| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
193,536,850.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
193,536,850.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.77 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
27.03% |
26.01% |
28.82% |
28.56% |
25.92% |
29.10% |
28.17% |
29.26% |
25.56% |
| EBITDA Growth |
|
0.00% |
0.00% |
-42.64% |
-14.92% |
2,870.24% |
9.69% |
151.48% |
2.17% |
59.81% |
33.12% |
70.79% |
| EBIT Growth |
|
0.00% |
0.00% |
-84.35% |
-21.61% |
208.78% |
15.81% |
430.87% |
25.62% |
201.90% |
94.66% |
139.36% |
| NOPAT Growth |
|
0.00% |
0.00% |
-84.35% |
118.27% |
-1,691.56% |
5.36% |
585.31% |
56.74% |
225.91% |
203.00% |
109.06% |
| Net Income Growth |
|
0.00% |
0.00% |
-108.23% |
602.86% |
93.10% |
313.91% |
162.54% |
41.67% |
715.09% |
401.95% |
412.27% |
| EPS Growth |
|
0.00% |
0.00% |
-44.44% |
233.33% |
96.40% |
320.00% |
153.85% |
30.00% |
750.00% |
209.09% |
378.57% |
| Operating Cash Flow Growth |
|
0.00% |
0.00% |
-297.66% |
39.59% |
-19.13% |
-44.20% |
228.84% |
422.34% |
296.15% |
155.55% |
21.01% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
111.75% |
117.48% |
119.32% |
-95.96% |
-93.08% |
| Invested Capital Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.91% |
-10.51% |
-16.41% |
-17.74% |
1.53% |
2.05% |
| Revenue Q/Q Growth |
|
4.14% |
5.23% |
0.00% |
5.96% |
6.47% |
5.02% |
-5.72% |
9.37% |
5.92% |
6.49% |
1.78% |
| EBITDA Q/Q Growth |
|
-97.26% |
3,262.11% |
0.00% |
87.15% |
-4.34% |
24.16% |
-29.96% |
-2.57% |
41.04% |
14.50% |
8.55% |
| EBIT Q/Q Growth |
|
-165.63% |
230.64% |
0.00% |
673.70% |
-8.93% |
39.08% |
-35.82% |
-4.30% |
80.91% |
23.08% |
12.34% |
| NOPAT Q/Q Growth |
|
-165.63% |
230.64% |
0.00% |
2,054.16% |
-638.71% |
107.68% |
3.47% |
-18.59% |
56.52% |
15.99% |
41.45% |
| Net Income Q/Q Growth |
|
-4,804.41% |
94.47% |
0.00% |
141.91% |
-146.20% |
271.52% |
88.33% |
-5.06% |
100.57% |
39.97% |
92.20% |
| EPS Q/Q Growth |
|
-3,800.00% |
95.50% |
0.00% |
138.46% |
-140.00% |
375.00% |
27.27% |
-7.14% |
100.00% |
30.77% |
97.06% |
| Operating Cash Flow Q/Q Growth |
|
233.67% |
382.03% |
0.00% |
80.69% |
278.96% |
232.57% |
12.12% |
-51.70% |
119.94% |
114.53% |
-46.91% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-4.69% |
-19.24% |
100.24% |
3,824.87% |
58.61% |
11.91% |
-97.64% |
65.28% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
7.51% |
1.10% |
-5.28% |
-13.08% |
0.42% |
-0.51% |
2.71% |
-0.55% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
15.88% |
15.53% |
14.34% |
14.25% |
14.04% |
13.82% |
11.76% |
11.91% |
11.76% |
11.62% |
13.34% |
| EBITDA Margin |
|
0.16% |
5.24% |
2.38% |
4.21% |
3.78% |
4.47% |
3.32% |
2.96% |
3.94% |
4.24% |
4.52% |
| Operating Margin |
|
-2.32% |
2.87% |
0.31% |
2.29% |
1.96% |
2.59% |
1.76% |
1.54% |
2.63% |
3.04% |
3.36% |
| EBIT Margin |
|
-2.32% |
2.87% |
0.31% |
2.29% |
1.96% |
2.59% |
1.76% |
1.54% |
2.63% |
3.04% |
3.36% |
| Profit (Net Income) Margin |
|
-5.77% |
-0.30% |
-1.80% |
0.71% |
-0.31% |
0.50% |
1.01% |
0.88% |
1.66% |
2.18% |
4.11% |
| Tax Burden Percent |
|
95.73% |
48.68% |
66.57% |
194.90% |
-1,152.89% |
63.69% |
323.20% |
281.64% |
111.36% |
111.13% |
179.41% |
| Interest Burden Percent |
|
260.14% |
-21.67% |
-863.75% |
15.98% |
1.37% |
30.60% |
17.69% |
20.14% |
56.47% |
64.36% |
68.20% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
-94.90% |
1,252.89% |
36.31% |
-2.67% |
12.66% |
24.43% |
28.78% |
10.32% |
| Return on Invested Capital (ROIC) |
|
0.00% |
4.24% |
0.00% |
0.00% |
0.00% |
4.42% |
5.52% |
4.18% |
6.51% |
7.48% |
11.08% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
2.70% |
0.00% |
0.00% |
0.00% |
3.28% |
4.50% |
3.55% |
6.04% |
7.50% |
13.20% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
15.78% |
0.00% |
0.00% |
0.00% |
8.91% |
6.22% |
5.04% |
8.23% |
8.36% |
13.42% |
| Return on Equity (ROE) |
|
0.00% |
20.02% |
0.00% |
0.00% |
0.00% |
13.33% |
11.74% |
9.22% |
14.75% |
15.84% |
24.51% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-97.54% |
0.00% |
0.00% |
0.00% |
2.53% |
16.61% |
22.27% |
26.02% |
4.48% |
5.88% |
| Operating Return on Assets (OROA) |
|
0.00% |
4.59% |
0.00% |
0.00% |
0.00% |
5.09% |
3.64% |
3.36% |
5.92% |
6.37% |
7.61% |
| Return on Assets (ROA) |
|
0.00% |
-0.48% |
0.00% |
0.00% |
0.00% |
0.99% |
2.08% |
1.90% |
3.72% |
4.56% |
9.31% |
| Return on Common Equity (ROCE) |
|
0.00% |
19.11% |
0.00% |
0.00% |
0.00% |
13.14% |
11.70% |
9.19% |
14.72% |
15.78% |
24.41% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
3.25% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-37 |
48 |
5.65 |
122 |
-655 |
50 |
52 |
42 |
66 |
77 |
109 |
| NOPAT Margin |
|
-1.62% |
2.01% |
0.22% |
4.46% |
-22.54% |
1.65% |
1.81% |
1.35% |
1.99% |
2.17% |
3.01% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
1.54% |
4.11% |
7.28% |
-45.48% |
1.14% |
1.02% |
0.63% |
0.48% |
-0.02% |
-2.12% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
1.14% |
- |
- |
- |
1.18% |
1.19% |
0.96% |
1.48% |
1.70% |
2.35% |
| Cost of Revenue to Revenue |
|
84.12% |
84.47% |
85.66% |
85.75% |
85.96% |
86.18% |
88.24% |
88.09% |
88.24% |
88.38% |
86.66% |
| SG&A Expenses to Revenue |
|
18.19% |
12.65% |
14.02% |
11.96% |
12.08% |
11.23% |
9.99% |
10.37% |
9.12% |
8.57% |
9.98% |
| 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 |
|
18.19% |
12.65% |
14.02% |
11.96% |
12.08% |
11.23% |
9.99% |
10.37% |
9.12% |
8.57% |
9.98% |
| Earnings before Interest and Taxes (EBIT) |
|
-52 |
68 |
8.07 |
62 |
57 |
79 |
51 |
49 |
88 |
108 |
121 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
3.70 |
124 |
61 |
115 |
110 |
137 |
96 |
93 |
131 |
150 |
163 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
1.19 |
0.37 |
1.22 |
1.56 |
1.80 |
1.88 |
2.36 |
2.88 |
3.60 |
4.17 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.08 |
0.00 |
0.00 |
0.00 |
0.26 |
0.27 |
0.33 |
0.39 |
0.52 |
0.60 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
55.31 |
62.74 |
40.41 |
35.42 |
26.61 |
| 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% |
1.81% |
1.59% |
2.47% |
2.82% |
3.76% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
1.03 |
0.76 |
1.08 |
1.20 |
1.31 |
1.58 |
1.82 |
2.11 |
2.48 |
2.67 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.49 |
0.00 |
0.00 |
0.00 |
0.49 |
0.49 |
0.53 |
0.58 |
0.72 |
0.73 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
11.60 |
0.00 |
0.00 |
0.00 |
13.11 |
12.05 |
13.91 |
14.58 |
19.83 |
18.60 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
29.19 |
0.00 |
0.00 |
0.00 |
26.86 |
21.26 |
23.77 |
22.74 |
31.62 |
27.37 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
41.70 |
0.00 |
0.00 |
0.00 |
38.37 |
26.98 |
37.79 |
29.13 |
41.62 |
34.13 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
20.38 |
0.00 |
0.00 |
0.00 |
233.17 |
28.36 |
25.00 |
22.21 |
19.04 |
19.58 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
52.08 |
8.97 |
7.44 |
7.33 |
55.71 |
45.94 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
5.86 |
1.64 |
1.76 |
1.78 |
1.60 |
1.58 |
1.53 |
1.46 |
1.41 |
1.33 |
| Long-Term Debt to Equity |
|
0.00 |
5.81 |
1.61 |
1.73 |
1.75 |
1.57 |
1.55 |
1.50 |
1.43 |
1.38 |
1.30 |
| Financial Leverage |
|
0.00 |
5.84 |
1.61 |
1.75 |
1.76 |
2.72 |
1.38 |
1.42 |
1.36 |
1.11 |
1.02 |
| Leverage Ratio |
|
0.00 |
9.03 |
3.59 |
3.49 |
3.57 |
5.06 |
3.52 |
3.45 |
3.44 |
3.49 |
3.28 |
| Compound Leverage Factor |
|
0.00 |
-1.96 |
-31.03 |
0.56 |
0.05 |
1.55 |
0.62 |
0.69 |
1.94 |
2.24 |
2.24 |
| Debt to Total Capital |
|
0.00% |
85.42% |
62.18% |
63.81% |
64.00% |
61.48% |
61.27% |
60.47% |
59.33% |
58.49% |
57.09% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.77% |
1.17% |
1.10% |
1.09% |
1.14% |
1.12% |
1.15% |
1.16% |
1.15% |
1.14% |
| Long-Term Debt to Total Capital |
|
0.00% |
84.65% |
61.01% |
62.72% |
62.91% |
60.34% |
60.16% |
59.31% |
58.17% |
57.33% |
55.95% |
| 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% |
0.66% |
0.16% |
0.14% |
0.10% |
0.09% |
0.07% |
0.06% |
0.05% |
0.25% |
0.23% |
| Common Equity to Total Capital |
|
0.00% |
13.92% |
37.66% |
36.04% |
35.90% |
38.44% |
38.65% |
39.48% |
40.62% |
41.27% |
42.68% |
| Debt to EBITDA |
|
0.00 |
9.69 |
0.00 |
0.00 |
0.00 |
6.23 |
5.57 |
5.53 |
5.00 |
5.65 |
4.92 |
| Net Debt to EBITDA |
|
0.00 |
9.65 |
0.00 |
0.00 |
0.00 |
6.09 |
5.46 |
5.39 |
4.73 |
5.46 |
3.27 |
| Long-Term Debt to EBITDA |
|
0.00 |
9.60 |
0.00 |
0.00 |
0.00 |
6.12 |
5.46 |
5.43 |
4.90 |
5.53 |
4.82 |
| Debt to NOPAT |
|
0.00 |
34.83 |
0.00 |
0.00 |
0.00 |
18.24 |
12.46 |
15.03 |
9.98 |
11.85 |
9.02 |
| Net Debt to NOPAT |
|
0.00 |
34.70 |
0.00 |
0.00 |
0.00 |
17.82 |
12.22 |
14.63 |
9.45 |
11.45 |
5.99 |
| Long-Term Debt to NOPAT |
|
0.00 |
34.52 |
0.00 |
0.00 |
0.00 |
17.91 |
12.24 |
14.74 |
9.78 |
11.61 |
8.84 |
| Altman Z-Score |
|
0.00 |
1.72 |
0.10 |
0.35 |
0.43 |
2.40 |
2.69 |
2.92 |
3.21 |
3.14 |
3.66 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
4.54% |
0.43% |
0.39% |
0.27% |
1.39% |
0.31% |
0.26% |
0.20% |
0.42% |
0.37% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
1.17 |
1.26 |
1.33 |
1.35 |
1.33 |
1.73 |
1.76 |
1.79 |
1.57 |
1.74 |
| Quick Ratio |
|
0.00 |
0.72 |
0.84 |
0.88 |
0.84 |
0.76 |
0.71 |
0.69 |
0.74 |
0.58 |
1.29 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
0.00 |
-4,099 |
-4,291 |
-5,117 |
12 |
483 |
767 |
858 |
20 |
33 |
| Operating Cash Flow to CapEx |
|
188.23% |
964.71% |
-361.47% |
-64.12% |
135.94% |
591.81% |
576.21% |
200.93% |
684.79% |
614.79% |
570.66% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
-52.72 |
-81.83 |
-91.27 |
0.22 |
11.57 |
19.77 |
22.44 |
0.53 |
0.87 |
| Operating Cash Flow to Interest Expense |
|
0.40 |
1.96 |
-1.01 |
-0.29 |
0.49 |
1.65 |
2.43 |
1.27 |
2.82 |
6.01 |
3.18 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.19 |
1.75 |
-1.29 |
-0.74 |
0.13 |
1.37 |
2.01 |
0.64 |
2.41 |
5.03 |
2.63 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
1.60 |
0.00 |
0.00 |
0.00 |
1.97 |
2.06 |
2.18 |
2.25 |
2.09 |
2.26 |
| Accounts Receivable Turnover |
|
0.00 |
10.01 |
0.00 |
0.00 |
0.00 |
11.80 |
12.06 |
12.84 |
13.05 |
13.64 |
13.07 |
| Inventory Turnover |
|
0.00 |
18.35 |
0.00 |
0.00 |
0.00 |
18.55 |
22.54 |
21.75 |
20.64 |
15.70 |
21.91 |
| Fixed Asset Turnover |
|
0.00 |
35.89 |
0.00 |
0.00 |
0.00 |
45.41 |
56.08 |
59.40 |
62.74 |
67.02 |
71.99 |
| Accounts Payable Turnover |
|
0.00 |
11.52 |
0.00 |
0.00 |
0.00 |
12.23 |
13.42 |
13.30 |
13.27 |
10.64 |
12.23 |
| Days Sales Outstanding (DSO) |
|
0.00 |
36.46 |
0.00 |
0.00 |
0.00 |
30.94 |
30.25 |
28.42 |
27.97 |
26.75 |
27.94 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
19.89 |
0.00 |
0.00 |
0.00 |
19.67 |
16.20 |
16.78 |
17.68 |
23.26 |
16.66 |
| Days Payable Outstanding (DPO) |
|
0.00 |
31.68 |
0.00 |
0.00 |
0.00 |
29.85 |
27.20 |
27.44 |
27.50 |
34.31 |
29.84 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
24.67 |
0.00 |
0.00 |
0.00 |
20.77 |
19.25 |
17.76 |
18.15 |
15.70 |
14.75 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
4,188 |
4,104 |
4,413 |
4,461 |
4,226 |
3,673 |
3,688 |
3,670 |
3,769 |
3,749 |
| Invested Capital Turnover |
|
0.00 |
2.11 |
0.00 |
0.00 |
0.00 |
2.68 |
3.05 |
3.10 |
3.27 |
3.45 |
3.68 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
0.00 |
4,104 |
4,413 |
4,461 |
38 |
-431 |
-724 |
-792 |
57 |
75 |
| Enterprise Value (EV) |
|
0.00 |
4,296 |
3,117 |
4,759 |
5,364 |
5,543 |
5,791 |
6,712 |
7,755 |
9,335 |
10,016 |
| Market Capitalization |
|
693 |
693 |
580 |
1,946 |
2,517 |
2,965 |
3,165 |
4,110 |
5,237 |
6,754 |
8,247 |
| Book Value per Share |
|
$0.00 |
$4.96 |
$8.93 |
$9.34 |
$9.42 |
$9.46 |
$9.64 |
$10.00 |
$10.27 |
$10.40 |
$10.23 |
| Tangible Book Value per Share |
|
$0.00 |
($24.65) |
($10.81) |
($10.96) |
($11.08) |
($10.54) |
($7.15) |
($6.72) |
($6.06) |
($6.81) |
($5.64) |
| Total Capital |
|
0.00 |
4,201 |
4,163 |
4,438 |
4,497 |
4,287 |
4,365 |
4,415 |
4,477 |
4,544 |
4,637 |
| Total Debt |
|
0.00 |
3,588 |
2,588 |
2,832 |
2,878 |
2,636 |
2,675 |
2,670 |
2,656 |
2,658 |
2,648 |
| Total Long-Term Debt |
|
0.00 |
3,556 |
2,540 |
2,783 |
2,829 |
2,587 |
2,626 |
2,619 |
2,605 |
2,605 |
2,595 |
| Net Debt |
|
0.00 |
3,575 |
2,530 |
2,807 |
2,842 |
2,574 |
2,623 |
2,599 |
2,516 |
2,569 |
1,759 |
| Capital Expenditures (CapEx) |
|
18 |
17 |
22 |
24 |
20 |
15 |
18 |
24 |
16 |
38 |
22 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
227 |
318 |
400 |
459 |
452 |
1,067 |
1,123 |
1,142 |
1,009 |
305 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
240 |
376 |
426 |
495 |
513 |
1,120 |
1,193 |
1,282 |
1,097 |
1,194 |
| Net Working Capital (NWC) |
|
0.00 |
208 |
328 |
377 |
446 |
465 |
1,071 |
1,143 |
1,230 |
1,045 |
1,141 |
| Net Nonoperating Expense (NNE) |
|
94 |
55 |
52 |
102 |
-646 |
35 |
23 |
15 |
11 |
-0.33 |
-40 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
3,575 |
2,530 |
2,807 |
2,842 |
2,574 |
1,983 |
1,943 |
1,849 |
1,883 |
1,759 |
| Total Depreciation and Amortization (D&A) |
|
56 |
56 |
53 |
53 |
53 |
58 |
45 |
45 |
44 |
42 |
42 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
2.58% |
0.00% |
0.00% |
0.00% |
4.01% |
9.00% |
8.94% |
8.58% |
7.82% |
2.24% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
2.72% |
0.00% |
0.00% |
0.00% |
4.56% |
9.44% |
9.50% |
9.64% |
8.50% |
8.75% |
| Net Working Capital to Revenue |
|
0.00% |
2.36% |
0.00% |
0.00% |
0.00% |
4.12% |
9.03% |
9.09% |
9.25% |
8.09% |
8.36% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
($0.05) |
($0.26) |
$0.10 |
($0.04) |
$0.11 |
$0.15 |
$0.14 |
$0.27 |
$0.38 |
$0.73 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
117.87M |
175.53M |
197.52M |
198.49M |
193.00M |
201.01M |
201.81M |
203.49M |
202.56M |
204.71M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
($0.05) |
($0.26) |
$0.10 |
($0.04) |
$0.11 |
$0.14 |
$0.13 |
$0.26 |
$0.34 |
$0.67 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
117.87M |
175.53M |
208.99M |
198.49M |
193.00M |
214.93M |
216.34M |
217.98M |
219.77M |
221.32M |
| 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 |
171.32M |
171.46M |
174.13M |
174.97M |
174.25M |
177.15M |
180.35M |
193.54M |
193.92M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-37 |
48 |
5.65 |
44 |
40 |
50 |
36 |
42 |
66 |
77 |
109 |
| Normalized NOPAT Margin |
|
-1.62% |
2.01% |
0.22% |
1.60% |
1.37% |
1.65% |
1.23% |
1.35% |
1.99% |
2.17% |
3.01% |
| Pre Tax Income Margin |
|
-6.02% |
-0.62% |
-2.70% |
0.37% |
0.03% |
0.79% |
0.31% |
0.31% |
1.49% |
1.96% |
2.29% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-0.62 |
0.82 |
0.10 |
1.19 |
1.01 |
1.44 |
1.21 |
1.25 |
2.30 |
2.81 |
3.15 |
| NOPAT to Interest Expense |
|
-0.44 |
0.58 |
0.07 |
2.32 |
-11.69 |
0.92 |
1.25 |
1.09 |
1.74 |
2.00 |
2.82 |
| EBIT Less CapEx to Interest Expense |
|
-0.84 |
0.62 |
-0.18 |
0.74 |
0.66 |
1.16 |
0.79 |
0.62 |
1.89 |
1.83 |
2.59 |
| NOPAT Less CapEx to Interest Expense |
|
-0.65 |
0.37 |
-0.21 |
1.87 |
-12.05 |
0.64 |
0.83 |
0.46 |
1.32 |
1.02 |
2.26 |
| 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% |
-0.41% |
0.00% |
0.00% |
0.00% |
-14.45% |
13.56% |
11.30% |
4.01% |
25.53% |
33.42% |