| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
5,686,267,431.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
5,686,267,431.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.47 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-40.41% |
-42.03% |
-19.51% |
2.12% |
31.21% |
21.92% |
-7.82% |
10.31% |
-5.92% |
-1.16% |
5.37% |
| EBITDA Growth |
|
-117.59% |
-136.45% |
-33.50% |
-57.65% |
461.10% |
172.39% |
-14.64% |
186.97% |
-22.79% |
-97.53% |
8.65% |
| EBIT Growth |
|
-137.24% |
-178.99% |
-45.41% |
-104.58% |
240.69% |
99.73% |
-18.61% |
3,026.92% |
-29.30% |
-14,836.36% |
13.86% |
| NOPAT Growth |
|
-125.84% |
-160.08% |
-35.31% |
-68.97% |
312.32% |
154.73% |
6.43% |
413.85% |
-12.99% |
22.37% |
-13.68% |
| Net Income Growth |
|
-127.55% |
-167.16% |
-43.79% |
-97.95% |
288.26% |
112.44% |
-4.80% |
6,000.00% |
-20.63% |
-492.11% |
-9.32% |
| EPS Growth |
|
-127.81% |
-168.60% |
-43.30% |
-97.56% |
285.71% |
111.86% |
-5.45% |
5,000.00% |
-20.51% |
-514.29% |
-9.62% |
| Operating Cash Flow Growth |
|
-42.15% |
-38.94% |
-10.07% |
-47.43% |
94.27% |
28.26% |
114.22% |
67.32% |
-31.44% |
-20.43% |
11.99% |
| Free Cash Flow Firm Growth |
|
-252.76% |
-64.40% |
-45.49% |
-24.52% |
-42.30% |
110.78% |
128.19% |
121.56% |
118.36% |
-192.46% |
-136.07% |
| Invested Capital Growth |
|
25.17% |
40.78% |
35.29% |
32.17% |
36.30% |
-2.15% |
-3.71% |
-2.59% |
-1.33% |
4.69% |
5.05% |
| Revenue Q/Q Growth |
|
3.72% |
7.99% |
8.05% |
-10.73% |
33.27% |
0.34% |
-22.79% |
6.84% |
13.66% |
5.42% |
-17.69% |
| EBITDA Q/Q Growth |
|
-146.64% |
-37.22% |
309.67% |
-68.46% |
297.73% |
-72.49% |
147.36% |
6.04% |
7.00% |
-99.12% |
10,772.73% |
| EBIT Q/Q Growth |
|
-247.73% |
-23.18% |
182.86% |
-103.04% |
4,634.62% |
-100.23% |
25,418.18% |
9.30% |
9.53% |
-149.28% |
293.00% |
| NOPAT Q/Q Growth |
|
-198.10% |
-35.23% |
205.35% |
-81.28% |
571.26% |
-65.14% |
142.97% |
-9.62% |
13.66% |
-50.97% |
71.39% |
| Net Income Q/Q Growth |
|
-201.63% |
-41.41% |
192.95% |
-98.46% |
9,218.75% |
-90.66% |
611.24% |
-1.51% |
21.24% |
-146.17% |
264.49% |
| EPS Q/Q Growth |
|
-202.44% |
-40.48% |
193.22% |
-98.18% |
7,700.00% |
-91.03% |
642.86% |
-1.92% |
21.57% |
-146.77% |
262.07% |
| Operating Cash Flow Q/Q Growth |
|
386.09% |
51.62% |
-79.20% |
-263.39% |
476.98% |
0.10% |
-65.26% |
-124.93% |
890.89% |
16.19% |
-51.10% |
| Free Cash Flow Firm Q/Q Growth |
|
15.87% |
-85.26% |
24.33% |
-4.20% |
3.85% |
114.04% |
100.46% |
-20.29% |
-18.14% |
-170.69% |
21.80% |
| Invested Capital Q/Q Growth |
|
-4.41% |
32.34% |
2.26% |
2.16% |
-1.42% |
-4.99% |
0.63% |
3.35% |
-0.14% |
0.81% |
0.98% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
31.29% |
48.10% |
77.29% |
75.16% |
70.27% |
66.73% |
79.26% |
74.22% |
74.95% |
69.97% |
75.45% |
| EBITDA Margin |
|
-13.28% |
-16.88% |
34.67% |
12.25% |
36.56% |
10.02% |
32.10% |
31.86% |
30.00% |
0.25% |
33.11% |
| Operating Margin |
|
-23.50% |
-29.43% |
27.57% |
7.55% |
28.01% |
13.21% |
27.25% |
25.82% |
23.12% |
16.36% |
27.90% |
| EBIT Margin |
|
-24.85% |
-28.34% |
23.00% |
-0.78% |
26.64% |
-0.06% |
20.31% |
20.77% |
20.02% |
-9.36% |
21.94% |
| Profit (Net Income) Margin |
|
-17.61% |
-23.06% |
20.99% |
0.36% |
25.27% |
2.35% |
21.68% |
19.98% |
21.32% |
-9.34% |
18.66% |
| Tax Burden Percent |
|
70.88% |
81.38% |
91.29% |
-46.60% |
94.87% |
-4,180.00% |
106.75% |
96.19% |
106.48% |
99.76% |
85.05% |
| Interest Burden Percent |
|
100.00% |
100.00% |
99.97% |
99.04% |
99.98% |
90.91% |
100.00% |
100.00% |
100.00% |
100.00% |
99.97% |
| Effective Tax Rate |
|
0.00% |
0.00% |
8.56% |
0.00% |
4.96% |
0.00% |
-6.79% |
4.63% |
-6.48% |
0.00% |
14.54% |
| Return on Invested Capital (ROIC) |
|
-12.38% |
-10.59% |
11.48% |
2.35% |
13.07% |
4.39% |
13.37% |
11.25% |
11.15% |
5.28% |
11.04% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-7.09% |
-12.13% |
8.82% |
0.21% |
12.15% |
1.68% |
11.07% |
9.92% |
9.95% |
-2.31% |
9.42% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.22% |
-3.05% |
2.15% |
0.07% |
3.34% |
0.85% |
5.37% |
5.74% |
4.91% |
-1.27% |
4.81% |
| Return on Equity (ROE) |
|
-12.16% |
-13.64% |
13.63% |
2.42% |
16.41% |
5.24% |
18.74% |
16.99% |
16.06% |
4.01% |
15.85% |
| Cash Return on Invested Capital (CROIC) |
|
-11.46% |
-31.60% |
-31.29% |
-29.63% |
-26.42% |
11.46% |
13.25% |
13.48% |
11.98% |
6.28% |
5.19% |
| Operating Return on Assets (OROA) |
|
-8.39% |
-7.97% |
6.06% |
-0.20% |
7.28% |
-0.02% |
5.91% |
6.28% |
5.87% |
-2.78% |
6.69% |
| Return on Assets (ROA) |
|
-5.95% |
-6.48% |
5.53% |
0.09% |
6.91% |
0.68% |
6.31% |
6.04% |
6.25% |
-2.77% |
5.68% |
| Return on Common Equity (ROCE) |
|
-12.12% |
-13.60% |
13.59% |
2.41% |
16.36% |
5.23% |
18.68% |
16.94% |
16.01% |
4.00% |
15.80% |
| Return on Equity Simple (ROE_SIMPLE) |
|
10.85% |
0.00% |
-0.30% |
-2.92% |
4.64% |
0.00% |
8.76% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-2,220 |
-3,002 |
3,751 |
702 |
4,713 |
1,643 |
3,992 |
3,608 |
4,100 |
2,010 |
3,446 |
| NOPAT Margin |
|
-16.45% |
-20.60% |
25.21% |
5.29% |
26.62% |
9.25% |
29.10% |
24.62% |
24.62% |
11.45% |
23.84% |
| Net Nonoperating Expense Percent (NNEP) |
|
-5.28% |
1.54% |
2.66% |
2.13% |
0.92% |
2.71% |
2.29% |
1.33% |
1.20% |
7.59% |
1.62% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
-1.86% |
- |
- |
- |
1.07% |
2.61% |
2.39% |
2.65% |
1.33% |
2.23% |
| Cost of Revenue to Revenue |
|
68.71% |
51.90% |
22.71% |
24.84% |
29.73% |
33.27% |
20.74% |
25.78% |
25.05% |
30.03% |
24.55% |
| SG&A Expenses to Revenue |
|
24.32% |
31.40% |
23.49% |
27.98% |
18.33% |
24.06% |
22.10% |
23.31% |
19.13% |
23.71% |
20.49% |
| R&D to Revenue |
|
20.59% |
19.82% |
16.76% |
20.34% |
14.75% |
17.59% |
16.13% |
16.95% |
23.63% |
19.47% |
18.18% |
| Operating Expenses to Revenue |
|
54.80% |
77.53% |
49.72% |
67.61% |
42.26% |
53.52% |
52.00% |
48.40% |
51.83% |
53.61% |
47.55% |
| Earnings before Interest and Taxes (EBIT) |
|
-3,352 |
-4,129 |
3,422 |
-104 |
4,716 |
-11 |
2,785 |
3,044 |
3,334 |
-1,643 |
3,171 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-1,792 |
-2,459 |
5,158 |
1,627 |
6,471 |
1,780 |
4,403 |
4,669 |
4,996 |
44 |
4,784 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.82 |
1.69 |
1.65 |
1.78 |
1.79 |
1.68 |
1.58 |
1.52 |
1.46 |
1.61 |
1.71 |
| Price to Tangible Book Value (P/TBV) |
|
34.12 |
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) |
|
2.55 |
2.53 |
2.77 |
2.83 |
2.78 |
2.32 |
2.29 |
2.12 |
2.15 |
2.23 |
2.43 |
| Price to Earnings (P/E) |
|
16.87 |
71.12 |
0.00 |
0.00 |
38.77 |
18.42 |
18.12 |
12.57 |
13.75 |
17.92 |
20.53 |
| Dividend Yield |
|
5.20% |
6.14% |
6.12% |
6.02% |
5.74% |
6.44% |
6.70% |
7.15% |
7.20% |
7.02% |
6.36% |
| Earnings Yield |
|
5.93% |
1.41% |
0.00% |
0.00% |
2.58% |
5.43% |
5.52% |
7.95% |
7.28% |
5.58% |
4.87% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.78 |
1.44 |
1.43 |
1.47 |
1.52 |
1.43 |
1.39 |
1.32 |
1.31 |
1.36 |
1.45 |
| Enterprise Value to Revenue (EV/Rev) |
|
2.63 |
3.27 |
3.62 |
3.77 |
3.57 |
2.98 |
2.98 |
2.85 |
2.87 |
3.02 |
3.22 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
11.01 |
26.52 |
41.80 |
82.01 |
19.64 |
12.63 |
13.02 |
10.50 |
11.36 |
13.40 |
14.06 |
| Enterprise Value to EBIT (EV/EBIT) |
|
17.51 |
184.30 |
0.00 |
0.00 |
54.32 |
23.66 |
25.18 |
17.27 |
19.67 |
25.15 |
25.78 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
18.17 |
74.16 |
0.00 |
0.00 |
40.75 |
15.24 |
14.44 |
12.00 |
12.21 |
12.82 |
14.74 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
15.14 |
22.39 |
23.14 |
25.96 |
18.83 |
14.90 |
13.29 |
11.98 |
13.76 |
16.16 |
17.01 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
12.35 |
10.32 |
9.66 |
10.84 |
22.18 |
28.74 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.65 |
0.81 |
0.75 |
0.79 |
0.73 |
0.73 |
0.69 |
0.69 |
0.66 |
0.75 |
0.71 |
| Long-Term Debt to Equity |
|
0.63 |
0.69 |
0.66 |
0.65 |
0.63 |
0.65 |
0.64 |
0.65 |
0.62 |
0.71 |
0.67 |
| Financial Leverage |
|
-0.03 |
0.25 |
0.24 |
0.33 |
0.27 |
0.51 |
0.48 |
0.58 |
0.49 |
0.55 |
0.51 |
| Leverage Ratio |
|
2.16 |
2.29 |
2.15 |
2.33 |
2.29 |
2.47 |
2.34 |
2.39 |
2.31 |
2.41 |
2.30 |
| Compound Leverage Factor |
|
2.16 |
2.29 |
2.15 |
2.31 |
2.29 |
2.25 |
2.34 |
2.39 |
2.31 |
2.41 |
2.30 |
| Debt to Total Capital |
|
39.55% |
44.60% |
42.90% |
44.12% |
42.24% |
42.10% |
40.66% |
40.98% |
39.86% |
42.75% |
41.62% |
| Short-Term Debt to Total Capital |
|
1.58% |
6.42% |
5.08% |
7.59% |
6.05% |
4.54% |
2.93% |
2.85% |
2.78% |
2.08% |
2.51% |
| Long-Term Debt to Total Capital |
|
37.97% |
38.18% |
37.82% |
36.53% |
36.19% |
37.56% |
37.74% |
38.13% |
37.08% |
40.67% |
39.11% |
| 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 |
|
0.17% |
0.17% |
0.17% |
0.17% |
0.17% |
0.19% |
0.20% |
0.21% |
0.19% |
0.20% |
0.20% |
| Common Equity to Total Capital |
|
60.28% |
55.23% |
56.93% |
55.71% |
57.58% |
57.71% |
59.14% |
58.81% |
59.95% |
57.05% |
58.18% |
| Debt to EBITDA |
|
3.84 |
9.78 |
14.64 |
27.41 |
6.27 |
4.28 |
4.35 |
3.57 |
3.89 |
4.59 |
4.45 |
| Net Debt to EBITDA |
|
0.31 |
5.97 |
9.69 |
20.21 |
4.35 |
2.77 |
3.00 |
2.68 |
2.81 |
3.51 |
3.43 |
| Long-Term Debt to EBITDA |
|
3.69 |
8.38 |
12.91 |
22.69 |
5.37 |
3.82 |
4.04 |
3.32 |
3.62 |
4.37 |
4.18 |
| Debt to NOPAT |
|
6.34 |
27.37 |
-44.75 |
-29.09 |
13.01 |
5.17 |
4.82 |
4.08 |
4.19 |
4.39 |
4.66 |
| Net Debt to NOPAT |
|
0.52 |
16.69 |
-29.60 |
-21.44 |
9.03 |
3.34 |
3.32 |
3.06 |
3.02 |
3.36 |
3.60 |
| Long-Term Debt to NOPAT |
|
6.08 |
23.43 |
-39.45 |
-24.08 |
11.14 |
4.61 |
4.48 |
3.79 |
3.89 |
4.18 |
4.38 |
| Altman Z-Score |
|
2.23 |
1.57 |
1.79 |
1.71 |
1.89 |
1.82 |
1.93 |
1.89 |
1.93 |
1.77 |
1.98 |
| Noncontrolling Interest Sharing Ratio |
|
0.28% |
0.29% |
0.28% |
0.29% |
0.29% |
0.32% |
0.31% |
0.33% |
0.31% |
0.34% |
0.33% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
2.38 |
0.91 |
1.05 |
0.86 |
1.00 |
1.17 |
1.26 |
1.16 |
1.28 |
1.16 |
1.25 |
| Quick Ratio |
|
1.78 |
0.51 |
0.57 |
0.42 |
0.56 |
0.74 |
0.80 |
0.67 |
0.80 |
0.69 |
0.75 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-22,805 |
-42,248 |
-32,392 |
-33,752 |
-32,451 |
4,555 |
9,131 |
7,278 |
5,957 |
-4,212 |
-3,293 |
| Operating Cash Flow to CapEx |
|
426.67% |
501.92% |
154.83% |
-279.59% |
1,031.34% |
732.93% |
414.01% |
-94.17% |
764.62% |
632.90% |
599.77% |
| 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 |
0.00 |
| 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 |
0.00 |
| 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 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.34 |
0.28 |
0.26 |
0.25 |
0.27 |
0.29 |
0.29 |
0.30 |
0.29 |
0.30 |
0.30 |
| Accounts Receivable Turnover |
|
5.10 |
5.29 |
4.71 |
5.10 |
4.65 |
5.53 |
5.47 |
5.44 |
4.37 |
5.36 |
5.18 |
| Inventory Turnover |
|
2.74 |
2.60 |
2.30 |
2.16 |
1.78 |
1.70 |
1.59 |
1.54 |
1.44 |
1.49 |
1.56 |
| Fixed Asset Turnover |
|
4.16 |
3.38 |
3.06 |
3.03 |
3.26 |
3.41 |
3.36 |
3.38 |
3.36 |
3.32 |
3.35 |
| Accounts Payable Turnover |
|
4.66 |
3.69 |
4.00 |
4.20 |
3.66 |
2.89 |
3.20 |
3.46 |
3.23 |
2.96 |
3.44 |
| Days Sales Outstanding (DSO) |
|
71.56 |
69.01 |
77.45 |
71.54 |
78.49 |
66.05 |
66.71 |
67.10 |
83.46 |
68.06 |
70.42 |
| Days Inventory Outstanding (DIO) |
|
133.07 |
140.20 |
159.04 |
168.89 |
205.15 |
215.10 |
229.16 |
237.07 |
253.35 |
244.27 |
234.18 |
| Days Payable Outstanding (DPO) |
|
78.32 |
98.87 |
91.18 |
86.84 |
99.67 |
126.19 |
114.15 |
105.35 |
112.95 |
123.50 |
106.06 |
| Cash Conversion Cycle (CCC) |
|
126.31 |
110.33 |
145.31 |
153.59 |
183.97 |
154.97 |
181.72 |
198.83 |
223.86 |
188.82 |
198.54 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
102,382 |
135,492 |
138,557 |
141,555 |
139,546 |
132,580 |
133,418 |
137,885 |
137,689 |
138,802 |
140,157 |
| Invested Capital Turnover |
|
0.75 |
0.51 |
0.46 |
0.44 |
0.49 |
0.47 |
0.46 |
0.46 |
0.45 |
0.46 |
0.46 |
| Increase / (Decrease) in Invested Capital |
|
20,585 |
39,246 |
36,143 |
34,454 |
37,164 |
-2,912 |
-5,139 |
-3,670 |
-1,857 |
6,222 |
6,739 |
| Enterprise Value (EV) |
|
182,291 |
194,808 |
198,486 |
207,822 |
212,103 |
189,841 |
185,952 |
181,941 |
179,975 |
189,119 |
203,814 |
| Market Capitalization |
|
176,845 |
150,704 |
152,212 |
156,345 |
164,844 |
147,900 |
142,874 |
135,196 |
135,089 |
139,242 |
153,757 |
| Book Value per Share |
|
$17.17 |
$15.76 |
$16.31 |
$15.48 |
$16.29 |
$15.56 |
$15.94 |
$15.60 |
$16.32 |
$15.21 |
$15.85 |
| Tangible Book Value per Share |
|
$0.92 |
($7.73) |
($7.04) |
($7.41) |
($6.40) |
($6.31) |
($5.66) |
($5.81) |
($4.86) |
($6.77) |
($5.96) |
| Total Capital |
|
160,800 |
161,176 |
162,097 |
157,425 |
160,259 |
152,848 |
152,746 |
150,809 |
154,808 |
151,570 |
154,859 |
| Total Debt |
|
63,596 |
71,888 |
69,539 |
69,450 |
67,701 |
64,351 |
62,109 |
61,797 |
61,712 |
64,795 |
64,455 |
| Total Long-Term Debt |
|
61,048 |
61,538 |
61,307 |
57,506 |
58,002 |
57,405 |
57,639 |
57,502 |
57,409 |
61,641 |
60,565 |
| Net Debt |
|
5,176 |
43,830 |
45,998 |
51,202 |
46,987 |
41,647 |
42,779 |
46,428 |
44,591 |
49,578 |
49,754 |
| Capital Expenditures (CapEx) |
|
810 |
1,044 |
704 |
637 |
651 |
917 |
564 |
618 |
602 |
845 |
436 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
1,243 |
-6,801 |
-1,778 |
-1,150 |
-241 |
-6,168 |
-3,438 |
-2,977 |
-353 |
-4,528 |
-711 |
| Debt-free Net Working Capital (DFNWC) |
|
45,424 |
5,889 |
10,150 |
5,950 |
9,711 |
14,309 |
13,879 |
10,272 |
14,631 |
9,068 |
12,364 |
| Net Working Capital (NWC) |
|
42,876 |
-4,461 |
1,918 |
-5,994 |
12 |
7,363 |
9,409 |
5,977 |
10,328 |
5,914 |
8,474 |
| Net Nonoperating Expense (NNE) |
|
156 |
358 |
628 |
654 |
240 |
1,225 |
1,019 |
680 |
550 |
3,649 |
750 |
| Net Nonoperating Obligations (NNO) |
|
5,178 |
46,204 |
45,999 |
53,580 |
46,988 |
44,083 |
42,781 |
48,873 |
44,593 |
52,027 |
49,753 |
| Total Depreciation and Amortization (D&A) |
|
1,560 |
1,670 |
1,736 |
1,731 |
1,755 |
1,791 |
1,618 |
1,625 |
1,662 |
1,687 |
1,613 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
1.79% |
-11.42% |
-3.24% |
-2.08% |
-0.41% |
-9.69% |
-5.50% |
-4.66% |
-0.56% |
-7.24% |
-1.12% |
| Debt-free Net Working Capital to Revenue |
|
65.57% |
9.89% |
18.49% |
10.79% |
16.36% |
22.49% |
22.22% |
16.09% |
23.30% |
14.49% |
19.53% |
| Net Working Capital to Revenue |
|
61.89% |
-7.49% |
3.49% |
-10.87% |
0.02% |
11.57% |
15.06% |
9.36% |
16.45% |
9.45% |
13.38% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.42) |
($0.59) |
$0.55 |
$0.01 |
$0.79 |
$0.07 |
$0.52 |
$0.51 |
$0.62 |
($0.28) |
$0.47 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
5.65B |
5.64B |
5.66B |
5.67B |
5.67B |
5.66B |
5.68B |
5.69B |
5.69B |
5.68B |
5.69B |
| Adjusted Diluted Earnings per Share |
|
($0.42) |
($0.59) |
$0.55 |
$0.01 |
$0.78 |
$0.07 |
$0.52 |
$0.51 |
$0.62 |
($0.29) |
$0.47 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
5.65B |
5.71B |
5.70B |
5.70B |
5.71B |
5.70B |
5.71B |
5.71B |
5.71B |
5.71B |
5.73B |
| 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 |
|
5.65B |
5.65B |
5.67B |
5.67B |
5.67B |
5.67B |
5.69B |
5.69B |
5.69B |
5.69B |
5.70B |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-2,111 |
-1,206 |
3,844 |
1,580 |
5,010 |
2,168 |
3,091 |
3,591 |
2,896 |
2,433 |
3,531 |
| Normalized NOPAT Margin |
|
-15.65% |
-8.28% |
25.83% |
11.89% |
28.30% |
12.20% |
22.54% |
24.50% |
17.39% |
13.86% |
24.44% |
| Pre Tax Income Margin |
|
-24.85% |
-28.34% |
22.99% |
-0.78% |
26.64% |
-0.06% |
20.31% |
20.77% |
20.02% |
-9.36% |
21.94% |
| 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 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| 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 |
0.00 |
| 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 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
87.23% |
428.50% |
-3,387.64% |
-365.73% |
220.52% |
117.99% |
121.04% |
89.34% |
98.35% |
125.08% |
129.78% |
| Augmented Payout Ratio |
|
87.23% |
428.50% |
-3,387.64% |
-365.73% |
220.52% |
117.99% |
121.04% |
89.34% |
98.35% |
125.08% |
129.78% |