| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
1,165,976,677.00 |
1,165,976,677.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
1,165,976,677.00 |
1,165,976,677.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
-0.07 |
-0.28 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
8.03% |
10.70% |
8.38% |
32.58% |
-41.58% |
104.68% |
28.43% |
15.33% |
-3.59% |
-3.32% |
| EBITDA Growth |
|
0.00% |
15.45% |
-15.41% |
-28.90% |
199.41% |
-95.63% |
2,134.39% |
-45.29% |
85.09% |
26.49% |
-47.22% |
| EBIT Growth |
|
0.00% |
17.71% |
-91.25% |
-346.05% |
354.13% |
-238.31% |
151.69% |
-224.83% |
81.53% |
14.38% |
-430.53% |
| NOPAT Growth |
|
0.00% |
-8.72% |
-63.78% |
-808.37% |
756.55% |
-157.34% |
430.02% |
-94.94% |
1,398.25% |
-18.96% |
-142.71% |
| Net Income Growth |
|
0.00% |
17.92% |
-91.57% |
-432.47% |
391.55% |
-237.20% |
155.52% |
-175.36% |
109.75% |
1,516.26% |
-182.19% |
| EPS Growth |
|
0.00% |
41.19% |
-99.59% |
-432.19% |
379.83% |
-107.21% |
148.40% |
-175.82% |
110.14% |
1,442.86% |
-183.33% |
| Operating Cash Flow Growth |
|
0.00% |
-73.37% |
547.41% |
2.47% |
57.82% |
-57.55% |
243.75% |
-15.18% |
17.10% |
41.57% |
-12.94% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-502.89% |
67.60% |
127.97% |
126.24% |
-7.28% |
-199.68% |
225.80% |
-51.74% |
-377.56% |
| Invested Capital Growth |
|
0.00% |
0.00% |
337.75% |
16.31% |
6.23% |
-22.48% |
12.54% |
17.54% |
0.36% |
4.52% |
12.15% |
| 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 |
|
31.77% |
28.16% |
54.58% |
26.81% |
51.85% |
51.86% |
58.81% |
40.61% |
48.80% |
55.87% |
52.93% |
| EBITDA Margin |
|
21.72% |
23.21% |
17.74% |
11.89% |
25.63% |
1.92% |
20.92% |
8.91% |
14.30% |
16.57% |
9.04% |
| Operating Margin |
|
13.91% |
11.73% |
5.01% |
-4.33% |
12.53% |
-12.42% |
18.04% |
0.79% |
6.83% |
6.58% |
-2.87% |
| EBIT Margin |
|
19.21% |
20.94% |
1.66% |
-4.71% |
10.15% |
-24.02% |
6.07% |
-5.90% |
-0.94% |
-2.33% |
-12.79% |
| Profit (Net Income) Margin |
|
13.52% |
14.76% |
1.12% |
-3.43% |
7.59% |
-17.83% |
4.84% |
-2.84% |
0.24% |
4.02% |
-3.42% |
| Tax Burden Percent |
|
70.35% |
70.48% |
53.98% |
72.94% |
70.68% |
75.64% |
77.69% |
60.61% |
105.07% |
69.17% |
87.84% |
| Interest Burden Percent |
|
100.00% |
100.00% |
125.77% |
100.00% |
105.89% |
98.15% |
102.65% |
79.43% |
-24.18% |
-249.58% |
30.45% |
| Effective Tax Rate |
|
29.65% |
29.52% |
46.02% |
0.00% |
29.32% |
0.00% |
22.31% |
0.00% |
-5.07% |
30.83% |
0.00% |
| Return on Invested Capital (ROIC) |
|
0.00% |
93.58% |
6.30% |
-2.16% |
12.99% |
-8.15% |
28.97% |
1.27% |
17.62% |
10.52% |
-4.14% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
46.91% |
-4.48% |
-2.50% |
10.75% |
-18.70% |
4.87% |
-8.79% |
-3.14% |
8.94% |
-7.83% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
-28.68% |
-2.32% |
-13.28% |
51.96% |
-80.41% |
18.00% |
-30.56% |
-14.35% |
31.10% |
-28.91% |
| Return on Equity (ROE) |
|
0.00% |
64.90% |
3.98% |
-15.44% |
64.95% |
-88.56% |
46.97% |
-29.29% |
3.28% |
41.61% |
-33.05% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-106.42% |
-119.31% |
-17.24% |
6.95% |
17.18% |
17.17% |
-14.86% |
17.26% |
6.09% |
-15.60% |
| Operating Return on Assets (OROA) |
|
0.00% |
22.66% |
1.16% |
-2.48% |
5.99% |
-7.63% |
3.61% |
-3.94% |
-0.64% |
-1.35% |
-6.85% |
| Return on Assets (ROA) |
|
0.00% |
15.97% |
0.79% |
-1.81% |
4.48% |
-5.66% |
2.88% |
-1.90% |
0.16% |
2.33% |
-1.83% |
| Return on Common Equity (ROCE) |
|
0.00% |
64.90% |
3.98% |
-15.44% |
64.95% |
-88.56% |
46.97% |
-29.29% |
3.28% |
43.28% |
-34.39% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
32.45% |
7.28% |
-18.82% |
47.73% |
-136.78% |
34.00% |
-34.18% |
3.22% |
33.47% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
104 |
95 |
34 |
-43 |
163 |
-93 |
308 |
16 |
234 |
143 |
-61 |
| NOPAT Margin |
|
9.79% |
8.27% |
2.71% |
-3.03% |
8.86% |
-8.69% |
14.02% |
0.55% |
7.18% |
4.55% |
-2.01% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
46.67% |
10.78% |
0.34% |
2.24% |
10.56% |
24.10% |
10.06% |
20.77% |
1.58% |
3.69% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
4.71% |
-2.03% |
| Cost of Revenue to Revenue |
|
68.23% |
71.84% |
45.42% |
73.20% |
48.15% |
48.14% |
41.19% |
59.39% |
51.20% |
44.13% |
47.07% |
| SG&A Expenses to Revenue |
|
10.44% |
10.26% |
17.11% |
11.38% |
14.64% |
20.37% |
15.25% |
13.48% |
14.89% |
16.29% |
19.13% |
| 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 |
|
17.86% |
16.43% |
49.57% |
31.13% |
39.31% |
64.28% |
40.77% |
39.82% |
41.97% |
49.29% |
55.80% |
| Earnings before Interest and Taxes (EBIT) |
|
204 |
240 |
21 |
-67 |
187 |
-258 |
133 |
-167 |
-31 |
-73 |
-388 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
230 |
266 |
225 |
170 |
472 |
21 |
460 |
252 |
466 |
520 |
275 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
6.17 |
15.33 |
9.93 |
7.38 |
7.69 |
2.30 |
3.74 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
6.37 |
16.46 |
10.35 |
7.80 |
8.24 |
2.47 |
4.35 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.98 |
2.00 |
1.41 |
0.61 |
0.57 |
0.28 |
0.34 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
12.93 |
0.00 |
29.21 |
0.00 |
238.61 |
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% |
7.73% |
0.00% |
3.42% |
0.00% |
0.42% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
0.88 |
2.54 |
3.52 |
3.99 |
2.56 |
2.71 |
1.89 |
1.94 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
1.33 |
1.78 |
3.28 |
2.04 |
1.20 |
1.11 |
0.84 |
1.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
11.16 |
6.95 |
171.33 |
9.77 |
13.47 |
7.74 |
5.05 |
11.02 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
17.57 |
0.00 |
33.67 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
20.13 |
0.00 |
14.57 |
217.22 |
15.42 |
18.38 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
5.80 |
6.51 |
16.51 |
6.12 |
5.44 |
4.94 |
2.55 |
3.36 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
37.64 |
17.90 |
24.59 |
0.00 |
15.74 |
31.73 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.19 |
7.40 |
8.42 |
6.47 |
13.46 |
6.80 |
10.11 |
10.38 |
7.32 |
10.40 |
| Long-Term Debt to Equity |
|
0.00 |
0.09 |
7.40 |
8.18 |
6.47 |
13.46 |
6.80 |
10.11 |
10.38 |
7.32 |
10.40 |
| Financial Leverage |
|
0.00 |
-0.61 |
0.52 |
5.31 |
4.83 |
4.30 |
3.70 |
3.48 |
4.56 |
3.48 |
3.69 |
| Leverage Ratio |
|
0.00 |
2.03 |
5.04 |
8.55 |
14.49 |
15.64 |
16.33 |
15.43 |
20.14 |
17.86 |
18.04 |
| Compound Leverage Factor |
|
0.00 |
2.03 |
6.34 |
8.55 |
15.34 |
15.35 |
16.76 |
12.25 |
-4.87 |
-44.58 |
5.49 |
| Debt to Total Capital |
|
0.00% |
15.69% |
88.10% |
