| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
305,294,644.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
305,294,644.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.10 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
9.11% |
4.91% |
3.13% |
-5.54% |
-3.25% |
-2.31% |
-1.42% |
5.21% |
4.74% |
3.24% |
1.47% |
| EBITDA Growth |
|
7.81% |
68.84% |
-35.79% |
-77.84% |
-24.46% |
-83.67% |
20.65% |
372.88% |
37.05% |
134.04% |
11.34% |
| EBIT Growth |
|
15.42% |
97.49% |
-50.68% |
-121.14% |
-37.41% |
-99.41% |
24.75% |
580.14% |
52.58% |
3,892.31% |
17.00% |
| NOPAT Growth |
|
73.58% |
-115.36% |
-49.12% |
-133.72% |
-7.84% |
1,253.04% |
54.66% |
261.50% |
56.13% |
110.53% |
12.50% |
| Net Income Growth |
|
68.72% |
-123.71% |
-66.07% |
-164.04% |
-21.19% |
365.45% |
77.48% |
198.36% |
62.61% |
137.67% |
9.33% |
| EPS Growth |
|
100.00% |
-116.67% |
-63.64% |
-177.78% |
-12.50% |
500.00% |
100.00% |
200.00% |
71.43% |
175.00% |
25.00% |
| Operating Cash Flow Growth |
|
-5.60% |
7.24% |
6.72% |
8.32% |
-77.50% |
-15.37% |
2.85% |
-13.78% |
415.38% |
31.65% |
-3.78% |
| Free Cash Flow Firm Growth |
|
199.02% |
-95.41% |
2,618.92% |
-93.25% |
-93.78% |
-54.60% |
-96.80% |
-93.01% |
-61.46% |
178.33% |
51.10% |
| Invested Capital Growth |
|
-51.63% |
-4.71% |
-52.29% |
-7.79% |
-5.69% |
-1.45% |
-2.31% |
0.29% |
-1.06% |
-4.62% |
-4.06% |
| Revenue Q/Q Growth |
|
1.69% |
0.83% |
-1.99% |
-6.00% |
4.15% |
1.81% |
-1.10% |
0.33% |
3.68% |
0.35% |
-2.79% |
| EBITDA Q/Q Growth |
|
3.66% |
134.60% |
-70.08% |
-69.55% |
253.39% |
-49.28% |
121.04% |
19.36% |
2.42% |
-13.39% |
5.15% |
| EBIT Q/Q Growth |
|
6.60% |
209.70% |
-82.02% |
-135.61% |
415.60% |
-97.08% |
3,700.00% |
37.04% |
0.30% |
-23.56% |
11.37% |
| NOPAT Q/Q Growth |
|
-22.46% |
-105.83% |
1,273.31% |
-163.61% |
311.89% |
-27.09% |
57.38% |
-33.58% |
104.84% |
-1.68% |
-15.91% |
| Net Income Q/Q Growth |
|
-20.73% |
-118.21% |
374.55% |
-261.59% |
197.54% |
-38.66% |
83.56% |
-10.45% |
61.25% |
-10.34% |
-15.56% |
| EPS Q/Q Growth |
|
-11.11% |
-112.50% |
500.00% |
-275.00% |
200.00% |
-42.86% |
100.00% |
-12.50% |
71.43% |
-8.33% |
-9.09% |
| Operating Cash Flow Q/Q Growth |
|
-30.62% |
59.21% |
-10.02% |
8.97% |
-85.59% |
498.90% |
9.36% |
-8.64% |
-13.87% |
52.99% |
-20.07% |
| Free Cash Flow Firm Q/Q Growth |
|
-0.51% |
-95.62% |
2,141.88% |
-93.09% |
-8.31% |
-68.04% |
57.91% |
-84.90% |
405.79% |
130.77% |
-14.27% |
| Invested Capital Q/Q Growth |
|
-0.18% |
-3.20% |
-0.89% |
-3.71% |
2.09% |
1.16% |
-1.76% |
-1.15% |
0.72% |
-2.48% |
