| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
330,171,649.00 |
330,460,930.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
330,171,649.00 |
330,460,930.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.30 |
0.07 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
12.84% |
-2.52% |
17.68% |
10.91% |
8.94% |
11.40% |
12.26% |
12.73% |
16.05% |
- |
35.25% |
| EBITDA Growth |
|
246.59% |
-5.30% |
120.61% |
161.40% |
-5.85% |
-19.46% |
447.19% |
7.85% |
-1.01% |
- |
116.23% |
| EBIT Growth |
|
1,156.45% |
-12.91% |
53.91% |
9,575.76% |
-3.21% |
-23.22% |
101.75% |
14.12% |
-14.49% |
- |
6,897.93% |
| NOPAT Growth |
|
5,884.16% |
-10.36% |
41.83% |
-79.30% |
-24.87% |
-37.49% |
3,182.29% |
-77.34% |
-9.02% |
- |
-98.43% |
| Net Income Growth |
|
9,043.96% |
-12.13% |
48.06% |
601.39% |
-9.59% |
-35.15% |
60.02% |
32.08% |
-13.88% |
- |
272.05% |
| EPS Growth |
|
0.00% |
-8.33% |
50.00% |
600.00% |
-9.52% |
-40.91% |
63.64% |
40.00% |
-15.79% |
- |
275.00% |
| Operating Cash Flow Growth |
|
2.42% |
4.89% |
27.85% |
122.99% |
-38.78% |
-14.69% |
28.19% |
-6.37% |
19.59% |
- |
-36.55% |
| Free Cash Flow Firm Growth |
|
-38.23% |
-42.16% |
-68.72% |
-28.87% |
-26.49% |
-106.51% |
2,020.68% |
-126.10% |
-49.27% |
- |
-118.87% |
| Invested Capital Growth |
|
-83.67% |
-121.52% |
-37.99% |
-85.21% |
-32.54% |
25.03% |
2.14% |
15.47% |
0.88% |
- |
72.10% |
| Revenue Q/Q Growth |
|
10.77% |
3.54% |
-12.20% |
10.14% |
8.81% |
5.87% |
-11.52% |
10.60% |
12.02% |
- |
-0.57% |
| EBITDA Q/Q Growth |
|
261.92% |
-6.65% |
-93.96% |
1,181.13% |
30.36% |
-20.15% |
-58.97% |
152.52% |
19.65% |
- |
-49.90% |
| EBIT Q/Q Growth |
|
17,235.15% |
-10.83% |
-139.10% |
260.08% |
73.40% |
-29.26% |
-99.11% |
10,348.55% |
29.93% |
- |
-68.50% |
| NOPAT Q/Q Growth |
|
-32.00% |
-19.39% |
-155.13% |
168.49% |
146.82% |
-32.93% |
2,618.78% |
-99.50% |
890.92% |
- |
-82.57% |
| Net Income Q/Q Growth |
|
1,089.30% |
-7.03% |
-153.50% |
201.90% |
78.39% |
-33.32% |
-132.98% |
436.68% |
16.32% |
- |
-75.98% |
| EPS Q/Q Growth |
|
1,150.00% |
4.76% |
-150.00% |
190.91% |
90.00% |
-31.58% |
-130.77% |
450.00% |
14.29% |
- |
-75.86% |
| Operating Cash Flow Q/Q Growth |
|
55.91% |
54.28% |
-9.38% |
2.30% |
-57.20% |
114.97% |
36.18% |
-25.28% |
-45.33% |
- |
-32.77% |
| Free Cash Flow Firm Q/Q Growth |
|
-44.42% |
25.24% |
-71.19% |
254.69% |
-42.56% |
-111.09% |
9,485.17% |
-104.37% |
211.65% |
- |
-369.36% |
| Invested Capital Q/Q Growth |
|
26.10% |
-51.55% |
-52.19% |
-8.65% |
47.11% |
14.27% |
-98.65% |
6.15% |
37.99% |
- |
35.16% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
72.46% |
71.98% |
71.48% |
70.71% |
70.14% |
67.51% |
68.87% |
70.19% |
72.31% |
- |
68.70% |
| EBITDA Margin |
|
14.56% |
13.12% |
0.90% |
10.50% |
12.58% |
9.49% |
4.40% |
10.05% |
10.73% |
- |
7.03% |
| Operating Margin |
|
9.73% |
7.27% |
-6.02% |
3.26% |
7.18% |
4.83% |
-4.00% |
0.57% |
5.59% |
- |
1.89% |
| EBIT Margin |
|
10.41% |
8.96% |
-3.99% |
5.80% |
9.25% |
6.18% |
0.06% |
5.87% |
6.81% |
- |
3.22% |
| Profit (Net Income) Margin |
|
9.23% |
8.29% |
-5.05% |
4.67% |
7.66% |
4.82% |
-1.80% |
5.47% |
5.68% |
- |
2.29% |
| Tax Burden Percent |
|
88.66% |
92.43% |
126.46% |
80.50% |
82.82% |
78.06% |
-2,891.53% |
93.17% |
83.41% |
- |
71.09% |
| Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
- |
100.00% |
| Effective Tax Rate |
|
11.34% |
7.57% |
0.00% |
19.50% |
17.18% |
21.94% |
2,991.53% |
6.83% |
16.59% |
- |
28.91% |
| 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% |
| 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% |
| 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% |
| Return on Equity (ROE) |
|
7.07% |
5.55% |
8.22% |
11.19% |
10.14% |
8.29% |
9.76% |
10.04% |
9.27% |
- |
16.85% |
| 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% |
| Operating Return on Assets (OROA) |
|
8.98% |
7.05% |
-3.56% |
5.05% |
7.89% |
5.14% |
0.05% |
5.04% |
5.88% |
- |
2.96% |
| Return on Assets (ROA) |
|
7.96% |
6.52% |
-4.50% |
4.07% |
6.54% |
4.01% |
-1.57% |
4.70% |
4.90% |
- |
2.10% |
| Return on Common Equity (ROCE) |
|
7.07% |
5.55% |
8.22% |
11.19% |
10.14% |
8.29% |
9.76% |
10.04% |
9.27% |
- |
16.85% |
| Return on Equity Simple (ROE_SIMPLE) |
|
6.13% |
0.00% |
6.82% |
9.39% |
9.20% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
66 |
53 |
-29 |
20 |
49 |
33 |
901 |
4.54 |
45 |
81 |
14 |
| NOPAT Margin |
|
8.62% |
6.72% |
-4.22% |
2.62% |
5.95% |
3.77% |
115.78% |
0.53% |
4.66% |
- |
1.35% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.43% |
1.01% |
-0.42% |
1.09% |
1.01% |
0.65% |
-58.45% |
2.59% |
0.63% |
- |
0.66% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
5.27% |
3.87% |
- |
- |
3.27% |
2.36% |
67.06% |
0.34% |
3.21% |
5.62% |
0.98% |
| Cost of Revenue to Revenue |
|
27.54% |
28.02% |
28.52% |
29.29% |
29.86% |
32.49% |
31.13% |
29.81% |
27.69% |
- |
31.30% |
| SG&A Expenses to Revenue |
|
8.49% |
7.51% |
11.07% |
9.09% |
8.10% |
8.26% |
8.62% |
8.31% |
9.67% |
- |
9.16% |
| R&D to Revenue |
|
23.87% |
23.66% |
27.95% |
25.60% |
24.08% |
24.44% |
28.48% |
28.11% |
26.58% |
- |
24.61% |
| Operating Expenses to Revenue |
|
62.73% |
64.72% |
77.50% |
67.46% |
62.96% |
62.69% |
72.88% |
69.62% |
66.72% |
- |
66.81% |
| Earnings before Interest and Taxes (EBIT) |
|
79 |
71 |
-28 |
44 |
77 |
54 |
0.48 |
51 |
66 |
108 |
34 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
111 |
104 |
6.26 |
80 |
105 |
83 |
34 |
86 |
103 |
148 |
74 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
9.50 |
10.51 |
12.35 |
12.15 |
11.84 |
16.93 |
12.54 |
13.51 |
23.12 |
- |
16.41 |
| Price to Tangible Book Value (P/TBV) |
|
14.54 |
15.25 |
17.26 |
16.58 |
16.27 |
23.88 |
17.98 |
18.83 |
31.53 |
- |
22.08 |
| Price to Revenue (P/Rev) |
|
3.83 |
4.72 |
5.78 |
5.87 |
5.42 |
6.98 |
4.79 |
5.32 |
9.31 |
- |
6.01 |
| Price to Earnings (P/E) |
|
155.04 |
217.74 |
181.14 |
129.36 |
128.69 |
207.19 |
122.09 |
127.99 |
248.81 |
- |
104.61 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Earnings Yield |
|
0.65% |
0.46% |
0.55% |
0.77% |
0.78% |
0.48% |
0.82% |
0.78% |
0.40% |
- |
0.96% |
| 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 |
| Enterprise Value to Revenue (EV/Rev) |
|
3.38 |
4.21 |
5.23 |
5.29 |
4.92 |
6.53 |
4.33 |
4.85 |
8.87 |
- |
5.63 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
43.68 |
55.39 |
60.96 |
52.87 |
51.37 |
75.34 |
46.61 |
52.65 |
100.37 |
- |
53.78 |
| Enterprise Value to EBIT (EV/EBIT) |
|
95.42 |
131.47 |
124.75 |
95.44 |
92.14 |
139.90 |
80.11 |
89.21 |
180.49 |
- |
85.98 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
228.12 |
328.58 |
240.82 |
169.66 |
191.32 |
335.96 |
202.62 |
280.64 |
578.47 |
- |
152.06 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
14.47 |
17.57 |
21.13 |
18.71 |
19.17 |
27.44 |
17.28 |
20.28 |
37.64 |
- |
28.54 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
103.09 |
91.73 |
113.48 |
71.20 |
130.77 |
1,096.45 |
220.21 |
1,137.52 |
593.10 |
- |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.09 |
0.08 |
0.07 |
0.07 |
0.07 |
0.08 |
0.08 |
0.00 |
0.00 |
- |
0.00 |
| Long-Term Debt to Equity |
|
0.09 |
0.08 |
0.07 |
0.07 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Financial Leverage |
|
-1.09 |
-1.11 |
-1.20 |
-1.18 |
-1.10 |
-1.12 |
-1.20 |
-1.19 |
-1.11 |
- |
-1.12 |
| Leverage Ratio |
|
3.32 |
3.26 |
2.89 |
2.83 |
2.82 |
2.96 |
2.84 |
2.82 |
2.87 |
- |
3.19 |
| Compound Leverage Factor |
|
3.32 |
3.26 |
2.89 |
2.83 |
2.82 |
2.96 |
2.84 |
2.82 |
2.87 |
- |
3.19 |
| Debt to Total Capital |
|
8.01% |
7.30% |
6.78% |
6.44% |
6.62% |
7.11% |
7.44% |
0.00% |
0.00% |
- |
0.00% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
6.62% |
7.11% |
7.44% |
0.00% |
0.00% |
- |
0.00% |
| Long-Term Debt to Total Capital |
|
8.01% |
7.30% |
6.78% |
6.44% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| 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% |
| 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% |
| Common Equity to Total Capital |
|
91.99% |
92.70% |
93.22% |
93.56% |
93.38% |
92.89% |
92.56% |
100.00% |
100.00% |
- |
100.00% |
| Debt to EBITDA |
|
0.45 |
0.47 |
0.40 |
0.33 |
0.34 |
0.36 |
0.33 |
0.00 |
0.00 |
- |
0.00 |
| Net Debt to EBITDA |
|
-5.71 |
-6.70 |
-6.49 |
-5.76 |
-5.29 |
-5.23 |
-4.95 |
0.00 |
0.00 |
- |
0.00 |
| Long-Term Debt to EBITDA |
|
0.45 |
0.47 |
0.40 |
0.33 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Debt to NOPAT |
|
2.37 |
2.76 |
1.57 |
1.07 |
1.26 |
1.62 |
1.44 |
0.00 |
0.00 |
- |
0.00 |
| Net Debt to NOPAT |
|
-29.82 |
-39.75 |
-25.65 |
-18.49 |
-19.72 |
-23.30 |
-21.53 |
0.00 |
0.00 |
- |
0.00 |
| Long-Term Debt to NOPAT |
|
2.37 |
2.76 |
1.57 |
1.07 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Altman Z-Score |
|
3.61 |
4.00 |
5.13 |
5.24 |
4.80 |
5.65 |
4.28 |
4.65 |
7.66 |
- |
5.10 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.82 |
1.83 |
2.00 |
1.99 |
1.77 |
1.61 |
1.61 |
1.65 |
1.65 |
- |
1.62 |
| Quick Ratio |
|
1.61 |
1.61 |
1.75 |
1.74 |
1.54 |
1.38 |
1.33 |
1.35 |
1.34 |
- |
1.27 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
117 |
147 |
42 |
150 |
86 |
-9.54 |
896 |
-39 |
44 |
63 |
-169 |
| Operating Cash Flow to CapEx |
|
351.59% |
560.99% |
453.73% |
377.44% |
156.98% |
371.76% |
392.47% |
342.04% |
182.90% |
- |
263.34% |
| 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 |
| 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 |
| 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 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.86 |
0.79 |
0.89 |
0.87 |
0.85 |
0.83 |
0.88 |
0.86 |
0.86 |
- |
0.92 |
| Accounts Receivable Turnover |
|
5.32 |
4.44 |
7.20 |
6.39 |
5.07 |
4.72 |
7.79 |
7.08 |
5.81 |
- |
6.07 |
| Inventory Turnover |
|
15.80 |
17.44 |
17.97 |
18.73 |
20.30 |
22.36 |
25.57 |
22.86 |
16.97 |
- |
20.30 |
| Fixed Asset Turnover |
|
9.73 |
9.06 |
8.75 |
8.33 |
8.01 |
7.78 |
7.46 |
7.12 |
6.98 |
- |
7.05 |
| Accounts Payable Turnover |
|
8.21 |
10.80 |
13.09 |
10.27 |
8.77 |
9.79 |
14.33 |
11.46 |
9.15 |
- |
9.12 |
| Days Sales Outstanding (DSO) |
|
68.62 |
82.18 |
50.66 |
57.10 |
72.01 |
77.37 |
46.83 |
51.58 |
62.82 |
- |
60.17 |
| Days Inventory Outstanding (DIO) |
|
23.10 |
20.93 |
20.31 |
19.48 |
17.98 |
16.33 |
14.28 |
15.96 |
21.51 |
- |
17.98 |
| Days Payable Outstanding (DPO) |
|
44.47 |
33.79 |
27.89 |
35.55 |
41.61 |
37.27 |
25.47 |
31.85 |
39.91 |
- |
40.03 |
| Cash Conversion Cycle (CCC) |
|
47.24 |
69.32 |
43.08 |
41.04 |
48.38 |
56.42 |
35.63 |
35.70 |
44.42 |
- |
38.13 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
-113 |
-171 |
-260 |
-282 |
-149 |
-128 |
-254 |
-238 |
-148 |
-109 |
-71 |
| Invested Capital Turnover |
|
-32.80 |
-22.86 |
-13.11 |
-13.86 |
-23.52 |
-21.23 |
-12.67 |
-12.87 |
-23.45 |
- |
-24.23 |
| Increase / (Decrease) in Invested Capital |
|
-51 |
-94 |
-71 |
-130 |
-37 |
43 |
5.56 |
44 |
1.32 |
19 |
183 |
| Enterprise Value (EV) |
|
9,645 |
11,909 |
15,340 |
15,922 |
15,136 |
20,681 |
14,099 |
16,258 |
30,886 |
- |
22,155 |
| Market Capitalization |
|
10,906 |
13,350 |
16,973 |
17,657 |
16,696 |
22,116 |
15,597 |
17,816 |
32,436 |
- |
23,668 |
| Book Value per Share |
|
$3.68 |
$4.02 |
$4.23 |
$4.47 |
$4.30 |
$4.00 |
$3.82 |
$4.04 |
$4.27 |
$4.38 |
$4.36 |
| Tangible Book Value per Share |
|
$2.40 |
$2.77 |
$3.03 |
$3.27 |
$3.13 |
$2.84 |
$2.66 |
$2.90 |
$3.13 |
$3.25 |
$3.24 |
| Total Capital |
|
1,248 |
1,370 |
1,474 |
1,553 |
1,511 |
1,406 |
1,344 |
1,319 |
1,403 |
1,446 |
1,442 |
| Total Debt |
|
100 |
100 |
100 |
100 |
100 |
100 |
100 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
100 |
100 |
100 |
100 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
-1,261 |
-1,441 |
-1,634 |
-1,735 |
-1,560 |
-1,434 |
-1,498 |
-1,557 |
-1,551 |
-1,555 |
-1,513 |
| Capital Expenditures (CapEx) |
|
45 |
44 |
49 |
60 |
62 |
56 |
72 |
62 |
63 |
67 |
68 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-342 |
-399 |
-503 |
-550 |
-434 |
-451 |
-573 |
-547 |
-484 |
-394 |
-341 |
| Debt-free Net Working Capital (DFNWC) |
|
1,009 |
1,132 |
1,221 |
1,270 |
1,215 |
1,071 |
1,006 |
990 |
1,047 |
1,154 |
1,163 |
| Net Working Capital (NWC) |
|
1,009 |
1,132 |
1,221 |
1,270 |
1,115 |
971 |
906 |
990 |
1,047 |
1,154 |
1,163 |
| Net Nonoperating Expense (NNE) |
|
-4.60 |
-12 |
5.77 |
-16 |
-14 |
-9.28 |
915 |
-43 |
-9.83 |
-19 |
-9.90 |
| Net Nonoperating Obligations (NNO) |
|
-1,261 |
-1,441 |
-1,634 |
-1,735 |
-1,560 |
-1,434 |
-1,498 |
-1,557 |
-1,551 |
-1,555 |
-1,513 |
| Total Depreciation and Amortization (D&A) |
|
32 |
33 |
34 |
36 |
28 |
29 |
34 |
36 |
38 |
40 |
40 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-11.99% |
-14.09% |
-17.12% |
-18.29% |
-14.08% |
-14.24% |
-17.62% |
-16.33% |
-13.90% |
- |
-8.67% |
| Debt-free Net Working Capital to Revenue |
|
35.40% |
40.00% |
41.62% |
42.20% |
39.47% |
33.80% |
30.92% |
29.56% |
30.06% |
- |
29.55% |
| Net Working Capital to Revenue |
|
35.40% |
40.00% |
41.62% |
42.20% |
36.22% |
30.64% |
27.84% |
29.56% |
30.06% |
- |
29.55% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.22 |
$0.22 |
($0.11) |
$0.11 |
$0.19 |
$0.14 |
($0.04) |
$0.14 |
$0.17 |
$0.30 |
$0.07 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
314.15M |
311.83M |
322.59M |
326.33M |
327.68M |
325.77M |
326.54M |
327.59M |
329.57M |
328.54M |
331.15M |
| Adjusted Diluted Earnings per Share |
|
$0.21 |
$0.22 |
($0.11) |
$0.10 |
$0.19 |
$0.13 |
($0.04) |
$0.14 |
$0.16 |
$0.29 |
$0.07 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
330.26M |
332.57M |
322.59M |
343.44M |
340.56M |
342.70M |
326.54M |
337.73M |
345.75M |
342.99M |
343.49M |
| 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 |
|
315.97M |
324.91M |
325.23M |
327.69M |
326.24M |
326.02M |
326.83M |
328.64M |
330.17M |
330.46M |
332.40M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
66 |
69 |
-18 |
20 |
49 |
33 |
-22 |
4.54 |
45 |
81 |
14 |
| Normalized NOPAT Margin |
|
8.62% |
8.69% |
-2.61% |
2.62% |
5.95% |
3.77% |
-2.80% |
0.53% |
4.66% |
- |
1.35% |
| Pre Tax Income Margin |
|
10.41% |
8.96% |
-3.99% |
5.80% |
9.25% |
6.18% |
0.06% |
5.87% |
6.81% |
- |
3.22% |
| 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 |
| NOPAT to Interest Expense |
|
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 |
| 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 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Augmented Payout Ratio |
|
258.51% |
221.50% |
70.32% |
32.18% |
156.82% |
350.37% |
386.62% |
385.18% |
312.53% |
- |
135.61% |