| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
612,581,909.00 |
615,145,076.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
612,581,909.00 |
615,145,076.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
-0.16 |
-0.16 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Growth |
|
-17.43% |
-25.00% |
-10.90% |
-7.79% |
7.96% |
14.24% |
16.86% |
14.05% |
11.95% |
10.89% |
11.43% |
| EBIT Growth |
|
-10.23% |
-19.77% |
-9.08% |
-8.31% |
0.36% |
6.40% |
8.40% |
11.63% |
13.60% |
11.57% |
14.08% |
| NOPAT Growth |
|
-9.88% |
-19.93% |
-8.84% |
-7.68% |
-3.25% |
6.31% |
8.09% |
11.65% |
14.17% |
11.65% |
14.13% |
| Net Income Growth |
|
-3.93% |
-15.29% |
-5.53% |
-8.23% |
-1.17% |
5.14% |
6.71% |
11.59% |
12.70% |
11.91% |
14.35% |
| EPS Growth |
|
8.00% |
0.00% |
3.85% |
0.00% |
4.35% |
12.50% |
20.00% |
21.74% |
22.73% |
23.81% |
20.00% |
| Operating Cash Flow Growth |
|
8.65% |
7.02% |
-12.96% |
-48.35% |
-2.06% |
-4.84% |
5.08% |
31.32% |
4.27% |
2.04% |
8.23% |
| Free Cash Flow Firm Growth |
|
43.96% |
59.42% |
65.03% |
45.43% |
31.39% |
-26.90% |
-22.01% |
69.52% |
58.11% |
60.95% |
48.33% |
| Invested Capital Growth |
|
4.48% |
-9.27% |
-13.18% |
-5.59% |
-8.27% |
-0.70% |
-6.93% |
-21.36% |
-19.80% |
-17.45% |
-16.86% |
| 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 |
|
-7.34% |
-4.84% |
-0.60% |
4.79% |
8.34% |
2.31% |
2.48% |
1.57% |
5.88% |
1.52% |
2.76% |
| EBIT Q/Q Growth |
|
-3.89% |
-5.55% |
-1.73% |
2.91% |
4.43% |
0.85% |
0.44% |
6.34% |
6.35% |
-1.12% |
2.99% |
| NOPAT Q/Q Growth |
|
-3.12% |
-5.83% |
-1.94% |
3.20% |
1.13% |
3.98% |
-0.01% |
6.95% |
3.95% |
1.15% |
2.80% |
| Net Income Q/Q Growth |
|
-2.47% |
-6.43% |
-1.93% |
2.65% |
4.21% |
0.21% |
-0.24% |
7.74% |
5.40% |
-0.69% |
2.54% |
| EPS Q/Q Growth |
|
0.00% |
-4.35% |
-4.17% |
8.00% |
4.35% |
4.55% |
4.76% |
10.00% |
5.56% |
5.88% |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
8.13% |
-0.82% |
-12.44% |
-42.44% |
36.79% |
-3.57% |
-1.80% |
-3.06% |
11.90% |
-5.99% |
4.64% |
| Free Cash Flow Firm Q/Q Growth |
|
28.24% |
32.40% |
14.62% |
-31.75% |
9.78% |
-25.03% |
17.91% |
67.09% |
-24.03% |
-16.54% |
-8.63% |
| Invested Capital Q/Q Growth |
|
-5.68% |
-7.18% |
-2.32% |
10.39% |
-8.36% |
0.49% |
-8.45% |
-6.73% |
-6.53% |
3.43% |
-7.80% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Profit (Net Income) Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Tax Burden Percent |
|
100.34% |
100.00% |
100.00% |
100.28% |
99.71% |
100.00% |
100.00% |
100.00% |
101.57% |
100.01% |
100.20% |
| Interest Burden Percent |
|
90.24% |
91.30% |
91.48% |
91.47% |
92.21% |
92.53% |
93.16% |
91.77% |
91.26% |
92.30% |
92.55% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| 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) |
|
-33.47% |
-36.62% |
-39.40% |
-37.77% |
-38.27% |
-39.84% |
-42.00% |
-38.65% |
-37.39% |
-38.00% |
-39.08% |
| Cash Return on Invested Capital (CROIC) |
|
-131.60% |
-123.72% |
-122.24% |
-125.66% |
-133.74% |
-144.52% |
-143.06% |
-118.76% |
-126.63% |
-122.41% |
-129.81% |
| Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Assets (ROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Common Equity (ROCE) |
|
-33.42% |
-36.57% |
-39.34% |
-37.75% |
-38.24% |
-39.81% |
-41.97% |
-38.65% |
-37.39% |
-38.00% |
-39.08% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
-36.66% |
-39.61% |
-42.91% |
0.00% |
-42.55% |
-45.23% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-87 |
-92 |
-94 |
-91 |
-90 |
-87 |
-87 |
-80 |
-77 |
-76 |
-74 |
| NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Nonoperating Expense Percent (NNEP) |
|
-2.45% |
-2.84% |
-3.12% |
-2.90% |
-2.48% |
-2.99% |
-3.25% |
-2.75% |
-2.42% |
-2.76% |
-2.89% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
-6.52% |
- |
- |
- |
-7.78% |
-7.80% |
-8.44% |
-6.62% |
-6.61% |
-6.89% |
-7.09% |
| 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% |
0.00% |
| SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| 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 |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings before Interest and Taxes (EBIT) |
|
-125 |
-132 |
-134 |
-130 |
-125 |
-124 |
-123 |
-115 |
-108 |
-109 |
-106 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-120 |
-126 |
-127 |
-121 |
-111 |
-108 |
-106 |
-104 |
-98 |
-96 |
-94 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
2.54 |
2.45 |
2.08 |
2.62 |
2.30 |
2.05 |
3.67 |
5.74 |
5.36 |
3.52 |
4.44 |
| Price to Tangible Book Value (P/TBV) |
|
2.54 |
2.45 |
2.08 |
2.62 |
2.30 |
2.05 |
3.67 |
5.74 |
5.36 |
3.52 |
4.44 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
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% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
8.66 |
8.29 |
6.23 |
7.67 |
7.08 |
5.70 |
13.02 |
28.16 |
26.72 |
14.65 |
20.06 |
| 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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
-0.80 |
-0.79 |
-0.78 |
-0.78 |
-0.79 |
-0.79 |
-0.79 |
-0.79 |
-0.81 |
-0.80 |
-0.80 |
| Leverage Ratio |
|
1.12 |
1.14 |
1.16 |
1.12 |
1.13 |
1.15 |
1.16 |
1.12 |
1.13 |
1.12 |
1.13 |
| Compound Leverage Factor |
|
1.01 |
1.04 |
1.06 |
1.03 |
1.04 |
1.06 |
1.08 |
1.03 |
1.03 |
1.04 |
1.04 |
| 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% |
| 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% |
0.00% |
0.00% |
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% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
0.13% |
0.14% |
0.15% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
99.87% |
99.86% |
99.85% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
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 EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
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 NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
10.48 |
6.65 |
4.16 |
7.66 |
6.61 |
5.68 |
11.83 |
29.55 |
23.52 |
15.76 |
18.87 |
| Noncontrolling Interest Sharing Ratio |
|
0.13% |
0.14% |
0.15% |
0.07% |
0.07% |
0.08% |
0.08% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
18.98 |
10.38 |
8.66 |
14.07 |
14.21 |
16.66 |
16.40 |
21.14 |
15.95 |
20.93 |
18.42 |
| Quick Ratio |
|
18.75 |
10.03 |
8.34 |
13.86 |
14.04 |
16.45 |
16.22 |
20.89 |
15.77 |
20.67 |
18.21 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-99 |
-67 |
-57 |
-75 |
-68 |
-85 |
-70 |
-23 |
-28 |
-33 |
-36 |
| Operating Cash Flow to CapEx |
|
-416.42% |
-410.38% |
-344.30% |
-517.70% |
-525.51% |
-1,041.11% |
-744.34% |
-646.52% |
-419.59% |
-596.30% |
-1,228.84% |
| Free Cash Flow to Firm to Interest Expense |
|
-169.77 |
-116.78 |
-101.48 |
-136.62 |
-125.55 |
-160.54 |
-134.86 |
-45.53 |
-57.73 |
-69.24 |
-77.16 |
| Operating Cash Flow to Interest Expense |
|
-98.75 |
-101.30 |
-115.93 |
-168.73 |
-108.62 |
-115.05 |
-119.85 |
-126.71 |
-114.13 |
-124.50 |
-121.78 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-122.47 |
-125.99 |
-149.60 |
-201.32 |
-129.29 |
-126.11 |
-135.95 |
-146.31 |
-141.33 |
-145.38 |
-131.69 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 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 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 |
|
269 |
250 |
244 |
270 |
247 |
248 |
227 |
212 |
198 |
205 |
189 |
| Invested Capital Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Increase / (Decrease) in Invested Capital |
|
12 |
-26 |
-37 |
-16 |
-22 |
-1.74 |
-17 |
-58 |
-49 |
-43 |
-38 |
| Enterprise Value (EV) |
|
2,333 |
2,071 |
1,522 |
2,069 |
1,749 |
1,415 |
2,958 |
5,970 |
5,295 |
3,004 |
3,791 |
| Market Capitalization |
|
3,402 |
3,079 |
2,458 |
2,910 |
2,660 |
2,275 |
3,756 |
6,973 |
6,266 |
3,908 |
4,650 |
| Book Value per Share |
|
$2.73 |
$2.54 |
$2.36 |
$2.19 |
$2.26 |
$2.03 |
$1.83 |
$2.15 |
$1.94 |
$1.81 |
$1.70 |
| Tangible Book Value per Share |
|
$2.73 |
$2.54 |
$2.36 |
$2.19 |
$2.26 |
$2.03 |
$1.83 |
$2.15 |
$1.94 |
$1.81 |
$1.70 |
| Total Capital |
|
1,340 |
1,260 |
1,182 |
1,111 |
1,158 |
1,109 |
1,025 |
1,216 |
1,169 |
1,110 |
1,048 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
-1,071 |
-1,010 |
-938 |
-841 |
-911 |
-860 |
-797 |
-1,004 |
-971 |
-905 |
-859 |
| Capital Expenditures (CapEx) |
|
14 |
14 |
19 |
18 |
11 |
5.84 |
8.31 |
9.86 |
13 |
9.98 |
4.62 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-44 |
-65 |
-77 |
-48 |
-53 |
-41 |
-40 |
-36 |
-51 |
-33 |
-37 |
| Debt-free Net Working Capital (DFNWC) |
|
1,026 |
944 |
861 |
793 |
857 |
819 |
757 |
967 |
920 |
872 |
822 |
| Net Working Capital (NWC) |
|
1,026 |
944 |
861 |
793 |
857 |
819 |
757 |
967 |
920 |
872 |
822 |
| Net Nonoperating Expense (NNE) |
|
26 |
28 |
29 |
29 |
25 |
28 |
28 |
25 |
23 |
24 |
24 |
| Net Nonoperating Obligations (NNO) |
|
-1,071 |
-1,010 |
-938 |
-841 |
-911 |
-860 |
-797 |
-1,004 |
-971 |
-905 |
-859 |
| Total Depreciation and Amortization (D&A) |
|
4.69 |
5.81 |
7.33 |
9.51 |
14 |
15 |
17 |
11 |
10 |
13 |
12 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.23) |
($0.24) |
($0.25) |
($0.23) |
($0.22) |
($0.21) |
($0.20) |
($0.18) |
($0.17) |
($0.16) |
($0.16) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
462.24M |
496.15M |
501.23M |
508.96M |
508.10M |
548.01M |
561.70M |
588.73M |
575.95M |
611.01M |
617.08M |
| Adjusted Diluted Earnings per Share |
|
($0.23) |
($0.24) |
($0.25) |
($0.23) |
($0.22) |
($0.21) |
($0.20) |
($0.18) |
($0.17) |
($0.16) |
($0.16) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
462.24M |
496.15M |
501.23M |
508.96M |
508.10M |
548.01M |
561.70M |
588.73M |
575.95M |
611.01M |
617.08M |
| 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 |
|
495.81M |
499.53M |
506.11M |
512.47M |
546.91M |
558.93M |
566.02M |
601.31M |
612.58M |
615.15M |
619.11M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-87 |
-92 |
-94 |
-91 |
-90 |
-87 |
-87 |
-80 |
-77 |
-76 |
-74 |
| Normalized NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Pre Tax Income Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-215.07 |
-230.98 |
-239.16 |
-237.27 |
-230.96 |
-234.21 |
-238.61 |
-229.26 |
-219.50 |
-228.46 |
-227.33 |
| NOPAT to Interest Expense |
|
-149.91 |
-161.42 |
-167.47 |
-165.66 |
-166.82 |
-163.83 |
-167.66 |
-160.03 |
-157.14 |
-159.89 |
-159.42 |
| EBIT Less CapEx to Interest Expense |
|
-238.78 |
-255.67 |
-272.83 |
-269.86 |
-251.63 |
-245.26 |
-254.71 |
-248.86 |
-246.70 |
-249.34 |
-237.24 |
| NOPAT Less CapEx to Interest Expense |
|
-173.63 |
-186.10 |
-201.14 |
-198.25 |
-187.49 |
-174.88 |
-183.76 |
-179.63 |
-184.34 |
-180.76 |
-169.33 |
| 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% |
0.00% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-1.03% |
-1.07% |
-1.05% |