-1.18% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
85.72% |
85.90% |
86.00% |
84.25% |
84.42% |
82.79% |
84.53% |
83.86% |
83.74% |
83.99% |
83.56% |
| EBITDA Margin |
|
35.18% |
81.86% |
24.99% |
8.10% |
27.47% |
13.68% |
30.59% |
36.39% |
35.94% |
31.02% |
33.56% |
| Operating Margin |
|
20.11% |
22.28% |
13.87% |
-6.86% |
14.33% |
10.00% |
16.45% |
17.51% |
21.23% |
16.99% |
18.67% |
| EBIT Margin |
|
22.66% |
69.60% |
12.77% |
-4.84% |
14.66% |
0.42% |
16.16% |
22.07% |
21.35% |
16.26% |
18.63% |
| Profit (Net Income) Margin |
|
9.62% |
-1.74% |
4.87% |
-8.37% |
7.84% |
4.72% |
8.77% |
7.83% |
12.17% |
10.87% |
9.45% |
| Tax Burden Percent |
|
51.01% |
-2.66% |
51.19% |
99.19% |
68.19% |
-171.76% |
67.68% |
42.11% |
68.62% |
84.02% |
66.14% |
| Interest Burden Percent |
|
83.26% |
93.87% |
74.49% |
174.47% |
78.43% |
-653.85% |
80.16% |
84.20% |
83.06% |
79.58% |
76.64% |
| Effective Tax Rate |
|
48.99% |
102.66% |
48.81% |
0.00% |
31.81% |
0.00% |
32.32% |
57.89% |
31.38% |
15.98% |
33.86% |
| Return on Invested Capital (ROIC) |
|
2.81% |
-0.25% |
2.05% |
-2.11% |
4.21% |
3.03% |
4.87% |
3.35% |
6.60% |
6.56% |
5.78% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
2.72% |
-0.77% |
1.73% |
-3.59% |
3.54% |
2.25% |
4.10% |
3.49% |
5.93% |
5.59% |
4.98% |
| Return on Net Nonoperating Assets (RNNOA) |
|
2.75% |
-0.25% |
1.73% |
-1.20% |
1.58% |
1.06% |
2.11% |
2.02% |
4.21% |
3.90% |
3.56% |
| Return on Equity (ROE) |
|
5.56% |
-0.50% |
3.78% |
-3.30% |
5.79% |
4.09% |
6.98% |
5.37% |
10.81% |
10.46% |
9.35% |
| Cash Return on Invested Capital (CROIC) |
|
72.20% |
7.30% |
72.01% |
8.42% |
6.04% |
4.69% |
6.07% |
4.51% |
6.40% |
10.04% |
9.69% |
| Operating Return on Assets (OROA) |
|
3.93% |
12.32% |
2.29% |
-0.86% |
2.66% |
0.08% |
2.97% |
4.12% |
4.15% |
3.15% |
3.66% |
| Return on Assets (ROA) |
|
1.67% |
-0.31% |
0.87% |
-1.49% |
1.42% |
0.86% |
1.61% |
1.46% |
2.36% |
2.11% |
1.85% |
| Return on Common Equity (ROCE) |
|
5.56% |
-0.50% |
3.78% |
-3.30% |
5.79% |
4.09% |
6.98% |
5.37% |
10.81% |
10.46% |
9.35% |
| Return on Equity Simple (ROE_SIMPLE) |
|
6.04% |
0.00% |
3.88% |
0.83% |
0.54% |
0.00% |
2.48% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
32 |
-1.88 |
22 |
-14 |
30 |
22 |
34 |
23 |
46 |
46 |
38 |
| NOPAT Margin |
|
10.26% |
-0.59% |
7.10% |
-4.80% |
9.77% |
7.00% |
11.14% |
7.37% |
14.56% |
14.27% |
12.35% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.09% |
0.52% |
0.32% |
1.48% |
0.67% |
0.79% |
0.77% |
-0.14% |
0.67% |
0.97% |
0.81% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
-0.06% |
0.68% |
- |
- |
0.74% |
1.18% |
0.79% |
1.62% |
1.61% |
1.37% |
| Cost of Revenue to Revenue |
|
14.28% |
14.10% |
14.00% |
15.75% |
15.58% |
17.21% |
15.47% |
16.14% |
16.26% |
16.01% |
16.44% |
| SG&A Expenses to Revenue |
|
16.09% |
15.58% |
24.22% |
38.18% |
19.96% |
15.63% |
14.98% |
15.42% |
15.06% |
20.59% |
16.38% |
| R&D to Revenue |
|
15.17% |
15.27% |
14.09% |
16.57% |
15.71% |
18.25% |
16.72% |
14.54% |
13.87% |
13.22% |
13.57% |
| Operating Expenses to Revenue |
|
65.62% |
63.62% |
72.14% |
91.11% |
70.09% |
72.79% |
68.07% |
66.35% |
62.52% |
67.00% |
64.89% |
| Earnings before Interest and Taxes (EBIT) |
|
71 |
220 |
40 |
-14 |
45 |
1.30 |
49 |
68 |
68 |
52 |
58 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
110 |
259 |
78 |
24 |
83 |
42 |
94 |
112 |
114 |
99 |
104 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
2.93 |
3.40 |
3.11 |
2.56 |
2.26 |
2.13 |
2.08 |
2.14 |
2.27 |
2.10 |
1.24 |
| Price to Tangible Book Value (P/TBV) |
|
31.62 |
78.34 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
|
5.38 |
5.81 |
5.00 |
3.88 |
3.09 |
2.97 |
2.83 |
2.72 |
2.80 |
2.54 |
1.46 |
| Price to Earnings (P/E) |
|
48.41 |
67.17 |
80.21 |
310.06 |
418.85 |
124.01 |
83.90 |
37.32 |
33.39 |
25.51 |
14.41 |
| 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 |
|
2.07% |
1.49% |
1.25% |
0.32% |
0.24% |
0.81% |
1.19% |
2.68% |
2.99% |
3.92% |
6.94% |
| Enterprise Value to Invested Capital (EV/IC) |
|
2.49 |
2.80 |
2.52 |
2.08 |
1.76 |
1.69 |
1.65 |
1.66 |
1.72 |
1.63 |
1.13 |
| Enterprise Value to Revenue (EV/Rev) |
|
5.92 |
6.38 |
5.64 |
4.55 |
3.97 |
3.87 |
3.73 |
3.65 |
3.76 |
3.45 |
2.37 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
14.76 |
13.26 |
12.72 |
11.91 |
10.94 |
20.71 |
18.57 |
13.54 |
12.90 |
10.31 |
6.93 |
| Enterprise Value to EBIT (EV/EBIT) |
|
21.99 |
18.05 |
17.70 |
17.69 |
16.72 |
65.87 |
55.60 |
27.49 |
25.05 |
18.21 |
12.12 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
62.15 |
110.45 |
133.94 |
629.42 |
969.76 |
51.87 |
43.70 |
34.61 |
32.00 |
29.90 |
20.02 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
17.01 |
18.19 |
15.92 |
12.40 |
12.46 |
12.71 |
12.10 |
12.60 |
10.83 |
9.27 |
6.45 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
2.25 |
37.45 |
2.26 |
23.72 |
28.37 |
35.73 |
26.86 |
36.80 |
26.68 |
15.81 |
11.46 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.55 |
0.58 |
0.61 |
0.66 |
0.74 |
0.72 |
0.75 |
0.85 |
0.87 |
0.88 |
0.90 |
| Long-Term Debt to Equity |
|
0.55 |
0.58 |
0.61 |
0.66 |
0.73 |
0.72 |
0.74 |
0.85 |
0.86 |
0.87 |
0.89 |
| Financial Leverage |
|
1.01 |
0.32 |
1.00 |
0.33 |
0.45 |
0.47 |
0.51 |
0.58 |
0.71 |
0.70 |
0.72 |
| Leverage Ratio |
|
3.18 |
3.19 |
3.22 |
3.30 |
3.44 |
3.50 |
3.60 |
3.85 |
3.99 |
4.03 |
4.10 |
| Compound Leverage Factor |
|
2.65 |
2.99 |
2.40 |
5.75 |
2.69 |
-22.87 |
2.89 |
3.24 |
3.31 |
3.21 |
3.14 |
| Debt to Total Capital |
|
35.40% |
36.77% |
38.04% |
39.76% |
42.41% |
42.03% |
42.70% |
46.07% |
46.40% |
46.74% |
47.31% |
| Short-Term Debt to Total Capital |
|
0.17% |
0.18% |
0.19% |
0.19% |
0.20% |
0.20% |
0.21% |
0.21% |
0.21% |
0.21% |
0.21% |
| Long-Term Debt to Total Capital |
|
35.22% |
36.59% |
37.85% |
39.57% |
42.21% |
41.83% |
42.50% |
45.87% |
46.19% |
46.53% |
47.10% |
| 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 |
|
64.60% |
63.23% |
61.96% |
60.24% |
57.59% |
57.97% |
57.30% |
53.93% |
53.60% |
53.26% |
52.69% |
| Debt to EBITDA |
|
2.51 |
2.07 |
2.23 |
2.61 |
2.77 |
5.41 |
5.05 |
4.01 |
3.66 |
3.16 |
3.08 |
| Net Debt to EBITDA |
|
1.35 |
1.18 |
1.43 |
1.76 |
2.44 |
4.80 |
4.47 |
3.47 |
3.29 |
2.73 |
2.68 |
| Long-Term Debt to EBITDA |
|
2.50 |
2.06 |
2.21 |
2.60 |
2.76 |
5.39 |
5.03 |
3.99 |
3.65 |
3.15 |
3.07 |
| Debt to NOPAT |
|
10.57 |
17.21 |
23.43 |
138.08 |
245.66 |
13.56 |
11.89 |
10.25 |
9.09 |
9.18 |
8.91 |
| Net Debt to NOPAT |
|
5.70 |
9.81 |
15.05 |
93.24 |
216.13 |
12.01 |
10.53 |
8.88 |
8.16 |
7.93 |
7.73 |
| Long-Term Debt to NOPAT |
|
10.52 |
17.12 |
23.32 |
137.42 |
244.48 |
13.49 |
11.83 |
10.20 |
9.05 |
9.14 |
8.87 |
| Altman Z-Score |
|
1.13 |
1.29 |
1.07 |
0.83 |
0.71 |
0.67 |
0.68 |
0.68 |
0.71 |
0.67 |
0.52 |
| 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 |
|
1.49 |
1.35 |
1.11 |
0.97 |
0.63 |
0.69 |
0.66 |
0.71 |
0.67 |
0.72 |
0.69 |
| Quick Ratio |
|
1.37 |
1.26 |
1.00 |
0.87 |
0.50 |
0.59 |
0.55 |
0.60 |
0.56 |
0.64 |
0.60 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
3,144 |
138 |
3,088 |
213 |
196 |
63 |
99 |
15 |
75 |
174 |
149 |
| Operating Cash Flow to CapEx |
|
1,618.00% |
1,447.19% |
905.47% |
1,137.84% |
103.41% |
465.81% |
805.41% |
495.00% |
409.61% |
875.00% |
475.93% |
| Free Cash Flow to Firm to Interest Expense |
|
264.21 |
10.20 |
305.70 |
20.32 |
20.38 |
6.38 |
10.08 |
1.39 |
6.56 |
16.42 |
11.05 |
| Operating Cash Flow to Interest Expense |
|
6.80 |
9.54 |
11.48 |
12.03 |
1.90 |
11.12 |
12.16 |
10.18 |
8.16 |
13.54 |
8.50 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
6.38 |
8.88 |
10.21 |
10.97 |
0.06 |
8.73 |
10.65 |
8.12 |
6.17 |
11.99 |
6.71 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.17 |
0.18 |
0.18 |
0.18 |
0.18 |
0.18 |
0.18 |
0.19 |
0.19 |
0.19 |
0.20 |
| Accounts Receivable Turnover |
|
6.39 |
5.01 |
5.69 |
6.20 |
6.40 |
4.69 |
5.66 |
6.42 |
7.32 |
5.30 |
6.47 |
| 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 |
|
22.55 |
21.15 |
19.51 |
17.47 |
15.47 |
13.67 |
12.35 |
11.05 |
9.68 |
9.08 |
8.56 |
| Accounts Payable Turnover |
|
7.40 |
5.10 |
4.00 |
8.25 |
8.73 |
7.44 |
11.04 |
10.84 |
10.03 |
8.33 |
10.59 |
| Days Sales Outstanding (DSO) |
|
57.15 |
72.87 |
64.15 |
58.83 |
57.01 |
77.87 |
64.45 |
56.89 |
49.84 |
68.90 |
56.41 |
| 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) |
|
49.34 |
71.57 |
91.35 |
44.22 |
41.79 |
49.04 |
33.07 |
33.67 |
36.37 |
43.80 |
34.47 |
| Cash Conversion Cycle (CCC) |
|
7.81 |
1.30 |
-27.20 |
14.62 |
15.22 |
28.83 |
31.38 |
23.22 |
13.47 |
25.10 |
21.94 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
2,916 |
2,822 |
2,797 |
2,693 |
2,750 |
2,781 |
2,732 |
2,701 |
2,720 |
2,653 |
2,622 |
| Invested Capital Turnover |
|
0.27 |
0.43 |
0.29 |
0.44 |
0.43 |
0.43 |
0.44 |
0.45 |
0.45 |
0.46 |
0.47 |
| Increase / (Decrease) in Invested Capital |
|
-3,112 |
-140 |
-3,066 |
-227 |
-166 |
-41 |
-65 |
7.70 |
-29 |
-129 |
-111 |
| Enterprise Value (EV) |
|
7,249 |
7,910 |
7,039 |
5,605 |
4,851 |
4,697 |
4,509 |
4,478 |
4,666 |
4,313 |
2,974 |
| Market Capitalization |
|
6,584 |
7,207 |
6,248 |
4,775 |
3,770 |
3,609 |
3,423 |
3,329 |
3,476 |
3,169 |
1,826 |
| Book Value per Share |
|
$5.61 |
$5.44 |
$5.36 |
$4.98 |
$4.57 |
$4.95 |
$4.81 |
$4.72 |
$4.80 |
$4.84 |
$4.83 |
| Tangible Book Value per Share |
|
$0.52 |
$0.24 |
($0.02) |
($0.36) |
($0.86) |
($0.80) |
($0.90) |
($1.18) |
($1.24) |
($1.29) |
($1.39) |
| Total Capital |
|
3,483 |
3,352 |
3,237 |
3,093 |
2,897 |
2,921 |
2,873 |
2,878 |
2,855 |
2,833 |
2,797 |
| Total Debt |
|
1,233 |
1,232 |
1,231 |
1,230 |
1,229 |
1,228 |
1,227 |
1,326 |
1,325 |
1,324 |
1,323 |
| Total Long-Term Debt |
|
1,227 |
1,226 |
1,225 |
1,224 |
1,223 |
1,222 |
1,221 |
1,320 |
1,319 |
1,318 |
1,317 |
| Net Debt |
|
665 |
703 |
791 |
830 |
1,081 |
1,088 |
1,086 |
1,149 |
1,190 |
1,144 |
1,148 |
| Capital Expenditures (CapEx) |
|
5.00 |
8.90 |
13 |
11 |
18 |
23 |
15 |
22 |
23 |
16 |
24 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-280 |
-298 |
-358 |
-415 |
-375 |
-335 |
-349 |
-351 |
-314 |
-353 |
-358 |
| Debt-free Net Working Capital (DFNWC) |
|
288 |
232 |
82 |
-15 |
-228 |
-195 |
-208 |
-175 |
-179 |
-173 |
-183 |
| Net Working Capital (NWC) |
|
282 |
226 |
76 |
-21 |
-233 |
-201 |
-214 |
-180 |
-185 |
-179 |
-189 |
| Net Nonoperating Expense (NNE) |
|
1.99 |
3.62 |
6.91 |
10 |
5.86 |
7.03 |
7.24 |
-1.39 |
7.62 |
11 |
9.00 |
| Net Nonoperating Obligations (NNO) |
|
665 |
703 |
791 |
830 |
1,081 |
1,088 |
1,086 |
1,149 |
1,190 |
1,144 |
1,148 |
| Total Depreciation and Amortization (D&A) |
|
39 |
39 |
38 |
38 |
39 |
41 |
44 |
44 |
46 |
47 |
46 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-22.85% |
-24.01% |
-28.67% |
-33.65% |
-30.71% |
-27.60% |
-28.84% |
-28.68% |
-25.31% |
-28.24% |
-28.53% |
| Debt-free Net Working Capital to Revenue |
|
23.52% |
18.71% |
6.57% |
-1.23% |
-18.62% |
-16.08% |
-17.22% |
-14.24% |
-14.42% |
-13.85% |
-14.56% |
| Net Working Capital to Revenue |
|
23.03% |
18.23% |
6.09% |
-1.71% |
-19.11% |
-16.56% |
-17.71% |
-14.73% |
-14.89% |
-14.32% |
-15.03% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.08 |
($0.01) |
$0.04 |
($0.07) |
$0.07 |
$0.04 |
$0.08 |
$0.07 |
$0.12 |
$0.11 |
$0.10 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
389.78M |
379.70M |
373.92M |
365.28M |
343.37M |
342.29M |
328.91M |
318.63M |
311.59M |
305.29M |
294.72M |
| Adjusted Diluted Earnings per Share |
|
$0.08 |
($0.01) |
$0.04 |
($0.07) |
$0.07 |
$0.04 |
$0.08 |
$0.07 |
$0.12 |
$0.11 |
$0.10 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
389.78M |
379.70M |
373.92M |
365.28M |
343.37M |
342.29M |
328.91M |
318.63M |
311.59M |
305.29M |
294.72M |
| 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 |
|
389.78M |
379.70M |
373.92M |
365.28M |
343.37M |
342.29M |
328.91M |
318.63M |
311.59M |
305.29M |
294.72M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
32 |
49 |
22 |
-14 |
30 |
22 |
34 |
38 |
46 |
46 |
38 |
| Normalized NOPAT Margin |
|
10.26% |
15.60% |
7.10% |
-4.80% |
9.77% |
7.00% |
11.14% |
12.26% |
14.56% |
14.27% |
12.35% |
| Pre Tax Income Margin |
|
18.87% |
65.33% |
9.51% |
-8.44% |
11.50% |
-2.75% |
12.95% |
18.58% |
17.74% |
12.94% |
14.28% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
5.97 |
16.31 |
3.92 |
-1.34 |
4.64 |
0.13 |
5.04 |
6.33 |
5.90 |
4.90 |
4.28 |
| NOPAT to Interest Expense |
|
2.71 |
-0.14 |
2.18 |
-1.33 |
3.09 |
2.21 |
3.47 |
2.11 |
4.03 |
4.30 |
2.84 |
| EBIT Less CapEx to Interest Expense |
|
5.55 |
15.65 |
2.65 |
-2.40 |
2.80 |
-2.26 |
3.53 |
4.27 |
3.91 |
3.35 |
2.50 |
| NOPAT Less CapEx to Interest Expense |
|
2.28 |
-0.80 |
0.91 |
-2.39 |
1.26 |
-0.18 |
1.96 |
0.06 |
2.04 |
2.75 |
1.05 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
10.65% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
181.62% |
372.88% |
679.33% |
3,975.97% |
7,730.00% |
1,954.30% |
1,249.02% |
572.53% |
340.35% |
331.00% |
321.23% |