| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
319,034,903.00 |
322,146,426.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
319,034,903.00 |
322,146,426.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
-0.01 |
-0.05 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-0.47% |
6.12% |
-1.72% |
-0.46% |
1.16% |
-7.31% |
-2.34% |
-2.31% |
-3.11% |
- |
0.22% |
| EBITDA Growth |
|
-1,305.47% |
-57.32% |
-61.25% |
-29.46% |
105.40% |
26.58% |
113.57% |
75.19% |
25.87% |
- |
11.26% |
| EBIT Growth |
|
-2,633.41% |
-99.78% |
-163.89% |
-90.45% |
101.01% |
9,772.29% |
184.12% |
1,643.19% |
134.66% |
- |
50.53% |
| NOPAT Growth |
|
-2,326.67% |
-99.77% |
-160.77% |
-89.73% |
100.32% |
10,374.70% |
197.48% |
2,215.58% |
634.12% |
- |
50.53% |
| Net Income Growth |
|
-6,330.61% |
-168.97% |
-2,356.82% |
-69.95% |
98.66% |
38.71% |
74.91% |
156.29% |
155.96% |
- |
-29.89% |
| EPS Growth |
|
-6,714.29% |
-169.23% |
-1,600.00% |
-80.00% |
98.70% |
44.44% |
76.47% |
155.56% |
150.00% |
- |
-25.00% |
| Operating Cash Flow Growth |
|
-68.52% |
-65.56% |
-122.35% |
-28.20% |
-39.81% |
104.14% |
-83.67% |
23.82% |
334.71% |
- |
-100.39% |
| Free Cash Flow Firm Growth |
|
356.29% |
207.38% |
1,373.89% |
11.07% |
-85.92% |
-88.81% |
-91.43% |
-92.97% |
113.56% |
- |
6.20% |
| Invested Capital Growth |
|
-31.31% |
-30.79% |
-31.51% |
-32.61% |
-1.70% |
-4.52% |
-3.47% |
-1.86% |
-3.13% |
- |
-3.62% |
| Revenue Q/Q Growth |
|
-2.39% |
12.07% |
-8.68% |
-0.35% |
-0.81% |
2.69% |
-3.78% |
-0.33% |
-1.62% |
- |
-1.21% |
| EBITDA Q/Q Growth |
|
-1,658.88% |
104.55% |
-41.57% |
70.30% |
19.43% |
6.52% |
-1.42% |
39.70% |
-14.20% |
- |
-7.81% |
| EBIT Q/Q Growth |
|
-4,869.36% |
100.01% |
-11,815.06% |
112.69% |
404.13% |
31.72% |
-0.18% |
162.99% |
-32.14% |
- |
-22.70% |
| NOPAT Q/Q Growth |
|
-5,225.99% |
100.01% |
-10,209.64% |
114.71% |
61.14% |
337.21% |
-5.92% |
249.34% |
-48.91% |
- |
111.17% |
| Net Income Q/Q Growth |
|
-8,397.45% |
98.18% |
-105.90% |
46.60% |
32.83% |
17.01% |
15.73% |
219.82% |
-33.22% |
- |
-488.19% |
| EPS Q/Q Growth |
|
-9,160.00% |
98.06% |
-88.89% |
47.06% |
33.33% |
16.67% |
20.00% |
225.00% |
-40.00% |
- |
-400.00% |
| Operating Cash Flow Q/Q Growth |
|
-64.36% |
36.57% |
-117.89% |
924.46% |
-70.13% |
363.20% |
-116.10% |
655.79% |
4.89% |
- |
-120.17% |
| Free Cash Flow Firm Q/Q Growth |
|
-70.06% |
249.42% |
2.37% |
3.72% |
-96.20% |
177.79% |
-21.61% |
-14.90% |
15.24% |
- |
563.29% |
| Invested Capital Q/Q Growth |
|
-31.35% |
0.69% |
-0.02% |
-2.50% |
0.14% |
-2.20% |
1.08% |
-0.87% |
-1.15% |
- |
2.72% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
36.81% |
36.21% |
37.84% |
38.11% |
38.09% |
37.96% |
38.17% |
39.32% |
38.86% |
- |
38.38% |
| EBITDA Margin |
|
-78.98% |
3.21% |
2.05% |
3.50% |
4.22% |
4.38% |
4.48% |
6.29% |
5.48% |
- |
5.01% |
| Operating Margin |
|
-82.46% |
0.01% |
-1.10% |
0.16% |
0.26% |
1.12% |
1.10% |
2.89% |
1.99% |
- |
1.65% |
| EBIT Margin |
|
-82.46% |
0.01% |
-1.27% |
0.16% |
0.82% |
1.06% |
1.10% |
2.89% |
1.99% |
- |
1.65% |
| Profit (Net Income) Margin |
|
-83.07% |
-1.35% |
-3.04% |
-1.63% |
-1.10% |
-0.89% |
-0.78% |
0.94% |
0.64% |
- |
-1.01% |
| Tax Burden Percent |
|
97.91% |
57.64% |
83.23% |
73.74% |
75.76% |
84.14% |
73.92% |
131.39% |
-513.48% |
- |
81.86% |
| Interest Burden Percent |
|
102.89% |
-23,593.98% |
287.17% |
-1,364.06% |
-176.89% |
-100.35% |
-96.44% |
24.72% |
-6.22% |
- |
-75.13% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
7.02% |
0.00% |
- |
0.00% |
| Return on Invested Capital (ROIC) |
|
-109.96% |
0.01% |
-1.47% |
0.22% |
0.44% |
1.85% |
1.79% |
6.35% |
3.29% |
- |
2.73% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-135.67% |
-1.54% |
-3.82% |
-1.63% |
-0.90% |
0.05% |
0.22% |
4.52% |
2.50% |
- |
0.39% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-113.50% |
-1.26% |
-3.17% |
-1.32% |
-1.13% |
0.06% |
0.28% |
5.67% |
3.08% |
- |
0.48% |
| Return on Equity (ROE) |
|
-223.46% |
-1.25% |
-4.64% |
-1.10% |
-0.69% |
1.91% |
2.07% |
12.02% |
6.37% |
- |
3.21% |
| Cash Return on Invested Capital (CROIC) |
|
13.24% |
10.90% |
11.10% |
11.79% |
1.44% |
4.82% |
4.61% |
4.09% |
6.09% |
- |
7.28% |
| Operating Return on Assets (OROA) |
|
-84.61% |
0.01% |
-1.34% |
0.17% |
0.97% |
1.22% |
1.28% |
3.35% |
2.30% |
- |
1.92% |
| Return on Assets (ROA) |
|
-85.24% |
-1.41% |
-3.20% |
-1.70% |
-1.29% |
-1.03% |
-0.91% |
1.09% |
0.73% |
- |
-1.18% |
| Return on Common Equity (ROCE) |
|
-223.46% |
-1.25% |
-4.64% |
-1.10% |
-0.69% |
1.91% |
2.07% |
12.02% |
6.37% |
- |
3.21% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-102.69% |
0.00% |
-113.98% |
-117.99% |
-9.85% |
0.00% |
-6.05% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-862 |
0.12 |
-12 |
1.73 |
2.78 |
12 |
11 |
40 |
20 |
-154 |
17 |
| NOPAT Margin |
|
-57.72% |
0.01% |
-0.77% |
0.11% |
0.18% |
0.78% |
0.77% |
2.69% |
1.40% |
- |
1.15% |
| Net Nonoperating Expense Percent (NNEP) |
|
25.71% |
1.56% |
2.35% |
1.85% |
1.34% |
1.80% |
1.57% |
1.83% |
0.79% |
- |
2.34% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
0.00% |
- |
- |
- |
0.45% |
0.43% |
1.47% |
0.74% |
-5.81% |
0.65% |
| Cost of Revenue to Revenue |
|
63.19% |
63.79% |
62.16% |
61.89% |
61.91% |
62.04% |
61.83% |
60.68% |
61.14% |
- |
61.62% |
| SG&A Expenses to Revenue |
|
37.45% |
36.20% |
38.94% |
37.95% |
37.83% |
36.84% |
37.07% |
36.43% |
36.86% |
- |
36.73% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Operating Expenses to Revenue |
|
119.27% |
36.20% |
38.94% |
37.95% |
37.83% |
36.84% |
37.07% |
36.43% |
36.86% |
- |
36.73% |
| Earnings before Interest and Taxes (EBIT) |
|
-1,232 |
0.17 |
-19 |
2.47 |
12 |
16 |
16 |
43 |
29 |
32 |
25 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-1,180 |
54 |
31 |
53 |
64 |
68 |
67 |
94 |
80 |
81 |
75 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.84 |
0.64 |
0.41 |
0.80 |
1.25 |
0.96 |
0.87 |
0.81 |
0.87 |
- |
0.80 |
| 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 |
| Price to Revenue (P/Rev) |
|
0.16 |
0.12 |
0.08 |
0.14 |
0.22 |
0.18 |
0.16 |
0.15 |
0.17 |
- |
0.16 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
166.24 |
| Dividend Yield |
|
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% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.60% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.93 |
0.84 |
0.74 |
0.91 |
1.11 |
0.98 |
0.94 |
0.92 |
0.94 |
- |
0.91 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.40 |
0.36 |
0.32 |
0.38 |
0.46 |
0.41 |
0.40 |
0.38 |
0.39 |
- |
0.38 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
14.18 |
11.50 |
9.58 |
7.95 |
7.65 |
- |
6.79 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
210.08 |
50.69 |
26.33 |
22.49 |
- |
17.39 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
504.42 |
85.86 |
41.09 |
31.83 |
- |
24.85 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
8.01 |
10.32 |
11.58 |
16.53 |
22.28 |
14.01 |
14.16 |
12.41 |
9.20 |
- |
7.50 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
5.71 |
6.30 |
5.43 |
6.22 |
76.19 |
19.95 |
20.10 |
22.20 |
15.21 |
- |
12.25 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
1.32 |
1.34 |
1.36 |
1.40 |
1.41 |
1.42 |
1.43 |
1.39 |
1.37 |
- |
1.28 |
| Long-Term Debt to Equity |
|
1.32 |
1.33 |
1.35 |
1.39 |
1.40 |
1.42 |
1.43 |
1.39 |
1.37 |
- |
1.27 |
| Financial Leverage |
|
0.84 |
0.82 |
0.83 |
0.81 |
1.25 |
1.26 |
1.30 |
1.26 |
1.23 |
- |
1.22 |
| Leverage Ratio |
|
3.41 |
3.36 |
3.32 |
3.37 |
4.59 |
4.59 |
4.57 |
4.59 |
4.57 |
- |
4.51 |
| Compound Leverage Factor |
|
3.51 |
-792.40 |
9.53 |
-45.92 |
-8.13 |
-4.61 |
-4.41 |
1.14 |
-0.28 |
- |
-3.39 |
| Debt to Total Capital |
|
56.98% |
57.34% |
57.59% |
58.28% |
58.49% |
58.71% |
58.87% |
58.20% |
57.82% |
- |
56.12% |
| Short-Term Debt to Total Capital |
|
0.18% |
0.57% |
0.13% |
0.19% |
0.20% |
0.20% |
0.20% |
0.20% |
0.19% |
- |
0.50% |
| Long-Term Debt to Total Capital |
|
56.80% |
56.77% |
57.45% |
58.09% |
58.29% |
58.51% |
58.67% |
58.00% |
57.64% |
- |
55.62% |
| 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 |
|
43.02% |
42.66% |
42.41% |
41.72% |
41.51% |
41.29% |
41.13% |
41.80% |
42.18% |
- |
43.88% |
| Debt to EBITDA |
|
-1.76 |
-1.64 |
-1.55 |
-1.52 |
7.82 |
7.31 |
6.29 |
5.43 |
5.14 |
- |
4.48 |
| Net Debt to EBITDA |
|
-1.60 |
-1.51 |
-1.46 |
-1.39 |
7.25 |
6.55 |
5.76 |
4.78 |
4.37 |
- |
3.97 |
| Long-Term Debt to EBITDA |
|
-1.75 |
-1.63 |
-1.54 |
-1.51 |
7.80 |
7.29 |
6.27 |
5.41 |
5.12 |
- |
4.44 |
| Debt to NOPAT |
|
-2.05 |
-1.93 |
-1.84 |
-1.81 |
-222.22 |
320.81 |
56.33 |
28.06 |
21.40 |
- |
16.40 |
| Net Debt to NOPAT |
|
-1.87 |
-1.78 |
-1.74 |
-1.67 |
-205.83 |
287.23 |
51.59 |
24.72 |
18.20 |
- |
14.55 |
| Long-Term Debt to NOPAT |
|
-2.04 |
-1.91 |
-1.84 |
-1.81 |
-221.48 |
319.73 |
56.14 |
27.97 |
21.33 |
- |
16.25 |
| Altman Z-Score |
|
0.24 |
0.97 |
0.91 |
0.97 |
1.06 |
1.00 |
0.99 |
1.00 |
0.99 |
- |
0.97 |
| 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 |
|
0.90 |
0.86 |
0.85 |
0.84 |
0.84 |
0.85 |
0.85 |
0.89 |
0.91 |
- |
0.85 |
| Quick Ratio |
|
0.17 |
0.15 |
0.12 |
0.16 |
0.14 |
0.18 |
0.16 |
0.21 |
0.25 |
- |
0.18 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
338 |
1,180 |
1,208 |
1,252 |
48 |
132 |
104 |
88 |
102 |
-24 |
110 |
| Operating Cash Flow to CapEx |
|
55.08% |
95.84% |
-25.78% |
253.29% |
67.33% |
260.62% |
-56.96% |
277.45% |
307.18% |
- |
-81.17% |
| Free Cash Flow to Firm to Interest Expense |
|
9.19 |
29.75 |
32.80 |
34.03 |
1.33 |
3.87 |
3.09 |
2.65 |
3.09 |
- |
2.46 |
| Operating Cash Flow to Interest Expense |
|
0.94 |
1.19 |
-0.23 |
1.88 |
0.58 |
2.81 |
-0.46 |
2.58 |
2.74 |
- |
-0.69 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-0.76 |
-0.05 |
-1.12 |
1.14 |
-0.28 |
1.73 |
-1.27 |
1.65 |
1.85 |
- |
-1.55 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.03 |
1.04 |
1.05 |
1.04 |
1.17 |
1.16 |
1.17 |
1.16 |
1.15 |
- |
1.17 |
| Accounts Receivable Turnover |
|
127.48 |
133.16 |
142.37 |
109.83 |
137.70 |
144.27 |
155.60 |
148.25 |
143.97 |
- |
163.40 |
| Inventory Turnover |
|
5.21 |
5.84 |
5.78 |
5.80 |
5.49 |
5.67 |
5.68 |
5.82 |
5.63 |
- |
5.72 |
| Fixed Asset Turnover |
|
7.61 |
7.72 |
7.83 |
7.88 |
7.96 |
7.93 |
8.20 |
8.35 |
8.51 |
- |
8.83 |
| Accounts Payable Turnover |
|
8.69 |
9.01 |
9.09 |
8.20 |
8.34 |
7.75 |
8.02 |
8.30 |
8.40 |
- |
7.66 |
| Days Sales Outstanding (DSO) |
|
2.86 |
2.74 |
2.56 |
3.32 |
2.65 |
2.53 |
2.35 |
2.46 |
2.54 |
- |
2.23 |
| Days Inventory Outstanding (DIO) |
|
70.10 |
62.54 |
63.12 |
62.98 |
66.52 |
64.39 |
64.30 |
62.75 |
64.79 |
- |
63.83 |
| Days Payable Outstanding (DPO) |
|
42.02 |
40.53 |
40.16 |
44.49 |
43.75 |
47.07 |
45.49 |
43.98 |
43.47 |
- |
47.66 |
| Cash Conversion Cycle (CCC) |
|
30.95 |
24.75 |
25.52 |
21.80 |
25.41 |
19.85 |
21.16 |
21.23 |
23.86 |
- |
18.40 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
2,633 |
2,651 |
2,651 |
2,585 |
2,588 |
2,531 |
2,559 |
2,537 |
2,507 |
2,401 |
2,466 |
| Invested Capital Turnover |
|
1.90 |
1.93 |
1.91 |
1.94 |
2.39 |
2.36 |
2.33 |
2.36 |
2.35 |
- |
2.37 |
| Increase / (Decrease) in Invested Capital |
|
-1,200 |
-1,180 |
-1,219 |
-1,251 |
-45 |
-120 |
-92 |
-48 |
-81 |
-131 |
-93 |
| Enterprise Value (EV) |
|
2,445 |
2,226 |
1,965 |
2,354 |
2,867 |
2,490 |
2,416 |
2,322 |
2,361 |
- |
2,238 |
| Market Capitalization |
|
1,005 |
760 |
476 |
901 |
1,402 |
1,072 |
964 |
925 |
1,011 |
- |
928 |
| Book Value per Share |
|
$3.90 |
$3.87 |
$3.78 |
$3.64 |
$3.60 |
$3.55 |
$3.51 |
$3.60 |
$3.64 |
$3.65 |
$3.59 |
| Tangible Book Value per Share |
|
($2.65) |
($2.68) |
($2.74) |
($2.81) |
($2.83) |
($2.84) |
($2.85) |
($2.73) |
($2.66) |
($2.64) |
($2.64) |
| Total Capital |
|
2,773 |
2,777 |
2,740 |
2,712 |
2,705 |
2,697 |
2,692 |
2,725 |
2,745 |
2,657 |
2,633 |
| Total Debt |
|
1,580 |
1,592 |
1,578 |
1,581 |
1,582 |
1,583 |
1,585 |
1,586 |
1,587 |
1,493 |
1,478 |
| Total Long-Term Debt |
|
1,575 |
1,576 |
1,574 |
1,576 |
1,577 |
1,578 |
1,579 |
1,581 |
1,582 |
1,489 |
1,464 |
| Net Debt |
|
1,440 |
1,467 |
1,488 |
1,453 |
1,465 |
1,418 |
1,451 |
1,397 |
1,350 |
1,236 |
1,311 |
| Capital Expenditures (CapEx) |
|
63 |
49 |
33 |
27 |
31 |
37 |
27 |
31 |
29 |
37 |
38 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-242 |
-271 |
-251 |
-298 |
-293 |
-326 |
-291 |
-302 |
-328 |
-366 |
-323 |
| Debt-free Net Working Capital (DFNWC) |
|
-102 |
-145 |
-162 |
-171 |
-177 |
-160 |
-158 |
-114 |
-91 |
-110 |
-156 |
| Net Working Capital (NWC) |
|
-107 |
-161 |
-165 |
-176 |
-182 |
-166 |
-163 |
-119 |
-96 |
-114 |
-169 |
| Net Nonoperating Expense (NNE) |
|
379 |
23 |
35 |
27 |
19 |
26 |
23 |
26 |
11 |
-152 |
32 |
| Net Nonoperating Obligations (NNO) |
|
1,440 |
1,467 |
1,488 |
1,453 |
1,465 |
1,418 |
1,451 |
1,397 |
1,350 |
1,236 |
1,311 |
| Total Depreciation and Amortization (D&A) |
|
52 |
54 |
51 |
51 |
51 |
52 |
51 |
51 |
51 |
50 |
50 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-3.93% |
-4.33% |
-4.04% |
-4.80% |
-4.70% |
-5.33% |
-4.79% |
-5.00% |
-5.47% |
- |
-5.41% |
| Debt-free Net Working Capital to Revenue |
|
-1.66% |
-2.33% |
-2.60% |
-2.75% |
-2.83% |
-2.62% |
-2.59% |
-1.88% |
-1.52% |
- |
-2.62% |
| Net Working Capital to Revenue |
|
-1.74% |
-2.58% |
-2.66% |
-2.83% |
-2.92% |
-2.71% |
-2.68% |
-1.97% |
-1.60% |
- |
-2.84% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($4.63) |
($0.09) |
($0.17) |
($0.09) |
($0.06) |
($0.05) |
($0.04) |
$0.05 |
$0.03 |
($0.01) |
($0.05) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
267.85M |
267.55M |
269.77M |
273.07M |
274.50M |
273.41M |
277.55M |
279.06M |
280.38M |
279.56M |
283.68M |
| Adjusted Diluted Earnings per Share |
|
($4.63) |
($0.09) |
($0.17) |
($0.09) |
($0.06) |
($0.05) |
($0.04) |
$0.05 |
$0.03 |
($0.01) |
($0.05) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
267.85M |
267.55M |
269.77M |
273.07M |
274.50M |
273.41M |
277.55M |
285.74M |
288.22M |
286.15M |
283.68M |
| 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 |
|
306.28M |
307.37M |
310.78M |
312.15M |
313.45M |
315.13M |
316.78M |
318.05M |
319.03M |
322.15M |
323.36M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-6.73 |
0.12 |
-12 |
1.73 |
2.78 |
12 |
11 |
40 |
20 |
22 |
17 |
| Normalized NOPAT Margin |
|
-0.45% |
0.01% |
-0.77% |
0.11% |
0.18% |
0.78% |
0.77% |
2.69% |
1.40% |
- |
1.15% |
| Pre Tax Income Margin |
|
-84.84% |
-2.34% |
-3.65% |
-2.21% |
-1.46% |
-1.06% |
-1.06% |
0.71% |
-0.12% |
- |
-1.24% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-33.54 |
0.00 |
-0.53 |
0.07 |
0.35 |
0.48 |
0.49 |
1.29 |
0.89 |
- |
0.55 |
| NOPAT to Interest Expense |
|
-23.48 |
0.00 |
-0.32 |
0.05 |
0.08 |
0.36 |
0.34 |
1.20 |
0.62 |
- |
0.39 |
| EBIT Less CapEx to Interest Expense |
|
-35.24 |
-1.23 |
-1.41 |
-0.68 |
-0.51 |
-0.60 |
-0.32 |
0.36 |
0.00 |
- |
-0.30 |
| NOPAT Less CapEx to Interest Expense |
|
-25.18 |
-1.23 |
-1.21 |
-0.70 |
-0.78 |
-0.72 |
-0.47 |
0.27 |
-0.27 |
- |
-0.47 |
| 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% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |