| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
590,147,550.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
590,147,550.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.09 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-35.23% |
-39.40% |
-28.80% |
-3.00% |
15.04% |
-14.13% |
-19.60% |
-26.70% |
44.23% |
-29.54% |
2.65% |
| EBITDA Growth |
|
45.02% |
-339.69% |
148.83% |
-54.57% |
-69.86% |
-1,542.86% |
119.14% |
-158.68% |
168.07% |
-34.53% |
45.27% |
| EBIT Growth |
|
47.28% |
-429.60% |
123.96% |
-78.80% |
-348.33% |
-642.95% |
99.82% |
-10,240.00% |
105.32% |
-92.73% |
5,937.50% |
| NOPAT Growth |
|
47.28% |
-429.60% |
134.15% |
-74.33% |
-243.93% |
-642.95% |
99.84% |
-11,360.17% |
101.43% |
-138.70% |
5,543.98% |
| Net Income Growth |
|
31.58% |
-479.81% |
133.58% |
-77.04% |
-263.44% |
-626.32% |
101.09% |
-6,220.00% |
82.27% |
39.32% |
167.34% |
| EPS Growth |
|
-48.28% |
-167.44% |
132.17% |
-100.00% |
0.00% |
-515.63% |
84.26% |
-335.48% |
83.70% |
40.91% |
169.23% |
| Operating Cash Flow Growth |
|
-68.39% |
-187.16% |
414.29% |
-85.80% |
-74.00% |
215.38% |
-134.15% |
-836.43% |
98.67% |
571.43% |
204.85% |
| Free Cash Flow Firm Growth |
|
-137.09% |
161.21% |
319.33% |
-478.91% |
148.18% |
-195.17% |
116.10% |
697.28% |
-120.76% |
125.66% |
-9.03% |
| Invested Capital Growth |
|
-1.04% |
-47.62% |
-6.69% |
149.46% |
-31.85% |
-10.58% |
-6.97% |
-69.95% |
41.26% |
-7.54% |
1.12% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-7.46% |
-3.36% |
-23.72% |
-6.05% |
-14.82% |
0.00% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-43.38% |
164.44% |
-361.79% |
114.69% |
161.49% |
0.00% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-32.57% |
99.57% |
-158.50% |
102.04% |
100.63% |
0.00% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-32.57% |
99.61% |
-158.50% |
100.55% |
99.09% |
0.00% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-33.01% |
102.68% |
-673.05% |
77.12% |
38.28% |
0.00% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-34.01% |
68.04% |
-206.82% |
76.84% |
35.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
28.13% |
-286.67% |
-7.46% |
-275.00% |
141.25% |
0.00% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
244.37% |
103.46% |
-69.71% |
167.81% |
0.00% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-8.68% |
1.62% |
-53.89% |
-3.14% |
-6.07% |
0.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
43.56% |
47.14% |
71.89% |
77.21% |
73.37% |
72.00% |
65.04% |
69.66% |
64.64% |
73.83% |
76.16% |
| EBITDA Margin |
|
18.19% |
-71.96% |
49.36% |
23.12% |
6.06% |
-101.79% |
24.23% |
-19.40% |
9.16% |
8.51% |
12.04% |
| Operating Margin |
|
-10.32% |
-90.22% |
30.36% |
6.64% |
-14.33% |
-123.96% |
-0.28% |
-39.29% |
1.45% |
0.15% |
8.80% |
| EBIT Margin |
|
-10.32% |
-90.22% |
30.36% |
6.64% |
-14.33% |
-123.96% |
-0.28% |
-39.29% |
1.45% |
0.15% |
8.80% |
| Profit (Net Income) Margin |
|
-9.63% |
-92.13% |
43.45% |
10.29% |
-14.62% |
-123.63% |
1.67% |
-139.54% |
-17.15% |
-14.77% |
9.69% |
| Tax Burden Percent |
|
73.76% |
99.83% |
99.75% |
120.78% |
102.70% |
99.19% |
63.16% |
363.92% |
-436.91% |
-929.41% |
90.17% |
| Interest Burden Percent |
|
126.46% |
102.29% |
143.46% |
128.33% |
99.33% |
100.54% |
-950.00% |
97.58% |
270.91% |
1,062.50% |
122.15% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.25% |
-20.78% |
0.00% |
0.00% |
36.84% |
0.00% |
81.21% |
200.00% |
9.83% |
| Return on Invested Capital (ROIC) |
|
-8.13% |
-56.78% |
29.18% |
4.44% |
-5.32% |
-51.52% |
-0.09% |
-16.85% |
0.43% |
-0.15% |
8.35% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-4.41% |
-24.54% |
19.84% |
2.25% |
2.33% |
12.69% |
-8.41% |
152.83% |
39.66% |
37.48% |
3.79% |
| Return on Net Nonoperating Assets (RNNOA) |
|
1.86% |
10.97% |
-11.42% |
-0.82% |
-0.56% |
-3.23% |
0.88% |
-44.02% |
-16.39% |
-10.42% |
-1.09% |
| Return on Equity (ROE) |
|
-6.27% |
-45.81% |
17.76% |
3.62% |
-5.89% |
-54.75% |
0.78% |
-60.87% |
-15.95% |
-10.57% |
7.26% |
| Cash Return on Invested Capital (CROIC) |
|
-7.08% |
5.72% |
36.10% |
-81.10% |
32.55% |
-40.35% |
7.13% |
90.71% |
-33.77% |
7.69% |
7.24% |
| Operating Return on Assets (OROA) |
|
-3.69% |
-26.75% |
8.00% |
1.55% |
-3.79% |
-33.02% |
-0.07% |
-9.74% |
0.72% |
0.06% |
3.80% |
| Return on Assets (ROA) |
|
-3.44% |
-27.32% |
11.45% |
2.40% |
-3.87% |
-32.93% |
0.45% |
-34.59% |
-8.47% |
-5.87% |
4.19% |
| Return on Common Equity (ROCE) |
|
-6.27% |
-45.81% |
17.76% |
3.62% |
-5.89% |
-54.75% |
0.78% |
-60.87% |
-15.95% |
-10.57% |
7.26% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-6.48% |
-58.63% |
16.17% |
3.53% |
-6.01% |
-73.40% |
0.77% |
-85.69% |
-16.80% |
-10.97% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-156 |
-827 |
282 |
72 |
-104 |
-775 |
-1.26 |
-145 |
2.07 |
-0.80 |
44 |
| NOPAT Margin |
|
-7.23% |
-63.16% |
30.29% |
8.02% |
-10.03% |
-86.77% |
-0.18% |
-27.51% |
0.27% |
-0.15% |
7.93% |
| Net Nonoperating Expense Percent (NNEP) |
|
-3.71% |
-32.24% |
9.34% |
2.19% |
-7.65% |
-64.21% |
8.32% |
-169.68% |
-39.23% |
-37.62% |
4.56% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
-16.89% |
0.21% |
-0.09% |
4.62% |
| Cost of Revenue to Revenue |
|
56.44% |
52.86% |
28.11% |
22.79% |
26.63% |
28.00% |
34.96% |
30.34% |
35.36% |
26.17% |
23.84% |
| SG&A Expenses to Revenue |
|
30.23% |
42.25% |
51.07% |
45.24% |
47.40% |
38.52% |
15.88% |
32.68% |
24.66% |
29.86% |
23.46% |
| R&D to Revenue |
|
21.71% |
23.38% |
25.64% |
24.23% |
24.90% |
24.08% |
30.50% |
25.50% |
16.74% |
20.34% |
20.69% |
| Operating Expenses to Revenue |
|
53.89% |
137.36% |
41.52% |
70.58% |
87.69% |
195.97% |
65.32% |
108.95% |
63.19% |
73.68% |
67.36% |
| Earnings before Interest and Taxes (EBIT) |
|
-223 |
-1,181 |
283 |
60 |
-149 |
-1,107 |
-2.00 |
-207 |
11 |
0.80 |
48 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
393 |
-942 |
460 |
209 |
63 |
-909 |
174 |
-102 |
70 |
46 |
66 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.29 |
1.76 |
2.57 |
1.77 |
1.12 |
3.76 |
2.53 |
2.63 |
2.10 |
3.87 |
2.68 |
| Price to Tangible Book Value (P/TBV) |
|
3.00 |
4.05 |
4.41 |
44.47 |
15.99 |
0.00 |
20.74 |
38.17 |
6.69 |
13.92 |
8.82 |
| Price to Revenue (P/Rev) |
|
1.91 |
2.77 |
6.91 |
5.17 |
2.72 |
6.33 |
5.49 |
4.28 |
2.14 |
5.21 |
3.64 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
15.90 |
50.21 |
0.00 |
0.00 |
328.43 |
0.00 |
0.00 |
0.00 |
37.61 |
| 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% |
6.29% |
1.99% |
0.00% |
0.00% |
0.30% |
0.00% |
0.00% |
0.00% |
2.66% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.48 |
2.57 |
5.26 |
1.87 |
1.19 |
3.92 |
2.81 |
4.51 |
2.76 |
4.99 |
3.39 |
| Enterprise Value to Revenue (EV/Rev) |
|
1.31 |
1.96 |
5.27 |
4.83 |
1.82 |
6.24 |
5.16 |
3.40 |
2.04 |
4.83 |
3.24 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
7.21 |
0.00 |
10.67 |
20.88 |
29.98 |
0.00 |
21.30 |
0.00 |
22.28 |
56.81 |
26.91 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
17.34 |
72.73 |
0.00 |
0.00 |
0.00 |
0.00 |
140.78 |
3,231.20 |
36.83 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
17.39 |
60.21 |
0.00 |
0.00 |
0.00 |
0.00 |
749.15 |
0.00 |
40.85 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
11.02 |
0.00 |
6.97 |
43.64 |
72.65 |
67.93 |
0.00 |
0.00 |
0.00 |
156.66 |
35.37 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
30.87 |
14.05 |
0.00 |
2.96 |
0.00 |
37.92 |
2.30 |
0.00 |
62.29 |
47.12 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.40 |
0.29 |
0.31 |
0.25 |
0.00 |
0.48 |
0.33 |
0.00 |
0.25 |
0.27 |
0.26 |
| Long-Term Debt to Equity |
|
0.40 |
0.29 |
0.31 |
0.25 |
0.00 |
0.48 |
0.33 |
0.00 |
0.25 |
0.27 |
0.26 |
| Financial Leverage |
|
-0.42 |
-0.45 |
-0.58 |
-0.37 |
-0.24 |
-0.25 |
-0.10 |
-0.29 |
-0.41 |
-0.28 |
-0.29 |
| Leverage Ratio |
|
1.82 |
1.68 |
1.55 |
1.51 |
1.52 |
1.66 |
1.76 |
1.76 |
1.88 |
1.80 |
1.73 |
| Compound Leverage Factor |
|
2.30 |
1.72 |
2.23 |
1.93 |
1.51 |
1.67 |
-16.72 |
1.72 |
5.10 |
19.12 |
2.12 |
| Debt to Total Capital |
|
28.47% |
22.32% |
23.79% |
20.15% |
0.00% |
32.37% |
24.58% |
0.00% |
20.03% |
21.34% |
20.85% |
| 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% |
0.00% |
| Long-Term Debt to Total Capital |
|
28.47% |
22.32% |
23.79% |
20.15% |
0.00% |
32.37% |
24.58% |
0.00% |
20.03% |
21.34% |
20.85% |
| 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 |
|
71.53% |
77.68% |
76.21% |
79.85% |
100.00% |
67.63% |
75.42% |
100.00% |
79.97% |
78.66% |
79.15% |
| Debt to EBITDA |
|
3.25 |
-0.63 |
1.70 |
3.18 |
0.00 |
-0.79 |
2.91 |
0.00 |
2.79 |
4.29 |
2.97 |
| Net Debt to EBITDA |
|
-3.30 |
1.12 |
-3.33 |
-1.46 |
0.00 |
0.09 |
-1.35 |
0.00 |
-1.13 |
-4.43 |
-3.35 |
| Long-Term Debt to EBITDA |
|
3.25 |
-0.63 |
1.70 |
3.18 |
0.00 |
-0.79 |
2.91 |
0.00 |
2.79 |
4.29 |
2.97 |
| Debt to NOPAT |
|
-8.18 |
-0.71 |
2.77 |
9.18 |
0.00 |
-0.93 |
-401.38 |
0.00 |
93.90 |
-244.13 |
4.51 |
| Net Debt to NOPAT |
|
8.31 |
1.28 |
-5.43 |
-4.22 |
0.00 |
0.11 |
186.04 |
0.00 |
-38.07 |
251.75 |
-5.09 |
| Long-Term Debt to NOPAT |
|
-8.18 |
-0.71 |
2.77 |
9.18 |
0.00 |
-0.93 |
-401.38 |
0.00 |
93.90 |
-244.13 |
4.51 |
| Altman Z-Score |
|
1.94 |
1.18 |
4.19 |
2.59 |
1.34 |
1.20 |
2.21 |
-0.13 |
0.11 |
1.13 |
0.83 |
| 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 |
|
2.90 |
2.76 |
6.19 |
2.42 |
1.07 |
2.35 |
2.63 |
1.02 |
1.42 |
1.72 |
2.12 |
| Quick Ratio |
|
2.66 |
2.58 |
6.04 |
2.29 |
1.02 |
2.21 |
2.20 |
0.77 |
1.28 |
1.63 |
1.95 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-136 |
83 |
349 |
-1,324 |
638 |
-607 |
98 |
779 |
-162 |
42 |
38 |
| Operating Cash Flow to CapEx |
|
917.86% |
0.00% |
5,866.67% |
625.00% |
216.67% |
1,025.00% |
-350.00% |
0.00% |
-49.30% |
532.26% |
1,323.68% |
| Free Cash Flow to Firm to Interest Expense |
|
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 to Interest Expense |
|
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 Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.36 |
0.30 |
0.26 |
0.23 |
0.26 |
0.27 |
0.27 |
0.25 |
0.49 |
0.40 |
0.43 |
| Accounts Receivable Turnover |
|
4.37 |
4.25 |
4.15 |
3.81 |
4.32 |
4.10 |
3.88 |
3.57 |
4.31 |
2.42 |
2.85 |
| Inventory Turnover |
|
9.20 |
8.19 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
4.46 |
5.20 |
12.03 |
12.13 |
13.42 |
15.14 |
16.13 |
15.95 |
32.86 |
30.92 |
42.73 |
| Accounts Payable Turnover |
|
4.83 |
3.48 |
3.01 |
4.38 |
7.01 |
9.80 |
11.95 |
6.94 |
13.16 |
5.85 |
7.15 |
| Days Sales Outstanding (DSO) |
|
83.56 |
85.88 |
87.92 |
95.69 |
84.41 |
89.10 |
94.05 |
102.29 |
84.65 |
150.87 |
128.16 |
| Days Inventory Outstanding (DIO) |
|
39.67 |
44.57 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
75.61 |
104.96 |
121.20 |
83.28 |
52.05 |
37.23 |
30.54 |
52.57 |
27.74 |
62.44 |
51.03 |
| Cash Conversion Cycle (CCC) |
|
47.63 |
25.49 |
-33.28 |
12.41 |
32.36 |
51.87 |
63.51 |
49.73 |
56.91 |
88.43 |
77.13 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
1,911 |
1,001 |
934 |
2,330 |
1,588 |
1,420 |
1,321 |
397 |
561 |
519 |
524 |
| Invested Capital Turnover |
|
1.12 |
0.90 |
0.96 |
0.55 |
0.53 |
0.59 |
0.52 |
0.61 |
1.59 |
0.99 |
1.05 |
| Increase / (Decrease) in Invested Capital |
|
-20 |
-910 |
-67 |
1,396 |
-742 |
-168 |
-99 |
-924 |
164 |
-42 |
5.80 |
| Enterprise Value (EV) |
|
2,833 |
2,571 |
4,908 |
4,364 |
1,889 |
5,570 |
3,706 |
1,792 |
1,549 |
2,585 |
1,779 |
| Market Capitalization |
|
4,130 |
3,627 |
6,440 |
4,670 |
2,830 |
5,654 |
3,941 |
2,252 |
1,627 |
2,786 |
2,001 |
| Book Value per Share |
|
$6.07 |
$3.95 |
$4.72 |
$4.91 |
$4.62 |
$2.67 |
$2.71 |
$1.48 |
$1.32 |
$1.22 |
$1.26 |
| Tangible Book Value per Share |
|
$2.60 |
$1.72 |
$2.75 |
$0.20 |
$0.32 |
($0.21) |
$0.33 |
$0.10 |
$0.42 |
$0.34 |
$0.38 |
| Total Capital |
|
4,485 |
2,648 |
3,287 |
3,301 |
2,529 |
2,224 |
2,063 |
857 |
969 |
915 |
943 |
| Total Debt |
|
1,277 |
591 |
782 |
665 |
0.00 |
720 |
507 |
0.00 |
194 |
195 |
197 |
| Total Long-Term Debt |
|
1,277 |
591 |
782 |
665 |
0.00 |
720 |
507 |
0.00 |
194 |
195 |
197 |
| Net Debt |
|
-1,297 |
-1,056 |
-1,532 |
-306 |
-941 |
-84 |
-235 |
-460 |
-79 |
-201 |
-222 |
| Capital Expenditures (CapEx) |
|
28 |
-78 |
12 |
16 |
12 |
8.00 |
8.00 |
-9.80 |
7.10 |
3.10 |
3.80 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-405 |
-282 |
-125 |
-193 |
-834 |
-162 |
-66 |
-412 |
-87 |
-91 |
-60 |
| Debt-free Net Working Capital (DFNWC) |
|
1,972 |
1,096 |
2,134 |
723 |
75 |
577 |
646 |
14 |
151 |
247 |
300 |
| Net Working Capital (NWC) |
|
1,972 |
1,096 |
2,134 |
723 |
75 |
577 |
646 |
14 |
151 |
247 |
300 |
| Net Nonoperating Expense (NNE) |
|
52 |
379 |
-123 |
-21 |
48 |
329 |
-13 |
590 |
132 |
78 |
-9.65 |
| Net Nonoperating Obligations (NNO) |
|
-1,297 |
-1,056 |
-1,571 |
-306 |
-941 |
-84 |
-235 |
-460 |
-214 |
-201 |
-222 |
| Total Depreciation and Amortization (D&A) |
|
616 |
239 |
177 |
149 |
212 |
198 |
176 |
105 |
59 |
45 |
18 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-18.75% |
-21.54% |
-13.41% |
-21.35% |
-80.19% |
-18.14% |
-9.19% |
-78.28% |
-11.40% |
-16.94% |
-10.89% |
| Debt-free Net Working Capital to Revenue |
|
91.30% |
83.73% |
228.97% |
79.98% |
7.21% |
64.61% |
89.97% |
2.66% |
19.84% |
46.21% |
54.65% |
| Net Working Capital to Revenue |
|
91.30% |
83.73% |
228.97% |
79.98% |
7.21% |
64.61% |
89.97% |
2.66% |
19.84% |
46.21% |
54.65% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
($2.30) |
$0.76 |
$0.17 |
($0.27) |
($1.97) |
$0.02 |
($1.27) |
($0.22) |
($0.13) |
$0.09 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
521.17M |
530.50M |
536.73M |
547.36M |
554.23M |
565.54M |
576.47M |
582.18M |
589.23M |
596.23M |
587.88M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
($2.30) |
$0.74 |
$0.00 |
($0.32) |
($1.97) |
($0.31) |
($1.35) |
($0.22) |
($0.13) |
$0.09 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
521.17M |
530.50M |
536.73M |
547.36M |
554.23M |
565.54M |
576.47M |
582.18M |
589.23M |
596.23M |
587.88M |
| 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 |
|
521.17M |
530.50M |
536.73M |
547.36M |
554.23M |
565.54M |
576.47M |
582.18M |
589.23M |
596.23M |
587.88M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-20 |
-316 |
293 |
42 |
-82 |
-329 |
-1.26 |
47 |
30 |
9.24 |
45 |
| Normalized NOPAT Margin |
|
-0.91% |
-24.17% |
31.47% |
4.65% |
-7.88% |
-36.84% |
-0.18% |
9.02% |
3.89% |
1.73% |
8.28% |
| Pre Tax Income Margin |
|
-13.06% |
-92.28% |
43.56% |
8.52% |
-14.23% |
-124.64% |
2.65% |
-38.34% |
3.93% |
1.59% |
10.74% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
-44.71% |
0.00% |
4.44% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
114.10% |