| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
399,380,567.00 |
387,611,047.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
399,380,567.00 |
387,611,047.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.01 |
0.12 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-0.92% |
-49.18% |
0.54% |
-6.50% |
2.68% |
-6.75% |
-4.18% |
1.53% |
2.93% |
- |
-0.50% |
| EBITDA Growth |
|
1.06% |
-89.97% |
51.93% |
-31.67% |
13.99% |
-148.26% |
-58.43% |
38.02% |
-5.52% |
- |
-8.60% |
| EBIT Growth |
|
0.41% |
-91.58% |
64.29% |
-30.80% |
17.81% |
-176.72% |
-61.13% |
41.62% |
-1.37% |
- |
-7.97% |
| NOPAT Growth |
|
36.77% |
-72.88% |
38.01% |
-26.19% |
15.06% |
-123.47% |
-53.17% |
65.84% |
42.47% |
- |
5.34% |
| Net Income Growth |
|
-64.91% |
-144.85% |
9.74% |
-34.52% |
96.67% |
116.39% |
-49.70% |
-24.55% |
24.58% |
- |
-7.06% |
| EPS Growth |
|
-77.78% |
-157.33% |
29.17% |
-41.38% |
216.67% |
102.33% |
-58.06% |
-29.41% |
47.37% |
- |
-7.69% |
| Operating Cash Flow Growth |
|
-43.18% |
-63.86% |
-729.41% |
-97.27% |
-8.00% |
-81.51% |
131.78% |
-14.29% |
-45.96% |
- |
167.65% |
| Free Cash Flow Firm Growth |
|
-101.86% |
134.31% |
-48.24% |
-102.47% |
432.63% |
-243.76% |
22.01% |
169.60% |
-50.50% |
- |
705.90% |
| Invested Capital Growth |
|
3.60% |
-2.91% |
2.39% |
2.78% |
-9.81% |
5.41% |
1.71% |
-1.25% |
-3.86% |
- |
-7.16% |
| Revenue Q/Q Growth |
|
-3.22% |
4.37% |
-2.46% |
-5.10% |
6.27% |
-5.21% |
0.22% |
0.56% |
7.74% |
- |
-0.39% |
| EBITDA Q/Q Growth |
|
1.78% |
-19.58% |
88.26% |
-55.66% |
69.79% |
-134.05% |
262.16% |
47.22% |
16.23% |
- |
309.02% |
| EBIT Q/Q Growth |
|
-1.20% |
-23.48% |
106.88% |
-55.75% |
68.21% |
-149.83% |
204.83% |
61.18% |
17.14% |
- |
258.22% |
| NOPAT Q/Q Growth |
|
30.25% |
108.76% |
-45.04% |
-50.61% |
103.03% |
-142.58% |
209.66% |
74.92% |
74.43% |
- |
183.57% |
| Net Income Q/Q Growth |
|
-64.29% |
-405.00% |
192.35% |
-34.91% |
7.27% |
-74.58% |
183.33% |
-2.35% |
77.11% |
- |
125.71% |
| EPS Q/Q Growth |
|
-79.31% |
-816.67% |
172.09% |
-45.16% |
11.76% |
-94.74% |
1,200.00% |
-7.69% |
133.33% |
- |
1,100.00% |
| Operating Cash Flow Q/Q Growth |
|
-31.64% |
-16.57% |
-173.29% |
106.54% |
2,200.00% |
-83.23% |
25.93% |
-82.35% |
1,350.00% |
- |
-54.50% |
| Free Cash Flow Firm Q/Q Growth |
|
-102.94% |
236.61% |
-145.06% |
-36.21% |
496.73% |
-159.04% |
75.55% |
221.55% |
182.15% |
- |
-16.82% |
| Invested Capital Q/Q Growth |
|
6.27% |
-9.16% |
2.45% |
2.60% |
-5.88% |
5.97% |
-1.36% |
-0.34% |
-8.61% |
- |
1.33% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
100.00% |
239.09% |
100.00% |
25.66% |
100.00% |
-127.67% |
26.09% |
100.00% |
100.00% |
- |
100.00% |
| EBITDA Margin |
|
15.62% |
12.04% |
23.23% |
10.85% |
17.34% |
-6.23% |
10.08% |
14.76% |
15.92% |
- |
14.35% |
| Operating Margin |
|
18.51% |
35.27% |
19.31% |
9.33% |
18.40% |
-9.76% |
9.52% |
16.43% |
20.26% |
- |
16.04% |
| EBIT Margin |
|
13.49% |
9.89% |
20.98% |
9.78% |
15.48% |
-8.14% |
8.51% |
13.64% |
14.83% |
- |
13.00% |
| Profit (Net Income) Margin |
|
3.28% |
-9.58% |
9.07% |
6.22% |
6.28% |
1.68% |
4.76% |
4.62% |
7.60% |
- |
4.45% |
| Tax Burden Percent |
|
66.67% |
84.33% |
71.61% |
76.92% |
73.29% |
54.55% |
67.46% |
66.40% |
89.63% |
- |
71.17% |
| Interest Burden Percent |
|
36.44% |
-114.81% |
60.36% |
82.66% |
55.33% |
-37.93% |
82.89% |
51.02% |
57.14% |
- |
48.05% |
| Effective Tax Rate |
|
33.33% |
0.00% |
27.97% |
22.38% |
24.84% |
36.36% |
28.57% |
28.00% |
5.49% |
- |
27.93% |
| Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Return on Equity (ROE) |
|
8.35% |
2.38% |
2.50% |
1.77% |
2.36% |
4.81% |
3.70% |
3.30% |
3.62% |
- |
3.52% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Operating Return on Assets (OROA) |
|
1.47% |
0.82% |
1.74% |
0.81% |
1.30% |
-0.67% |
0.70% |
1.13% |
1.21% |
- |
1.09% |
| Return on Assets (ROA) |
|
0.36% |
-0.79% |
0.75% |
0.52% |
0.53% |
0.14% |
0.39% |
0.38% |
0.62% |
- |
0.37% |
| Return on Common Equity (ROCE) |
|
7.65% |
2.15% |
2.26% |
1.60% |
2.13% |
4.32% |
3.33% |
2.98% |
3.25% |
- |
3.16% |
| Return on Equity Simple (ROE_SIMPLE) |
|
9.81% |
0.00% |
2.67% |
1.84% |
2.57% |
0.00% |
3.94% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
226 |
472 |
259 |
128 |
260 |
-111 |
121 |
212 |
370 |
-246 |
205 |
| NOPAT Margin |
|
12.34% |
24.69% |
13.91% |
7.24% |
13.83% |
-6.21% |
6.80% |
11.83% |
19.15% |
- |
11.56% |
| Net Nonoperating Expense Percent (NNEP) |
|
-0.34% |
-1.30% |
-0.18% |
-0.04% |
-0.28% |
0.28% |
-0.07% |
-0.26% |
-0.42% |
- |
-0.24% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
4.76% |
- |
- |
- |
-1.01% |
1.08% |
1.88% |
3.27% |
-2.18% |
1.81% |
| Cost of Revenue to Revenue |
|
0.00% |
-139.09% |
0.00% |
74.34% |
0.00% |
227.67% |
73.91% |
0.00% |
0.00% |
- |
0.00% |
| SG&A Expenses to Revenue |
|
12.45% |
12.98% |
12.66% |
12.95% |
13.78% |
14.20% |
13.21% |
13.86% |
13.39% |
- |
11.99% |
| 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 |
|
81.49% |
203.82% |
80.69% |
16.34% |
81.60% |
-117.90% |
16.57% |
83.57% |
79.74% |
- |
83.96% |
| Earnings before Interest and Taxes (EBIT) |
|
247 |
189 |
391 |
173 |
291 |
-145 |
152 |
245 |
287 |
-146 |
231 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
286 |
230 |
433 |
192 |
326 |
-111 |
180 |
265 |
308 |
-122 |
255 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.34 |
0.40 |
0.36 |
0.31 |
0.36 |
0.35 |
0.34 |
0.37 |
0.41 |
- |
0.36 |
| Price to Tangible Book Value (P/TBV) |
|
0.35 |
0.41 |
0.36 |
0.32 |
0.36 |
0.36 |
0.35 |
0.37 |
0.42 |
- |
0.37 |
| Price to Revenue (P/Rev) |
|
0.29 |
0.40 |
0.38 |
0.36 |
0.40 |
0.41 |
0.41 |
0.45 |
0.50 |
- |
0.43 |
| Price to Earnings (P/E) |
|
1.13 |
39.64 |
30.60 |
82.62 |
33.63 |
9.98 |
13.88 |
17.06 |
16.60 |
- |
14.57 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Earnings Yield |
|
88.29% |
2.52% |
3.27% |
1.21% |
2.97% |
10.02% |
7.21% |
5.86% |
6.02% |
- |
6.86% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.18 |
0.19 |
0.18 |
0.17 |
0.17 |
0.16 |
0.16 |
0.16 |
0.15 |
- |
0.15 |
| Long-Term Debt to Equity |
|
0.18 |
0.19 |
0.18 |
0.17 |
0.17 |
0.16 |
0.16 |
0.16 |
0.15 |
- |
0.15 |
| Financial Leverage |
|
-5.19 |
-6.01 |
-5.90 |
-5.65 |
-5.50 |
-5.65 |
-5.43 |
-5.25 |
-5.57 |
- |
-5.32 |
| Leverage Ratio |
|
9.06 |
10.80 |
10.55 |
10.07 |
9.72 |
10.00 |
9.51 |
9.14 |
9.40 |
- |
8.91 |
| Compound Leverage Factor |
|
3.30 |
-12.40 |
6.37 |
8.32 |
5.38 |
-3.79 |
7.88 |
4.66 |
5.37 |
- |
4.28 |
| Debt to Total Capital |
|
15.29% |
15.97% |
15.10% |
14.33% |
14.33% |
13.86% |
13.56% |
13.45% |
13.40% |
- |
13.30% |
| 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% |
| Long-Term Debt to Total Capital |
|
15.29% |
15.97% |
15.10% |
14.33% |
14.33% |
13.86% |
13.56% |
13.45% |
13.40% |
- |
13.30% |
| 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 |
|
7.84% |
8.62% |
8.35% |
8.19% |
8.74% |
8.56% |
8.67% |
8.77% |
8.90% |
- |
9.04% |
| Common Equity to Total Capital |
|
76.87% |
75.41% |
76.55% |
77.48% |
76.93% |
77.58% |
77.77% |
77.78% |
77.70% |
- |
77.67% |
| Debt to EBITDA |
|
0.46 |
1.46 |
1.28 |
1.37 |
1.31 |
1.81 |
2.59 |
2.30 |
2.37 |
- |
2.49 |
| Net Debt to EBITDA |
|
-14.01 |
-47.47 |
-41.27 |
-43.94 |
-44.40 |
-59.52 |
-86.64 |
-77.29 |
-84.43 |
- |
-88.11 |
| Long-Term Debt to EBITDA |
|
0.46 |
1.46 |
1.28 |
1.37 |
1.31 |
1.81 |
2.59 |
2.30 |
2.37 |
- |
2.49 |
| Debt to NOPAT |
|
0.65 |
1.61 |
1.51 |
1.60 |
1.46 |
2.97 |
4.07 |
3.32 |
2.83 |
- |
3.36 |
| Net Debt to NOPAT |
|
-19.53 |
-52.17 |
-48.58 |
-51.34 |
-49.61 |
-97.67 |
-136.27 |
-111.31 |
-100.81 |
- |
-119.25 |
| Long-Term Debt to NOPAT |
|
0.65 |
1.61 |
1.51 |
1.60 |
1.46 |
2.97 |
4.07 |
3.32 |
2.83 |
- |
3.36 |
| Altman Z-Score |
|
0.78 |
0.75 |
0.76 |
0.75 |
0.76 |
0.75 |
0.76 |
0.77 |
0.18 |
- |
0.18 |
| Noncontrolling Interest Sharing Ratio |
|
8.35% |
9.63% |
9.74% |
9.65% |
9.74% |
10.09% |
9.94% |
9.85% |
10.24% |
- |
10.23% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Quick Ratio |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-1,226 |
1,675 |
-755 |
-1,028 |
4,078 |
-2,408 |
-589 |
715 |
2,018 |
786 |
3,120 |
| Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
-7.81 |
4.13 |
-4.87 |
-34.26 |
31.37 |
0.00 |
-22.64 |
5.96 |
16.41 |
- |
26.00 |
| Operating Cash Flow to Interest Expense |
|
1.11 |
0.36 |
-0.69 |
0.23 |
1.24 |
0.00 |
1.31 |
0.05 |
0.71 |
- |
0.76 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
1.11 |
0.36 |
-0.69 |
0.23 |
1.24 |
0.00 |
1.31 |
0.05 |
0.71 |
- |
0.76 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.11 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
- |
0.08 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Days Payable Outstanding (DPO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
-38,914 |
-42,477 |
-41,436 |
-40,360 |
-42,732 |
-40,180 |
-40,726 |
-40,863 |
-44,380 |
-41,262 |
-43,641 |
| Invested Capital Turnover |
|
-0.24 |
-0.18 |
-0.18 |
-0.18 |
-0.18 |
-0.18 |
-0.18 |
-0.18 |
-0.17 |
- |
-0.17 |
| Increase / (Decrease) in Invested Capital |
|
1,452 |
-1,203 |
1,014 |
1,156 |
-3,818 |
2,297 |
710 |
-503 |
-1,648 |
-1,032 |
-2,915 |
| Enterprise Value (EV) |
|
-44,770 |
-47,497 |
-47,045 |
-46,595 |
-48,537 |
-46,077 |
-46,914 |
-46,799 |
-49,541 |
- |
-49,309 |
| Market Capitalization |
|
2,714 |
3,013 |
2,846 |
2,644 |
2,959 |
2,985 |
2,970 |
3,224 |
3,653 |
- |
3,147 |
| Book Value per Share |
|
$17.40 |
$16.59 |
$18.09 |
$19.33 |
$19.24 |
$19.89 |
$20.80 |
$21.20 |
$21.47 |
$21.91 |
$22.74 |
| Tangible Book Value per Share |
|
$16.97 |
$16.15 |
$17.64 |
$18.88 |
$18.78 |
$19.43 |
$20.33 |
$20.76 |
$21.02 |
$21.41 |
$22.23 |
| Total Capital |
|
10,480 |
9,919 |
10,458 |
10,917 |
10,803 |
10,949 |
11,200 |
11,299 |
11,341 |
11,280 |
11,350 |
| Total Debt |
|
1,602 |
1,584 |
1,579 |
1,564 |
1,548 |
1,518 |
1,519 |
1,520 |
1,520 |
1,513 |
1,509 |
| Total Long-Term Debt |
|
1,602 |
1,584 |
1,579 |
1,564 |
1,548 |
1,518 |
1,519 |
1,520 |
1,520 |
1,513 |
1,509 |
| Net Debt |
|
-48,306 |
-51,365 |
-50,764 |
-50,133 |
-52,440 |
-49,999 |
-50,855 |
-51,014 |
-54,203 |
-51,355 |
-53,482 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-53 |
-56 |
-56 |
-56 |
-65 |
-63 |
-61 |
-79 |
-82 |
-82 |
-79 |
| Debt-free Net Working Capital (DFNWC) |
|
43,915 |
46,725 |
46,009 |
45,177 |
47,277 |
44,839 |
45,607 |
45,593 |
2,543 |
-82 |
2,674 |
| Net Working Capital (NWC) |
|
43,915 |
46,725 |
46,009 |
45,177 |
47,277 |
44,839 |
45,607 |
45,593 |
2,543 |
-82 |
2,674 |
| Net Nonoperating Expense (NNE) |
|
166 |
655 |
90 |
18 |
142 |
-141 |
36 |
129 |
223 |
-281 |
126 |
| Net Nonoperating Obligations (NNO) |
|
-47,792 |
-50,812 |
-50,315 |
-49,713 |
-51,987 |
-49,611 |
-50,407 |
-50,642 |
-54,201 |
-51,029 |
-53,482 |
| Total Depreciation and Amortization (D&A) |
|
39 |
41 |
42 |
19 |
35 |
34 |
28 |
20 |
21 |
24 |
24 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-0.57% |
-0.75% |
-0.75% |
-0.76% |
-0.88% |
-0.86% |
-0.85% |
-1.09% |
-1.12% |
- |
-1.08% |
| Debt-free Net Working Capital to Revenue |
|
470.33% |
624.00% |
613.62% |
612.57% |
636.81% |
614.65% |
631.94% |
629.39% |
34.84% |
- |
36.67% |
| Net Working Capital to Revenue |
|
470.33% |
624.00% |
613.62% |
612.57% |
636.81% |
614.65% |
631.94% |
629.39% |
34.84% |
- |
36.67% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.06 |
($0.44) |
$0.31 |
$0.17 |
$0.20 |
$0.01 |
$0.13 |
$0.12 |
$0.29 |
$0.00 |
$0.12 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
460.50M |
468.80M |
443M |
436.40M |
430.80M |
433.90M |
418.30M |
413.20M |
408M |
409M |
388.10M |
| Adjusted Diluted Earnings per Share |
|
$0.06 |
($0.43) |
$0.31 |
$0.17 |
$0.19 |
$0.01 |
$0.13 |
$0.12 |
$0.28 |
$0.01 |
$0.12 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
466M |
474.90M |
450.30M |
440.70M |
435.80M |
439.40M |
422.90M |
417.50M |
413.30M |
414M |
393.70M |
| 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 |
|
451.00M |
442.63M |
437.72M |
432.03M |
427.03M |
418.85M |
414.46M |
410.43M |
399.38M |
387.61M |
383.01M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
226 |
472 |
259 |
128 |
260 |
-111 |
121 |
212 |
370 |
-246 |
205 |
| Normalized NOPAT Margin |
|
12.34% |
24.69% |
13.91% |
7.24% |
13.83% |
-6.21% |
6.80% |
11.83% |
19.15% |
- |
11.56% |
| Pre Tax Income Margin |
|
4.92% |
-11.36% |
12.66% |
8.08% |
8.56% |
3.09% |
7.05% |
6.96% |
8.48% |
- |
6.25% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
1.57 |
0.47 |
2.52 |
5.77 |
2.24 |
0.00 |
5.85 |
2.04 |
2.33 |
- |
1.93 |
| NOPAT to Interest Expense |
|
1.44 |
1.16 |
1.67 |
4.27 |
2.00 |
0.00 |
4.67 |
1.77 |
3.01 |
- |
1.71 |
| EBIT Less CapEx to Interest Expense |
|
1.57 |
0.47 |
2.52 |
5.77 |
2.24 |
0.00 |
5.85 |
2.04 |
2.33 |
- |
1.93 |
| NOPAT Less CapEx to Interest Expense |
|
1.44 |
1.16 |
1.67 |
4.27 |
2.00 |
0.00 |
4.67 |
1.77 |
3.01 |
- |
1.71 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
8.23% |
27.64% |
28.50% |
39.74% |
35.05% |
15.46% |
20.12% |
24.37% |
24.35% |
- |
29.65% |
| Augmented Payout Ratio |
|
45.06% |
176.38% |
164.49% |
176.92% |
114.49% |
59.72% |
69.97% |
77.22% |
83.77% |
- |
107.85% |