| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
547,446,760.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
547,446,760.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
1.05 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
3.16% |
-1.85% |
121.75% |
-44.18% |
-10.58% |
3.89% |
10.97% |
-4.87% |
2.09% |
2.42% |
6.82% |
| EBITDA Growth |
|
-34.51% |
-85.32% |
340.00% |
175.00% |
-174.20% |
254.46% |
29.17% |
-21.15% |
7.87% |
32.89% |
8.32% |
| EBIT Growth |
|
-75.34% |
-432.41% |
78.83% |
665.79% |
-437.67% |
139.12% |
62.68% |
-39.72% |
14.36% |
53.53% |
9.63% |
| NOPAT Growth |
|
-51.58% |
-395.93% |
1,976.92% |
-96.06% |
-499.97% |
135.92% |
122.15% |
-61.40% |
37.26% |
33.67% |
26.35% |
| Net Income Growth |
|
420.51% |
-357.20% |
-124.57% |
115.79% |
-777.63% |
125.18% |
95.37% |
-75.39% |
89.30% |
278.53% |
-44.55% |
| EPS Growth |
|
215.38% |
-523.33% |
-104.72% |
110.00% |
-930.77% |
125.93% |
87.50% |
-75.24% |
76.92% |
350.00% |
-50.24% |
| Operating Cash Flow Growth |
|
5.66% |
-43.74% |
53.24% |
22.59% |
-15.95% |
58.59% |
9.46% |
-19.35% |
0.55% |
3.28% |
8.55% |
| Free Cash Flow Firm Growth |
|
68.27% |
-112.32% |
18,837.50% |
-87.38% |
89.00% |
-172.16% |
68.11% |
364.24% |
-1.88% |
-81.24% |
23.97% |
| Invested Capital Growth |
|
-0.67% |
-4.19% |
34.90% |
-2.35% |
-19.95% |
13.25% |
11.61% |
-2.52% |
-1.26% |
1.89% |
2.47% |
| Revenue Q/Q Growth |
|
14.42% |
-0.86% |
101.97% |
-47.87% |
-5.69% |
6.47% |
1.78% |
-2.38% |
1.45% |
-17.79% |
2.59% |
| EBITDA Q/Q Growth |
|
33.55% |
-87.31% |
103.08% |
30.11% |
-76.03% |
37.44% |
3.27% |
5.83% |
4.10% |
-17.07% |
10.95% |
| EBIT Q/Q Growth |
|
417.65% |
-259.56% |
62.38% |
155.95% |
-31.05% |
132.79% |
5.00% |
15.56% |
6.70% |
0.21% |
15.95% |
| NOPAT Q/Q Growth |
|
157.19% |
-541.07% |
4,333.79% |
102.85% |
-29.29% |
15,559.20% |
31.88% |
-48.93% |
18.54% |
-1.50% |
21.89% |
| Net Income Q/Q Growth |
|
212.61% |
-484.55% |
4.56% |
368.24% |
-30.27% |
12,866.67% |
22.98% |
-45.95% |
41.04% |
111.02% |
-42.36% |
| EPS Q/Q Growth |
|
160.00% |
-225.64% |
3.35% |
189.66% |
-36.71% |
722.22% |
23.53% |
-43.48% |
31.43% |
140.70% |
-48.50% |
| Operating Cash Flow Q/Q Growth |
|
66.29% |
-13.94% |
2.30% |
-2.62% |
7.00% |
-10.23% |
12.18% |
9.86% |
-13.27% |
-5.58% |
23.47% |
| Free Cash Flow Firm Q/Q Growth |
|
358.55% |
-109.19% |
582.92% |
104.15% |
-25.54% |
-18,253.57% |
82.09% |
-5.80% |
-23.19% |
-81.81% |
222.89% |
| Invested Capital Q/Q Growth |
|
-3.05% |
-5.36% |
40.64% |
-2.23% |
-1.71% |
11.23% |
1.15% |
-1.57% |
0.86% |
3.50% |
0.37% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| EBITDA Margin |
|
7.39% |
1.11% |
2.19% |
10.81% |
-8.97% |
13.34% |
15.52% |
12.87% |
13.59% |
16.49% |
16.73% |
| Operating Margin |
|
1.09% |
-6.07% |
51.37% |
3.94% |
-16.22% |
4.54% |
8.40% |
5.63% |
6.61% |
9.75% |
11.40% |
| EBIT Margin |
|
1.30% |
-4.41% |
-0.42% |
4.27% |
-16.12% |
6.07% |
8.90% |
5.64% |
6.32% |
11.06% |
11.35% |
| Profit (Net Income) Margin |
|
3.02% |
-7.90% |
-8.00% |
2.26% |
-17.15% |
4.16% |
7.32% |
1.89% |
3.51% |
15.85% |
8.23% |
| Tax Burden Percent |
|
138.12% |
104.55% |
132.60% |
64.41% |
101.38% |
86.44% |
93.60% |
56.67% |
64.84% |
145.18% |
71.03% |
| Interest Burden Percent |
|
167.59% |
171.31% |
1,432.89% |
82.33% |
104.96% |
79.23% |
87.88% |
59.25% |
85.71% |
98.72% |
102.05% |
| Effective Tax Rate |
|
-29.83% |
0.00% |
0.00% |
35.59% |
0.00% |
13.56% |
6.40% |
43.33% |
35.16% |
29.79% |
28.97% |
| Return on Invested Capital (ROIC) |
|
1.50% |
-4.56% |
74.38% |
2.58% |
-11.61% |
4.40% |
8.69% |
3.22% |
4.51% |
7.36% |
9.10% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-1.68% |
3.15% |
457.78% |
8.12% |
85.11% |
-0.82% |
-14.46% |
-14.25% |
-8.29% |
-49.40% |
8.16% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.59% |
-1.06% |
-87.76% |
-0.39% |
-4.92% |
0.04% |
-0.38% |
-1.15% |
-0.57% |
7.20% |
-1.12% |
| Return on Equity (ROE) |
|
2.09% |
-5.62% |
-13.38% |
2.19% |
-16.52% |
4.44% |
8.31% |
2.07% |
3.94% |
14.57% |
7.98% |
| Cash Return on Invested Capital (CROIC) |
|
2.17% |
-0.27% |
44.67% |
4.96% |
10.55% |
-8.03% |
-2.28% |
5.78% |
5.78% |
5.49% |
6.66% |
| Operating Return on Assets (OROA) |
|
0.71% |
-2.39% |
-0.49% |
2.68% |
-9.69% |
3.66% |
5.44% |
3.26% |
3.79% |
5.81% |
6.60% |
| Return on Assets (ROA) |
|
1.64% |
-4.28% |
-9.35% |
1.42% |
-10.31% |
2.51% |
4.47% |
1.10% |
2.11% |
8.33% |
4.79% |
| Return on Common Equity (ROCE) |
|
2.05% |
-5.48% |
-12.44% |
1.94% |
-14.77% |
4.00% |
7.47% |
1.86% |
3.55% |
13.37% |
7.41% |
| Return on Equity Simple (ROE_SIMPLE) |
|
2.16% |
-5.96% |
-15.54% |
2.49% |
-20.38% |
4.74% |
9.24% |
2.32% |
4.36% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
117 |
-346 |
6,490 |
256 |
-1,023 |
367 |
816 |
315 |
432 |
578 |
731 |
| NOPAT Margin |
|
1.41% |
-4.25% |
35.96% |
2.54% |
-11.35% |
3.93% |
7.86% |
3.19% |
4.29% |
6.84% |
8.10% |
| Net Nonoperating Expense Percent (NNEP) |
|
3.18% |
-7.71% |
-383.40% |
-5.54% |
-96.72% |
5.21% |
23.16% |
17.47% |
12.80% |
56.77% |
0.94% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
5.10% |
6.51% |
| 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% |
0.00% |
| SG&A Expenses to Revenue |
|
89.85% |
89.16% |
44.07% |
87.65% |
88.75% |
86.40% |
83.93% |
85.63% |
84.74% |
83.26% |
81.98% |
| 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 |
|
98.91% |
106.07% |
48.63% |
96.06% |
116.22% |
95.46% |
91.60% |
94.37% |
93.39% |
90.25% |
88.60% |
| Earnings before Interest and Taxes (EBIT) |
|
108 |
-359 |
-76 |
430 |
-1,452 |
568 |
924 |
557 |
637 |
935 |
1,025 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
613 |
90 |
396 |
1,089 |
-808 |
1,248 |
1,612 |
1,271 |
1,371 |
1,394 |
1,510 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.53 |
0.70 |
0.93 |
0.85 |
0.89 |
1.71 |
1.09 |
1.37 |
1.94 |
1.92 |
1.59 |
| Price to Tangible Book Value (P/TBV) |
|
1.09 |
1.62 |
6.16 |
4.95 |
3.84 |
10.17 |
23.40 |
25.49 |
25.67 |
6.81 |
6.33 |
| Price to Revenue (P/Rev) |
|
0.74 |
0.93 |
0.48 |
0.77 |
0.75 |
1.50 |
0.86 |
1.12 |
1.56 |
1.99 |
1.51 |
| Price to Earnings (P/E) |
|
34.33 |
0.00 |
0.00 |
49.98 |
0.00 |
42.48 |
14.35 |
74.41 |
59.07 |
14.26 |
23.72 |
| Dividend Yield |
|
1.89% |
1.53% |
1.35% |
1.51% |
1.74% |
0.84% |
1.31% |
1.03% |
0.73% |
0.67% |
0.81% |
| Earnings Yield |
|
2.91% |
0.00% |
0.00% |
2.00% |
0.00% |
2.35% |
6.97% |
1.34% |
1.69% |
7.01% |
4.22% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.30 |
0.57 |
0.93 |
0.86 |
0.90 |
1.65 |
1.07 |
1.31 |
1.80 |
2.02 |
1.62 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.28 |
0.52 |
0.52 |
0.83 |
0.78 |
1.57 |
1.02 |
1.28 |
1.70 |
1.89 |
1.46 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
3.81 |
46.98 |
23.64 |
7.70 |
0.00 |
11.76 |
6.59 |
9.97 |
12.49 |
11.47 |
8.74 |
| Enterprise Value to EBIT (EV/EBIT) |
|
21.62 |
0.00 |
0.00 |
19.51 |
0.00 |
25.84 |
11.49 |
22.76 |
26.88 |
17.09 |
12.87 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
19.98 |
0.00 |
1.44 |
32.81 |
0.00 |
39.96 |
13.01 |
40.23 |
39.59 |
27.63 |
18.05 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
2.66 |
8.56 |
12.37 |
9.04 |
9.02 |
11.87 |
7.84 |
11.61 |
15.59 |
14.09 |
10.72 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
13.83 |
0.00 |
2.40 |
17.06 |
7.57 |
0.00 |
0.00 |
22.43 |
30.88 |
37.04 |
24.67 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.03 |
0.03 |
0.19 |
0.14 |
0.15 |
0.25 |
0.34 |
0.33 |
0.32 |
0.21 |
0.22 |
| Long-Term Debt to Equity |
|
0.03 |
0.02 |
0.14 |
0.10 |
0.14 |
0.25 |
0.30 |
0.33 |
0.32 |
0.21 |
0.22 |
| Financial Leverage |
|
-0.35 |
-0.34 |
-0.19 |
-0.05 |
-0.06 |
-0.05 |
0.03 |
0.08 |
0.07 |
-0.15 |
-0.14 |
| Leverage Ratio |
|
1.27 |
1.31 |
1.43 |
1.54 |
1.60 |
1.77 |
1.86 |
1.89 |
1.87 |
1.75 |
1.67 |
| Compound Leverage Factor |
|
2.14 |
2.25 |
20.51 |
1.27 |
1.68 |
1.40 |
1.63 |
1.12 |
1.60 |
1.73 |
1.70 |
| Debt to Total Capital |
|
3.03% |
3.30% |
15.68% |
12.35% |
13.05% |
20.19% |
25.13% |
24.91% |
24.40% |
17.28% |
17.72% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.90% |
3.71% |
3.82% |
0.79% |
0.24% |
2.40% |
0.23% |
0.45% |
0.22% |
0.00% |
| Long-Term Debt to Total Capital |
|
3.03% |
2.41% |
11.97% |
8.53% |
12.26% |
19.94% |
22.73% |
24.68% |
23.95% |
17.06% |
17.72% |
| 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 |
|
1.96% |
2.65% |
9.69% |
9.92% |
8.36% |
8.16% |
7.54% |
7.40% |
7.47% |
5.42% |
6.33% |
| Common Equity to Total Capital |
|
95.01% |
94.05% |
74.63% |
77.68% |
78.59% |
71.66% |
67.33% |
67.70% |
68.12% |
77.30% |
75.96% |
| Debt to EBITDA |
|
0.60 |
4.21 |
4.93 |
1.33 |
-1.56 |
1.85 |
1.90 |
2.33 |
2.12 |
1.41 |
1.32 |
| Net Debt to EBITDA |
|
-6.60 |
-40.71 |
-1.20 |
-0.48 |
0.69 |
-0.22 |
0.47 |
0.56 |
0.38 |
-1.05 |
-0.73 |
| Long-Term Debt to EBITDA |
|
0.60 |
3.07 |
3.76 |
0.92 |
-1.46 |
1.83 |
1.72 |
2.31 |
2.08 |
1.39 |
1.32 |
| Debt to NOPAT |
|
3.16 |
-1.10 |
0.30 |
5.68 |
-1.23 |
6.30 |
3.76 |
9.42 |
6.73 |
3.39 |
2.72 |
| Net Debt to NOPAT |
|
-34.64 |
10.60 |
-0.07 |
-2.05 |
0.54 |
-0.75 |
0.93 |
2.24 |
1.20 |
-2.52 |
-1.52 |
| Long-Term Debt to NOPAT |
|
3.16 |
-0.80 |
0.23 |
3.93 |
-1.16 |
6.22 |
3.40 |
9.33 |
6.60 |
3.35 |
2.72 |
| Altman Z-Score |
|
1.69 |
1.84 |
1.87 |
1.47 |
0.74 |
1.62 |
1.30 |
1.41 |
1.90 |
2.50 |
2.20 |
| Noncontrolling Interest Sharing Ratio |
|
1.79% |
2.37% |
6.99% |
11.43% |
10.59% |
9.93% |
10.15% |
9.96% |
9.87% |
8.18% |
7.11% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.59 |
1.56 |
1.33 |
1.21 |
1.29 |
1.38 |
1.16 |
1.28 |
1.43 |
1.84 |
1.62 |
| Quick Ratio |
|
1.25 |
1.34 |
1.11 |
0.95 |
1.01 |
1.15 |
0.94 |
1.03 |
1.13 |
1.52 |
1.40 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
169 |
-21 |
3,897 |
492 |
929 |
-671 |
-214 |
565 |
554 |
431 |
535 |
| Operating Cash Flow to CapEx |
|
408.37% |
0.00% |
334.96% |
197.87% |
194.03% |
337.98% |
274.65% |
236.36% |
221.37% |
278.62% |
288.97% |
| 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 |
|
0.54 |
0.54 |
1.17 |
0.63 |
0.60 |
0.60 |
0.61 |
0.58 |
0.60 |
0.53 |
0.58 |
| Accounts Receivable Turnover |
|
6.60 |
6.50 |
12.50 |
6.38 |
6.56 |
6.93 |
6.92 |
6.75 |
6.89 |
5.67 |
5.44 |
| 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 |
|
3.26 |
4.04 |
8.63 |
3.94 |
3.75 |
4.13 |
0.00 |
0.00 |
5.10 |
6.49 |
6.62 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
|
55.29 |
56.17 |
29.20 |
57.17 |
55.65 |
52.68 |
52.72 |
54.07 |
52.99 |
64.39 |
67.09 |
| 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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Cash Conversion Cycle (CCC) |
|
55.29 |
56.17 |
29.20 |
57.17 |
55.65 |
52.68 |
52.72 |
54.07 |
52.99 |
64.39 |
67.09 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
7,754 |
7,429 |
10,022 |
9,786 |
7,834 |
8,872 |
9,902 |
9,652 |
9,530 |
7,932 |
8,128 |
| Invested Capital Turnover |
|
1.07 |
1.07 |
2.07 |
1.02 |
1.02 |
1.12 |
1.11 |
1.01 |
1.05 |
1.08 |
1.12 |
| Increase / (Decrease) in Invested Capital |
|
-52 |
-325 |
2,593 |
-236 |
-1,952 |
1,038 |
1,030 |
-250 |
-122 |
147 |
196 |
| Enterprise Value (EV) |
|
2,335 |
4,228 |
9,361 |
8,390 |
7,032 |
14,679 |
10,619 |
12,675 |
17,122 |
15,983 |
13,195 |
| Market Capitalization |
|
6,145 |
7,588 |
8,630 |
7,748 |
6,780 |
14,018 |
8,939 |
11,087 |
15,712 |
16,825 |
13,593 |
| Book Value per Share |
|
$19.94 |
$18.54 |
$15.94 |
$15.62 |
$12.88 |
$13.90 |
$14.04 |
$14.06 |
$14.25 |
$15.50 |
$15.57 |
| Tangible Book Value per Share |
|
$9.73 |
$8.03 |
$2.41 |
$2.67 |
$3.00 |
$2.33 |
$0.65 |
$0.76 |
$1.07 |
$4.36 |
$3.92 |
| Total Capital |
|
12,171 |
11,472 |
12,449 |
11,764 |
9,648 |
11,459 |
12,212 |
11,912 |
11,920 |
11,351 |
11,225 |
| Total Debt |
|
369 |
379 |
1,952 |
1,453 |
1,259 |
2,313 |
3,069 |
2,967 |
2,909 |
1,962 |
1,989 |
| Total Long-Term Debt |
|
369 |
276 |
1,490 |
1,004 |
1,183 |
2,285 |
2,776 |
2,940 |
2,855 |
1,937 |
1,989 |
| Net Debt |
|
-4,048 |
-3,664 |
-475 |
-525 |
-555 |
-274 |
759 |
707 |
519 |
-1,457 |
-1,108 |
| Capital Expenditures (CapEx) |
|
215 |
-15 |
226 |
469 |
402 |
366 |
493 |
462 |
496 |
407 |
426 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-700 |
-550 |
-473 |
-484 |
-662 |
-986 |
-955 |
-918 |
-589 |
-175 |
-374 |
| Debt-free Net Working Capital (DFNWC) |
|
1,447 |
1,466 |
1,561 |
1,159 |
855 |
1,250 |
867 |
915 |
1,371 |
2,228 |
1,721 |
| Net Working Capital (NWC) |
|
1,447 |
1,363 |
1,099 |
710 |
779 |
1,222 |
574 |
888 |
1,317 |
2,203 |
1,721 |
| Net Nonoperating Expense (NNE) |
|
-133 |
297 |
7,934 |
28 |
522 |
-22 |
56 |
128 |
78 |
-762 |
-12 |
| Net Nonoperating Obligations (NNO) |
|
-4,048 |
-3,664 |
-475 |
-525 |
-555 |
-274 |
759 |
707 |
519 |
-1,457 |
-1,108 |
| Total Depreciation and Amortization (D&A) |
|
505 |
449 |
472 |
659 |
644 |
680 |
688 |
714 |
734 |
459 |
485 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-8.44% |
-6.76% |
-2.62% |
-4.80% |
-7.35% |
-10.54% |
-9.20% |
-9.29% |
-5.84% |
-2.07% |
-4.14% |
| Debt-free Net Working Capital to Revenue |
|
17.45% |
18.01% |
8.65% |
11.50% |
9.49% |
13.36% |
8.35% |
9.26% |
13.59% |
26.36% |
19.06% |
| Net Working Capital to Revenue |
|
17.45% |
16.75% |
6.09% |
7.05% |
8.65% |
13.06% |
5.53% |
8.99% |
13.06% |
26.06% |
19.06% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.30 |
($1.27) |
($2.60) |
$0.27 |
($2.16) |
$0.56 |
$1.06 |
$0.26 |
$0.47 |
$2.08 |
$1.03 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
580.17M |
581.94M |
583.02M |
585.28M |
588.62M |
590.84M |
581.42M |
571.42M |
568.58M |
564.97M |
541.05M |
| Adjusted Diluted Earnings per Share |
|
$0.30 |
($1.27) |
($2.60) |
$0.26 |
($2.16) |
$0.56 |
$1.05 |
$0.26 |
$0.46 |
$2.07 |
$1.03 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
580.17M |
581.94M |
583.02M |
585.28M |
588.62M |
590.84M |
581.42M |
571.42M |
568.58M |
564.97M |
541.05M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.30 |
($1.27) |
($2.60) |
$0.27 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
580.17M |
581.94M |
583.02M |
585.28M |
588.62M |
590.84M |
581.42M |
571.42M |
568.58M |
564.97M |
541.05M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
236 |
303 |
6,736 |
377 |
258 |
513 |
918 |
400 |
522 |
671 |
811 |
| Normalized NOPAT Margin |
|
2.84% |
3.72% |
37.32% |
3.74% |
2.87% |
5.48% |
8.84% |
4.05% |
5.18% |
7.94% |
8.99% |
| Pre Tax Income Margin |
|
2.18% |
-7.56% |
-6.03% |
3.51% |
-16.92% |
4.81% |
7.82% |
3.34% |
5.41% |
10.92% |
11.59% |
| 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 |
|
58.80% |
-23.64% |
-10.94% |
70.61% |
-10.23% |
41.90% |
23.03% |
93.05% |
48.59% |
13.81% |
27.46% |
| Augmented Payout Ratio |
|
75.20% |
-23.64% |
-10.94% |
70.61% |
-10.23% |
41.90% |
46.58% |
222.99% |
81.64% |
25.00% |
132.71% |