89.38% |
86.62% |
93.09% |
87.17% |
91.00% |
91.21% |
87.98% |
91.23% |
| Short-Term Debt to Total Capital |
|
0.00% |
8.27% |
0.00% |
2.51% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
0.00% |
7.42% |
88.10% |
86.87% |
86.62% |
93.09% |
87.17% |
91.00% |
91.21% |
87.98% |
91.23% |
| 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% |
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 |
|
0.00% |
84.31% |
11.90% |
10.62% |
13.38% |
6.91% |
12.83% |
9.00% |
8.79% |
12.44% |
9.19% |
| Debt to EBITDA |
|
0.00 |
0.36 |
6.44 |
12.92 |
4.02 |
91.61 |
4.62 |
9.42 |
5.40 |
5.13 |
9.99 |
| Net Debt to EBITDA |
|
0.00 |
-0.93 |
4.86 |
11.16 |
3.12 |
67.02 |
3.01 |
6.59 |
3.74 |
3.39 |
7.25 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.17 |
6.44 |
12.56 |
4.02 |
91.61 |
4.62 |
9.42 |
5.40 |
5.13 |
9.99 |
| Debt to NOPAT |
|
0.00 |
1.02 |
42.20 |
-50.67 |
11.63 |
-20.19 |
6.90 |
151.95 |
10.76 |
18.67 |
-44.92 |
| Net Debt to NOPAT |
|
0.00 |
-2.60 |
31.84 |
-43.78 |
9.04 |
-14.77 |
4.49 |
106.27 |
7.45 |
12.32 |
-32.58 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.48 |
42.20 |
-49.25 |
11.63 |
-20.19 |
6.90 |
151.95 |
10.76 |
18.67 |
-44.92 |
| Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
0.39 |
1.00 |
0.27 |
1.06 |
0.61 |
0.71 |
0.52 |
0.28 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-4.01% |
-4.06% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
1.45 |
0.81 |
1.20 |
0.70 |
0.69 |
0.78 |
0.75 |
0.77 |
0.78 |
0.73 |
| Quick Ratio |
|
0.00 |
0.98 |
0.55 |
0.86 |
0.52 |
0.51 |
0.64 |
0.56 |
0.53 |
0.56 |
0.45 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-108 |
-649 |
-346 |
87 |
197 |
183 |
-182 |
229 |
83 |
-230 |
| Operating Cash Flow to CapEx |
|
251.86% |
57.56% |
256.83% |
0.00% |
379.34% |
277.81% |
436.89% |
180.57% |
151.85% |
177.20% |
314.48% |
| 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 |
|
0.00 |
1.08 |
0.70 |
0.53 |
0.59 |
0.32 |
0.59 |
0.67 |
0.68 |
0.58 |
0.54 |
| Accounts Receivable Turnover |
|
0.00 |
55.16 |
56.05 |
56.86 |
48.18 |
26.26 |
50.77 |
41.58 |
38.29 |
37.53 |
32.89 |
| Inventory Turnover |
|
0.00 |
69.44 |
42.77 |
69.37 |
56.99 |
34.54 |
63.86 |
111.32 |
104.69 |
84.67 |
85.72 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
5.37 |
2.84 |
5.37 |
6.06 |
5.08 |
3.35 |
3.01 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
12.33 |
5.02 |
7.64 |
10.23 |
7.27 |
6.71 |
8.04 |
| Days Sales Outstanding (DSO) |
|
0.00 |
6.62 |
6.51 |
6.42 |
7.58 |
13.90 |
7.19 |
8.78 |
9.53 |
9.73 |
11.10 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
5.26 |
8.53 |
5.26 |
6.40 |
10.57 |
5.72 |
3.28 |
3.49 |
4.31 |
4.26 |
| Days Payable Outstanding (DPO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
29.61 |
72.72 |
47.78 |
35.69 |
50.23 |
54.40 |
45.40 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
11.87 |
15.05 |
11.68 |
-15.63 |
-48.25 |
-34.87 |
-23.63 |
-37.21 |
-40.37 |
-30.04 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
202 |
886 |
2,157 |
1,293 |
1,002 |
1,128 |
1,325 |
1,330 |
1,390 |
1,559 |
| Invested Capital Turnover |
|
0.00 |
11.32 |
2.33 |
0.71 |
1.47 |
0.94 |
2.07 |
2.30 |
2.45 |
2.31 |
2.06 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
202 |
684 |
302 |
76 |
-291 |
126 |
198 |
4.78 |
60 |
169 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
1,896 |
3,280 |
3,530 |
4,495 |
3,392 |
3,609 |
2,630 |
3,026 |
| Market Capitalization |
|
0.00 |
0.00 |
0.00 |
0.00 |
1,808 |
2,149 |
3,109 |
1,733 |
1,866 |
867 |
1,035 |
| Book Value per Share |
|
$0.00 |
$0.00 |
$0.12 |
$0.00 |
$0.17 |
$0.08 |
$0.18 |
$0.11 |
$0.12 |
$0.32 |
$0.24 |
| Tangible Book Value per Share |
|
$0.00 |
$0.00 |
$0.11 |
$0.00 |
$0.16 |
$0.08 |
$0.17 |
$0.11 |
$0.11 |
$0.30 |
$0.20 |
| Total Capital |
|
0.00 |
618 |
1,644 |
2,455 |
2,188 |
2,027 |
2,441 |
2,608 |
2,761 |
3,035 |
3,008 |
| Total Debt |
|
0.00 |
97 |
1,448 |
2,194 |
1,895 |
1,887 |
2,128 |
2,373 |
2,519 |
2,670 |
2,744 |
| Total Long-Term Debt |
|
0.00 |
46 |
1,448 |
2,133 |
1,895 |
1,887 |
2,128 |
2,373 |
2,519 |
2,670 |
2,744 |
| Net Debt |
|
0.00 |
-247 |
1,093 |
1,896 |
1,473 |
1,381 |
1,386 |
1,660 |
1,743 |
1,762 |
1,990 |
| Capital Expenditures (CapEx) |
|
71 |
83 |
120 |
-182 |
133 |
77 |
168 |
345 |
481 |
583 |
286 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
-118 |
-484 |
-161 |
-698 |
-835 |
-1,014 |
-1,066 |
-1,148 |
-1,296 |
-1,277 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
225 |
-128 |
137 |
-276 |
-329 |
-273 |
-354 |
-374 |
-388 |
-523 |
| Net Working Capital (NWC) |
|
0.00 |
174 |
-128 |
75 |
-276 |
-329 |
-273 |
-354 |
-374 |
-388 |
-523 |
| Net Nonoperating Expense (NNE) |
|
-40 |
-74 |
20 |
5.76 |
23 |
98 |
202 |
96 |
226 |
17 |
43 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
-318 |
691 |
1,896 |
1,000 |
862 |
815 |
1,091 |
1,088 |
1,026 |
1,296 |
| Total Depreciation and Amortization (D&A) |
|
27 |
26 |
204 |
237 |
285 |
279 |
327 |
418 |
497 |
594 |
663 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
-10.31% |
-38.16% |
-11.30% |
-37.95% |
-77.72% |
-46.07% |
-37.71% |
-35.23% |
-41.26% |
-42.03% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
19.68% |
-10.12% |
9.60% |
-14.98% |
-30.61% |
-12.39% |
-12.52% |
-11.47% |
-12.36% |
-17.21% |
| Net Working Capital to Revenue |
|
0.00% |
15.22% |
-10.12% |
5.28% |
-14.98% |
-30.61% |
-12.39% |
-12.52% |
-11.47% |
-12.36% |
-17.21% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
($0.03) |
($0.05) |
$0.01 |
($0.21) |
$1.82 |
($0.07) |
$0.01 |
$0.11 |
($0.09) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
1.68B |
0.00 |
1.73B |
1.73B |
2.07B |
1.99B |
1.17B |
1.17B |
1.17B |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($0.03) |
($0.05) |
$0.01 |
($0.21) |
$1.82 |
($0.07) |
$0.01 |
$0.11 |
($0.09) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
1.68B |
0.00 |
1.73B |
1.73B |
2.07B |
1.99B |
1.17B |
1.17B |
1.17B |
| 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 |
1.68B |
0.00 |
1.73B |
1.73B |
2.07B |
1.99B |
1.17B |
1.17B |
1.17B |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
104 |
95 |
34 |
-43 |
163 |
-93 |
308 |
16 |
156 |
143 |
-61 |
| Normalized NOPAT Margin |
|
9.79% |
8.27% |
2.71% |
-3.03% |
8.86% |
-8.69% |
14.02% |
0.55% |
4.78% |
4.55% |
-2.01% |
| Pre Tax Income Margin |
|
19.21% |
20.94% |
2.08% |
-4.71% |
10.74% |
-23.58% |
6.23% |
-4.68% |
0.23% |
5.81% |
-3.89% |
| 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 |
|
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% |
-6.08% |
2.86% |
-2.35% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |