| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
312,360,778.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
312,360,778.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
-1.07 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
8.29% |
7.32% |
1.61% |
-3.45% |
-4.70% |
-6.59% |
-12.84% |
-7.14% |
-3.80% |
-0.59% |
10.54% |
| EBITDA Growth |
|
-12.79% |
-232.83% |
-578.38% |
-206.11% |
-357.83% |
172.85% |
10.55% |
35.97% |
118.15% |
66.93% |
45.70% |
| EBIT Growth |
|
-13.60% |
-265.69% |
-1,037.10% |
-236.71% |
-389.80% |
158.15% |
9.64% |
33.19% |
114.44% |
60.39% |
42.10% |
| NOPAT Growth |
|
-47.58% |
-150.98% |
-645.37% |
-248.73% |
-531.25% |
205.68% |
23.01% |
55.99% |
113.73% |
40.07% |
33.79% |
| Net Income Growth |
|
9.01% |
-400.00% |
-194.90% |
-722.30% |
-311.76% |
-37.64% |
-138.17% |
66.01% |
113.81% |
59.50% |
24.83% |
| EPS Growth |
|
-30.83% |
-825.00% |
-200.00% |
-740.91% |
-571.74% |
-170.69% |
-136.07% |
66.31% |
109.68% |
70.70% |
26.39% |
| Operating Cash Flow Growth |
|
-8.69% |
103.61% |
-34.16% |
9.86% |
5.05% |
-26.60% |
-32.16% |
-36.63% |
-6.60% |
-53.38% |
-92.03% |
| Free Cash Flow Firm Growth |
|
-175.82% |
-85.63% |
49.83% |
84.03% |
112.52% |
147.15% |
44.49% |
-45.92% |
-441.58% |
-131.00% |
-23.16% |
| Invested Capital Growth |
|
28.04% |
33.80% |
8.07% |
0.49% |
-8.80% |
-10.62% |
3.58% |
3.22% |
10.53% |
1.70% |
5.37% |
| Revenue Q/Q Growth |
|
10.92% |
-19.20% |
-4.76% |
13.13% |
9.48% |
-20.81% |
-11.13% |
20.52% |
13.41% |
-18.16% |
-1.18% |
| EBITDA Q/Q Growth |
|
54.45% |
-201.32% |
36.79% |
21.47% |
-275.30% |
128.63% |
-206.03% |
43.79% |
206.37% |
-159.51% |
-53.25% |
| EBIT Q/Q Growth |
|
61.56% |
-221.82% |
35.87% |
18.59% |
-242.49% |
124.44% |
-232.58% |
39.81% |
174.05% |
-195.30% |
-36.32% |
| NOPAT Q/Q Growth |
|
-12.25% |
-267.12% |
35.12% |
3.31% |
-154.43% |
140.95% |
-176.42% |
44.73% |
179.39% |
-250.45% |
-0.30% |
| Net Income Q/Q Growth |
|
352.52% |
-155.33% |
46.55% |
-365.05% |
-53.99% |
64.04% |
7.52% |
33.63% |
162.59% |
-205.43% |
-71.65% |
| EPS Q/Q Growth |
|
109.09% |
-163.04% |
-5.17% |
-362.30% |
-53.90% |
63.82% |
8.28% |
34.03% |
144.21% |
-209.52% |
-130.43% |
| Operating Cash Flow Q/Q Growth |
|
71.23% |
-33.73% |
-34.40% |
47.57% |
63.74% |
-53.69% |
-39.37% |
37.85% |
141.33% |
-76.89% |
-89.64% |
| Free Cash Flow Firm Q/Q Growth |
|
-10.94% |
-47.74% |
44.44% |
69.67% |
186.98% |
456.41% |
-137.81% |
20.27% |
-103.62% |
66.19% |
-124.35% |
| Invested Capital Q/Q Growth |
|
0.57% |
10.05% |
0.19% |
4.10% |
-8.73% |
7.85% |
1.09% |
3.74% |
-2.27% |
-0.77% |
4.74% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
44.54% |
-25.23% |
34.33% |
38.80% |
42.93% |
309.61% |
29.73% |
36.20% |
41.32% |
32.59% |
32.93% |
| EBITDA Margin |
|
22.46% |
-28.16% |
-25.53% |
-17.72% |
-60.75% |
21.96% |
-26.20% |
-12.22% |
11.46% |
-8.33% |
-12.92% |
| Operating Margin |
|
8.73% |
-29.03% |
-31.97% |
-27.33% |
-63.51% |
32.84% |
-28.24% |
-12.95% |
8.07% |
-16.67% |
-16.92% |
| EBIT Margin |
|
20.68% |
-31.18% |
-27.93% |
-20.10% |
-62.89% |
19.41% |
-28.96% |
-14.46% |
9.44% |
-11.00% |
-15.17% |
| Profit (Net Income) Margin |
|
23.27% |
-15.93% |
-8.94% |
-36.76% |
-51.71% |
-23.48% |
-24.43% |
-13.46% |
7.43% |
-9.57% |
-16.62% |
| Tax Burden Percent |
|
112.52% |
70.59% |
32.01% |
182.88% |
82.22% |
85.08% |
84.38% |
93.04% |
78.63% |
87.00% |
109.54% |
| Interest Burden Percent |
|
100.00% |
72.39% |
100.00% |
100.00% |
100.00% |
-142.17% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Effective Tax Rate |
|
-12.52% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
21.37% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
5.55% |
-10.80% |
-12.41% |
-9.75% |
-23.30% |
10.88% |
-9.68% |
-4.19% |
3.07% |
-5.45% |
-5.50% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
8.29% |
-10.15% |
-10.44% |
-12.36% |
-24.51% |
5.46% |
-10.19% |
-4.73% |
3.22% |
-5.22% |
-5.99% |
| Return on Net Nonoperating Assets (RNNOA) |
|
35.73% |
-52.25% |
-52.93% |
-81.88% |
-186.66% |
58.91% |
-133.11% |
-116.42% |
308.58% |
626.06% |
220.25% |
| Return on Equity (ROE) |
|
41.28% |
-63.04% |
-65.35% |
-91.63% |
-209.96% |
69.79% |
-142.80% |
-120.62% |
311.65% |
620.61% |
214.75% |
| Cash Return on Invested Capital (CROIC) |
|
-20.76% |
-29.24% |
-10.06% |
-6.40% |
-4.43% |
2.89% |
-11.80% |
-9.78% |
-9.71% |
-5.27% |
-8.07% |
| Operating Return on Assets (OROA) |
|
8.07% |
-12.41% |
-10.93% |
-7.31% |
-23.82% |
7.57% |
-10.97% |
-5.16% |
3.50% |
-4.24% |
-5.82% |
| Return on Assets (ROA) |
|
9.08% |
-6.34% |
-3.50% |
-13.36% |
-19.59% |
-9.16% |
-9.26% |
-4.80% |
2.75% |
-3.69% |
-6.37% |
| Return on Common Equity (ROCE) |
|
41.28% |
-63.04% |
-65.35% |
-91.63% |
-209.96% |
69.79% |
-142.80% |
-120.62% |
311.65% |
620.61% |
214.75% |
| Return on Equity Simple (ROE_SIMPLE) |
|
31.86% |
0.00% |
8.32% |
-39.33% |
-401.03% |
0.00% |
1,190.46% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
266 |
-444 |
-466 |
-450 |
-1,145 |
469 |
-358 |
-198 |
157 |
-237 |
-237 |
| NOPAT Margin |
|
9.82% |
-20.32% |
-22.38% |
-19.13% |
-44.46% |
22.99% |
-19.77% |
-9.07% |
6.35% |
-11.67% |
-11.84% |
| Net Nonoperating Expense Percent (NNEP) |
|
-2.74% |
-0.65% |
-1.97% |
2.61% |
1.20% |
5.42% |
0.51% |
0.54% |
-0.15% |
-0.23% |
0.50% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
-2.07% |
- |
- |
- |
2.45% |
-1.86% |
-0.99% |
0.78% |
-1.21% |
-1.16% |
| Cost of Revenue to Revenue |
|
55.46% |
125.23% |
65.67% |
61.20% |
57.07% |
-209.61% |
70.27% |
63.80% |
58.68% |
67.41% |
67.07% |
| SG&A Expenses to Revenue |
|
7.73% |
11.31% |
7.79% |
10.33% |
7.34% |
11.03% |
12.08% |
11.26% |
9.73% |
12.38% |
11.78% |
| 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 |
|
35.81% |
3.80% |
66.30% |
66.13% |
106.44% |
276.76% |
57.97% |
49.15% |
33.25% |
49.26% |
49.85% |
| Earnings before Interest and Taxes (EBIT) |
|
559 |
-681 |
-581 |
-473 |
-1,620 |
396 |
-525 |
-316 |
234 |
-223 |
-304 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
607 |
-615 |
-531 |
-417 |
-1,565 |
448 |
-475 |
-267 |
284 |
-169 |
-259 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.12 |
1.03 |
0.86 |
0.55 |
1.49 |
7.34 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| 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) |
|
0.41 |
0.34 |
0.26 |
0.12 |
0.11 |
0.12 |
0.14 |
0.25 |
0.25 |
0.19 |
0.17 |
| Price to Earnings (P/E) |
|
3.53 |
5.19 |
10.30 |
0.00 |
0.00 |
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% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
28.32% |
19.26% |
9.71% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.02 |
1.01 |
0.98 |
0.95 |
1.02 |
1.05 |
1.08 |
1.14 |
1.13 |
1.11 |
1.12 |
| Enterprise Value to Revenue (EV/Rev) |
|
2.04 |
2.17 |
1.83 |
1.87 |
1.86 |
2.10 |
2.24 |
2.50 |
2.46 |
2.40 |
2.47 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
15.06 |
40.92 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
17.88 |
70.97 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
29.94 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
398.56 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
8.58 |
8.20 |
7.54 |
7.49 |
7.19 |
8.55 |
9.36 |
11.31 |
11.34 |
12.56 |
15.39 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
34.37 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
4.72 |
5.92 |
5.60 |
8.87 |
24.90 |
124.35 |
-74.52 |
-40.79 |
-64.23 |
-43.52 |
-27.01 |
| Long-Term Debt to Equity |
|
4.72 |
5.92 |
5.60 |
8.87 |
24.90 |
124.35 |
-74.52 |
-40.79 |
-64.23 |
-43.52 |
-27.01 |
| Financial Leverage |
|
4.31 |
5.15 |
5.07 |
6.62 |
7.62 |
10.78 |
13.06 |
24.62 |
95.77 |
-119.94 |
-36.75 |
| Leverage Ratio |
|
7.68 |
8.21 |
8.60 |
10.69 |
11.92 |
14.30 |
18.18 |
33.20 |
126.29 |
-144.16 |
-43.26 |
| Compound Leverage Factor |
|
7.68 |
5.94 |
8.60 |
10.69 |
11.92 |
-20.33 |
18.18 |
33.20 |
126.29 |
-144.16 |
-43.26 |
| Debt to Total Capital |
|
82.53% |
85.55% |
84.85% |
89.87% |
96.14% |
99.20% |
101.36% |
102.51% |
101.58% |
102.35% |
103.85% |
| 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% |
0.00% |
| Long-Term Debt to Total Capital |
|
82.53% |
85.55% |
84.85% |
89.87% |
96.14% |
99.20% |
101.36% |
102.51% |
101.58% |
102.35% |
103.85% |
| 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% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
17.47% |
14.45% |
15.15% |
10.13% |
3.86% |
0.80% |
-1.36% |
-2.51% |
-1.58% |
-2.35% |
-3.85% |
| Debt to EBITDA |
|
12.85 |
36.90 |
-107.84 |
-18.17 |
-5.42 |
-9.21 |
-9.72 |
-11.06 |
-2,036.00 |
-31.86 |
-51.90 |
| Net Debt to EBITDA |
|
12.00 |
34.47 |
-101.36 |
-17.13 |
-5.13 |
-8.66 |
-9.21 |
-10.45 |
-1,881.10 |
-30.00 |
-48.92 |
| Long-Term Debt to EBITDA |
|
12.85 |
36.90 |
-107.84 |
-18.17 |
-5.42 |
-9.21 |
-9.72 |
-11.06 |
-2,036.00 |
-31.86 |
-51.90 |
| Debt to NOPAT |
|
25.54 |
-314.75 |
-40.38 |
-16.07 |
-7.09 |
-11.95 |
-13.15 |
-16.68 |
387.81 |
-30.59 |
-39.90 |
| Net Debt to NOPAT |
|
23.85 |
-294.01 |
-37.96 |
-15.15 |
-6.71 |
-11.24 |
-12.46 |
-15.76 |
358.30 |
-28.80 |
-37.61 |
| Long-Term Debt to NOPAT |
|
25.54 |
-314.75 |
-40.38 |
-16.07 |
-7.09 |
-11.95 |
-13.15 |
-16.68 |
387.81 |
-30.59 |
-39.90 |
| Altman Z-Score |
|
0.65 |
0.47 |
0.43 |
0.35 |
0.14 |
0.41 |
0.22 |
0.22 |
0.34 |
0.23 |
0.22 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.96 |
1.82 |
1.44 |
1.57 |
1.76 |
1.64 |
1.45 |
1.26 |
1.60 |
1.38 |
1.55 |
| Quick Ratio |
|
1.19 |
1.14 |
0.83 |
0.95 |
1.02 |
0.91 |
0.83 |
0.69 |
1.04 |
0.75 |
0.75 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-3,752 |
-5,544 |
-1,781 |
-540 |
470 |
2,614 |
-988 |
-788 |
-1,605 |
-543 |
-1,217 |
| Operating Cash Flow to CapEx |
|
222.19% |
0.00% |
52.78% |
26.30% |
183.57% |
0.00% |
34.96% |
40.90% |
528.48% |
70.96% |
1.82% |
| 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 |
|
0.39 |
0.40 |
0.39 |
0.36 |
0.38 |
0.39 |
0.38 |
0.36 |
0.37 |
0.39 |
0.38 |
| Accounts Receivable Turnover |
|
7.50 |
8.66 |
8.37 |
7.28 |
6.69 |
7.55 |
7.18 |
7.13 |
6.68 |
7.35 |
7.39 |
| 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 |
|
0.67 |
0.69 |
0.66 |
0.60 |
0.64 |
0.68 |
0.66 |
0.60 |
0.66 |
0.69 |
0.69 |
| Accounts Payable Turnover |
|
7.19 |
8.03 |
6.04 |
7.30 |
9.92 |
0.00 |
0.00 |
0.00 |
0.00 |
7.31 |
5.54 |
| Days Sales Outstanding (DSO) |
|
48.68 |
42.16 |
43.61 |
50.11 |
54.53 |
48.32 |
50.81 |
51.21 |
54.65 |
49.68 |
49.37 |
| 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) |
|
50.77 |
45.43 |
60.42 |
50.03 |
36.81 |
0.00 |
0.00 |
0.00 |
0.00 |
49.91 |
65.89 |
| Cash Conversion Cycle (CCC) |
|
-2.09 |
-3.27 |
-16.81 |
0.08 |
17.73 |
48.32 |
50.81 |
51.21 |
54.65 |
-0.22 |
-16.52 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
18,347 |
20,190 |
17,611 |
18,333 |
16,732 |
18,045 |
18,241 |
18,923 |
18,494 |
18,351 |
19,221 |
| Invested Capital Turnover |
|
0.56 |
0.53 |
0.55 |
0.51 |
0.52 |
0.47 |
0.49 |
0.46 |
0.48 |
0.47 |
0.46 |
| Increase / (Decrease) in Invested Capital |
|
4,018 |
5,100 |
1,315 |
90 |
-1,615 |
-2,145 |
630 |
590 |
1,762 |
306 |
980 |
| Enterprise Value (EV) |
|
18,770 |
20,296 |
17,209 |
17,455 |
17,062 |
19,014 |
19,712 |
21,540 |
20,924 |
20,412 |
21,447 |
| Market Capitalization |
|
3,813 |
3,198 |
2,410 |
1,080 |
1,011 |
1,122 |
1,209 |
2,113 |
2,113 |
1,602 |
1,440 |
| Book Value per Share |
|
$10.89 |
$10.05 |
$9.22 |
$6.40 |
$2.22 |
$0.50 |
($0.85) |
($1.63) |
($1.02) |
($1.47) |
($2.52) |
| Tangible Book Value per Share |
|
($1.72) |
($2.65) |
($3.59) |
($6.36) |
($10.49) |
($12.20) |
($13.55) |
($14.23) |
($13.57) |
($14.00) |
($15.03) |
| Total Capital |
|
19,403 |
21,396 |
18,556 |
19,327 |
17,637 |
19,178 |
19,262 |
20,052 |
20,043 |
19,518 |
20,440 |
| Total Debt |
|
16,013 |
18,304 |
15,744 |
17,369 |
16,956 |
19,025 |
19,524 |
20,556 |
20,360 |
19,977 |
21,226 |
| Total Long-Term Debt |
|
16,013 |
18,304 |
15,744 |
17,369 |
16,956 |
19,025 |
19,524 |
20,556 |
20,360 |
19,977 |
21,226 |
| Net Debt |
|
14,957 |
17,098 |
14,799 |
16,375 |
16,051 |
17,892 |
18,503 |
19,427 |
18,811 |
18,810 |
20,007 |
| Capital Expenditures (CapEx) |
|
383 |
-84 |
701 |
2,076 |
487 |
-336 |
718 |
846 |
158 |
272 |
1,098 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
556 |
199 |
-53 |
95 |
467 |
125 |
-8.00 |
-513 |
-224 |
-329 |
31 |
| Debt-free Net Working Capital (DFNWC) |
|
1,612 |
1,405 |
892 |
1,089 |
1,372 |
1,258 |
1,013 |
616 |
1,325 |
838 |
1,250 |
| Net Working Capital (NWC) |
|
1,612 |
1,405 |
892 |
1,089 |
1,372 |
1,258 |
1,013 |
616 |
1,325 |
838 |
1,250 |
| Net Nonoperating Expense (NNE) |
|
-363 |
-96 |
-280 |
415 |
187 |
948 |
85 |
96 |
-27 |
-43 |
96 |
| Net Nonoperating Obligations (NNO) |
|
14,957 |
17,098 |
14,799 |
16,375 |
16,051 |
17,892 |
18,503 |
19,427 |
18,811 |
18,810 |
20,007 |
| Total Depreciation and Amortization (D&A) |
|
48 |
66 |
50 |
56 |
55 |
52 |
50 |
49 |
50 |
54 |
45 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
6.03% |
2.12% |
-0.56% |
1.02% |
5.08% |
1.38% |
-0.09% |
-5.96% |
-2.63% |
-3.87% |
0.36% |
| Debt-free Net Working Capital to Revenue |
|
17.48% |
14.99% |
9.49% |
11.68% |
14.92% |
13.90% |
11.54% |
7.15% |
15.56% |
9.85% |
14.38% |
| Net Working Capital to Revenue |
|
17.48% |
14.99% |
9.49% |
11.68% |
14.92% |
13.90% |
11.54% |
7.15% |
15.56% |
9.85% |
14.38% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$2.02 |
($1.10) |
($0.61) |
($2.82) |
($4.34) |
($1.57) |
($1.44) |
($0.95) |
$0.59 |
($0.61) |
($1.06) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
311M |
313M |
305M |
306M |
307M |
306M |
307M |
309M |
311M |
310M |
314M |
| Adjusted Diluted Earnings per Share |
|
$0.92 |
($0.58) |
($0.61) |
($2.82) |
($4.34) |
($1.57) |
($1.44) |
($0.95) |
$0.42 |
($0.46) |
($1.06) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
327M |
326M |
305M |
306M |
307M |
306M |
307M |
309M |
364M |
322M |
314M |
| 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 |
|
307.81M |
305.30M |
305.81M |
306.51M |
306.69M |
306.83M |
309.31M |
310.79M |
311.59M |
312.36M |
315.76M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
165 |
-444 |
-466 |
-450 |
-210 |
469 |
-358 |
-198 |
160 |
-237 |
-237 |
| Normalized NOPAT Margin |
|
6.11% |
-20.32% |
-22.38% |
-19.13% |
-8.15% |
22.99% |
-19.77% |
-9.07% |
6.47% |
-11.67% |
-11.84% |
| Pre Tax Income Margin |
|
20.68% |
-22.57% |
-27.93% |
-20.10% |
-62.89% |
-27.60% |
-28.96% |
-14.46% |
9.44% |
-11.00% |
-15.17% |
| 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 |
|
53.80% |
51.14% |
84.19% |
-12.08% |
-1.57% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |