| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
169,759,963.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
169,759,963.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.11 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
7.05% |
185.70% |
-4.51% |
-5.67% |
-9.44% |
-8.26% |
-11.28% |
-5.29% |
-5.82% |
-1.76% |
| EBITDA Growth |
|
0.00% |
-37.89% |
488.03% |
6.27% |
-174.81% |
205.47% |
11.52% |
-74.40% |
112.07% |
23.48% |
-23.54% |
| EBIT Growth |
|
0.00% |
-125.00% |
2,949.12% |
13.85% |
-362.03% |
121.80% |
56.82% |
-141.36% |
159.42% |
260.62% |
-49.28% |
| NOPAT Growth |
|
0.00% |
-102.43% |
4,925.53% |
-22.22% |
-326.48% |
106.24% |
291.66% |
-173.89% |
142.25% |
381.50% |
-92.82% |
| Net Income Growth |
|
0.00% |
-138.02% |
1,882.00% |
-29.18% |
-524.56% |
97.28% |
604.11% |
-176.90% |
115.19% |
360.47% |
-92.93% |
| EPS Growth |
|
0.00% |
-138.02% |
1,882.00% |
-25.99% |
-564.43% |
97.16% |
576.27% |
-188.26% |
118.55% |
356.52% |
-95.24% |
| Operating Cash Flow Growth |
|
0.00% |
-22.82% |
314.70% |
-30.54% |
31.80% |
-94.72% |
1,110.48% |
-5.73% |
-3.82% |
2.72% |
-10.73% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-1,035.52% |
116.86% |
-20.17% |
185.30% |
-83.23% |
-6.26% |
6.20% |
50.32% |
-26.31% |
| Invested Capital Growth |
|
0.00% |
30.70% |
328.22% |
-1.91% |
-29.81% |
-34.40% |
1.82% |
-16.58% |
-6.79% |
-5.91% |
-9.80% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
20.48% |
-1.44% |
-2.32% |
-2.37% |
-2.27% |
-2.81% |
-1.48% |
-1.66% |
-0.31% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
56.57% |
-8.89% |
-389.19% |
274.61% |
76.06% |
-69.27% |
89.62% |
23.94% |
-21.39% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
108.47% |
-11.87% |
-415.97% |
127.92% |
1,091.37% |
-155.74% |
183.92% |
154.95% |
-52.43% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
48.41% |
-15.82% |
-415.97% |
107.99% |
716.73% |
-172.60% |
147.22% |
118.62% |
-93.13% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
65.15% |
-18.89% |
-237.83% |
94.86% |
221.25% |
-177.43% |
118.03% |
738.71% |
-93.50% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
65.15% |
-22.26% |
-229.00% |
94.72% |
217.08% |
-185.52% |
125.41% |
736.36% |
-95.69% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
40.73% |
12.00% |
-16.37% |
-82.08% |
58.00% |
11.33% |
-9.02% |
2.57% |
-5.74% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-56.32% |
317.80% |
-7.64% |
-35.28% |
26.69% |
1.60% |
-25.78% |
14.65% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
-12.02% |
-1.23% |
-26.16% |
-10.08% |
7.07% |
-14.65% |
-4.73% |
3.98% |
-5.31% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
27.03% |
27.05% |
24.92% |
100.00% |
23.89% |
20.55% |
22.02% |
22.07% |
22.62% |
24.09% |
23.97% |
| EBITDA Margin |
|
14.00% |
8.12% |
16.72% |
18.61% |
-14.76% |
17.19% |
20.89% |
6.03% |
13.50% |
15.65% |
12.18% |
| Operating Margin |
|
3.21% |
-0.75% |
7.47% |
8.91% |
-24.75% |
-5.35% |
7.90% |
-6.06% |
2.40% |
5.35% |
2.79% |
| EBIT Margin |
|
3.21% |
-0.75% |
7.47% |
8.91% |
-24.75% |
5.96% |
10.18% |
-4.75% |
2.98% |
5.41% |
2.79% |
| Profit (Net Income) Margin |
|
3.70% |
-1.31% |
8.20% |
6.08% |
-27.37% |
-0.82% |
4.53% |
-3.92% |
0.63% |
3.08% |
0.22% |
| Tax Burden Percent |
|
2,630.00% |
57.47% |
136.66% |
83.30% |
102.49% |
-22.32% |
64.50% |
63.95% |
78.90% |
62.86% |
8.81% |
| Interest Burden Percent |
|
4.39% |
305.26% |
80.30% |
81.94% |
107.91% |
61.93% |
68.90% |
129.20% |
26.78% |
90.52% |
90.09% |
| Effective Tax Rate |
|
-620.00% |
0.00% |
-18.56% |
19.01% |
0.00% |
122.32% |
35.50% |
0.00% |
21.10% |
37.14% |
91.20% |
| Return on Invested Capital (ROIC) |
|
55.50% |
-1.17% |
18.86% |
9.13% |
-24.54% |
2.24% |
10.99% |
-8.77% |
4.22% |
7.54% |
0.59% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-15.71% |
-4.48% |
12.37% |
2.62% |
-61.02% |
-6.23% |
6.77% |
-6.82% |
-2.20% |
6.04% |
0.43% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-29.76% |
-5.10% |
3.41% |
0.74% |
-39.04% |
-5.04% |
2.79% |
-3.54% |
-1.72% |
4.54% |
0.25% |
| Return on Equity (ROE) |
|
25.73% |
-6.27% |
22.27% |
9.87% |
-63.58% |
-2.80% |
13.78% |
-12.31% |
2.50% |
12.08% |
0.84% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-27.78% |
-105.42% |
11.07% |
10.48% |
43.79% |
9.18% |
9.30% |
11.24% |
13.63% |
10.89% |
| Operating Return on Assets (OROA) |
|
2.03% |
-0.57% |
7.63% |
5.82% |
-17.43% |
4.40% |
7.85% |
-3.81% |
2.74% |
5.14% |
2.71% |
| Return on Assets (ROA) |
|
2.35% |
-1.01% |
8.37% |
3.98% |
-19.28% |
-0.61% |
3.49% |
-3.15% |
0.58% |
2.93% |
0.21% |
| Return on Common Equity (ROCE) |
|
24.98% |
-5.67% |
21.40% |
9.61% |
-61.07% |
-2.62% |
12.93% |
-11.45% |
2.29% |
11.13% |
0.77% |
| Return on Equity Simple (ROE_SIMPLE) |
|
26.51% |
-5.30% |
13.21% |
11.07% |
-111.97% |
-2.94% |
14.57% |
-16.19% |
3.06% |
12.26% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
1,642 |
-40 |
1,925 |
1,498 |
-3,392 |
212 |
829 |
-613 |
259 |
433 |
31 |
| NOPAT Margin |
|
23.10% |
-0.52% |
8.86% |
7.22% |
-17.32% |
1.19% |
5.10% |
-4.24% |
1.89% |
3.36% |
0.25% |
| Net Nonoperating Expense Percent (NNEP) |
|
71.21% |
3.31% |
6.49% |
6.51% |
36.48% |
8.48% |
4.22% |
-1.95% |
6.42% |
1.50% |
0.16% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
5.88% |
0.46% |
| Cost of Revenue to Revenue |
|
72.97% |
72.95% |
75.08% |
0.00% |
76.11% |
79.45% |
77.98% |
77.93% |
77.38% |
75.91% |
76.03% |
| SG&A Expenses to Revenue |
|
14.90% |
16.85% |
8.70% |
9.44% |
10.47% |
11.65% |
8.66% |
9.53% |
9.10% |
10.47% |
11.09% |
| 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 |
|
23.82% |
27.80% |
17.45% |
91.09% |
48.63% |
25.90% |
14.12% |
28.13% |
20.22% |
18.74% |
21.18% |
| Earnings before Interest and Taxes (EBIT) |
|
228 |
-57 |
1,624 |
1,849 |
-4,845 |
1,056 |
1,656 |
-685 |
407 |
696 |
353 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
995 |
618 |
3,634 |
3,862 |
-2,889 |
3,047 |
3,398 |
870 |
1,845 |
2,014 |
1,540 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
2.03 |
1.46 |
0.69 |
1.60 |
1.58 |
1.66 |
1.38 |
0.96 |
0.73 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27.54 |
7.55 |
14.96 |
26.03 |
2.91 |
2.66 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
1.26 |
0.80 |
0.17 |
0.45 |
0.49 |
0.40 |
0.28 |
0.24 |
0.17 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
15.66 |
13.24 |
0.00 |
0.00 |
11.11 |
0.00 |
42.62 |
7.94 |
118.55 |
| Dividend Yield |
|
0.00% |
0.00% |
0.87% |
1.23% |
6.44% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
0.00% |
0.00% |
6.39% |
7.55% |
0.00% |
0.00% |
9.00% |
0.00% |
2.35% |
12.60% |
0.84% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.51 |
2.00 |
1.32 |
0.87 |
1.45 |
1.39 |
1.37 |
1.18 |
0.97 |
0.84 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.26 |
1.53 |
1.03 |
0.51 |
0.61 |
0.65 |
0.60 |
0.51 |
0.42 |
0.33 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
3.20 |
9.13 |
5.56 |
0.00 |
3.56 |
3.12 |
9.98 |
3.79 |
2.70 |
2.74 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
20.43 |
11.61 |
0.00 |
10.26 |
6.40 |
0.00 |
17.20 |
7.80 |
11.95 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
17.23 |
14.34 |
0.00 |
51.21 |
12.78 |
0.00 |
27.04 |
12.53 |
135.67 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
3.20 |
12.93 |
12.04 |
4.22 |
87.40 |
7.06 |
6.14 |
5.14 |
3.88 |
3.38 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
11.84 |
6.85 |
2.62 |
15.29 |
13.37 |
10.15 |
6.93 |
7.31 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
2.33 |
1.37 |
0.58 |
0.63 |
1.94 |
1.04 |
0.92 |
1.15 |
1.33 |
1.11 |
1.11 |
| Long-Term Debt to Equity |
|
1.54 |
1.03 |
0.44 |
0.47 |
1.69 |
0.82 |
0.76 |
1.02 |
1.25 |
0.86 |
0.94 |
| Financial Leverage |
|
1.89 |
1.14 |
0.28 |
0.28 |
0.64 |
0.81 |
0.41 |
0.52 |
0.78 |
0.75 |
0.58 |
| Leverage Ratio |
|
10.97 |
6.23 |
2.66 |
2.48 |
3.30 |
4.60 |
3.95 |
3.91 |
4.32 |
4.13 |
3.90 |
| Compound Leverage Factor |
|
0.48 |
19.03 |
2.14 |
2.04 |
3.56 |
2.85 |
2.72 |
5.06 |
1.16 |
3.74 |
3.51 |
| Debt to Total Capital |
|
69.99% |
57.77% |
36.66% |
38.73% |
65.98% |
50.94% |
48.02% |
53.53% |
57.15% |
52.62% |
52.54% |
| Short-Term Debt to Total Capital |
|
23.90% |
14.39% |
8.78% |
10.15% |
8.46% |
10.79% |
8.70% |
6.08% |
3.79% |
11.95% |
7.69% |
| Long-Term Debt to Total Capital |
|
46.10% |
43.38% |
27.88% |
28.58% |
57.52% |
40.16% |
39.31% |
47.45% |
53.36% |
40.67% |
44.85% |
| 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 |
|
0.88% |
5.42% |
1.60% |
1.69% |
2.28% |
3.10% |
3.12% |
3.93% |
3.56% |
3.54% |
3.96% |
| Common Equity to Total Capital |
|
29.13% |
36.81% |
61.73% |
59.58% |
31.74% |
45.96% |
48.86% |
42.54% |
39.29% |
43.84% |
43.50% |
| Debt to EBITDA |
|
2.40 |
4.79 |
2.20 |
1.92 |
-3.44 |
1.81 |
1.46 |
5.06 |
2.22 |
1.92 |
2.31 |
| Net Debt to EBITDA |
|
1.95 |
2.75 |
1.49 |
1.17 |
-2.17 |
0.83 |
0.67 |
2.92 |
1.55 |
1.03 |
1.18 |
| Long-Term Debt to EBITDA |
|
1.58 |
3.60 |
1.68 |
1.42 |
-3.00 |
1.43 |
1.20 |
4.48 |
2.07 |
1.49 |
1.97 |
| Debt to NOPAT |
|
1.45 |
-74.26 |
4.16 |
4.95 |
-2.93 |
26.05 |
5.99 |
-7.18 |
15.80 |
8.95 |
114.28 |
| Net Debt to NOPAT |
|
1.18 |
-42.61 |
2.81 |
3.01 |
-1.85 |
12.02 |
2.77 |
-4.15 |
11.07 |
4.80 |
58.39 |
| Long-Term Debt to NOPAT |
|
0.96 |
-55.76 |
3.16 |
3.65 |
-2.56 |
20.53 |
4.90 |
-6.37 |
14.75 |
6.92 |
97.55 |
| Altman Z-Score |
|
0.00 |
0.87 |
1.66 |
1.47 |
0.00 |
0.91 |
1.13 |
0.72 |
0.97 |
1.06 |
1.02 |
| Noncontrolling Interest Sharing Ratio |
|
2.94% |
9.66% |
3.92% |
2.63% |
3.96% |
6.51% |
6.16% |
7.03% |
8.39% |
7.87% |
7.90% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.05 |
1.10 |
0.98 |
0.96 |
1.14 |
1.01 |
1.09 |
1.18 |
1.17 |
1.22 |
1.36 |
| Quick Ratio |
|
0.74 |
0.99 |
0.82 |
0.85 |
1.02 |
0.87 |
0.95 |
1.02 |
1.02 |
1.08 |
1.20 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-948 |
-10,764 |
1,815 |
1,449 |
4,133 |
693 |
650 |
690 |
783 |
577 |
| Operating Cash Flow to CapEx |
|
271.86% |
327.51% |
1,546.39% |
0.00% |
848.38% |
127.84% |
974.68% |
1,473.96% |
1,271.96% |
1,606.90% |
705.08% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-8.10 |
-33.64 |
5.43 |
3.78 |
10.28 |
1.35 |
3.25 |
2.31 |
2.96 |
2.67 |
| Operating Cash Flow to Interest Expense |
|
3.68 |
5.29 |
8.02 |
5.34 |
6.14 |
0.31 |
2.91 |
7.08 |
4.57 |
5.28 |
5.78 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
2.33 |
3.68 |
7.50 |
5.52 |
5.41 |
0.07 |
2.62 |
6.60 |
4.21 |
4.95 |
4.96 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.63 |
0.77 |
1.02 |
0.65 |
0.70 |
0.74 |
0.77 |
0.80 |
0.92 |
0.95 |
0.97 |
| Accounts Receivable Turnover |
|
2.30 |
3.21 |
6.10 |
3.89 |
4.09 |
4.15 |
4.06 |
3.96 |
4.08 |
4.14 |
4.25 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
1.80 |
3.14 |
10.19 |
6.34 |
0.00 |
0.00 |
6.07 |
6.57 |
7.49 |
8.80 |
10.65 |
| Accounts Payable Turnover |
|
5.56 |
8.26 |
16.97 |
0.00 |
9.13 |
11.22 |
14.46 |
13.87 |
12.99 |
14.01 |
17.32 |
| Days Sales Outstanding (DSO) |
|
158.87 |
113.62 |
59.82 |
93.76 |
89.24 |
87.99 |
89.88 |
92.26 |
89.39 |
88.27 |
85.81 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
65.68 |
44.17 |
21.51 |
0.00 |
39.98 |
32.55 |
25.24 |
26.32 |
28.09 |
26.06 |
21.07 |
| Cash Conversion Cycle (CCC) |
|
93.19 |
69.45 |
38.31 |
93.76 |
49.27 |
55.45 |
64.64 |
65.94 |
61.29 |
62.21 |
64.74 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
2,958 |
3,866 |
16,555 |
16,238 |
11,398 |
7,477 |
7,613 |
6,351 |
5,920 |
5,570 |
5,024 |
| Invested Capital Turnover |
|
2.40 |
2.23 |
2.13 |
1.27 |
1.42 |
1.88 |
2.16 |
2.07 |
2.23 |
2.24 |
2.39 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
908 |
12,689 |
-317 |
-4,840 |
-3,921 |
136 |
-1,262 |
-431 |
-350 |
-546 |
| Enterprise Value (EV) |
|
0.00 |
1,978 |
33,182 |
21,475 |
9,924 |
10,838 |
10,593 |
8,685 |
6,999 |
5,428 |
4,217 |
| Market Capitalization |
|
0.00 |
0.01 |
27,415 |
16,639 |
3,311 |
7,959 |
7,977 |
5,820 |
3,879 |
3,087 |
2,134 |
| Book Value per Share |
|
$0.00 |
$18,880,000.00 |
$47.21 |
$42.50 |
$18.86 |
$19.53 |
$20.66 |
$15.36 |
$15.37 |
$17.84 |
$17.32 |
| Tangible Book Value per Share |
|
$0.00 |
($17,610,000.00) |
($1.78) |
($7.99) |
($11.68) |
$1.14 |
$4.32 |
$1.71 |
$0.81 |
$5.86 |
$4.72 |
| Total Capital |
|
3,406 |
5,129 |
21,847 |
19,137 |
15,077 |
10,820 |
10,340 |
8,220 |
7,155 |
7,366 |
6,761 |
| Total Debt |
|
2,384 |
2,963 |
8,010 |
7,412 |
9,948 |
5,512 |
4,965 |
4,400 |
4,089 |
3,876 |
3,552 |
| Total Long-Term Debt |
|
1,570 |
2,225 |
6,092 |
5,470 |
8,672 |
4,345 |
4,065 |
3,900 |
3,818 |
2,996 |
3,032 |
| Net Debt |
|
1,936 |
1,700 |
5,417 |
4,513 |
6,269 |
2,544 |
2,293 |
2,542 |
2,865 |
2,080 |
1,815 |
| Capital Expenditures (CapEx) |
|
295 |
189 |
166 |
-60 |
277 |
97 |
154 |
96 |
107 |
87 |
177 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
633 |
-228 |
-907 |
-1,344 |
-1,311 |
-1,743 |
-1,179 |
-421 |
-212 |
36 |
206 |
| Debt-free Net Working Capital (DFNWC) |
|
1,081 |
1,035 |
1,686 |
1,555 |
2,368 |
1,225 |
1,493 |
1,437 |
1,012 |
1,832 |
1,943 |
| Net Working Capital (NWC) |
|
267 |
297 |
-232 |
-387 |
1,092 |
58 |
593 |
937 |
741 |
952 |
1,423 |
| Net Nonoperating Expense (NNE) |
|
1,379 |
60 |
143 |
236 |
1,967 |
358 |
93 |
-47 |
173 |
37 |
3.08 |
| Net Nonoperating Obligations (NNO) |
|
1,936 |
1,700 |
2,718 |
4,513 |
6,269 |
2,169 |
2,238 |
2,531 |
2,854 |
2,080 |
1,815 |
| Total Depreciation and Amortization (D&A) |
|
767 |
675 |
2,010 |
2,013 |
1,956 |
1,991 |
1,742 |
1,555 |
1,438 |
1,318 |
1,187 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
8.91% |
-3.00% |
-4.17% |
-6.48% |
-6.70% |
-9.83% |
-7.25% |
-2.92% |
-1.55% |
0.28% |
1.63% |
| Debt-free Net Working Capital to Revenue |
|
15.21% |
13.61% |
7.76% |
7.49% |
12.10% |
6.91% |
9.18% |
9.96% |
7.40% |
14.23% |
15.37% |
| Net Working Capital to Revenue |
|
3.76% |
3.90% |
-1.07% |
-1.86% |
5.58% |
0.33% |
3.65% |
6.49% |
5.42% |
7.40% |
11.25% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$5.32 |
$4.53 |
($20.76) |
($0.59) |
$2.87 |
($2.48) |
$0.46 |
$2.15 |
$0.10 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
329.22M |
268.60M |
253.75M |
254.81M |
230.68M |
211.27M |
178.91M |
181.27M |
163.48M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$5.22 |
$4.47 |
($20.76) |
($0.59) |
$2.81 |
($2.48) |
$0.46 |
$2.10 |
$0.10 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
329.22M |
268.60M |
253.75M |
254.81M |
230.68M |
211.27M |
178.91M |
181.27M |
163.48M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
($20.76) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
329.22M |
268.60M |
253.75M |
254.81M |
230.68M |
211.27M |
178.91M |
181.27M |
163.48M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
176 |
127 |
1,689 |
1,874 |
1,098 |
-278 |
1,034 |
-461 |
346 |
529 |
328 |
| Normalized NOPAT Margin |
|
2.47% |
1.67% |
7.77% |
9.03% |
5.61% |
-1.57% |
6.36% |
-3.20% |
2.53% |
4.11% |
2.59% |
| Pre Tax Income Margin |
|
0.14% |
-2.29% |
6.00% |
7.30% |
-26.70% |
3.69% |
7.02% |
-6.13% |
0.80% |
4.89% |
2.52% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
1.05 |
-0.49 |
5.08 |
5.54 |
-12.65 |
2.63 |
3.22 |
-3.43 |
1.37 |
2.63 |
1.63 |
| NOPAT to Interest Expense |
|
7.53 |
-0.34 |
6.02 |
4.48 |
-8.86 |
0.53 |
1.61 |
-3.06 |
0.87 |
1.63 |
0.14 |
| EBIT Less CapEx to Interest Expense |
|
-0.31 |
-2.10 |
4.56 |
5.72 |
-13.37 |
2.39 |
2.92 |
-3.91 |
1.01 |
2.30 |
0.81 |
| NOPAT Less CapEx to Interest Expense |
|
6.18 |
-1.96 |
5.50 |
4.66 |
-9.58 |
0.29 |
1.31 |
-3.54 |
0.51 |
1.31 |
-0.68 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
711.03% |
-78.00% |
9.76% |
16.64% |
-3.99% |
-36.30% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
738.78% |
-78.00% |
17.17% |
123.14% |
-17.73% |
-36.30% |
85.33% |
-118.20% |
1,044.19% |
3.54% |
889.29% |