| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
250,474,777.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
250,474,777.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.23 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-100.00% |
62.32% |
-77.03% |
-69.54% |
0.00% |
193.27% |
-100.00% |
35.73% |
0.00% |
51.16% |
59.06% |
| EBITDA Growth |
|
-260.88% |
141.47% |
-70.86% |
-72.28% |
23.90% |
91.45% |
-438.07% |
93.73% |
-11.73% |
72.29% |
341.46% |
| EBIT Growth |
|
-293.09% |
143.80% |
-73.84% |
-74.96% |
2.76% |
112.54% |
-846.67% |
149.40% |
-13.38% |
74.94% |
291.67% |
| NOPAT Growth |
|
-321.13% |
164.39% |
-69.34% |
-89.19% |
2.76% |
112.54% |
-985.16% |
423.46% |
-13.38% |
74.94% |
224.70% |
| Net Income Growth |
|
-195.62% |
63.52% |
371.15% |
67.33% |
-1,634.94% |
288.75% |
-374.29% |
-59.76% |
81.17% |
-40.12% |
960.00% |
| EPS 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 Growth |
|
-219.08% |
104.65% |
-80.18% |
-51.02% |
129.45% |
-142.59% |
190.84% |
-12.17% |
-4.95% |
1,466.67% |
-8.70% |
| Free Cash Flow Firm Growth |
|
-48.92% |
17,359.15% |
-29.75% |
10.53% |
4,125.29% |
-93.71% |
2,494.23% |
1,665.72% |
-124.25% |
-225.21% |
-117.38% |
| Invested Capital Growth |
|
-4.22% |
-74.23% |
-2.58% |
-3.93% |
-73.81% |
-2.84% |
-74.65% |
-74.04% |
54.43% |
56.62% |
51.82% |
| Revenue Q/Q Growth |
|
-100.00% |
0.00% |
126.35% |
68.31% |
-100.00% |
0.00% |
-100.00% |
0.00% |
-100.00% |
0.00% |
-77.36% |
| EBITDA Q/Q Growth |
|
-258.26% |
150.62% |
-76.12% |
44.89% |
-534.51% |
227.35% |
-142.17% |
183.03% |
-350.61% |
297.90% |
-92.61% |
| EBIT Q/Q Growth |
|
-285.52% |
150.57% |
-85.53% |
84.44% |
-820.48% |
210.54% |
-150.83% |
161.61% |
-427.54% |
271.98% |
-97.04% |
| NOPAT Q/Q Growth |
|
-299.40% |
172.24% |
-91.46% |
-12.19% |
-1,894.13% |
257.91% |
-135.58% |
151.93% |
-488.60% |
345.68% |
-97.49% |
| Net Income Q/Q Growth |
|
-236.96% |
346.27% |
-76.03% |
106.94% |
-1,520.12% |
155.18% |
-116.91% |
130.36% |
-764.71% |
275.44% |
-97.77% |
| 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 |
|
-215.08% |
108.74% |
142.59% |
100.76% |
-30.80% |
-112.64% |
1,756.52% |
-39.37% |
-25.11% |
-28.90% |
190.24% |
| Free Cash Flow Firm Q/Q Growth |
|
-55.39% |
4,551.41% |
-96.43% |
49.04% |
1,605.26% |
-93.07% |
1,373.63% |
1.44% |
-123.42% |
59.98% |
-86.25% |
| Invested Capital Q/Q Growth |
|
-2.45% |
-73.49% |
274.55% |
-0.82% |
-73.41% |
-1.63% |
-2.28% |
1.58% |
58.16% |
-2.37% |
-3.21% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
0.00% |
0.00% |
48.04% |
25.81% |
0.00% |
87.49% |
0.00% |
35.35% |
0.00% |
190.58% |
41.91% |
| EBITDA Margin |
|
0.00% |
0.00% |
29.98% |
25.81% |
0.00% |
67.90% |
0.00% |
36.84% |
0.00% |
78.00% |
25.46% |
| Operating Margin |
|
0.00% |
0.00% |
15.84% |
5.77% |
0.00% |
63.62% |
0.00% |
20.36% |
0.00% |
74.24% |
9.00% |
| EBIT Margin |
|
0.00% |
0.00% |
15.33% |
16.80% |
0.00% |
63.62% |
0.00% |
30.87% |
0.00% |
74.24% |
9.70% |
| Profit (Net Income) Margin |
|
0.00% |
0.00% |
41.74% |
51.32% |
0.00% |
191.19% |
0.00% |
15.21% |
0.00% |
75.74% |
7.45% |
| Tax Burden Percent |
|
33.74% |
138.86% |
3,500.00% |
262.69% |
602.01% |
408.74% |
100.00% |
89.47% |
100.00% |
93.92% |
91.38% |
| Interest Burden Percent |
|
100.00% |
118.33% |
7.78% |
116.27% |
100.00% |
73.53% |
100.00% |
55.07% |
100.00% |
108.62% |
84.06% |
| Effective Tax Rate |
|
0.00% |
0.00% |
42.86% |
18.13% |
0.00% |
0.00% |
0.00% |
10.53% |
0.00% |
0.00% |
8.62% |
| Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
0.46% |
0.00% |
0.00% |
28.10% |
0.00% |
3.17% |
0.00% |
32.51% |
3.89% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
1.99% |
0.00% |
0.00% |
-25.17% |
0.00% |
2.48% |
0.00% |
34.40% |
3.65% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
1.28% |
0.00% |
0.00% |
9.45% |
0.00% |
1.05% |
0.00% |
11.03% |
1.09% |
| Return on Equity (ROE) |
|
2.95% |
0.00% |
1.74% |
6.88% |
-40.65% |
37.55% |
0.00% |
4.23% |
0.00% |
43.54% |
4.98% |
| Cash Return on Invested Capital (CROIC) |
|
0.53% |
118.92% |
2.63% |
3.00% |
115.50% |
5.21% |
117.37% |
116.58% |
-45.66% |
-39.54% |
-35.58% |
| Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
0.58% |
0.00% |
0.00% |
8.56% |
0.00% |
3.74% |
0.00% |
23.43% |
3.16% |
| Return on Assets (ROA) |
|
0.00% |
0.00% |
1.58% |
0.00% |
0.00% |
25.74% |
0.00% |
1.84% |
0.00% |
23.91% |
2.43% |
| Return on Common Equity (ROCE) |
|
2.44% |
0.00% |
1.46% |
5.81% |
-36.06% |
33.20% |
0.00% |
3.74% |
0.00% |
41.53% |
4.75% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-861 |
622 |
53 |
47 |
-837 |
1,322 |
-470 |
244 |
-949 |
2,332 |
58 |
| NOPAT Margin |
|
0.00% |
0.00% |
9.05% |
4.72% |
0.00% |
63.62% |
0.00% |
18.22% |
0.00% |
74.24% |
8.23% |
| Net Nonoperating Expense Percent (NNEP) |
|
-3.38% |
-33.63% |
-1.54% |
-3.82% |
96.16% |
53.27% |
3.18% |
0.69% |
14.70% |
-1.89% |
0.24% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
-2.47% |
2.63% |
0.15% |
0.13% |
-7.08% |
11.40% |
-4.05% |
2.01% |
-6.58% |
18.14% |
0.46% |
| Cost of Revenue to Revenue |
|
0.00% |
0.00% |
51.96% |
74.19% |
0.00% |
12.51% |
0.00% |
64.65% |
0.00% |
-90.58% |
58.09% |
| SG&A Expenses to Revenue |
|
0.00% |
0.00% |
15.84% |
9.92% |
0.00% |
0.00% |
0.00% |
8.80% |
0.00% |
0.00% |
17.16% |
| 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% |
30.66% |
18.93% |
0.00% |
24.83% |
0.00% |
14.77% |
0.00% |
116.43% |
32.91% |
| Earnings before Interest and Taxes (EBIT) |
|
-1,230 |
622 |
90 |
166 |
-1,196 |
1,322 |
-672 |
414 |
-1,356 |
2,332 |
69 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-1,456 |
737 |
176 |
255 |
-1,108 |
1,411 |
-595 |
494 |
-1,238 |
2,450 |
181 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.95 |
2.31 |
2.32 |
2.46 |
6.30 |
4.07 |
3.95 |
4.41 |
4.41 |
3.94 |
2.53 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
3.95 |
0.00 |
0.00 |
96.15 |
138.89 |
102.54 |
50.96 |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
|
0.00 |
10.60 |
23.92 |
0.00 |
0.00 |
7.83 |
9.06 |
9.48 |
9.52 |
6.82 |
4.12 |
| Price to Earnings (P/E) |
|
76.45 |
49.74 |
40.41 |
36.40 |
0.00 |
0.00 |
0.00 |
0.00 |
12.27 |
55.07 |
32.22 |
| 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 |
|
1.31% |
2.01% |
2.47% |
2.75% |
0.00% |
0.00% |
0.00% |
0.00% |
8.15% |
1.82% |
3.10% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.49 |
5.13 |
1.69 |
1.80 |
5.75 |
3.65 |
3.61 |
4.10 |
2.97 |
2.83 |
1.98 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
12.05 |
33.20 |
0.00 |
0.00 |
8.14 |
9.37 |
9.70 |
11.11 |
7.88 |
5.04 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
49.81 |
122.07 |
0.00 |
0.00 |
31.36 |
0.00 |
543.60 |
0.00 |
32.48 |
19.49 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
93.97 |
260.89 |
0.00 |
0.00 |
49.89 |
0.00 |
0.00 |
0.00 |
50.87 |
29.94 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
241.10 |
9,503.77 |
0.00 |
0.00 |
153.90 |
0.00 |
0.00 |
0.00 |
75.25 |
42.77 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
67.88 |
511.74 |
0.00 |
75.68 |
53.77 |
35.76 |
43.01 |
49.84 |
38.88 |
27.37 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
275.42 |
1.77 |
63.46 |
58.82 |
2.07 |
68.96 |
1.24 |
1.45 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.81 |
0.22 |
0.79 |
0.74 |
0.59 |
0.65 |
0.65 |
0.65 |
0.87 |
0.60 |
0.60 |
| Long-Term Debt to Equity |
|
0.77 |
0.21 |
0.73 |
0.71 |
0.58 |
0.64 |
0.64 |
0.41 |
0.63 |
0.60 |
0.59 |
| Financial Leverage |
|
0.69 |
0.06 |
0.64 |
0.61 |
0.50 |
-0.38 |
0.48 |
0.42 |
0.36 |
0.32 |
0.30 |
| Leverage Ratio |
|
2.21 |
2.17 |
2.19 |
2.15 |
2.05 |
2.05 |
2.09 |
2.05 |
2.00 |
1.83 |
1.89 |
| Compound Leverage Factor |
|
2.21 |
2.57 |
0.17 |
2.51 |
2.05 |
1.51 |
2.09 |
1.13 |
2.00 |
1.99 |
1.59 |
| Debt to Total Capital |
|
44.88% |
17.84% |
44.01% |
42.65% |
36.92% |
39.21% |
39.27% |
39.46% |
46.52% |
37.64% |
37.40% |
| Short-Term Debt to Total Capital |
|
2.37% |
0.45% |
3.38% |
1.94% |
0.64% |
0.22% |
0.26% |
14.82% |
12.66% |
0.38% |
0.39% |
| Long-Term Debt to Total Capital |
|
42.51% |
17.39% |
40.63% |
40.71% |
36.27% |
38.99% |
39.01% |
24.63% |
33.86% |
37.25% |
37.00% |
| 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 |
|
8.57% |
12.88% |
8.82% |
8.93% |
0.19% |
0.19% |
0.19% |
0.18% |
4.72% |
5.11% |
5.02% |
| Common Equity to Total Capital |
|
46.55% |
69.28% |
47.17% |
48.42% |
62.89% |
60.60% |
60.54% |
60.36% |
48.76% |
57.25% |
57.58% |
| Debt to EBITDA |
|
-8.64 |
4.89 |
35.42 |
-65.62 |
-94.89 |
4.80 |
-31.26 |
78.67 |
-101.99 |
4.69 |
4.09 |
| Net Debt to EBITDA |
|
-6.84 |
2.47 |
27.02 |
-47.86 |
-18.00 |
1.16 |
-6.21 |
11.95 |
-68.23 |
3.72 |
3.01 |
| Long-Term Debt to EBITDA |
|
-8.18 |
4.77 |
32.70 |
-62.63 |
-93.24 |
4.77 |
-31.05 |
49.11 |
-74.23 |
4.64 |
4.05 |
| Debt to NOPAT |
|
-12.81 |
23.66 |
2,757.50 |
-46.87 |
-14.71 |
23.54 |
-13.33 |
-25.11 |
-23.22 |
10.87 |
8.98 |
| Net Debt to NOPAT |
|
-10.14 |
11.97 |
2,103.57 |
-34.19 |
-2.79 |
5.70 |
-2.65 |
-3.81 |
-15.53 |
8.62 |
6.60 |
| Long-Term Debt to NOPAT |
|
-12.13 |
23.06 |
2,545.89 |
-44.74 |
-14.45 |
23.41 |
-13.25 |
-15.68 |
-16.90 |
10.76 |
8.88 |
| Altman Z-Score |
|
1.23 |
1.64 |
1.51 |
1.61 |
5.55 |
4.51 |
3.70 |
4.20 |
2.45 |
4.17 |
2.61 |
| Noncontrolling Interest Sharing Ratio |
|
17.51% |
0.00% |
16.05% |
15.55% |
11.29% |
11.59% |
0.00% |
11.49% |
0.00% |
4.61% |
4.50% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.78 |
0.71 |
0.66 |
0.81 |
2.89 |
2.95 |
2.54 |
1.32 |
0.67 |
1.46 |
1.35 |
| Quick Ratio |
|
0.62 |
0.39 |
0.50 |
0.65 |
2.49 |
2.71 |
2.28 |
1.16 |
0.54 |
1.25 |
1.10 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
533 |
24,792 |
886 |
1,321 |
22,521 |
1,560 |
22,989 |
23,319 |
-5,460 |
-2,185 |
-4,070 |
| Operating Cash Flow to CapEx |
|
0.00% |
45.76% |
485.19% |
2,023.08% |
1,516.67% |
-176.92% |
1,154.55% |
1,050.00% |
5,766.67% |
201.64% |
1,785.00% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
14.29 |
22.01 |
0.00 |
0.00 |
0.00 |
409.11 |
0.00 |
0.00 |
-59.85 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
2.11 |
4.38 |
0.00 |
0.00 |
0.00 |
4.05 |
0.00 |
0.00 |
5.25 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
1.68 |
4.17 |
0.00 |
0.00 |
0.00 |
3.67 |
0.00 |
0.00 |
4.96 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.09 |
0.04 |
0.00 |
0.00 |
0.13 |
0.11 |
0.12 |
0.22 |
0.32 |
0.33 |
| Accounts Receivable Turnover |
|
0.00 |
7.44 |
2.15 |
0.00 |
0.00 |
30.83 |
6.57 |
7.05 |
16.09 |
39.14 |
23.38 |
| 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 |
2.31 |
0.71 |
0.00 |
0.00 |
4.43 |
2.08 |
2.32 |
4.13 |
5.34 |
5.63 |
| Accounts Payable Turnover |
|
0.89 |
1.92 |
0.81 |
0.26 |
0.40 |
4.43 |
2.90 |
2.65 |
7.07 |
0.00 |
0.21 |
| Days Sales Outstanding (DSO) |
|
0.00 |
49.05 |
169.64 |
0.00 |
0.00 |
11.84 |
55.54 |
51.78 |
22.69 |
9.32 |
15.61 |
| 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) |
|
410.38 |
189.83 |
448.83 |
1,379.32 |
907.79 |
82.30 |
125.68 |
137.66 |
51.61 |
0.00 |
1,771.08 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
-140.78 |
-279.19 |
0.00 |
0.00 |
-70.46 |
-70.15 |
-85.88 |
-28.92 |
9.32 |
-1,755.47 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
31,645 |
8,390 |
31,425 |
31,167 |
8,287 |
8,152 |
7,966 |
8,092 |
12,798 |
12,495 |
12,094 |
| Invested Capital Turnover |
|
0.00 |
0.17 |
0.05 |
0.00 |
0.00 |
0.44 |
0.16 |
0.17 |
0.32 |
0.44 |
0.47 |
| Increase / (Decrease) in Invested Capital |
|
-1,394 |
-24,170 |
-833 |
-1,274 |
-23,358 |
-238 |
-23,459 |
-23,075 |
4,511 |
4,517 |
4,128 |
| Enterprise Value (EV) |
|
47,124 |
43,036 |
53,221 |
56,078 |
47,678 |
29,734 |
28,718 |
33,160 |
37,981 |
35,302 |
23,920 |
| Market Capitalization |
|
31,726 |
37,851 |
38,347 |
41,971 |
46,827 |
28,611 |
27,789 |
32,409 |
32,559 |
30,564 |
19,557 |
| Book Value per Share |
|
$28.95 |
$25.12 |
$25.33 |
$26.11 |
$11.36 |
$20.65 |
$20.63 |
$21.51 |
$21.57 |
$22.68 |
$30.87 |
| Tangible Book Value per Share |
|
($29.76) |
$14.68 |
($25.37) |
($24.50) |
$0.74 |
$0.61 |
$0.79 |
$1.86 |
($14.89) |
($12.78) |
($16.70) |
| Total Capital |
|
34,902 |
23,668 |
35,087 |
35,235 |
11,824 |
11,599 |
11,623 |
12,162 |
15,127 |
13,550 |
13,426 |
| Total Debt |
|
15,663 |
4,223 |
15,442 |
15,028 |
4,365 |
4,548 |
