| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
314,362,920.00 |
314,629,101.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
314,362,920.00 |
314,629,101.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.11 |
0.20 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
13.65% |
1.18% |
18.23% |
17.15% |
13.29% |
18.40% |
5.50% |
3.24% |
11.68% |
- |
3.90% |
| EBITDA Growth |
|
23.23% |
-23.67% |
-54.05% |
1.81% |
5.92% |
76.98% |
207.35% |
23.24% |
0.09% |
- |
14.09% |
| EBIT Growth |
|
65.73% |
-57.41% |
-124.62% |
6.96% |
9.57% |
174.35% |
1,061.66% |
35.63% |
9.91% |
- |
45.14% |
| NOPAT Growth |
|
269.64% |
-60.61% |
-131.19% |
-1.93% |
-17.93% |
434.02% |
976.08% |
-2.35% |
-27.27% |
- |
109.29% |
| Net Income Growth |
|
1,147.41% |
-1,493.44% |
-709.17% |
-43.45% |
-53.03% |
77.78% |
130.14% |
112.13% |
54.22% |
- |
216.84% |
| EPS Growth |
|
400.00% |
-1,800.00% |
-500.00% |
-75.00% |
-100.00% |
82.46% |
113.33% |
250.00% |
0.00% |
- |
375.00% |
| Operating Cash Flow Growth |
|
-13.02% |
683.13% |
-103.16% |
449.55% |
74.20% |
-13.06% |
267.98% |
111.36% |
-16.45% |
- |
-461.00% |
| Free Cash Flow Firm Growth |
|
305.42% |
526.92% |
17.47% |
20.41% |
54.67% |
26.21% |
-10.99% |
4.52% |
-69.36% |
- |
-67.31% |
| Invested Capital Growth |
|
-5.87% |
-8.75% |
-9.91% |
-7.51% |
-11.83% |
-10.57% |
-6.92% |
-8.70% |
-2.93% |
- |
2.52% |
| Revenue Q/Q Growth |
|
3.50% |
-0.49% |
6.84% |
6.46% |
0.10% |
3.99% |
-4.80% |
4.18% |
8.28% |
- |
-11.27% |
| EBITDA Q/Q Growth |
|
-4.75% |
-41.18% |
-38.77% |
210.08% |
-0.91% |
-1.72% |
16.19% |
13.88% |
-19.45% |
- |
11.99% |
| EBIT Q/Q Growth |
|
-8.26% |
-77.13% |
-158.13% |
977.12% |
-6.03% |
-42.74% |
103.75% |
23.71% |
-23.85% |
- |
22.94% |
| NOPAT Q/Q Growth |
|
3.00% |
-87.96% |
-175.71% |
1,144.14% |
-13.81% |
-21.63% |
24.21% |
16.38% |
-35.80% |
- |
37.17% |
| Net Income Q/Q Growth |
|
-15.67% |
-472.88% |
12.50% |
120.55% |
-29.96% |
-276.42% |
218.69% |
44.65% |
-49.08% |
- |
57.34% |
| EPS Q/Q Growth |
|
-25.00% |
-1,050.00% |
47.37% |
106.67% |
-100.00% |
0.00% |
140.00% |
75.00% |
-85.71% |
- |
90.00% |
| Operating Cash Flow Q/Q Growth |
|
817.38% |
66.89% |
-103.25% |
999.25% |
257.50% |
-16.71% |
-93.73% |
1,031.47% |
41.32% |
- |
-120.52% |
| Free Cash Flow Firm Q/Q Growth |
|
6.59% |
4.40% |
-25.36% |
6.07% |
36.92% |
-14.81% |
-28.06% |
24.55% |
-59.86% |
- |
-50.40% |
| Invested Capital Q/Q Growth |
|
-0.86% |
-3.12% |
-1.51% |
1.48% |
-5.48% |
-1.75% |
-1.23% |
-0.47% |
0.49% |
- |
3.79% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
37.50% |
30.77% |
36.11% |
35.62% |
38.37% |
35.98% |
36.80% |
39.51% |
34.92% |
- |
44.31% |
| EBITDA Margin |
|
21.52% |
12.72% |
6.98% |
20.32% |
20.12% |
19.02% |
23.21% |
25.37% |
18.87% |
- |
25.48% |
| Operating Margin |
|
12.20% |
2.30% |
-1.63% |
13.60% |
12.64% |
10.38% |
14.43% |
15.37% |
8.97% |
- |
19.62% |
| EBIT Margin |
|
11.91% |
2.74% |
-1.49% |
12.27% |
11.52% |
6.34% |
13.58% |
16.12% |
11.34% |
- |
18.97% |
| Profit (Net Income) Margin |
|
4.04% |
-15.13% |
-12.39% |
2.39% |
1.67% |
-2.84% |
3.54% |
4.92% |
2.31% |
- |
10.80% |
| Tax Burden Percent |
|
109.04% |
111.84% |
108.15% |
82.27% |
76.23% |
135.40% |
65.67% |
68.86% |
-347.16% |
- |
97.29% |
| Interest Burden Percent |
|
31.08% |
-494.09% |
769.14% |
23.69% |
19.06% |
-33.06% |
39.70% |
44.27% |
-5.87% |
- |
58.50% |
| Effective Tax Rate |
|
-9.04% |
0.00% |
0.00% |
17.73% |
23.77% |
0.00% |
34.33% |
31.14% |
0.00% |
- |
2.71% |
| Return on Invested Capital (ROIC) |
|
11.21% |
1.38% |
-1.07% |
10.90% |
9.99% |
8.05% |
11.00% |
12.32% |
7.72% |
- |
24.43% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
9.02% |
-2.51% |
-3.93% |
8.51% |
7.76% |
5.11% |
9.33% |
10.66% |
6.44% |
- |
21.92% |
| Return on Net Nonoperating Assets (RNNOA) |
|
116.24% |
-49.29% |
-139.92% |
245.25% |
246.67% |
1,532.19% |
-608.18% |
-1,039.60% |
-411.40% |
- |
-5,388.11% |
| Return on Equity (ROE) |
|
127.45% |
-47.91% |
-140.99% |
256.15% |
256.66% |
1,540.24% |
-597.18% |
-1,027.28% |
-403.68% |
- |
-5,363.68% |
| Cash Return on Invested Capital (CROIC) |
|
14.75% |
14.28% |
14.61% |
12.39% |
17.65% |
18.09% |
15.43% |
17.91% |
15.56% |
- |
15.75% |
| Operating Return on Assets (OROA) |
|
7.52% |
1.80% |
-1.05% |
8.84% |
8.64% |
5.08% |
11.27% |
13.27% |
9.43% |
- |
16.73% |
| Return on Assets (ROA) |
|
2.55% |
-9.96% |
-8.73% |
1.72% |
1.26% |
-2.28% |
2.94% |
4.05% |
1.92% |
- |
9.52% |
| Return on Common Equity (ROCE) |
|
196.25% |
-56.42% |
-223.40% |
373.47% |
386.42% |
-8,220.83% |
-1,535.39% |
-3,429.44% |
-1,079.74% |
- |
-48,842.44% |
| Return on Equity Simple (ROE_SIMPLE) |
|
11.72% |
0.00% |
188.79% |
231.80% |
156.78% |
0.00% |
-24.62% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
82 |
9.94 |
-7.52 |
79 |
68 |
53 |
66 |
77 |
49 |
101 |
138 |
| NOPAT Margin |
|
13.30% |
1.61% |
-1.14% |
11.19% |
9.64% |
7.26% |
9.48% |
10.59% |
6.28% |
- |
19.09% |
| Net Nonoperating Expense Percent (NNEP) |
|
2.19% |
3.89% |
2.86% |
2.40% |
2.23% |
2.94% |
1.67% |
1.66% |
1.28% |
- |
2.51% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
0.37% |
- |
- |
- |
2.18% |
2.81% |
3.26% |
1.95% |
3.93% |
5.46% |
| Cost of Revenue to Revenue |
|
62.50% |
69.23% |
63.89% |
64.38% |
61.63% |
64.02% |
63.20% |
60.49% |
65.08% |
- |
55.69% |
| SG&A Expenses to Revenue |
|
18.23% |
17.67% |
17.08% |
16.60% |
16.90% |
17.62% |
17.01% |
17.15% |
17.57% |
- |
19.22% |
| R&D to Revenue |
|
6.67% |
8.09% |
5.96% |
5.14% |
8.70% |
8.23% |
6.01% |
6.90% |
8.39% |
- |
5.53% |
| Operating Expenses to Revenue |
|
25.30% |
28.47% |
37.74% |
22.01% |
25.73% |
25.61% |
22.37% |
24.14% |
25.96% |
- |
24.68% |
| Earnings before Interest and Taxes (EBIT) |
|
74 |
17 |
-9.82 |
86 |
81 |
46 |
94 |
117 |
89 |
111 |
137 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
133 |
78 |
46 |
143 |
141 |
139 |
161 |
184 |
148 |
164 |
184 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
3.91 |
94.07 |
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 |
| Price to Revenue (P/Rev) |
|
0.54 |
0.78 |
0.75 |
0.75 |
0.96 |
0.88 |
0.92 |
0.89 |
1.07 |
- |
1.28 |
| Price to Earnings (P/E) |
|
125.22 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
751.28 |
532.87 |
- |
32.03 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Earnings Yield |
|
0.80% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.13% |
0.19% |
- |
3.12% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.35 |
1.69 |
1.76 |
1.79 |
2.10 |
2.08 |
2.16 |
2.14 |
2.38 |
- |
2.64 |
| Enterprise Value to Revenue (EV/Rev) |
|
1.56 |
1.88 |
1.78 |
1.76 |
1.90 |
1.77 |
1.80 |
1.75 |
1.91 |
- |
2.09 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
7.80 |
9.96 |
11.28 |
11.54 |
12.58 |
10.54 |
8.80 |
8.16 |
9.15 |
- |
9.36 |
| Enterprise Value to EBIT (EV/EBIT) |
|
15.88 |
21.32 |
27.57 |
27.43 |
29.26 |
24.28 |
16.52 |
14.76 |
16.17 |
- |
14.02 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
15.06 |
31.47 |
39.95 |
37.50 |
38.78 |
28.32 |
25.25 |
23.14 |
18.66 |
- |
14.67 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
19.92 |
13.03 |
22.10 |
18.15 |
16.29 |
16.75 |
16.57 |
14.23 |
17.10 |
- |
20.83 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
8.89 |
11.31 |
11.44 |
13.87 |
11.17 |
10.84 |
13.52 |
11.38 |
15.09 |
- |
16.99 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
13.84 |
44.03 |
-155.98 |
-642.51 |
-75.25 |
-57.09 |
-41.69 |
-52.80 |
-62.34 |
- |
64.39 |
| Long-Term Debt to Equity |
|
13.28 |
40.55 |
-143.18 |
-535.43 |
-64.42 |
-49.82 |
-36.27 |
-45.93 |
-62.17 |
- |
64.23 |
| Financial Leverage |
|
12.89 |
19.64 |
35.60 |
28.83 |
31.78 |
299.68 |
-65.16 |
-97.51 |
-63.93 |
- |
-245.81 |
| Leverage Ratio |
|
18.53 |
26.91 |
48.65 |
40.33 |
45.33 |
415.96 |
-89.76 |
-136.48 |
-93.08 |
- |
-355.11 |
| Compound Leverage Factor |
|
5.76 |
-132.96 |
374.20 |
9.55 |
8.64 |
-137.50 |
-35.64 |
-60.42 |
5.47 |
- |
-207.75 |
| Debt to Total Capital |
|
93.26% |
97.78% |
100.65% |
100.16% |
101.35% |
101.78% |
102.46% |
101.93% |
101.63% |
- |
98.47% |
| Short-Term Debt to Total Capital |
|
3.75% |
7.72% |
8.26% |
16.69% |
14.58% |
12.98% |
13.32% |
13.27% |
0.28% |
- |
0.24% |
| Long-Term Debt to Total Capital |
|
89.51% |
90.06% |
92.38% |
83.46% |
86.76% |
88.81% |
89.14% |
88.66% |
101.35% |
- |
98.23% |
| 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 |
|
-4.91% |
1.50% |
1.83% |
2.05% |
2.39% |
2.59% |
2.99% |
2.70% |
2.60% |
- |
3.27% |
| Common Equity to Total Capital |
|
11.65% |
0.72% |
-2.48% |
-2.20% |
-3.74% |
-4.37% |
-5.45% |
-4.63% |
-4.23% |
- |
-1.74% |
| Debt to EBITDA |
|
5.56 |
5.97 |
6.56 |
6.58 |
6.26 |
5.42 |
4.29 |
4.03 |
4.29 |
- |
3.78 |
| Net Debt to EBITDA |
|
5.38 |
5.75 |
6.45 |
6.47 |
6.07 |
5.17 |
4.18 |
3.91 |
3.91 |
- |
3.49 |
| Long-Term Debt to EBITDA |
|
5.33 |
5.50 |
6.02 |
5.48 |
5.36 |
4.73 |
3.73 |
3.50 |
4.28 |
- |
3.77 |
| Debt to NOPAT |
|
10.74 |
18.87 |
23.25 |
21.38 |
19.29 |
14.57 |
12.29 |
11.43 |
8.76 |
- |
5.92 |
| Net Debt to NOPAT |
|
10.39 |
18.17 |
22.83 |
21.03 |
18.72 |
13.89 |
11.99 |
11.10 |
7.97 |
- |
5.47 |
| Long-Term Debt to NOPAT |
|
10.31 |
17.38 |
21.34 |
17.82 |
16.51 |
12.71 |
10.69 |
9.94 |
8.73 |
- |
5.91 |
| Altman Z-Score |
|
1.01 |
1.02 |
0.99 |
1.05 |
1.21 |
1.17 |
1.30 |
1.32 |
1.52 |
- |
1.83 |
| Noncontrolling Interest Sharing Ratio |
|
-53.99% |
-17.75% |
-58.45% |
-45.80% |
-50.56% |
633.73% |
-157.11% |
-233.84% |
-167.47% |
- |
-810.61% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.91 |
1.63 |
1.65 |
1.33 |
1.38 |
1.41 |
1.40 |
1.43 |
2.13 |
- |
2.47 |
| Quick Ratio |
|
1.02 |
0.83 |
0.86 |
0.74 |
0.76 |
0.78 |
0.76 |
0.80 |
1.26 |
- |
1.44 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
254 |
265 |
270 |
287 |
393 |
334 |
241 |
300 |
120 |
159 |
79 |
| Operating Cash Flow to CapEx |
|
652.35% |
1,151.82% |
-43.84% |
370.49% |
828.51% |
525.63% |
54.48% |
326.82% |
787.04% |
- |
-192.95% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
3.84 |
- |
22.41 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
3.78 |
- |
-7.62 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
3.30 |
- |
-11.57 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.63 |
0.66 |
0.70 |
0.72 |
0.75 |
0.80 |
0.83 |
0.82 |
0.83 |
- |
0.88 |
| Accounts Receivable Turnover |
|
3.61 |
3.53 |
4.10 |
3.57 |
3.70 |
4.02 |
3.97 |
3.59 |
3.57 |
- |
3.79 |
| Inventory Turnover |
|
2.75 |
2.83 |
2.94 |
3.00 |
2.96 |
2.97 |
3.06 |
3.00 |
3.07 |
- |
3.01 |
| Fixed Asset Turnover |
|
5.18 |
5.22 |
5.53 |
5.87 |
6.07 |
6.40 |
6.53 |
6.59 |
6.78 |
- |
6.99 |
| Accounts Payable Turnover |
|
2.81 |
2.91 |
3.05 |
2.90 |
2.78 |
2.73 |
2.82 |
2.61 |
2.50 |
- |
2.69 |
| Days Sales Outstanding (DSO) |
|
101.18 |
103.46 |
88.96 |
102.11 |
98.67 |
90.85 |
91.90 |
101.58 |
102.17 |
- |
96.23 |
| Days Inventory Outstanding (DIO) |
|
132.74 |
129.03 |
124.28 |
121.79 |
123.51 |
122.85 |
119.37 |
121.57 |
119.07 |
- |
121.42 |
| Days Payable Outstanding (DPO) |
|
129.93 |
125.61 |
119.54 |
126.07 |
131.14 |
133.75 |
129.38 |
139.79 |
145.93 |
- |
135.85 |
| Cash Conversion Cycle (CCC) |
|
103.99 |
106.88 |
93.70 |
97.82 |
91.04 |
79.96 |
81.89 |
83.35 |
75.31 |
- |
81.80 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
2,747 |
2,661 |
2,525 |
2,563 |
2,422 |
2,380 |
2,351 |
2,340 |
2,351 |
2,322 |
2,410 |
| Invested Capital Turnover |
|
0.84 |
0.86 |
0.94 |
0.97 |
1.04 |
1.11 |
1.16 |
1.16 |
1.23 |
- |
1.28 |
| Increase / (Decrease) in Invested Capital |
|
-171 |
-255 |
-278 |
-208 |
-325 |
-281 |
-175 |
-223 |
-71 |
-58 |
59 |
| Enterprise Value (EV) |
|
3,715 |
4,502 |
4,451 |
4,583 |
5,095 |
4,943 |
5,086 |
4,997 |
5,605 |
- |
6,370 |
| Market Capitalization |
|
1,293 |
1,861 |
1,860 |
1,960 |
2,575 |
2,454 |
2,598 |
2,536 |
3,144 |
- |
3,911 |
| Book Value per Share |
|
$1.08 |
$0.06 |
($0.21) |
($0.19) |
($0.30) |
($0.35) |
($0.42) |
($0.36) |
($0.35) |
($0.23) |
($0.14) |
| Tangible Book Value per Share |
|
($4.08) |
($4.79) |
($4.96) |
($4.78) |
($4.76) |
($4.64) |
($4.58) |
($4.34) |
($4.12) |
($3.91) |
($3.73) |
| Total Capital |
|
2,840 |
2,760 |
2,574 |
2,609 |
2,501 |
2,498 |
2,416 |
2,421 |
2,587 |
2,633 |
2,612 |
| Total Debt |
|
2,648 |
2,699 |
2,590 |
2,613 |
2,534 |
2,543 |
2,476 |
2,468 |
2,629 |
2,627 |
2,572 |
| Total Long-Term Debt |
|
2,542 |
2,486 |
2,378 |
2,178 |
2,170 |
2,219 |
2,154 |
2,146 |
2,622 |
2,620 |
2,566 |
| Net Debt |
|
2,561 |
2,600 |
2,544 |
2,569 |
2,460 |
2,424 |
2,417 |
2,396 |
2,393 |
2,316 |
2,374 |
| Capital Expenditures (CapEx) |
|
12 |
12 |
10 |
11 |
17 |
22 |
14 |
26 |
15 |
42 |
14 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
715 |
645 |
712 |
763 |
709 |
664 |
697 |
727 |
748 |
725 |
878 |
| Debt-free Net Working Capital (DFNWC) |
|
802 |
744 |
758 |
807 |
783 |
782 |
756 |
799 |
984 |
1,036 |
1,076 |
| Net Working Capital (NWC) |
|
695 |
531 |
546 |
371 |
418 |
458 |
435 |
478 |
976 |
1,030 |
1,070 |
| Net Nonoperating Expense (NNE) |
|
57 |
103 |
74 |
62 |
56 |
74 |
41 |
41 |
31 |
51 |
60 |
| Net Nonoperating Obligations (NNO) |
|
2,556 |
2,600 |
2,542 |
2,567 |
2,456 |
2,424 |
2,410 |
2,386 |
2,393 |
2,316 |
2,370 |
| Total Depreciation and Amortization (D&A) |
|
60 |
62 |
56 |
57 |
60 |
93 |
67 |
67 |
59 |
53 |
47 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
29.96% |
26.96% |
28.53% |
29.36% |
26.44% |
23.76% |
24.64% |
25.49% |
25.47% |
- |
28.84% |
| Debt-free Net Working Capital to Revenue |
|
33.61% |
31.10% |
30.39% |
31.05% |
29.20% |
28.00% |
26.73% |
28.00% |
33.51% |
- |
35.33% |
| Net Working Capital to Revenue |
|
29.14% |
22.20% |
21.87% |
14.29% |
15.60% |
16.39% |
15.36% |
16.74% |
33.27% |
- |
35.13% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.06 |
($0.57) |
($0.30) |
$0.02 |
$0.00 |
($0.10) |
$0.04 |
$0.07 |
$0.01 |
$0.11 |
$0.20 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
154.22M |
176.14M |
307.28M |
309.12M |
309.65M |
308.98M |
311.05M |
313.74M |
314.17M |
313.37M |
316.02M |
| Adjusted Diluted Earnings per Share |
|
$0.06 |
($0.57) |
($0.30) |
$0.02 |
$0.00 |
($0.10) |
$0.04 |
$0.07 |
$0.01 |
$0.10 |
$0.19 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
159.69M |
176.14M |
307.28M |
318.96M |
309.65M |
308.98M |
323.96M |
322.36M |
324.75M |
324.81M |
328.93M |
| 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 |
|
306.54M |
307.01M |
308.65M |
309.54M |
309.84M |
309.97M |
313.42M |
314.08M |
314.36M |
314.63M |
319.02M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
54 |
2.42 |
60 |
79 |
67 |
55 |
66 |
77 |
49 |
103 |
144 |
| Normalized NOPAT Margin |
|
8.71% |
0.39% |
9.05% |
11.30% |
9.53% |
7.48% |
9.53% |
10.65% |
6.29% |
- |
19.96% |
| Pre Tax Income Margin |
|
3.70% |
-13.53% |
-11.46% |
2.91% |
2.20% |
-2.10% |
5.39% |
7.14% |
-0.67% |
- |
11.10% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2.84 |
- |
39.04 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.57 |
- |
39.29 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2.36 |
- |
35.10 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.09 |
- |
35.35 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
186.51% |
-145.48% |
-44.27% |
-33.19% |
-11.91% |
-26.81% |
59.46% |
0.00% |
0.00% |
- |
0.00% |
| Augmented Payout Ratio |
|
186.51% |
-145.48% |
-44.27% |
-33.19% |
-11.91% |
-26.81% |
59.46% |
0.00% |
0.00% |
- |
0.00% |