| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
470,460,199.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
470,460,199.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
-6.13 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-3.19% |
-2.85% |
-1.88% |
-3.59% |
-3.86% |
-2.89% |
-4.38% |
-4.18% |
-5.37% |
-2.33% |
-4.04% |
| EBITDA Growth |
|
-31.68% |
21.97% |
21.70% |
-5.61% |
-15.56% |
23.14% |
-7.95% |
-20.70% |
-194.05% |
4.61% |
-354.41% |
| EBIT Growth |
|
-41.89% |
194.51% |
70.55% |
-5.15% |
-24.02% |
37.02% |
-21.46% |
-39.51% |
-392.93% |
14.28% |
-792.01% |
| NOPAT Growth |
|
5.80% |
0.38% |
27.81% |
-50.00% |
-13.95% |
12.74% |
-12.64% |
41.48% |
-361.99% |
16.69% |
-787.16% |
| Net Income Growth |
|
-22.64% |
40.86% |
-141.37% |
-74.81% |
-154.08% |
59.36% |
-452.66% |
-505.43% |
-3,871.97% |
-12.08% |
-3,936.67% |
| EPS Growth |
|
-21.05% |
38.10% |
-183.33% |
-82.35% |
-160.00% |
57.69% |
-220.00% |
-800.00% |
-3,755.56% |
-45.45% |
-3,712.50% |
| Operating Cash Flow Growth |
|
-24.58% |
7.60% |
-4.12% |
-30.09% |
-8.11% |
-11.34% |
-53.09% |
34.28% |
-66.18% |
9.47% |
-9.17% |
| Free Cash Flow Firm Growth |
|
163.80% |
116.85% |
132.48% |
-91.05% |
-70.38% |
-20.40% |
-33.34% |
71.82% |
18.50% |
1,698.59% |
2,302.17% |
| Invested Capital Growth |
|
-4.51% |
0.34% |
0.47% |
0.10% |
-0.58% |
0.56% |
0.54% |
-0.01% |
-5.49% |
-6.23% |
-17.08% |
| Revenue Q/Q Growth |
|
-0.30% |
-0.67% |
-2.20% |
-0.45% |
-0.58% |
0.33% |
-3.70% |
-0.24% |
-1.82% |
3.55% |
-5.38% |
| EBITDA Q/Q Growth |
|
-3.57% |
-28.32% |
23.92% |
10.19% |
-13.74% |
4.54% |
-7.36% |
-5.07% |
-202.30% |
216.28% |
-325.30% |
| EBIT Q/Q Growth |
|
-3.42% |
-51.44% |
70.84% |
18.38% |
-22.63% |
-12.43% |
-2.08% |
-8.82% |
-474.69% |
134.16% |
-692.91% |
| NOPAT Q/Q Growth |
|
17.47% |
-41.50% |
30.07% |
-44.07% |
102.18% |
-23.35% |
0.79% |
-9.41% |
-474.38% |
134.14% |
-693.52% |
| Net Income Q/Q Growth |
|
-12.34% |
-250.69% |
88.67% |
268.28% |
-288.16% |
-13.26% |
-54.11% |
-23.45% |
-1,743.42% |
96.80% |
-5,450.26% |
| EPS Q/Q Growth |
|
-11.76% |
-273.33% |
80.77% |
160.00% |
-400.00% |
-22.22% |
-45.45% |
-31.25% |
-1,552.38% |
95.39% |
-3,712.50% |
| Operating Cash Flow Q/Q Growth |
|
8.13% |
4.58% |
-19.46% |
-23.24% |
42.12% |
0.89% |
-57.38% |
119.73% |
-64.21% |
226.60% |
-64.64% |
| Free Cash Flow Firm Q/Q Growth |
|
7.28% |
-91.71% |
26.74% |
-20.57% |
254.96% |
-77.73% |
6.14% |
104.75% |
144.81% |
238.08% |
41.76% |
| Invested Capital Q/Q Growth |
|
0.09% |
-0.81% |
0.14% |
0.70% |
-0.60% |
0.32% |
0.12% |
0.15% |
-6.04% |
-0.47% |
-11.47% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
67.61% |
67.62% |
66.95% |
67.89% |
68.07% |
67.70% |
68.85% |
69.14% |
69.69% |
69.54% |
69.44% |
| EBITDA Margin |
|
40.28% |
29.07% |
36.84% |
40.78% |
35.38% |
36.86% |
35.46% |
33.74% |
-35.16% |
39.48% |
-94.02% |
| Operating Margin |
|
21.26% |
13.13% |
17.47% |
22.38% |
19.96% |
15.25% |
15.96% |
14.49% |
-55.25% |
18.22% |
-114.27% |
| EBIT Margin |
|
22.57% |
11.04% |
19.28% |
22.92% |
17.84% |
15.57% |
15.83% |
14.47% |
-55.23% |
18.22% |
-114.18% |
| Profit (Net Income) Margin |
|
3.26% |
-4.94% |
-0.57% |
0.97% |
-1.83% |
-2.07% |
-3.31% |
-4.10% |
-76.94% |
-2.37% |
-139.30% |
| Tax Burden Percent |
|
73.42% |
62.97% |
129.32% |
30.69% |
80.50% |
50.07% |
81.70% |
64.87% |
99.91% |
61.90% |
98.46% |
| Interest Burden Percent |
|
19.66% |
-71.14% |
-2.30% |
13.77% |
-12.76% |
-26.54% |
-25.60% |
-43.65% |
139.44% |
-21.05% |
123.91% |
| Effective Tax Rate |
|
26.58% |
0.00% |
0.00% |
69.31% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
5.72% |
3.46% |
4.57% |
2.52% |
5.09% |
3.87% |
4.00% |
3.58% |
-13.93% |
4.57% |
-30.01% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
4.61% |
2.16% |
3.42% |
2.00% |
3.69% |
2.74% |
2.77% |
2.37% |
-17.12% |
3.27% |
-34.81% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-358.85% |
-115.10% |
-187.15% |
-129.39% |
-249.26% |
-154.42% |
-144.97% |
-117.64% |
325.65% |
-60.24% |
311.82% |
| Return on Equity (ROE) |
|
-353.13% |
-111.64% |
-182.58% |
-126.86% |
-244.17% |
-150.55% |
-140.96% |
-114.06% |
311.72% |
-55.67% |
281.81% |
| Cash Return on Invested Capital (CROIC) |
|
4.63% |
4.27% |
4.58% |
4.66% |
5.22% |
4.21% |
4.08% |
4.07% |
5.15% |
6.10% |
9.98% |
| Operating Return on Assets (OROA) |
|
6.41% |
3.11% |
5.54% |
6.51% |
5.03% |
4.38% |
4.41% |
3.99% |
-15.26% |
5.02% |
-32.60% |
| Return on Assets (ROA) |
|
0.93% |
-1.39% |
-0.16% |
0.28% |
-0.52% |
-0.58% |
-0.92% |
-1.13% |
-21.26% |
-0.65% |
-39.78% |
| Return on Common Equity (ROCE) |
|
-330.78% |
-106.77% |
-179.95% |
-126.82% |
-240.32% |
-150.58% |
-142.85% |
-114.18% |
312.55% |
-56.37% |
284.08% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-0.14% |
0.00% |
-8.11% |
7.38% |
34.14% |
0.00% |
25.17% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
362 |
212 |
275 |
154 |
311 |
239 |
240 |
218 |
-815 |
278 |
-1,652 |
| NOPAT Margin |
|
15.61% |
9.19% |
12.23% |
6.87% |
13.97% |
10.67% |
11.17% |
10.14% |
-38.68% |
12.75% |
-79.99% |
| Net Nonoperating Expense Percent (NNEP) |
|
1.11% |
1.30% |
1.15% |
0.52% |
1.40% |
1.13% |
1.24% |
1.21% |
3.19% |
1.30% |
4.80% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
0.86% |
- |
- |
- |
0.97% |
0.97% |
0.88% |
-3.40% |
1.16% |
-7.77% |
| Cost of Revenue to Revenue |
|
32.39% |
32.38% |
33.05% |
32.11% |
31.93% |
32.30% |
31.15% |
30.86% |
30.31% |
30.46% |
30.56% |
| SG&A Expenses to Revenue |
|
28.80% |
29.18% |
29.95% |
29.92% |
30.28% |
30.98% |
32.44% |
32.45% |
30.85% |
29.15% |
31.97% |
| 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 |
|
46.16% |
54.68% |
49.49% |
45.51% |
48.11% |
52.45% |
52.89% |
54.65% |
124.94% |
51.32% |
183.71% |
| Earnings before Interest and Taxes (EBIT) |
|
523 |
254 |
434 |
514 |
397 |
348 |
341 |
311 |
-1,164 |
398 |
-2,358 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
933 |
669 |
829 |
914 |
788 |
824 |
763 |
725 |
-741 |
862 |
-1,942 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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) |
|
0.16 |
0.16 |
0.13 |
0.10 |
0.13 |
0.12 |
0.14 |
0.11 |
0.13 |
0.09 |
0.07 |
| Price to Earnings (P/E) |
|
0.00 |
27.78 |
193.31 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
0.00% |
3.60% |
0.52% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.06 |
1.07 |
1.05 |
1.04 |
1.05 |
1.05 |
1.06 |
1.05 |
1.13 |
1.12 |
1.26 |
| Enterprise Value to Revenue (EV/Rev) |
|
2.83 |
2.84 |
2.82 |
2.83 |
2.88 |
2.90 |
2.97 |
2.97 |
3.05 |
3.01 |
3.05 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
8.41 |
8.07 |
7.64 |
7.71 |
8.11 |
7.73 |
7.99 |
8.40 |
16.78 |
16.09 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
18.73 |
16.68 |
14.81 |
14.95 |
16.22 |
15.31 |
16.42 |
18.64 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
9,304.59 |
23.13 |
20.92 |
21.81 |
22.57 |
22.04 |
23.02 |
25.83 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
14.69 |
14.37 |
14.35 |
15.38 |
15.83 |
16.38 |
19.17 |
17.65 |
22.20 |
21.07 |
21.44 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
22.40 |
24.99 |
23.03 |
22.29 |
20.07 |
24.96 |
26.05 |
25.78 |
21.33 |
17.69 |
11.49 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
-78.17 |
-57.72 |
-57.60 |
-63.55 |
-59.29 |
-54.85 |
-48.08 |
-40.43 |
-11.72 |
-11.43 |
-5.11 |
| Long-Term Debt to Equity |
|
-74.69 |
-56.89 |
-56.81 |
-62.75 |
-58.64 |
-54.44 |
-47.80 |
-40.31 |
-11.67 |
-11.41 |
-5.10 |
| Financial Leverage |
|
-77.92 |
-53.37 |
-54.70 |
-64.75 |
-67.52 |
-56.39 |
-52.42 |
-49.56 |
-19.03 |
-18.45 |
-8.96 |
| Leverage Ratio |
|
-99.17 |
-69.90 |
-69.81 |
-82.40 |
-86.09 |
-71.39 |
-66.19 |
-62.25 |
-23.50 |
-22.70 |
-10.45 |
| Compound Leverage Factor |
|
-19.50 |
49.73 |
1.60 |
-11.34 |
10.99 |
18.95 |
16.94 |
27.17 |
-32.77 |
4.78 |
-12.95 |
| Debt to Total Capital |
|
101.30% |
101.76% |
101.77% |
101.60% |
101.72% |
101.86% |
102.12% |
102.54% |
109.33% |
109.59% |
124.31% |
| Short-Term Debt to Total Capital |
|
4.50% |
1.46% |
1.40% |
1.28% |
1.11% |
0.75% |
0.59% |
0.29% |
0.40% |
0.25% |
0.26% |
| Long-Term Debt to Total Capital |
|
96.79% |
100.30% |
100.37% |
100.32% |
100.60% |
101.10% |
101.54% |
102.24% |
108.94% |
109.33% |
124.05% |
| 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 |
|
-0.07% |
-0.05% |
-0.02% |
0.01% |
0.02% |
0.05% |
0.07% |
-0.01% |
0.01% |
0.09% |
0.14% |
| Common Equity to Total Capital |
|
-1.23% |
-1.71% |
-1.75% |
-1.61% |
-1.73% |
-1.91% |
-2.19% |
-2.53% |
-9.34% |
-9.68% |
-24.44% |
| Debt to EBITDA |
|
8.02 |
7.71 |
7.37 |
7.54 |
7.83 |
7.47 |
7.69 |
8.16 |
16.71 |
16.29 |
-24.11 |
| Net Debt to EBITDA |
|
7.94 |
7.62 |
7.29 |
7.43 |
7.75 |
7.39 |
7.61 |
8.08 |
16.06 |
15.60 |
-23.10 |
| Long-Term Debt to EBITDA |
|
7.67 |
7.60 |
7.27 |
7.44 |
7.74 |
7.41 |
7.65 |
8.13 |
16.65 |
16.25 |
-24.06 |
| Debt to NOPAT |
|
8,879.64 |
22.10 |
20.19 |
21.32 |
21.80 |
21.31 |
22.17 |
25.09 |
-221.21 |
-332.61 |
-13.41 |
| Net Debt to NOPAT |
|
8,784.67 |
21.84 |
19.96 |
21.01 |
21.58 |
21.09 |
21.92 |
24.84 |
-212.61 |
-318.40 |
-12.85 |
| Long-Term Debt to NOPAT |
|
8,484.95 |
21.78 |
19.91 |
21.05 |
21.56 |
21.15 |
22.04 |
25.02 |
-220.41 |
-331.83 |
-13.39 |
| Altman Z-Score |
|
0.26 |
0.26 |
0.28 |
0.28 |
0.27 |
0.25 |
0.25 |
0.23 |
0.05 |
0.20 |
-0.25 |
| Noncontrolling Interest Sharing Ratio |
|
6.33% |
4.36% |
1.44% |
0.03% |
1.58% |
-0.02% |
-1.34% |
-0.10% |
-0.27% |
-1.25% |
-0.80% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.26 |
0.36 |
0.41 |
0.46 |
0.41 |
0.32 |
0.36 |
0.33 |
0.77 |
0.80 |
0.85 |
| Quick Ratio |
|
0.19 |
0.29 |
0.27 |
0.31 |
0.27 |
0.26 |
0.27 |
0.24 |
0.64 |
0.66 |
0.68 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
1,534 |
127 |
161 |
128 |
454 |
101 |
107 |
220 |
538 |
1,820 |
2,580 |
| Operating Cash Flow to CapEx |
|
134.34% |
168.07% |
118.91% |
88.23% |
121.40% |
112.79% |
52.65% |
107.42% |
45.30% |
172.39% |
55.34% |
| Free Cash Flow to Firm to Interest Expense |
|
3.65 |
0.00 |
0.36 |
0.29 |
1.01 |
0.00 |
0.25 |
0.49 |
1.17 |
0.00 |
4.58 |
| Operating Cash Flow to Interest Expense |
|
1.13 |
0.00 |
0.90 |
0.69 |
0.97 |
0.00 |
0.44 |
0.92 |
0.32 |
0.00 |
0.30 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.29 |
0.00 |
0.14 |
-0.09 |
0.17 |
0.00 |
-0.39 |
0.06 |
-0.39 |
0.00 |
-0.24 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.28 |
0.28 |
0.29 |
0.28 |
0.28 |
0.28 |
0.28 |
0.28 |
0.28 |
0.28 |
0.29 |
| Accounts Receivable Turnover |
|
27.50 |
25.53 |
29.00 |
27.92 |
27.79 |
25.96 |
28.84 |
28.29 |
26.86 |
25.72 |
28.32 |
| 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 |
|
1.23 |
1.18 |
1.15 |
1.12 |
1.10 |
1.08 |
1.07 |
1.05 |
1.03 |
1.02 |
1.02 |
| Accounts Payable Turnover |
|
2.94 |
2.82 |
2.94 |
3.04 |
2.90 |
3.04 |
2.96 |
2.92 |
3.01 |
2.95 |
2.98 |
| Days Sales Outstanding (DSO) |
|
13.27 |
14.30 |
12.59 |
13.07 |
13.13 |
14.06 |
12.66 |
12.90 |
13.59 |
14.19 |
12.89 |
| 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) |
|
124.13 |
129.55 |
124.33 |
120.01 |
125.83 |
120.24 |
123.21 |
124.79 |
121.41 |
123.76 |
122.34 |
| Cash Conversion Cycle (CCC) |
|
-110.86 |
-115.25 |
-111.75 |
-106.94 |
-112.70 |
-106.18 |
-110.55 |
-111.89 |
-107.82 |
-109.57 |
-109.45 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
24,814 |
24,613 |
24,646 |
24,819 |
24,671 |
24,750 |
24,779 |
24,817 |
23,318 |
23,208 |
20,547 |
| Invested Capital Turnover |
|
0.37 |
0.38 |
0.37 |
0.37 |
0.36 |
0.36 |
0.36 |
0.35 |
0.36 |
0.36 |
0.38 |
| Increase / (Decrease) in Invested Capital |
|
-1,172 |
84 |
114 |
26 |
-143 |
137 |
133 |
-2.15 |
-1,354 |
-1,542 |
-4,232 |
| Enterprise Value (EV) |
|
26,320 |
26,238 |
25,960 |
25,789 |
25,940 |
25,926 |
26,269 |
26,039 |
26,349 |
25,884 |
25,971 |
| Market Capitalization |
|
1,487 |
1,478 |
1,187 |
938 |
1,133 |
1,113 |
1,232 |
1,001 |
1,129 |
775 |
612 |
| Book Value per Share |
|
($0.67) |
($0.93) |
($0.94) |
($0.87) |
($0.93) |
($1.02) |
($1.17) |
($1.33) |
($4.78) |
($4.93) |
($11.05) |
| Tangible Book Value per Share |
|
($50.77) |
($50.45) |
($50.00) |
($49.48) |
($49.34) |
($49.14) |
($48.97) |
($48.52) |
($48.33) |
($48.23) |
($48.43) |
| Total Capital |
|
24,796 |
24,641 |
24,627 |
24,814 |
24,630 |
24,601 |
24,773 |
24,662 |
23,998 |
23,914 |
21,273 |
| Total Debt |
|
25,118 |
25,075 |
25,062 |
25,211 |
25,053 |
25,057 |
25,300 |
25,287 |
26,238 |
26,206 |
26,443 |
| Total Long-Term Debt |
|
24,001 |
24,716 |
24,718 |
24,894 |
24,779 |
24,872 |
25,154 |
25,215 |
26,142 |
26,145 |
26,388 |
| Net Debt |
|
24,849 |
24,773 |
24,777 |
24,848 |
24,802 |
24,801 |
25,020 |
25,040 |
25,217 |
25,087 |
25,330 |
| Capital Expenditures (CapEx) |
|
353 |
295 |
336 |
348 |
359 |
390 |
356 |
384 |
326 |
279 |
308 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-1,479 |
-1,416 |
-1,275 |
-1,227 |
-1,236 |
-1,595 |
-1,519 |
-1,678 |
-1,382 |
-1,465 |
-1,355 |
| Debt-free Net Working Capital (DFNWC) |
|
-1,211 |
-1,114 |
-990 |
-864 |
-986 |
-1,338 |
-1,240 |
-1,430 |
-361 |
-345 |
-242 |
| Net Working Capital (NWC) |
|
-2,327 |
-1,473 |
-1,334 |
-1,181 |
-1,260 |
-1,524 |
-1,386 |
-1,503 |
-456 |
-406 |
-297 |
| Net Nonoperating Expense (NNE) |
|
286 |
325 |
288 |
132 |
352 |
285 |
312 |
306 |
807 |
330 |
1,225 |
| Net Nonoperating Obligations (NNO) |
|
25,136 |
25,047 |
25,081 |
25,216 |
25,094 |
25,207 |
25,306 |
25,443 |
25,557 |
25,500 |
25,717 |
| Total Depreciation and Amortization (D&A) |
|
410 |
415 |
395 |
400 |
391 |
476 |
422 |
414 |
423 |
464 |
416 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-15.90% |
-15.33% |
-13.87% |
-13.46% |
-13.70% |
-17.81% |
-17.16% |
-19.15% |
-15.99% |
-17.05% |
-15.93% |
| Debt-free Net Working Capital to Revenue |
|
-13.01% |
-12.06% |
-10.77% |
-9.49% |
-10.93% |
-14.95% |
-14.00% |
-16.32% |
-4.18% |
-4.02% |
-2.84% |
| Net Working Capital to Revenue |
|
-25.01% |
-15.95% |
-14.51% |
-12.96% |
-13.96% |
-17.02% |
-15.65% |
-17.15% |
-5.28% |
-4.73% |
-3.49% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.15 |
($0.26) |
($0.05) |
$0.03 |
($0.09) |
($0.11) |
($0.16) |
($0.21) |
($3.47) |
($0.16) |
($6.10) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
454.73M |
454.72M |
457.37M |
460.00M |
460.63M |
459.89M |
464.86M |
467.74M |
468.68M |
467.78M |
472.42M |
| Adjusted Diluted Earnings per Share |
|
$0.15 |
($0.26) |
($0.05) |
$0.03 |
($0.09) |
($0.11) |
($0.16) |
($0.21) |
($3.47) |
($0.16) |
($6.10) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
455.08M |
455.03M |
457.37M |
460.00M |
460.63M |
459.89M |
464.86M |
467.74M |
468.68M |
467.78M |
472.42M |
| 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 |
|
454.76M |
456.12M |
459.96M |
460.58M |
461.63M |
463.23M |
467.70M |
468.65M |
469.83M |
470.46M |
476.47M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
362 |
212 |
311 |
318 |
319 |
239 |
256 |
265 |
282 |
300 |
257 |
| Normalized NOPAT Margin |
|
15.61% |
9.19% |
13.82% |
14.21% |
14.31% |
10.67% |
11.87% |
12.32% |
13.39% |
13.73% |
12.46% |
| Pre Tax Income Margin |
|
4.44% |
-7.85% |
-0.44% |
3.16% |
-2.28% |
-4.13% |
-4.05% |
-6.32% |
-77.01% |
-3.84% |
-141.48% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
1.24 |
0.00 |
0.98 |
1.16 |
0.89 |
0.00 |
0.80 |
0.70 |
-2.54 |
0.00 |
-4.18 |
| NOPAT to Interest Expense |
|
0.86 |
0.00 |
0.62 |
0.35 |
0.69 |
0.00 |
0.56 |
0.49 |
-1.78 |
0.00 |
-2.93 |
| EBIT Less CapEx to Interest Expense |
|
0.40 |
0.00 |
0.22 |
0.37 |
0.09 |
0.00 |
-0.04 |
-0.16 |
-3.24 |
0.00 |
-4.73 |
| NOPAT Less CapEx to Interest Expense |
|
0.02 |
0.00 |
-0.14 |
-0.44 |
-0.11 |
0.00 |
-0.27 |
-0.37 |
-2.48 |
0.00 |
-3.48 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-1.44% |
-0.57% |
| Augmented Payout Ratio |
|
0.00% |
17.80% |
0.00% |
0.00% |
0.00% |
-9.28% |
0.00% |
0.00% |
0.00% |
-1.44% |
-0.57% |