| DEI Shares Outstanding |
|
0.00 |
0.00 |
1,352,634,100.00 |
1,352,634,100.00 |
1,352,634,100.00 |
1,568,930,910.00 |
1,568,930,910.00 |
2,301,227,763.00 |
2,245,956,842.00 |
2,250,633,960.00 |
2,831,259,688.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
0.00 |
1,352,634,100.00 |
1,352,634,100.00 |
1,352,634,100.00 |
1,568,930,910.00 |
1,568,930,910.00 |
2,301,227,763.00 |
2,245,956,842.00 |
2,250,633,960.00 |
2,831,259,688.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
0.00 |
-0.20 |
2.41 |
1.78 |
0.76 |
1.96 |
0.44 |
0.97 |
1.42 |
-0.03 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
130.39% |
-59.65% |
8.07% |
-108.09% |
994.77% |
26.17% |
5.05% |
-17.94% |
22.58% |
21.27% |
| EBITDA Growth |
|
0.00% |
375.96% |
-63.95% |
204.62% |
-20.25% |
-48.86% |
178.28% |
-61.95% |
67.82% |
50.33% |
-88.44% |
| EBIT Growth |
|
0.00% |
1,207.81% |
-74.46% |
342.93% |
-23.50% |
-49.36% |
212.93% |
-72.93% |
78.47% |
76.74% |
-113.89% |
| NOPAT Growth |
|
0.00% |
276.64% |
-73.55% |
329.94% |
-229.52% |
129.76% |
8.67% |
-22.04% |
-113.55% |
2,427.22% |
-191.20% |
| Net Income Growth |
|
0.00% |
137.50% |
-146.16% |
820.02% |
-26.16% |
-55.61% |
-16.65% |
-32.84% |
31.59% |
85.33% |
-28.65% |
| EPS Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-64.19% |
| Operating Cash Flow Growth |
|
0.00% |
-60.84% |
-183.88% |
49.23% |
100.48% |
-4,398.30% |
642.87% |
160.00% |
-53.10% |
334.46% |
-65.05% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-4.35% |
-247.98% |
-35.88% |
203.79% |
-89.77% |
-1,382.66% |
18.64% |
271.19% |
5.51% |
| Invested Capital Growth |
|
0.00% |
0.00% |
-104.72% |
12,657.61% |
-10.43% |
-47.37% |
35.49% |
159.52% |
39.63% |
-25.69% |
23.07% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EPS Q/Q Growth |
|
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 Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
11.65% |
100.00% |
56.97% |
100.00% |
0.00% |
100.00% |
27.52% |
15.62% |
-2.58% |
48.97% |
-28.67% |
| EBITDA Margin |
|
10.02% |
20.70% |
18.50% |
52.14% |
0.00% |
29.38% |
64.80% |
23.47% |
48.00% |
58.87% |
7.47% |
| Operating Margin |
|
-32.79% |
17.60% |
14.02% |
45.89% |
0.00% |
24.43% |
27.52% |
15.62% |
-2.58% |
48.97% |
-28.67% |
| EBIT Margin |
|
3.10% |
17.60% |
11.14% |
45.65% |
0.00% |
24.43% |
60.60% |
15.62% |
33.97% |
48.97% |
-7.38% |
| Profit (Net Income) Margin |
|
-44.76% |
7.29% |
-8.34% |
55.53% |
0.00% |
25.15% |
16.61% |
10.62% |
17.03% |
25.75% |
21.29% |
| Tax Burden Percent |
|
106.34% |
36.96% |
-96.39% |
115.05% |
154.25% |
102.92% |
25.56% |
67.99% |
40.59% |
52.57% |
-1,556.36% |
| Interest Burden Percent |
|
-1,357.69% |
112.00% |
77.64% |
105.73% |
76.12% |
100.00% |
107.23% |
100.00% |
123.52% |
100.00% |
18.52% |
| Effective Tax Rate |
|
0.00% |
0.00% |
17.72% |
0.00% |
-8.74% |
0.00% |
23.54% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
0.00% |
579.06% |
160.73% |
111.97% |
0.00% |
31.31% |
41.91% |
15.79% |
-1.24% |
28.36% |
-4.98% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
604.42% |
170.45% |
105.97% |
0.00% |
31.03% |
44.43% |
18.75% |
-10.72% |
43.21% |
113.05% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
-562.40% |
-164.66% |
-84.44% |
0.00% |
-23.61% |
-34.56% |
-11.83% |
5.34% |
-20.53% |
10.77% |
| Return on Equity (ROE) |
|
0.00% |
16.67% |
-3.94% |
27.53% |
17.28% |
7.71% |
7.35% |
3.97% |
4.10% |
7.82% |
5.79% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
379.06% |
0.00% |
-45.26% |
-64.88% |
93.38% |
11.76% |
-72.95% |
-34.31% |
57.83% |
-25.66% |
| Operating Return on Assets (OROA) |
|
0.00% |
5.20% |
1.33% |
6.23% |
0.00% |
3.03% |
10.96% |
2.38% |
3.40% |
6.27% |
-0.85% |
| Return on Assets (ROA) |
|
0.00% |
2.15% |
-1.00% |
7.57% |
0.00% |
3.12% |
3.00% |
1.62% |
1.71% |
3.29% |
2.45% |
| Return on Common Equity (ROCE) |
|
0.00% |
16.71% |
-3.92% |
27.26% |
17.15% |
7.67% |
7.32% |
3.95% |
4.09% |
7.82% |
4.46% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
8.31% |
-4.08% |
26.38% |
15.75% |
8.69% |
7.51% |
3.29% |
3.91% |
8.52% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-1,544 |
2,727 |
721 |
3,100 |
-4,015 |
1,195 |
1,298 |
1,012 |
-137 |
3,193 |
-1,129 |
| NOPAT Margin |
|
-22.96% |
17.60% |
11.54% |
45.89% |
0.00% |
24.43% |
21.05% |
15.62% |
-2.58% |
48.97% |
-20.07% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
-25.36% |
-9.72% |
6.00% |
63.20% |
0.29% |
-2.52% |
-2.96% |
9.48% |
-14.86% |
-118.03% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
4.80% |
-0.59% |
16.16% |
-3.20% |
| Cost of Revenue to Revenue |
|
88.35% |
0.00% |
43.03% |
0.00% |
0.00% |
0.00% |
72.48% |
84.38% |
102.58% |
51.03% |
128.67% |
| SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
44.44% |
82.40% |
42.95% |
54.11% |
0.00% |
75.57% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings before Interest and Taxes (EBIT) |
|
208 |
2,727 |
696 |
3,084 |
2,359 |
1,195 |
3,739 |
1,012 |
1,807 |
3,193 |
-415 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
674 |
3,207 |
1,156 |
3,522 |
2,809 |
1,437 |
3,998 |
1,521 |
2,553 |
3,838 |
420 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
0.51 |
0.57 |
0.55 |
0.61 |
0.54 |
0.87 |
0.73 |
1.06 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.52 |
0.57 |
0.56 |
0.65 |
1.95 |
2.99 |
2.02 |
3.75 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
1.08 |
0.00 |
1.60 |
1.35 |
1.74 |
3.77 |
2.20 |
3.66 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
2.23 |
4.16 |
6.55 |
2.70 |
11.17 |
9.25 |
4.49 |
0.00 |
| Dividend Yield |
|
1.90% |
0.00% |
10.71% |
0.00% |
4.94% |
5.82% |
15.64% |
7.14% |
3.42% |
0.00% |
0.00% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
44.79% |
24.04% |
15.26% |
36.97% |
8.96% |
10.81% |
22.28% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.05 |
0.00 |
0.13 |
0.04 |
0.73 |
0.36 |
0.79 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.07 |
0.06 |
1.77 |
0.53 |
3.51 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.10 |
0.00 |
0.11 |
0.25 |
3.69 |
0.90 |
46.98 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.11 |
0.00 |
0.12 |
0.38 |
5.22 |
1.09 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.35 |
0.38 |
0.00 |
1.09 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
165.38 |
0.00 |
1.19 |
0.39 |
20.45 |
1.73 |
28.20 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.24 |
0.00 |
0.00 |
0.53 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.02 |
0.02 |
0.02 |
0.02 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
0.63 |
| Long-Term Debt to Equity |
|
0.00 |
0.02 |
0.02 |
0.02 |
0.02 |
0.01 |
0.01 |
0.00 |
0.00 |
0.00 |
0.52 |
| Financial Leverage |
|
0.00 |
-0.93 |
-0.97 |
-0.80 |
-0.67 |
-0.76 |
-0.78 |
-0.63 |
-0.50 |
-0.48 |
0.10 |
| Leverage Ratio |
|
0.00 |
3.87 |
3.96 |
3.63 |
2.85 |
2.47 |
2.45 |
2.45 |
2.40 |
2.38 |
2.37 |
| Compound Leverage Factor |
|
0.00 |
4.33 |
3.07 |
3.84 |
2.17 |
2.47 |
2.62 |
2.45 |
2.97 |
2.38 |
0.44 |
| Debt to Total Capital |
|
0.00% |
1.48% |
2.13% |
2.28% |
2.01% |
1.12% |
0.90% |
0.47% |
0.15% |
0.13% |
38.67% |
| 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% |
6.83% |
| Long-Term Debt to Total Capital |
|
0.00% |
1.48% |
2.13% |
2.28% |
2.01% |
1.12% |
0.90% |
0.47% |
0.15% |
0.13% |
31.83% |
| 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% |
-0.31% |
0.95% |
0.89% |
0.63% |
0.37% |
0.38% |
0.47% |
0.12% |
0.11% |
0.04% |
| Common Equity to Total Capital |
|
0.00% |
98.75% |
96.87% |
96.83% |
97.36% |
98.51% |
98.72% |
99.15% |
99.83% |
99.85% |
55.23% |
| Debt to EBITDA |
|
0.00 |
0.06 |
0.24 |
0.10 |
0.13 |
0.11 |
0.03 |
0.07 |
0.01 |
0.01 |
32.46 |
| Net Debt to EBITDA |
|
0.00 |
-3.11 |
-9.30 |
-2.48 |
-3.51 |
-5.90 |
-1.98 |
-7.24 |
-4.17 |
-2.84 |
-2.11 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.06 |
0.24 |
0.10 |
0.13 |
0.11 |
0.03 |
0.07 |
0.01 |
0.01 |
26.73 |
| Debt to NOPAT |
|
0.00 |
0.07 |
0.39 |
0.11 |
-0.09 |
0.13 |
0.10 |
0.10 |
-0.26 |
0.01 |
-12.08 |
| Net Debt to NOPAT |
|
0.00 |
-3.66 |
-14.91 |
-2.82 |
2.46 |
-7.09 |
-6.10 |
-10.88 |
77.68 |
-3.41 |
0.79 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.07 |
0.39 |
0.11 |
-0.09 |
0.13 |
0.10 |
0.10 |
-0.26 |
0.01 |
-9.95 |
| Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
0.92 |
0.90 |
1.06 |
1.31 |
1.20 |
1.74 |
1.96 |
0.94 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
-0.24% |
0.37% |
0.96% |
0.76% |
0.52% |
0.38% |
0.38% |
0.19% |
0.02% |
22.98% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
2.77 |
2.95 |
5.19 |
4.15 |
6.24 |
7.99 |
20.71 |
9.24 |
8.49 |
1.68 |
| Quick Ratio |
|
0.00 |
-2.14 |
-1.92 |
-3.71 |
-2.06 |
-2.72 |
-3.42 |
-11.94 |
-6.61 |
-4.33 |
1.07 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
1,785 |
1,707 |
-2,526 |
-3,433 |
3,563 |
365 |
-4,676 |
-3,804 |
6,512 |
-5,814 |
| Operating Cash Flow to CapEx |
|
0.00% |
158.35% |
-183.68% |
-116.43% |
0.33% |
-39.07% |
194.22% |
15.45% |
57.91% |
351.33% |
185.62% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
1.47 |
0.00 |
-6.51 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
1.43 |
0.00 |
-0.58 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
1.43 |
0.00 |
-0.89 |
0.00 |
-0.92 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.30 |
0.12 |
0.14 |
0.00 |
0.12 |
0.18 |
0.15 |
0.10 |
0.13 |
0.11 |
| Accounts Receivable Turnover |
|
0.00 |
7.78 |
3.53 |
5.20 |
0.00 |
3.57 |
5.04 |
5.48 |
4.29 |
5.77 |
5.70 |
| Inventory Turnover |
|
0.00 |
0.00 |
17.30 |
0.00 |
0.77 |
0.00 |
26.62 |
27.79 |
11.41 |
4.31 |
0.00 |
| Fixed Asset Turnover |
|
0.00 |
1.92 |
0.76 |
0.45 |
0.00 |
0.27 |
0.38 |
0.46 |
0.44 |
0.56 |
0.85 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.88 |
0.00 |
2.39 |
0.00 |
6.06 |
7.88 |
8.55 |
6.30 |
12.47 |
| Days Sales Outstanding (DSO) |
|
0.00 |
46.94 |
103.34 |
70.26 |
0.00 |
102.23 |
72.36 |
66.55 |
85.07 |
63.29 |
64.03 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
21.10 |
0.00 |
472.79 |
0.00 |
13.71 |
13.13 |
31.98 |
84.71 |
0.00 |
| Days Payable Outstanding (DPO) |
|
0.00 |
0.00 |
415.38 |
0.00 |
152.52 |
0.00 |
60.19 |
46.33 |
42.69 |
57.96 |
29.26 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
46.94 |
-290.95 |
70.26 |
0.00 |
102.23 |
25.88 |
33.35 |
74.36 |
90.04 |
34.77 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
942 |
-44 |
5,582 |
5,000 |
2,632 |
3,566 |
9,253 |
12,920 |
9,601 |
24,996 |
| Invested Capital Turnover |
|
0.00 |
32.90 |
13.93 |
2.44 |
0.00 |
1.28 |
1.99 |
1.01 |
0.48 |
0.58 |
0.25 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
942 |
-986 |
5,627 |
-582 |
-2,368 |
934 |
5,688 |
3,667 |
-3,319 |
4,685 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
-1,329 |
268 |
-591 |
450 |
386 |
9,427 |
3,469 |
19,741 |
| Market Capitalization |
|
0.00 |
0.00 |
0.00 |
7,280 |
10,014 |
7,829 |
8,316 |
11,302 |
20,058 |
14,329 |
20,616 |
| Book Value per Share |
|
$0.00 |
$0.00 |
$9.45 |
$10.51 |
$13.01 |
$10.46 |
$8.70 |
$9.09 |
$10.07 |
$8.78 |
$8.66 |
| Tangible Book Value per Share |
|
$0.00 |
$0.00 |
$9.28 |
$10.39 |
$12.89 |
$10.35 |
$8.13 |
$2.52 |
$2.92 |
$3.15 |
$2.44 |
| Total Capital |
|
0.00 |
13,749 |
13,189 |
14,684 |
18,069 |
14,360 |
13,832 |
21,104 |
23,214 |
19,753 |
35,277 |
| Total Debt |
|
0.00 |
204 |
281 |
335 |
363 |
161 |
124 |
100 |
36 |
25 |
13,641 |
| Total Long-Term Debt |
|
0.00 |
204 |
281 |
335 |
363 |
161 |
124 |
100 |
36 |
25 |
11,230 |
| Net Debt |
|
0.00 |
-9,990 |
-10,753 |
-8,739 |
-9,860 |
-8,472 |
-7,918 |
-11,016 |
-10,658 |
-10,883 |
-887 |
| Capital Expenditures (CapEx) |
|
0.00 |
504 |
364 |
292 |
486 |
178 |
195 |
6,361 |
796 |
570 |
377 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
3,290 |
4,661 |
7,521 |
4,319 |
3,811 |
2,817 |
3,915 |
4,725 |
3,255 |
475 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
5,745 |
7,456 |
9,772 |
7,835 |
7,247 |
6,238 |
8,934 |
8,803 |
9,194 |
6,266 |
| Net Working Capital (NWC) |
|
0.00 |
5,745 |
7,456 |
9,772 |
7,835 |
7,247 |
6,238 |
8,934 |
8,803 |
9,194 |
3,855 |
| Net Nonoperating Expense (NNE) |
|
1,466 |
1,598 |
1,242 |
-651 |
-6,785 |
-35 |
274 |
324 |
-1,043 |
1,514 |
-2,327 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
-12,603 |
-12,952 |
-8,767 |
-12,706 |
-11,567 |
-10,142 |
-11,751 |
-10,258 |
-10,127 |
3,360 |
| Total Depreciation and Amortization (D&A) |
|
465 |
481 |
460 |
439 |
450 |
242 |
259 |
509 |
746 |
645 |
836 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
21.23% |
74.57% |
111.32% |
0.00% |
77.92% |
45.66% |
60.40% |
88.83% |
49.93% |
8.45% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
37.08% |
119.27% |
144.64% |
0.00% |
148.19% |
101.10% |
137.84% |
165.50% |
141.02% |
111.37% |
| Net Working Capital to Revenue |
|
0.00% |
37.08% |
119.27% |
144.64% |
0.00% |
148.19% |
101.10% |
137.84% |
165.50% |
141.02% |
68.51% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic 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 Shares Outstanding |
|
0.00 |
0.00 |
1.35B |
1.35B |
1.35B |
1.57B |
1.57B |
2.30B |
2.25B |
2.25B |
2.83B |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.87 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
1.35B |
1.35B |
1.35B |
1.57B |
1.57B |
2.30B |
2.25B |
2.25B |
2.83B |
| 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 |
|
0.00 |
0.00 |
1.35B |
1.35B |
1.35B |
1.57B |
1.57B |
2.30B |
2.25B |
2.25B |
2.83B |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-1,544 |
1,909 |
721 |
2,170 |
-2,585 |
836 |
1,298 |
709 |
-96 |
2,235 |
-1,129 |
| Normalized NOPAT Margin |
|
-22.96% |
12.32% |
11.54% |
32.12% |
0.00% |
17.10% |
21.05% |
10.93% |
-1.81% |
34.28% |
-20.07% |
| Pre Tax Income Margin |
|
-42.09% |
19.71% |
8.65% |
48.27% |
0.00% |
24.43% |
64.98% |
15.62% |
41.96% |
48.97% |
-1.37% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.15 |
0.00 |
0.60 |
0.00 |
4.47 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
-1.09 |
0.00 |
0.62 |
0.00 |
-7.61 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.15 |
0.00 |
0.29 |
0.00 |
3.55 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
-1.09 |
0.00 |
0.31 |
0.00 |
-8.54 |
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% |
40.95% |
0.00% |
12.60% |
0.00% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
40.95% |
44.76% |
13.71% |
0.56% |