| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
126,760,207.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
126,760,207.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
6.69 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-1.71% |
2.12% |
7.62% |
4.36% |
2.95% |
5.45% |
-0.01% |
4.22% |
4.55% |
11.05% |
5.31% |
| EBITDA Growth |
|
21.93% |
3.26% |
6.05% |
5.94% |
-6.17% |
-12.82% |
-12.94% |
4.98% |
4.14% |
-13.16% |
5.95% |
| EBIT Growth |
|
25.29% |
4.38% |
6.27% |
6.35% |
-6.40% |
-10.14% |
-11.10% |
5.30% |
4.82% |
-1.82% |
5.89% |
| NOPAT Growth |
|
27.87% |
1.33% |
5.57% |
8.35% |
-15.16% |
-10.67% |
-9.67% |
4.33% |
17.17% |
-1.91% |
17.30% |
| Net Income Growth |
|
35.73% |
2.93% |
15.13% |
7.35% |
-14.71% |
-5.56% |
-28.28% |
4.57% |
16.14% |
0.52% |
17.38% |
| EPS Growth |
|
0.00% |
0.00% |
0.00% |
17.96% |
0.00% |
0.00% |
0.00% |
9.26% |
0.00% |
0.00% |
24.29% |
| Operating Cash Flow Growth |
|
-25.71% |
-4.14% |
-32.34% |
6.54% |
-7.07% |
1.91% |
6.61% |
-2.75% |
-16.31% |
0.00% |
17.55% |
| Free Cash Flow Firm Growth |
|
10.37% |
78.07% |
-320.78% |
-33.93% |
-46.44% |
-329.58% |
52.15% |
11.67% |
-25.68% |
-300.87% |
-2.06% |
| Invested Capital Growth |
|
-14.87% |
-10.11% |
3.75% |
6.45% |
3.43% |
2.21% |
-6.61% |
-0.04% |
16.83% |
19.00% |
18.69% |
| Revenue Q/Q Growth |
|
-50.70% |
-82.19% |
-2.57% |
1,120.01% |
-51.36% |
-81.76% |
-7.61% |
1,171.63% |
-51.21% |
0.00% |
1,105.90% |
| EBITDA Q/Q Growth |
|
-53.54% |
-139.32% |
-39.18% |
516.63% |
-58.85% |
-147.28% |
-39.33% |
487.25% |
-59.17% |
0.00% |
462.45% |
| EBIT Q/Q Growth |
|
-55.46% |
-150.26% |
-33.09% |
456.94% |
-60.79% |
-159.13% |
-34.26% |
438.28% |
-60.97% |
0.00% |
451.79% |
| NOPAT Q/Q Growth |
|
-53.27% |
-147.34% |
-29.62% |
477.92% |
-63.41% |
-161.75% |
-28.45% |
459.52% |
-58.91% |
0.00% |
513.83% |
| Net Income Q/Q Growth |
|
-53.02% |
-154.08% |
-16.07% |
464.02% |
-62.68% |
-166.94% |
-41.05% |
396.74% |
-58.55% |
0.00% |
450.13% |
| 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 |
|
-74.71% |
-203.57% |
-81.25% |
324.39% |
-77.94% |
-209.31% |
-72.58% |
333.66% |
-81.01% |
0.00% |
0.00% |
| Free Cash Flow Firm Q/Q Growth |
|
-56.49% |
-109.62% |
-466.63% |
378.50% |
-64.73% |
-177.18% |
36.88% |
749.91% |
-76.53% |
0.00% |
258.79% |
| Invested Capital Q/Q Growth |
|
4.11% |
22.13% |
52.28% |
-45.02% |
1.15% |
20.69% |
39.14% |
-41.15% |
18.23% |
0.00% |
-41.30% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
53.42% |
-41.11% |
-67.42% |
57.62% |
52.35% |
-39.10% |
-75.47% |
57.43% |
52.03% |
-70.93% |
56.97% |
| EBITDA Margin |
|
40.97% |
-90.46% |
-129.22% |
44.13% |
37.34% |
-96.79% |
-145.95% |
44.45% |
37.19% |
-148.77% |
44.71% |
| Operating Margin |
|
36.48% |
-112.26% |
-149.33% |
42.48% |
33.02% |
-117.81% |
-163.79% |
42.96% |
33.42% |
-150.29% |
43.24% |
| EBIT Margin |
|
37.88% |
-106.90% |
-146.03% |
42.72% |
34.44% |
-111.66% |
-162.25% |
43.16% |
34.53% |
-148.77% |
43.40% |
| Profit (Net Income) Margin |
|
29.29% |
-88.95% |
-105.96% |
31.62% |
24.26% |
-89.04% |
-135.94% |
31.72% |
26.95% |
-121.77% |
35.36% |
| Tax Burden Percent |
|
80.58% |
76.98% |
67.08% |
76.13% |
73.62% |
74.30% |
77.94% |
75.39% |
81.42% |
75.86% |
83.42% |
| Interest Burden Percent |
|
95.94% |
108.08% |
108.17% |
97.21% |
95.69% |
107.32% |
107.49% |
97.49% |
95.87% |
107.90% |
97.66% |
| Effective Tax Rate |
|
18.97% |
0.00% |
0.00% |
23.78% |
26.22% |
0.00% |
0.00% |
24.55% |
18.32% |
0.00% |
16.50% |
| Return on Invested Capital (ROIC) |
|
126.48% |
-283.72% |
-267.60% |
156.66% |
115.85% |
-323.99% |
-309.28% |
157.74% |
122.68% |
0.00% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
126.07% |
-285.23% |
-267.72% |
154.63% |
115.71% |
-324.99% |
-311.04% |
156.03% |
122.17% |
0.00% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
713.51% |
1,185.71% |
783.01% |
-1,531.49% |
1,316.40% |
1,165.12% |
818.53% |
-893.94% |
1,016.98% |
0.00% |
0.00% |
| Return on Equity (ROE) |
|
839.99% |
901.98% |
515.40% |
-1,374.82% |
1,432.25% |
841.12% |
509.25% |
-736.20% |
1,139.66% |
0.00% |
0.00% |
| Cash Return on Invested Capital (CROIC) |
|
88.95% |
72.03% |
42.11% |
85.55% |
79.84% |
65.29% |
49.26% |
78.67% |
61.64% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
|
41.48% |
-146.58% |
-189.75% |
48.01% |
39.53% |
-159.75% |
-214.05% |
49.63% |
40.06% |
0.00% |
0.00% |
| Return on Assets (ROA) |
|
32.07% |
-121.96% |
-137.69% |
35.53% |
27.85% |
-127.39% |
-179.33% |
36.47% |
31.27% |
0.00% |
0.00% |
| Return on Common Equity (ROCE) |
|
839.99% |
901.98% |
515.40% |
-1,374.82% |
1,432.25% |
841.12% |
509.25% |
-736.20% |
1,139.66% |
0.00% |
0.00% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
-161.98% |
-76.68% |
-492.87% |
0.00% |
-159.27% |
-61.04% |
-292.55% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
305 |
-144 |
-187 |
707 |
259 |
-160 |
-205 |
738 |
303 |
-209 |
866 |
| NOPAT Margin |
|
29.56% |
-78.58% |
-104.53% |
32.38% |
24.36% |
-82.47% |
-114.65% |
32.41% |
27.30% |
-105.20% |
36.10% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.41% |
1.50% |
0.12% |
2.03% |
0.15% |
1.00% |
1.76% |
1.71% |
0.51% |
1.45% |
1.90% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
-10.85% |
- |
- |
- |
-12.54% |
47.54% |
15.92% |
-10.95% |
48.31% |
| Cost of Revenue to Revenue |
|
46.58% |
141.11% |
167.42% |
42.38% |
47.65% |
139.10% |
175.47% |
42.57% |
47.97% |
170.93% |
43.03% |
| SG&A Expenses to Revenue |
|
16.94% |
71.15% |
81.91% |
15.13% |
19.33% |
78.72% |
88.32% |
14.47% |
18.61% |
79.36% |
13.73% |
| 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 |
|
16.94% |
71.15% |
81.91% |
15.13% |
19.33% |
78.72% |
88.32% |
14.47% |
18.61% |
79.36% |
13.73% |
| Earnings before Interest and Taxes (EBIT) |
|
391 |
-196 |
-262 |
933 |
366 |
-216 |
-291 |
983 |
384 |
-296 |
1,041 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
423 |
-166 |
-231 |
964 |
397 |
-188 |
-261 |
1,012 |
413 |
-296 |
1,072 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
147.18 |
0.00 |
0.00 |
0.00 |
83.52 |
0.00 |
0.00 |
0.00 |
82.67 |
0.00 |
0.00 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
|
1.36 |
1.77 |
1.95 |
1.90 |
2.10 |
2.45 |
2.00 |
1.98 |
1.95 |
0.00 |
0.00 |
| Price to Earnings (P/E) |
|
8.52 |
11.04 |
11.46 |
10.64 |
12.71 |
15.13 |
13.60 |
13.03 |
12.13 |
0.00 |
0.00 |
| Dividend Yield |
|
3.74% |
2.84% |
2.59% |
2.56% |
2.36% |
2.10% |
2.63% |
2.63% |
2.73% |
3.65% |
5.15% |
| Earnings Yield |
|
11.73% |
9.06% |
8.73% |
9.40% |
7.87% |
6.61% |
7.35% |
7.68% |
8.24% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
7.28 |
8.15 |
6.45 |
10.09 |
10.69 |
10.92 |
7.26 |
10.89 |
9.05 |
5.11 |
5.47 |
| Enterprise Value to Revenue (EV/Rev) |
|
1.56 |
2.14 |
2.57 |
2.15 |
2.28 |
2.81 |
2.60 |
2.24 |
2.17 |
0.00 |
0.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
5.94 |
8.07 |
9.57 |
7.79 |
8.56 |
10.80 |
10.32 |
8.65 |
8.36 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
6.93 |
9.36 |
11.04 |
8.89 |
9.80 |
12.38 |
11.88 |
9.87 |
9.50 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
9.19 |
12.57 |
14.34 |
11.34 |
13.06 |
16.36 |
16.52 |
13.85 |
12.64 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
6.61 |
9.18 |
13.56 |
10.36 |
11.44 |
13.99 |
12.26 |
11.38 |
11.99 |
13.00 |
5.91 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
7.53 |
10.71 |
15.60 |
12.17 |
13.61 |
16.90 |
14.23 |
13.84 |
15.82 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
53.94 |
-4.97 |
-3.23 |
-13.14 |
19.39 |
-4.72 |
-2.88 |
-9.05 |
20.43 |
-3.32 |
-74.53 |
| Long-Term Debt to Equity |
|
53.94 |
-4.97 |
-3.23 |
-13.14 |
19.39 |
-4.72 |
-2.48 |
-7.24 |
16.49 |
-3.32 |
-74.53 |
| Financial Leverage |
|
5.66 |
-4.16 |
-2.92 |
-9.90 |
11.38 |
-3.59 |
-2.63 |
-5.73 |
8.32 |
-2.67 |
-8.68 |
| Leverage Ratio |
|
26.02 |
-8.31 |
-3.79 |
-38.34 |
51.29 |
-7.10 |
-3.34 |
-20.02 |
36.12 |
-3.33 |
-30.55 |
| Compound Leverage Factor |
|
24.97 |
-8.99 |
-4.10 |
-37.26 |
49.08 |
-7.62 |
-3.59 |
-19.51 |
34.63 |
-3.59 |
-29.84 |
| Debt to Total Capital |
|
98.18% |
125.19% |
144.76% |
108.24% |
95.10% |
126.85% |
153.27% |
112.42% |
95.33% |
143.06% |
101.36% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
21.35% |
22.53% |
18.37% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
98.18% |
125.19% |
144.76% |
108.24% |
95.10% |
126.85% |
131.93% |
89.89% |
76.97% |
143.06% |
101.36% |
| 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% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
1.82% |
-25.19% |
-44.76% |
-8.24% |
4.90% |
-26.85% |
-53.27% |
-12.42% |
4.67% |
-43.06% |
-1.36% |
| Debt to EBITDA |
|
1.89 |
1.86 |
2.67 |
1.72 |
1.82 |
1.85 |
2.75 |
1.82 |
1.86 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
0.78 |
1.37 |
2.31 |
0.90 |
0.71 |
1.38 |
2.38 |
1.00 |
0.83 |
0.00 |
0.00 |
| Long-Term Debt to EBITDA |
|
1.89 |
1.86 |
2.67 |
1.72 |
1.82 |
1.85 |
2.37 |
1.45 |
1.50 |
0.00 |
0.00 |
| Debt to NOPAT |
|
2.92 |
2.90 |
4.00 |
2.51 |
2.78 |
2.80 |
4.41 |
2.91 |
2.81 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
1.21 |
2.13 |
3.46 |
1.31 |
1.08 |
2.09 |
3.81 |
1.59 |
1.26 |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
|
2.92 |
2.90 |
4.00 |
2.51 |
2.78 |
2.80 |
3.79 |
2.33 |
2.27 |
0.00 |
0.00 |
| Altman Z-Score |
|
2.56 |
2.13 |
1.73 |
3.22 |
3.05 |
2.64 |
1.60 |
3.20 |
2.88 |
0.00 |
0.00 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.26 |
0.80 |
1.21 |
1.02 |
1.27 |
0.77 |
0.73 |
0.78 |
0.90 |
1.29 |
1.00 |
| Quick Ratio |
|
1.12 |
0.61 |
0.96 |
0.92 |
1.15 |
0.61 |
0.61 |
0.71 |
0.81 |
1.07 |
0.90 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
435 |
-42 |
-237 |
661 |
233 |
-180 |
-114 |
738 |
173 |
-455 |
723 |
| Operating Cash Flow to CapEx |
|
2,481.05% |
-2,593.60% |
-3,067.79% |
6,449.98% |
3,052.67% |
-1,753.84% |
-1,866.55% |
5,844.81% |
2,454.25% |
0.00% |
8,460.56% |
| Free Cash Flow to Firm to Interest Expense |
|
27.44 |
-2.64 |
-11.11 |
25.36 |
14.78 |
-11.36 |
-5.22 |
29.91 |
10.95 |
-19.48 |
29.75 |
| Operating Cash Flow to Interest Expense |
|
20.38 |
-21.11 |
-28.42 |
52.26 |
19.05 |
-20.73 |
-26.07 |
53.67 |
15.89 |
0.00 |
64.08 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
19.56 |
-21.92 |
-29.35 |
51.45 |
18.43 |
-21.92 |
-27.47 |
52.75 |
15.25 |
0.00 |
63.32 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.10 |
1.37 |
1.30 |
1.12 |
1.15 |
1.43 |
1.32 |
1.15 |
1.16 |
0.00 |
0.00 |
| Accounts Receivable Turnover |
|
58.63 |
57.28 |
9.61 |
12.01 |
55.95 |
55.59 |
10.08 |
10.62 |
56.69 |
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 |
0.00 |
| Fixed Asset Turnover |
|
27.35 |
26.78 |
25.47 |
25.97 |
27.63 |
27.10 |
25.77 |
25.96 |
28.24 |
0.00 |
0.00 |
| Accounts Payable Turnover |
|
11.99 |
12.07 |
13.72 |
8.13 |
12.62 |
12.85 |
14.39 |
8.39 |
13.91 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
|
6.23 |
6.37 |
37.98 |
30.38 |
6.52 |
6.57 |
36.23 |
34.37 |
6.44 |
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 |
0.00 |
| Days Payable Outstanding (DPO) |
|
30.44 |
30.23 |
26.61 |
44.88 |
28.93 |
28.40 |
25.37 |
43.50 |
26.23 |
0.00 |
0.00 |
| Cash Conversion Cycle (CCC) |
|
-24.22 |
-23.86 |
11.37 |
-14.50 |
-22.41 |
-21.83 |
10.86 |
-9.13 |
-19.80 |
0.00 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
746 |
911 |
1,388 |
763 |
772 |
932 |
1,296 |
763 |
902 |
1,542 |
905 |
| Invested Capital Turnover |
|
4.28 |
3.61 |
2.56 |
4.84 |
4.76 |
3.93 |
2.70 |
4.87 |
4.49 |
0.00 |
0.00 |
| Increase / (Decrease) in Invested Capital |
|
-130 |
-103 |
50 |
46 |
26 |
20 |
-92 |
-0.28 |
130 |
246 |
143 |
| Enterprise Value (EV) |
|
5,433 |
7,425 |
8,949 |
7,702 |
8,248 |
10,171 |
9,410 |
8,305 |
8,162 |
7,875 |
4,953 |
| Market Capitalization |
|
4,719 |
6,169 |
6,789 |
6,809 |
7,567 |
8,871 |
7,242 |
7,350 |
7,349 |
5,510 |
4,023 |
| Book Value per Share |
|
$0.21 |
($2.35) |
($5.37) |
($0.93) |
$0.65 |
($2.64) |
($6.37) |
($1.44) |
$0.66 |
($6.51) |
($0.19) |
| Tangible Book Value per Share |
|
($6.70) |
($9.41) |
($12.76) |
($8.56) |
($6.87) |
($10.15) |
($14.06) |
($9.33) |
($7.26) |
($15.11) |
($8.80) |
| Total Capital |
|
1,762 |
1,369 |
1,726 |
1,576 |
1,847 |
1,371 |
1,638 |
1,552 |
1,905 |
1,911 |
1,792 |
| Total Debt |
|
1,730 |
1,714 |
2,499 |
1,706 |
1,756 |
1,739 |
2,510 |
1,745 |
1,816 |
2,734 |
1,816 |
| Total Long-Term Debt |
|
1,730 |
1,714 |
2,499 |
1,706 |
1,756 |
1,739 |
2,161 |
1,396 |
1,466 |
2,734 |
1,816 |
| Net Debt |
|
714 |
1,256 |
2,161 |
893 |
681 |
1,300 |
2,169 |
956 |
813 |
2,366 |
930 |
| Capital Expenditures (CapEx) |
|
13 |
13 |
20 |
21 |
9.85 |
19 |
30 |
23 |
10 |
0.00 |
18 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-767 |
-619 |
-185 |
-791 |
-813 |
-623 |
-274 |
-783 |
-789 |
-182 |
-893 |
| Debt-free Net Working Capital (DFNWC) |
|
249 |
-161 |
153 |
22 |
262 |
-184 |
68 |
6.52 |
214 |
187 |
-5.93 |
| Net Working Capital (NWC) |
|
249 |
-161 |
153 |
22 |
262 |
-184 |
-282 |
-343 |
-136 |
187 |
-5.93 |
| Net Nonoperating Expense (NNE) |
|
2.82 |
19 |
2.55 |
17 |
1.02 |
13 |
38 |
16 |
3.83 |
33 |
18 |
| Net Nonoperating Obligations (NNO) |
|
714 |
1,256 |
2,161 |
893 |
681 |
1,300 |
2,169 |
956 |
813 |
2,366 |
930 |
| Total Depreciation and Amortization (D&A) |
|
32 |
30 |
30 |
31 |
31 |
29 |
29 |
29 |
30 |
0.00 |
32 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-22.08% |
-17.79% |
-5.30% |
-22.09% |
-22.52% |
-17.22% |
-7.57% |
-21.09% |
-20.99% |
0.00% |
0.00% |
| Debt-free Net Working Capital to Revenue |
|
7.16% |
-4.63% |
4.39% |
0.61% |
7.26% |
-5.09% |
1.87% |
0.18% |
5.69% |
0.00% |
0.00% |
| Net Working Capital to Revenue |
|
7.16% |
-4.63% |
4.39% |
0.61% |
7.26% |
-5.09% |
-7.79% |
-9.25% |
-3.62% |
0.00% |
0.00% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$1.88 |
($1.12) |
($1.33) |
$4.93 |
$1.70 |
($1.24) |
($1.80) |
$5.37 |
$2.12 |
($1.92) |
$6.66 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
147.00M |
143.93M |
139.52M |
139.53M |
139.59M |
137.05M |
133.85M |
133.88M |
133.95M |
126.76M |
126.76M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$4.86 |
$0.00 |
$0.00 |
$0.00 |
$5.31 |
$0.00 |
$0.00 |
$6.60 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
147.00M |
143.93M |
139.52M |
139.53M |
139.59M |
137.05M |
133.85M |
133.88M |
133.95M |
126.76M |
126.76M |
| 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 |
|
147.00M |
143.93M |
139.52M |
139.53M |
139.59M |
137.05M |
133.85M |
133.88M |
133.95M |
126.76M |
126.76M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
305 |
-144 |
-187 |
707 |
259 |
-160 |
-205 |
738 |
303 |
-209 |
866 |
| Normalized NOPAT Margin |
|
29.56% |
-78.58% |
-104.53% |
32.38% |
24.36% |
-82.47% |
-114.65% |
32.41% |
27.30% |
-105.20% |
36.10% |
| Pre Tax Income Margin |
|
36.34% |
-115.54% |
-157.96% |
41.53% |
32.96% |
-119.84% |
-174.40% |
42.08% |
33.10% |
-160.52% |
42.39% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
24.64 |
-12.38 |
-12.24 |
35.80 |
23.20 |
-13.66 |
-13.36 |
39.81 |
24.24 |
-12.65 |
42.82 |
| NOPAT to Interest Expense |
|
19.22 |
-9.10 |
-8.76 |
27.14 |
16.41 |
-10.09 |
-9.44 |
29.90 |
19.16 |
-8.95 |
35.62 |
| EBIT Less CapEx to Interest Expense |
|
23.81 |
-13.20 |
-13.17 |
34.99 |
22.57 |
-14.84 |
-14.75 |
38.90 |
23.59 |
0.00 |
42.06 |
| NOPAT Less CapEx to Interest Expense |
|
18.40 |
-9.91 |
-9.69 |
26.33 |
15.78 |
-11.27 |
-10.84 |
28.98 |
18.51 |
0.00 |
34.86 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
32.13% |
31.82% |
30.14% |
28.02% |
30.20% |
30.96% |
35.09% |
34.00% |
32.57% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
134.89% |
124.29% |
128.38% |
119.01% |
93.96% |
110.71% |
117.17% |
111.47% |
104.74% |
0.00% |
0.00% |