| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
265,883,109.00 |
263,739,490.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
265,883,109.00 |
263,739,490.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
1.90 |
0.24 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-7.85% |
-2.42% |
-3.34% |
-3.48% |
-2.68% |
-4.39% |
-4.14% |
-1.90% |
0.20% |
- |
2.07% |
| EBITDA Growth |
|
-20.76% |
-90.11% |
-25.80% |
29.33% |
-4.15% |
711.90% |
-8.33% |
-14.97% |
-6.00% |
- |
3.13% |
| EBIT Growth |
|
-53.29% |
-123.92% |
-47.98% |
82.26% |
-12.82% |
404.00% |
-24.03% |
-32.30% |
-32.35% |
- |
20.41% |
| NOPAT Growth |
|
-52.29% |
-120.66% |
-55.88% |
96.74% |
-35.30% |
472.89% |
-33.58% |
-33.99% |
80.47% |
- |
44.44% |
| Net Income Growth |
|
-62.04% |
-127.04% |
-60.00% |
781.82% |
-31.71% |
365.12% |
-38.71% |
-42.00% |
-60.71% |
- |
65.79% |
| EPS Growth |
|
-61.54% |
-127.33% |
-60.71% |
762.50% |
-33.33% |
359.57% |
-40.91% |
-41.51% |
-60.00% |
- |
76.92% |
| Operating Cash Flow Growth |
|
-161.08% |
1.77% |
22.86% |
-95.18% |
-47.79% |
14.04% |
-149.61% |
3,887.50% |
95.21% |
- |
556.25% |
| Free Cash Flow Firm Growth |
|
-893.66% |
122.23% |
139.49% |
158.07% |
160.13% |
226.37% |
-72.49% |
65.83% |
96.24% |
- |
454.07% |
| Invested Capital Growth |
|
6.55% |
-3.49% |
-2.27% |
-0.77% |
-2.70% |
0.43% |
-0.62% |
-4.85% |
-5.53% |
- |
-5.78% |
| Revenue Q/Q Growth |
|
-4.58% |
66.24% |
-40.30% |
1.92% |
-3.79% |
63.31% |
-40.14% |
4.30% |
-1.72% |
- |
-38.20% |
| EBITDA Q/Q Growth |
|
-8.21% |
-73.16% |
120.25% |
26.72% |
-31.97% |
127.33% |
-53.23% |
17.55% |
-24.80% |
- |
-63.65% |
| EBIT Q/Q Growth |
|
-37.10% |
-292.31% |
269.74% |
75.19% |
-69.91% |
570.59% |
-78.51% |
56.12% |
-69.93% |
- |
-82.70% |
| NOPAT Q/Q Growth |
|
-8.83% |
-232.68% |
256.91% |
115.94% |
-70.02% |
664.71% |
-86.58% |
114.59% |
-18.03% |
- |
-86.70% |
| Net Income Q/Q Growth |
|
286.36% |
-414.63% |
187.32% |
141.94% |
-81.33% |
1,121.43% |
-88.89% |
128.95% |
-87.36% |
- |
-87.55% |
| EPS Q/Q Growth |
|
287.50% |
-413.33% |
188.00% |
140.91% |
-81.13% |
1,120.00% |
-89.34% |
138.46% |
-87.10% |
- |
-87.50% |
| Operating Cash Flow Q/Q Growth |
|
-168.07% |
1,115.04% |
-88.75% |
-93.80% |
-2,187.50% |
883.23% |
-104.89% |
598.44% |
-102.51% |
- |
-75.32% |
| Free Cash Flow Firm Q/Q Growth |
|
-25.44% |
121.10% |
358.33% |
-16.99% |
29.88% |
14.51% |
-70.04% |
426.55% |
8.61% |
- |
127.30% |
| Invested Capital Q/Q Growth |
|
1.87% |
-39.56% |
53.12% |
3.50% |
-0.11% |
-37.62% |
52.41% |
-0.87% |
0.23% |
- |
-1.88% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
42.34% |
38.45% |
41.08% |
42.35% |
41.59% |
37.65% |
41.69% |
41.99% |
41.89% |
- |
41.54% |
| EBITDA Margin |
|
6.21% |
1.00% |
6.96% |
8.65% |
6.12% |
8.52% |
6.66% |
7.50% |
5.74% |
- |
6.73% |
| Operating Margin |
|
1.65% |
-1.79% |
2.50% |
4.36% |
1.31% |
6.22% |
1.96% |
2.98% |
0.85% |
- |
2.29% |
| EBIT Margin |
|
1.55% |
-1.79% |
2.58% |
4.43% |
1.39% |
5.70% |
2.04% |
3.06% |
0.94% |
- |
2.41% |
| Profit (Net Income) Margin |
|
0.81% |
-1.54% |
1.24% |
2.94% |
0.57% |
4.27% |
0.79% |
1.74% |
0.22% |
- |
1.29% |
| Tax Burden Percent |
|
95.35% |
71.27% |
63.27% |
76.92% |
80.00% |
78.62% |
55.88% |
75.65% |
220.00% |
- |
67.74% |
| Interest Burden Percent |
|
55.13% |
120.67% |
75.97% |
86.28% |
51.47% |
95.39% |
69.39% |
75.16% |
10.87% |
- |
78.81% |
| Effective Tax Rate |
|
4.65% |
0.00% |
36.73% |
23.08% |
20.00% |
21.38% |
44.12% |
24.35% |
-120.00% |
- |
32.26% |
| Return on Invested Capital (ROIC) |
|
3.93% |
-4.90% |
3.97% |
8.12% |
2.49% |
18.71% |
2.71% |
5.48% |
4.55% |
- |
3.95% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
3.28% |
-6.07% |
3.64% |
7.74% |
2.08% |
15.83% |
2.42% |
4.97% |
2.97% |
- |
3.65% |
| Return on Net Nonoperating Assets (RNNOA) |
|
5.05% |
-3.06% |
4.60% |
9.90% |
2.86% |
6.34% |
2.80% |
5.75% |
3.61% |
- |
3.36% |
| Return on Equity (ROE) |
|
8.98% |
-7.96% |
8.56% |
18.02% |
5.36% |
25.05% |
5.51% |
11.24% |
8.16% |
- |
7.31% |
| Cash Return on Invested Capital (CROIC) |
|
2.94% |
8.71% |
5.33% |
3.67% |
5.36% |
11.10% |
7.87% |
11.51% |
12.08% |
- |
14.92% |
| Operating Return on Assets (OROA) |
|
2.05% |
-2.58% |
3.67% |
6.49% |
1.83% |
8.03% |
2.87% |
4.42% |
1.24% |
- |
3.38% |
| Return on Assets (ROA) |
|
1.08% |
-2.22% |
1.76% |
4.31% |
0.75% |
6.02% |
1.11% |
2.52% |
0.30% |
- |
1.81% |
| Return on Common Equity (ROCE) |
|
8.98% |
-7.96% |
8.56% |
18.02% |
5.36% |
25.05% |
5.51% |
11.24% |
8.16% |
- |
7.31% |
| Return on Equity Simple (ROE_SIMPLE) |
|
16.64% |
0.00% |
0.29% |
4.28% |
4.12% |
0.00% |
12.54% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
79 |
-105 |
79 |
171 |
51 |
392 |
53 |
113 |
92 |
570 |
76 |
| NOPAT Margin |
|
1.57% |
-1.25% |
1.58% |
3.35% |
1.04% |
4.89% |
1.10% |
2.25% |
1.88% |
- |
1.55% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.65% |
1.17% |
0.32% |
0.38% |
0.41% |
2.88% |
0.29% |
0.51% |
1.58% |
- |
0.30% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
0.77% |
-1.49% |
- |
- |
0.51% |
5.34% |
0.52% |
1.13% |
0.97% |
7.82% |
0.76% |
| Cost of Revenue to Revenue |
|
57.66% |
61.55% |
58.92% |
57.65% |
58.41% |
62.35% |
58.31% |
58.01% |
58.11% |
- |
58.46% |
| SG&A Expenses to Revenue |
|
40.49% |
28.72% |
38.22% |
38.72% |
42.10% |
29.75% |
39.91% |
38.89% |
41.20% |
- |
39.90% |
| 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 |
|
40.69% |
40.24% |
38.58% |
37.99% |
40.28% |
31.44% |
39.72% |
39.01% |
41.03% |
- |
39.25% |
| Earnings before Interest and Taxes (EBIT) |
|
78 |
-150 |
129 |
226 |
68 |
456 |
98 |
153 |
46 |
682 |
118 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
313 |
84 |
348 |
441 |
300 |
682 |
319 |
375 |
282 |
905 |
329 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.75 |
1.20 |
1.28 |
1.02 |
1.02 |
0.94 |
0.75 |
0.75 |
1.21 |
- |
1.07 |
| Price to Tangible Book Value (P/TBV) |
|
1.08 |
1.74 |
1.83 |
1.45 |
1.46 |
1.29 |
1.04 |
1.05 |
1.70 |
- |
1.45 |
| Price to Revenue (P/Rev) |
|
0.13 |
0.20 |
0.23 |
0.19 |
0.18 |
0.19 |
0.15 |
0.15 |
0.23 |
- |
0.23 |
| Price to Earnings (P/E) |
|
4.51 |
107.55 |
446.15 |
23.93 |
24.77 |
7.33 |
5.95 |
6.78 |
10.95 |
- |
7.79 |
| Dividend Yield |
|
5.81% |
3.75% |
3.43% |
4.26% |
4.50% |
4.52% |
5.89% |
5.76% |
3.70% |
- |
3.75% |
| Earnings Yield |
|
22.16% |
0.93% |
0.22% |
4.18% |
4.04% |
13.64% |
16.81% |
14.75% |
9.13% |
- |
12.84% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.90 |
1.13 |
1.13 |
1.01 |
1.01 |
0.95 |
0.88 |
0.88 |
1.10 |
- |
1.04 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.37 |
0.29 |
0.44 |
0.42 |
0.42 |
0.25 |
0.35 |
0.35 |
0.44 |
- |
0.40 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
4.40 |
6.27 |
10.06 |
7.73 |
7.85 |
3.24 |
4.62 |
4.78 |
6.05 |
- |
4.76 |
| Enterprise Value to EBIT (EV/EBIT) |
|
7.90 |
38.22 |
75.07 |
27.06 |
28.50 |
6.53 |
9.49 |
10.33 |
13.32 |
- |
9.02 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
9.97 |
21.60 |
36.63 |
34.71 |
38.00 |
8.28 |
12.05 |
13.12 |
16.69 |
- |
11.26 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
6.93 |
5.21 |
7.91 |
8.34 |
8.73 |
4.49 |
7.42 |
5.74 |
6.45 |
- |
5.04 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
31.50 |
12.79 |
20.86 |
27.41 |
18.58 |
8.60 |
11.10 |
7.45 |
8.84 |
- |
6.77 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
1.51 |
0.74 |
1.44 |
1.40 |
1.40 |
0.61 |
1.27 |
1.23 |
1.21 |
- |
1.06 |
| Long-Term Debt to Equity |
|
1.47 |
0.74 |
1.44 |
1.40 |
1.38 |
0.61 |
1.27 |
1.19 |
1.21 |
- |
1.06 |
| Financial Leverage |
|
1.54 |
0.50 |
1.26 |
1.28 |
1.38 |
0.40 |
1.16 |
1.16 |
1.22 |
- |
0.92 |
| Leverage Ratio |
|
4.80 |
4.08 |
3.99 |
3.78 |
4.30 |
3.80 |
3.81 |
3.63 |
4.05 |
- |
3.49 |
| Compound Leverage Factor |
|
2.65 |
4.92 |
3.03 |
3.26 |
2.21 |
3.63 |
2.65 |
2.73 |
0.44 |
- |
2.75 |
| Debt to Total Capital |
|
60.17% |
42.63% |
59.03% |
58.28% |
58.42% |
37.91% |
56.00% |
55.19% |
54.78% |
- |
51.37% |
| Short-Term Debt to Total Capital |
|
1.55% |
0.00% |
0.00% |
0.06% |
0.92% |
0.08% |
0.06% |
1.95% |
0.00% |
- |
0.00% |
| Long-Term Debt to Total Capital |
|
58.61% |
42.63% |
59.03% |
58.23% |
57.50% |
37.83% |
55.94% |
53.23% |
54.78% |
- |
51.37% |
| 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 |
|
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 |
|
39.83% |
57.37% |
40.97% |
41.72% |
41.58% |
62.09% |
44.00% |
44.81% |
45.22% |
- |
48.63% |
| Debt to EBITDA |
|
3.06 |
2.76 |
5.77 |
4.76 |
4.69 |
1.57 |
3.25 |
3.27 |
3.16 |
- |
2.70 |
| Net Debt to EBITDA |
|
2.88 |
1.81 |
4.93 |
4.25 |
4.44 |
0.83 |
2.72 |
2.78 |
2.89 |
- |
2.02 |
| Long-Term Debt to EBITDA |
|
2.98 |
2.76 |
5.77 |
4.75 |
4.62 |
1.57 |
3.25 |
3.15 |
3.16 |
- |
2.70 |
| Debt to NOPAT |
|
6.94 |
9.52 |
21.02 |
21.36 |
22.71 |
4.01 |
8.47 |
8.98 |
8.73 |
- |
6.39 |
| Net Debt to NOPAT |
|
6.53 |
6.23 |
17.97 |
19.07 |
21.49 |
2.12 |
7.08 |
7.62 |
7.98 |
- |
4.77 |
| Long-Term Debt to NOPAT |
|
6.76 |
9.52 |
21.02 |
21.34 |
22.35 |
4.00 |
8.47 |
8.66 |
8.73 |
- |
6.39 |
| Altman Z-Score |
|
1.54 |
2.32 |
1.85 |
1.90 |
1.66 |
2.41 |
1.75 |
1.80 |
1.69 |
- |
1.85 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.17 |
1.34 |
1.38 |
1.48 |
1.26 |
1.43 |
1.43 |
1.38 |
1.25 |
- |
1.48 |
| Quick Ratio |
|
0.10 |
0.29 |
0.25 |
0.24 |
0.09 |
0.36 |
0.27 |
0.25 |
0.11 |
- |
0.34 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-531 |
112 |
296 |
246 |
319 |
366 |
110 |
577 |
626 |
549 |
607 |
| Operating Cash Flow to CapEx |
|
-62.43% |
591.24% |
57.33% |
5.13% |
-206.17% |
954.74% |
-46.04% |
247.29% |
-4.94% |
- |
192.11% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
319.20 |
0.00 |
36.51 |
44.36 |
39.15 |
- |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
-167.00 |
0.00 |
-21.33 |
24.54 |
-0.50 |
- |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
-248.00 |
0.00 |
-67.67 |
14.62 |
-10.63 |
- |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.32 |
1.44 |
1.42 |
1.46 |
1.32 |
1.41 |
1.40 |
1.45 |
1.32 |
- |
1.40 |
| 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 |
|
2.34 |
3.30 |
3.03 |
3.26 |
2.25 |
3.11 |
2.91 |
3.11 |
2.16 |
- |
2.86 |
| Fixed Asset Turnover |
|
4.14 |
4.25 |
4.25 |
4.23 |
4.26 |
4.43 |
4.44 |
4.48 |
4.54 |
- |
4.73 |
| Accounts Payable Turnover |
|
3.96 |
7.17 |
5.92 |
7.20 |
4.06 |
7.22 |
6.07 |
7.35 |
3.99 |
- |
6.03 |
| 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) |
|
156.23 |
110.70 |
120.29 |
111.99 |
162.17 |
117.27 |
125.57 |
117.44 |
169.20 |
- |
127.79 |
| Days Payable Outstanding (DPO) |
|
92.10 |
50.89 |
61.63 |
50.67 |
89.92 |
50.55 |
60.17 |
49.68 |
91.37 |
- |
60.54 |
| Cash Conversion Cycle (CCC) |
|
64.12 |
59.82 |
58.65 |
61.32 |
72.25 |
66.72 |
65.40 |
67.76 |
77.83 |
- |
67.24 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
9,926 |
5,999 |
9,342 |
9,669 |
9,658 |
6,025 |
9,183 |
9,103 |
9,124 |
6,046 |
8,652 |
| Invested Capital Turnover |
|
2.50 |
3.91 |
2.51 |
2.42 |
2.39 |
3.83 |
2.48 |
2.43 |
2.42 |
- |
2.55 |
| Increase / (Decrease) in Invested Capital |
|
610 |
-217 |
-217 |
-75 |
-268 |
26 |
-57 |
-464 |
-534 |
21 |
-531 |
| Enterprise Value (EV) |
|
8,904 |
6,804 |
10,510 |
9,769 |
9,746 |
5,741 |
8,051 |
8,008 |
10,029 |
- |
9,008 |
| Market Capitalization |
|
3,077 |
4,840 |
5,354 |
4,403 |
4,235 |
4,268 |
3,319 |
3,356 |
5,233 |
- |
5,193 |
| Book Value per Share |
|
$14.98 |
$14.72 |
$15.26 |
$15.57 |
$14.95 |
$16.40 |
$16.03 |
$16.39 |
$16.28 |
$18.28 |
$18.34 |
| Tangible Book Value per Share |
|
$10.38 |
$10.13 |
$10.68 |
$11.02 |
$10.43 |
$11.88 |
$11.52 |
$11.78 |
$11.58 |
$13.58 |
$13.61 |
| Total Capital |
|
10,290 |
7,033 |
10,218 |
10,315 |
9,973 |
7,331 |
10,115 |
9,932 |
9,571 |
7,292 |
9,946 |
| Total Debt |
|
6,191 |
2,998 |
6,032 |
6,012 |
5,826 |
2,779 |
5,664 |
5,481 |
5,243 |
2,432 |
5,109 |
| Total Long-Term Debt |
|
6,031 |
2,998 |
6,032 |
6,006 |
5,734 |
2,773 |
5,658 |
5,287 |
5,243 |
2,432 |
5,109 |
| Net Debt |
|
5,827 |
1,964 |
5,156 |
5,366 |
5,511 |
1,473 |
4,732 |
4,652 |
4,796 |
1,186 |
3,815 |
| Capital Expenditures (CapEx) |
|
181 |
194 |
225 |
156 |
81 |
137 |
139 |
129 |
162 |
203 |
152 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
807 |
523 |
836 |
1,200 |
1,250 |
655 |
978 |
971 |
1,050 |
934 |
928 |
| Debt-free Net Working Capital (DFNWC) |
|
1,171 |
1,557 |
1,712 |
1,846 |
1,565 |
1,961 |
1,910 |
1,800 |
1,497 |
2,180 |
2,222 |
| Net Working Capital (NWC) |
|
1,011 |
1,557 |
1,712 |
1,840 |
1,473 |
1,955 |
1,904 |
1,606 |
1,497 |
2,180 |
2,222 |
| Net Nonoperating Expense (NNE) |
|
38 |
24 |
17 |
21 |
23 |
50 |
15 |
26 |
81 |
64 |
13 |
| Net Nonoperating Obligations (NNO) |
|
5,827 |
1,964 |
5,156 |
5,366 |
5,511 |
1,473 |
4,732 |
4,652 |
4,796 |
1,186 |
3,815 |
| Total Depreciation and Amortization (D&A) |
|
235 |
234 |
219 |
215 |
232 |
226 |
221 |
222 |
236 |
223 |
211 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
3.35% |
2.19% |
3.53% |
5.10% |
5.35% |
2.85% |
4.29% |
4.28% |
4.62% |
- |
4.08% |
| Debt-free Net Working Capital to Revenue |
|
4.86% |
6.52% |
7.23% |
7.85% |
6.70% |
8.52% |
8.38% |
7.93% |
6.59% |
- |
9.78% |
| Net Working Capital to Revenue |
|
4.20% |
6.52% |
7.23% |
7.83% |
6.30% |
8.50% |
8.35% |
7.07% |
6.59% |
- |
9.78% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.16 |
($0.48) |
$0.22 |
$0.54 |
$0.10 |
$1.24 |
$0.14 |
$0.32 |
$0.04 |
$1.87 |
$0.24 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
274.07M |
274.27M |
276.41M |
277.37M |
277.64M |
277.72M |
271.54M |
268.51M |
265.88M |
263.74M |
263.04M |
| Adjusted Diluted Earnings per Share |
|
$0.15 |
($0.47) |
$0.22 |
$0.53 |
$0.10 |
$1.22 |
$0.13 |
$0.31 |
$0.04 |
$1.84 |
$0.23 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
274.07M |
274.27M |
276.41M |
277.37M |
277.64M |
277.72M |
271.54M |
268.51M |
265.88M |
263.74M |
263.04M |
| 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 |
|
274.07M |
274.27M |
276.41M |
277.37M |
277.64M |
277.72M |
271.54M |
268.51M |
265.88M |
263.74M |
263.04M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
89 |
571 |
90 |
142 |
-20 |
498 |
48 |
117 |
24 |
467 |
54 |
| Normalized NOPAT Margin |
|
1.76% |
6.81% |
1.81% |
2.79% |
-0.41% |
6.22% |
0.99% |
2.35% |
0.48% |
- |
1.11% |
| Pre Tax Income Margin |
|
0.85% |
-2.16% |
1.96% |
3.83% |
0.71% |
5.43% |
1.42% |
2.30% |
0.10% |
- |
1.90% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
68.00 |
0.00 |
32.67 |
11.77 |
2.88 |
- |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
51.20 |
0.00 |
17.51 |
8.67 |
5.78 |
- |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
-13.00 |
0.00 |
-13.67 |
1.85 |
-7.25 |
- |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
-29.80 |
0.00 |
-28.82 |
-1.25 |
-4.35 |
- |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
26.10% |
402.22% |
1,533.33% |
101.63% |
111.11% |
32.99% |
34.95% |
39.60% |
41.21% |
- |
29.39% |
| Augmented Payout Ratio |
|
31.67% |
486.67% |
1,558.33% |
101.63% |
111.11% |
33.16% |
52.51% |
69.90% |
83.26% |
- |
59.97% |