| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
257,000,000.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
257,000,000.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.86 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
19.62% |
17.38% |
16.36% |
16.69% |
16.74% |
18.17% |
16.68% |
15.76% |
15.04% |
12.56% |
13.48% |
| EBITDA Growth |
|
-26.55% |
153.67% |
146.75% |
114.73% |
578.11% |
143.48% |
66.67% |
62.26% |
10.43% |
4.91% |
120.00% |
| EBIT Growth |
|
7.18% |
107.53% |
222.63% |
682.18% |
276.99% |
1,657.14% |
104.88% |
75.97% |
-13.04% |
-16.26% |
244.66% |
| NOPAT Growth |
|
11.69% |
100.00% |
245.39% |
522.08% |
1,194.61% |
0.00% |
151.46% |
80.39% |
-91.36% |
-53.75% |
720.93% |
| Net Income Growth |
|
-71.06% |
100.00% |
223.13% |
252.57% |
1,043.25% |
0.00% |
67.09% |
69.30% |
-92.09% |
-36.45% |
226.47% |
| EPS Growth |
|
-81.48% |
100.00% |
220.00% |
248.28% |
1,014.29% |
0.00% |
63.33% |
67.44% |
-92.41% |
-37.50% |
248.00% |
| Operating Cash Flow Growth |
|
12.81% |
-37.00% |
272.51% |
10.11% |
43.46% |
34.30% |
34.04% |
-9.78% |
11.65% |
22.85% |
52.30% |
| Free Cash Flow Firm Growth |
|
118.09% |
113.48% |
170.30% |
161.30% |
-156.40% |
-2,415.60% |
-420.09% |
-744.61% |
-437.77% |
104.08% |
-2,281.74% |
| Invested Capital Growth |
|
-10.65% |
-2.15% |
-12.26% |
-5.82% |
33.16% |
52.99% |
52.35% |
63.38% |
23.15% |
-0.71% |
35.18% |
| Revenue Q/Q Growth |
|
2.96% |
2.28% |
6.12% |
4.42% |
3.00% |
3.51% |
4.77% |
3.60% |
2.36% |
1.31% |
0.00% |
| EBITDA Q/Q Growth |
|
-65.65% |
171.24% |
82.61% |
26.19% |
8.49% |
-2.28% |
25.00% |
22.86% |
-26.16% |
-7.48% |
0.00% |
| EBIT Q/Q Growth |
|
-251.88% |
108.98% |
1,071.43% |
57.32% |
6.98% |
-10.83% |
36.59% |
35.12% |
-47.14% |
-14.17% |
0.00% |
| NOPAT Q/Q Growth |
|
-237.21% |
100.00% |
0.00% |
124.22% |
774.51% |
-91.81% |
56.65% |
60.85% |
-58.12% |
-56.17% |
0.00% |
| Net Income Q/Q Growth |
|
-68.56% |
100.00% |
0.00% |
44.30% |
942.11% |
-91.00% |
23.36% |
46.21% |
-51.30% |
-27.66% |
0.00% |
| EPS Q/Q Growth |
|
-68.97% |
100.00% |
0.00% |
43.33% |
941.86% |
-91.07% |
22.50% |
46.94% |
-52.78% |
-26.47% |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
69.88% |
-60.10% |
53.79% |
5.63% |
121.33% |
-62.64% |
53.49% |
-28.90% |
173.89% |
-58.90% |
0.00% |
| Free Cash Flow Firm Q/Q Growth |
|
156.95% |
-75.13% |
598.66% |
-38.06% |
-152.40% |
-918.63% |
3.42% |
-24.74% |
56.29% |
107.75% |
0.00% |
| Invested Capital Q/Q Growth |
|
-15.63% |
6.14% |
0.21% |
4.95% |
19.28% |
21.95% |
-0.20% |
12.54% |
-10.09% |
-1.67% |
0.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
72.77% |
75.24% |
74.93% |
76.15% |
76.01% |
75.43% |
75.49% |
75.46% |
75.62% |
76.03% |
76.24% |
| EBITDA Margin |
|
2.06% |
5.46% |
9.40% |
11.36% |
11.97% |
11.26% |
13.43% |
15.93% |
11.49% |
10.49% |
20.34% |
| Operating Margin |
|
-5.39% |
-1.19% |
2.01% |
4.72% |
4.11% |
3.22% |
5.32% |
7.64% |
3.39% |
1.74% |
13.30% |
| EBIT Margin |
|
-4.74% |
0.42% |
4.59% |
6.91% |
7.18% |
6.18% |
8.06% |
10.51% |
5.43% |
4.60% |
13.97% |
| Profit (Net Income) Margin |
|
-7.65% |
0.00% |
4.42% |
6.11% |
61.81% |
5.38% |
6.33% |
8.94% |
4.25% |
3.04% |
8.73% |
| Tax Burden Percent |
|
161.54% |
0.00% |
96.34% |
88.37% |
860.87% |
86.99% |
78.57% |
85.02% |
78.33% |
66.02% |
62.54% |
| 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% |
100.00% |
3.66% |
11.63% |
-760.87% |
13.01% |
21.43% |
14.98% |
21.67% |
33.98% |
37.46% |
| Return on Invested Capital (ROIC) |
|
-9.07% |
0.00% |
4.69% |
10.37% |
90.30% |
6.46% |
10.04% |
14.77% |
6.19% |
2.53% |
17.71% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-6.49% |
0.00% |
3.18% |
9.24% |
77.57% |
5.10% |
8.93% |
13.46% |
5.48% |
1.61% |
17.38% |
| Return on Net Nonoperating Assets (RNNOA) |
|
3.18% |
0.00% |
-1.63% |
-4.93% |
-45.28% |
-2.73% |
-4.93% |
-7.13% |
-3.16% |
-0.87% |
-7.07% |
| Return on Equity (ROE) |
|
-5.90% |
0.00% |
3.06% |
5.44% |
45.02% |
3.73% |
5.11% |
7.64% |
3.03% |
1.67% |
10.64% |
| Cash Return on Invested Capital (CROIC) |
|
5.23% |
-2.35% |
10.56% |
6.25% |
-3.48% |
-16.19% |
-12.65% |
-19.28% |
-11.31% |
8.49% |
-15.11% |
| Operating Return on Assets (OROA) |
|
-2.45% |
0.21% |
2.28% |
3.67% |
3.48% |
3.20% |
4.23% |
5.65% |
2.66% |
2.41% |
8.26% |
| Return on Assets (ROA) |
|
-3.97% |
0.00% |
2.20% |
3.24% |
29.97% |
2.79% |
3.32% |
4.80% |
2.09% |
1.59% |
5.17% |
| Return on Common Equity (ROCE) |
|
-5.90% |
0.00% |
3.06% |
5.44% |
45.02% |
3.73% |
5.11% |
7.64% |
3.03% |
1.67% |
10.64% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
-4.46% |
-1.94% |
1.01% |
0.00% |
18.23% |
18.47% |
18.78% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-62 |
0.00 |
35 |
78 |
680 |
56 |
87 |
140 |
59 |
26 |
211 |
| NOPAT Margin |
|
-3.77% |
0.00% |
1.94% |
4.17% |
35.38% |
2.80% |
4.18% |
6.49% |
2.66% |
1.15% |
8.32% |
| Net Nonoperating Expense Percent (NNEP) |
|
-2.58% |
0.00% |
1.52% |
1.13% |
12.73% |
1.36% |
1.11% |
1.31% |
0.71% |
0.92% |
0.33% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
-0.73% |
- |
- |
- |
6.15% |
- |
- |
- |
0.49% |
0.22% |
2.19% |
| Cost of Revenue to Revenue |
|
27.23% |
24.76% |
25.07% |
23.85% |
23.99% |
24.57% |
24.51% |
24.54% |
24.38% |
23.97% |
23.76% |
| SG&A Expenses to Revenue |
|
10.40% |
9.98% |
9.46% |
9.43% |
9.83% |
10.45% |
9.74% |
9.17% |
9.54% |
9.46% |
8.50% |
| R&D to Revenue |
|
35.95% |
35.63% |
34.14% |
33.17% |
33.04% |
32.96% |
31.13% |
29.95% |
30.48% |
29.60% |
27.73% |
| Operating Expenses to Revenue |
|
78.16% |
76.43% |
72.92% |
71.44% |
71.90% |
72.21% |
70.17% |
67.82% |
72.23% |
74.29% |
62.94% |
| Earnings before Interest and Taxes (EBIT) |
|
-78 |
7.00 |
82 |
129 |
138 |
123 |
168 |
227 |
120 |
103 |
355 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
34 |
92 |
168 |
212 |
230 |
224 |
280 |
344 |
254 |
235 |
517 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
8.35 |
8.11 |
9.86 |
8.37 |
9.47 |
7.91 |
7.21 |
7.19 |
7.72 |
7.31 |
4.71 |
| Price to Tangible Book Value (P/TBV) |
|
19.12 |
17.11 |
19.52 |
15.72 |
15.30 |
14.18 |
12.65 |
13.01 |
13.42 |
12.78 |
38.84 |
| Price to Revenue (P/Rev) |
|
7.50 |
7.46 |
9.21 |
7.94 |
10.55 |
8.54 |
7.65 |
7.60 |
8.25 |
7.49 |
3.19 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
827.24 |
55.43 |
43.42 |
39.06 |
38.25 |
132.52 |
133.82 |
37.14 |
| 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% |
0.00% |
0.12% |
1.80% |
2.30% |
2.56% |
2.61% |
0.75% |
0.75% |
2.69% |
| Enterprise Value to Invested Capital (EV/IC) |
|
17.82 |
17.32 |
22.43 |
18.93 |
22.07 |
15.25 |
14.11 |
12.99 |
16.16 |
15.30 |
5.66 |
| Enterprise Value to Revenue (EV/Rev) |
|
7.00 |
6.94 |
8.67 |
7.38 |
9.88 |
7.99 |
7.10 |
7.09 |
7.66 |
6.92 |
3.05 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
183.47 |
153.24 |
148.25 |
101.93 |
102.16 |
72.43 |
58.98 |
53.61 |
58.69 |
54.07 |
16.10 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
368.25 |
201.46 |
127.98 |
99.99 |
88.10 |
101.37 |
97.39 |
23.86 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
7,065.47 |
101.03 |
71.77 |
59.08 |
55.86 |
189.03 |
195.83 |
43.92 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
26.24 |
30.02 |
32.23 |
27.92 |
33.37 |
26.92 |
23.36 |
24.65 |
26.28 |
23.64 |
9.47 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
321.34 |
0.00 |
198.55 |
293.72 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
179.48 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.53 |
0.50 |
0.47 |
0.45 |
0.37 |
0.37 |
0.36 |
0.35 |
0.33 |
0.33 |
0.45 |
| Long-Term Debt to Equity |
|
0.53 |
0.50 |
0.47 |
0.45 |
0.37 |
0.37 |
0.36 |
0.35 |
0.33 |
0.33 |
0.30 |
| Financial Leverage |
|
-0.49 |
-0.51 |
-0.51 |
-0.53 |
-0.58 |
-0.54 |
-0.55 |
-0.53 |
-0.58 |
-0.54 |
-0.41 |
| Leverage Ratio |
|
2.37 |
2.43 |
2.37 |
2.19 |
2.19 |
2.07 |
2.05 |
1.99 |
2.01 |
1.94 |
2.13 |
| Compound Leverage Factor |
|
2.37 |
2.43 |
2.37 |
2.19 |
2.19 |
2.07 |
2.05 |
1.99 |
2.01 |
1.94 |
2.13 |
| Debt to Total Capital |
|
34.76% |
33.38% |
32.18% |
31.02% |
26.94% |
26.75% |
26.33% |
25.70% |
24.83% |
25.08% |
30.90% |
| 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% |
10.32% |
| Long-Term Debt to Total Capital |
|
34.76% |
33.38% |
32.18% |
31.02% |
26.94% |
26.75% |
26.33% |
25.70% |
24.83% |
25.08% |
20.58% |
| 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 |
|
65.24% |
66.62% |
67.82% |
68.98% |
73.06% |
73.25% |
73.67% |
74.30% |
75.17% |
74.92% |
69.10% |
| Debt to EBITDA |
|
12.56 |
10.17 |
7.58 |
5.89 |
4.25 |
3.57 |
3.15 |
2.77 |
2.71 |
2.68 |
1.60 |
| Net Debt to EBITDA |
|
-13.27 |
-11.45 |
-9.37 |
-7.71 |
-6.88 |
-5.04 |
-4.64 |
-3.87 |
-4.57 |
-4.48 |
-0.73 |
| Long-Term Debt to EBITDA |
|
12.56 |
10.17 |
7.58 |
5.89 |
4.25 |
3.57 |
3.15 |
2.77 |
2.71 |
2.68 |
1.06 |
| Debt to NOPAT |
|
-19.15 |
-25.14 |
-42.94 |
408.14 |
4.20 |
3.54 |
3.16 |
2.88 |
8.72 |
9.71 |
4.36 |
| Net Debt to NOPAT |
|
20.24 |
28.31 |
53.05 |
-534.52 |
-6.81 |
-4.99 |
-4.65 |
-4.03 |
-14.71 |
-16.22 |
-1.99 |
| Long-Term Debt to NOPAT |
|
-19.15 |
-25.14 |
-42.94 |
408.14 |
4.20 |
3.54 |
3.16 |
2.88 |
8.72 |
9.71 |
2.90 |
| Altman Z-Score |
|
3.97 |
4.46 |
5.54 |
5.19 |
6.17 |
5.68 |
5.31 |
5.54 |
5.41 |
5.51 |
2.67 |
| Noncontrolling Interest Sharing Ratio |
|
-0.12% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.75 |
1.95 |
2.00 |
2.13 |
1.97 |
2.00 |
2.04 |
2.05 |
1.90 |
2.07 |
1.01 |
| Quick Ratio |
|
1.66 |
1.83 |
1.90 |
2.01 |
1.87 |
1.88 |
1.92 |
1.94 |
1.80 |
1.94 |
0.91 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
229 |
57 |
397 |
246 |
-129 |
-1,317 |
-1,271 |
-1,586 |
-693 |
54 |
-1,173 |
| Operating Cash Flow to CapEx |
|
895.34% |
469.49% |
655.38% |
762.71% |
2,032.65% |
459.26% |
1,038.18% |
863.83% |
1,293.02% |
1,269.44% |
870.00% |
| 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 |
|
0.52 |
0.50 |
0.50 |
0.53 |
0.48 |
0.52 |
0.52 |
0.54 |
0.49 |
0.52 |
0.59 |
| Accounts Receivable Turnover |
|
4.42 |
6.92 |
5.65 |
6.17 |
4.52 |
6.81 |
6.14 |
6.21 |
4.71 |
6.97 |
6.71 |
| 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 |
|
5.35 |
5.38 |
5.47 |
5.76 |
5.96 |
6.16 |
6.34 |
6.61 |
6.83 |
7.31 |
8.72 |
| Accounts Payable Turnover |
|
16.33 |
14.62 |
23.46 |
22.73 |
15.27 |
19.48 |
21.68 |
25.97 |
22.25 |
25.20 |
22.96 |
| Days Sales Outstanding (DSO) |
|
82.58 |
52.71 |
64.57 |
59.20 |
80.68 |
53.61 |
59.49 |
58.82 |
77.55 |
52.38 |
54.41 |
| 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) |
|
22.36 |
24.97 |
15.56 |
16.06 |
23.91 |
18.74 |
16.83 |
14.05 |
16.41 |
14.48 |
15.90 |
| Cash Conversion Cycle (CCC) |
|
60.22 |
27.74 |
49.01 |
43.14 |
56.77 |
34.87 |
42.65 |
44.76 |
61.14 |
37.90 |
38.52 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
2,440 |
2,590 |
2,595 |
2,724 |
3,249 |
3,962 |
3,954 |
4,450 |
4,001 |
3,934 |
5,318 |
| Invested Capital Turnover |
|
2.40 |
2.47 |
2.42 |
2.49 |
2.55 |
2.31 |
2.40 |
2.27 |
2.33 |
2.20 |
2.13 |
| Increase / (Decrease) in Invested Capital |
|
-291 |
-57 |
-363 |
-168 |
809 |
1,372 |
1,359 |
1,726 |
752 |
-28 |
1,384 |
| Enterprise Value (EV) |
|
43,483 |
44,858 |
58,212 |
51,567 |
71,718 |
60,408 |
55,796 |
57,796 |
64,675 |
60,185 |
30,092 |
| Market Capitalization |
|
46,628 |
48,210 |
61,891 |
55,468 |
76,551 |
64,609 |
60,187 |
61,970 |
69,708 |
65,170 |
31,457 |
| Book Value per Share |
|
$21.73 |
$22.94 |
$24.04 |
$25.29 |
$30.73 |
$30.92 |
$31.49 |
$32.54 |
$33.96 |
$33.53 |
$26.00 |
| Tangible Book Value per Share |
|
$9.49 |
$10.88 |
$12.15 |
$13.47 |
$19.02 |
$17.25 |
$17.95 |
$17.97 |
$19.53 |
$19.18 |
$3.15 |
| Total Capital |
|
8,561 |
8,919 |
9,252 |
9,604 |
11,062 |
11,144 |
11,327 |
11,607 |
12,018 |
11,904 |
9,671 |
| Total Debt |
|
2,976 |
2,977 |
2,978 |
2,979 |
2,980 |
2,981 |
2,982 |
2,983 |
2,984 |
2,985 |
2,988 |
| Total Long-Term Debt |
|
2,976 |
2,977 |
2,978 |
2,979 |
2,980 |
2,981 |
2,982 |
2,983 |
2,984 |
2,985 |
1,990 |
| Net Debt |
|
-3,145 |
-3,352 |
-3,679 |
-3,901 |
-4,833 |
-4,201 |
-4,391 |
-4,174 |
-5,033 |
-4,985 |
-1,365 |
| Capital Expenditures (CapEx) |
|
78 |
59 |
65 |
59 |
49 |
81 |
55 |
47 |
86 |
36 |
80 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-2,641 |
-2,500 |
-2,457 |
-2,335 |
-2,929 |
-2,736 |
-2,686 |
-2,501 |
-3,020 |
-2,828 |
-3,298 |
| Debt-free Net Working Capital (DFNWC) |
|
3,480 |
3,829 |
4,200 |
4,545 |
4,884 |
4,446 |
4,687 |
4,656 |
4,997 |
5,142 |
1,055 |
| Net Working Capital (NWC) |
|
3,480 |
3,829 |
4,200 |
4,545 |
4,884 |
4,446 |
4,687 |
4,656 |
4,997 |
5,142 |
57 |
| Net Nonoperating Expense (NNE) |
|
64 |
0.00 |
-44 |
-36 |
-508 |
-51 |
-45 |
-53 |
-35 |
-42 |
-11 |
| Net Nonoperating Obligations (NNO) |
|
-3,145 |
-3,352 |
-3,679 |
-3,901 |
-4,833 |
-4,201 |
-4,391 |
-4,174 |
-5,033 |
-4,985 |
-1,365 |
| Total Depreciation and Amortization (D&A) |
|
112 |
85 |
86 |
83 |
92 |
101 |
112 |
117 |
134 |
132 |
162 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-42.49% |
-38.67% |
-36.59% |
-33.44% |
-40.35% |
-36.17% |
-34.16% |
-30.66% |
-35.76% |
-32.52% |
-33.47% |
| Debt-free Net Working Capital to Revenue |
|
55.98% |
59.22% |
62.53% |
65.08% |
67.28% |
58.77% |
59.61% |
57.08% |
59.16% |
59.13% |
10.71% |
| Net Working Capital to Revenue |
|
55.98% |
59.22% |
62.53% |
65.08% |
67.28% |
58.77% |
59.61% |
57.08% |
59.16% |
59.13% |
0.58% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.49) |
$0.00 |
$0.30 |
$0.43 |
$4.55 |
$0.40 |
$0.50 |
$0.73 |
$0.35 |
$0.25 |
$0.87 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
254.82M |
258.82M |
261.19M |
262.15M |
261.34M |
264.44M |
265.32M |
265.41M |
265.26M |
266.52M |
253.89M |
| Adjusted Diluted Earnings per Share |
|
($0.49) |
$0.00 |
$0.30 |
$0.43 |
$4.48 |
$0.40 |
$0.49 |
$0.72 |
$0.34 |
$0.25 |
$0.87 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
254.82M |
261.37M |
264.44M |
266.38M |
265.29M |
270.30M |
267.95M |
268.55M |
269.21M |
270.30M |
254.31M |
| 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 |
|
259M |
261M |
262M |
263M |
264M |
265M |
265M |
266M |
266M |
267M |
247M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-62 |
-14 |
35 |
78 |
55 |
56 |
87 |
140 |
59 |
135 |
211 |
| Normalized NOPAT Margin |
|
-3.77% |
-0.83% |
1.94% |
4.17% |
2.88% |
2.80% |
4.18% |
6.49% |
2.66% |
6.04% |
8.32% |
| Pre Tax Income Margin |
|
-4.74% |
0.42% |
4.59% |
6.91% |
7.18% |
6.18% |
8.06% |
10.51% |
5.43% |
4.60% |
13.97% |
| 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 |
|
-20.44% |
0.00% |
-175.89% |
533.91% |
30.63% |
37.03% |
46.98% |
45.49% |
133.08% |
177.00% |
494.92% |