| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
1,514,022,256.00 |
1,514,022,256.00 |
1,513,770,222.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
1,514,022,256.00 |
1,514,022,256.00 |
1,513,770,222.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
0.35 |
0.04 |
0.16 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
116.71% |
108.48% |
-20.72% |
-14.24% |
-21.74% |
-57.96% |
-2.06% |
-19.27% |
-85.57% |
371.64% |
| EBITDA Growth |
|
0.00% |
-65.53% |
1,044.96% |
45.55% |
-11.39% |
-8.95% |
-44.46% |
-18.40% |
-98.78% |
823.37% |
35.76% |
| EBIT Growth |
|
0.00% |
-60.98% |
744.09% |
75.32% |
-17.92% |
-27.90% |
-66.98% |
25.17% |
-120.76% |
127.52% |
171.88% |
| NOPAT Growth |
|
0.00% |
-4.92% |
524.49% |
38.60% |
-17.92% |
-27.90% |
-66.98% |
25.17% |
-83.64% |
-65.07% |
54.81% |
| Net Income Growth |
|
0.00% |
-61.43% |
1,107.56% |
119.24% |
-68.86% |
-18.16% |
-105.05% |
976.91% |
-52.56% |
-87.96% |
290.34% |
| EPS Growth |
|
0.00% |
514.89% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Growth |
|
0.00% |
-295.16% |
257.89% |
225.08% |
77.97% |
-61.67% |
-66.65% |
28.34% |
-87.01% |
0.68% |
-16.76% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-39.64% |
160.89% |
-84.51% |
437.08% |
-457.04% |
342.51% |
320.20% |
-70.87% |
-3.42% |
| Invested Capital Growth |
|
0.00% |
0.00% |
249.71% |
37.40% |
31.45% |
9.76% |
33.69% |
-45.88% |
-45.22% |
-23.70% |
-28.38% |
| 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 |
|
47.35% |
29.30% |
52.32% |
58.83% |
92.65% |
151.03% |
252.01% |
133.85% |
32.98% |
232.09% |
35.81% |
| EBITDA Margin |
|
62.83% |
10.00% |
54.89% |
100.78% |
104.13% |
121.15% |
160.08% |
133.37% |
2.02% |
129.40% |
37.25% |
| Operating Margin |
|
59.08% |
47.18% |
51.19% |
89.49% |
85.65% |
78.92% |
61.98% |
79.21% |
18.02% |
38.85% |
16.37% |
| EBIT Margin |
|
55.51% |
10.00% |
40.47% |
89.49% |
85.65% |
78.92% |
61.98% |
79.21% |
-20.37% |
38.85% |
22.39% |
| Profit (Net Income) Margin |
|
45.59% |
8.11% |
47.00% |
129.97% |
47.19% |
49.35% |
-5.93% |
53.12% |
46.55% |
38.85% |
32.15% |
| Tax Burden Percent |
|
65.93% |
36.22% |
116.14% |
145.23% |
55.10% |
62.54% |
-9.57% |
67.07% |
89.06% |
34.21% |
77.89% |
| Interest Burden Percent |
|
124.60% |
224.13% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
-256.59% |
292.34% |
184.34% |
| Effective Tax Rate |
|
34.07% |
63.78% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
10.94% |
0.00% |
22.11% |
| Return on Invested Capital (ROIC) |
|
0.00% |
45.40% |
63.05% |
47.34% |
29.01% |
17.56% |
4.74% |
6.73% |
4.29% |
2.40% |
5.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
-86.84% |
38.32% |
162.21% |
-17.96% |
-1.01% |
-14.07% |
-4.64% |
48.02% |
2.40% |
-85.52% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
-19.10% |
10.11% |
37.16% |
-6.89% |
-0.55% |
-5.37% |
-1.12% |
10.99% |
0.34% |
6.63% |
| Return on Equity (ROE) |
|
0.00% |
26.30% |
73.16% |
84.49% |
22.11% |
17.00% |
-0.63% |
5.61% |
15.28% |
2.74% |
11.63% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-154.60% |
-48.00% |
15.83% |
1.83% |
8.25% |
-24.09% |
66.27% |
62.72% |
29.28% |
38.07% |
| Operating Return on Assets (OROA) |
|
0.00% |
5.53% |
28.29% |
31.42% |
21.42% |
14.03% |
3.86% |
5.38% |
-4.31% |
1.74% |
5.72% |
| Return on Assets (ROA) |
|
0.00% |
4.49% |
32.86% |
45.63% |
11.80% |
8.78% |
-0.37% |
3.61% |
9.85% |
1.74% |
8.21% |
| Return on Common Equity (ROCE) |
|
0.00% |
26.26% |
71.55% |
82.82% |
21.81% |
16.88% |
-0.63% |
5.65% |
15.14% |
2.66% |
11.29% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
13.17% |
48.91% |
72.08% |
22.40% |
15.70% |
-0.50% |
7.49% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
80 |
76 |
474 |
657 |
539 |
389 |
128 |
161 |
178 |
62 |
96 |
| NOPAT Margin |
|
38.95% |
17.09% |
51.19% |
89.49% |
85.65% |
78.92% |
61.98% |
79.21% |
16.05% |
38.85% |
12.75% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
132.25% |
24.73% |
-114.87% |
46.97% |
18.56% |
18.81% |
11.37% |
-43.73% |
0.00% |
90.52% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
21.35% |
36.58% |
38.71% |
24.25% |
16.00% |
3.99% |
8.94% |
5.80% |
2.18% |
4.50% |
| Cost of Revenue to Revenue |
|
52.65% |
70.70% |
47.68% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
67.02% |
0.00% |
64.19% |
| SG&A Expenses to Revenue |
|
14.00% |
12.67% |
9.43% |
10.51% |
14.35% |
21.08% |
38.02% |
20.79% |
10.13% |
61.15% |
9.24% |
| 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 |
|
-11.73% |
-17.88% |
1.13% |
10.51% |
14.35% |
21.08% |
38.02% |
20.79% |
14.95% |
61.15% |
19.43% |
| Earnings before Interest and Taxes (EBIT) |
|
114 |
44 |
375 |
657 |
539 |
389 |
128 |
161 |
-226 |
62 |
169 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
129 |
44 |
508 |
740 |
656 |
597 |
332 |
271 |
22 |
207 |
282 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
1.21 |
0.37 |
0.85 |
0.46 |
0.23 |
0.17 |
0.52 |
0.63 |
0.96 |
1.51 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
1.28 |
0.42 |
0.92 |
0.53 |
0.25 |
0.17 |
0.54 |
0.64 |
0.97 |
1.53 |
| Price to Revenue (P/Rev) |
|
1.61 |
0.74 |
0.36 |
1.54 |
0.98 |
0.69 |
1.91 |
3.81 |
1.20 |
13.68 |
3.50 |
| Price to Earnings (P/E) |
|
3.18 |
3.79 |
0.41 |
1.72 |
1.14 |
0.88 |
3.09 |
4.81 |
2.54 |
35.22 |
11.10 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
3.76% |
2.92% |
0.00% |
0.00% |
3.17% |
1.44% |
0.00% |
0.00% |
| Earnings Yield |
|
31.42% |
26.35% |
245.53% |
58.11% |
87.62% |
113.72% |
32.39% |
20.79% |
39.37% |
2.84% |
9.01% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
1.17 |
0.54 |
0.88 |
0.66 |
0.50 |
0.35 |
0.60 |
0.74 |
1.16 |
1.86 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.88 |
0.68 |
1.93 |
2.23 |
2.37 |
5.26 |
4.99 |
1.95 |
16.32 |
3.95 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
8.80 |
1.24 |
1.91 |
2.14 |
1.96 |
3.29 |
3.74 |
96.35 |
12.61 |
10.61 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
8.80 |
1.68 |
2.15 |
2.60 |
3.01 |
8.49 |
6.30 |
0.00 |
42.00 |
17.65 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
5.15 |
1.33 |
2.15 |
2.60 |
3.01 |
8.49 |
6.30 |
12.14 |
42.00 |
30.99 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
2.08 |
1.44 |
0.80 |
1.74 |
4.87 |
3.52 |
13.51 |
16.21 |
22.25 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
6.43 |
41.17 |
6.40 |
0.00 |
0.64 |
0.83 |
3.44 |
4.07 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.30 |
0.42 |
0.26 |
0.65 |
0.60 |
0.34 |
0.25 |
0.42 |
0.20 |
0.19 |
| Long-Term Debt to Equity |
|
0.00 |
0.30 |
0.22 |
0.19 |
0.52 |
0.37 |
0.29 |
0.18 |
0.42 |
0.12 |
0.13 |
| Financial Leverage |
|
0.00 |
0.22 |
0.26 |
0.23 |
0.38 |
0.55 |
0.38 |
0.24 |
0.23 |
0.14 |
-0.08 |
| Leverage Ratio |
|
0.00 |
2.93 |
2.23 |
1.85 |
1.87 |
1.94 |
1.70 |
1.55 |
1.55 |
1.58 |
1.42 |
| Compound Leverage Factor |
|
0.00 |
6.56 |
2.23 |
1.85 |
1.87 |
1.94 |
1.70 |
1.55 |
-3.98 |
4.61 |
2.61 |
| Debt to Total Capital |
|
0.00% |
22.93% |
29.35% |
20.89% |
39.56% |
37.62% |
25.32% |
19.93% |
29.38% |
16.97% |
15.86% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
13.83% |
5.97% |
8.20% |
14.85% |
4.01% |
5.71% |
0.00% |
6.72% |
4.63% |
| Long-Term Debt to Total Capital |
|
0.00% |
22.93% |
15.52% |
14.92% |
31.36% |
22.77% |
21.31% |
14.21% |
29.38% |
10.25% |
11.22% |
| 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% |
0.12% |
1.99% |
1.12% |
0.81% |
0.09% |
0.10% |
0.06% |
1.91% |
2.81% |
2.08% |
| Common Equity to Total Capital |
|
0.00% |
76.95% |
68.66% |
77.99% |
59.63% |
62.28% |
74.58% |
82.05% |
68.72% |
80.22% |
82.06% |
| Debt to EBITDA |
|
0.00 |
1.84 |
0.75 |
0.48 |
1.34 |
1.53 |
2.46 |
1.32 |
40.18 |
2.34 |
1.21 |
| Net Debt to EBITDA |
|
0.00 |
1.36 |
0.54 |
0.36 |
1.17 |
1.38 |
2.08 |
0.88 |
34.45 |
1.65 |
1.04 |
| Long-Term Debt to EBITDA |
|
0.00 |
1.84 |
0.40 |
0.34 |
1.06 |
0.93 |
2.07 |
0.94 |
40.18 |
1.41 |
0.85 |
| Debt to NOPAT |
|
0.00 |
1.07 |
0.80 |
0.54 |
1.63 |
2.35 |
6.35 |
2.23 |
5.06 |
7.80 |
3.52 |
| Net Debt to NOPAT |
|
0.00 |
0.79 |
0.58 |
0.40 |
1.42 |
2.12 |
5.38 |
1.48 |
4.34 |
5.48 |
3.05 |
| Long-Term Debt to NOPAT |
|
0.00 |
1.07 |
0.42 |
0.39 |
1.29 |
1.42 |
5.35 |
1.59 |
5.06 |
4.71 |
2.49 |
| Altman Z-Score |
|
0.00 |
1.82 |
1.48 |
2.33 |
1.36 |
0.89 |
0.51 |
1.30 |
1.03 |
1.51 |
2.94 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.15% |
2.20% |
1.98% |
1.38% |
0.71% |
0.14% |
-0.84% |
0.92% |
3.06% |
2.99% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
6.35 |
1.03 |
1.20 |
1.47 |
1.22 |
2.75 |
3.04 |
6.03 |
1.48 |
1.77 |
| Quick Ratio |
|
0.00 |
6.21 |
0.66 |
0.96 |
0.95 |
0.67 |
1.36 |
2.85 |
5.87 |
0.59 |
0.88 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-259 |
-361 |
220 |
34 |
183 |
-653 |
1,583 |
2,609 |
760 |
734 |
| Operating Cash Flow to CapEx |
|
111.29% |
-71.08% |
63.87% |
258.74% |
291.83% |
160.56% |
683.78% |
1,540.62% |
459.89% |
88.74% |
65.98% |
| 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 |
|
0.00 |
0.55 |
0.70 |
0.35 |
0.25 |
0.18 |
0.06 |
0.07 |
0.21 |
0.04 |
0.26 |
| Accounts Receivable Turnover |
|
0.00 |
1.22 |
2.76 |
1.99 |
1.60 |
1.42 |
0.54 |
0.44 |
1.37 |
0.28 |
3.03 |
| Inventory Turnover |
|
0.00 |
36.10 |
46.08 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
11.01 |
0.00 |
20.53 |
| Fixed Asset Turnover |
|
0.00 |
3.00 |
1.71 |
0.79 |
0.57 |
0.36 |
0.12 |
0.13 |
0.40 |
0.08 |
0.41 |
| Accounts Payable Turnover |
|
0.00 |
7.60 |
7.23 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
5.59 |
0.00 |
4.67 |
| Days Sales Outstanding (DSO) |
|
0.00 |
298.91 |
132.44 |
183.88 |
228.10 |
256.17 |
676.46 |
826.38 |
266.62 |
1,284.62 |
120.32 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
10.11 |
7.92 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
33.16 |
0.00 |
17.78 |
| Days Payable Outstanding (DPO) |
|
0.00 |
48.05 |
50.46 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
65.25 |
0.00 |
78.16 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
260.98 |
89.90 |
183.88 |
228.10 |
256.17 |
676.46 |
826.38 |
234.53 |
1,284.62 |
59.95 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
334 |
1,170 |
1,607 |
2,113 |
2,319 |
3,100 |
1,678 |
2,944 |
2,247 |
1,609 |
| Invested Capital Turnover |
|
0.00 |
2.66 |
1.23 |
0.53 |
0.34 |
0.22 |
0.08 |
0.09 |
0.27 |
0.06 |
0.39 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
334 |
835 |
437 |
505 |
206 |
781 |
-1,422 |
-2,430 |
-698 |
-638 |
| Enterprise Value (EV) |
|
0.00 |
391 |
631 |
1,414 |
1,401 |
1,170 |
1,091 |
1,012 |
2,165 |
2,616 |
2,988 |
| Market Capitalization |
|
330 |
330 |
330 |
1,131 |
616 |
342 |
397 |
773 |
1,332 |
2,194 |
2,650 |
| Book Value per Share |
|
$0.00 |
$13.69 |
$0.59 |
$0.87 |
$0.88 |
$1.00 |
$1.59 |
$0.97 |
$1.39 |
$1.52 |
$1.16 |
| Tangible Book Value per Share |
|
$0.00 |
$12.94 |
$0.52 |
$0.81 |
$0.77 |
$0.92 |
$1.51 |
$0.95 |
$1.37 |
$1.49 |
$1.14 |
| Total Capital |
|
0.00 |
356 |
1,297 |
1,698 |
2,225 |
2,431 |
3,222 |
1,799 |
3,073 |
2,863 |
2,142 |
| Total Debt |
|
0.00 |
82 |
381 |
355 |
880 |
915 |
816 |
358 |
903 |
486 |
340 |
| Total Long-Term Debt |
|
0.00 |
82 |
201 |
253 |
698 |
554 |
687 |
256 |
903 |
293 |
240 |
| Net Debt |
|
0.00 |
60 |
275 |
264 |
768 |
826 |
691 |
237 |
774 |
342 |
294 |
| Capital Expenditures (CapEx) |
|
88 |
270 |
474 |
381 |
601 |
418 |
33 |
19 |
35 |
182 |
204 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
314 |
187 |
185 |
340 |
471 |
687 |
436 |
724 |
417 |
290 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
316 |
194 |
194 |
374 |
476 |
692 |
489 |
760 |
421 |
316 |
| Net Working Capital (NWC) |
|
0.00 |
316 |
15 |
93 |
192 |
114 |
563 |
386 |
760 |
229 |
217 |
| Net Nonoperating Expense (NNE) |
|
-14 |
40 |
39 |
-297 |
242 |
146 |
141 |
53 |
-339 |
0.00 |
-147 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
60 |
254 |
264 |
768 |
802 |
694 |
237 |
774 |
-131 |
-194 |
| Total Depreciation and Amortization (D&A) |
|
15 |
0.00 |
134 |
83 |
116 |
208 |
203 |
110 |
249 |
145 |
112 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
70.59% |
20.19% |
25.13% |
54.06% |
95.48% |
331.63% |
215.09% |
65.15% |
259.84% |
38.39% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
71.01% |
20.95% |
26.40% |
59.45% |
96.49% |
334.21% |
240.83% |
68.42% |
262.90% |
41.82% |
| Net Working Capital to Revenue |
|
0.00% |
71.01% |
1.59% |
12.60% |
30.48% |
23.22% |
271.80% |
190.19% |
68.42% |
142.91% |
28.69% |
| 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 |
$0.16 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
1.51B |
1.51B |
0.00 |
1.51B |
1.51B |
1.51B |
0.00 |
1.51B |
1.51B |
| 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 |
$0.16 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
1.51B |
1.51B |
0.00 |
1.51B |
1.51B |
1.51B |
0.00 |
1.51B |
1.51B |
| 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 |
1.51B |
1.51B |
0.00 |
1.51B |
1.51B |
1.51B |
0.00 |
1.51B |
1.51B |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
80 |
147 |
332 |
460 |
378 |
272 |
90 |
113 |
178 |
44 |
96 |
| Normalized NOPAT Margin |
|
38.95% |
33.03% |
35.83% |
62.65% |
59.96% |
55.24% |
43.38% |
55.45% |
16.05% |
27.19% |
12.75% |
| Pre Tax Income Margin |
|
69.16% |
22.40% |
40.47% |
89.49% |
85.65% |
78.92% |
61.98% |
79.21% |
52.27% |
113.57% |
41.28% |
| 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 |
|
28.07% |
0.00% |
35.90% |
8.25% |
13.07% |
0.92% |
-18.18% |
18.80% |
15.01% |
34.11% |
0.29% |
| Augmented Payout Ratio |
|
28.07% |
0.00% |
35.90% |
8.25% |
13.07% |
0.92% |
-18.18% |
18.80% |
15.01% |
34.11% |
0.29% |