| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
170,494,613.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
170,494,613.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.02 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
61.96% |
69.27% |
73.75% |
46.44% |
18.28% |
12.36% |
18.70% |
9.34% |
11.27% |
9.39% |
9.72% |
| EBITDA Growth |
|
-92.36% |
175.45% |
138.03% |
1,420.31% |
156.67% |
347.96% |
7.67% |
9.31% |
19.21% |
-87.06% |
-107.41% |
| EBIT Growth |
|
-95.99% |
178.49% |
131.79% |
1,619.07% |
157.26% |
339.28% |
28.28% |
6.96% |
12.82% |
-88.33% |
-120.50% |
| NOPAT Growth |
|
-87.18% |
225.01% |
131.96% |
5,024.33% |
166.06% |
239.83% |
9.97% |
-21.45% |
115.41% |
31.97% |
-131.98% |
| Net Income Growth |
|
-139.77% |
209.76% |
138.48% |
2,897.22% |
150.27% |
213.87% |
14.69% |
-20.14% |
119.07% |
90.32% |
-80.84% |
| EPS Growth |
|
-135.29% |
211.54% |
137.04% |
1,900.00% |
150.00% |
196.55% |
10.00% |
-20.00% |
110.00% |
87.21% |
-81.82% |
| Operating Cash Flow Growth |
|
-8,009.35% |
457.97% |
262.15% |
205.00% |
207.28% |
-52.71% |
-30.11% |
155.69% |
17.46% |
-220.68% |
67.20% |
| Free Cash Flow Firm Growth |
|
-199.61% |
-353.16% |
-431.76% |
55.92% |
146.05% |
1,568.18% |
37.40% |
-78.99% |
-210.55% |
-254.22% |
-938.77% |
| Invested Capital Growth |
|
249.22% |
312.80% |
229.10% |
180.06% |
-27.09% |
-71.17% |
126.46% |
67.06% |
776.02% |
4,274.82% |
411.31% |
| Revenue Q/Q Growth |
|
28.12% |
9.14% |
-10.91% |
17.55% |
3.49% |
3.67% |
-5.89% |
8.29% |
5.32% |
1.92% |
-5.61% |
| EBITDA Q/Q Growth |
|
-2,834.09% |
161.55% |
-44.72% |
63.43% |
1.92% |
386.53% |
-86.71% |
65.92% |
11.14% |
-47.01% |
-107.58% |
| EBIT Q/Q Growth |
|
-3,238.20% |
162.10% |
-55.65% |
98.91% |
4.53% |
376.42% |
-87.05% |
65.85% |
10.26% |
-50.52% |
-122.65% |
| NOPAT Q/Q Growth |
|
-7,682.46% |
199.66% |
-70.26% |
127.97% |
-2.25% |
412.68% |
-90.37% |
62.83% |
168.07% |
214.09% |
-102.33% |
| Net Income Q/Q Growth |
|
-5,950.63% |
170.27% |
-63.85% |
101.69% |
-1.87% |
338.71% |
-86.79% |
40.44% |
169.18% |
281.13% |
-98.67% |
| EPS Q/Q Growth |
|
-4,100.00% |
172.50% |
-65.52% |
100.00% |
0.00% |
330.00% |
-87.21% |
45.45% |
162.50% |
283.33% |
-98.76% |
| Operating Cash Flow Q/Q Growth |
|
-818.88% |
244.84% |
-65.95% |
-13.98% |
152.85% |
-36.15% |
-49.67% |
214.70% |
16.15% |
-165.60% |
169.73% |
| Free Cash Flow Firm Q/Q Growth |
|
-216.07% |
83.69% |
-386.00% |
82.40% |
430.14% |
419.98% |
-120.72% |
49.68% |
-103.91% |
-625.39% |
-39.56% |
| Invested Capital Q/Q Growth |
|
-20.38% |
114.84% |
5.79% |
54.76% |
-79.27% |
-15.05% |
731.03% |
14.17% |
8.68% |
324.26% |
-2.87% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
93.09% |
92.26% |
88.85% |
92.47% |
92.47% |
91.60% |
91.65% |
92.16% |
92.23% |
90.77% |
90.75% |
| EBITDA Margin |
|
-26.71% |
15.06% |
9.35% |
12.99% |
12.80% |
60.05% |
8.48% |
12.99% |
13.71% |
7.13% |
-0.57% |
| Operating Margin |
|
-27.29% |
15.12% |
7.39% |
12.58% |
12.64% |
59.13% |
7.90% |
12.24% |
12.83% |
6.12% |
-1.72% |
| EBIT Margin |
|
-26.58% |
15.12% |
7.53% |
12.74% |
12.87% |
59.13% |
8.14% |
12.46% |
13.05% |
6.33% |
-1.52% |
| Profit (Net Income) Margin |
|
-30.79% |
19.82% |
8.04% |
13.80% |
13.09% |
55.37% |
7.77% |
10.08% |
25.76% |
96.33% |
1.36% |
| Tax Burden Percent |
|
124.99% |
115.35% |
78.83% |
89.80% |
84.43% |
89.23% |
68.35% |
66.32% |
160.96% |
1,039.43% |
91.36% |
| Interest Burden Percent |
|
92.67% |
113.62% |
135.53% |
120.63% |
120.44% |
104.94% |
139.75% |
121.97% |
122.69% |
146.32% |
-97.72% |
| Effective Tax Rate |
|
0.00% |
-15.35% |
21.17% |
10.20% |
15.57% |
10.77% |
31.65% |
33.68% |
-60.96% |
-939.43% |
8.64% |
| Return on Invested Capital (ROIC) |
|
-4,503.49% |
1,369.36% |
1,138.41% |
259.30% |
705.59% |
2,246.75% |
89.16% |
108.30% |
374.01% |
302.81% |
-6.74% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-4,497.17% |
1,368.01% |
1,137.31% |
257.85% |
704.27% |
2,245.54% |
88.11% |
107.42% |
371.94% |
290.51% |
-7.78% |
| Return on Net Nonoperating Assets (RNNOA) |
|
4,466.57% |
-1,337.59% |
-1,126.01% |
-235.93% |
-683.20% |
-2,158.79% |
-79.47% |
-95.17% |
-343.16% |
-223.75% |
5.81% |
| Return on Equity (ROE) |
|
-36.92% |
31.78% |
12.40% |
23.38% |
22.40% |
87.95% |
9.69% |
13.13% |
30.85% |
79.06% |
-0.93% |
| Cash Return on Invested Capital (CROIC) |
|
-831.90% |
-294.09% |
-176.03% |
-55.46% |
782.22% |
1,010.81% |
259.13% |
207.02% |
238.57% |
-60.08% |
-31.31% |
| Operating Return on Assets (OROA) |
|
-27.20% |
16.44% |
8.11% |
14.57% |
14.86% |
58.49% |
8.16% |
11.87% |
11.84% |
4.93% |
-1.22% |
| Return on Assets (ROA) |
|
-31.50% |
21.54% |
8.67% |
15.79% |
15.11% |
54.77% |
7.79% |
9.60% |
23.38% |
75.01% |
1.09% |
| Return on Common Equity (ROCE) |
|
-36.92% |
31.78% |
12.40% |
23.38% |
22.40% |
87.95% |
9.69% |
13.13% |
30.85% |
79.06% |
-0.93% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-41.09% |
0.00% |
-0.37% |
5.92% |
22.26% |
0.00% |
29.91% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-40 |
40 |
12 |
27 |
27 |
137 |
13 |
21 |
58 |
181 |
-4.22 |
| NOPAT Margin |
|
-19.10% |
17.45% |
5.82% |
11.30% |
10.67% |
52.76% |
5.40% |
8.11% |
20.66% |
63.65% |
-1.57% |
| Net Nonoperating Expense Percent (NNEP) |
|
-6.32% |
1.35% |
1.10% |
1.45% |
1.33% |
1.21% |
1.05% |
0.88% |
2.06% |
12.29% |
1.05% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
8.41% |
- |
- |
- |
17.68% |
1.72% |
2.48% |
5.99% |
14.26% |
-0.33% |
| Cost of Revenue to Revenue |
|
6.91% |
7.74% |
11.15% |
7.53% |
7.53% |
8.40% |
8.35% |
7.84% |
7.77% |
9.23% |
9.25% |
| SG&A Expenses to Revenue |
|
46.24% |
48.25% |
52.47% |
48.38% |
53.23% |
50.11% |
51.72% |
50.46% |
47.88% |
54.80% |
63.80% |
| R&D to Revenue |
|
74.14% |
28.89% |
28.99% |
31.51% |
26.60% |
38.80% |
32.03% |
29.46% |
31.52% |
29.85% |
28.68% |
| Operating Expenses to Revenue |
|
120.38% |
77.13% |
81.46% |
79.89% |
79.83% |
32.47% |
83.76% |
79.93% |
79.40% |
84.64% |
92.47% |
| Earnings before Interest and Taxes (EBIT) |
|
-56 |
35 |
15 |
31 |
32 |
154 |
20 |
33 |
36 |
18 |
-4.07 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-57 |
35 |
19 |
31 |
32 |
156 |
21 |
34 |
38 |
20 |
-1.53 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
9.42 |
11.91 |
6.54 |
5.20 |
4.42 |
4.17 |
3.62 |
4.39 |
3.93 |
3.68 |
3.04 |
| Price to Tangible Book Value (P/TBV) |
|
11.55 |
14.03 |
8.58 |
6.57 |
5.41 |
4.98 |
4.27 |
5.10 |
4.47 |
4.04 |
3.32 |
| Price to Revenue (P/Rev) |
|
5.40 |
7.08 |
3.73 |
3.01 |
2.75 |
3.19 |
2.78 |
3.54 |
3.44 |
4.22 |
3.47 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
87.84 |
19.85 |
13.48 |
12.10 |
16.25 |
13.79 |
11.56 |
10.10 |
| 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% |
1.14% |
5.04% |
7.42% |
8.26% |
6.15% |
7.25% |
8.65% |
9.90% |
| Enterprise Value to Invested Capital (EV/IC) |
|
188.64 |
135.84 |
70.61 |
38.92 |
167.58 |
231.51 |
24.97 |
30.18 |
26.85 |
8.47 |
6.95 |
| Enterprise Value to Revenue (EV/Rev) |
|
4.85 |
6.53 |
3.21 |
2.50 |
2.14 |
2.43 |
2.10 |
2.83 |
2.66 |
3.48 |
2.72 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
76.90 |
16.90 |
9.82 |
8.76 |
11.95 |
11.26 |
32.87 |
32.59 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
89.03 |
17.50 |
10.10 |
8.89 |
12.17 |
11.57 |
34.82 |
35.74 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
4,959.10 |
145.98 |
18.82 |
11.51 |
10.29 |
14.68 |
12.12 |
12.65 |
11.27 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
284.02 |
40.94 |
27.63 |
9.80 |
14.78 |
14.02 |
15.34 |
14.01 |
33.98 |
24.09 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
18.07 |
10.25 |
13.37 |
18.24 |
20.20 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.11 |
0.11 |
0.09 |
0.00 |
0.06 |
0.00 |
0.05 |
0.05 |
0.03 |
0.03 |
| Long-Term Debt to Equity |
|
0.00 |
0.11 |
0.11 |
0.09 |
0.00 |
0.06 |
0.00 |
0.05 |
0.05 |
0.03 |
0.03 |
| Financial Leverage |
|
-0.99 |
-0.98 |
-0.99 |
-0.92 |
-0.97 |
-0.96 |
-0.90 |
-0.89 |
-0.92 |
-0.77 |
-0.75 |
| Leverage Ratio |
|
1.57 |
1.61 |
1.80 |
1.71 |
1.71 |
1.66 |
1.62 |
1.60 |
1.54 |
1.40 |
1.36 |
| Compound Leverage Factor |
|
1.45 |
1.83 |
2.44 |
2.06 |
2.06 |
1.75 |
2.26 |
1.95 |
1.89 |
2.05 |
-1.33 |
| Debt to Total Capital |
|
0.00% |
9.97% |
9.58% |
8.37% |
0.00% |
5.43% |
0.00% |
5.14% |
4.48% |
3.20% |
3.03% |
| 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% |
9.97% |
9.58% |
8.37% |
0.00% |
5.43% |
0.00% |
5.14% |
4.48% |
3.20% |
3.03% |
| 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 |
|
100.00% |
90.03% |
90.42% |
91.63% |
100.00% |
94.57% |
100.00% |
94.86% |
95.52% |
96.80% |
96.97% |
| Debt to EBITDA |
|
0.00 |
-0.68 |
-113.60 |
1.63 |
0.00 |
0.18 |
0.00 |
0.18 |
0.17 |
0.36 |
0.43 |
| Net Debt to EBITDA |
|
0.00 |
5.65 |
986.38 |
-15.88 |
0.00 |
-3.04 |
0.00 |
-3.01 |
-3.29 |
-6.93 |
-8.99 |
| Long-Term Debt to EBITDA |
|
0.00 |
-0.68 |
-113.60 |
1.63 |
0.00 |
0.18 |
0.00 |
0.18 |
0.17 |
0.36 |
0.43 |
| Debt to NOPAT |
|
0.00 |
-0.93 |
93.51 |
3.10 |
0.00 |
0.21 |
0.00 |
0.23 |
0.19 |
0.14 |
0.15 |
| Net Debt to NOPAT |
|
0.00 |
7.73 |
-811.95 |
-30.14 |
0.00 |
-3.57 |
0.00 |
-3.70 |
-3.54 |
-2.67 |
-3.11 |
| Long-Term Debt to NOPAT |
|
0.00 |
-0.93 |
93.51 |
3.10 |
0.00 |
0.21 |
0.00 |
0.23 |
0.19 |
0.14 |
0.15 |
| Altman Z-Score |
|
3.35 |
6.88 |
2.20 |
2.01 |
2.07 |
3.21 |
3.37 |
4.44 |
4.55 |
7.75 |
6.06 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
2.38 |
2.42 |
2.04 |
2.16 |
2.29 |
2.38 |
2.88 |
2.91 |
3.02 |
3.83 |
3.59 |
| Quick Ratio |
|
2.10 |
2.13 |
1.73 |
1.81 |
1.96 |
2.18 |
2.63 |
2.67 |
2.77 |
3.49 |
3.27 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-68 |
-11 |
-54 |
-9.43 |
31 |
162 |
-34 |
-17 |
-34 |
-250 |
-348 |
| Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
8,914.13% |
0.00% |
21,534.01% |
19,146.39% |
-1,216.75% |
651.98% |
| 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 |
|
1.02 |
1.09 |
1.08 |
1.14 |
1.15 |
0.99 |
1.00 |
0.95 |
0.91 |
0.78 |
0.80 |
| Accounts Receivable Turnover |
|
8.51 |
9.05 |
10.13 |
9.60 |
9.73 |
9.72 |
9.94 |
9.65 |
9.78 |
9.73 |
9.09 |
| Inventory Turnover |
|
1.97 |
1.96 |
1.85 |
1.83 |
1.91 |
2.83 |
1.87 |
1.68 |
1.88 |
3.14 |
3.43 |
| Fixed Asset Turnover |
|
110.92 |
136.64 |
163.33 |
190.75 |
209.48 |
217.02 |
253.25 |
264.96 |
272.12 |
182.76 |
120.69 |
| Accounts Payable Turnover |
|
2.34 |
2.75 |
3.42 |
3.81 |
4.97 |
4.85 |
4.24 |
4.09 |
4.14 |
6.57 |
6.16 |
| Days Sales Outstanding (DSO) |
|
42.90 |
40.31 |
36.02 |
38.03 |
37.51 |
37.54 |
36.72 |
37.83 |
37.31 |
37.50 |
40.17 |
| Days Inventory Outstanding (DIO) |
|
185.65 |
186.08 |
197.32 |
199.91 |
191.59 |
128.82 |
195.40 |
217.90 |
194.50 |
116.10 |
106.54 |
| Days Payable Outstanding (DPO) |
|
155.69 |
132.76 |
106.60 |
95.82 |
73.51 |
75.23 |
86.15 |
89.21 |
88.10 |
55.56 |
59.29 |
| Cash Conversion Cycle (CCC) |
|
72.85 |
93.64 |
126.74 |
142.11 |
155.59 |
91.13 |
145.96 |
166.52 |
143.71 |
98.05 |
87.42 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
16 |
35 |
37 |
57 |
12 |
10 |
84 |
96 |
104 |
440 |
428 |
| Invested Capital Turnover |
|
235.73 |
78.49 |
195.44 |
22.96 |
66.13 |
42.58 |
16.52 |
13.35 |
18.11 |
4.76 |
4.28 |
| Increase / (Decrease) in Invested Capital |
|
27 |
51 |
66 |
37 |
-4.40 |
-25 |
47 |
38 |
92 |
430 |
344 |
| Enterprise Value (EV) |
|
3,066 |
4,744 |
2,609 |
2,225 |
1,986 |
2,331 |
2,089 |
2,883 |
2,787 |
3,732 |
2,975 |
| Market Capitalization |
|
3,412 |
5,140 |
3,036 |
2,685 |
2,551 |
3,053 |
2,770 |
3,610 |
3,600 |
4,519 |
3,795 |
| Book Value per Share |
|
$2.21 |
$2.63 |
$2.82 |
$3.13 |
$3.48 |
$4.40 |
$4.59 |
$4.91 |
$5.44 |
$7.25 |
$7.32 |
| Tangible Book Value per Share |
|
$1.80 |
$2.23 |
$2.15 |
$2.47 |
$2.84 |
$3.68 |
$3.89 |
$4.23 |
$4.78 |
$6.61 |
$6.70 |
| Total Capital |
|
362 |
480 |
513 |
564 |
577 |
775 |
765 |
867 |
960 |
1,268 |
1,287 |
| Total Debt |
|
0.00 |
48 |
49 |
47 |
0.00 |
42 |
0.00 |
45 |
43 |
41 |
39 |
| Total Long-Term Debt |
|
0.00 |
48 |
49 |
47 |
0.00 |
42 |
0.00 |
45 |
43 |
41 |
39 |
| Net Debt |
|
-346 |
-397 |
-427 |
-460 |
-565 |
-723 |
-682 |
-727 |
-813 |
-787 |
-820 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.45 |
0.00 |
0.30 |
0.39 |
4.01 |
5.21 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-56 |
-83 |
-132 |
-116 |
-121 |
-221 |
-113 |
-141 |
-137 |
-43 |
-69 |
| Debt-free Net Working Capital (DFNWC) |
|
290 |
362 |
345 |
391 |
444 |
543 |
568 |
631 |
720 |
785 |
790 |
| Net Working Capital (NWC) |
|
290 |
362 |
345 |
391 |
444 |
543 |
568 |
631 |
720 |
785 |
790 |
| Net Nonoperating Expense (NNE) |
|
25 |
-5.49 |
-4.57 |
-6.06 |
-6.05 |
-6.77 |
-5.80 |
-5.20 |
-14 |
-93 |
-7.85 |
| Net Nonoperating Obligations (NNO) |
|
-346 |
-397 |
-427 |
-460 |
-565 |
-723 |
-682 |
-727 |
-813 |
-787 |
-820 |
| Total Depreciation and Amortization (D&A) |
|
-0.27 |
-0.14 |
3.74 |
0.62 |
-0.18 |
2.40 |
0.84 |
1.40 |
1.85 |
2.25 |
2.54 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-8.92% |
-11.39% |
-16.17% |
-12.99% |
-13.02% |
-23.11% |
-11.36% |
-13.83% |
-13.05% |
-3.97% |
-6.28% |
| Debt-free Net Working Capital to Revenue |
|
45.83% |
49.81% |
42.36% |
43.91% |
47.82% |
56.74% |
57.05% |
61.88% |
68.74% |
73.26% |
72.17% |
| Net Working Capital to Revenue |
|
45.83% |
49.81% |
42.36% |
43.91% |
47.82% |
56.74% |
57.05% |
61.88% |
68.74% |
73.26% |
72.17% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.40) |
$0.29 |
$0.10 |
$0.20 |
$0.20 |
$0.87 |
$0.11 |
$0.16 |
$0.43 |
$1.62 |
$0.02 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
164.23M |
163.82M |
164.80M |
165.55M |
165.97M |
165.72M |
166.81M |
167.83M |
168.84M |
168.36M |
170.52M |
| Adjusted Diluted Earnings per Share |
|
($0.40) |
$0.29 |
$0.10 |
$0.20 |
$0.20 |
$0.86 |
$0.11 |
$0.16 |
$0.42 |
$1.61 |
$0.02 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
164.23M |
163.82M |
166.62M |
166.17M |
166.18M |
166.36M |
167.67M |
168.68M |
170.65M |
169.92M |
172.71M |
| 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 |
|
164.18M |
164.77M |
165.22M |
165.88M |
166.39M |
166.79M |
167.36M |
168.71M |
169.18M |
170.49M |
171.24M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-40 |
24 |
12 |
27 |
27 |
137 |
13 |
21 |
25 |
12 |
-4.22 |
| Normalized NOPAT Margin |
|
-19.10% |
10.59% |
5.82% |
11.30% |
10.67% |
52.76% |
5.40% |
8.11% |
8.98% |
4.29% |
-1.57% |
| Pre Tax Income Margin |
|
-24.63% |
17.18% |
10.20% |
15.37% |
15.50% |
62.05% |
11.37% |
15.20% |
16.00% |
9.27% |
1.49% |
| 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% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |