| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
1,359,606,137.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
1,359,606,137.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.33 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
482.00% |
-33.10% |
-34.47% |
-8.59% |
-19.25% |
39.37% |
21.29% |
-5.30% |
9.84% |
8.90% |
| EBITDA Growth |
|
0.00% |
-147.48% |
120.36% |
468.00% |
110.21% |
-64.32% |
240.85% |
42.29% |
12.00% |
-35.20% |
-54.12% |
| EBIT Growth |
|
0.00% |
-172.04% |
120.36% |
468.00% |
110.21% |
-64.32% |
240.85% |
42.29% |
12.00% |
-35.20% |
-54.12% |
| NOPAT Growth |
|
0.00% |
-220.96% |
159.61% |
247.15% |
13.11% |
-84.67% |
414.60% |
6.81% |
-58.18% |
109.62% |
-50.91% |
| Net Income Growth |
|
0.00% |
-131.07% |
258.88% |
25.88% |
178.75% |
-100.38% |
8,033.33% |
92.02% |
-33.26% |
-35.78% |
-27.63% |
| EPS Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
109.09% |
0.00% |
| Operating Cash Flow Growth |
|
0.00% |
-4,389.79% |
109.09% |
824.24% |
31.48% |
-14.71% |
-22.51% |
-189.43% |
64.56% |
-57.14% |
24.14% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-86.43% |
196.52% |
-109.36% |
471.00% |
-32.91% |
-90.92% |
142.76% |
-305.62% |
-1,020.51% |
| Invested Capital Growth |
|
0.00% |
0.00% |
220.21% |
-55.04% |
35.62% |
-33.86% |
-17.28% |
21.30% |
0.63% |
16.78% |
20.60% |
| 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 |
|
-21.88% |
-3.58% |
14.66% |
41.27% |
39.48% |
19.04% |
36.94% |
37.73% |
36.09% |
18.66% |
19.87% |
| EBITDA Margin |
|
90.02% |
-7.34% |
2.24% |
19.37% |
44.55% |
19.69% |
48.14% |
56.48% |
66.80% |
22.48% |
21.83% |
| Operating Margin |
|
36.21% |
-10.75% |
6.71% |
31.92% |
34.48% |
11.92% |
38.40% |
34.50% |
24.48% |
11.43% |
10.57% |
| EBIT Margin |
|
59.34% |
-7.34% |
2.24% |
19.37% |
44.55% |
19.69% |
48.14% |
56.48% |
66.80% |
22.48% |
21.83% |
| Profit (Net Income) Margin |
|
80.41% |
-4.29% |
10.19% |
19.58% |
59.70% |
-0.28% |
15.78% |
24.99% |
17.61% |
22.48% |
21.93% |
| Tax Burden Percent |
|
100.00% |
100.00% |
100.00% |
101.06% |
169.13% |
100.00% |
61.03% |
78.66% |
48.96% |
100.00% |
100.00% |
| Interest Burden Percent |
|
135.51% |
58.44% |
456.00% |
100.00% |
79.23% |
-1.41% |
53.72% |
56.24% |
53.85% |
100.00% |
100.45% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
-11.27% |
-27.48% |
0.00% |
19.74% |
21.34% |
51.04% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
0.00% |
-27.46% |
3.89% |
12.24% |
18.94% |
3.04% |
21.49% |
22.91% |
8.71% |
8.42% |
7.02% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
-10.35% |
8.82% |
-2.51% |
32.68% |
-4.72% |
-37.78% |
-7.58% |
295.25% |
-71.66% |
-55.43% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
-23.02% |
6.16% |
-1.49% |
31.93% |
-3.21% |
-8.12% |
-0.48% |
4.27% |
6.62% |
5.97% |
| Return on Equity (ROE) |
|
0.00% |
-50.48% |
10.06% |
10.75% |
50.87% |
-0.17% |
13.37% |
22.43% |
12.99% |
15.03% |
12.99% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-227.46% |
-100.91% |
88.18% |
-11.29% |
43.80% |
40.40% |
3.66% |
8.08% |
-7.06% |
-11.66% |
| Operating Return on Assets (OROA) |
|
0.00% |
-5.04% |
0.61% |
3.31% |
10.51% |
4.03% |
16.59% |
24.01% |
24.45% |
7.75% |
6.89% |
| Return on Assets (ROA) |
|
0.00% |
-2.94% |
2.79% |
3.35% |
14.09% |
-0.06% |
5.44% |
10.62% |
6.45% |
7.75% |
6.92% |
| Return on Common Equity (ROCE) |
|
0.00% |
-33.57% |
7.51% |
7.96% |
27.73% |
-0.02% |
0.32% |
5.33% |
2.30% |
2.89% |
2.31% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
-37.95% |
7.58% |
30.34% |
41.73% |
-0.21% |
13.33% |
20.07% |
12.69% |
13.06% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
208 |
-252 |
150 |
521 |
589 |
90 |
465 |
496 |
208 |
218 |
216 |
| NOPAT Margin |
|
36.21% |
-7.53% |
6.71% |
35.52% |
43.95% |
8.35% |
30.81% |
27.14% |
11.98% |
11.43% |
10.57% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
-17.10% |
-4.92% |
14.75% |
-13.73% |
7.75% |
59.26% |
30.49% |
-286.54% |
80.08% |
62.45% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
4.06% |
3.93% |
| Cost of Revenue to Revenue |
|
121.88% |
103.58% |
85.34% |
56.68% |
60.52% |
80.96% |
63.06% |
62.27% |
63.91% |
81.34% |
80.13% |
| SG&A Expenses to Revenue |
|
16.42% |
14.17% |
8.85% |
2.52% |
9.93% |
11.00% |
9.22% |
11.32% |
14.49% |
16.40% |
14.19% |
| 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 |
|
-58.09% |
7.18% |
7.96% |
11.39% |
15.07% |
7.12% |
9.42% |
16.13% |
21.82% |
7.23% |
9.30% |
| Earnings before Interest and Taxes (EBIT) |
|
341 |
-246 |
50 |
284 |
597 |
213 |
726 |
1,033 |
1,157 |
429 |
446 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
517 |
-246 |
50 |
284 |
597 |
213 |
726 |
1,033 |
1,157 |
429 |
446 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
2.80 |
1.60 |
0.00 |
2.88 |
3.25 |
9.46 |
5.91 |
11.49 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
3.37 |
2.00 |
0.00 |
3.17 |
4.36 |
14.16 |
6.70 |
14.59 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
1.81 |
0.92 |
0.85 |
0.81 |
0.97 |
1.58 |
2.51 |
2.36 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
8.38 |
1.78 |
0.00 |
4.49 |
3.87 |
9.05 |
11.15 |
10.74 |
| 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% |
0.00% |
0.00% |
11.94% |
56.17% |
0.00% |
22.28% |
25.82% |
11.05% |
8.97% |
9.31% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
1.58 |
0.94 |
0.95 |
0.89 |
0.93 |
1.34 |
1.69 |
1.51 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
2.84 |
2.51 |
2.08 |
1.15 |
1.20 |
1.85 |
2.48 |
2.49 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
14.66 |
5.64 |
10.59 |
2.39 |
2.13 |
2.76 |
11.02 |
11.39 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
14.66 |
5.64 |
10.59 |
2.39 |
2.13 |
2.76 |
11.02 |
11.39 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
8.00 |
5.72 |
24.98 |
3.73 |
4.43 |
15.41 |
21.68 |
23.52 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
6.83 |
4.20 |
3.30 |
3.27 |
0.00 |
0.00 |
10.86 |
9.41 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
1.11 |
0.00 |
1.73 |
1.98 |
27.71 |
16.61 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
2.88 |
0.86 |
1.58 |
1.10 |
0.91 |
0.80 |
0.71 |
0.60 |
0.63 |
0.52 |
| Long-Term Debt to Equity |
|
0.00 |
2.88 |
0.86 |
1.33 |
1.00 |
0.78 |
0.76 |
0.59 |
0.51 |
0.42 |
0.51 |
| Financial Leverage |
|
0.00 |
2.22 |
0.70 |
0.59 |
0.98 |
0.68 |
0.21 |
0.06 |
0.01 |
-0.09 |
-0.11 |
| Leverage Ratio |
|
0.00 |
8.57 |
3.61 |
3.21 |
3.61 |
2.99 |
2.46 |
2.11 |
2.01 |
1.94 |
1.88 |
| Compound Leverage Factor |
|
0.00 |
5.01 |
16.44 |
3.21 |
2.86 |
-0.04 |
1.32 |
1.19 |
1.08 |
1.94 |
1.88 |
| Debt to Total Capital |
|
0.00% |
74.24% |
46.25% |
61.29% |
52.38% |
47.71% |
44.53% |
41.39% |
37.50% |
38.69% |
34.42% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
9.63% |
4.92% |
7.15% |
2.45% |
7.01% |
5.80% |
13.14% |
0.87% |
| Long-Term Debt to Total Capital |
|
0.00% |
74.24% |
46.25% |
51.66% |
47.46% |
40.56% |
42.09% |
34.39% |
31.70% |
25.55% |
33.55% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
13.72% |
15.25% |
15.98% |
13.24% |
13.36% |
9.60% |
9.39% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
8.63% |
12.97% |
12.08% |
13.24% |
10.08% |
0.19% |
0.18% |
0.23% |
0.17% |
0.16% |
| Common Equity to Total Capital |
|
0.00% |
17.13% |
40.77% |
26.63% |
20.66% |
-10.08% |
13.16% |
13.93% |
7.49% |
15.05% |
7.62% |
| Debt to EBITDA |
|
0.00 |
-6.67 |
68.24 |
7.67 |
3.26 |
7.58 |
1.98 |
1.56 |
1.25 |
4.85 |
4.24 |
| Net Debt to EBITDA |
|
0.00 |
-5.15 |
54.19 |
3.83 |
1.90 |
2.23 |
-0.02 |
-0.09 |
-0.05 |
-1.36 |
-0.58 |
| Long-Term Debt to EBITDA |
|
0.00 |
-6.67 |
68.24 |
6.46 |
2.95 |
6.44 |
1.87 |
1.30 |
1.06 |
3.20 |
4.13 |
| Debt to NOPAT |
|
0.00 |
-6.51 |
22.75 |
4.18 |
3.31 |
17.87 |
3.09 |
3.25 |
6.98 |
9.54 |
8.76 |
| Net Debt to NOPAT |
|
0.00 |
-5.03 |
18.06 |
2.09 |
1.93 |
5.25 |
-0.03 |
-0.18 |
-0.28 |
-2.67 |
-1.19 |
| Long-Term Debt to NOPAT |
|
0.00 |
-6.51 |
22.75 |
3.52 |
3.00 |
15.19 |
2.92 |
2.70 |
5.90 |
6.30 |
8.54 |
| Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
0.96 |
1.09 |
0.56 |
1.72 |
1.86 |
2.16 |
1.83 |
1.82 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
33.50% |
25.31% |
25.96% |
45.50% |
87.93% |
97.64% |
76.25% |
82.29% |
80.76% |
82.20% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
1.11 |
1.39 |
1.09 |
1.59 |
2.12 |
3.29 |
2.13 |
2.56 |
1.83 |
3.11 |
| Quick Ratio |
|
0.00 |
0.95 |
0.93 |
0.99 |
0.99 |
1.86 |
2.84 |
1.85 |
2.17 |
1.66 |
2.67 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-2,085 |
-3,887 |
3,751 |
-351 |
1,302 |
874 |
79 |
193 |
-183 |
-359 |
| Operating Cash Flow to CapEx |
|
0.00% |
-104.49% |
13.61% |
134.66% |
188.26% |
551.61% |
257.28% |
-113.94% |
-22.16% |
97.32% |
54.38% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
-1.88 |
0.00 |
4.72 |
0.36 |
0.53 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
4.29 |
0.00 |
2.86 |
-2.14 |
-0.46 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
2.01 |
0.00 |
1.75 |
-4.03 |
-2.54 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.69 |
0.27 |
0.17 |
0.24 |
0.20 |
0.34 |
0.43 |
0.37 |
0.34 |
0.32 |
| Accounts Receivable Turnover |
|
0.00 |
2.85 |
1.45 |
1.12 |
2.12 |
2.40 |
4.09 |
4.22 |
4.52 |
4.87 |
3.71 |
| Inventory Turnover |
|
0.00 |
16.34 |
8.65 |
4.54 |
5.59 |
6.51 |
7.02 |
6.95 |
5.86 |
7.25 |
7.21 |
| Fixed Asset Turnover |
|
0.00 |
1.56 |
0.58 |
0.33 |
0.39 |
0.42 |
0.92 |
0.96 |
0.74 |
0.74 |
0.69 |
| Accounts Payable Turnover |
|
0.00 |
3.02 |
1.24 |
0.59 |
1.22 |
0.00 |
0.00 |
0.00 |
4.27 |
6.32 |
5.04 |
| Days Sales Outstanding (DSO) |
|
0.00 |
128.17 |
252.47 |
326.60 |
172.15 |
152.14 |
89.31 |
86.51 |
80.71 |
74.99 |
98.44 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
22.34 |
42.20 |
80.47 |
65.26 |
56.04 |
52.01 |
52.55 |
62.32 |
50.33 |
50.61 |
| Days Payable Outstanding (DPO) |
|
0.00 |
121.02 |
295.44 |
619.12 |
299.52 |
0.00 |
0.00 |
0.00 |
85.56 |
57.74 |
72.46 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
29.49 |
-0.77 |
-212.04 |
-62.11 |
208.18 |
141.32 |
139.07 |
57.47 |
67.58 |
76.59 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
1,833 |
5,870 |
2,639 |
3,579 |
2,367 |
1,958 |
2,375 |
2,390 |
2,791 |
3,366 |
| Invested Capital Turnover |
|
0.00 |
3.65 |
0.58 |
0.34 |
0.43 |
0.36 |
0.70 |
0.84 |
0.73 |
0.74 |
0.66 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
1,833 |
4,037 |
-3,231 |
940 |
-1,212 |
-409 |
417 |
15 |
401 |
575 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
4,165 |
3,369 |
2,255 |
1,733 |
2,198 |
3,199 |
4,726 |
5,081 |
| Market Capitalization |
|
0.00 |
0.00 |
0.00 |
2,647 |
1,232 |
924 |
1,225 |
1,766 |
2,733 |
4,783 |
4,814 |
| Book Value per Share |
|
$0.00 |
$0.00 |
$1.45 |
$0.45 |
$0.41 |
($0.20) |
$0.29 |
$0.39 |
$0.21 |
$0.60 |
$0.31 |
| Tangible Book Value per Share |
|
$0.00 |
$0.00 |
$1.28 |
$0.38 |
$0.33 |
($0.23) |
$0.27 |
$0.29 |
$0.14 |
$0.53 |
$0.24 |
| Total Capital |
|
0.00 |
2,207 |
7,376 |
3,552 |
3,717 |
3,383 |
3,229 |
3,897 |
3,861 |
5,374 |
5,497 |
| Total Debt |
|
0.00 |
1,638 |
3,412 |
2,177 |
1,947 |
1,614 |
1,438 |
1,613 |
1,448 |
2,079 |
1,892 |
| Total Long-Term Debt |
|
0.00 |
1,638 |
3,412 |
1,835 |
1,764 |
1,372 |
1,359 |
1,340 |
1,224 |
1,373 |
1,844 |
| Net Debt |
|
0.00 |
1,266 |
2,710 |
1,089 |
1,135 |
474 |
-14 |
-91 |
-59 |
-582 |
-258 |
| Capital Expenditures (CapEx) |
|
-338 |
695 |
485 |
453 |
426 |
124 |
206 |
416 |
758 |
447 |
993 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
60 |
778 |
-216 |
408 |
251 |
289 |
285 |
204 |
116 |
306 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
150 |
842 |
465 |
691 |
742 |
862 |
985 |
1,039 |
1,784 |
1,397 |
| Net Working Capital (NWC) |
|
0.00 |
150 |
842 |
123 |
508 |
500 |
783 |
712 |
815 |
1,078 |
1,349 |
| Net Nonoperating Expense (NNE) |
|
-254 |
-108 |
-78 |
234 |
-211 |
93 |
227 |
39 |
-97 |
-211 |
-232 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
1,265 |
1,905 |
1,264 |
1,809 |
598 |
167 |
91 |
-23 |
-504 |
-239 |
| Total Depreciation and Amortization (D&A) |
|
176 |
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 to Revenue |
|
0.00% |
1.81% |
34.79% |
-14.73% |
30.45% |
23.20% |
19.16% |
15.58% |
11.78% |
6.08% |
14.98% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
4.49% |
37.63% |
31.72% |
51.57% |
68.58% |
57.16% |
53.85% |
59.99% |
93.50% |
68.38% |
| Net Working Capital to Revenue |
|
0.00% |
4.49% |
37.63% |
8.39% |
37.91% |
46.21% |
51.92% |
38.93% |
47.06% |
56.50% |
66.03% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.41 |
$0.66 |
$0.00 |
$0.46 |
$0.00 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
2.08B |
1.87B |
1.68B |
1.45B |
1.38B |
1.38B |
1.36B |
1.36B |
1.36B |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.46 |
$0.00 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
2.08B |
1.87B |
1.68B |
1.45B |
1.38B |
1.38B |
1.36B |
1.36B |
1.36B |
| 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 |
2.08B |
1.87B |
1.68B |
1.45B |
1.38B |
1.38B |
1.36B |
1.36B |
1.36B |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
146 |
-252 |
105 |
328 |
365 |
97 |
467 |
529 |
324 |
153 |
151 |
| Normalized NOPAT Margin |
|
25.35% |
-7.53% |
4.69% |
22.35% |
27.27% |
8.93% |
30.97% |
28.94% |
18.71% |
8.00% |
7.40% |
| Pre Tax Income Margin |
|
80.41% |
-4.29% |
10.19% |
19.37% |
35.30% |
-0.28% |
25.86% |
31.77% |
35.97% |
22.48% |
21.93% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
3.19 |
0.00 |
3.92 |
4.67 |
3.18 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
3.15 |
0.00 |
2.51 |
2.25 |
0.57 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.91 |
0.00 |
2.81 |
2.79 |
1.10 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.87 |
0.00 |
1.40 |
0.36 |
-1.51 |
0.00 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.43% |
-3.38% |
0.00% |
0.70% |
0.13% |
0.00% |
0.00% |
0.00% |
0.33% |
0.00% |
0.22% |
| Augmented Payout Ratio |
|
0.43% |
-3.38% |
0.00% |
0.70% |
0.13% |
0.00% |
0.00% |
3.94% |
0.33% |
0.00% |
10.71% |