| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
455,257,489.00 |
455,545,641.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
455,257,489.00 |
455,545,641.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.03 |
0.23 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
56.98% |
30.76% |
20.27% |
7.57% |
10.67% |
6.19% |
-2.91% |
6.11% |
4.69% |
- |
9.57% |
| EBITDA Growth |
|
1,472.49% |
464.87% |
126.71% |
22.39% |
17.88% |
64.33% |
-11.35% |
-9.30% |
15.55% |
- |
29.99% |
| EBIT Growth |
|
448.17% |
129.20% |
13,316.39% |
29.85% |
22.73% |
217.84% |
-25.41% |
-22.14% |
16.04% |
- |
55.10% |
| NOPAT Growth |
|
494.14% |
144.25% |
2,652.15% |
25.15% |
33.31% |
483.03% |
-31.88% |
22.66% |
6.37% |
- |
61.00% |
| Net Income Growth |
|
217.09% |
77.93% |
110.89% |
89.79% |
37.32% |
339.03% |
-332.21% |
-81.65% |
-11.71% |
- |
359.75% |
| EPS Growth |
|
201.43% |
87.72% |
110.53% |
75.00% |
33.80% |
492.86% |
-325.00% |
-80.00% |
-9.47% |
- |
355.56% |
| Operating Cash Flow Growth |
|
155.46% |
9.47% |
60.37% |
-35.07% |
-17.89% |
54.15% |
-15.85% |
6.55% |
37.14% |
- |
19.47% |
| Free Cash Flow Firm Growth |
|
-101.47% |
-684.68% |
-263.42% |
-447.46% |
6,718.43% |
111.50% |
-51.13% |
-24.25% |
-1,636.64% |
- |
-27.08% |
| Invested Capital Growth |
|
3.91% |
9.53% |
9.90% |
10.63% |
4.23% |
2.71% |
12.35% |
11.90% |
16.47% |
- |
14.29% |
| Revenue Q/Q Growth |
|
14.99% |
-21.67% |
10.31% |
8.27% |
18.30% |
-24.84% |
0.86% |
18.33% |
16.71% |
- |
3.87% |
| EBITDA Q/Q Growth |
|
58.64% |
-57.59% |
49.41% |
21.75% |
52.78% |
-40.87% |
-19.40% |
24.56% |
94.65% |
- |
0.86% |
| EBIT Q/Q Growth |
|
102.41% |
-83.36% |
165.57% |
45.21% |
91.31% |
-56.92% |
-37.67% |
51.56% |
185.12% |
- |
55.55% |
| NOPAT Q/Q Growth |
|
89.02% |
-82.97% |
137.25% |
63.87% |
101.35% |
-25.52% |
-72.28% |
195.05% |
74.61% |
- |
-49.85% |
| Net Income Q/Q Growth |
|
301.63% |
-130.79% |
116.30% |
841.83% |
190.59% |
-46.41% |
-115.83% |
174.43% |
1,298.02% |
- |
634.29% |
| EPS Q/Q Growth |
|
255.00% |
-119.72% |
128.57% |
775.00% |
171.43% |
-42.11% |
-116.36% |
177.78% |
1,128.57% |
- |
187.50% |
| Operating Cash Flow Q/Q Growth |
|
-79.67% |
23.28% |
211.65% |
-16.88% |
-74.29% |
131.45% |
70.12% |
5.25% |
-66.91% |
- |
76.74% |
| Free Cash Flow Firm Q/Q Growth |
|
-100.57% |
-70,877.04% |
9.98% |
5.11% |
110.92% |
23.28% |
-1,283.50% |
21.99% |
-35.00% |
- |
-7.11% |
| Invested Capital Q/Q Growth |
|
11.40% |
2.39% |
-2.91% |
-0.10% |
4.95% |
0.89% |
6.21% |
-0.51% |
9.23% |
- |
4.79% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
41.53% |
33.46% |
36.68% |
38.68% |
45.17% |
38.01% |
38.71% |
42.13% |
47.08% |
- |
40.89% |
| EBITDA Margin |
|
29.97% |
16.23% |
21.98% |
24.72% |
31.92% |
25.11% |
20.07% |
21.13% |
35.23% |
- |
23.81% |
| Operating Margin |
|
20.64% |
6.26% |
9.97% |
14.40% |
24.63% |
10.18% |
9.44% |
16.84% |
25.51% |
- |
9.99% |
| EBIT Margin |
|
21.11% |
4.48% |
10.79% |
14.48% |
23.41% |
13.42% |
8.29% |
10.62% |
25.95% |
- |
11.74% |
| Profit (Net Income) Margin |
|
13.64% |
-5.36% |
0.79% |
6.89% |
16.92% |
12.07% |
-1.89% |
1.19% |
14.27% |
- |
4.49% |
| Tax Burden Percent |
|
97.65% |
98.31% |
94.55% |
99.06% |
98.56% |
236.29% |
97.25% |
97.92% |
96.69% |
- |
97.22% |
| Interest Burden Percent |
|
66.15% |
-121.62% |
7.76% |
48.04% |
73.33% |
38.05% |
-23.48% |
11.45% |
56.87% |
- |
39.34% |
| Effective Tax Rate |
|
2.35% |
0.00% |
5.45% |
0.94% |
1.44% |
-136.29% |
0.00% |
2.08% |
3.31% |
- |
2.78% |
| Return on Invested Capital (ROIC) |
|
12.18% |
2.81% |
6.49% |
10.06% |
16.32% |
16.12% |
4.33% |
10.99% |
15.55% |
- |
5.97% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
10.90% |
1.34% |
5.02% |
8.66% |
14.75% |
14.22% |
2.99% |
8.07% |
13.32% |
- |
5.13% |
| Return on Net Nonoperating Assets (RNNOA) |
|
336.93% |
95.23% |
489.69% |
306.43% |
246.06% |
218.78% |
45.33% |
94.30% |
109.75% |
- |
38.35% |
| Return on Equity (ROE) |
|
349.10% |
98.04% |
496.18% |
316.48% |
262.38% |
234.90% |
49.65% |
105.29% |
125.30% |
- |
44.32% |
| Cash Return on Invested Capital (CROIC) |
|
-1.08% |
-1.99% |
-0.84% |
-0.92% |
5.61% |
9.53% |
0.40% |
2.03% |
-2.29% |
- |
-3.73% |
| Operating Return on Assets (OROA) |
|
8.93% |
2.01% |
5.04% |
6.79% |
11.22% |
6.45% |
3.79% |
4.87% |
11.98% |
- |
5.22% |
| Return on Assets (ROA) |
|
5.77% |
-2.41% |
0.37% |
3.23% |
8.11% |
5.80% |
-0.87% |
0.55% |
6.59% |
- |
2.00% |
| Return on Common Equity (ROCE) |
|
349.10% |
98.04% |
496.18% |
316.48% |
262.38% |
234.90% |
49.65% |
105.29% |
125.30% |
- |
44.32% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-47.83% |
0.00% |
94.69% |
60.62% |
48.38% |
0.00% |
60.19% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
511 |
87 |
206 |
338 |
681 |
507 |
141 |
415 |
725 |
452 |
226 |
| NOPAT Margin |
|
20.15% |
4.38% |
9.42% |
14.26% |
24.27% |
24.06% |
6.61% |
16.49% |
24.66% |
- |
9.71% |
| Net Nonoperating Expense Percent (NNEP) |
|
1.27% |
1.47% |
1.48% |
1.40% |
1.57% |
1.90% |
1.34% |
2.91% |
2.23% |
- |
0.85% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
0.61% |
- |
- |
- |
3.49% |
0.91% |
2.71% |
4.34% |
2.69% |
1.29% |
| Cost of Revenue to Revenue |
|
58.47% |
66.54% |
63.32% |
61.32% |
54.83% |
61.99% |
61.29% |
57.87% |
52.92% |
- |
59.11% |
| SG&A Expenses to Revenue |
|
12.83% |
16.52% |
16.54% |
14.91% |
12.76% |
17.09% |
18.40% |
15.61% |
13.04% |
- |
19.72% |
| 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 |
|
20.90% |
27.20% |
26.72% |
24.29% |
20.54% |
27.83% |
29.27% |
25.30% |
21.57% |
- |
30.90% |
| Earnings before Interest and Taxes (EBIT) |
|
535 |
89 |
237 |
343 |
657 |
283 |
176 |
267 |
762 |
176 |
274 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
760 |
322 |
482 |
586 |
896 |
530 |
427 |
532 |
1,035 |
550 |
555 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
15.98 |
28.34 |
24.59 |
11.63 |
7.94 |
7.94 |
5.89 |
5.77 |
5.08 |
- |
3.50 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
141.82 |
18.07 |
14.34 |
10.69 |
9.71 |
7.15 |
- |
4.75 |
| Price to Revenue (P/Rev) |
|
0.87 |
1.00 |
1.00 |
0.89 |
0.96 |
1.19 |
0.89 |
0.95 |
1.15 |
- |
0.85 |
| Price to Earnings (P/E) |
|
0.00 |
51.30 |
25.97 |
19.19 |
16.42 |
12.43 |
9.78 |
12.60 |
16.78 |
- |
14.99 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Earnings Yield |
|
0.00% |
1.95% |
3.85% |
5.21% |
6.09% |
8.05% |
10.22% |
7.94% |
5.96% |
- |
6.67% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.48 |
1.59 |
1.63 |
1.54 |
1.55 |
1.69 |
1.45 |
1.49 |
1.54 |
- |
1.35 |
| Enterprise Value to Revenue (EV/Rev) |
|
2.50 |
2.59 |
2.48 |
2.30 |
2.36 |
2.56 |
2.35 |
2.37 |
2.63 |
- |
2.34 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
14.82 |
12.50 |
10.81 |
9.72 |
9.66 |
9.71 |
9.08 |
9.50 |
10.10 |
- |
8.79 |
| Enterprise Value to EBIT (EV/EBIT) |
|
40.68 |
24.90 |
19.63 |
17.36 |
16.66 |
15.94 |
15.17 |
16.36 |
17.11 |
- |
15.88 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
54.91 |
23.40 |
19.87 |
17.68 |
16.28 |
14.03 |
12.79 |
11.90 |
12.82 |
- |
15.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
10.19 |
11.06 |
9.57 |
10.74 |
11.57 |
11.82 |
11.53 |
11.52 |
12.56 |
- |
10.57 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
28.31 |
17.96 |
384.43 |
77.88 |
0.00 |
- |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
31.63 |
46.74 |
37.97 |
19.39 |
11.81 |
9.19 |
9.88 |
8.77 |
6.62 |
- |
6.23 |
| Long-Term Debt to Equity |
|
28.80 |
40.94 |
33.16 |
17.19 |
10.35 |
8.26 |
9.09 |
8.05 |
6.22 |
- |
5.75 |
| Financial Leverage |
|
30.90 |
71.28 |
97.58 |
35.39 |
16.69 |
15.39 |
15.18 |
11.68 |
8.24 |
- |
7.48 |
| Leverage Ratio |
|
45.56 |
103.01 |
145.41 |
54.72 |
24.80 |
22.86 |
23.15 |
18.43 |
12.62 |
- |
11.73 |
| Compound Leverage Factor |
|
30.14 |
-125.27 |
11.28 |
26.29 |
18.19 |
8.70 |
-5.44 |
2.11 |
7.18 |
- |
4.62 |
| Debt to Total Capital |
|
96.94% |
97.91% |
97.43% |
95.10% |
92.19% |
90.19% |
90.81% |
89.76% |
86.88% |
- |
86.17% |
| Short-Term Debt to Total Capital |
|
8.66% |
12.15% |
12.36% |
10.79% |
11.37% |
9.11% |
7.28% |
7.37% |
5.24% |
- |
6.68% |
| Long-Term Debt to Total Capital |
|
88.27% |
85.75% |
85.07% |
84.30% |
80.82% |
81.07% |
83.53% |
82.39% |
81.64% |
- |
79.49% |
| 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 |
|
3.06% |
2.09% |
2.57% |
4.90% |
7.81% |
9.81% |
9.19% |
10.24% |
13.12% |
- |
13.83% |
| Debt to EBITDA |
|
10.18 |
7.93 |
6.73 |
6.25 |
5.86 |
5.25 |
5.74 |
5.77 |
5.75 |
- |
5.67 |
| Net Debt to EBITDA |
|
9.68 |
7.70 |
6.46 |
5.97 |
5.72 |
5.18 |
5.66 |
5.70 |
5.69 |
- |
5.60 |
| Long-Term Debt to EBITDA |
|
9.27 |
6.94 |
5.88 |
5.54 |
5.14 |
4.72 |
5.28 |
5.30 |
5.41 |
- |
5.23 |
| Debt to NOPAT |
|
37.71 |
14.83 |
12.36 |
11.37 |
9.88 |
7.59 |
8.08 |
7.24 |
7.31 |
- |
9.68 |
| Net Debt to NOPAT |
|
35.86 |
14.41 |
11.86 |
10.86 |
9.64 |
7.48 |
7.97 |
7.14 |
7.22 |
- |
9.56 |
| Long-Term Debt to NOPAT |
|
34.34 |
12.99 |
10.80 |
10.08 |
8.66 |
6.82 |
7.43 |
6.64 |
6.87 |
- |
8.92 |
| Altman Z-Score |
|
0.00 |
-0.07 |
-0.03 |
-0.01 |
0.14 |
0.18 |
0.05 |
0.08 |
0.30 |
- |
0.13 |
| 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 |
|
0.30 |
0.22 |
0.24 |
0.24 |
0.20 |
0.17 |
0.19 |
0.18 |
0.19 |
- |
0.21 |
| Quick Ratio |
|
0.17 |
0.11 |
0.13 |
0.12 |
0.09 |
0.07 |
0.07 |
0.07 |
0.08 |
- |
0.07 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-1.59 |
-1,127 |
-1,015 |
-963 |
105 |
130 |
-1,534 |
-1,196 |
-1,615 |
-1,819 |
-1,949 |
| Operating Cash Flow to CapEx |
|
18.62% |
39.99% |
311.83% |
196.94% |
46.87% |
164.01% |
44.53% |
214.26% |
24.56% |
- |
56.48% |
| Free Cash Flow to Firm to Interest Expense |
|
-0.01 |
-5.71 |
-4.65 |
-5.39 |
0.60 |
0.74 |
-7.04 |
-5.05 |
-4.91 |
- |
-11.74 |
| Operating Cash Flow to Interest Expense |
|
1.16 |
1.31 |
3.70 |
3.76 |
0.98 |
2.28 |
3.12 |
3.02 |
0.72 |
- |
4.89 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-5.07 |
-1.97 |
2.51 |
1.85 |
-1.12 |
0.89 |
-3.88 |
1.61 |
-2.21 |
- |
-3.77 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.42 |
0.45 |
0.47 |
0.47 |
0.48 |
0.48 |
0.46 |
0.46 |
0.46 |
- |
0.44 |
| Accounts Receivable Turnover |
|
25.56 |
28.19 |
32.94 |
42.41 |
42.51 |
37.79 |
34.06 |
40.25 |
42.75 |
- |
36.64 |
| Inventory Turnover |
|
33.34 |
35.70 |
36.70 |
37.18 |
36.66 |
37.02 |
35.75 |
36.12 |
37.42 |
- |
35.88 |
| Fixed Asset Turnover |
|
0.53 |
0.55 |
0.58 |
0.57 |
0.57 |
0.57 |
0.54 |
0.55 |
0.54 |
- |
0.52 |
| Accounts Payable Turnover |
|
35.81 |
27.13 |
27.32 |
34.14 |
34.42 |
32.94 |
30.57 |
31.88 |
30.70 |
- |
32.98 |
| Days Sales Outstanding (DSO) |
|
14.28 |
12.95 |
11.08 |
8.61 |
8.59 |
9.66 |
10.72 |
9.07 |
8.54 |
- |
9.96 |
| Days Inventory Outstanding (DIO) |
|
10.95 |
10.22 |
9.94 |
9.82 |
9.96 |
9.86 |
10.21 |
10.11 |
9.75 |
- |
10.17 |
| Days Payable Outstanding (DPO) |
|
10.19 |
13.45 |
13.36 |
10.69 |
10.60 |
11.08 |
11.94 |
11.45 |
11.89 |
- |
11.07 |
| Cash Conversion Cycle (CCC) |
|
15.04 |
9.72 |
7.67 |
7.73 |
7.94 |
8.44 |
8.98 |
7.72 |
6.40 |
- |
9.07 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
13,632 |
13,957 |
13,552 |
13,538 |
14,208 |
14,335 |
15,226 |
15,149 |
16,548 |
16,606 |
17,401 |
| Invested Capital Turnover |
|
0.60 |
0.64 |
0.69 |
0.71 |
0.67 |
0.67 |
0.65 |
0.67 |
0.63 |
- |
0.61 |
| Increase / (Decrease) in Invested Capital |
|
513 |
1,214 |
1,221 |
1,301 |
576 |
378 |
1,674 |
1,611 |
2,340 |
2,271 |
2,175 |
| Enterprise Value (EV) |
|
20,204 |
22,182 |
22,094 |
20,906 |
22,091 |
24,223 |
22,151 |
22,641 |
25,486 |
- |
23,489 |
| Market Capitalization |
|
7,011 |
8,526 |
8,904 |
8,062 |
9,018 |
11,314 |
8,341 |
9,061 |
11,131 |
- |
8,519 |
| Book Value per Share |
|
$1.03 |
$0.71 |
$0.85 |
$1.62 |
$2.58 |
$3.24 |
$3.22 |
$3.51 |
$4.85 |
$4.85 |
$5.34 |
| Tangible Book Value per Share |
|
($0.38) |
($0.70) |
($0.55) |
$0.13 |
$1.14 |
$1.79 |
$1.77 |
$2.09 |
$3.44 |
$3.46 |
$3.94 |
| Total Capital |
|
14,313 |
14,360 |
14,112 |
14,132 |
14,541 |
14,526 |
15,410 |
15,333 |
16,715 |
16,816 |
17,586 |
| Total Debt |
|
13,875 |
14,059 |
13,750 |
13,439 |
13,405 |
13,100 |
13,994 |
13,763 |
14,521 |
14,606 |
15,155 |
| Total Long-Term Debt |
|
12,635 |
12,314 |
12,005 |
11,913 |
11,752 |
11,777 |
12,872 |
12,633 |
13,645 |
13,730 |
13,979 |
| Net Debt |
|
13,193 |
13,657 |
13,190 |
12,844 |
13,073 |
12,910 |
13,809 |
13,579 |
14,355 |
14,396 |
14,970 |
| Capital Expenditures (CapEx) |
|
1,129 |
648 |
259 |
341 |
368 |
243 |
1,525 |
334 |
963 |
438 |
1,437 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-3,233 |
-3,383 |
-3,824 |
-4,120 |
-3,538 |
-3,638 |
-4,011 |
-4,269 |
-3,598 |
-3,648 |
-3,919 |
| Debt-free Net Working Capital (DFNWC) |
|
-2,551 |
-2,981 |
-3,264 |
-3,526 |
-3,206 |
-3,447 |
-3,827 |
-4,085 |
-3,431 |
-3,438 |
-3,734 |
| Net Working Capital (NWC) |
|
-3,791 |
-4,726 |
-5,008 |
-5,052 |
-4,859 |
-4,771 |
-4,949 |
-5,215 |
-4,307 |
-4,314 |
-4,910 |
| Net Nonoperating Expense (NNE) |
|
165 |
194 |
189 |
175 |
206 |
253 |
181 |
385 |
305 |
437 |
122 |
| Net Nonoperating Obligations (NNO) |
|
13,193 |
13,657 |
13,190 |
12,844 |
13,073 |
12,910 |
13,809 |
13,579 |
14,355 |
14,396 |
14,970 |
| Total Depreciation and Amortization (D&A) |
|
225 |
233 |
245 |
243 |
239 |
247 |
251 |
264 |
273 |
374 |
281 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-39.99% |
-39.57% |
-42.87% |
-45.35% |
-37.82% |
-38.37% |
-42.60% |
-44.65% |
-37.12% |
- |
-39.07% |
| Debt-free Net Working Capital to Revenue |
|
-31.56% |
-34.86% |
-36.60% |
-38.81% |
-34.26% |
-36.36% |
-40.64% |
-42.73% |
-35.40% |
- |
-37.22% |
| Net Working Capital to Revenue |
|
-46.90% |
-55.27% |
-56.15% |
-55.60% |
-51.93% |
-50.33% |
-52.56% |
-54.55% |
-44.44% |
- |
-48.94% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.81 |
($0.24) |
$0.04 |
$0.38 |
$1.08 |
$0.59 |
($0.09) |
$0.07 |
$0.93 |
$0.03 |
$0.23 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
425.40M |
424.42M |
426.80M |
434.81M |
439.70M |
435.28M |
441.15M |
446.59M |
451.00M |
448.54M |
456.65M |
| Adjusted Diluted Earnings per Share |
|
$0.71 |
($0.14) |
$0.04 |
$0.35 |
$0.95 |
$0.55 |
($0.09) |
$0.07 |
$0.86 |
$0.08 |
$0.23 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
511.59M |
427.40M |
431.02M |
513.59M |
514.88M |
515.03M |
441.15M |
448.03M |
495.73M |
477.74M |
466.15M |
| 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 |
|
425.42M |
425.66M |
429.04M |
439.69M |
439.71M |
439.94M |
446.81M |
451.94M |
455.26M |
455.55M |
459.11M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
511 |
87 |
206 |
338 |
681 |
150 |
141 |
415 |
725 |
131 |
226 |
| Normalized NOPAT Margin |
|
20.15% |
4.38% |
9.42% |
14.26% |
24.27% |
7.13% |
6.61% |
16.49% |
24.66% |
- |
9.71% |
| Pre Tax Income Margin |
|
13.97% |
-5.45% |
0.84% |
6.95% |
17.17% |
5.11% |
-1.95% |
1.22% |
14.76% |
- |
4.62% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
2.95 |
0.45 |
1.08 |
1.92 |
3.75 |
1.61 |
0.81 |
1.13 |
2.32 |
- |
1.65 |
| NOPAT to Interest Expense |
|
2.82 |
0.44 |
0.95 |
1.90 |
3.89 |
2.89 |
0.65 |
1.75 |
2.20 |
- |
1.36 |
| EBIT Less CapEx to Interest Expense |
|
-3.27 |
-2.83 |
-0.10 |
0.02 |
1.65 |
0.23 |
-6.19 |
-0.28 |
-0.61 |
- |
-7.01 |
| NOPAT Less CapEx to Interest Expense |
|
-3.41 |
-2.84 |
-0.24 |
-0.01 |
1.79 |
1.51 |
-6.35 |
0.34 |
-0.73 |
- |
-7.29 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |