| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
132,438,611.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
132,438,611.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
1.00 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
5.34% |
24.67% |
1.72% |
-100.00% |
0.00% |
-100.00% |
0.00% |
0.00% |
0.00% |
7.69% |
| EBITDA Growth |
|
0.00% |
739.23% |
69.39% |
-35.24% |
-69.42% |
-537.85% |
128.14% |
17.66% |
25.11% |
10.33% |
204.62% |
| EBIT Growth |
|
0.00% |
193.12% |
31.34% |
-73.35% |
5,130.35% |
-217.69% |
80.55% |
-8.50% |
12.79% |
-0.58% |
793.06% |
| NOPAT Growth |
|
0.00% |
-40.08% |
255.58% |
-3.37% |
-164.15% |
-84.05% |
66.42% |
-8.50% |
12.79% |
-0.58% |
1,273.84% |
| Net Income Growth |
|
0.00% |
179.05% |
99.10% |
-43.64% |
-269.11% |
-314.25% |
123.92% |
-50.68% |
-479.03% |
35.78% |
219.07% |
| EPS Growth |
|
0.00% |
101.66% |
-10.43% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Growth |
|
0.00% |
41.12% |
-35.23% |
-8.27% |
-64.67% |
137.50% |
-167.73% |
345.79% |
-109.42% |
1,012.06% |
-160.92% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
253.00% |
-72.14% |
-235.35% |
308.43% |
-130.32% |
-358.71% |
114.72% |
269.94% |
-95.61% |
| Invested Capital Growth |
|
0.00% |
0.00% |
-8.12% |
2.90% |
1.40% |
-21.06% |
1.19% |
17.94% |
-5.60% |
-13.74% |
19.07% |
| Revenue 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% |
| EBITDA 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% |
| EBIT 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% |
| NOPAT 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% |
| Net Income 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% |
| 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 |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow Firm 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% |
| Invested Capital 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% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
21.55% |
23.44% |
56.88% |
24.06% |
0.00% |
19.21% |
0.00% |
0.00% |
0.00% |
0.00% |
23.75% |
| EBITDA Margin |
|
5.24% |
23.36% |
20.90% |
13.31% |
0.00% |
-22.75% |
0.00% |
0.00% |
0.00% |
0.00% |
26.21% |
| Operating Margin |
|
8.79% |
6.61% |
16.39% |
13.43% |
0.00% |
-20.43% |
0.00% |
0.00% |
0.00% |
0.00% |
16.59% |
| EBIT Margin |
|
-10.59% |
18.72% |
28.39% |
2.58% |
0.00% |
-35.26% |
0.00% |
0.00% |
0.00% |
0.00% |
16.59% |
| Profit (Net Income) Margin |
|
-7.50% |
5.62% |
6.75% |
3.74% |
0.00% |
-33.45% |
0.00% |
0.00% |
0.00% |
0.00% |
7.43% |
| Tax Burden Percent |
|
78.42% |
52.90% |
60.88% |
70.62% |
72.75% |
96.43% |
-116.65% |
-53.03% |
230.50% |
147.18% |
67.26% |
| Interest Burden Percent |
|
90.25% |
312.79% |
224.73% |
204.84% |
294.44% |
98.38% |
100.00% |
100.00% |
100.00% |
100.00% |
66.62% |
| Effective Tax Rate |
|
0.00% |
47.10% |
39.12% |
29.38% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
0.00% |
14.58% |
7.46% |
7.42% |
0.00% |
-9.53% |
0.00% |
0.00% |
0.00% |
0.00% |
18.11% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
-23.00% |
-44.32% |
0.00% |
-52.16% |
0.00% |
0.00% |
0.00% |
0.00% |
0.66% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
2.62% |
-2.16% |
-4.22% |
0.00% |
-22.28% |
0.00% |
0.00% |
0.00% |
0.00% |
0.88% |
| Return on Equity (ROE) |
|
0.00% |
6.65% |
17.21% |
3.21% |
-10.95% |
-31.80% |
9.56% |
4.59% |
-18.46% |
-14.92% |
18.99% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-195.97% |
15.93% |
4.57% |
-6.05% |
14.01% |
-4.79% |
-20.03% |
2.80% |
11.46% |
0.70% |
| Operating Return on Assets (OROA) |
|
0.00% |
2.99% |
3.99% |
1.10% |
0.00% |
-13.06% |
0.00% |
0.00% |
0.00% |
0.00% |
10.05% |
| Return on Assets (ROA) |
|
0.00% |
4.34% |
2.73% |
1.59% |
0.00% |
-12.39% |
0.00% |
0.00% |
0.00% |
0.00% |
4.50% |
| Return on Common Equity (ROCE) |
|
0.00% |
0.00% |
4.25% |
2.74% |
-9.42% |
-27.03% |
8.09% |
3.87% |
-15.40% |
-11.94% |
14.68% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
3.88% |
6.65% |
3.76% |
-13.78% |
-47.37% |
11.26% |
5.34% |
-24.37% |
-23.03% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
115 |
69 |
244 |
236 |
-152 |
-279 |
-94 |
-102 |
-89 |
-89 |
498 |
| NOPAT Margin |
|
6.15% |
3.50% |
9.98% |
9.48% |
0.00% |
-14.30% |
0.00% |
0.00% |
0.00% |
0.00% |
16.59% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
-93.29% |
49.97% |
51.75% |
504.11% |
42.63% |
-25.85% |
-15.25% |
14.35% |
6.76% |
17.45% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
1.54% |
5.61% |
5.46% |
-3.80% |
-7.65% |
-2.80% |
-2.98% |
-2.75% |
-3.12% |
16.07% |
| Cost of Revenue to Revenue |
|
78.45% |
153.11% |
71.56% |
75.94% |
0.00% |
80.79% |
0.00% |
0.00% |
0.00% |
0.00% |
76.25% |
| SG&A Expenses to Revenue |
|
10.23% |
7.34% |
6.31% |
6.41% |
0.00% |
7.14% |
0.00% |
0.00% |
0.00% |
0.00% |
4.85% |
| 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 |
|
12.76% |
33.66% |
24.09% |
10.63% |
0.00% |
39.64% |
0.00% |
0.00% |
0.00% |
0.00% |
7.16% |
| Earnings before Interest and Taxes (EBIT) |
|
-198 |
184 |
242 |
64 |
-217 |
-688 |
-134 |
-145 |
-127 |
-127 |
498 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
98 |
459 |
512 |
332 |
101 |
-444 |
125 |
147 |
184 |
203 |
787 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
0.51 |
0.89 |
0.85 |
0.70 |
0.54 |
0.79 |
1.43 |
1.17 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
1.72 |
1.59 |
3.88 |
2.94 |
1.82 |
3.28 |
0.00 |
9.38 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.51 |
0.00 |
0.60 |
0.00 |
0.00 |
0.00 |
0.00 |
0.39 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
13.59 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
8.84 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
7.72% |
4.31% |
3.61% |
5.66% |
2.64% |
0.00% |
0.00% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
7.36% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
11.32% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
0.62 |
0.62 |
0.90 |
0.83 |
0.71 |
0.84 |
1.01 |
0.92 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.80 |
0.00 |
1.19 |
0.00 |
0.00 |
0.00 |
0.00 |
0.92 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
6.00 |
20.03 |
0.00 |
17.32 |
14.89 |
13.37 |
12.53 |
3.49 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
30.91 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
5.52 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
8.43 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
5.52 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
5.73 |
16.53 |
7.93 |
0.00 |
4.51 |
0.00 |
6.09 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
13.69 |
0.00 |
5.64 |
0.00 |
0.00 |
29.28 |
8.18 |
143.54 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.34 |
0.50 |
0.49 |
0.61 |
1.25 |
1.03 |
0.99 |
1.22 |
1.70 |
1.40 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.97 |
0.48 |
0.59 |
1.16 |
1.01 |
0.96 |
1.11 |
1.64 |
1.34 |
| Financial Leverage |
|
0.00 |
0.03 |
0.10 |
0.10 |
0.41 |
0.43 |
0.59 |
0.70 |
0.90 |
1.16 |
1.34 |
| Leverage Ratio |
|
0.00 |
1.85 |
4.09 |
2.01 |
4.16 |
2.57 |
3.05 |
2.92 |
3.10 |
3.80 |
4.22 |
| Compound Leverage Factor |
|
0.00 |
2.10 |
2.19 |
4.12 |
8.04 |
2.52 |
3.05 |
2.92 |
3.10 |
3.80 |
2.81 |
| Debt to Total Capital |
|
0.00% |
0.00% |
66.45% |
32.93% |
76.13% |
55.53% |
50.83% |
49.87% |
54.96% |
62.93% |
58.39% |
| Short-Term Debt to Total Capital |
|
0.00% |
1.40% |
0.94% |
0.75% |
0.83% |
4.00% |
1.40% |
1.83% |
5.03% |
2.08% |
2.83% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
32.29% |
32.18% |
36.97% |
51.52% |
49.43% |
48.04% |
49.92% |
60.85% |
55.57% |
| 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% |
9.69% |
9.83% |
9.34% |
6.69% |
7.72% |
7.86% |
7.90% |
8.61% |
9.25% |
| Common Equity to Total Capital |
|
0.00% |
0.00% |
157.09% |
57.24% |
105.72% |
37.78% |
41.46% |
42.28% |
37.14% |
28.46% |
32.36% |
| Debt to EBITDA |
|
0.00 |
4.99 |
2.83 |
4.30 |
14.88 |
-4.56 |
13.61 |
11.57 |
9.64 |
8.87 |
2.30 |
| Net Debt to EBITDA |
|
0.00 |
0.48 |
0.43 |
0.90 |
7.41 |
-2.03 |
7.50 |
7.80 |
6.84 |
5.57 |
1.64 |
| Long-Term Debt to EBITDA |
|
0.00 |
2.36 |
5.49 |
4.20 |
36.67 |
-4.23 |
13.23 |
11.15 |
8.75 |
8.58 |
2.19 |
| Debt to NOPAT |
|
0.00 |
16.64 |
5.92 |
6.03 |
-9.38 |
-7.26 |
-18.15 |
-16.74 |
-19.99 |
-20.19 |
3.63 |
| Net Debt to NOPAT |
|
0.00 |
3.18 |
0.91 |
1.27 |
-4.96 |
-3.24 |
-10.00 |
-11.28 |
-14.20 |
-12.68 |
2.59 |
| Long-Term Debt to NOPAT |
|
0.00 |
15.73 |
12.28 |
5.89 |
-9.74 |
-6.73 |
-17.65 |
-16.13 |
-18.16 |
-19.53 |
3.46 |
| Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
0.96 |
3.17 |
0.34 |
0.21 |
0.13 |
0.07 |
0.12 |
1.01 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
19.86% |
14.58% |
29.64% |
15.02% |
15.37% |
15.68% |
16.53% |
19.94% |
22.68% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
0.00 |
2.39 |
2.60 |
1.97 |
1.97 |
1.49 |
1.36 |
0.97 |
1.05 |
0.87 |
| Quick Ratio |
|
0.00 |
1.32 |
3.67 |
1.99 |
2.87 |
1.54 |
1.01 |
0.82 |
0.56 |
0.68 |
0.51 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-3,345 |
522 |
145 |
-197 |
410 |
-124 |
-570 |
84 |
311 |
19 |
| Operating Cash Flow to CapEx |
|
222.85% |
0.00% |
209.25% |
116.45% |
31.48% |
90.68% |
0.00% |
126.97% |
-14.81% |
160.29% |
-61.13% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.06 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.70 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-1.84 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.66 |
0.40 |
0.43 |
0.00 |
0.37 |
0.00 |
0.00 |
0.00 |
0.00 |
0.61 |
| Accounts Receivable Turnover |
|
0.00 |
16.37 |
16.18 |
14.00 |
0.00 |
9.60 |
0.00 |
0.00 |
0.00 |
0.00 |
16.25 |
| Inventory Turnover |
|
0.00 |
5.16 |
5.69 |
6.37 |
0.00 |
5.71 |
0.00 |
0.00 |
0.00 |
0.00 |
6.19 |
| Fixed Asset Turnover |
|
0.00 |
0.99 |
1.23 |
1.26 |
0.00 |
0.97 |
0.00 |
0.00 |
0.00 |
0.00 |
1.33 |
| Accounts Payable Turnover |
|
0.00 |
3.91 |
4.25 |
4.21 |
0.00 |
3.11 |
0.00 |
0.00 |
0.00 |
0.00 |
4.85 |
| Days Sales Outstanding (DSO) |
|
0.00 |
44.61 |
22.56 |
26.07 |
0.00 |
38.00 |
0.00 |
0.00 |
0.00 |
0.00 |
22.46 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
70.80 |
64.20 |
57.35 |
0.00 |
63.89 |
0.00 |
0.00 |
0.00 |
0.00 |
58.96 |
| Days Payable Outstanding (DPO) |
|
0.00 |
93.31 |
85.94 |
86.65 |
0.00 |
117.21 |
0.00 |
0.00 |
0.00 |
0.00 |
75.20 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
24.41 |
0.83 |
-3.24 |
0.00 |
-15.31 |
0.00 |
0.00 |
0.00 |
0.00 |
6.21 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
3,414 |
3,136 |
3,227 |
3,273 |
2,583 |
2,614 |
3,083 |
2,910 |
2,511 |
2,990 |
| Invested Capital Turnover |
|
0.00 |
1.15 |
0.75 |
0.78 |
0.00 |
0.67 |
0.00 |
0.00 |
0.00 |
0.00 |
1.09 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
3,414 |
-277 |
91 |
45 |
-689 |
31 |
469 |
-173 |
-400 |
479 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
1,991 |
2,030 |
2,314 |
2,164 |
2,189 |
2,459 |
2,542 |
2,747 |
| Market Capitalization |
|
0.00 |
0.00 |
0.00 |
1,266 |
906 |
1,167 |
969 |
775 |
946 |
1,165 |
1,172 |
| Book Value per Share |
|
$0.00 |
$31.09 |
$21.34 |
$18.58 |
$15.84 |
$10.33 |
$10.47 |
$10.89 |
$9.04 |
$6.15 |
$7.57 |
| Tangible Book Value per Share |
|
$0.00 |
$7.50 |
$5.70 |
$5.51 |
$4.29 |
$2.26 |
$2.49 |
$3.21 |
$2.17 |
($0.16) |
$0.94 |
| Total Capital |
|
0.00 |
4,469 |
4,356 |
4,327 |
3,991 |
3,646 |
3,344 |
3,411 |
3,224 |
2,860 |
3,099 |
| Total Debt |
|
0.00 |
1,144 |
1,447 |
1,425 |
1,509 |
2,024 |
1,700 |
1,701 |
1,772 |
1,800 |
1,810 |
| Total Long-Term Debt |
|
0.00 |
1,082 |
1,406 |
1,392 |
1,475 |
1,878 |
1,653 |
1,639 |
1,609 |
1,740 |
1,722 |
| Net Debt |
|
0.00 |
109 |
222 |
300 |
751 |
903 |
937 |
1,146 |
1,258 |
1,130 |
1,288 |
| Capital Expenditures (CapEx) |
|
186 |
-13 |
181 |
299 |
390 |
322 |
0.00 |
382 |
309 |
260 |
350 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
-254 |
-114 |
-46 |
-48 |
-125 |
-233 |
-132 |
-339 |
-519 |
-629 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
779 |
1,112 |
1,079 |
710 |
997 |
530 |
384 |
129 |
121 |
-107 |
| Net Working Capital (NWC) |
|
0.00 |
716 |
1,071 |
1,046 |
676 |
851 |
484 |
321 |
-33 |
62 |
-195 |
| Net Nonoperating Expense (NNE) |
|
255 |
-42 |
79 |
143 |
5.96 |
374 |
-250 |
-179 |
203 |
98 |
275 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
90 |
228 |
326 |
790 |
962 |
970 |
1,373 |
1,458 |
1,450 |
1,700 |
| Total Depreciation and Amortization (D&A) |
|
295 |
275 |
270 |
267 |
318 |
244 |
259 |
292 |
310 |
330 |
289 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
-2.14% |
-4.64% |
-1.85% |
0.00% |
-6.39% |
0.00% |
0.00% |
0.00% |
0.00% |
-20.95% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
39.64% |
45.38% |
43.29% |
0.00% |
51.08% |
0.00% |
0.00% |
0.00% |
0.00% |
-3.58% |
| Net Working Capital to Revenue |
|
0.00% |
93.83% |
43.71% |
41.98% |
0.00% |
43.60% |
0.00% |
0.00% |
0.00% |
0.00% |
-6.50% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$1.09 |
$0.56 |
($1.11) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$1.00 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
116.53M |
133.31M |
132.62M |
132.44M |
132.44M |
0.00 |
132.44M |
132.44M |
132.44M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$1.09 |
$0.56 |
($1.11) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$1.00 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
133.32M |
133.21M |
133.32M |
132.44M |
132.44M |
0.00 |
132.44M |
132.44M |
132.44M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$1.09 |
$0.56 |
($1.11) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
133.32M |
133.21M |
133.32M |
132.44M |
132.44M |
0.00 |
132.44M |
132.44M |
132.44M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
115 |
69 |
244 |
239 |
-152 |
111 |
-94 |
-102 |
-89 |
-89 |
284 |
| Normalized NOPAT Margin |
|
6.15% |
9.28% |
9.98% |
9.57% |
0.00% |
5.71% |
0.00% |
0.00% |
0.00% |
0.00% |
9.47% |
| Pre Tax Income Margin |
|
-9.56% |
10.63% |
11.08% |
5.29% |
0.00% |
-34.68% |
0.00% |
0.00% |
0.00% |
0.00% |
11.05% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.62 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.62 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.48 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.48 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
-9.55% |
107.97% |
0.00% |
3.73% |
-71.99% |
-8.42% |
0.00% |
0.00% |
0.00% |
-8.29% |
0.00% |
| Augmented Payout Ratio |
|
-93.67% |
107.97% |
0.00% |
5.18% |
-77.13% |
-8.42% |
0.00% |
0.00% |
0.00% |
-8.29% |
0.00% |