| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
379,334,306.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
379,334,306.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
-0.15 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-2.73% |
1.06% |
-0.76% |
-2.46% |
-1.48% |
1.94% |
8.42% |
11.00% |
8.67% |
4.38% |
5.48% |
| EBITDA Growth |
|
-24.70% |
-3.76% |
-28.00% |
1.06% |
6.45% |
-35.41% |
-7.33% |
-4.74% |
15.30% |
-311.34% |
-102.02% |
| EBIT Growth |
|
-31.51% |
-6.47% |
-35.63% |
1.08% |
8.33% |
-53.92% |
-30.89% |
-22.03% |
0.92% |
-608.14% |
-173.16% |
| NOPAT Growth |
|
-37.09% |
-58.08% |
-32.95% |
11.59% |
14.27% |
-183.49% |
-27.28% |
-20.27% |
10.09% |
-360.06% |
-168.78% |
| Net Income Growth |
|
-44.43% |
-57.37% |
-36.98% |
14.40% |
3.69% |
-144.77% |
-42.26% |
-61.66% |
-0.51% |
-1,752.10% |
-287.91% |
| EPS Growth |
|
-41.18% |
-56.52% |
-39.13% |
9.52% |
10.00% |
-140.00% |
-42.86% |
-60.87% |
0.00% |
-1,975.00% |
-287.50% |
| Operating Cash Flow Growth |
|
44.68% |
1.07% |
44.39% |
-27.29% |
44.21% |
-14.61% |
-36.49% |
-2.92% |
-25.49% |
86.74% |
21.28% |
| Free Cash Flow Firm Growth |
|
90.01% |
-340.09% |
-83.98% |
-81.81% |
286.61% |
-2,302.20% |
-1,400.51% |
-3,116.16% |
-379.26% |
86.95% |
123.61% |
| Invested Capital Growth |
|
14.19% |
7.44% |
2.55% |
8.09% |
-10.02% |
51.58% |
49.36% |
47.49% |
52.74% |
-6.64% |
-9.11% |
| Revenue Q/Q Growth |
|
-1.98% |
1.24% |
2.09% |
-3.72% |
-0.99% |
4.75% |
8.57% |
-1.42% |
-3.07% |
0.62% |
9.71% |
| EBITDA Q/Q Growth |
|
-27.42% |
25.81% |
-15.08% |
30.34% |
-23.55% |
-23.67% |
21.83% |
33.98% |
-7.47% |
-239.92% |
98.84% |
| EBIT Q/Q Growth |
|
-35.34% |
33.33% |
-18.25% |
43.43% |
-30.70% |
-43.28% |
22.60% |
61.80% |
-10.30% |
-385.57% |
82.35% |
| NOPAT Q/Q Growth |
|
-42.00% |
-2.71% |
35.55% |
45.91% |
-40.61% |
-171.08% |
218.07% |
59.98% |
-18.00% |
-397.04% |
82.35% |
| Net Income Q/Q Growth |
|
-49.93% |
-1.58% |
42.09% |
63.40% |
-54.62% |
-142.49% |
283.23% |
8.50% |
17.77% |
-891.05% |
81.41% |
| EPS Q/Q Growth |
|
-52.38% |
0.00% |
40.00% |
64.29% |
-52.17% |
-136.36% |
300.00% |
12.50% |
22.22% |
-854.55% |
81.93% |
| Operating Cash Flow Q/Q Growth |
|
-47.44% |
64.80% |
-83.49% |
408.45% |
4.25% |
-2.42% |
-87.72% |
677.13% |
-19.99% |
144.57% |
-92.03% |
| Free Cash Flow Firm Q/Q Growth |
|
-214.54% |
73.58% |
257.96% |
-61.93% |
1,074.84% |
-440.05% |
14.49% |
11.71% |
-8.78% |
83.46% |
248.60% |
| Invested Capital Q/Q Growth |
|
13.36% |
-7.85% |
5.26% |
-1.70% |
-5.64% |
55.25% |
3.72% |
-2.93% |
-2.28% |
-3.70% |
-0.51% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
