| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
339,037,922.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
339,037,922.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
9.45 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-26.39% |
-2.41% |
23.33% |
40.87% |
48.91% |
41.33% |
30.94% |
5.18% |
27.40% |
25.24% |
45.47% |
| EBITDA Growth |
|
-218.87% |
84.21% |
274.69% |
174.34% |
294.56% |
6,433.33% |
18.45% |
-115.04% |
212.13% |
212.84% |
1,419.25% |
| EBIT Growth |
|
-489.47% |
47.59% |
160.26% |
130.39% |
221.28% |
606.14% |
76.14% |
-150.49% |
311.64% |
264.36% |
2,435.48% |
| NOPAT Growth |
|
-921.49% |
34.58% |
162.67% |
118.15% |
239.62% |
564.61% |
11,949.62% |
-104.51% |
232.95% |
52.23% |
-85.68% |
| Net Income Growth |
|
-2,637.04% |
36.36% |
123.64% |
105.66% |
171.97% |
306.97% |
285.19% |
623.08% |
139.76% |
210.10% |
516.35% |
| EPS Growth |
|
-2,812.50% |
34.51% |
118.68% |
106.79% |
162.21% |
275.27% |
317.65% |
380.00% |
127.41% |
190.18% |
477.46% |
| Operating Cash Flow Growth |
|
-10,533.33% |
-362.86% |
115.22% |
638.24% |
105.43% |
538.04% |
775.86% |
103.83% |
1,876.47% |
84.86% |
121.06% |
| Free Cash Flow Firm Growth |
|
111.91% |
131.78% |
137.10% |
87.52% |
-157.45% |
-222.08% |
6,120.82% |
-114.17% |
2,157.08% |
2,038.62% |
-93.93% |
| Invested Capital Growth |
|
-3.31% |
-2.79% |
-1.18% |
0.87% |
4.19% |
6.76% |
-50.23% |
20.15% |
-51.42% |
-51.98% |
2.22% |
| Revenue Q/Q Growth |
|
2.92% |
10.25% |
14.02% |
8.88% |
8.79% |
4.64% |
-46.46% |
-150.31% |
344.19% |
7.06% |
10.61% |
| EBITDA Q/Q Growth |
|
3.29% |
96.60% |
2,906.67% |
-19.48% |
153.10% |
10.72% |
-70.95% |
-124.64% |
2,257.35% |
42.88% |
92.08% |
| EBIT Q/Q Growth |
|
8.22% |
72.47% |
269.33% |
-28.99% |
266.33% |
14.90% |
-81.21% |
-200.65% |
983.97% |
45.32% |
96.11% |
| NOPAT Q/Q Growth |
|
8.31% |
64.77% |
240.85% |
-60.11% |
605.30% |
17.25% |
1,060.89% |
-100.18% |
5,101.30% |
21.75% |
33.20% |
| Net Income Q/Q Growth |
|
0.58% |
58.10% |
147.04% |
-71.11% |
1,164.10% |
20.49% |
-12.46% |
-45.77% |
319.15% |
55.84% |
74.00% |
| EPS Q/Q Growth |
|
1.81% |
57.14% |
136.56% |
-55.88% |
800.00% |
20.74% |
-12.88% |
-49.30% |
326.39% |
54.07% |
73.36% |
| Operating Cash Flow Q/Q Growth |
|
-820.59% |
85.30% |
163.04% |
531.03% |
-90.71% |
1,085.29% |
26.05% |
46.85% |
-9.92% |
10.86% |
50.74% |
| Free Cash Flow Firm Q/Q Growth |
|
126.41% |
174.82% |
32.46% |
-112.98% |
-21.58% |
-483.97% |
4,442.40% |
-108.32% |
777.95% |
5.80% |
-89.84% |
| Invested Capital Q/Q Growth |
|
-0.60% |
0.83% |
1.68% |
-1.02% |
2.68% |
3.31% |
-52.60% |
-0.85% |
0.05% |
2.12% |
0.91% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
3.60% |
16.23% |
28.96% |
35.95% |
37.88% |
35.38% |
39.76% |
0.00% |
43.54% |
45.74% |
50.22% |
| EBITDA Margin |
|
-16.04% |
-0.49% |
12.18% |
9.01% |
20.95% |
22.17% |
12.03% |
0.00% |
52.06% |
69.47% |
120.65% |
| Operating Margin |
|
-21.67% |
-6.93% |
7.90% |
5.74% |
18.12% |
19.88% |
33.13% |
0.00% |
28.11% |
30.10% |
35.66% |
| EBIT Margin |
|
-21.53% |
-5.38% |
7.98% |
5.21% |
17.53% |
19.25% |
6.76% |
0.00% |
48.94% |
66.42% |
117.77% |
| Profit (Net Income) Margin |
|
-24.91% |
-9.47% |
3.91% |
1.04% |
12.04% |
13.86% |
22.67% |
0.00% |
41.94% |
61.05% |
96.04% |
| Tax Burden Percent |
|
100.44% |
110.81% |
75.84% |
38.24% |
78.50% |
80.16% |
702.70% |
-90.10% |
88.41% |
93.88% |
95.42% |
| Interest Burden Percent |
|
115.20% |
158.90% |
64.49% |
52.04% |
87.47% |
89.82% |
47.74% |
200.64% |
96.95% |
97.90% |
85.47% |
| Effective Tax Rate |
|
0.00% |
0.00% |
24.16% |
61.76% |
21.50% |
19.84% |
-943.24% |
0.00% |
11.59% |
6.12% |
4.58% |
| Return on Invested Capital (ROIC) |
|
-10.99% |
-3.47% |
4.50% |
1.84% |
12.99% |
15.51% |
472.39% |
0.00% |
21.13% |
24.75% |
50.49% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-17.52% |
-6.80% |
2.75% |
0.77% |
10.90% |
13.48% |
267.14% |
0.00% |
37.67% |
65.76% |
575.76% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-6.22% |
-2.48% |
0.97% |
0.28% |
4.08% |
5.08% |
117.57% |
0.00% |
12.20% |
16.12% |
30.07% |
| Return on Equity (ROE) |
|
-17.21% |
-5.95% |
5.46% |
2.11% |
17.07% |
20.59% |
589.96% |
0.00% |
33.33% |
40.87% |
80.56% |
| Cash Return on Invested Capital (CROIC) |
|
-5.76% |
-5.74% |
-4.03% |
-2.29% |
-0.30% |
3.40% |
94.45% |
29.29% |
97.38% |
98.11% |
39.42% |
| Operating Return on Assets (OROA) |
|
-9.82% |
-2.45% |
3.89% |
2.78% |
10.32% |
12.05% |
5.43% |
0.00% |
25.33% |
34.72% |
88.31% |
| Return on Assets (ROA) |
|
-11.36% |
-4.31% |
1.90% |
0.55% |
7.08% |
8.68% |
18.22% |
0.00% |
21.71% |
31.92% |
72.02% |
| Return on Common Equity (ROCE) |
|
-16.55% |
-5.72% |
5.05% |
2.01% |
16.25% |
19.61% |
550.22% |
0.00% |
32.48% |
39.92% |
79.34% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-23.69% |
-22.17% |
-15.08% |
0.00% |
3.26% |
10.41% |
31.79% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-417 |
-147 |
207 |
83 |
582 |
683 |
7,929 |
-14 |
700 |
852 |
1,135 |
| NOPAT Margin |
|
-15.17% |
-4.85% |
5.99% |
2.19% |
14.22% |
15.94% |
345.63% |
0.00% |
24.85% |
28.26% |
34.03% |
| Net Nonoperating Expense Percent (NNEP) |
|
6.53% |
3.33% |
1.75% |
1.06% |
2.09% |
2.03% |
205.25% |
25.45% |
-16.54% |
-41.01% |
-525.27% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
-0.80% |
- |
- |
- |
3.51% |
63.38% |
-0.14% |
6.62% |
7.25% |
10.08% |
| Cost of Revenue to Revenue |
|
96.40% |
83.77% |
71.04% |
64.05% |
62.12% |
64.62% |
60.24% |
0.00% |
56.46% |
54.26% |
49.78% |
| SG&A Expenses to Revenue |
|
7.53% |
6.53% |
5.87% |
5.84% |
5.91% |
5.55% |
4.71% |
0.00% |
4.90% |
4.24% |
4.41% |
| R&D to Revenue |
|
15.67% |
14.64% |
14.29% |
14.29% |
12.67% |
11.72% |
10.68% |
0.00% |
10.43% |
9.58% |
8.81% |
| Operating Expenses to Revenue |
|
25.27% |
23.15% |
21.06% |
30.21% |
19.76% |
15.50% |
6.63% |
0.00% |
15.44% |
15.64% |
14.56% |
| Earnings before Interest and Taxes (EBIT) |
|
-592 |
-163 |
276 |
196 |
718 |
825 |
155 |
-156 |
1,379 |
2,004 |
3,930 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-441 |
-15 |
421 |
339 |
858 |
950 |
276 |
-68 |
1,467 |
2,096 |
4,026 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.45 |
1.69 |
2.20 |
2.29 |
2.05 |
1.73 |
2.73 |
4.16 |
7.74 |
9.02 |
10.33 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
2,470.74 |
34.94 |
13.59 |
9.08 |
18.07 |
22.26 |
29.03 |
22.99 |
18.66 |
| Price to Revenue (P/Rev) |
|
1.30 |
1.51 |
1.87 |
1.90 |
1.66 |
1.35 |
0.88 |
2.32 |
4.50 |
5.98 |
8.49 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
72.47 |
17.33 |
8.85 |
11.69 |
17.67 |
16.77 |
15.36 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
42.67% |
27.55% |
13.35% |
9.41% |
0.15% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
1.38% |
5.77% |
11.30% |
8.56% |
5.66% |
5.96% |
6.51% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.30 |
1.45 |
1.77 |
1.89 |
1.79 |
1.54 |
2.14 |
3.15 |
6.09 |
8.18 |
12.26 |
| Enterprise Value to Revenue (EV/Rev) |
|
1.76 |
1.99 |
2.34 |
2.27 |
2.00 |
1.63 |
1.04 |
2.58 |
4.69 |
6.06 |
8.35 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
97.15 |
17.91 |
9.90 |
6.43 |
12.18 |
15.87 |
14.72 |
12.03 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
27.96 |
12.62 |
8.07 |
15.92 |
18.35 |
16.09 |
12.58 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
48.03 |
15.96 |
5.20 |
7.24 |
14.15 |
19.03 |
29.78 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
78.46 |
29.53 |
12.82 |
14.52 |
20.38 |
24.34 |
29.93 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
46.67 |
1.51 |
11.76 |
4.09 |
5.41 |
31.43 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.70 |
0.77 |
0.71 |
0.67 |
0.62 |
0.60 |
1.36 |
0.85 |
0.77 |
0.63 |
0.16 |
| Long-Term Debt to Equity |
|
0.53 |
0.67 |
0.67 |
0.51 |
0.48 |
0.58 |
0.91 |
0.45 |
0.40 |
0.33 |
0.00 |
| Financial Leverage |
|
0.36 |
0.36 |
0.35 |
0.36 |
0.37 |
0.38 |
0.44 |
-0.14 |
0.32 |
0.25 |
0.05 |
| Leverage Ratio |
|
2.15 |
2.14 |
2.08 |
2.13 |
2.13 |
2.14 |
2.45 |
2.30 |
2.18 |
2.09 |
2.08 |
| Compound Leverage Factor |
|
2.48 |
3.41 |
1.34 |
1.11 |
1.87 |
1.92 |
1.17 |
4.62 |
2.11 |
2.04 |
1.78 |
| Debt to Total Capital |
|
41.11% |
43.40% |
41.40% |
40.23% |
38.40% |
37.37% |
57.56% |
45.96% |
43.36% |
38.81% |
14.04% |
| Short-Term Debt to Total Capital |
|
9.91% |
5.39% |
2.40% |
9.47% |
9.08% |
0.76% |
19.04% |
21.72% |
20.61% |
18.56% |
14.04% |
| Long-Term Debt to Total Capital |
|
31.20% |
38.02% |
39.00% |
30.76% |
29.32% |
36.61% |
38.52% |
24.24% |
22.75% |
20.25% |
0.00% |
| 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 |
|
4.69% |
4.53% |
4.67% |
1.24% |
1.19% |
1.16% |
1.80% |
2.23% |
2.12% |
1.91% |
0.00% |
| Common Equity to Total Capital |
|
54.19% |
52.07% |
53.94% |
58.54% |
60.41% |
61.47% |
40.64% |
51.81% |
54.52% |
59.28% |
85.96% |
| Debt to EBITDA |
|
-6.22 |
-7.28 |
-15.82 |
24.45 |
4.62 |
2.87 |
2.81 |
2.34 |
1.57 |
1.05 |
0.19 |
| Net Debt to EBITDA |
|
-3.56 |
-3.96 |
-9.73 |
15.01 |
2.90 |
1.64 |
0.94 |
1.11 |
0.56 |
0.14 |
-0.20 |
| Long-Term Debt to EBITDA |
|
-4.72 |
-6.38 |
-14.90 |
18.70 |
3.52 |
2.81 |
1.88 |
1.23 |
0.82 |
0.55 |
0.00 |
| Debt to NOPAT |
|
-5.38 |
-6.22 |
-9.38 |
-33.50 |
12.38 |
4.62 |
2.27 |
1.39 |
1.40 |
1.36 |
0.48 |
| Net Debt to NOPAT |
|
-3.08 |
-3.38 |
-5.77 |
-20.57 |
7.77 |
2.65 |
0.76 |
0.66 |
0.50 |
0.18 |
-0.50 |
| Long-Term Debt to NOPAT |
|
-4.08 |
-5.45 |
-8.84 |
-25.62 |
9.45 |
4.53 |
1.52 |
0.73 |
0.73 |
0.71 |
0.00 |
| Altman Z-Score |
|
1.55 |
1.73 |
2.15 |
2.18 |
2.33 |
2.33 |
2.05 |
2.32 |
4.62 |
6.28 |
13.65 |
| Noncontrolling Interest Sharing Ratio |
|
3.79% |
3.80% |
7.46% |
4.83% |
4.83% |
4.74% |
6.74% |
0.00% |
2.55% |
2.33% |
1.52% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.31 |
1.67 |
1.86 |
1.32 |
1.47 |
1.99 |
1.56 |
1.08 |
1.21 |
1.46 |
1.49 |
| Quick Ratio |
|
0.60 |
0.85 |
0.91 |
0.66 |
0.68 |
1.04 |
1.23 |
0.73 |
0.84 |
1.11 |
1.11 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
109 |
299 |
396 |
-51 |
-63 |
-365 |
15,851 |
-1,319 |
8,942 |
9,460 |
961 |
| Operating Cash Flow to CapEx |
|
0.00% |
-61.33% |
61.05% |
315.52% |
35.79% |
356.64% |
396.88% |
1,050.70% |
920.55% |
809.78% |
774.48% |
| Free Cash Flow to Firm to Interest Expense |
|
1.11 |
2.77 |
3.67 |
-0.50 |
-0.63 |
-3.84 |
174.18 |
-7.67 |
151.56 |
175.19 |
1.65 |
| Operating Cash Flow to Interest Expense |
|
-6.39 |
-0.85 |
0.54 |
3.55 |
0.34 |
4.24 |
5.58 |
4.34 |
11.39 |
13.80 |
1.93 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-5.68 |
-2.24 |
-0.34 |
2.43 |
-0.62 |
3.05 |
4.18 |
3.92 |
10.15 |
12.09 |
1.68 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.46 |
0.46 |
0.49 |
0.53 |
0.59 |
0.63 |
0.80 |
0.50 |
0.52 |
0.52 |
0.75 |
| Accounts Receivable Turnover |
|
5.85 |
6.57 |
7.03 |
6.91 |
7.34 |
7.57 |
9.88 |
7.01 |
5.31 |
5.01 |
7.00 |
| Inventory Turnover |
|
2.81 |
2.94 |
2.84 |
2.86 |
2.89 |
3.07 |
4.56 |
4.35 |
2.52 |
2.58 |
4.82 |
| Fixed Asset Turnover |
|
3.20 |
3.21 |
3.44 |
3.83 |
4.56 |
5.00 |
5.77 |
4.05 |
3.85 |
4.06 |
4.94 |
| Accounts Payable Turnover |
|
5.81 |
6.21 |
6.23 |
6.08 |
5.68 |
5.43 |
6.89 |
5.02 |
3.47 |
3.52 |
4.47 |
| Days Sales Outstanding (DSO) |
|
62.37 |
55.58 |
51.96 |
52.83 |
49.72 |
48.20 |
36.96 |
52.09 |
68.72 |
72.80 |
52.11 |
| Days Inventory Outstanding (DIO) |
|
130.05 |
123.98 |
128.38 |
127.74 |
126.20 |
118.97 |
79.97 |
83.86 |
144.99 |
141.57 |
75.76 |
| Days Payable Outstanding (DPO) |
|
62.77 |
58.82 |
58.57 |
60.04 |
64.21 |
67.25 |
52.95 |
72.65 |
105.11 |
103.69 |
81.61 |
| Cash Conversion Cycle (CCC) |
|
129.65 |
120.73 |
121.77 |
120.53 |
111.71 |
99.92 |
63.97 |
63.30 |
108.60 |
110.68 |
46.26 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
15,384 |
15,512 |
15,772 |
15,611 |
16,029 |
16,560 |
7,850 |
7,783 |
7,787 |
7,952 |
8,024 |
| Invested Capital Turnover |
|
0.72 |
0.72 |
0.75 |
0.84 |
0.91 |
0.97 |
1.37 |
1.34 |
0.85 |
0.88 |
1.48 |
| Increase / (Decrease) in Invested Capital |
|
-526 |
-446 |
-189 |
134 |
645 |
1,048 |
-7,922 |
1,305 |
-8,242 |
-8,608 |
174 |
| Enterprise Value (EV) |
|
19,959 |
22,425 |
27,888 |
29,534 |
28,715 |
25,428 |
16,802 |
24,553 |
47,453 |
65,015 |
98,350 |
| Market Capitalization |
|
14,688 |
16,981 |
22,237 |
24,741 |
23,842 |
20,985 |
14,129 |
22,081 |
45,554 |
64,174 |
100,006 |
| Book Value per Share |
|
$31.42 |
$31.05 |
$31.06 |
$33.13 |
$33.90 |
$35.05 |
$14.88 |
$15.22 |
$16.97 |
$20.80 |
$28.55 |
| Tangible Book Value per Share |
|
($0.01) |
($0.15) |
$0.03 |
$2.17 |
$5.11 |
$6.68 |
$2.25 |
$2.84 |
$4.52 |
$8.17 |
$15.81 |
| Total Capital |
|
18,661 |
19,337 |
18,765 |
18,481 |
19,272 |
19,712 |
12,739 |
10,251 |
10,800 |
11,995 |
11,261 |
| Total Debt |
|
7,672 |
8,393 |
7,768 |
7,434 |
7,400 |
7,366 |
7,333 |
4,711 |
4,683 |
4,655 |
1,581 |
| Total Long-Term Debt |
|
5,822 |
7,351 |
7,318 |
5,684 |
5,650 |
7,216 |
4,907 |
2,485 |
2,457 |
2,429 |
0.00 |
| Net Debt |
|
4,395 |
4,568 |
4,775 |
4,564 |
4,644 |
4,214 |
2,444 |
2,243 |
1,670 |
612 |
-1,656 |
| Capital Expenditures (CapEx) |
|
-69 |
150 |
95 |
116 |
95 |
113 |
128 |
71 |
73 |
92 |
145 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
1,603 |
1,706 |
2,035 |
1,844 |
2,896 |
2,525 |
441 |
196 |
315 |
538 |
618 |
| Debt-free Net Working Capital (DFNWC) |
|
3,635 |
4,187 |
3,929 |
3,723 |
4,601 |
4,816 |
5,330 |
2,664 |
3,328 |
4,581 |
3,855 |
| Net Working Capital (NWC) |
|
1,785 |
3,145 |
3,479 |
1,973 |
2,851 |
4,666 |
2,904 |
438 |
1,102 |
2,355 |
2,274 |
| Net Nonoperating Expense (NNE) |
|
268 |
140 |
72 |
44 |
89 |
89 |
7,409 |
-296 |
-482 |
-990 |
-2,070 |
| Net Nonoperating Obligations (NNO) |
|
4,395 |
4,568 |
4,775 |
4,564 |
4,157 |
4,214 |
2,444 |
2,243 |
1,670 |
612 |
-1,656 |
| Total Depreciation and Amortization (D&A) |
|
151 |
148 |
145 |
143 |
140 |
125 |
121 |
88 |
88 |
92 |
96 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
14.15% |
15.16% |
17.09% |
14.18% |
20.18% |
16.18% |
2.73% |
2.06% |
3.11% |
5.01% |
5.25% |
| Debt-free Net Working Capital to Revenue |
|
32.08% |
37.19% |
32.99% |
28.63% |
32.07% |
30.87% |
33.02% |
27.98% |
32.87% |
42.68% |
32.73% |
| Net Working Capital to Revenue |
|
15.75% |
27.94% |
29.21% |
15.17% |
19.87% |
29.91% |
17.99% |
4.60% |
10.88% |
21.94% |
19.31% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($2.17) |
($0.93) |
$0.35 |
$0.14 |
$1.40 |
$1.68 |
$1.46 |
$0.77 |
$3.34 |
$5.27 |
$9.26 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
323M |
325M |
326M |
326M |
344M |
346M |
348.88M |
346.92M |
341.90M |
339.04M |
344.68M |
| Adjusted Diluted Earnings per Share |
|
($2.17) |
($0.93) |
$0.34 |
$0.15 |
$1.35 |
$1.63 |
$1.42 |
$0.72 |
$3.07 |
$4.73 |
$8.20 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
323M |
325M |
335M |
326M |
357M |
357M |
348.88M |
346.92M |
341.90M |
339.04M |
344.68M |
| 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 |
|
324.24M |
325.86M |
326.52M |
343.45M |
345.71M |
347.82M |
348.88M |
346.92M |
341.90M |
339.04M |
344.68M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-377 |
-130 |
213 |
186 |
586 |
587 |
391 |
65 |
703 |
904 |
1,135 |
| Normalized NOPAT Margin |
|
-13.72% |
-4.29% |
6.16% |
4.95% |
14.32% |
13.69% |
17.06% |
0.00% |
24.94% |
29.97% |
34.03% |
| Pre Tax Income Margin |
|
-24.80% |
-8.54% |
5.15% |
2.71% |
15.34% |
17.29% |
3.23% |
0.00% |
47.45% |
65.03% |
100.66% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-6.04 |
-1.51 |
2.56 |
1.90 |
7.25 |
8.68 |
1.70 |
-0.91 |
23.37 |
37.11 |
6.74 |
| NOPAT to Interest Expense |
|
-4.26 |
-1.36 |
1.92 |
0.80 |
5.88 |
7.19 |
87.13 |
-0.08 |
11.87 |
15.79 |
1.95 |
| EBIT Less CapEx to Interest Expense |
|
-5.34 |
-2.90 |
1.68 |
0.78 |
6.29 |
7.49 |
0.30 |
-1.32 |
22.14 |
35.41 |
6.49 |
| NOPAT Less CapEx to Interest Expense |
|
-3.55 |
-2.75 |
1.04 |
-0.32 |
4.92 |
6.00 |
85.72 |
-0.49 |
10.63 |
14.08 |
1.70 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
2.33% |
3.22% |
3.42% |
2.67% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
10.22% |
30.45% |
37.85% |
34.45% |