| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
335,028,715.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
335,028,715.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
1.01 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
6.20% |
-8.89% |
-41.59% |
-42.75% |
-42.33% |
2.96% |
7.32% |
19.96% |
12.87% |
9.61% |
8.83% |
| EBITDA Growth |
|
-28.44% |
36.01% |
283.25% |
84.38% |
-147.11% |
180.22% |
-180.66% |
-465.46% |
137.22% |
-90.39% |
208.04% |
| EBIT Growth |
|
-39.25% |
40.91% |
417.32% |
200.61% |
-188.84% |
231.31% |
-233.74% |
-954.13% |
104.10% |
-101.15% |
159.85% |
| NOPAT Growth |
|
-125.88% |
-233.66% |
-144.01% |
11.85% |
185.15% |
-11.00% |
468.75% |
168.25% |
-123.95% |
-47.41% |
-62.40% |
| Net Income Growth |
|
-66.17% |
25.93% |
173.86% |
153.82% |
-271.50% |
164.94% |
-351.10% |
-1,107.92% |
94.09% |
-229.34% |
127.07% |
| EPS Growth |
|
-67.76% |
10.29% |
183.02% |
162.83% |
-351.59% |
173.48% |
-390.91% |
-1,239.44% |
93.16% |
-240.81% |
125.00% |
| Operating Cash Flow Growth |
|
-39.48% |
-4.98% |
-20.18% |
-21.06% |
37.42% |
-5.67% |
-47.42% |
-72.68% |
-32.86% |
-20.30% |
-16.72% |
| Free Cash Flow Firm Growth |
|
-248.43% |
3,487.70% |
43.73% |
64.54% |
91.80% |
-107.48% |
3,603.62% |
3,449.64% |
10,481.17% |
-75.25% |
-106.65% |
| Invested Capital Growth |
|
6.17% |
-57.13% |
1.49% |
1.35% |
0.62% |
6.86% |
-53.38% |
-50.27% |
-50.53% |
11.42% |
7.84% |
| Revenue Q/Q Growth |
|
0.35% |
-178.46% |
175.00% |
-3.06% |
1.10% |
-172.97% |
182.94% |
8.36% |
-4.89% |
1.99% |
3.53% |
| EBITDA Q/Q Growth |
|
507.70% |
-212.51% |
149.91% |
-45.97% |
-255.27% |
438.45% |
-150.19% |
-144.78% |
115.81% |
-22.39% |
263.00% |
| EBIT Q/Q Growth |
|
570.98% |
-229.50% |
149.17% |
-66.45% |
-515.88% |
316.03% |
-150.08% |
-114.26% |
102.00% |
-158.53% |
2,506.47% |
| NOPAT Q/Q Growth |
|
20.28% |
-600.08% |
94.01% |
-163.47% |
177.01% |
-400.91% |
119.91% |
-51.24% |
-127.03% |
-1,220.00% |
121.61% |
| Net Income Q/Q Growth |
|
260.90% |
-521.99% |
115.18% |
-47.78% |
-612.68% |
259.80% |
-158.69% |
-109.61% |
96.99% |
-3,396.64% |
112.28% |
| EPS Q/Q Growth |
|
238.94% |
-633.12% |
115.77% |
-46.21% |
-656.34% |
255.70% |
-162.44% |
-110.68% |
96.66% |
-3,107.41% |
111.09% |
| Operating Cash Flow Q/Q Growth |
|
-52.72% |
156.56% |
-70.72% |
122.26% |
-17.69% |
76.11% |
-83.68% |
15.48% |
102.28% |
109.05% |
-82.95% |
| Free Cash Flow Firm Q/Q Growth |
|
-42.27% |
1,011.11% |
-102.83% |
3.39% |
67.09% |
-1,760.31% |
1,425.67% |
-7.64% |
2.00% |
-110.82% |
34.79% |
| Invested Capital Q/Q Growth |
|
2.52% |
-58.39% |
141.73% |
-1.72% |
1.79% |
-55.81% |
5.47% |
4.83% |
1.26% |
-0.47% |
2.08% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
68.39% |
0.00% |
63.85% |
68.20% |
70.04% |
0.00% |
65.56% |
63.34% |
67.45% |
66.79% |
66.53% |
| EBITDA Margin |
|
102.60% |
0.00% |
97.91% |
54.57% |
-83.81% |
0.00% |
-73.59% |
-166.24% |
27.64% |
21.03% |
73.73% |
| Operating Margin |
|
-1.48% |
0.00% |
-1.13% |
-3.12% |
3.12% |
0.00% |
5.18% |
2.33% |
-0.66% |
-8.58% |
1.87% |
| EBIT Margin |
|
70.27% |
0.00% |
76.04% |
26.32% |
-108.26% |
0.00% |
-94.76% |
-187.37% |
3.94% |
-2.26% |
52.49% |
| Profit (Net Income) Margin |
|
44.36% |
0.00% |
48.29% |
26.01% |
-131.92% |
0.00% |
-112.99% |
-218.56% |
-6.91% |
-236.88% |
28.10% |
| Tax Burden Percent |
|
100.21% |
108.02% |
77.81% |
78.12% |
98.33% |
95.59% |
94.98% |
100.03% |
64.01% |
101.40% |
67.13% |
| Interest Burden Percent |
|
63.00% |
190.44% |
81.62% |
126.54% |
123.93% |
106.43% |
125.55% |
116.61% |
-274.32% |
10,345.32% |
79.76% |
| Effective Tax Rate |
|
-0.21% |
0.00% |
6.32% |
8.00% |
0.00% |
-5.06% |
0.00% |
0.00% |
0.00% |
0.00% |
32.87% |
| Return on Invested Capital (ROIC) |
|
-0.64% |
0.00% |
-0.20% |
-0.42% |
0.22% |
0.00% |
1.24% |
0.58% |
-0.17% |
-3.55% |
0.73% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-17.23% |
0.00% |
-19.08% |
-10.99% |
67.20% |
0.00% |
52.36% |
101.48% |
2.82% |
91.39% |
-11.79% |
| Return on Net Nonoperating Assets (RNNOA) |
|
3.98% |
0.00% |
2.67% |
1.58% |
-7.29% |
0.00% |
-8.96% |
-17.83% |
-0.46% |
-24.33% |
2.86% |
| Return on Equity (ROE) |
|
3.34% |
0.00% |
2.47% |
1.15% |
-7.07% |
0.00% |
-7.72% |
-17.25% |
-0.63% |
-27.88% |
3.59% |
| Cash Return on Invested Capital (CROIC) |
|
-6.33% |
78.18% |
-2.93% |
-2.75% |
-1.76% |
-7.44% |
72.88% |
67.56% |
67.79% |
-11.00% |
-8.04% |
| Operating Return on Assets (OROA) |
|
12.21% |
0.00% |
6.02% |
1.58% |
-4.52% |
0.00% |
-12.60% |
-25.53% |
0.56% |
-0.46% |
10.93% |
| Return on Assets (ROA) |
|
7.71% |
0.00% |
3.82% |
1.56% |
-5.51% |
0.00% |
-15.02% |
-29.78% |
-0.98% |
-48.11% |
5.85% |
| Return on Common Equity (ROCE) |
|
3.34% |
0.00% |
2.46% |
1.15% |
-7.08% |
0.00% |
-7.68% |
-17.15% |
-0.63% |
-27.40% |
3.52% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-24.32% |
0.00% |
-14.29% |
0.00% |
0.00% |
0.00% |
-1.62% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-27 |
-192 |
-12 |
-30 |
23 |
-213 |
42 |
21 |
-5.60 |
-74 |
16 |
| NOPAT Margin |
|
-1.48% |
0.00% |
-1.06% |
-2.87% |
2.19% |
0.00% |
3.63% |
1.63% |
-0.46% |
-6.00% |
1.25% |
| Net Nonoperating Expense Percent (NNEP) |
|
16.59% |
-38.05% |
18.88% |
10.57% |
-66.98% |
30.02% |
-51.12% |
-100.90% |
-2.99% |
-94.94% |
12.52% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
-0.68% |
-0.03% |
-0.09% |
0.07% |
-0.99% |
0.19% |
0.09% |
-0.03% |
-0.40% |
0.09% |
| Cost of Revenue to Revenue |
|
31.62% |
0.00% |
36.15% |
31.80% |
29.96% |
0.00% |
34.44% |
36.66% |
32.55% |
33.21% |
33.47% |
| SG&A Expenses to Revenue |
|
39.11% |
0.00% |
41.49% |
44.17% |
43.45% |
0.00% |
40.69% |
40.81% |
43.43% |
47.40% |
40.69% |
| 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 |
|
69.86% |
0.00% |
64.98% |
71.32% |
66.92% |
0.00% |
60.37% |
61.00% |
68.11% |
75.36% |
64.66% |
| Earnings before Interest and Taxes (EBIT) |
|
1,303 |
-1,688 |
830 |
278 |
-1,158 |
2,216 |
-1,110 |
-2,378 |
48 |
-28 |
669 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
1,903 |
-2,141 |
1,069 |
577 |
-896 |
1,717 |
-862 |
-2,110 |
334 |
259 |
940 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.35 |
0.19 |
0.00 |
0.19 |
0.22 |
0.37 |
0.32 |
0.27 |
0.31 |
0.39 |
0.43 |
| Price to Tangible Book Value (P/TBV) |
|
0.80 |
0.25 |
0.00 |
0.51 |
0.62 |
0.58 |
0.50 |
0.43 |
0.51 |
0.77 |
0.85 |
| Price to Revenue (P/Rev) |
|
0.98 |
0.90 |
0.00 |
1.34 |
2.31 |
1.05 |
0.91 |
0.75 |
0.82 |
0.77 |
0.81 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2.87 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
76.80% |
85.14% |
97.90% |
85.51% |
0.00% |
0.00% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
34.81% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.22 |
0.00 |
0.00 |
0.14 |
0.17 |
0.00 |
0.00 |
0.00 |
0.00 |
0.31 |
0.39 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.53 |
0.00 |
0.00 |
0.95 |
1.74 |
0.00 |
0.00 |
0.00 |
0.00 |
0.56 |
0.69 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
5.10 |
0.00 |
0.00 |
1.73 |
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 |
3.36 |
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) |
|
1.76 |
0.00 |
0.00 |
1.24 |
1.48 |
0.00 |
0.00 |
0.00 |
0.00 |
2.24 |
2.88 |
| 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 |
|
0.73 |
0.49 |
0.84 |
0.85 |
0.85 |
0.73 |
0.73 |
0.74 |
0.66 |
0.86 |
0.87 |
| Long-Term Debt to Equity |
|
0.70 |
0.47 |
0.80 |
0.80 |
0.80 |
0.65 |
0.64 |
0.59 |
0.60 |
0.79 |
0.79 |
| Financial Leverage |
|
-0.23 |
-0.41 |
-0.14 |
-0.14 |
-0.11 |
-0.52 |
-0.17 |
-0.18 |
-0.16 |
-0.27 |
-0.24 |
| Leverage Ratio |
|
1.92 |
2.04 |
2.07 |
2.11 |
2.14 |
2.14 |
2.13 |
2.16 |
2.12 |
2.14 |
2.12 |
| Compound Leverage Factor |
|
1.21 |
3.89 |
1.69 |
2.66 |
2.65 |
2.28 |
2.67 |
2.52 |
-5.83 |
220.96 |
1.69 |
| Debt to Total Capital |
|
42.15% |
32.78% |
45.77% |
45.85% |
46.00% |
42.05% |
42.19% |
42.59% |
39.59% |
46.36% |
46.41% |
| Short-Term Debt to Total Capital |
|
1.76% |
1.52% |
2.18% |
2.28% |
2.89% |
4.15% |
5.08% |
8.65% |
3.16% |
4.12% |
3.87% |
| Long-Term Debt to Total Capital |
|
40.40% |
31.26% |
43.59% |
43.57% |
43.11% |
37.90% |
37.12% |
33.93% |
36.43% |
42.24% |
42.54% |
| 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 |
|
-0.20% |
-0.20% |
-0.11% |
-0.09% |
-0.02% |
0.82% |
0.87% |
0.92% |
1.02% |
1.13% |
1.27% |
| Common Equity to Total Capital |
|
58.05% |
67.42% |
54.34% |
54.24% |
54.02% |
57.13% |
56.94% |
56.49% |
59.39% |
52.51% |
52.32% |
| Debt to EBITDA |
|
19.89 |
26.20 |
13.57 |
11.02 |
-11.42 |
2.64 |
6.20 |
-8.34 |
154.46 |
-3.61 |
-14.80 |
| Net Debt to EBITDA |
|
-4.31 |
-21.11 |
-0.64 |
-0.68 |
0.71 |
-1.38 |
-3.05 |
3.89 |
-76.80 |
0.52 |
1.51 |
| Long-Term Debt to EBITDA |
|
19.07 |
24.99 |
12.93 |
10.47 |
-10.70 |
2.38 |
5.45 |
-6.64 |
142.13 |
-3.29 |
-13.57 |
| Debt to NOPAT |
|
-256.53 |
-42.20 |
-61.00 |
-63.81 |
-79.24 |
-148.94 |
1,038.02 |
185.35 |
355.91 |
-526.97 |
-200.06 |
| Net Debt to NOPAT |
|
55.62 |
34.00 |
2.89 |
3.96 |
4.93 |
77.55 |
-510.44 |
-86.58 |
-176.96 |
76.57 |
20.34 |
| Long-Term Debt to NOPAT |
|
-245.83 |
-40.24 |
-58.10 |
-60.63 |
-74.25 |
-134.23 |
913.13 |
147.68 |
327.48 |
-480.13 |
-183.36 |
| Altman Z-Score |
|
1.15 |
0.62 |
0.00 |
0.78 |
0.58 |
1.35 |
0.79 |
0.45 |
0.82 |
0.72 |
0.89 |
| Noncontrolling Interest Sharing Ratio |
|
0.09% |
0.00% |
0.27% |
0.13% |
-0.21% |
0.00% |
0.50% |
0.57% |
0.67% |
1.73% |
1.87% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.45 |
1.30 |
1.28 |
1.34 |
1.19 |
1.05 |
0.95 |
1.02 |
0.96 |
1.08 |
1.11 |
| Quick Ratio |
|
1.11 |
0.88 |
0.96 |
1.01 |
0.95 |
0.83 |
0.75 |
0.86 |
0.75 |
0.86 |
0.84 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-1,047 |
9,543 |
-270 |
-261 |
-86 |
-714 |
9,468 |
8,745 |
8,920 |
-966 |
-630 |
| Operating Cash Flow to CapEx |
|
99.79% |
0.00% |
119.21% |
295.19% |
203.58% |
0.00% |
53.10% |
46.73% |
88.01% |
144.17% |
27.06% |
| Free Cash Flow to Firm to Interest Expense |
|
-4.34 |
0.00 |
-1.86 |
-1.81 |
-0.60 |
0.00 |
69.87 |
67.06 |
66.32 |
-8.24 |
-5.54 |
| Operating Cash Flow to Interest Expense |
|
1.36 |
0.00 |
1.69 |
3.78 |
3.12 |
0.00 |
0.95 |
1.14 |
2.24 |
5.38 |
0.95 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.27 |
2.50 |
1.58 |
0.00 |
-0.84 |
-1.30 |
-0.31 |
1.65 |
-2.55 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.17 |
0.10 |
0.08 |
0.06 |
0.04 |
0.13 |
0.13 |
0.14 |
0.14 |
0.20 |
0.21 |
| Accounts Receivable Turnover |
|
9.56 |
6.67 |
3.95 |
2.94 |
2.09 |
10.17 |
6.59 |
6.48 |
6.91 |
9.68 |
9.89 |
| 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 |
|
1.14 |
0.76 |
0.49 |
0.37 |
0.24 |
1.00 |
0.76 |
0.76 |
0.76 |
1.02 |
1.01 |
| Accounts Payable Turnover |
|
4.27 |
2.53 |
2.18 |
1.52 |
1.04 |
3.73 |
3.25 |
3.28 |
3.44 |
3.93 |
4.22 |
| Days Sales Outstanding (DSO) |
|
38.20 |
54.76 |
92.34 |
123.95 |
174.73 |
35.90 |
55.40 |
56.29 |
52.86 |
37.71 |
36.89 |
| 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) |
|
85.44 |
144.47 |
167.12 |
239.50 |
351.04 |
97.96 |
112.33 |
111.37 |
106.01 |
92.85 |
86.50 |
| Cash Conversion Cycle (CCC) |
|
-47.24 |
-89.71 |
-74.78 |
-115.55 |
-176.31 |
-62.06 |
-56.93 |
-55.08 |
-53.15 |
-55.14 |
-49.61 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
17,554 |
7,305 |
17,657 |
17,353 |
17,663 |
7,805 |
8,232 |
8,629 |
8,738 |
8,697 |
8,878 |
| Invested Capital Turnover |
|
0.43 |
0.34 |
0.19 |
0.15 |
0.10 |
0.57 |
0.34 |
0.36 |
0.36 |
0.59 |
0.58 |
| Increase / (Decrease) in Invested Capital |
|
1,020 |
-9,736 |
259 |
231 |
109 |
501 |
-9,425 |
-8,724 |
-8,925 |
892 |
646 |
| Enterprise Value (EV) |
|
3,897 |
-3,819 |
0.00 |
2,433 |
3,073 |
1.77 |
-403 |
-905 |
-101 |
2,713 |
3,424 |
| Market Capitalization |
|
7,265 |
3,704 |
0.00 |
3,427 |
4,069 |
4,562 |
4,014 |
3,459 |
3,905 |
3,752 |
4,050 |
| Book Value per Share |
|
$49.30 |
$48.23 |
$49.44 |
$49.23 |
$51.06 |
$34.59 |
$36.60 |
$37.60 |
$37.40 |
$28.91 |
$28.11 |
| Tangible Book Value per Share |
|
$21.53 |
$38.16 |
$17.95 |
$18.19 |
$17.95 |
$22.16 |
$23.17 |
$23.06 |
$22.68 |
$14.50 |
$14.07 |
| Total Capital |
|
36,039 |
28,276 |
33,912 |
33,829 |
34,543 |
21,645 |
22,215 |
23,001 |
21,458 |
18,541 |
18,165 |
| Total Debt |
|
15,192 |
9,269 |
15,520 |
15,512 |
15,891 |
9,101 |
9,373 |
9,796 |
8,496 |
8,595 |
8,431 |
| Total Long-Term Debt |
|
14,558 |
8,840 |
14,783 |
14,741 |
14,892 |
8,203 |
8,246 |
7,805 |
7,817 |
7,831 |
7,727 |
| Net Debt |
|
-3,294 |
-7,468 |
-734 |
-964 |
-989 |
-4,739 |
-4,609 |
-4,576 |
-4,224 |
-1,249 |
-857 |
| Capital Expenditures (CapEx) |
|
328 |
-94 |
206 |
185 |
221 |
-79 |
243 |
319 |
343 |
438 |
398 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-968 |
-1,663 |
-989 |
-1,087 |
-1,418 |
-1,087 |
-1,027 |
-1,069 |
-1,125 |
-1,156 |
-821 |
| Debt-free Net Working Capital (DFNWC) |
|
2,331 |
1,738 |
1,803 |
2,129 |
1,845 |
1,065 |
956 |
2,076 |
550 |
1,001 |
1,008 |
| Net Working Capital (NWC) |
|
1,697 |
1,309 |
1,066 |
1,357 |
846 |
166 |
-172 |
85 |
-129 |
237 |
304 |
| Net Nonoperating Expense (NNE) |
|
-850 |
3,279 |
-539 |
-306 |
1,434 |
-2,468 |
1,366 |
2,795 |
78 |
2,842 |
-342 |
| Net Nonoperating Obligations (NNO) |
|
-3,294 |
-11,703 |
-734 |
-964 |
-989 |
-4,739 |
-4,609 |
-4,576 |
-4,224 |
-1,249 |
-857 |
| Total Depreciation and Amortization (D&A) |
|
600 |
-453 |
239 |
299 |
261 |
-499 |
248 |
268 |
286 |
287 |
271 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-13.06% |
-40.40% |
-29.63% |
-42.66% |
-80.38% |
-25.04% |
-23.22% |
-23.07% |
-23.57% |
-23.70% |
-16.47% |
| Debt-free Net Working Capital to Revenue |
|
31.44% |
42.22% |
54.01% |
83.52% |
104.62% |
24.53% |
21.62% |
44.80% |
11.52% |
20.52% |
20.23% |
| Net Working Capital to Revenue |
|
22.90% |
31.80% |
31.91% |
53.25% |
47.96% |
3.83% |
-3.88% |
1.84% |
-2.70% |
4.86% |
6.10% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$1.58 |
($8.38) |
$1.35 |
$0.72 |
($3.95) |
$6.21 |
($3.84) |
($8.09) |
($0.27) |
($8.66) |
$1.01 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
395.20M |
377.55M |
372.72M |
365.44M |
357.54M |
348.75M |
345.58M |
340.73M |
336.78M |
335.03M |
338.10M |
| Adjusted Diluted Earnings per Share |
|
$1.57 |
($8.37) |
$1.32 |
$0.71 |
($3.95) |
$6.15 |
($3.84) |
($8.09) |
($0.27) |
($8.66) |
$0.96 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
395.20M |
377.55M |
372.72M |
365.44M |
357.54M |
348.75M |
345.58M |
340.73M |
336.78M |
335.03M |
338.10M |
| 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 |
|
395.20M |
377.55M |
372.72M |
365.44M |
357.54M |
348.75M |
345.58M |
340.73M |
336.78M |
335.03M |
338.10M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-29 |
-167 |
20 |
-26 |
28 |
-144 |
41 |
25 |
9.80 |
-29 |
43 |
| Normalized NOPAT Margin |
|
-1.55% |
0.00% |
1.83% |
-2.48% |
2.58% |
0.00% |
3.53% |
1.94% |
0.81% |
-2.35% |
3.40% |
| Pre Tax Income Margin |
|
44.27% |
0.00% |
62.06% |
33.30% |
-134.17% |
0.00% |
-118.96% |
-218.49% |
-10.79% |
-233.61% |
41.86% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
5.40 |
0.00 |
5.70 |
1.93 |
-8.02 |
0.00 |
-8.19 |
-18.24 |
0.35 |
-0.24 |
5.88 |
| NOPAT to Interest Expense |
|
-0.11 |
0.00 |
-0.08 |
-0.21 |
0.16 |
0.00 |
0.31 |
0.16 |
-0.04 |
-0.63 |
0.14 |
| EBIT Less CapEx to Interest Expense |
|
4.04 |
0.00 |
4.29 |
0.65 |
-9.55 |
0.00 |
-9.99 |
-20.68 |
-2.20 |
-3.97 |
2.39 |
| NOPAT Less CapEx to Interest Expense |
|
-1.47 |
0.00 |
-1.50 |
-1.49 |
-1.37 |
0.00 |
-1.48 |
-2.29 |
-2.59 |
-4.36 |
-3.36 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
-0.92% |
-1.21% |
0.00% |
0.00% |
0.00% |
7.83% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
-43.00% |
-65.24% |
-92.18% |
-120.13% |
-24.03% |
49.74% |
-269.77% |
-13.69% |
-17.45% |
-2.71% |
-2.85% |