| DEI Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
0.00 |
209,654,978.00 |
210,978,842.00 |
213,250,008.00 |
465,122,953.00 |
467,141,783.00 |
- |
465,329,991.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
0.00 |
209,654,978.00 |
210,978,842.00 |
213,250,008.00 |
465,122,953.00 |
467,141,783.00 |
- |
465,329,991.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.03 |
0.86 |
0.54 |
0.29 |
0.07 |
- |
0.64 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
0.00% |
0.04% |
-59.46% |
0.00% |
38.14% |
97.27% |
313.84% |
-203.48% |
122.87% |
| EBITDA Growth |
|
0.00% |
0.00% |
0.00% |
3.66% |
-76.37% |
0.00% |
54.59% |
109.08% |
410.94% |
128.09% |
195.25% |
| EBIT Growth |
|
0.00% |
0.00% |
0.00% |
15.38% |
-70.86% |
0.00% |
51.74% |
94.38% |
338.39% |
108.84% |
177.00% |
| NOPAT Growth |
|
0.00% |
0.00% |
0.00% |
15.11% |
-79.61% |
0.00% |
68.48% |
93.45% |
339.34% |
-253.10% |
217.79% |
| Net Income Growth |
|
0.00% |
0.00% |
0.00% |
50.98% |
-95.92% |
0.00% |
48.99% |
42.21% |
425.28% |
187.06% |
138.35% |
| EPS Growth |
|
0.00% |
0.00% |
0.00% |
-92.86% |
103.57% |
0.00% |
-25.00% |
975.00% |
-12.28% |
-20.00% |
-242.42% |
| Operating Cash Flow Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-164.59% |
-35.94% |
586.40% |
-1,683.94% |
203.31% |
-846.06% |
-136.38% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
33.67% |
349.79% |
0.00% |
614.02% |
| Invested Capital Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-75.05% |
-455.79% |
-97.48% |
-624.46% |
| Revenue Q/Q Growth |
|
0.00% |
25.78% |
0.00% |
17.22% |
-49.03% |
85.18% |
0.00% |
67.40% |
6.92% |
-146.30% |
447.58% |
| EBITDA Q/Q Growth |
|
0.00% |
41.83% |
0.00% |
31.32% |
-67.67% |
127.82% |
0.00% |
77.61% |
-20.99% |
1.70% |
33.67% |
| EBIT Q/Q Growth |
|
0.00% |
41.83% |
0.00% |
35.45% |
-64.17% |
102.93% |
0.00% |
73.51% |
-19.20% |
-3.33% |
36.09% |
| NOPAT Q/Q Growth |
|
0.00% |
93.53% |
0.00% |
34.42% |
-65.73% |
196.08% |
0.00% |
54.34% |
-22.16% |
-203.18% |
292.01% |
| Net Income Q/Q Growth |
|
0.00% |
130.68% |
0.00% |
22.56% |
-93.76% |
2,518.21% |
0.00% |
16.98% |
-76.96% |
1,330.82% |
-31.99% |
| EPS Q/Q Growth |
|
0.00% |
-50.00% |
0.00% |
-90.91% |
1,325.00% |
-284.21% |
0.00% |
30.30% |
16.28% |
-352.00% |
62.70% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-129.11% |
-568.04% |
205.30% |
0.00% |
-175.65% |
138.69% |
-860.43% |
83.65% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-53.48% |
-100.00% |
0.00% |
176.79% |
56.54% |
-101.08% |
10,421.64% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
41.47% |
-159.14% |
0.00% |
-742.50% |
-85.83% |
7.92% |
52.29% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
0.00% |
64.98% |
| EBITDA Margin |
|
76.05% |
85.75% |
70.34% |
78.80% |
49.99% |
61.50% |
78.72% |
83.52% |
61.72% |
0.00% |
52.13% |
| Operating Margin |
|
75.13% |
85.38% |
75.39% |
86.45% |
58.14% |
67.90% |
79.97% |
84.77% |
61.72% |
0.00% |
53.67% |
| EBIT Margin |
|
76.05% |
85.75% |
75.91% |
87.71% |
61.66% |
67.57% |
83.38% |
86.42% |
65.31% |
0.00% |
53.39% |
| Profit (Net Income) Margin |
|
48.34% |
88.66% |
69.79% |
72.96% |
8.93% |
126.24% |
75.26% |
52.59% |
11.33% |
0.00% |
68.53% |
| Tax Burden Percent |
|
-289.04% |
291.64% |
-611.93% |
-1,804.56% |
-7.03% |
222.30% |
538.66% |
-508.48% |
-31.70% |
54.06% |
230.86% |
| Interest Burden Percent |
|
-21.99% |
35.45% |
-15.02% |
-4.61% |
-206.07% |
84.05% |
16.76% |
-11.97% |
-54.74% |
475.10% |
55.60% |
| Effective Tax Rate |
|
0.00% |
5.23% |
0.00% |
0.00% |
0.00% |
4.17% |
19.52% |
0.00% |
0.00% |
0.00% |
0.92% |
| Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Equity (ROE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
9.24% |
0.00% |
7.32% |
7.66% |
12.35% |
11.50% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
4.31% |
0.00% |
5.16% |
5.15% |
0.00% |
3.02% |
| Return on Assets (ROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
8.05% |
0.00% |
3.14% |
0.89% |
0.00% |
3.87% |
| Return on Common Equity (ROCE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
9.24% |
0.00% |
7.32% |
7.66% |
12.35% |
11.50% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
68 |
131 |
58 |
78 |
27 |
79 |
98 |
151 |
118 |
-121 |
233 |
| NOPAT Margin |
|
52.59% |
80.92% |
52.77% |
60.52% |
40.70% |
65.07% |
64.36% |
59.34% |
43.20% |
0.00% |
53.18% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
0.89% |
-1.15% |
1.99% |
0.42% |
-0.29% |
-1.45% |
9.36% |
0.86% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
1.22% |
0.41% |
1.21% |
0.75% |
1.19% |
0.90% |
-0.85% |
1.61% |
| Cost of Revenue to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
35.02% |
| SG&A Expenses to Revenue |
|
3.28% |
1.57% |
2.49% |
2.53% |
4.48% |
2.90% |
3.20% |
2.32% |
2.28% |
0.00% |
1.38% |
| 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 |
|
24.87% |
14.62% |
24.61% |
13.55% |
41.86% |
32.10% |
20.03% |
15.23% |
38.28% |
0.00% |
11.31% |
| Earnings before Interest and Taxes (EBIT) |
|
98 |
139 |
84 |
113 |
41 |
82 |
127 |
220 |
178 |
172 |
234 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
98 |
139 |
77 |
102 |
33 |
75 |
120 |
213 |
168 |
171 |
228 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.89 |
0.80 |
0.74 |
0.76 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.89 |
0.80 |
0.74 |
0.76 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
12.12 |
8.15 |
10.77 |
7.24 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
16.86 |
14.47 |
8.26 |
6.43 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
2.30% |
5.43% |
7.91% |
12.51% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
5.93% |
6.91% |
12.10% |
15.55% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.82 |
0.83 |
0.80 |
0.65 |
0.60 |
0.62 |
0.78 |
0.91 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.82 |
0.83 |
0.80 |
0.65 |
0.60 |
0.62 |
0.78 |
0.91 |
| Financial Leverage |
|
0.00 |
0.00 |
0.00 |
-1.02 |
-1.01 |
-1.03 |
-1.00 |
-1.02 |
-1.03 |
-1.03 |
-1.01 |
| Leverage Ratio |
|
0.00 |
0.00 |
0.00 |
1.87 |
1.87 |
1.87 |
1.66 |
1.70 |
1.73 |
1.84 |
1.81 |
| Compound Leverage Factor |
|
0.00 |
0.00 |
0.00 |
-0.09 |
-3.85 |
1.57 |
0.28 |
-0.20 |
-0.95 |
8.73 |
1.00 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
45.06% |
45.30% |
44.57% |
39.22% |
37.31% |
38.14% |
43.88% |
47.58% |
| Short-Term Debt 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% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
45.06% |
45.30% |
44.57% |
39.22% |
37.31% |
38.14% |
43.88% |
47.58% |
| 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 |
|
0.00% |
0.00% |
0.00% |
54.94% |
54.70% |
55.43% |
60.78% |
62.69% |
61.86% |
56.12% |
52.42% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
10.16 |
0.00 |
10.88 |
8.69 |
9.37 |
8.40 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-13.06 |
0.00 |
-18.84 |
-14.67 |
-12.41 |
-9.36 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
10.16 |
0.00 |
10.88 |
8.69 |
9.37 |
8.40 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
13.20 |
0.00 |
14.92 |
12.13 |
16.38 |
12.90 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-16.97 |
0.00 |
-25.83 |
-20.50 |
-21.68 |
-14.38 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
13.20 |
0.00 |
14.92 |
12.13 |
16.38 |
12.90 |
| Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2.16 |
2.06 |
1.85 |
1.76 |
| 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 |
|
0.00 |
0.00 |
0.00 |
48.65 |
139.72 |
212.14 |
120.86 |
47.33 |
151.68 |
183.93 |
45.38 |
| Quick Ratio |
|
0.00 |
0.00 |
0.00 |
48.24 |
138.92 |
211.81 |
119.64 |
46.83 |
151.27 |
183.22 |
44.73 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
0.00 |
0.00 |
158 |
73 |
0.00 |
76 |
211 |
330 |
-3.57 |
368 |
| Operating Cash Flow to CapEx |
|
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 to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
3.25 |
1.52 |
0.00 |
1.47 |
2.41 |
3.86 |
-0.04 |
3.55 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
1.60 |
-0.47 |
-3.18 |
3.46 |
10.49 |
-4.70 |
1.86 |
-12.43 |
-1.90 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
1.60 |
-0.47 |
-3.18 |
3.46 |
10.49 |
-4.70 |
1.86 |
-12.43 |
-1.90 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.06 |
0.00 |
0.06 |
0.08 |
0.05 |
0.06 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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 |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
0.00 |
0.00 |
-80 |
-47 |
-121 |
22 |
-139 |
-259 |
-238 |
-114 |
| Invested Capital Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-3.53 |
0.00 |
-5.35 |
-5.18 |
-3.08 |
-17.25 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
0.00 |
0.00 |
-80 |
-47 |
0.00 |
22 |
-60 |
-212 |
-118 |
-135 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-1,134 |
-1,940 |
-2,371 |
-1,942 |
| Market Capitalization |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
7,093 |
6,450 |
5,953 |
5,752 |
| Book Value per Share |
|
$0.00 |
$0.00 |
$0.00 |
$16.79 |
$17.05 |
$17.18 |
$37.26 |
$17.17 |
$17.24 |
$17.16 |
$16.34 |
| Tangible Book Value per Share |
|
$0.00 |
$0.00 |
$0.00 |
$16.79 |
$17.05 |
$17.18 |
$37.26 |
$17.17 |
$17.24 |
$17.16 |
$16.34 |
| Total Capital |
|
0.00 |
0.00 |
0.00 |
6,389 |
6,537 |
6,540 |
13,075 |
12,738 |
13,022 |
14,330 |
14,510 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
2,879 |
2,961 |
2,915 |
5,128 |
4,752 |
4,967 |
6,288 |
6,904 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
2,879 |
2,961 |
2,915 |
5,128 |
4,752 |
4,967 |
6,288 |
6,904 |
| Net Debt |
|
0.00 |
0.00 |
0.00 |
-3,623 |
-3,629 |
-3,746 |
-8,030 |
-8,227 |
-8,390 |
-8,324 |
-7,695 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
0.00 |
0.00 |
-80 |
-9.43 |
-21 |
24 |
-139 |
-52 |
-23 |
-114 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
0.00 |
0.00 |
6,423 |
6,581 |
6,639 |
13,182 |
12,840 |
13,305 |
14,589 |
14,485 |
| Net Working Capital (NWC) |
|
0.00 |
0.00 |
0.00 |
6,423 |
6,581 |
6,639 |
13,182 |
12,840 |
13,305 |
14,589 |
14,485 |
| Net Nonoperating Expense (NNE) |
|
5.48 |
-13 |
-19 |
-16 |
21 |
-74 |
-17 |
17 |
87 |
-563 |
-67 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
0.00 |
0.00 |
-3,590 |
-3,622 |
-3,746 |
-7,925 |
-8,125 |
-8,314 |
-8,280 |
-7,719 |
| Total Depreciation and Amortization (D&A) |
|
0.00 |
0.00 |
-6.13 |
-11 |
-7.67 |
-7.38 |
-7.08 |
-7.39 |
-9.78 |
-1.01 |
-5.51 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-4.94% |
0.00% |
-23.80% |
-6.61% |
-4.16% |
-14.33% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
1,556.41% |
0.00% |
2,193.66% |
1,680.51% |
2,639.84% |
1,824.10% |
| Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
1,556.41% |
0.00% |
2,193.66% |
1,680.51% |
2,639.84% |
1,824.10% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.04 |
$0.57 |
($1.05) |
$0.33 |
$0.43 |
$0.50 |
($1.26) |
($0.47) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
209.08M |
210.33M |
209.77M |
235.35M |
465.12M |
466.72M |
409.42M |
464.27M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.04 |
$0.57 |
($1.05) |
$0.33 |
$0.43 |
$0.50 |
($1.26) |
($0.47) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
209.08M |
210.33M |
209.77M |
235.35M |
465.12M |
466.72M |
409.42M |
464.27M |
| 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 |
|
0.00 |
0.00 |
0.00 |
209.65M |
210.98M |
213.25M |
465.12M |
467.14M |
468.63M |
465.33M |
462.64M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
68 |
131 |
58 |
78 |
27 |
79 |
98 |
151 |
118 |
-85 |
233 |
| Normalized NOPAT Margin |
|
52.59% |
80.92% |
52.77% |
60.52% |
40.70% |
65.07% |
64.36% |
59.34% |
43.20% |
0.00% |
53.18% |
| Pre Tax Income Margin |
|
-16.73% |
30.40% |
-11.40% |
-4.04% |
-127.05% |
56.79% |
13.97% |
-10.34% |
-35.75% |
0.00% |
29.68% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
2.02 |
2.80 |
1.70 |
2.34 |
0.84 |
1.76 |
2.45 |
2.52 |
2.08 |
1.77 |
2.25 |
| NOPAT to Interest Expense |
|
1.40 |
2.64 |
1.18 |
1.61 |
0.55 |
1.69 |
1.89 |
1.73 |
1.38 |
-1.25 |
2.24 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
1.70 |
2.34 |
0.84 |
1.76 |
2.45 |
2.52 |
2.08 |
1.77 |
2.25 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
1.18 |
1.61 |
0.55 |
1.69 |
1.89 |
1.73 |
1.38 |
-1.25 |
2.24 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
69.57% |
0.00% |
53.04% |
66.10% |
54.66% |
50.91% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
69.57% |
0.00% |
53.04% |
66.10% |
64.85% |
64.73% |