| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
170,214,503.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
170,214,503.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.47 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
269.44% |
619.03% |
206.23% |
179.32% |
144.33% |
149.74% |
103.89% |
91.77% |
93.40% |
| EBITDA Growth |
|
0.00% |
0.00% |
-336.85% |
-41.67% |
-494.20% |
-126.24% |
111.90% |
258.58% |
587.12% |
2,955.05% |
552.02% |
| EBIT Growth |
|
0.00% |
0.00% |
-338.35% |
-38.23% |
-349.97% |
-98.40% |
113.60% |
263.36% |
722.82% |
46,398.61% |
447.92% |
| NOPAT Growth |
|
0.00% |
0.00% |
-338.35% |
-38.23% |
2,521.10% |
-97.25% |
128.47% |
335.96% |
125.34% |
11,377.80% |
309.09% |
| Net Income Growth |
|
0.00% |
0.00% |
-432.80% |
62.28% |
-143.05% |
72.52% |
134.22% |
778.76% |
1,299.97% |
82.02% |
152.40% |
| EPS Growth |
|
0.00% |
0.00% |
-261.22% |
90.91% |
37.50% |
200.00% |
110.17% |
680.00% |
1,100.00% |
-79.67% |
144.44% |
| Operating Cash Flow Growth |
|
0.00% |
0.00% |
195.63% |
229.84% |
19,114.37% |
175.73% |
187.62% |
354.05% |
23.09% |
139.94% |
610.19% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-41.91% |
48.38% |
-292.18% |
-104.87% |
-34.54% |
| Invested Capital Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
522.43% |
1,480.36% |
395.39% |
4,784.49% |
246.19% |
164.88% |
| Revenue Q/Q Growth |
|
245.51% |
36.79% |
0.00% |
17.76% |
47.15% |
24.77% |
13.00% |
20.37% |
20.14% |
17.35% |
13.96% |
| EBITDA Q/Q Growth |
|
89.11% |
572.87% |
0.00% |
70.21% |
54.34% |
79.12% |
519.02% |
297.44% |
40.45% |
23.72% |
-5.59% |
| EBIT Q/Q Growth |
|
88.78% |
556.25% |
0.00% |
70.65% |
63.46% |
101.62% |
7,736.81% |
252.45% |
39.30% |
20.85% |
-7.65% |
| NOPAT Q/Q Growth |
|
88.78% |
973.08% |
0.00% |
70.65% |
296.60% |
-99.01% |
4,872.39% |
143.21% |
87.75% |
-49.45% |
77.23% |
| Net Income Q/Q Growth |
|
84.38% |
558.55% |
0.00% |
91.89% |
-0.62% |
425.47% |
28.75% |
60.97% |
77.89% |
-50.63% |
78.54% |
| EPS Q/Q Growth |
|
85.45% |
612.50% |
0.00% |
97.18% |
0.00% |
2,560.00% |
-85.37% |
61.11% |
72.41% |
-50.00% |
76.00% |
| Operating Cash Flow Q/Q Growth |
|
98.55% |
4,411.08% |
0.00% |
716.35% |
113.02% |
-37.48% |
-73.54% |
1,188.71% |
-42.25% |
21.87% |
-21.69% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
52.19% |
198.07% |
-237.00% |
-120.93% |
82.61% |
-265.09% |
-46.05% |
-45.09% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
92.84% |
-80.28% |
1,696.44% |
131.37% |
-39.55% |
94.40% |
27.32% |
77.03% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
76.11% |
77.26% |
77.42% |
77.88% |
77.71% |
74.03% |
74.89% |
75.84% |
76.25% |
75.57% |
76.26% |
| EBITDA Margin |
|
-5.14% |
17.77% |
-127.06% |
-32.14% |
-9.97% |
-1.67% |
6.19% |
20.43% |
23.89% |
25.19% |
20.87% |
| Operating Margin |
|
-5.35% |
17.86% |
-127.14% |
-31.68% |
-7.87% |
0.10% |
7.08% |
20.72% |
24.03% |
24.75% |
20.05% |
| EBIT Margin |
|
-5.35% |
17.86% |
-127.14% |
-31.68% |
-7.87% |
0.10% |
7.08% |
20.72% |
24.03% |
24.75% |
20.05% |
| Profit (Net Income) Margin |
|
-8.46% |
28.36% |
-142.50% |
-9.82% |
-6.71% |
17.52% |
19.96% |
26.69% |
39.52% |
16.62% |
26.04% |
| Tax Burden Percent |
|
1,234.78% |
133.95% |
115.65% |
53.58% |
-376.64% |
230.92% |
146.52% |
101.11% |
136.27% |
57.00% |
109.39% |
| Interest Burden Percent |
|
12.80% |
118.56% |
96.92% |
57.84% |
-22.66% |
7,431.94% |
192.44% |
127.37% |
120.68% |
117.86% |
118.73% |
| Effective Tax Rate |
|
0.00% |
-33.95% |
0.00% |
0.00% |
476.64% |
-130.92% |
-46.52% |
-1.11% |
-36.27% |
43.00% |
-9.39% |
| Return on Invested Capital (ROIC) |
|
0.00% |
341.39% |
0.00% |
0.00% |
0.00% |
3.19% |
81.89% |
298.94% |
337.96% |
106.74% |
103.06% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
339.89% |
0.00% |
0.00% |
0.00% |
-1.40% |
80.11% |
297.78% |
336.41% |
106.09% |
101.86% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
-322.37% |
0.00% |
0.00% |
0.00% |
1.32% |
-74.74% |
-285.02% |
-314.60% |
-95.83% |
-84.73% |
| Return on Equity (ROE) |
|
0.00% |
19.02% |
0.00% |
0.00% |
0.00% |
4.51% |
7.15% |
13.92% |
23.35% |
10.91% |
18.33% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-354.50% |
0.00% |
0.00% |
0.00% |
-421.87% |
-247.62% |
-15.49% |
9.85% |
44.28% |
13.83% |
| Operating Return on Assets (OROA) |
|
0.00% |
10.53% |
0.00% |
0.00% |
0.00% |
0.06% |
3.49% |
11.48% |
14.57% |
16.31% |
14.44% |
| Return on Assets (ROA) |
|
0.00% |
16.73% |
0.00% |
0.00% |
0.00% |
11.10% |
9.85% |
14.78% |
23.97% |
10.96% |
18.76% |
| Return on Common Equity (ROCE) |
|
0.00% |
-11.80% |
0.00% |
0.00% |
0.00% |
3.49% |
7.15% |
13.92% |
23.35% |
10.91% |
18.33% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
3.97% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-1.38 |
12 |
-58 |
-17 |
34 |
0.33 |
17 |
40 |
76 |
38 |
68 |
| NOPAT Margin |
|
-3.75% |
23.92% |
-89.00% |
-22.18% |
29.63% |
0.24% |
10.37% |
20.95% |
32.75% |
14.11% |
21.94% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
1.50% |
-8.71% |
2.29% |
-9.27% |
4.58% |
1.77% |
1.16% |
1.54% |
0.65% |
1.20% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
-12.37% |
- |
- |
- |
0.03% |
1.59% |
3.54% |
5.94% |
2.80% |
4.53% |
| Cost of Revenue to Revenue |
|
23.89% |
22.74% |
22.58% |
22.12% |
22.29% |
25.97% |
25.11% |
24.16% |
23.75% |
24.43% |
23.74% |
| SG&A Expenses to Revenue |
|
10.69% |
10.60% |
37.42% |
28.67% |
20.22% |
17.69% |
13.72% |
10.66% |
9.59% |
8.73% |
8.36% |
| R&D to Revenue |
|
55.85% |
38.91% |
82.07% |
52.17% |
44.80% |
40.06% |
40.49% |
34.77% |
34.23% |
34.66% |
40.74% |
| Operating Expenses to Revenue |
|
81.46% |
59.40% |
204.55% |
109.57% |
85.57% |
73.92% |
67.82% |
55.12% |
52.22% |
50.82% |
56.20% |
| Earnings before Interest and Taxes (EBIT) |
|
-1.98 |
9.02 |
-83 |
-24 |
-8.90 |
0.14 |
11 |
40 |
55 |
67 |
62 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-1.90 |
8.98 |
-83 |
-25 |
-11 |
-2.36 |
9.87 |
39 |
55 |
68 |
64 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
1.82 |
11.15 |
9.23 |
21.77 |
9.29 |
13.13 |
25.59 |
20.61 |
12.49 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
1.82 |
11.15 |
9.23 |
21.77 |
9.29 |
13.13 |
25.59 |
20.61 |
13.27 |
| Price to Revenue (P/Rev) |
|
0.00 |
6.16 |
0.00 |
0.00 |
0.00 |
53.01 |
19.73 |
24.63 |
45.01 |
32.96 |
18.63 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
233.75 |
148.88 |
163.66 |
128.23 |
69.71 |
| 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% |
0.00% |
0.00% |
0.43% |
0.67% |
0.61% |
0.78% |
1.43% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
100.90 |
90.30 |
602.55 |
2,604.21 |
397.91 |
74.90 |
196.05 |
228.77 |
153.93 |
56.45 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
7.07 |
0.00 |
0.00 |
0.00 |
50.70 |
17.84 |
22.87 |
43.44 |
31.57 |
17.45 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
390.19 |
308.32 |
156.16 |
77.04 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
327.29 |
294.64 |
155.17 |
78.01 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
278.07 |
222.15 |
154.48 |
78.65 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
147.02 |
60.97 |
55.59 |
119.10 |
84.28 |
45.57 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
4,550.24 |
539.46 |
592.51 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
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 Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
0.00 |
-0.95 |
-0.99 |
-0.98 |
-1.00 |
-0.95 |
-0.93 |
-0.96 |
-0.94 |
-0.90 |
-0.83 |
| Leverage Ratio |
|
0.00 |
1.25 |
1.07 |
1.08 |
1.11 |
1.11 |
1.07 |
1.10 |
1.10 |
1.11 |
1.10 |
| Compound Leverage Factor |
|
0.00 |
1.48 |
1.04 |
0.63 |
-0.25 |
82.83 |
2.07 |
1.41 |
1.33 |
1.31 |
1.30 |
| 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% |
| 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% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| 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 |
|
0.00% |
162.06% |
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% |
-62.06% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
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 EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
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 NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
0.00 |
11.77 |
16.16 |
81.10 |
53.38 |
141.66 |
73.77 |
67.39 |
152.48 |
101.91 |
69.46 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
162.06% |
0.00% |
0.00% |
0.00% |
22.73% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
5.30 |
18.74 |
13.91 |
10.74 |
11.71 |
13.92 |
11.10 |
12.78 |
10.24 |
11.30 |
| Quick Ratio |
|
0.00 |
4.49 |
17.95 |
13.32 |
10.36 |
11.01 |
12.87 |
10.24 |
11.66 |
9.56 |
10.55 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
0.00 |
-65 |
-31 |
31 |
-42 |
-93 |
-16 |
-59 |
-86 |
-125 |
| Operating Cash Flow to CapEx |
|
-45.38% |
1,424.23% |
106.66% |
0.00% |
380.36% |
257.01% |
231.42% |
6,691.35% |
635.90% |
509.74% |
983.36% |
| 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 |
0.59 |
0.00 |
0.00 |
0.00 |
0.63 |
0.49 |
0.55 |
0.61 |
0.66 |
0.72 |
| Accounts Receivable Turnover |
|
0.00 |
13.89 |
0.00 |
0.00 |
0.00 |
16.81 |
11.34 |
26.02 |
21.18 |
13.97 |
9.79 |
| Inventory Turnover |
|
0.00 |
1.49 |
0.00 |
0.00 |
0.00 |
2.78 |
2.95 |
3.40 |
4.67 |
4.06 |
4.32 |
| Fixed Asset Turnover |
|
0.00 |
24.57 |
0.00 |
0.00 |
0.00 |
19.64 |
20.85 |
14.44 |
13.44 |
13.35 |
14.66 |
| Accounts Payable Turnover |
|
0.00 |
5.68 |
0.00 |
0.00 |
0.00 |
5.63 |
5.80 |
6.42 |
8.02 |
5.98 |
5.64 |
| Days Sales Outstanding (DSO) |
|
0.00 |
26.27 |
0.00 |
0.00 |
0.00 |
21.71 |
32.20 |
14.03 |
17.24 |
26.12 |
37.28 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
244.52 |
0.00 |
0.00 |
0.00 |
131.25 |
123.77 |
107.31 |
78.09 |
89.98 |
84.41 |
| Days Payable Outstanding (DPO) |
|
0.00 |
64.31 |
0.00 |
0.00 |
0.00 |
64.85 |
62.91 |
56.83 |
45.53 |
61.00 |
64.76 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
206.48 |
0.00 |
0.00 |
0.00 |
88.12 |
93.06 |
64.51 |
49.79 |
55.10 |
56.93 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
8.11 |
7.39 |
14 |
2.81 |
50 |
117 |
71 |
137 |
175 |
309 |
| Invested Capital Turnover |
|
0.00 |
14.27 |
0.00 |
0.00 |
0.00 |
13.52 |
7.90 |
14.27 |
10.32 |
7.57 |
4.70 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
0.00 |
7.39 |
14 |
2.81 |
42 |
109 |
56 |
134 |
124 |
193 |
| Enterprise Value (EV) |
|
0.00 |
819 |
668 |
8,590 |
7,320 |
20,094 |
8,751 |
13,847 |
31,411 |
26,910 |
17,471 |
| Market Capitalization |
|
713 |
713 |
1,469 |
9,421 |
8,207 |
21,008 |
9,676 |
14,912 |
32,546 |
28,099 |
18,656 |
| Book Value per Share |
|
$0.00 |
($2.63) |
$15.40 |
$5.43 |
$5.68 |
$6.08 |
$6.42 |
$6.89 |
$7.65 |
$8.07 |
$8.78 |
| Tangible Book Value per Share |
|
$0.00 |
($2.63) |
$15.40 |
$5.43 |
$5.68 |
$6.08 |
$6.42 |
$6.89 |
$7.65 |
$8.07 |
$8.26 |
| Total Capital |
|
0.00 |
157 |
809 |
845 |
890 |
965 |
1,042 |
1,136 |
1,272 |
1,364 |
1,494 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
0.00 |
-149 |
-801 |
-831 |
-887 |
-914 |
-925 |
-1,065 |
-1,134 |
-1,189 |
-1,184 |
| Capital Expenditures (CapEx) |
|
0.74 |
1.01 |
3.42 |
-1.32 |
17 |
15 |
4.54 |
2.02 |
12 |
19 |
7.59 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
1.42 |
7.46 |
-3.82 |
-29 |
12 |
74 |
9.28 |
55 |
40 |
103 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
151 |
809 |
827 |
858 |
926 |
999 |
1,074 |
1,189 |
1,229 |
1,288 |
| Net Working Capital (NWC) |
|
0.00 |
151 |
809 |
827 |
858 |
926 |
999 |
1,074 |
1,189 |
1,229 |
1,288 |
| Net Nonoperating Expense (NNE) |
|
1.74 |
-2.24 |
35 |
-9.50 |
41 |
-24 |
-15 |
-11 |
-16 |
-6.82 |
-13 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
-149 |
-801 |
-831 |
-887 |
-914 |
-925 |
-1,065 |
-1,134 |
-1,189 |
-1,184 |
| Total Depreciation and Amortization (D&A) |
|
0.08 |
-0.05 |
0.05 |
-0.35 |
-2.38 |
-2.50 |
-1.42 |
-0.56 |
-0.32 |
1.19 |
2.51 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
1.22% |
0.00% |
0.00% |
0.00% |
3.06% |
15.05% |
1.53% |
7.58% |
4.71% |
10.33% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
130.17% |
0.00% |
0.00% |
0.00% |
233.78% |
203.59% |
177.42% |
164.47% |
144.16% |
128.60% |
| Net Working Capital to Revenue |
|
0.00% |
130.17% |
0.00% |
0.00% |
0.00% |
233.78% |
203.59% |
177.42% |
164.47% |
144.16% |
128.60% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.41 |
($1.77) |
($0.05) |
($0.05) |
$1.23 |
$0.19 |
$0.31 |
$0.54 |
$0.28 |
$0.47 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
37.13M |
52.53M |
155.20M |
156.83M |
131.26M |
163.19M |
165.43M |
167.44M |
166.41M |
170.73M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.41 |
($1.77) |
($0.05) |
($0.05) |
$1.23 |
$0.18 |
$0.29 |
$0.50 |
$0.25 |
$0.44 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
37.13M |
52.53M |
155.20M |
156.83M |
131.26M |
178.12M |
178.10M |
180.63M |
179.55M |
181.16M |
| 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 |
155.70M |
156.66M |
158.61M |
162.15M |
164.92M |
166.22M |
168.90M |
170.21M |
171.41M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-1.38 |
6.31 |
-58 |
-17 |
-6.23 |
0.10 |
7.90 |
28 |
39 |
38 |
43 |
| Normalized NOPAT Margin |
|
-3.75% |
12.50% |
-89.00% |
-22.18% |
-5.51% |
0.07% |
4.95% |
14.51% |
16.82% |
14.11% |
14.04% |
| Pre Tax Income Margin |
|
-0.69% |
21.17% |
-123.22% |
-18.33% |
1.78% |
7.58% |
13.62% |
26.40% |
29.00% |
29.16% |
23.81% |
| 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% |
-6.16% |
0.00% |
0.00% |
0.00% |
-7.03% |
9.93% |
1.06% |
0.54% |
0.00% |
0.00% |