| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
848,100,000.00 |
874,300,000.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
848,100,000.00 |
874,300,000.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.47 |
0.04 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-7.72% |
0.56% |
-12.17% |
-5.07% |
6.87% |
27.40% |
63.26% |
57.60% |
36.83% |
- |
27.57% |
| EBITDA Growth |
|
-56.85% |
-20.89% |
11.57% |
77.68% |
-284.71% |
71.70% |
215.38% |
141.31% |
813.79% |
- |
-23.18% |
| EBIT Growth |
|
-234.22% |
-242.92% |
16.50% |
51.19% |
-380.38% |
806.31% |
277.58% |
392.02% |
422.28% |
- |
-48.56% |
| NOPAT Growth |
|
-575.25% |
-242.92% |
16.50% |
51.19% |
-380.38% |
1,111.03% |
309.15% |
444.07% |
162.42% |
- |
-36.96% |
| Net Income Growth |
|
-1,335.34% |
-2,450.00% |
-27.65% |
6.84% |
-311.63% |
150.98% |
182.51% |
200.78% |
381.13% |
- |
-80.61% |
| EPS Growth |
|
-1,050.00% |
-2,150.00% |
-25.00% |
8.33% |
-310.53% |
151.11% |
180.00% |
200.00% |
382.05% |
- |
-80.00% |
| Operating Cash Flow Growth |
|
22.38% |
55.51% |
55.71% |
172.36% |
6.62% |
-5.96% |
2.59% |
50.65% |
8.58% |
- |
91.89% |
| Free Cash Flow Firm Growth |
|
39.97% |
164.26% |
358.52% |
508.80% |
190.70% |
51.47% |
53.73% |
11.00% |
-31.60% |
- |
-261.86% |
| Invested Capital Growth |
|
-3.38% |
-6.10% |
-7.11% |
-8.35% |
-11.20% |
-8.33% |
-9.60% |
-8.29% |
-4.75% |
- |
20.30% |
| Revenue Q/Q Growth |
|
5.79% |
0.56% |
-18.62% |
9.65% |
19.11% |
19.87% |
4.29% |
5.85% |
3.41% |
- |
8.97% |
| EBITDA Q/Q Growth |
|
38.14% |
67.08% |
-45.13% |
35.85% |
-243.60% |
255.30% |
5.95% |
3.18% |
321.01% |
- |
-39.06% |
| EBIT Q/Q Growth |
|
28.88% |
77.24% |
-357.36% |
34.08% |
-600.00% |
133.47% |
12.50% |
7.94% |
693.63% |
- |
-68.52% |
| NOPAT Q/Q Growth |
|
28.88% |
77.24% |
-357.36% |
34.08% |
-600.00% |
147.90% |
-5.39% |
8.45% |
26.99% |
- |
-66.51% |
| Net Income Q/Q Growth |
|
20.82% |
-139.01% |
45.10% |
10.34% |
-249.87% |
129.60% |
-11.14% |
9.50% |
876.03% |
- |
-91.29% |
| EPS Q/Q Growth |
|
20.83% |
-136.84% |
44.44% |
12.00% |
-254.55% |
129.49% |
-13.04% |
10.00% |
900.00% |
- |
-91.11% |
| Operating Cash Flow Q/Q Growth |
|
347.11% |
8.67% |
-40.63% |
-5.58% |
75.03% |
-4.16% |
-35.23% |
38.66% |
26.15% |
- |
70.94% |
| Free Cash Flow Firm Q/Q Growth |
|
119.72% |
108.40% |
9.24% |
21.71% |
4.92% |
8.59% |
10.86% |
-12.13% |
-35.35% |
- |
-479.74% |
| Invested Capital Q/Q Growth |
|
-2.23% |
-3.46% |
-1.49% |
-1.43% |
-5.26% |
-0.34% |
-2.85% |
-0.01% |
-1.61% |
- |
19.78% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
38.86% |
46.55% |
45.46% |
46.16% |
23.05% |
50.48% |
50.25% |
50.38% |
51.57% |
- |
52.15% |
| EBITDA Margin |
|
13.79% |
22.91% |
15.95% |
19.77% |
-23.83% |
30.87% |
31.37% |
30.58% |
124.49% |
- |
18.89% |
| Operating Margin |
|
-10.31% |
-2.33% |
-13.12% |
-7.89% |
-46.36% |
12.94% |
14.28% |
14.46% |
17.25% |
- |
14.04% |
| EBIT Margin |
|
-10.31% |
-2.33% |
-13.12% |
-7.89% |
-46.36% |
12.94% |
13.96% |
14.24% |
109.26% |
- |
5.63% |
| Profit (Net Income) Margin |
|
-11.58% |
-27.53% |
-18.57% |
-15.19% |
-44.61% |
11.02% |
9.39% |
9.71% |
91.65% |
- |
1.43% |
| Tax Burden Percent |
|
87.63% |
449.83% |
109.00% |
132.22% |
90.11% |
100.20% |
82.40% |
83.35% |
85.82% |
- |
41.42% |
| Interest Burden Percent |
|
128.16% |
262.16% |
129.88% |
145.62% |
106.79% |
84.95% |
81.59% |
81.83% |
97.74% |
- |
61.21% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-0.20% |
17.60% |
16.65% |
14.18% |
- |
58.58% |
| Return on Invested Capital (ROIC) |
|
-2.09% |
-0.48% |
-2.66% |
-1.59% |
-9.89% |
4.32% |
4.52% |
5.19% |
7.12% |
- |
2.86% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-3.80% |
-11.35% |
-5.80% |
-5.08% |
-15.40% |
3.20% |
3.03% |
3.62% |
71.13% |
- |
-2.61% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-0.89% |
-2.53% |
-1.34% |
-1.21% |
-3.60% |
0.72% |
0.66% |
0.78% |
12.92% |
- |
-0.32% |
| Return on Equity (ROE) |
|
-2.98% |
-3.02% |
-4.00% |
-2.80% |
-13.49% |
5.04% |
5.18% |
5.97% |
20.04% |
- |
2.54% |
| Cash Return on Invested Capital (CROIC) |
|
1.55% |
4.16% |
5.34% |
7.07% |
7.94% |
5.78% |
8.85% |
9.04% |
11.02% |
- |
-11.61% |
| Operating Return on Assets (OROA) |
|
-2.56% |
-0.59% |
-3.28% |
-1.98% |
-12.03% |
3.60% |
4.48% |
5.04% |
41.24% |
- |
2.09% |
| Return on Assets (ROA) |
|
-2.88% |
-6.93% |
-4.64% |
-3.81% |
-11.58% |
3.07% |
3.01% |
3.44% |
34.59% |
- |
0.53% |
| Return on Common Equity (ROCE) |
|
-2.98% |
-3.02% |
-4.00% |
-2.80% |
-13.49% |
5.04% |
5.18% |
5.97% |
20.04% |
- |
2.54% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-3.65% |
0.00% |
-6.77% |
-6.80% |
-11.05% |
0.00% |
-3.69% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-102 |
-23 |
-107 |
-70 |
-492 |
236 |
223 |
242 |
307 |
420 |
141 |
| NOPAT Margin |
|
-7.22% |
-1.63% |
-9.18% |
-5.52% |
-32.45% |
12.97% |
11.76% |
12.05% |
14.80% |
- |
5.81% |
| Net Nonoperating Expense Percent (NNEP) |
|
1.71% |
10.87% |
3.14% |
3.49% |
5.51% |
1.12% |
1.49% |
1.58% |
-64.01% |
- |
5.47% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
-0.12% |
- |
- |
- |
1.35% |
1.27% |
1.35% |
1.66% |
2.24% |
0.61% |
| Cost of Revenue to Revenue |
|
61.14% |
53.45% |
54.54% |
53.84% |
76.95% |
49.52% |
49.75% |
49.62% |
48.43% |
- |
47.85% |
| SG&A Expenses to Revenue |
|
15.01% |
14.86% |
17.22% |
15.50% |
13.54% |
10.77% |
9.83% |
9.61% |
9.15% |
- |
10.69% |
| R&D to Revenue |
|
33.91% |
32.22% |
41.01% |
38.24% |
32.23% |
27.46% |
26.79% |
25.87% |
24.70% |
- |
26.98% |
| Operating Expenses to Revenue |
|
49.17% |
48.89% |
58.58% |
54.05% |
69.40% |
37.54% |
35.97% |
35.92% |
34.32% |
- |
38.11% |
| Earnings before Interest and Taxes (EBIT) |
|
-146 |
-33 |
-152 |
-100 |
-703 |
235 |
265 |
286 |
2,267 |
432 |
136 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
196 |
327 |
185 |
252 |
-361 |
561 |
595 |
613 |
2,583 |
749 |
457 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
2.67 |
3.92 |
4.09 |
3.61 |
5.49 |
7.27 |
4.06 |
4.78 |
5.75 |
- |
7.92 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
421.48 |
79.53 |
- |
81.44 |
| Price to Revenue (P/Rev) |
|
7.39 |
10.57 |
11.09 |
9.72 |
13.66 |
16.93 |
8.30 |
8.87 |
10.37 |
- |
16.54 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
32.66 |
- |
57.08 |
| Dividend Yield |
|
0.51% |
0.36% |
0.35% |
0.41% |
0.28% |
0.21% |
0.39% |
0.32% |
0.26% |
- |
0.15% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
3.06% |
- |
1.75% |
| Enterprise Value to Invested Capital (EV/IC) |
|
2.36 |
3.40 |
3.52 |
3.12 |
4.62 |
6.09 |
3.57 |
4.20 |
5.22 |
- |
7.52 |
| Enterprise Value to Revenue (EV/Rev) |
|
8.02 |
11.15 |
11.70 |
10.34 |
14.26 |
17.47 |
8.82 |
9.32 |
10.59 |
- |
16.67 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
49.66 |
74.00 |
72.77 |
56.30 |
185.60 |
158.30 |
54.50 |
47.55 |
33.66 |
- |
33.02 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
724.31 |
71.57 |
- |
46.57 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1,034.73 |
82.87 |
- |
120.44 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
37.51 |
44.82 |
42.10 |
32.49 |
44.73 |
59.94 |
33.93 |
36.55 |
43.67 |
- |
70.67 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
149.09 |
79.31 |
63.54 |
42.18 |
54.68 |
100.79 |
38.28 |
44.42 |
46.25 |
- |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.27 |
0.28 |
0.29 |
0.29 |
0.31 |
0.30 |
0.32 |
0.33 |
0.32 |
- |
0.27 |
| Long-Term Debt to Equity |
|
0.27 |
0.27 |
0.28 |
0.28 |
0.30 |
0.29 |
0.22 |
0.30 |
0.28 |
- |
0.27 |
| Financial Leverage |
|
0.24 |
0.22 |
0.23 |
0.24 |
0.23 |
0.22 |
0.22 |
0.22 |
0.18 |
- |
0.12 |
| Leverage Ratio |
|
1.44 |
1.44 |
1.43 |
1.42 |
1.45 |
1.47 |
1.46 |
1.48 |
1.51 |
- |
1.49 |
| Compound Leverage Factor |
|
1.84 |
3.76 |
1.85 |
2.07 |
1.55 |
1.25 |
1.19 |
1.21 |
1.47 |
- |
0.91 |
| Debt to Total Capital |
|
21.56% |
21.93% |
22.26% |
22.51% |
23.44% |
23.23% |
24.12% |
24.97% |
24.12% |
- |
21.41% |
| Short-Term Debt to Total Capital |
|
0.50% |
0.56% |
0.64% |
0.71% |
0.74% |
0.74% |
7.15% |
2.79% |
2.70% |
- |
0.00% |
| Long-Term Debt to Total Capital |
|
21.06% |
21.36% |
21.63% |
21.80% |
22.70% |
22.49% |
16.97% |
22.18% |
21.43% |
- |
21.41% |
| 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 |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Common Equity to Total Capital |
|
78.44% |
78.07% |
77.74% |
77.49% |
76.56% |
76.77% |
75.88% |
75.03% |
75.88% |
- |
78.59% |
| Debt to EBITDA |
|
4.71 |
5.02 |
4.82 |
4.25 |
9.92 |
6.38 |
4.02 |
3.15 |
1.82 |
- |
1.13 |
| Net Debt to EBITDA |
|
3.90 |
3.87 |
3.84 |
3.42 |
7.81 |
4.89 |
3.18 |
2.29 |
0.72 |
- |
0.25 |
| Long-Term Debt to EBITDA |
|
4.61 |
4.89 |
4.68 |
4.12 |
9.60 |
6.18 |
2.83 |
2.80 |
1.62 |
- |
1.13 |
| Debt to NOPAT |
|
-11.70 |
-10.48 |
-11.02 |
-13.63 |
-5.92 |
-8.06 |
-20.33 |
68.55 |
4.49 |
- |
4.11 |
| Net Debt to NOPAT |
|
-9.67 |
-8.09 |
-8.76 |
-10.96 |
-4.66 |
-6.18 |
-16.08 |
49.76 |
1.76 |
- |
0.93 |
| Long-Term Debt to NOPAT |
|
-11.43 |
-10.21 |
-10.70 |
-13.21 |
-5.73 |
-7.80 |
-14.30 |
60.89 |
3.98 |
- |
4.11 |
| Altman Z-Score |
|
4.08 |
5.78 |
6.20 |
5.33 |
7.08 |
8.96 |
5.18 |
5.84 |
7.37 |
- |
10.55 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.58 |
1.69 |
1.80 |
1.79 |
1.60 |
1.54 |
1.30 |
1.88 |
2.01 |
- |
3.28 |
| Quick Ratio |
|
1.03 |
1.14 |
1.18 |
1.21 |
1.06 |
0.98 |
0.69 |
1.12 |
1.56 |
- |
2.51 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
551 |
1,148 |
1,255 |
1,527 |
1,602 |
1,740 |
1,929 |
1,695 |
1,096 |
822 |
-3,122 |
| Operating Cash Flow to CapEx |
|
924.63% |
769.86% |
354.64% |
635.68% |
715.07% |
735.34% |
358.34% |
1,001.30% |
793.32% |
- |
410.28% |
| Free Cash Flow to Firm to Interest Expense |
|
10.48 |
21.83 |
25.71 |
31.55 |
33.94 |
38.66 |
39.60 |
32.66 |
21.40 |
- |
-59.12 |
| Operating Cash Flow to Interest Expense |
|
9.56 |
10.39 |
6.65 |
6.33 |
11.36 |
11.42 |
6.84 |
8.89 |
11.37 |
- |
12.10 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
8.53 |
9.04 |
4.77 |
5.33 |
9.77 |
9.87 |
4.93 |
8.01 |
9.94 |
- |
9.15 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.25 |
0.25 |
0.25 |
0.25 |
0.26 |
0.28 |
0.32 |
0.35 |
0.38 |
- |
0.37 |
| Accounts Receivable Turnover |
|
4.22 |
4.76 |
5.68 |
4.65 |
4.86 |
5.36 |
6.42 |
5.76 |
6.13 |
- |
5.78 |
| Inventory Turnover |
|
3.37 |
3.33 |
3.33 |
3.22 |
3.61 |
3.57 |
3.89 |
4.28 |
4.10 |
- |
3.42 |
| Fixed Asset Turnover |
|
8.99 |
8.26 |
7.67 |
7.16 |
7.25 |
7.46 |
8.48 |
9.18 |
9.52 |
- |
9.98 |
| Accounts Payable Turnover |
|
7.14 |
7.33 |
8.69 |
6.81 |
6.79 |
6.55 |
8.36 |
7.53 |
6.56 |
- |
6.65 |
| Days Sales Outstanding (DSO) |
|
86.45 |
76.67 |
64.26 |
78.45 |
75.10 |
68.03 |
56.87 |
63.36 |
59.58 |
- |
63.14 |
| Days Inventory Outstanding (DIO) |
|
108.41 |
109.74 |
109.66 |
113.50 |
101.21 |
102.12 |
93.74 |
85.18 |
88.99 |
- |
106.72 |
| Days Payable Outstanding (DPO) |
|
51.11 |
49.80 |
41.99 |
53.62 |
53.79 |
55.72 |
43.64 |
48.49 |
55.65 |
- |
54.92 |
| Cash Conversion Cycle (CCC) |
|
143.75 |
136.61 |
131.94 |
138.34 |
122.52 |
114.43 |
106.96 |
100.06 |
92.92 |
- |
114.93 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
18,694 |
18,047 |
17,777 |
17,522 |
16,600 |
16,543 |
16,071 |
16,069 |
15,811 |
16,140 |
19,334 |
| Invested Capital Turnover |
|
0.29 |
0.30 |
0.29 |
0.29 |
0.30 |
0.33 |
0.38 |
0.43 |
0.48 |
- |
0.49 |
| Increase / (Decrease) in Invested Capital |
|
-654 |
-1,172 |
-1,361 |
-1,597 |
-2,094 |
-1,504 |
-1,706 |
-1,453 |
-789 |
-402 |
3,262 |
| Enterprise Value (EV) |
|
44,091 |
61,419 |
62,579 |
54,604 |
76,655 |
100,773 |
57,331 |
67,434 |
82,568 |
- |
145,333 |
| Market Capitalization |
|
40,631 |
58,204 |
59,280 |
51,287 |
73,428 |
97,658 |
53,984 |
64,191 |
80,813 |
- |
144,216 |
| Book Value per Share |
|
$17.66 |
$17.16 |
$16.72 |
$16.41 |
$15.44 |
$15.52 |
$15.37 |
$15.57 |
$16.31 |
$16.87 |
$20.83 |
| Tangible Book Value per Share |
|
($0.75) |
($0.88) |
($0.98) |
($0.98) |
($1.35) |
($1.01) |
($0.23) |
$0.18 |
$1.18 |
$1.76 |
$2.03 |
| Total Capital |
|
19,419 |
18,997 |
18,625 |
18,331 |
17,468 |
17,491 |
17,545 |
17,889 |
18,526 |
18,779 |
23,177 |
| Total Debt |
|
4,186 |
4,166 |
4,146 |
4,126 |
4,095 |
4,064 |
4,233 |
4,467 |
4,469 |
4,471 |
4,961 |
| Total Long-Term Debt |
|
4,090 |
4,059 |
4,028 |
3,997 |
3,966 |
3,934 |
2,977 |
3,968 |
3,969 |
3,971 |
4,961 |
| Net Debt |
|
3,460 |
3,215 |
3,298 |
3,317 |
3,227 |
3,116 |
3,347 |
3,243 |
1,754 |
1,832 |
1,118 |
| Capital Expenditures (CapEx) |
|
54 |
71 |
92 |
48 |
75 |
70 |
93 |
46 |
73 |
114 |
156 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
464 |
405 |
451 |
538 |
315 |
275 |
1,266 |
1,389 |
561 |
1,101 |
1,344 |
| Debt-free Net Working Capital (DFNWC) |
|
1,190 |
1,356 |
1,298 |
1,347 |
1,183 |
1,223 |
2,151 |
2,613 |
3,275 |
3,740 |
5,187 |
| Net Working Capital (NWC) |
|
1,094 |
1,249 |
1,180 |
1,217 |
1,053 |
1,094 |
896 |
2,114 |
2,776 |
3,240 |
5,187 |
| Net Nonoperating Expense (NNE) |
|
62 |
369 |
109 |
123 |
184 |
35 |
45 |
47 |
-1,594 |
24 |
106 |
| Net Nonoperating Obligations (NNO) |
|
3,460 |
3,215 |
3,298 |
3,317 |
3,227 |
3,116 |
2,759 |
2,647 |
1,754 |
1,832 |
1,118 |
| Total Depreciation and Amortization (D&A) |
|
342 |
360 |
338 |
352 |
342 |
326 |
330 |
328 |
316 |
317 |
321 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
8.44% |
7.35% |
8.43% |
10.19% |
5.85% |
4.76% |
19.46% |
19.19% |
7.20% |
- |
15.41% |
| Debt-free Net Working Capital to Revenue |
|
21.64% |
24.62% |
24.28% |
25.51% |
22.00% |
21.21% |
33.09% |
36.12% |
42.03% |
- |
59.51% |
| Net Working Capital to Revenue |
|
19.88% |
22.67% |
22.07% |
23.06% |
19.59% |
18.96% |
13.78% |
29.21% |
35.62% |
- |
59.51% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.19) |
($0.45) |
($0.25) |
($0.22) |
($0.78) |
$0.23 |
$0.21 |
$0.23 |
$2.22 |
$0.44 |
$0.04 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
862.60M |
861.30M |
865M |
865.70M |
865.70M |
865.50M |
864.80M |
862.60M |
855.80M |
861M |
882M |
| Adjusted Diluted Earnings per Share |
|
($0.19) |
($0.45) |
($0.25) |
($0.22) |
($0.78) |
$0.23 |
$0.20 |
$0.22 |
$2.20 |
$0.45 |
$0.04 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
862.60M |
861.30M |
865M |
865.70M |
865.70M |
865.50M |
875.60M |
870.40M |
863.70M |
869.70M |
893.30M |
| 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 |
|
864.50M |
866M |
865.60M |
866.20M |
865.30M |
866.10M |
862.20M |
862.10M |
848.10M |
874.30M |
874.80M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-100 |
-5.25 |
-104 |
-67 |
-241 |
156 |
213 |
249 |
315 |
290 |
245 |
| Normalized NOPAT Margin |
|
-7.05% |
-0.37% |
-8.94% |
-5.30% |
-15.91% |
8.58% |
11.23% |
12.42% |
15.20% |
- |
10.14% |
| Pre Tax Income Margin |
|
-13.22% |
-6.12% |
-17.04% |
-11.49% |
-49.50% |
10.99% |
11.39% |
11.65% |
106.79% |
- |
3.45% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-2.78 |
-0.63 |
-3.12 |
-2.07 |
-14.89 |
5.23 |
5.43 |
5.50 |
44.27 |
- |
2.58 |
| NOPAT to Interest Expense |
|
-1.95 |
-0.44 |
-2.18 |
-1.45 |
-10.42 |
5.24 |
4.58 |
4.66 |
6.00 |
- |
2.66 |
| EBIT Less CapEx to Interest Expense |
|
-3.82 |
-1.98 |
-5.00 |
-3.07 |
-16.48 |
3.67 |
3.53 |
4.61 |
42.84 |
- |
-0.37 |
| NOPAT Less CapEx to Interest Expense |
|
-2.98 |
-1.79 |
-4.06 |
-2.45 |
-12.01 |
3.68 |
2.67 |
3.77 |
4.56 |
- |
-0.29 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
-37.08% |
-22.16% |
-21.14% |
-21.47% |
-14.04% |
-23.45% |
-42.22% |
-200.48% |
8.33% |
- |
8.20% |
| Augmented Payout Ratio |
|
-46.07% |
-38.23% |
-51.75% |
-70.65% |
-56.33% |
-105.37% |
-228.38% |
-1,109.57% |
90.78% |
- |
83.40% |