4,564 |
4,799 |
7,037 |
5,100 |
5,021 |
| Total Long-Term Debt |
|
14,836 |
4,117 |
14,257 |
14,343 |
4,289 |
4,522 |
4,534 |
2,996 |
5,122 |
5,048 |
4,968 |
| Net Debt |
|
12,406 |
2,136 |
11,780 |
10,960 |
828 |
1,101 |
907 |
729 |
4,708 |
4,045 |
3,689 |
| Capital Expenditures (CapEx) |
|
-245 |
118 |
27 |
13 |
12 |
13 |
33 |
22 |
3.00 |
61 |
20 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-2,336 |
-2,973 |
-2,152 |
-2,233 |
-572 |
-716 |
-896 |
-646 |
-840 |
-569 |
-775 |
| Debt-free Net Working Capital (DFNWC) |
|
-224 |
-1,260 |
-486 |
-148 |
2,482 |
2,240 |
2,251 |
2,802 |
748 |
486 |
557 |
| Net Working Capital (NWC) |
|
-1,051 |
-1,366 |
-1,671 |
-833 |
2,406 |
2,214 |
2,221 |
999 |
-1,167 |
434 |
504 |
| Net Nonoperating Expense (NNE) |
|
-446 |
-400 |
-192 |
-460 |
6,363 |
-2,651 |
202 |
40 |
407 |
-47 |
5.48 |
| Net Nonoperating Obligations (NNO) |
|
12,406 |
-11,055 |
11,780 |
10,960 |
828 |
1,101 |
907 |
729 |
4,708 |
4,045 |
3,689 |
| Total Depreciation and Amortization (D&A) |
|
-226 |
115 |
86 |
89 |
88 |
89 |
77 |
80 |
118 |
118 |
112 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
-83.23% |
-134.25% |
0.00% |
0.00% |
-19.60% |
-29.22% |
-18.89% |
-24.57% |
-12.70% |
-16.33% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
-35.27% |
-30.32% |
0.00% |
0.00% |
61.32% |
73.42% |
81.95% |
21.88% |
10.84% |
11.74% |
| Net Working Capital to Revenue |
|
0.00% |
-38.24% |
-104.24% |
0.00% |
0.00% |
60.61% |
72.44% |
29.22% |
-34.13% |
9.68% |
10.62% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.94 |
$0.00 |
$0.61 |
$0.91 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
652.83M |
652.95M |
653.45M |
654.64M |
340.44M |
341.10M |
341.29M |
341.93M |
341.96M |
250.47M |
250.61M |
| Adjusted Diluted Earnings per Share |
|
$0.89 |
$0.00 |
$0.52 |
$0.60 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
652.83M |
652.95M |
653.45M |
654.64M |
340.44M |
341.10M |
341.29M |
341.93M |
341.96M |
250.47M |
250.61M |
| 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 |
|
652.83M |
652.95M |
653.45M |
654.64M |
340.44M |
341.10M |
341.29M |
341.93M |
341.96M |
250.47M |
250.61M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-861 |
435 |
53 |
47 |
-833 |
925 |
-455 |
244 |
-930 |
1,632 |
58 |
| Normalized NOPAT Margin |
|
0.00% |
0.00% |
9.05% |
4.72% |
0.00% |
44.53% |
0.00% |
18.22% |
0.00% |
51.97% |
8.23% |
| Pre Tax Income Margin |
|
0.00% |
0.00% |
1.19% |
19.53% |
0.00% |
46.78% |
0.00% |
17.00% |
0.00% |
80.64% |
8.16% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
1.45 |
2.77 |
0.00 |
0.00 |
0.00 |
7.26 |
0.00 |
0.00 |
1.01 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.86 |
0.78 |
0.00 |
0.00 |
0.00 |
4.29 |
0.00 |
0.00 |
0.86 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
1.02 |
2.55 |
0.00 |
0.00 |
0.00 |
6.88 |
0.00 |
0.00 |
0.72 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.42 |
0.56 |
0.00 |
0.00 |
0.00 |
3.90 |
0.00 |
0.00 |
0.57 |
| 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% |
0.00% |
0.00% |
0.00% |