| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
338,330,684.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
338,330,684.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
-0.50 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-0.29% |
7.79% |
64.71% |
-6.68% |
16.04% |
93.03% |
148.49% |
174.50% |
-49.92% |
-55.41% |
-35.34% |
| EBITDA Growth |
|
-2.94% |
43.86% |
89.35% |
-30.17% |
-14.53% |
170.98% |
340.00% |
178.92% |
-70.94% |
-139.36% |
91.54% |
| EBIT Growth |
|
-15.99% |
127.59% |
113.94% |
-36.52% |
-43.04% |
297.16% |
459.70% |
189.26% |
-74.81% |
-173.95% |
52.30% |
| NOPAT Growth |
|
-24.70% |
115.06% |
114.17% |
-38.56% |
-48.11% |
338.13% |
466.11% |
180.72% |
-74.66% |
-163.19% |
52.09% |
| Net Income Growth |
|
-21.63% |
236.64% |
113.68% |
-58.70% |
-23.84% |
353.23% |
546.34% |
186.71% |
-73.67% |
-168.64% |
51.78% |
| EPS Growth |
|
-37.50% |
220.00% |
112.50% |
-58.70% |
-23.84% |
325.00% |
473.53% |
139.49% |
-75.37% |
-190.43% |
50.96% |
| Operating Cash Flow Growth |
|
-245.61% |
248.54% |
44.63% |
-33.04% |
89.42% |
15.86% |
204.71% |
285.40% |
-34.38% |
-126.94% |
111.41% |
| Free Cash Flow Firm Growth |
|
130.56% |
133.58% |
265.14% |
-148.23% |
-212.79% |
131.44% |
113.51% |
605.29% |
-69.51% |
-673.87% |
83.57% |
| Invested Capital Growth |
|
1.54% |
2.59% |
-7.00% |
30.76% |
43.26% |
10.28% |
78.88% |
86.25% |
10.01% |
41.65% |
2.25% |
| 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 |
|
20.63% |
39.66% |
44.57% |
32.53% |
22.89% |
34.63% |
65.36% |
73.95% |
39.89% |
-20.69% |
-20.72% |
| EBITDA Margin |
|
31.99% |
42.69% |
49.07% |
36.72% |
27.05% |
37.97% |
67.24% |
68.32% |
39.65% |
-34.99% |
-4.53% |
| Operating Margin |
|
14.41% |
31.16% |
40.47% |
26.92% |
13.57% |
27.81% |
62.63% |
65.98% |
33.95% |
-54.82% |
-40.61% |
| EBIT Margin |
|
14.76% |
31.16% |
40.47% |
27.53% |
13.51% |
27.81% |
62.63% |
66.00% |
33.20% |
-55.05% |
-40.61% |
| Profit (Net Income) Margin |
|
7.17% |
22.39% |
29.04% |
12.85% |
8.44% |
19.81% |
51.52% |
53.81% |
28.29% |
-43.55% |
-32.47% |
| Tax Burden Percent |
|
91.98% |
90.43% |
81.61% |
52.73% |
77.93% |
82.53% |
83.56% |
81.12% |
79.77% |
86.51% |
91.13% |
| Interest Burden Percent |
|
52.80% |
79.44% |
87.92% |
88.53% |
80.10% |
86.31% |
98.43% |
100.51% |
106.84% |
91.45% |
87.75% |
| Effective Tax Rate |
|
8.02% |
15.15% |
15.07% |
15.94% |
25.40% |
17.38% |
16.44% |
18.88% |
20.23% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
5.16% |
10.88% |
23.84% |
13.17% |
4.96% |
17.55% |
67.92% |
103.84% |
19.25% |
-9.61% |
-3.88% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.61% |
7.27% |
10.86% |
-37.37% |
1.45% |
6.93% |
71.06% |
103.25% |
18.40% |
-7.00% |
-1.23% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.66% |
6.23% |
4.33% |
-4.74% |
0.45% |
2.04% |
-17.96% |
-50.33% |
-9.25% |
2.33% |
0.21% |
| Return on Equity (ROE) |
|
5.82% |
17.11% |
28.17% |
8.43% |
5.41% |
19.59% |
49.95% |
53.51% |
10.00% |
-7.28% |
-3.67% |
| Cash Return on Invested Capital (CROIC) |
|
3.64% |
8.32% |
31.10% |
-13.49% |
-30.61% |
7.77% |
11.34% |
43.58% |
9.72% |
-44.09% |
-6.11% |
| Operating Return on Assets (OROA) |
|
3.92% |
9.28% |
18.61% |
10.36% |
4.60% |
15.39% |
45.89% |
55.61% |
10.20% |
-8.18% |
-4.20% |
| Return on Assets (ROA) |
|
1.90% |
6.67% |
13.36% |
4.83% |
2.87% |
10.97% |
37.74% |
45.34% |
8.69% |
-6.47% |
-3.36% |
| Return on Common Equity (ROCE) |
|
5.80% |
17.01% |
27.99% |
8.40% |
5.40% |
19.13% |
42.25% |
40.23% |
7.33% |
-5.40% |
-2.73% |
| Return on Equity Simple (ROE_SIMPLE) |
|
5.43% |
16.26% |
23.96% |
7.38% |
5.21% |
17.44% |
40.00% |
51.58% |
13.71% |
-10.28% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
24 |
52 |
111 |
68 |
35 |
155 |
879 |
2,466 |
625 |
-395 |
-189 |
| NOPAT Margin |
|
13.25% |
26.44% |
34.37% |
22.63% |
10.12% |
22.97% |
52.34% |
53.52% |
27.08% |
-38.37% |
-28.43% |
| Net Nonoperating Expense Percent (NNEP) |
|
4.56% |
3.61% |
12.98% |
50.55% |
3.51% |
10.62% |
-3.14% |
0.58% |
0.85% |
-2.61% |
-2.65% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
-6.73% |
-3.14% |
| Cost of Revenue to Revenue |
|
79.37% |
60.34% |
55.43% |
67.47% |
77.11% |
65.37% |
34.64% |
26.05% |
60.11% |
120.69% |
120.72% |
| SG&A Expenses to Revenue |
|
6.92% |
7.69% |
4.96% |
8.98% |
9.27% |
5.84% |
2.38% |
7.68% |
9.24% |
13.90% |
17.77% |
| R&D to Revenue |
|
0.51% |
1.98% |
0.21% |
0.91% |
1.63% |
1.01% |
0.39% |
0.22% |
0.44% |
0.44% |
0.39% |
| Operating Expenses to Revenue |
|
6.22% |
8.50% |
4.10% |
5.61% |
9.32% |
6.83% |
2.73% |
7.97% |
5.95% |
34.12% |
19.90% |
| Earnings before Interest and Taxes (EBIT) |
|
27 |
61 |
131 |
83 |
47 |
188 |
1,051 |
3,041 |
766 |
-566 |
-270 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
58 |
84 |
159 |
111 |
95 |
257 |
1,129 |
3,148 |
915 |
-360 |
-30 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
3.10 |
3.73 |
7.98 |
2.41 |
6.00 |
25.98 |
1.36 |
0.60 |
0.44 |
0.29 |
0.45 |
| Price to Tangible Book Value (P/TBV) |
|
3.10 |
3.73 |
7.98 |
2.41 |
6.00 |
25.98 |
1.36 |
0.60 |
0.44 |
0.29 |
0.45 |
| Price to Revenue (P/Rev) |
|
4.09 |
5.13 |
9.67 |
4.20 |
9.71 |
29.50 |
1.75 |
0.62 |
0.90 |
1.24 |
2.96 |
| Price to Earnings (P/E) |
|
57.46 |
23.15 |
33.67 |
33.26 |
115.16 |
154.25 |
3.93 |
1.58 |
4.84 |
0.00 |
0.00 |
| 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 |
|
1.74% |
4.32% |
2.97% |
3.01% |
0.87% |
0.65% |
25.43% |
63.26% |
20.65% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
2.07 |
2.53 |
7.27 |
2.30 |
4.36 |
21.65 |
1.47 |
0.38 |
0.21 |
0.36 |
0.51 |
| Enterprise Value to Revenue (EV/Rev) |
|
5.36 |
6.22 |
10.10 |
4.48 |
10.48 |
29.73 |
1.46 |
0.25 |
0.31 |
1.68 |
3.74 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
16.74 |
14.56 |
20.58 |
12.21 |
38.73 |
78.29 |
2.16 |
0.37 |
0.79 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
36.29 |
19.95 |
24.96 |
16.28 |
77.52 |
106.91 |
2.32 |
0.38 |
0.94 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
40.42 |
23.51 |
29.38 |
19.81 |
103.51 |
129.41 |
2.78 |
0.47 |
1.15 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
12.36 |
22.88 |
14.15 |
20.26 |
95.78 |
3.82 |
0.47 |
0.44 |
0.00 |
50.09 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
57.38 |
30.73 |
22.53 |
0.00 |
0.00 |
292.21 |
16.65 |
1.12 |
2.28 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
1.09 |
0.90 |
0.51 |
0.38 |
0.67 |
0.30 |
0.00 |
0.00 |
0.00 |
0.00 |
0.02 |
| Long-Term Debt to Equity |
|
0.49 |
0.41 |
0.28 |
0.25 |
0.27 |
0.15 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
1.08 |
0.86 |
0.40 |
0.13 |
0.31 |
0.30 |
-0.25 |
-0.49 |
-0.50 |
-0.33 |
-0.17 |
| Leverage Ratio |
|
3.06 |
2.57 |
2.11 |
1.74 |
1.88 |
1.79 |
1.32 |
1.18 |
1.15 |
1.13 |
1.09 |
| Compound Leverage Factor |
|
1.61 |
2.04 |
1.85 |
1.54 |
1.51 |
1.54 |
1.30 |
1.19 |
1.23 |
1.03 |
0.96 |
| Debt to Total Capital |
|
52.08% |
47.28% |
33.64% |
27.65% |
40.20% |
23.32% |
0.00% |
0.31% |
0.00% |
0.12% |
1.71% |
| Short-Term Debt to Total Capital |
|
28.57% |
25.56% |
14.90% |
9.29% |
24.23% |
11.50% |
0.00% |
0.31% |
0.00% |
0.12% |
1.71% |
| Long-Term Debt to Total Capital |
|
23.51% |
21.72% |
18.74% |
18.37% |
15.98% |
11.83% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| 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 |
|
0.26% |
0.32% |
0.47% |
0.00% |
0.05% |
3.05% |
18.84% |
27.13% |
26.15% |
25.52% |
25.08% |
| Common Equity to Total Capital |
|
47.66% |
52.41% |
65.89% |
72.35% |
59.74% |
73.63% |
81.16% |
72.56% |
73.85% |
74.36% |
73.21% |
| Debt to EBITDA |
|
4.51 |
2.91 |
1.26 |
1.81 |
4.03 |
0.95 |
0.00 |
0.01 |
0.00 |
-0.02 |
-3.41 |
| Net Debt to EBITDA |
|
3.93 |
2.52 |
0.86 |
0.76 |
2.81 |
0.49 |
0.00 |
-1.12 |
0.00 |
2.89 |
32.85 |
| Long-Term Debt to EBITDA |
|
2.04 |
1.34 |
0.70 |
1.20 |
1.60 |
0.48 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
10.89 |
4.70 |
1.80 |
2.94 |
10.76 |
1.57 |
0.00 |
0.01 |
0.00 |
-0.02 |
-0.54 |
| Net Debt to NOPAT |
|
9.50 |
4.07 |
1.22 |
1.23 |
7.52 |
0.80 |
0.00 |
-1.42 |
0.00 |
2.64 |
5.24 |
| Long-Term Debt to NOPAT |
|
4.91 |
2.16 |
1.00 |
1.95 |
4.28 |
0.79 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
1.13 |
1.94 |
6.43 |
3.28 |
3.60 |
28.48 |
5.02 |
4.86 |
3.00 |
2.28 |
3.20 |
| Noncontrolling Interest Sharing Ratio |
|
0.29% |
0.57% |
0.66% |
0.30% |
0.05% |
2.37% |
15.41% |
24.81% |
26.69% |
25.87% |
25.53% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.32 |
0.29 |
0.66 |
1.07 |
0.39 |
0.63 |
3.17 |
6.64 |
4.28 |
5.05 |
5.37 |
| Quick Ratio |
|
0.17 |
0.14 |
0.35 |
0.65 |
0.13 |
0.27 |
2.49 |
6.31 |
3.77 |
2.06 |
2.20 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
17 |
40 |
145 |
-70 |
-219 |
69 |
147 |
1,035 |
316 |
-1,811 |
-298 |
| Operating Cash Flow to CapEx |
|
-81.64% |
148.37% |
222.68% |
66.79% |
64.86% |
177.28% |
125.72% |
204.31% |
136.16% |
-118.03% |
28.71% |
| Free Cash Flow to Firm to Interest Expense |
|
1.29 |
3.12 |
8.91 |
-6.49 |
-23.22 |
2.67 |
7.17 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
-5.04 |
7.76 |
8.78 |
8.88 |
19.23 |
8.15 |
31.20 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-11.22 |
2.53 |
4.83 |
-4.41 |
-10.42 |
3.55 |
6.38 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.27 |
0.30 |
0.46 |
0.38 |
0.34 |
0.55 |
0.73 |
0.84 |
0.31 |
0.15 |
0.10 |
| Accounts Receivable Turnover |
|
9.38 |
14.81 |
91.41 |
223.24 |
345.51 |
8,482.13 |
0.00 |
0.00 |
88,757.50 |
0.00 |
0.00 |
| Inventory Turnover |
|
12.74 |
9.20 |
11.46 |
11.29 |
9.52 |
10.03 |
3.05 |
4.79 |
7.75 |
7.14 |
4.57 |
| Fixed Asset Turnover |
|
0.33 |
0.36 |
0.62 |
0.55 |
0.43 |
0.67 |
1.30 |
2.21 |
0.74 |
0.29 |
0.19 |
| Accounts Payable Turnover |
|
1.70 |
2.16 |
5.37 |
12.48 |
8.57 |
11.68 |
9.99 |
13.79 |
15.87 |
20.82 |
30.27 |
| Days Sales Outstanding (DSO) |
|
38.93 |
24.65 |
3.99 |
1.64 |
1.06 |
0.04 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Inventory Outstanding (DIO) |
|
28.64 |
39.68 |
31.85 |
32.32 |
38.35 |
36.38 |
119.64 |
76.25 |
47.10 |
51.12 |
79.82 |
| Days Payable Outstanding (DPO) |
|
215.19 |
168.71 |
67.97 |
29.24 |
42.60 |
31.26 |
36.52 |
26.48 |
22.99 |
17.53 |
12.06 |
| Cash Conversion Cycle (CCC) |
|
-147.61 |
-104.38 |
-32.13 |
4.71 |
-3.19 |
5.17 |
83.12 |
49.77 |
24.11 |
33.59 |
67.76 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
471 |
483 |
449 |
587 |
841 |
928 |
1,660 |
3,091 |
3,400 |
4,817 |
4,925 |
| Invested Capital Turnover |
|
0.39 |
0.41 |
0.69 |
0.58 |
0.49 |
0.76 |
1.30 |
1.94 |
0.71 |
0.25 |
0.14 |
| Increase / (Decrease) in Invested Capital |
|
7.13 |
12 |
-34 |
138 |
254 |
86 |
732 |
1,431 |
309 |
1,416 |
108 |
| Enterprise Value (EV) |
|
975 |
1,220 |
3,264 |
1,352 |
3,667 |
20,084 |
2,443 |
1,160 |
719 |
1,733 |
2,488 |
| Market Capitalization |
|
745 |
1,007 |
3,126 |
1,268 |
3,400 |
19,928 |
2,945 |
2,877 |
2,080 |
1,277 |
1,969 |
| Book Value per Share |
|
$1.08 |
$1.04 |
$1.49 |
$1.94 |
$1.71 |
$2.21 |
$5.92 |
$12.90 |
$12.18 |
$13.28 |
$13.20 |
| Tangible Book Value per Share |
|
$1.08 |
$1.04 |
$1.49 |
$1.94 |
$1.71 |
$2.21 |
$5.92 |
$12.90 |
$12.18 |
$13.28 |
$13.20 |
| Total Capital |
|
504 |
515 |
595 |
726 |
948 |
1,042 |
2,664 |
6,625 |
6,448 |
5,865 |
6,019 |
| Total Debt |
|
263 |
244 |
200 |
201 |
381 |
243 |
0.00 |
21 |
0.00 |
6.82 |
103 |
| Total Long-Term Debt |
|
119 |
112 |
111 |
133 |
152 |
123 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
229 |
211 |
136 |
84 |
266 |
125 |
-1,004 |
-3,514 |
-3,048 |
-1,041 |
-991 |
| Capital Expenditures (CapEx) |
|
81 |
67 |
64 |
143 |
279 |
118 |
508 |
1,205 |
1,187 |
369 |
173 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-76 |
-77 |
-49 |
-38 |
-155 |
-102 |
188 |
639 |
-308 |
1,069 |
1,203 |
| Debt-free Net Working Capital (DFNWC) |
|
-43 |
-45 |
14 |
78 |
-41 |
16 |
1,192 |
4,173 |
2,740 |
2,117 |
2,298 |
| Net Working Capital (NWC) |
|
-187 |
-176 |
-74 |
10 |
-271 |
-104 |
1,192 |
4,153 |
2,740 |
2,110 |
2,195 |
| Net Nonoperating Expense (NNE) |
|
11 |
7.95 |
17 |
29 |
5.90 |
21 |
14 |
-13 |
-28 |
53 |
27 |
| Net Nonoperating Obligations (NNO) |
|
229 |
211 |
55 |
62 |
274 |
129 |
-1,004 |
-3,514 |
-3,048 |
-1,041 |
-991 |
| Total Depreciation and Amortization (D&A) |
|
31 |
23 |
28 |
28 |
47 |
69 |
77 |
107 |
149 |
206 |
240 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-41.79% |
-39.05% |
-15.25% |
-12.67% |
-44.43% |
-15.17% |
11.21% |
13.87% |
-13.34% |
103.90% |
180.84% |
| Debt-free Net Working Capital to Revenue |
|
-23.36% |
-22.80% |
4.47% |
25.74% |
-11.73% |
2.36% |
71.03% |
90.56% |
118.74% |
205.73% |
345.29% |
| Net Working Capital to Revenue |
|
-102.51% |
-89.92% |
-22.94% |
3.39% |
-77.38% |
-15.37% |
71.03% |
90.11% |
118.74% |
205.07% |
329.80% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.01 |
$0.03 |
$0.07 |
$0.02 |
$0.02 |
$0.36 |
$2.03 |
$4.80 |
$1.15 |
($1.04) |
($0.51) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
1.29B |
1.31B |
1.33B |
1.56B |
1.70B |
355.09M |
369.34M |
379.37M |
373.59M |
330.80M |
336.76M |
| Adjusted Diluted Earnings per Share |
|
$0.01 |
$0.03 |
$0.07 |
$0.02 |
$0.02 |
$0.34 |
$1.95 |
$4.67 |
$1.15 |
($1.04) |
($0.51) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
1.31B |
1.32B |
1.36B |
1.63B |
1.75B |
375.02M |
383.77M |
386.46M |
374.82M |
330.80M |
336.76M |
| 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 |
|
1.30B |
1.31B |
1.35B |
1.66B |
1.74B |
365.24M |
372.53M |
391.02M |
328.51M |
333.76M |
338.33M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
26 |
52 |
111 |
68 |
35 |
155 |
879 |
2,466 |
625 |
-272 |
-189 |
| Normalized NOPAT Margin |
|
14.07% |
26.44% |
34.37% |
22.63% |
10.12% |
22.97% |
52.34% |
53.52% |
27.08% |
-26.42% |
-28.43% |
| Pre Tax Income Margin |
|
7.79% |
24.75% |
35.58% |
24.37% |
10.82% |
24.00% |
61.65% |
66.33% |
35.47% |
-50.34% |
-35.63% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
2.04 |
4.81 |
8.04 |
7.72 |
5.02 |
7.30 |
51.33 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
1.83 |
4.08 |
6.83 |
6.34 |
3.76 |
6.03 |
42.90 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
-4.14 |
-0.42 |
4.10 |
-5.58 |
-24.62 |
2.70 |
26.52 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
-4.35 |
-1.15 |
2.89 |
-6.95 |
-25.88 |
1.43 |
18.08 |
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% |
1.36% |
46.51% |
-8.00% |
0.00% |
| Augmented Payout Ratio |
|
25.93% |
0.00% |
0.00% |
17.85% |
0.00% |
0.00% |
0.00% |
6.40% |
126.48% |
-10.82% |
-0.39% |