72.40% |
71.69% |
72.82% |
73.17% |
72.92% |
72.51% |
72.04% |
71.87% |
73.55% |
72.47% |
74.19% |
| EBITDA Margin |
|
20.66% |
25.68% |
21.36% |
28.92% |
22.33% |
16.27% |
18.26% |
24.81% |
23.69% |
-32.94% |
-0.35% |
| Operating Margin |
|
14.28% |
18.81% |
15.06% |
22.44% |
15.71% |
8.50% |
9.60% |
15.76% |
14.59% |
-41.40% |
-6.66% |
| EBIT Margin |
|
14.28% |
18.81% |
15.06% |
22.44% |
15.71% |
8.50% |
9.60% |
15.76% |
14.59% |
-41.40% |
-6.66% |
| Profit (Net Income) Margin |
|
6.01% |
5.85% |
8.14% |
13.81% |
6.33% |
-2.57% |
4.33% |
4.77% |
5.80% |
-45.57% |
-7.72% |
| Tax Burden Percent |
|
58.49% |
42.68% |
70.76% |
71.99% |
61.70% |
-77.31% |
74.45% |
73.61% |
67.30% |
97.51% |
77.91% |
| Interest Burden Percent |
|
72.00% |
72.83% |
76.35% |
85.50% |
65.33% |
39.06% |
60.62% |
41.11% |
59.04% |
112.88% |
148.79% |
| Effective Tax Rate |
|
41.51% |
57.32% |
29.24% |
28.01% |
38.30% |
177.31% |
25.55% |
26.39% |
32.70% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
18.95% |
19.25% |
23.69% |
37.24% |
21.51% |
-12.02% |
12.80% |
21.85% |
19.57% |
-48.42% |
-7.83% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
17.83% |
18.30% |
22.58% |
36.14% |
19.94% |
-10.36% |
11.56% |
18.72% |
17.70% |
-54.28% |
-9.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-126.52% |
-67.90% |
-103.77% |
-210.52% |
-139.94% |
92.31% |
-124.57% |
-283.53% |
-297.99% |
384.29% |
60.58% |
| Return on Equity (ROE) |
|
-107.56% |
-48.65% |
-80.08% |
-173.28% |
-118.43% |
80.29% |
-111.77% |
-261.68% |
-278.43% |
335.87% |
52.75% |
| Cash Return on Invested Capital (CROIC) |
|
19.25% |
20.91% |
20.54% |
17.35% |
35.48% |
-24.77% |
-25.52% |
-26.65% |
-29.16% |
6.65% |
4.39% |
| Operating Return on Assets (OROA) |
|
12.25% |
16.45% |
13.22% |
18.98% |
12.92% |
6.36% |
7.44% |
12.37% |
11.57% |
-31.00% |
-5.12% |
| Return on Assets (ROA) |
|
5.16% |
5.11% |
7.14% |
11.68% |
5.21% |
-1.92% |
3.36% |
3.74% |
4.60% |
-34.13% |
-5.94% |
| Return on Common Equity (ROCE) |
|
-107.56% |
-48.65% |
-80.08% |
-173.28% |
-118.43% |
80.29% |
-111.77% |
-261.68% |
-278.43% |
335.87% |
52.75% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-101.17% |
0.00% |
-113.03% |
-190.26% |
-220.61% |
0.00% |
-119.28% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
53 |
51 |
69 |
101 |
60 |
-43 |
50 |
81 |
66 |
-197 |
-35 |
| NOPAT Margin |
|
8.35% |
8.03% |
10.66% |
16.15% |
9.69% |
-6.57% |
7.15% |
11.60% |
9.82% |
-28.98% |
-4.66% |
| Net Nonoperating Expense Percent (NNEP) |
|
1.12% |
0.95% |
1.11% |
1.10% |
1.56% |
-1.66% |
1.24% |
3.13% |
1.86% |
5.86% |
1.17% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
2.33% |
- |
- |
- |
-1.88% |
2.21% |
3.50% |
2.86% |
-8.09% |
-1.46% |
| Cost of Revenue to Revenue |
|
27.60% |
28.31% |
27.18% |
26.83% |
27.08% |
27.50% |
27.96% |
28.13% |
26.45% |
27.53% |
25.81% |
| SG&A Expenses to Revenue |
|
12.63% |
12.20% |
11.03% |
7.67% |
12.37% |
14.15% |
9.24% |
2.57% |
13.52% |
65.53% |
19.27% |
| R&D to Revenue |
|
16.22% |
15.91% |
16.42% |
16.04% |
15.98% |
14.81% |
14.70% |
16.45% |
14.65% |
16.15% |
13.16% |
| Operating Expenses to Revenue |
|
58.12% |
52.88% |
57.75% |
50.73% |
57.22% |
64.00% |
62.44% |
56.11% |
58.97% |
113.86% |
80.85% |
| Earnings before Interest and Taxes (EBIT) |
|
90 |
120 |
98 |
141 |
98 |
55 |
68 |
110 |
98 |
-281 |
-50 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
130 |
164 |
139 |
181 |
139 |
106 |
129 |
173 |
160 |
-224 |
-2.60 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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) |
|
1.33 |
1.18 |
1.00 |
1.15 |
1.16 |
1.01 |
0.75 |
0.66 |
0.54 |
0.54 |
0.38 |
| Price to Earnings (P/E) |
|
11.90 |
12.92 |
12.54 |
13.60 |
13.63 |
15.95 |
13.88 |
20.54 |
16.96 |
0.00 |
0.00 |
| Dividend Yield |
|
0.00% |
0.00% |
1.44% |
2.54% |
3.79% |
5.76% |
7.74% |
8.46% |
10.28% |
10.13% |
14.39% |
| Earnings Yield |
|
8.40% |
7.74% |
7.97% |
7.35% |
7.34% |
6.27% |
7.20% |
4.87% |
5.90% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
4.06 |
3.94 |
3.35 |
3.64 |
3.81 |
2.62 |
2.18 |
2.10 |
1.93 |
2.19 |
1.96 |
| Enterprise Value to Revenue (EV/Rev) |
|
1.91 |
1.70 |
1.52 |
1.64 |
1.63 |
1.73 |
1.46 |
1.33 |
1.17 |
1.27 |
1.11 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
7.25 |
6.58 |
6.37 |
6.81 |
6.63 |
7.79 |
6.85 |
6.51 |
5.62 |
14.67 |
29.18 |
| Enterprise Value to EBIT (EV/EBIT) |
|
9.57 |
8.75 |
8.73 |
9.32 |
9.04 |
11.23 |
10.52 |
10.76 |
9.63 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
13.31 |
14.52 |
14.69 |
15.07 |
14.49 |
19.42 |
18.56 |
21.36 |
18.54 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
9.50 |
8.47 |
7.44 |
8.93 |
7.99 |
8.97 |
7.93 |
7.49 |
7.34 |
6.15 |
5.43 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
22.47 |
19.51 |
16.49 |
21.82 |
10.18 |
0.00 |
0.00 |
0.00 |
0.00 |
31.83 |
42.46 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
-8.58 |
-10.91 |
-13.38 |
-21.35 |
-24.52 |
-18.31 |
-20.45 |
-27.27 |
-31.98 |
-6.91 |
-6.14 |
| Long-Term Debt to Equity |
|
-8.52 |
-10.83 |
-13.29 |
-21.20 |
-24.40 |
-18.22 |
-20.36 |
-27.14 |
-31.83 |
-5.78 |
-5.13 |
| Financial Leverage |
|
-7.09 |
-3.71 |
-4.60 |
-5.82 |
-7.02 |
-8.91 |
-10.78 |
-15.15 |
-16.83 |
-7.08 |
-6.73 |
| Leverage Ratio |
|
-16.12 |
-7.43 |
-9.11 |
-13.15 |
-16.23 |
-19.33 |
-22.59 |
-33.94 |
-39.80 |
-13.56 |
-12.52 |
| Compound Leverage Factor |
|
-11.61 |
-5.41 |
-6.95 |
-11.24 |
-10.61 |
-7.55 |
-13.69 |
-13.95 |
-23.50 |
-15.31 |
-18.62 |
| Debt to Total Capital |
|
113.19% |
110.09% |
108.08% |
104.91% |
104.25% |
105.78% |
105.14% |
103.81% |
103.23% |
116.92% |
119.44% |
| Short-Term Debt to Total Capital |
|
0.79% |
0.77% |
0.73% |
0.72% |
0.51% |
0.51% |
0.50% |
0.48% |
0.47% |
19.13% |
19.73% |
| Long-Term Debt to Total Capital |
|
112.40% |
109.33% |
107.35% |
104.20% |
103.74% |
105.27% |
104.64% |
103.33% |
102.76% |
97.79% |
99.71% |
| 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 |
|
-13.19% |
-10.09% |
-8.08% |
-4.91% |
-4.25% |
-5.78% |
-5.14% |
-3.81% |
-3.23% |
-16.92% |
-19.44% |
| Debt to EBITDA |
|
3.59 |
3.64 |
3.94 |
3.92 |
3.86 |
4.25 |
4.32 |
4.39 |
4.22 |
11.96 |
26.77 |
| Net Debt to EBITDA |
|
2.21 |
2.00 |
2.20 |
2.05 |
1.90 |
3.21 |
3.35 |
3.26 |
3.05 |
8.43 |
19.26 |
| Long-Term Debt to EBITDA |
|
3.57 |
3.61 |
3.91 |
3.90 |
3.84 |
4.23 |
4.30 |
4.37 |
4.20 |
10.00 |
22.35 |
| Debt to NOPAT |
|
6.60 |
8.04 |
9.08 |
8.69 |
8.43 |
10.60 |
11.71 |
14.39 |
13.90 |
-796.39 |
-33.18 |
| Net Debt to NOPAT |
|
4.05 |
4.43 |
5.07 |
4.54 |
4.14 |
8.00 |
9.09 |
10.70 |
10.04 |
-561.32 |
-23.88 |
| Long-Term Debt to NOPAT |
|
6.55 |
7.98 |
9.02 |
8.63 |
8.39 |
10.55 |
11.65 |
14.32 |
13.84 |
-666.11 |
-27.70 |
| Altman Z-Score |
|
1.45 |
1.38 |
1.31 |
1.46 |
1.45 |
0.92 |
0.88 |
0.86 |
0.81 |
0.27 |
0.42 |
| 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 |
|
2.92 |
2.50 |
2.73 |
3.03 |
3.25 |
1.56 |
1.81 |
1.38 |
1.41 |
1.10 |
1.18 |
| Quick Ratio |
|
2.61 |
2.23 |
2.41 |
2.73 |
3.01 |
1.35 |
1.54 |
1.18 |
1.15 |
1.01 |
1.06 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-97 |
-26 |
40 |
15 |
181 |
-615 |
-526 |
-464 |
-505 |
-84 |
124 |
| Operating Cash Flow to CapEx |
|
647.62% |
705.91% |
120.33% |
826.92% |
1,508.65% |
793.26% |
100.53% |
1,178.23% |
754.19% |
1,562.30% |
156.16% |
| Free Cash Flow to Firm to Interest Expense |
|
-3.84 |
-0.78 |
1.74 |
0.75 |
5.35 |
-18.24 |
-19.69 |
-7.18 |
-12.53 |
-2.31 |
5.13 |
| Operating Cash Flow to Interest Expense |
|
4.32 |
5.50 |
1.28 |
7.38 |
4.64 |
4.54 |
0.70 |
2.26 |
2.90 |
7.90 |
0.94 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
3.65 |
4.72 |
0.22 |
6.49 |
4.33 |
3.97 |
0.00 |
2.07 |
2.52 |
7.39 |
0.34 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.86 |
0.87 |
0.88 |
0.85 |
0.82 |
0.75 |
0.77 |
0.78 |
0.79 |
0.75 |
0.77 |
| Accounts Receivable Turnover |
|
17.28 |
16.42 |
14.70 |
15.92 |
15.47 |
14.20 |
14.28 |
15.10 |
16.65 |
15.77 |
14.99 |
| 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 |
|
23.52 |
20.90 |
21.35 |
22.62 |
23.24 |
21.67 |
22.55 |
24.58 |
25.49 |
25.24 |
27.05 |
| Accounts Payable Turnover |
|
1.67 |
1.53 |
1.82 |
1.73 |
1.76 |
1.35 |
1.63 |
1.40 |
1.38 |
10.92 |
2.93 |
| Days Sales Outstanding (DSO) |
|
21.12 |
22.22 |
24.82 |
22.92 |
23.59 |
25.71 |
25.57 |
24.17 |
21.92 |
23.14 |
24.35 |
| 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) |
|
218.17 |
238.56 |
200.45 |
210.70 |
206.91 |
270.26 |
224.56 |
261.04 |
264.92 |
33.42 |
124.55 |
| Cash Conversion Cycle (CCC) |
|
-197.05 |
-216.33 |
-175.62 |
-187.77 |
-183.32 |
-244.55 |
-198.99 |
-236.87 |
-243.00 |
-10.28 |
-100.20 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
1,203 |
1,109 |
1,167 |
1,147 |
1,083 |
1,681 |
1,743 |
1,692 |
1,654 |
1,593 |
1,584 |
| Invested Capital Turnover |
|
2.27 |
2.40 |
2.22 |
2.31 |
2.22 |
1.83 |
1.79 |
1.88 |
1.99 |
1.67 |
1.68 |
| Increase / (Decrease) in Invested Capital |
|
150 |
77 |
29 |
86 |
-121 |
572 |
576 |
545 |
571 |
-113 |
-159 |
| Enterprise Value (EV) |
|
4,880 |
4,366 |
3,904 |
4,181 |
4,127 |
4,398 |
3,801 |
3,555 |
3,190 |
3,489 |
3,102 |
| Market Capitalization |
|
3,395 |
3,036 |
2,557 |
2,921 |
2,946 |
2,587 |
1,940 |
1,775 |
1,462 |
1,485 |
1,055 |
| Book Value per Share |
|
($0.77) |
($0.60) |
($0.49) |
($0.30) |
($0.26) |
($0.35) |
($0.31) |
($0.23) |
($0.20) |
($1.09) |
($1.22) |
| Tangible Book Value per Share |
|
($4.34) |
($4.14) |
($3.94) |
($3.71) |
($3.63) |
($6.40) |
($6.24) |
($6.10) |
($5.95) |
($6.74) |
($6.75) |
| Total Capital |
|
2,137 |
2,195 |
2,233 |
2,298 |
2,305 |
2,269 |
2,280 |
2,307 |
2,317 |
2,432 |
2,382 |
| Total Debt |
|
2,419 |
2,416 |
2,413 |
2,411 |
2,403 |
2,400 |
2,397 |
2,394 |
2,392 |
2,843 |
2,846 |
| Total Long-Term Debt |
|
2,402 |
2,400 |
2,397 |
2,394 |
2,391 |
2,389 |
2,386 |
2,383 |
2,381 |
2,378 |
2,375 |
| Net Debt |
|
1,485 |
1,330 |
1,348 |
1,260 |
1,181 |
1,812 |
1,860 |
1,780 |
1,728 |
2,004 |
2,048 |
| Capital Expenditures (CapEx) |
|
17 |
25 |
25 |
18 |
10 |
19 |
19 |
12 |
16 |
18 |
15 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-96 |
-203 |
-151 |
-148 |
-174 |
-242 |
-135 |
-331 |
-341 |
-261 |
-146 |
| Debt-free Net Working Capital (DFNWC) |
|
784 |
828 |
867 |
954 |
1,030 |
326 |
381 |
263 |
301 |
561 |
635 |
| Net Working Capital (NWC) |
|
767 |
812 |
851 |
937 |
1,018 |
314 |
370 |
252 |
290 |
96 |
165 |
| Net Nonoperating Expense (NNE) |
|
15 |
14 |
16 |
15 |
21 |
-26 |
20 |
48 |
27 |
113 |
23 |
| Net Nonoperating Obligations (NNO) |
|
1,485 |
1,330 |
1,348 |
1,260 |
1,181 |
1,812 |
1,860 |
1,780 |
1,728 |
2,004 |
2,048 |
| Total Depreciation and Amortization (D&A) |
|
40 |
44 |
41 |
41 |
41 |
51 |
61 |
63 |
61 |
57 |
47 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-3.75% |
-7.92% |
-5.88% |
-5.82% |
-6.84% |
-9.50% |
-5.18% |
-12.36% |
-12.52% |
-9.46% |
-5.22% |
| Debt-free Net Working Capital to Revenue |
|
30.63% |
32.27% |
33.83% |
37.46% |
40.59% |
12.77% |
14.63% |
9.84% |
11.03% |
20.36% |
22.72% |
| Net Working Capital to Revenue |
|
29.97% |
31.61% |
33.20% |
36.81% |
40.13% |
12.31% |
14.19% |
9.43% |
10.64% |
3.48% |
5.90% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.10 |
$0.10 |
$0.14 |
$0.23 |
$0.11 |
($0.04) |
$0.08 |
$0.09 |
$0.11 |
($0.83) |
($0.15) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
366.70M |
366.30M |
370.50M |
371.40M |
372.20M |
371.80M |
375.40M |
375.50M |
367.90M |
375.80M |
378.30M |
| Adjusted Diluted Earnings per Share |
|
$0.10 |
$0.10 |
$0.14 |
$0.23 |
$0.11 |
($0.04) |
$0.08 |
$0.09 |
$0.11 |
($0.83) |
($0.15) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
367.60M |
366.80M |
370.80M |
371.80M |
372.50M |
372.10M |
376M |
375.60M |
368.20M |
375.80M |
378.30M |
| 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 |
|
367.23M |
370.65M |
371.13M |
371.98M |
372.71M |
375.32M |
375.22M |
375.80M |
376.06M |
379.33M |
380.38M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
77 |
84 |
74 |
101 |
78 |
62 |
50 |
81 |
67 |
-194 |
-35 |
| Normalized NOPAT Margin |
|
12.22% |
13.17% |
11.42% |
16.15% |
12.60% |
9.46% |
7.15% |
11.65% |
9.97% |
-28.51% |
-4.66% |
| Pre Tax Income Margin |
|
10.28% |
13.70% |
11.50% |
19.19% |
10.26% |
3.32% |
5.82% |
6.48% |
8.61% |
-46.73% |
-9.91% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
3.57 |
3.68 |
4.23 |
6.90 |
2.88 |
1.64 |
2.54 |
1.70 |
2.44 |
-7.76 |
-2.05 |
| NOPAT to Interest Expense |
|
2.09 |
1.57 |
2.99 |
4.97 |
1.78 |
-1.27 |
1.89 |
1.25 |
1.64 |
-5.43 |
-1.43 |
| EBIT Less CapEx to Interest Expense |
|
2.90 |
2.90 |
3.17 |
6.00 |
2.58 |
1.07 |
1.84 |
1.51 |
2.06 |
-8.27 |
-2.65 |
| NOPAT Less CapEx to Interest Expense |
|
1.42 |
0.79 |
1.93 |
4.07 |
1.47 |
-1.84 |
1.19 |
1.06 |
1.26 |
-5.94 |
-2.04 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
17.60% |
34.69% |
86.25% |
126.75% |
204.86% |
205.80% |
-72.77% |
-51.14% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
17.60% |
34.69% |
86.25% |
126.75% |
204.86% |
205.80% |
-72.77% |
-51.14% |