449 |
6,742 |
2,005 |
| Debt-free Net Working Capital (DFNWC) |
|
6,091 |
6,245 |
6,432 |
6,566 |
6,647 |
6,999 |
15,882 |
19,351 |
22,883 |
19,160 |
21,246 |
| Net Working Capital (NWC) |
|
6,091 |
6,245 |
6,432 |
6,566 |
6,647 |
6,999 |
6,784 |
6,711 |
7,217 |
7,534 |
7,859 |
| Net Nonoperating Expense (NNE) |
|
34 |
-3.10 |
-3.88 |
-1.97 |
-1.96 |
-3.28 |
-0.91 |
-2.62 |
0.88 |
-10 |
-4.00 |
| Net Nonoperating Obligations (NNO) |
|
-10,031 |
-11,371 |
-11,850 |
-11,830 |
-14,389 |
-12,690 |
-4,066 |
-6,754 |
-3,768 |
-792 |
-5,854 |
| Total Depreciation and Amortization (D&A) |
|
19 |
17 |
17 |
18 |
20 |
22 |
20 |
21 |
22 |
23 |
23 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-215.45% |
-270.94% |
-264.84% |
-235.12% |
-321.51% |
-192.85% |
83.37% |
-1.21% |
82.04% |
150.73% |
43.46% |
| Debt-free Net Working Capital to Revenue |
|
343.35% |
334.85% |
314.99% |
293.39% |
276.04% |
237.17% |
487.18% |
542.50% |
544.31% |
428.35% |
460.57% |
| Net Working Capital to Revenue |
|
343.35% |
334.85% |
314.99% |
293.39% |
276.04% |
237.17% |
208.10% |
188.14% |
171.67% |
168.43% |
170.37% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.09) |
$0.02 |
$0.18 |
$0.21 |
$0.17 |
$1.04 |
$0.38 |
$0.44 |
$0.63 |
$0.67 |
$0.39 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
895.11M |
890.86M |
875.32M |
881.08M |
884.11M |
881.11M |
884.58M |
882.15M |
889.26M |
888.50M |
899.15M |
| Adjusted Diluted Earnings per Share |
|
($0.09) |
$0.02 |
$0.18 |
$0.21 |
$0.17 |
$1.00 |
$0.37 |
$0.42 |
$0.61 |
$0.65 |
$0.38 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
895.11M |
890.86M |
895.78M |
904.49M |
905.54M |
906.17M |
909.24M |
909.13M |
917.94M |
918.78M |
915.04M |
| 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 |
|
864.78M |
874.55M |
878.84M |
884.68M |
883.98M |
885.46M |
882.47M |
888.68M |
899.19M |
900.31M |
900.51M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-51 |
18 |
153 |
186 |
148 |
389 |
335 |
383 |
557 |
595 |
346 |
| Normalized NOPAT Margin |
|
-10.94% |
3.86% |
24.78% |
27.28% |
23.24% |
38.38% |
36.15% |
38.76% |
43.71% |
46.37% |
32.43% |
| Pre Tax Income Margin |
|
-16.06% |
6.16% |
26.21% |
28.01% |
24.02% |
55.03% |
40.02% |
44.69% |
49.76% |
51.52% |
38.52% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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 |
0.00 |
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 |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
-82.50% |
-112.38% |
0.00% |
0.00% |
18.48% |
18.21% |
36.42% |
39.32% |
32.50% |
34.68% |
30.63% |