| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
1,425,193,296.00 |
1,428,015,849.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
1,425,193,296.00 |
1,428,015,849.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.18 |
0.38 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
21.98% |
17.72% |
15.20% |
10.04% |
7.47% |
9.46% |
3.25% |
6.62% |
- |
5.29% |
| EBITDA Growth |
|
0.00% |
113.92% |
65.05% |
27.35% |
36.28% |
36.16% |
33.77% |
5.64% |
9.34% |
- |
-3.78% |
| EBIT Growth |
|
0.00% |
227.72% |
436.89% |
35.08% |
80.80% |
113.57% |
65.28% |
4.66% |
9.88% |
- |
-9.80% |
| NOPAT Growth |
|
0.00% |
260.47% |
531.94% |
32.38% |
118.39% |
96.74% |
70.81% |
4.41% |
30.78% |
- |
-9.03% |
| Net Income Growth |
|
0.00% |
69.12% |
122.60% |
61.55% |
731.25% |
63.55% |
514.13% |
6.74% |
38.94% |
- |
-5.11% |
| EPS Growth |
|
0.00% |
69.09% |
121.88% |
59.49% |
1,300.00% |
64.71% |
500.00% |
5.56% |
17.86% |
- |
-7.14% |
| Operating Cash Flow Growth |
|
0.00% |
355.67% |
79.33% |
-34.30% |
-1.19% |
-47.68% |
17.31% |
14.77% |
66.63% |
- |
9.95% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
100.55% |
100.87% |
104.60% |
-756.51% |
- |
4.76% |
| Invested Capital Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
1.37% |
0.54% |
1.77% |
1.98% |
4.16% |
- |
1.47% |
| Revenue Q/Q Growth |
|
-21.27% |
0.00% |
6.94% |
36.59% |
-24.80% |
-2.16% |
8.92% |
28.84% |
-22.35% |
- |
8.08% |
| EBITDA Q/Q Growth |
|
-55.11% |
0.00% |
34.84% |
133.36% |
-51.96% |
-9.92% |
32.47% |
84.29% |
-50.28% |
- |
22.99% |
| EBIT Q/Q Growth |
|
-76.64% |
0.00% |
114.34% |
292.04% |
-68.73% |
-18.73% |
65.88% |
148.25% |
-67.17% |
- |
47.86% |
| NOPAT Q/Q Growth |
|
-83.59% |
0.00% |
174.76% |
308.42% |
-72.92% |
-35.25% |
138.55% |
149.65% |
-66.08% |
- |
44.69% |
| Net Income Q/Q Growth |
|
-104.47% |
0.00% |
142.99% |
1,785.87% |
-82.54% |
-125.74% |
824.36% |
227.79% |
-77.27% |
- |
104.94% |
| EPS Q/Q Growth |
|
-97.47% |
0.00% |
141.18% |
1,700.00% |
-77.78% |
-121.43% |
800.00% |
216.67% |
-75.19% |
- |
105.26% |
| Operating Cash Flow Q/Q Growth |
|
-49.73% |
0.00% |
15.33% |
-40.90% |
-24.40% |
1.54% |
158.59% |
-42.18% |
9.76% |
- |
108.23% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
2.90% |
0.61% |
100.32% |
76.89% |
54.75% |
424.71% |
-145.71% |
- |
131.76% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
-1.92% |
4.15% |
-1.16% |
-0.42% |
-0.72% |
4.36% |
0.95% |
- |
-3.48% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
84.84% |
31.47% |
61.17% |
65.40% |
88.35% |
60.96% |
38.59% |
46.22% |
14.58% |
- |
91.07% |
| EBITDA Margin |
|
18.64% |
16.78% |
21.16% |
36.14% |
23.09% |
21.26% |
25.85% |
36.98% |
23.68% |
- |
23.68% |
| Operating Margin |
|
7.12% |
5.11% |
9.69% |
27.58% |
9.43% |
9.35% |
14.76% |
27.85% |
11.61% |
- |
12.77% |
| EBIT Margin |
|
6.95% |
4.77% |
9.57% |
27.46% |
11.42% |
9.48% |
14.44% |
27.83% |
11.77% |
- |
12.43% |
| Profit (Net Income) Margin |
|
-0.89% |
-3.96% |
1.59% |
21.97% |
5.10% |
-1.34% |
8.93% |
22.72% |
6.65% |
- |
8.09% |
| Tax Burden Percent |
|
123.08% |
100.00% |
95.83% |
99.54% |
104.48% |
109.86% |
97.08% |
99.73% |
104.21% |
- |
97.12% |
| Interest Burden Percent |
|
-10.40% |
-82.95% |
17.36% |
80.40% |
42.77% |
-12.89% |
63.68% |
81.84% |
54.23% |
- |
67.03% |
| Effective Tax Rate |
|
0.00% |
0.00% |
5.21% |
0.46% |
-4.83% |
0.00% |
2.92% |
0.32% |
-4.46% |
- |
3.06% |
| Return on Invested Capital (ROIC) |
|
3.07% |
4.59% |
12.47% |
37.41% |
7.01% |
4.72% |
10.69% |
20.07% |
8.90% |
- |
9.56% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
1.94% |
1.73% |
9.31% |
34.24% |
5.97% |
3.04% |
9.40% |
18.49% |
7.54% |
- |
8.36% |
| Return on Net Nonoperating Assets (RNNOA) |
|
7.96% |
7.37% |
37.81% |
108.88% |
20.13% |
10.48% |
29.49% |
46.88% |
17.86% |
- |
17.37% |
| Return on Equity (ROE) |
|
11.03% |
11.95% |
50.29% |
146.29% |
27.14% |
15.19% |
40.18% |
66.95% |
26.76% |
- |
26.93% |
| Cash Return on Invested Capital (CROIC) |
|
5.49% |
0.00% |
0.00% |
0.00% |
8.78% |
10.32% |
10.27% |
9.84% |
8.24% |
- |
11.07% |
| Operating Return on Assets (OROA) |
|
2.98% |
2.16% |
4.52% |
13.50% |
5.82% |
4.91% |
7.45% |
14.51% |
6.22% |
- |
6.57% |
| Return on Assets (ROA) |
|
-0.38% |
-1.80% |
0.75% |
10.80% |
2.60% |
-0.69% |
4.60% |
11.84% |
3.51% |
- |
4.27% |
| Return on Common Equity (ROCE) |
|
11.03% |
11.95% |
50.29% |
146.29% |
27.14% |
15.20% |
40.19% |
66.95% |
26.76% |
- |
26.91% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
6.06% |
13.27% |
18.20% |
0.00% |
22.35% |
25.23% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
269 |
193 |
531 |
2,168 |
587 |
380 |
907 |
2,264 |
768 |
570 |
825 |
| NOPAT Margin |
|
4.98% |
3.57% |
9.18% |
27.46% |
9.89% |
6.54% |
14.33% |
27.76% |
12.13% |
- |
12.38% |
| Net Nonoperating Expense Percent (NNEP) |
|
1.13% |
2.86% |
3.17% |
3.17% |
1.04% |
1.68% |
1.29% |
1.58% |
1.36% |
- |
1.20% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
0.72% |
- |
- |
- |
1.60% |
1.05% |
2.43% |
5.89% |
1.97% |
1.49% |
2.18% |
| Cost of Revenue to Revenue |
|
15.16% |
68.54% |
38.83% |
34.60% |
11.65% |
39.04% |
61.41% |
53.78% |
85.42% |
- |
8.93% |
| SG&A Expenses to Revenue |
|
14.62% |
15.04% |
13.65% |
9.66% |
14.94% |
14.60% |
12.90% |
9.55% |
15.15% |
- |
12.95% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Operating Expenses to Revenue |
|
77.72% |
26.38% |
51.46% |
37.79% |
78.97% |
51.64% |
23.83% |
18.35% |
2.97% |
- |
78.28% |
| Earnings before Interest and Taxes (EBIT) |
|
375 |
258 |
553 |
2,168 |
678 |
551 |
914 |
2,269 |
745 |
560 |
828 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
1,006 |
907 |
1,223 |
2,854 |
1,371 |
1,235 |
1,636 |
3,015 |
1,499 |
1,283 |
1,578 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
2.56 |
2.78 |
2.90 |
2.51 |
3.69 |
3.52 |
3.14 |
3.63 |
2.85 |
- |
3.09 |
| Price to Tangible Book Value (P/TBV) |
|
3.44 |
3.76 |
3.90 |
3.16 |
4.54 |
4.35 |
3.81 |
4.25 |
3.32 |
- |
3.58 |
| Price to Revenue (P/Rev) |
|
0.82 |
0.82 |
0.84 |
0.88 |
1.36 |
1.27 |
1.21 |
1.65 |
1.31 |
- |
1.47 |
| Price to Earnings (P/E) |
|
0.00 |
46.10 |
21.95 |
13.85 |
17.81 |
15.77 |
12.45 |
16.36 |
12.67 |
- |
13.06 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
1.07% |
| Earnings Yield |
|
0.00% |
2.17% |
4.56% |
7.22% |
5.62% |
6.34% |
8.03% |
6.11% |
7.90% |
- |
7.66% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.31 |
1.34 |
1.38 |
1.36 |
1.70 |
1.66 |
1.61 |
1.85 |
1.61 |
- |
1.76 |
| Enterprise Value to Revenue (EV/Rev) |
|
2.12 |
2.09 |
2.02 |
2.00 |
2.41 |
2.30 |
2.18 |
2.59 |
2.24 |
- |
2.30 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
10.38 |
9.62 |
8.82 |
8.17 |
9.50 |
8.76 |
7.97 |
9.36 |
8.08 |
- |
8.52 |
| Enterprise Value to EBIT (EV/EBIT) |
|
24.35 |
20.11 |
17.00 |
14.59 |
16.51 |
14.82 |
13.12 |
15.40 |
13.32 |
- |
14.28 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
33.45 |
19.87 |
16.79 |
14.62 |
16.89 |
15.28 |
13.52 |
15.87 |
13.37 |
- |
14.15 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
10.70 |
8.32 |
7.23 |
8.25 |
10.20 |
11.52 |
10.41 |
12.11 |
9.60 |
- |
9.23 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
19.50 |
16.08 |
15.83 |
19.04 |
19.98 |
- |
16.01 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
4.44 |
4.60 |
4.31 |
3.36 |
2.97 |
2.94 |
2.72 |
2.22 |
2.17 |
- |
1.92 |
| Long-Term Debt to Equity |
|
4.14 |
4.27 |
3.99 |
3.10 |
2.80 |
2.78 |
2.58 |
2.10 |
1.96 |
- |
1.80 |
| Financial Leverage |
|
4.09 |
4.26 |
4.06 |
3.18 |
3.37 |
3.45 |
3.14 |
2.54 |
2.37 |
- |
2.08 |
| Leverage Ratio |
|
7.23 |
7.45 |
7.28 |
5.79 |
6.09 |
6.20 |
5.99 |
4.90 |
4.68 |
- |
4.50 |
| Compound Leverage Factor |
|
-0.75 |
-6.18 |
1.26 |
4.66 |
2.60 |
-0.80 |
3.81 |
4.01 |
2.54 |
- |
3.01 |
| Debt to Total Capital |
|
81.63% |
82.14% |
81.15% |
77.05% |
74.81% |
74.64% |
73.14% |
68.94% |
68.44% |
- |
65.72% |
| Short-Term Debt to Total Capital |
|
5.58% |
5.87% |
6.03% |
5.91% |
4.19% |
4.23% |
3.74% |
3.69% |
6.69% |
- |
3.88% |
| Long-Term Debt to Total Capital |
|
76.05% |
76.28% |
75.12% |
71.13% |
70.62% |
70.41% |
69.41% |
65.26% |
61.75% |
- |
61.83% |
| 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% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.04% |
| Common Equity to Total Capital |
|
18.37% |
17.86% |
18.85% |
22.95% |
25.19% |
25.37% |
26.86% |
31.06% |
31.56% |
- |
34.24% |
| Debt to EBITDA |
|
6.93 |
6.28 |
5.46 |
4.82 |
4.32 |
4.04 |
3.84 |
3.65 |
3.61 |
- |
3.38 |
| Net Debt to EBITDA |
|
6.38 |
5.82 |
5.15 |
4.56 |
4.13 |
3.92 |
3.54 |
3.41 |
3.35 |
- |
3.07 |
| Long-Term Debt to EBITDA |
|
6.46 |
5.83 |
5.05 |
4.45 |
4.08 |
3.81 |
3.64 |
3.45 |
3.25 |
- |
3.18 |
| Debt to NOPAT |
|
22.33 |
12.98 |
10.38 |
8.62 |
7.68 |
7.05 |
6.51 |
6.18 |
5.97 |
- |
5.62 |
| Net Debt to NOPAT |
|
20.56 |
12.03 |
9.80 |
8.16 |
7.34 |
6.84 |
6.00 |
5.77 |
5.54 |
- |
5.11 |
| Long-Term Debt to NOPAT |
|
20.80 |
12.05 |
9.61 |
7.96 |
7.25 |
6.65 |
6.18 |
5.85 |
5.39 |
- |
5.28 |
| Altman Z-Score |
|
0.57 |
0.54 |
0.56 |
0.79 |
0.93 |
0.90 |
0.89 |
1.27 |
1.02 |
- |
1.12 |
| Noncontrolling Interest Sharing Ratio |
|
0.01% |
0.00% |
0.00% |
0.00% |
0.00% |
-0.01% |
-0.01% |
0.00% |
0.00% |
- |
0.07% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.46 |
0.36 |
0.28 |
0.30 |
0.29 |
0.26 |
0.34 |
0.34 |
0.32 |
- |
0.33 |
| Quick Ratio |
|
0.26 |
0.23 |
0.16 |
0.18 |
0.15 |
0.12 |
0.21 |
0.21 |
0.20 |
- |
0.21 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-34,986 |
-33,972 |
-33,766 |
108 |
191 |
296 |
1,552 |
-709 |
-976 |
310 |
| Operating Cash Flow to CapEx |
|
136.59% |
82.69% |
154.59% |
208.84% |
153.89% |
152.39% |
281.08% |
213.76% |
100.80% |
- |
300.57% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-69.42 |
-70.34 |
-76.05 |
0.27 |
0.30 |
0.86 |
3.63 |
-1.99 |
- |
1.09 |
| Operating Cash Flow to Interest Expense |
|
1.98 |
3.51 |
4.22 |
2.71 |
2.26 |
1.47 |
6.93 |
3.23 |
4.26 |
- |
9.23 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.53 |
-0.73 |
1.49 |
1.41 |
0.79 |
0.51 |
4.47 |
1.72 |
0.03 |
- |
6.16 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.43 |
0.45 |
0.47 |
0.49 |
0.51 |
0.52 |
0.52 |
0.52 |
0.53 |
- |
0.53 |
| Accounts Receivable Turnover |
|
45.41 |
35.04 |
47.44 |
38.73 |
43.67 |
42.84 |
48.87 |
40.89 |
41.99 |
- |
45.44 |
| Inventory Turnover |
|
17.82 |
16.78 |
18.03 |
19.31 |
18.11 |
17.96 |
19.31 |
19.84 |
31.52 |
- |
27.59 |
| Fixed Asset Turnover |
|
0.55 |
0.54 |
0.56 |
0.58 |
0.61 |
0.61 |
0.61 |
0.62 |
0.62 |
- |
0.63 |
| Accounts Payable Turnover |
|
7.68 |
8.08 |
8.63 |
8.95 |
8.15 |
8.59 |
8.41 |
8.58 |
13.41 |
- |
11.61 |
| Days Sales Outstanding (DSO) |
|
8.04 |
10.42 |
7.69 |
9.42 |
8.36 |
8.52 |
7.47 |
8.93 |
8.69 |
- |
8.03 |
| Days Inventory Outstanding (DIO) |
|
20.48 |
21.75 |
20.25 |
18.90 |
20.15 |
20.32 |
18.90 |
18.40 |
11.58 |
- |
13.23 |
| Days Payable Outstanding (DPO) |
|
47.52 |
45.17 |
42.29 |
40.80 |
44.80 |
42.50 |
43.39 |
42.52 |
27.21 |
- |
31.45 |
| Cash Conversion Cycle (CCC) |
|
-19.00 |
-13.01 |
-14.35 |
-12.48 |
-16.29 |
-13.66 |
-17.02 |
-15.20 |
-6.94 |
- |
-10.19 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
35,038 |
35,179 |
34,503 |
35,934 |
35,517 |
35,368 |
35,114 |
36,646 |
36,994 |
36,914 |
35,629 |
| Invested Capital Turnover |
|
0.62 |
1.28 |
1.36 |
1.36 |
0.71 |
0.72 |
0.75 |
0.72 |
0.73 |
- |
0.77 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
35,179 |
34,503 |
35,934 |
479 |
189 |
611 |
712 |
1,477 |
1,546 |
515 |
| Enterprise Value (EV) |
|
45,798 |
47,075 |
47,444 |
48,951 |
60,387 |
58,536 |
56,568 |
67,957 |
59,670 |
- |
62,732 |
| Market Capitalization |
|
17,641 |
18,578 |
19,755 |
21,617 |
34,123 |
32,351 |
31,460 |
43,239 |
34,958 |
- |
40,070 |
| Book Value per Share |
|
$5.88 |
$2.75 |
$5.20 |
$6.56 |
$6.89 |
$6.79 |
$7.39 |
$8.80 |
$9.06 |
$9.14 |
$9.08 |
| Tangible Book Value per Share |
|
$4.38 |
$2.03 |
$3.87 |
$5.22 |
$5.60 |
$5.50 |
$6.09 |
$7.50 |
$7.76 |
$7.91 |
$7.85 |
| Total Capital |
|
37,454 |
37,421 |
36,149 |
37,453 |
36,725 |
36,200 |
37,261 |
38,409 |
38,924 |
38,339 |
37,873 |
| Total Debt |
|
30,572 |
30,739 |
29,335 |
28,856 |
27,474 |
27,018 |
27,254 |
26,481 |
26,640 |
25,290 |
24,889 |
| Total Long-Term Debt |
|
28,483 |
28,544 |
27,154 |
26,642 |
25,936 |
25,487 |
25,862 |
25,064 |
24,037 |
23,788 |
23,418 |
| Net Debt |
|
28,157 |
28,497 |
27,689 |
27,334 |
26,264 |
26,185 |
25,108 |
24,718 |
24,712 |
23,866 |
22,646 |
| Capital Expenditures (CapEx) |
|
675 |
2,138 |
1,319 |
577 |
592 |
607 |
851 |
647 |
1,506 |
563 |
875 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-6,541 |
-7,959 |
-9,082 |
-7,947 |
-7,911 |
-7,903 |
-9,325 |
-7,914 |
-8,198 |
-8,626 |
-9,714 |
| Debt-free Net Working Capital (DFNWC) |
|
-4,126 |
-5,717 |
-7,436 |
-6,425 |
-6,701 |
-7,070 |
-7,179 |
-6,151 |
-6,270 |
-7,202 |
-7,471 |
| Net Working Capital (NWC) |
|
-6,215 |
-7,912 |
-9,617 |
-8,639 |
-8,239 |
-8,601 |
-8,571 |
-7,568 |
-8,873 |
-8,704 |
-8,942 |
| Net Nonoperating Expense (NNE) |
|
317 |
407 |
439 |
433 |
284 |
458 |
342 |
412 |
347 |
307 |
286 |
| Net Nonoperating Obligations (NNO) |
|
28,156 |
28,497 |
27,689 |
27,337 |
26,266 |
26,186 |
25,107 |
24,718 |
24,710 |
23,865 |
22,645 |
| Total Depreciation and Amortization (D&A) |
|
631 |
649 |
670 |
686 |
693 |
684 |
722 |
746 |
754 |
723 |
750 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-30.29% |
-35.27% |
-38.75% |
-32.46% |
-31.62% |
-31.08% |
-35.90% |
-30.17% |
-30.79% |
- |
-35.57% |
| Debt-free Net Working Capital to Revenue |
|
-19.11% |
-25.33% |
-31.73% |
-26.25% |
-26.78% |
-27.81% |
-27.64% |
-23.45% |
-23.55% |
- |
-27.35% |
| Net Working Capital to Revenue |
|
-28.78% |
-35.06% |
-41.03% |
-35.29% |
-32.93% |
-33.83% |
-33.00% |
-28.85% |
-33.33% |
- |
-32.74% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.04) |
($0.17) |
$0.07 |
$1.37 |
$0.23 |
($0.06) |
$0.43 |
$1.41 |
$0.32 |
$0.19 |
$0.39 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
2.43B |
2.43B |
2.43B |
1.34B |
1.35B |
1.35B |
1.36B |
1.36B |
1.43B |
1.43B |
1.37B |
| Adjusted Diluted Earnings per Share |
|
$0.02 |
($0.17) |
$0.07 |
$1.26 |
$0.28 |
($0.06) |
$0.42 |
$1.33 |
$0.33 |
$0.19 |
$0.39 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
2.43B |
2.43B |
2.43B |
1.34B |
1.35B |
1.35B |
1.36B |
1.36B |
1.43B |
1.43B |
1.37B |
| 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 |
|
2.43B |
2.43B |
2.43B |
1.34B |
1.35B |
1.35B |
1.36B |
1.36B |
1.43B |
1.43B |
1.37B |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
269 |
193 |
531 |
2,168 |
392 |
380 |
907 |
2,264 |
515 |
570 |
825 |
| Normalized NOPAT Margin |
|
4.98% |
3.57% |
9.18% |
27.46% |
6.60% |
6.54% |
14.33% |
27.76% |
8.13% |
- |
12.38% |
| Pre Tax Income Margin |
|
-0.72% |
-3.96% |
1.66% |
22.07% |
4.88% |
-1.22% |
9.20% |
22.78% |
6.38% |
- |
8.33% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.80 |
0.51 |
1.14 |
4.88 |
1.68 |
0.88 |
2.65 |
5.30 |
2.09 |
- |
2.91 |
| NOPAT to Interest Expense |
|
0.58 |
0.38 |
1.10 |
4.88 |
1.46 |
0.60 |
2.63 |
5.29 |
2.16 |
- |
2.89 |
| EBIT Less CapEx to Interest Expense |
|
-0.64 |
-3.73 |
-1.59 |
3.58 |
0.21 |
-0.09 |
0.18 |
3.79 |
-2.14 |
- |
-0.16 |
| NOPAT Less CapEx to Interest Expense |
|
-0.87 |
-3.86 |
-1.63 |
3.58 |
-0.01 |
-0.36 |
0.16 |
3.78 |
-2.07 |
- |
-0.18 |
| 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% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |