| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
2,153,688,011.00 |
2,153,688,011.00 |
2,153,688,011.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
2,153,688,011.00 |
2,153,688,011.00 |
2,153,688,011.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
-0.64 |
0.50 |
-0.09 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
29.19% |
66.00% |
47.23% |
-14.66% |
29.89% |
-20.42% |
-67.24% |
-100.00% |
0.00% |
0.00% |
| EBITDA Growth |
|
0.00% |
70.59% |
117.54% |
3.64% |
-17.00% |
51.29% |
-30.61% |
-106.44% |
79.90% |
980.32% |
-50.13% |
| EBIT Growth |
|
0.00% |
90.52% |
149.84% |
-43.58% |
-49.01% |
50.29% |
-70.10% |
-637.50% |
75.21% |
161.95% |
-81.92% |
| NOPAT Growth |
|
0.00% |
82.49% |
151.58% |
80.53% |
-109.40% |
-544.60% |
104.24% |
-2,131.81% |
75.21% |
163.40% |
-82.18% |
| Net Income Growth |
|
0.00% |
150.70% |
22.61% |
-62.30% |
-143.39% |
-33.74% |
205.70% |
-716.08% |
88.77% |
249.02% |
-107.59% |
| EPS Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-86.16% |
0.00% |
0.00% |
0.00% |
241.46% |
-109.07% |
| Operating Cash Flow Growth |
|
0.00% |
114.72% |
31.55% |
-12.64% |
32.75% |
59.64% |
-10.44% |
-102.68% |
256.61% |
265.36% |
-69.24% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
15.79% |
-684.85% |
142.26% |
-158.23% |
-361.09% |
225.41% |
184.18% |
-81.71% |
37.60% |
| Invested Capital Growth |
|
0.00% |
0.00% |
139.17% |
247.94% |
-24.23% |
3.00% |
78.14% |
-61.32% |
-49.69% |
-5.19% |
-20.16% |
| 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 |
|
58.18% |
70.42% |
76.32% |
73.91% |
72.94% |
74.50% |
73.63% |
60.00% |
0.00% |
0.00% |
74.90% |
| EBITDA Margin |
|
26.43% |
34.90% |
45.74% |
32.20% |
31.31% |
36.47% |
31.80% |
-6.25% |
0.00% |
0.00% |
26.82% |
| Operating Margin |
|
14.74% |
21.90% |
32.96% |
12.63% |
7.55% |
8.73% |
3.28% |
-66.80% |
0.00% |
0.00% |
5.19% |
| EBIT Margin |
|
14.85% |
21.90% |
32.96% |
12.63% |
7.55% |
8.73% |
3.28% |
-53.83% |
0.00% |
0.00% |
5.15% |
| Profit (Net Income) Margin |
|
8.96% |
17.40% |
12.85% |
3.29% |
-1.67% |
-1.72% |
2.29% |
-43.02% |
0.00% |
0.00% |
-1.78% |
| Tax Burden Percent |
|
67.00% |
63.68% |
64.12% |
205.17% |
-37.81% |
-162.19% |
22.98% |
88.58% |
42.47% |
71.63% |
75.78% |
| Interest Burden Percent |
|
90.09% |
124.73% |
60.79% |
12.69% |
58.61% |
12.16% |
303.44% |
90.22% |
80.61% |
114.96% |
-45.65% |
| Effective Tax Rate |
|
33.00% |
36.32% |
35.88% |
-105.17% |
137.81% |
262.19% |
77.02% |
0.00% |
0.00% |
28.37% |
0.00% |
| Return on Invested Capital (ROIC) |
|
0.00% |
65.68% |
48.72% |
27.84% |
-1.92% |
-14.12% |
0.42% |
-9.69% |
0.00% |
0.00% |
2.09% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
136.92% |
23.72% |
-24.93% |
-0.60% |
-1.58% |
1.77% |
-7.86% |
0.00% |
0.00% |
-5.83% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
40.43% |
76.83% |
-21.29% |
-0.91% |
-145.73% |
3.15% |
-5.77% |
0.00% |
0.00% |
-3.78% |
| Return on Equity (ROE) |
|
0.00% |
106.11% |
125.55% |
6.55% |
-2.82% |
-159.84% |
3.58% |
-15.47% |
-8.70% |
20.11% |
-1.69% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-134.32% |
-33.35% |
-82.86% |
25.65% |
-17.07% |
-55.77% |
78.74% |
55.57% |
15.59% |
24.51% |
| Operating Return on Assets (OROA) |
|
0.00% |
27.71% |
51.79% |
11.68% |
4.25% |
6.79% |
1.59% |
-9.61% |
0.00% |
0.00% |
2.28% |
| Return on Assets (ROA) |
|
0.00% |
22.01% |
20.19% |
3.04% |
-0.94% |
-1.34% |
1.11% |
-7.68% |
0.00% |
0.00% |
-0.79% |
| Return on Common Equity (ROCE) |
|
0.00% |
103.21% |
117.85% |
6.43% |
-2.75% |
0.00% |
3.48% |
-10.57% |
0.00% |
0.00% |
0.00% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
54.54% |
13.89% |
3.34% |
-0.95% |
-1.29% |
1.84% |
-25.82% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
292 |
533 |
1,342 |
2,422 |
-228 |
-1,467 |
62 |
-1,263 |
-1,809 |
1,147 |
204 |
| NOPAT Margin |
|
9.87% |
13.95% |
21.14% |
25.92% |
-2.85% |
-14.16% |
0.75% |
-46.76% |
0.00% |
0.00% |
3.64% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
-71.24% |
25.00% |
52.77% |
-1.32% |
-12.53% |
-1.35% |
-1.83% |
-13.26% |
-3.71% |
7.92% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
26.60% |
148.03% |
25.94% |
-6.24% |
-38.28% |
0.39% |
-17.17% |
-15.15% |
10.51% |
2.34% |
| Cost of Revenue to Revenue |
|
41.82% |
29.58% |
23.68% |
26.09% |
27.06% |
25.50% |
26.37% |
40.00% |
0.00% |
0.00% |
25.10% |
| 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 |
|
43.44% |
48.52% |
43.35% |
59.04% |
65.39% |
65.77% |
70.35% |
126.80% |
0.00% |
0.00% |
69.71% |
| Earnings before Interest and Taxes (EBIT) |
|
440 |
838 |
2,093 |
1,181 |
602 |
905 |
271 |
-1,454 |
-2,584 |
1,601 |
289 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
782 |
1,335 |
2,904 |
3,009 |
2,498 |
3,779 |
2,622 |
-169 |
-343 |
3,023 |
1,507 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
0.21 |
0.00 |
0.00 |
0.19 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
1.04 |
0.00 |
0.00 |
5.66 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.21 |
0.44 |
0.21 |
0.24 |
0.81 |
0.00 |
0.00 |
0.89 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
6.59 |
0.00 |
0.00 |
5.15 |
0.00 |
0.00 |
4.91 |
0.00 |
| Dividend Yield |
|
13.48% |
6.66% |
5.17% |
34.31% |
15.97% |
7.44% |
17.15% |
0.00% |
0.00% |
1.65% |
0.00% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
15.17% |
0.00% |
0.00% |
19.40% |
0.00% |
0.00% |
20.35% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
0.13 |
0.64 |
0.52 |
0.37 |
0.65 |
0.72 |
0.81 |
0.97 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.19 |
0.82 |
0.53 |
0.85 |
1.76 |
0.00 |
0.00 |
1.50 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.59 |
2.62 |
1.46 |
2.68 |
0.00 |
0.00 |
2.93 |
5.60 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
1.52 |
10.87 |
6.10 |
26.02 |
0.00 |
0.00 |
5.52 |
29.19 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.74 |
0.00 |
0.00 |
113.22 |
0.00 |
0.00 |
7.71 |
41.33 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
1.09 |
2.99 |
1.58 |
2.25 |
0.00 |
9.25 |
2.72 |
8.44 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
2.15 |
0.00 |
0.00 |
0.46 |
0.86 |
5.07 |
3.52 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.60 |
18.92 |
0.00 |
32.64 |
32.37 |
0.51 |
0.60 |
0.97 |
0.55 |
0.81 |
| Long-Term Debt to Equity |
|
0.00 |
0.60 |
17.29 |
0.00 |
25.25 |
25.87 |
0.39 |
0.44 |
0.72 |
0.35 |
0.58 |
| Financial Leverage |
|
0.00 |
0.30 |
3.24 |
0.85 |
1.51 |
92.12 |
1.78 |
0.73 |
0.69 |
0.71 |
0.65 |
| Leverage Ratio |
|
0.00 |
2.41 |
6.22 |
2.16 |
3.00 |
119.33 |
3.22 |
2.01 |
2.22 |
2.19 |
2.14 |
| Compound Leverage Factor |
|
0.00 |
3.01 |
3.78 |
0.27 |
1.76 |
14.51 |
9.77 |
1.82 |
1.79 |
2.52 |
-0.98 |
| Debt to Total Capital |
|
0.00% |
37.47% |
94.98% |
0.00% |
97.03% |
97.00% |
33.72% |
37.57% |
49.35% |
35.28% |
44.84% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
8.21% |
0.00% |
21.99% |
19.48% |
7.82% |
10.32% |
12.71% |
12.54% |
12.77% |
| Long-Term Debt to Total Capital |
|
0.00% |
37.47% |
86.78% |
0.00% |
75.04% |
77.52% |
25.90% |
27.24% |
36.64% |
22.73% |
32.07% |
| 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% |
1.70% |
5.02% |
1.41% |
2.97% |
3.00% |
1.03% |
1.25% |
1.75% |
1.28% |
0.94% |
| Common Equity to Total Capital |
|
0.00% |
60.82% |
0.00% |
98.59% |
0.00% |
0.00% |
65.25% |
0.00% |
0.00% |
0.00% |
0.00% |
| Debt to EBITDA |
|
0.00 |
0.56 |
0.30 |
0.00 |
1.42 |
0.98 |
2.02 |
-16.36 |
-17.16 |
1.27 |
2.59 |
| Net Debt to EBITDA |
|
0.00 |
0.28 |
0.16 |
0.00 |
1.16 |
0.86 |
1.88 |
-14.53 |
-14.75 |
1.12 |
2.23 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.56 |
0.27 |
0.00 |
1.10 |
0.79 |
1.55 |
-11.87 |
-12.74 |
0.82 |
1.86 |
| Debt to NOPAT |
|
0.00 |
1.41 |
0.64 |
0.00 |
-15.55 |
-2.53 |
85.39 |
-2.19 |
-3.26 |
3.36 |
19.13 |
| Net Debt to NOPAT |
|
0.00 |
0.69 |
0.34 |
0.00 |
-12.74 |
-2.22 |
79.33 |
-1.94 |
-2.80 |
2.96 |
16.46 |
| Long-Term Debt to NOPAT |
|
0.00 |
1.41 |
0.59 |
0.00 |
-12.02 |
-2.02 |
65.59 |
-1.59 |
-2.42 |
2.16 |
13.68 |
| Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
1.01 |
1.03 |
1.10 |
0.45 |
-0.08 |
-0.51 |
0.71 |
0.88 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
2.73% |
6.13% |
1.89% |
2.54% |
100.00% |
2.63% |
31.64% |
100.00% |
100.00% |
100.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
1.31 |
0.57 |
0.63 |
0.59 |
0.50 |
0.39 |
0.39 |
0.44 |
0.39 |
0.48 |
| Quick Ratio |
|
0.00 |
1.19 |
0.56 |
0.13 |
0.55 |
0.47 |
0.12 |
0.37 |
0.41 |
0.35 |
0.46 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-1,091 |
-918 |
-7,209 |
3,047 |
-1,774 |
-8,181 |
10,259 |
9,526 |
1,743 |
2,398 |
| Operating Cash Flow to CapEx |
|
168.03% |
117.22% |
119.34% |
96.19% |
129.72% |
191.16% |
224.13% |
-12.65% |
95.20% |
732.30% |
107.15% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
-59.10 |
-5.81 |
7.96 |
-1.82 |
0.00 |
0.00 |
0.00 |
0.00 |
4.60 |
| Operating Cash Flow to Interest Expense |
|
15.34 |
0.00 |
121.44 |
1.33 |
5.72 |
3.59 |
0.00 |
0.00 |
0.00 |
0.00 |
1.92 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
6.21 |
0.00 |
19.68 |
-0.05 |
1.31 |
1.71 |
0.00 |
0.00 |
0.00 |
0.00 |
0.13 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
1.27 |
1.57 |
0.92 |
0.56 |
0.78 |
0.49 |
0.18 |
0.00 |
0.00 |
0.44 |
| Accounts Receivable Turnover |
|
0.00 |
6.89 |
16.71 |
0.00 |
0.00 |
21.72 |
0.00 |
0.00 |
0.00 |
0.00 |
10.26 |
| Inventory Turnover |
|
0.00 |
14.03 |
34.20 |
40.99 |
23.38 |
37.79 |
34.54 |
22.61 |
22.66 |
0.00 |
21.39 |
| Fixed Asset Turnover |
|
0.00 |
2.81 |
3.33 |
2.18 |
1.36 |
1.83 |
1.15 |
0.41 |
0.00 |
0.00 |
1.10 |
| Accounts Payable Turnover |
|
0.00 |
1.96 |
3.40 |
0.00 |
0.00 |
3.69 |
0.00 |
0.00 |
1.74 |
0.00 |
2.12 |
| Days Sales Outstanding (DSO) |
|
0.00 |
52.96 |
21.84 |
0.00 |
0.00 |
16.80 |
0.00 |
0.00 |
0.00 |
0.00 |
35.57 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
26.01 |
10.67 |
8.90 |
15.61 |
9.66 |
10.57 |
16.14 |
16.11 |
0.00 |
17.06 |
| Days Payable Outstanding (DPO) |
|
0.00 |
185.86 |
107.36 |
0.00 |
0.00 |
99.00 |
0.00 |
0.00 |
209.35 |
0.00 |
172.22 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
-106.89 |
-74.84 |
8.90 |
15.61 |
-72.54 |
10.57 |
16.14 |
0.00 |
0.00 |
-119.59 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
1,624 |
3,884 |
13,516 |
10,241 |
10,548 |
18,791 |
7,269 |
11,476 |
10,880 |
8,687 |
| Invested Capital Turnover |
|
0.00 |
4.71 |
2.30 |
1.07 |
0.67 |
1.00 |
0.56 |
0.21 |
0.00 |
0.00 |
0.57 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
1,624 |
2,260 |
9,631 |
-3,274 |
307 |
8,243 |
-11,522 |
-11,335 |
-596 |
-2,193 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
1,790 |
6,544 |
5,521 |
7,038 |
4,745 |
8,238 |
8,841 |
8,448 |
| Market Capitalization |
|
0.00 |
0.00 |
0.00 |
1,939 |
3,536 |
2,152 |
1,944 |
2,201 |
2,965 |
5,302 |
5,001 |
| Book Value per Share |
|
$0.00 |
$297,491,434.15 |
$0.00 |
$9.50 |
$0.00 |
$0.00 |
$4.77 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Tangible Book Value per Share |
|
$0.00 |
$180,685,736.59 |
($2,894,610,797.29) |
$1.93 |
($2.83) |
($2.97) |
$0.16 |
($1.97) |
($3.06) |
($3.12) |
($2.28) |
| Total Capital |
|
0.00 |
2,005 |
906 |
9,339 |
3,648 |
3,833 |
15,742 |
7,354 |
11,941 |
10,910 |
8,723 |
| Total Debt |
|
0.00 |
751 |
861 |
0.00 |
3,539 |
3,718 |
5,308 |
2,762 |
5,893 |
3,849 |
3,911 |
| Total Long-Term Debt |
|
0.00 |
751 |
787 |
0.00 |
2,737 |
2,971 |
4,077 |
2,003 |
4,375 |
2,480 |
2,797 |
| Net Debt |
|
0.00 |
370 |
462 |
-281 |
2,900 |
3,254 |
4,931 |
2,452 |
5,065 |
3,400 |
3,365 |
| Capital Expenditures (CapEx) |
|
398 |
1,224 |
1,582 |
1,714 |
1,687 |
1,828 |
1,396 |
663 |
935 |
444 |
934 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
-41 |
-715 |
-1,095 |
-590 |
-626 |
-1,051 |
-505 |
-929 |
-616 |
-813 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
208 |
-356 |
-814 |
1.74 |
-201 |
-675 |
-232 |
-164 |
-167 |
-267 |
| Net Working Capital (NWC) |
|
0.00 |
208 |
-430 |
-814 |
-800 |
-947 |
-1,906 |
-991 |
-1,682 |
-1,536 |
-1,381 |
| Net Nonoperating Expense (NNE) |
|
27 |
-132 |
526 |
2,115 |
-94 |
-1,289 |
-126 |
-101 |
-924 |
-172 |
305 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
370 |
3,839 |
4,177 |
10,133 |
10,433 |
8,357 |
2,677 |
5,428 |
3,818 |
3,875 |
| Total Depreciation and Amortization (D&A) |
|
343 |
497 |
811 |
1,829 |
1,896 |
2,874 |
2,352 |
1,285 |
2,241 |
1,422 |
1,218 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
-1.07% |
-11.26% |
-11.72% |
-7.39% |
-6.04% |
-12.75% |
-18.70% |
0.00% |
0.00% |
-14.46% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
5.44% |
-5.60% |
-8.71% |
0.02% |
-1.94% |
-8.18% |
-8.57% |
0.00% |
0.00% |
-4.75% |
| Net Working Capital to Revenue |
|
0.00% |
5.44% |
-6.77% |
-8.71% |
-10.03% |
-9.14% |
-23.11% |
-36.68% |
0.00% |
0.00% |
-24.57% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
($0.15) |
$0.46 |
($0.05) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
969.16M |
2.15B |
2.15B |
2.15B |
2.15B |
2.15B |
2.15B |
2.15B |
2.15B |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
($0.15) |
$0.46 |
($0.05) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
969.16M |
2.15B |
2.15B |
2.15B |
2.15B |
2.15B |
2.15B |
2.15B |
2.15B |
| 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 |
8.00 |
2.00 |
0.00 |
-3.00 |
2.15B |
2.15B |
2.15B |
2.15B |
2.15B |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
303 |
533 |
1,342 |
826 |
421 |
633 |
189 |
-1,263 |
-1,809 |
1,147 |
204 |
| Normalized NOPAT Margin |
|
10.22% |
13.95% |
21.14% |
8.84% |
5.28% |
6.11% |
2.30% |
-46.76% |
0.00% |
0.00% |
3.64% |
| Pre Tax Income Margin |
|
13.38% |
27.32% |
20.04% |
1.60% |
4.42% |
1.06% |
9.95% |
-48.57% |
0.00% |
0.00% |
-2.35% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
10.09 |
0.00 |
134.64 |
0.95 |
1.57 |
0.93 |
0.00 |
0.00 |
0.00 |
0.00 |
0.55 |
| NOPAT to Interest Expense |
|
6.71 |
0.00 |
86.34 |
1.95 |
-0.60 |
-1.51 |
0.00 |
0.00 |
0.00 |
0.00 |
0.39 |
| EBIT Less CapEx to Interest Expense |
|
0.96 |
0.00 |
32.88 |
-0.43 |
-2.84 |
-0.95 |
0.00 |
0.00 |
0.00 |
0.00 |
-1.24 |
| NOPAT Less CapEx to Interest Expense |
|
-2.42 |
0.00 |
-15.42 |
0.57 |
-5.01 |
-3.39 |
0.00 |
0.00 |
0.00 |
0.00 |
-1.40 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
24.72% |
28.49% |
26.47% |
614.59% |
-913.84% |
-7.19% |
7.48% |
-0.60% |
0.00% |
0.00% |
-13.96% |
| Augmented Payout Ratio |
|
24.72% |
28.49% |
26.47% |
614.59% |
-913.84% |
-7.19% |
7.48% |
-0.60% |
0.00% |
0.00% |
-13.96% |