| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
785,347,096.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
785,347,096.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
-0.01 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
13.46% |
10.20% |
-7.54% |
-14.61% |
-1.46% |
-30.77% |
17.67% |
34.88% |
30.44% |
57.12% |
13.96% |
| EBITDA Growth |
|
97.81% |
117.44% |
3.77% |
-159.23% |
-11,381.82% |
-363.90% |
97.47% |
251.87% |
20.55% |
436.30% |
-2.80% |
| EBIT Growth |
|
79.59% |
6,666.67% |
24.84% |
-481.00% |
-975.54% |
-664.81% |
310.47% |
117.70% |
18.03% |
368.96% |
-18.11% |
| NOPAT Growth |
|
71.06% |
182.03% |
42.28% |
-1,001.01% |
-613.00% |
-1,432.16% |
-212.36% |
83.85% |
17.01% |
428.63% |
35.86% |
| Net Income Growth |
|
50.48% |
95.48% |
16.47% |
-865.77% |
-276.92% |
-12,770.00% |
91.27% |
57.47% |
13.52% |
312.90% |
77.42% |
| EPS Growth |
|
50.82% |
97.20% |
18.84% |
-832.00% |
-269.26% |
-18,233.33% |
71.43% |
60.52% |
28.39% |
294.55% |
31.25% |
| Operating Cash Flow Growth |
|
-99.31% |
-2.20% |
-957.23% |
-236.45% |
-6,213.64% |
-202.04% |
51.93% |
105.79% |
183.49% |
138.58% |
88.92% |
| Free Cash Flow Firm Growth |
|
198.05% |
78.14% |
-64.30% |
-164.03% |
-306.69% |
-242.61% |
-296.44% |
121.64% |
84.07% |
130.91% |
-66.39% |
| Invested Capital Growth |
|
-13.25% |
-21.22% |
-7.52% |
19.60% |
6.94% |
25.39% |
14.61% |
-4.64% |
-10.94% |
28.40% |
21.96% |
| Revenue Q/Q Growth |
|
-8.34% |
21.62% |
-24.75% |
1.79% |
5.77% |
-14.56% |
27.91% |
16.69% |
2.29% |
2.91% |
-7.23% |
| EBITDA Q/Q Growth |
|
-106.50% |
2,536.36% |
-40.95% |
-163.35% |
-1,159.85% |
44.00% |
144.19% |
-51.28% |
-759.11% |
337.02% |
-87.23% |
| EBIT Q/Q Growth |
|
-331.22% |
215.66% |
-67.68% |
-540.84% |
-552.73% |
39.26% |
123.49% |
-80.99% |
-3,123.49% |
299.29% |
-92.85% |
| NOPAT Q/Q Growth |
|
-716.16% |
135.02% |
-130.39% |
-1,167.44% |
-428.53% |
34.56% |
92.87% |
34.48% |
-2,616.48% |
359.14% |
-101.39% |
| Net Income Q/Q Growth |
|
-999.33% |
98.17% |
-1,083.33% |
-305.35% |
-329.05% |
37.46% |
99.20% |
-1,874.19% |
-772.39% |
253.96% |
-100.09% |
| EPS Q/Q Growth |
|
-980.00% |
98.89% |
-1,766.67% |
-316.07% |
-327.90% |
44.83% |
97.09% |
-475.00% |
-676.09% |
249.86% |
-101.03% |
| Operating Cash Flow Q/Q Growth |
|
-99.23% |
15,268.18% |
-199.44% |
-16.69% |
65.72% |
-156.51% |
53.16% |
114.05% |
394.71% |
18.52% |
-113.45% |
| Free Cash Flow Firm Q/Q Growth |
|
-66.42% |
90.54% |
-65.32% |
-388.60% |
-8.39% |
-31.47% |
52.23% |
131.79% |
-179.77% |
355.17% |
-357.13% |
| Invested Capital Q/Q Growth |
|
-3.94% |
-14.41% |
23.64% |
17.65% |
-14.11% |
0.36% |
13.01% |
-2.11% |
-19.78% |
44.69% |
7.34% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
6.44% |
12.25% |
11.32% |
7.29% |
-19.66% |
-10.43% |
12.40% |
10.70% |
-10.21% |
7.57% |
11.46% |
| EBITDA Margin |
|
-0.24% |
4.87% |
3.82% |
-2.38% |
-28.32% |
-18.56% |
6.41% |
2.68% |
-17.25% |
39.73% |
5.47% |
| Operating Margin |
|
-4.46% |
1.29% |
-0.52% |
-6.46% |
-32.29% |
-24.73% |
2.36% |
-0.77% |
-20.55% |
36.65% |
2.02% |
| EBIT Margin |
|
-2.82% |
2.68% |
1.15% |
-4.99% |
-30.81% |
-21.90% |
4.02% |
0.66% |
-19.36% |
37.49% |
2.89% |
| Profit (Net Income) Margin |
|
-9.05% |
-0.14% |
-2.14% |
-8.53% |
-34.61% |
-25.33% |
-0.16% |
-2.69% |
-22.94% |
34.32% |
-0.03% |
| Tax Burden Percent |
|
148.91% |
333.33% |
93.92% |
94.98% |
99.20% |
94.33% |
-40.79% |
109.09% |
102.69% |
98.81% |
-26.92% |
| Interest Burden Percent |
|
215.26% |
-1.52% |
-197.91% |
179.93% |
113.25% |
122.62% |
9.69% |
-376.51% |
115.41% |
92.66% |
4.05% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
140.79% |
0.00% |
0.00% |
1.19% |
126.92% |
| Return on Invested Capital (ROIC) |
|
-10.41% |
3.41% |
-1.19% |
-13.78% |
-75.81% |
-56.53% |
-2.79% |
-1.59% |
-54.39% |
125.15% |
-1.76% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-13.10% |
2.80% |
-1.94% |
-15.44% |
-80.91% |
-60.48% |
-2.33% |
-2.93% |
-59.74% |
123.35% |
-1.34% |
| Return on Net Nonoperating Assets (RNNOA) |
|
30.43% |
-6.26% |
4.72% |
37.70% |
168.70% |
177.03% |
7.83% |
10.02% |
139.93% |
4,015.57% |
-27.30% |
| Return on Equity (ROE) |
|
20.02% |
-2.85% |
3.52% |
23.92% |
92.90% |
120.51% |
5.04% |
8.43% |
85.54% |
4,140.72% |
-29.06% |
| Cash Return on Invested Capital (CROIC) |
|
9.88% |
21.11% |
5.68% |
-22.78% |
-28.02% |
-59.32% |
-43.26% |
-20.44% |
-15.53% |
-10.82% |
-6.65% |
| Operating Return on Assets (OROA) |
|
-1.57% |
1.52% |
0.65% |
-2.65% |
-16.60% |
-9.93% |
1.92% |
0.33% |
-10.87% |
20.67% |
1.66% |
| Return on Assets (ROA) |
|
-5.04% |
-0.08% |
-1.21% |
-4.52% |
-18.65% |
-11.49% |
-0.08% |
-1.36% |
-12.88% |
18.92% |
-0.02% |
| Return on Common Equity (ROCE) |
|
20.07% |
-2.86% |
3.53% |
23.93% |
92.90% |
120.54% |
5.04% |
8.43% |
85.52% |
4,116.57% |
-28.93% |
| Return on Equity Simple (ROE_SIMPLE) |
|
17.19% |
0.00% |
12.77% |
19.26% |
33.96% |
0.00% |
346.02% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-566 |
198 |
-60 |
-763 |
-4,033 |
-2,639 |
-188 |
-123 |
-3,347 |
8,673 |
-121 |
| NOPAT Margin |
|
-3.12% |
0.90% |
-0.36% |
-4.52% |
-22.60% |
-17.31% |
-0.96% |
-0.54% |
-14.38% |
36.21% |
-0.54% |
| Net Nonoperating Expense Percent (NNEP) |
|
2.69% |
0.62% |
0.75% |
1.65% |
5.10% |
3.95% |
-0.46% |
1.35% |
5.35% |
1.80% |
-0.42% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
0.56% |
- |
- |
- |
-5.28% |
-0.37% |
-0.25% |
-7.42% |
14.56% |
-0.23% |
| Cost of Revenue to Revenue |
|
93.57% |
87.75% |
88.68% |
92.71% |
119.66% |
110.43% |
87.60% |
89.30% |
110.21% |
92.43% |
88.54% |
| SG&A Expenses to Revenue |
|
5.76% |
6.97% |
7.01% |
8.16% |
6.08% |
9.17% |
5.70% |
7.88% |
6.54% |
6.94% |
5.39% |
| R&D to Revenue |
|
5.29% |
4.00% |
5.24% |
5.66% |
6.47% |
5.48% |
4.33% |
4.00% |
3.85% |
4.03% |
4.06% |
| Operating Expenses to Revenue |
|
10.90% |
10.96% |
11.84% |
13.75% |
12.63% |
14.31% |
10.03% |
11.48% |
10.34% |
-29.08% |
9.44% |
| Earnings before Interest and Taxes (EBIT) |
|
-511 |
591 |
191 |
-842 |
-5,496 |
-3,338 |
784 |
149 |
-4,505 |
8,978 |
642 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-44 |
1,072 |
633 |
-401 |
-5,052 |
-2,829 |
1,250 |
609 |
-4,014 |
9,514 |
1,215 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
30.29 |
26.13 |
| 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 |
0.00 |
| Price to Revenue (P/Rev) |
|
1.53 |
2.03 |
1.53 |
1.52 |
1.28 |
1.65 |
1.84 |
2.10 |
2.02 |
1.84 |
1.70 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
73.84 |
68.92 |
| 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 |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
1.35% |
1.45% |
| Enterprise Value to Invested Capital (EV/IC) |
|
7.27 |
10.68 |
6.98 |
5.93 |
6.19 |
6.00 |
6.12 |
7.47 |
9.57 |
6.48 |
5.81 |
| Enterprise Value to Revenue (EV/Rev) |
|
2.03 |
2.48 |
2.04 |
2.12 |
1.91 |
2.04 |
2.26 |
2.49 |
2.38 |
2.11 |
1.97 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
88.41 |
83.37 |
66.77 |
123.82 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
25.64 |
24.79 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
425.12 |
317.31 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
34.90 |
34.49 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
51.90 |
48.62 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
25.43 |
32.38 |
53.54 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
177.17 |
72.57 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
68.35 |
44.58 |
118.18 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
-3.13 |
-3.04 |
-2.82 |
-3.22 |
-2.45 |
-13.76 |
-16.13 |
-16.18 |
-6.46 |
9.91 |
7.89 |
| Long-Term Debt to Equity |
|
-2.83 |
-2.73 |
-2.75 |
-2.96 |
-2.26 |
-13.44 |
-13.74 |
-13.53 |
-5.41 |
8.36 |
7.41 |
| Financial Leverage |
|
-2.32 |
-2.24 |
-2.43 |
-2.44 |
-2.09 |
-2.93 |
-3.36 |
-3.41 |
-2.34 |
32.56 |
20.36 |
| Leverage Ratio |
|
-7.91 |
-8.29 |
-8.33 |
-8.29 |
-6.75 |
-13.88 |
-14.31 |
-14.00 |
-9.04 |
210.37 |
120.69 |
| Compound Leverage Factor |
|
-17.03 |
0.13 |
16.49 |
-14.92 |
-7.65 |
-17.02 |
-1.39 |
52.70 |
-10.44 |
194.93 |
4.89 |
| Debt to Total Capital |
|
147.02% |
149.11% |
155.03% |
145.02% |
169.12% |
107.84% |
106.61% |
106.59% |
118.30% |
90.84% |
88.75% |
| Short-Term Debt to Total Capital |
|
13.76% |
14.84% |
3.44% |
11.93% |
13.12% |
2.56% |
15.77% |
17.43% |
19.38% |
14.21% |
5.37% |
| Long-Term Debt to Total Capital |
|
133.26% |
134.28% |
151.59% |
133.09% |
156.00% |
105.28% |
90.84% |
89.16% |
98.92% |
76.63% |
83.38% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.01% |
0.01% |
0.01% |
0.01% |
0.01% |
0.01% |
| Noncontrolling Interests to Total Capital |
|
0.03% |
0.01% |
-0.02% |
-0.02% |
-0.03% |
-0.01% |
0.00% |
0.00% |
-0.01% |
0.01% |
0.00% |
| Common Equity to Total Capital |
|
-47.05% |
-49.13% |
-55.00% |
-45.00% |
-69.09% |
-7.84% |
-6.62% |
-6.60% |
-18.31% |
9.15% |
11.24% |
| Debt to EBITDA |
|
30.11 |
22.59 |
20.50 |
45.97 |
-15.38 |
-7.04 |
-7.62 |
-8.85 |
-10.70 |
7.35 |
6.45 |
| Net Debt to EBITDA |
|
21.80 |
15.25 |
16.84 |
35.14 |
-12.31 |
-3.48 |
-4.12 |
-4.87 |
-5.88 |
3.21 |
3.45 |
| Long-Term Debt to EBITDA |
|
27.29 |
20.35 |
20.05 |
42.19 |
-14.19 |
-6.87 |
-6.50 |
-7.41 |
-8.95 |
6.20 |
6.06 |
| Debt to NOPAT |
|
-53.30 |
-96.67 |
-96.46 |
-48.65 |
-12.38 |
-7.19 |
-7.54 |
-8.24 |
-9.22 |
14.88 |
12.64 |
| Net Debt to NOPAT |
|
-38.58 |
-65.25 |
-79.21 |
-37.19 |
-9.91 |
-3.55 |
-4.07 |
-4.53 |
-5.07 |
6.50 |
6.76 |
| Long-Term Debt to NOPAT |
|
-48.31 |
-87.05 |
-94.32 |
-44.65 |
-11.42 |
-7.02 |
-6.42 |
-6.89 |
-7.71 |
12.55 |
11.88 |
| Altman Z-Score |
|
1.42 |
1.59 |
1.43 |
1.31 |
1.05 |
1.14 |
1.26 |
1.40 |
1.29 |
1.60 |
1.44 |
| Noncontrolling Interest Sharing Ratio |
|
-0.22% |
-0.12% |
-0.05% |
-0.05% |
-0.01% |
-0.02% |
0.00% |
0.00% |
0.02% |
0.58% |
0.45% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.15 |
1.14 |
1.14 |
1.18 |
1.12 |
1.32 |
1.23 |
1.23 |
1.18 |
1.19 |
1.18 |
| Quick Ratio |
|
0.28 |
0.28 |
0.22 |
0.26 |
0.24 |
0.39 |
0.35 |
0.34 |
0.34 |
0.38 |
0.32 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
2,660 |
5,069 |
1,758 |
-5,073 |
-5,499 |
-7,229 |
-3,453 |
1,098 |
-876 |
2,235 |
-5,746 |
| Operating Cash Flow to CapEx |
|
6.75% |
799.29% |
-604.68% |
-1,018.96% |
-226.05% |
-534.88% |
-240.83% |
53.29% |
127.04% |
151.42% |
-14.06% |
| Free Cash Flow to Firm to Interest Expense |
|
4.52 |
8.45 |
3.09 |
-7.54 |
-7.55 |
-9.57 |
-4.88 |
1.55 |
-1.26 |
3.39 |
-9.33 |
| Operating Cash Flow to Interest Expense |
|
0.04 |
5.64 |
-5.91 |
-5.83 |
-1.85 |
-4.57 |
-2.28 |
0.32 |
1.62 |
2.02 |
-0.29 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-0.52 |
4.93 |
-6.89 |
-6.40 |
-2.66 |
-5.42 |
-3.23 |
-0.28 |
0.34 |
0.69 |
-2.36 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.56 |
0.57 |
0.56 |
0.53 |
0.54 |
0.45 |
0.48 |
0.51 |
0.56 |
0.55 |
0.57 |
| Accounts Receivable Turnover |
|
6.26 |
7.03 |
6.07 |
5.86 |
5.99 |
6.06 |
5.59 |
5.96 |
6.57 |
7.75 |
7.23 |
| Inventory Turnover |
|
0.87 |
0.89 |
0.85 |
0.81 |
0.87 |
0.82 |
0.82 |
0.87 |
0.96 |
0.99 |
1.00 |
| Fixed Asset Turnover |
|
7.22 |
7.34 |
7.22 |
6.86 |
6.75 |
6.03 |
6.27 |
6.66 |
6.93 |
6.68 |
6.77 |
| Accounts Payable Turnover |
|
6.58 |
6.32 |
6.28 |
5.84 |
6.07 |
5.87 |
6.26 |
6.54 |
6.66 |
6.96 |
7.09 |
| Days Sales Outstanding (DSO) |
|
58.31 |
51.89 |
60.12 |
62.32 |
60.92 |
60.25 |
65.35 |
61.21 |
55.58 |
47.07 |
50.51 |
| Days Inventory Outstanding (DIO) |
|
420.70 |
411.24 |
429.87 |
449.42 |
417.22 |
445.65 |
444.18 |
419.03 |
378.77 |
369.03 |
366.60 |
| Days Payable Outstanding (DPO) |
|
55.48 |
57.73 |
58.10 |
62.49 |
60.18 |
62.14 |
58.31 |
55.79 |
54.84 |
52.44 |
51.46 |
| Cash Conversion Cycle (CCC) |
|
423.53 |
405.39 |
431.90 |
449.25 |
417.97 |
443.76 |
451.23 |
424.45 |
379.52 |
363.66 |
365.65 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
21,122 |
18,079 |
22,353 |
26,298 |
22,588 |
22,669 |
25,618 |
25,077 |
20,117 |
29,107 |
31,243 |
| Invested Capital Turnover |
|
3.33 |
3.79 |
3.29 |
3.05 |
3.35 |
3.26 |
2.90 |
2.93 |
3.78 |
3.46 |
3.24 |
| Increase / (Decrease) in Invested Capital |
|
-3,226 |
-4,871 |
-1,818 |
4,310 |
1,466 |
4,590 |
3,265 |
-1,221 |
-2,471 |
6,438 |
5,625 |
| Enterprise Value (EV) |
|
153,473 |
193,005 |
156,116 |
156,007 |
139,822 |
136,005 |
156,874 |
187,312 |
192,524 |
188,691 |
181,570 |
| Market Capitalization |
|
115,622 |
157,693 |
116,754 |
111,733 |
93,682 |
109,422 |
127,925 |
157,987 |
163,202 |
165,032 |
156,308 |
| Book Value per Share |
|
($27.73) |
($28.49) |
($27.71) |
($29.28) |
($38.22) |
($6.33) |
($4.44) |
($4.38) |
($10.92) |
$7.17 |
$7.62 |
| Tangible Book Value per Share |
|
($44.66) |
($45.32) |
($44.20) |
($45.86) |
($54.65) |
($22.57) |
($17.77) |
($16.08) |
($22.52) |
($17.62) |
($16.77) |
| Total Capital |
|
35,555 |
35,079 |
30,924 |
39,945 |
34,088 |
49,950 |
50,293 |
50,027 |
45,100 |
59,555 |
53,196 |
| Total Debt |
|
52,272 |
52,307 |
47,940 |
57,927 |
57,650 |
53,864 |
53,618 |
53,323 |
53,353 |
54,098 |
47,209 |
| Total Long-Term Debt |
|
47,381 |
47,103 |
46,877 |
53,162 |
53,176 |
52,586 |
45,688 |
44,604 |
44,611 |
45,637 |
44,354 |
| Net Debt |
|
37,839 |
35,307 |
39,369 |
44,280 |
46,150 |
26,583 |
28,943 |
29,320 |
29,319 |
23,650 |
25,256 |
| Capital Expenditures (CapEx) |
|
326 |
423 |
556 |
385 |
595 |
645 |
671 |
426 |
884 |
879 |
1,273 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
5,392 |
2,687 |
6,808 |
9,953 |
6,140 |
5,916 |
8,264 |
9,677 |
4,566 |
-595 |
544 |
| Debt-free Net Working Capital (DFNWC) |
|
18,764 |
18,652 |
14,337 |
22,574 |
16,610 |
32,198 |
31,938 |
32,644 |
27,550 |
28,805 |
21,449 |
| Net Working Capital (NWC) |
|
13,873 |
13,448 |
13,274 |
17,809 |
12,136 |
30,920 |
24,008 |
23,925 |
18,808 |
20,344 |
18,594 |
| Net Nonoperating Expense (NNE) |
|
1,072 |
228 |
295 |
676 |
2,141 |
1,222 |
-157 |
489 |
1,992 |
453 |
-114 |
| Net Nonoperating Obligations (NNO) |
|
37,839 |
35,307 |
39,369 |
44,280 |
46,150 |
26,583 |
28,943 |
28,373 |
28,370 |
23,650 |
25,256 |
| Total Depreciation and Amortization (D&A) |
|
467 |
481 |
442 |
441 |
444 |
509 |
466 |
460 |
491 |
536 |
573 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
7.12% |
3.45% |
8.91% |
13.53% |
8.38% |
8.89% |
11.90% |
12.85% |
5.65% |
-0.67% |
0.59% |
| Debt-free Net Working Capital to Revenue |
|
24.77% |
23.98% |
18.76% |
30.69% |
22.66% |
48.41% |
45.99% |
43.34% |
34.11% |
32.20% |
23.27% |
| Net Working Capital to Revenue |
|
18.31% |
17.29% |
17.36% |
24.21% |
16.56% |
46.48% |
34.57% |
31.76% |
23.29% |
22.74% |
20.17% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($2.70) |
($0.03) |
($0.56) |
($2.33) |
($9.97) |
($5.50) |
($0.16) |
($0.92) |
($7.14) |
$10.71 |
($0.11) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
604.98M |
610.14M |
613.88M |
616.17M |
618.20M |
750.07M |
754.01M |
756.16M |
760.10M |
785.35M |
788.30M |
| Adjusted Diluted Earnings per Share |
|
($2.70) |
($0.03) |
($0.56) |
($2.33) |
($9.97) |
($5.50) |
($0.16) |
($0.92) |
($7.14) |
$10.70 |
($0.11) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
607.20M |
610.14M |
613.20M |
616.60M |
618.80M |
750.07M |
754.01M |
756.16M |
760.10M |
785.35M |
788.30M |
| 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 |
|
604.98M |
610.14M |
613.88M |
616.17M |
618.20M |
750.07M |
754.01M |
756.16M |
760.10M |
785.35M |
788.30M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-566 |
198 |
-60 |
-767 |
-4,033 |
-2,639 |
325 |
-170 |
-3,346 |
-822 |
305 |
| Normalized NOPAT Margin |
|
-3.12% |
0.90% |
-0.36% |
-4.54% |
-22.60% |
-17.31% |
1.67% |
-0.75% |
-14.38% |
-3.43% |
1.37% |
| Pre Tax Income Margin |
|
-6.08% |
-0.04% |
-2.28% |
-8.98% |
-34.89% |
-26.85% |
0.39% |
-2.47% |
-22.34% |
34.74% |
0.12% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-0.87 |
0.99 |
0.34 |
-1.25 |
-7.55 |
-4.42 |
1.11 |
0.21 |
-6.49 |
13.62 |
1.04 |
| NOPAT to Interest Expense |
|
-0.96 |
0.33 |
-0.11 |
-1.13 |
-5.54 |
-3.50 |
-0.27 |
-0.17 |
-4.82 |
13.16 |
-0.20 |
| EBIT Less CapEx to Interest Expense |
|
-1.42 |
0.28 |
-0.64 |
-1.82 |
-8.37 |
-5.28 |
0.16 |
-0.39 |
-7.77 |
12.29 |
-1.02 |
| NOPAT Less CapEx to Interest Expense |
|
-1.51 |
-0.37 |
-1.08 |
-1.71 |
-6.36 |
-4.35 |
-1.21 |
-0.77 |
-6.10 |
11.83 |
-2.26 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
14.79% |
15.25% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
14.79% |
15.25% |