| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
122,123,884.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
122,123,884.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.52 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
79.39% |
81.98% |
15.40% |
23.23% |
25.33% |
28.27% |
43.56% |
19.44% |
15.31% |
7.61% |
5.63% |
| EBITDA Growth |
|
-210.89% |
66.11% |
-12.28% |
14.26% |
326.31% |
49.76% |
109.63% |
20.74% |
20.70% |
-2.63% |
16.42% |
| EBIT Growth |
|
-246.20% |
41.50% |
-22.04% |
15.00% |
250.46% |
58.82% |
145.06% |
24.21% |
24.18% |
-3.07% |
18.16% |
| NOPAT Growth |
|
-218.56% |
30.86% |
-23.08% |
9.12% |
250.03% |
52.36% |
132.37% |
25.69% |
26.08% |
-4.34% |
9.87% |
| Net Income Growth |
|
-235.24% |
36.80% |
-21.28% |
8.03% |
242.65% |
60.53% |
143.77% |
27.73% |
20.28% |
-5.79% |
12.33% |
| EPS Growth |
|
-245.00% |
43.48% |
-26.92% |
0.00% |
220.69% |
33.33% |
136.84% |
24.24% |
20.00% |
-9.09% |
11.11% |
| Operating Cash Flow Growth |
|
9.27% |
38.85% |
164.50% |
108.54% |
61.48% |
27.37% |
88.08% |
11.17% |
-55.49% |
-36.66% |
-0.76% |
| Free Cash Flow Firm Growth |
|
-811.90% |
-637.77% |
78.83% |
111.65% |
122.04% |
146.17% |
438.75% |
438.61% |
-16.30% |
-87.82% |
-84.19% |
| Invested Capital Growth |
|
1,436.06% |
11,437.81% |
27.10% |
11.89% |
-5.08% |
-19.35% |
-19.62% |
-17.24% |
3.64% |
18.06% |
21.19% |
| Revenue Q/Q Growth |
|
3.12% |
7.67% |
-10.91% |
24.57% |
4.88% |
10.20% |
-0.28% |
3.64% |
1.25% |
2.84% |
-2.11% |
| EBITDA Q/Q Growth |
|
-151.60% |
289.62% |
-31.03% |
69.33% |
2.20% |
25.48% |
-3.46% |
-2.47% |
2.16% |
1.23% |
15.43% |
| EBIT Q/Q Growth |
|
-178.37% |
222.85% |
-37.72% |
91.78% |
2.54% |
29.68% |
-3.90% |
-2.80% |
2.51% |
1.22% |
17.15% |
| NOPAT Q/Q Growth |
|
-171.61% |
219.48% |
-30.22% |
82.76% |
-1.54% |
21.34% |
6.43% |
-1.15% |
-1.23% |
-7.94% |
22.25% |
| Net Income Q/Q Growth |
|
-181.47% |
213.26% |
-33.20% |
75.27% |
7.57% |
27.46% |
1.43% |
-8.16% |
1.30% |
-0.16% |
20.94% |
| EPS Q/Q Growth |
|
-187.88% |
213.79% |
-42.42% |
73.68% |
6.06% |
25.71% |
2.27% |
-8.89% |
2.44% |
-4.76% |
25.00% |
| Operating Cash Flow Q/Q Growth |
|
46.74% |
23.31% |
-42.63% |
100.89% |
13.62% |
-2.74% |
-15.29% |
18.74% |
-54.50% |
38.39% |
32.74% |
| Free Cash Flow Firm Q/Q Growth |
|
-62.13% |
11.51% |
85.78% |
157.10% |
206.65% |
85.38% |
4.37% |
-9.21% |
-52.35% |
-73.02% |
35.43% |
| Invested Capital Q/Q Growth |
|
9.25% |
8.89% |
0.81% |
-6.69% |
-7.33% |
-7.49% |
0.48% |
-3.93% |
16.05% |
5.39% |
3.14% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
86.20% |
85.70% |
87.29% |
87.45% |
85.02% |
84.74% |
87.34% |
85.94% |
84.73% |
82.92% |
90.31% |
| EBITDA Margin |
|
-28.68% |
50.51% |
39.10% |
53.15% |
51.79% |
58.98% |
57.10% |
53.73% |
54.22% |
53.36% |
62.92% |
| Operating Margin |
|
-36.21% |
37.71% |
27.54% |
44.21% |
39.56% |
44.31% |
44.81% |
45.24% |
44.66% |
40.52% |
49.02% |
| EBIT Margin |
|
-37.03% |
42.24% |
29.53% |
45.46% |
44.45% |
52.31% |
50.41% |
47.28% |
47.87% |
47.11% |
56.38% |
| Profit (Net Income) Margin |
|
-29.96% |
31.51% |
23.63% |
33.24% |
34.10% |
39.44% |
40.12% |
35.55% |
35.57% |
34.53% |
42.66% |
| Tax Burden Percent |
|
80.91% |
74.60% |
80.01% |
73.12% |
76.71% |
75.40% |
79.59% |
75.20% |
74.31% |
73.29% |
75.67% |
| Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Effective Tax Rate |
|
0.00% |
25.40% |
19.99% |
26.88% |
23.29% |
24.60% |
20.41% |
24.80% |
25.69% |
26.71% |
24.33% |
| Return on Invested Capital (ROIC) |
|
-77.25% |
95.02% |
43.05% |
67.46% |
66.79% |
77.82% |
89.71% |
94.55% |
92.47% |
85.11% |
105.70% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-74.82% |
93.36% |
42.39% |
67.06% |
65.15% |
75.35% |
88.36% |
94.13% |
91.87% |
83.95% |
104.50% |
| Return on Net Nonoperating Assets (RNNOA) |
|
47.17% |
-61.38% |
-22.45% |
-38.68% |
-38.15% |
-46.83% |
-60.65% |
-68.30% |
-67.76% |
-63.43% |
-80.27% |
| Return on Equity (ROE) |
|
-30.08% |
33.64% |
20.60% |
28.78% |
28.64% |
30.99% |
29.06% |
26.25% |
24.72% |
21.68% |
25.43% |
| Cash Return on Invested Capital (CROIC) |
|
-124.57% |
-140.92% |
4.21% |
18.82% |
68.11% |
91.46% |
104.88% |
111.82% |
91.37% |
78.25% |
76.22% |
| Operating Return on Assets (OROA) |
|
-34.57% |
39.78% |
23.05% |
34.34% |
34.54% |
38.93% |
34.65% |
31.47% |
30.36% |
28.38% |
32.73% |
| Return on Assets (ROA) |
|
-27.97% |
29.68% |
18.44% |
25.11% |
26.50% |
29.35% |
27.58% |
23.66% |
22.56% |
20.80% |
24.77% |
| Return on Common Equity (ROCE) |
|
-30.08% |
33.64% |
20.60% |
28.78% |
28.64% |
30.99% |
29.06% |
26.25% |
24.72% |
21.68% |
25.43% |
| Return on Equity Simple (ROE_SIMPLE) |
|
17.80% |
0.00% |
11.60% |
11.20% |
21.61% |
0.00% |
24.85% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-26 |
31 |
22 |
40 |
39 |
47 |
50 |
50 |
49 |
45 |
55 |
| NOPAT Margin |
|
-25.35% |
28.13% |
22.03% |
32.33% |
30.35% |
33.41% |
35.66% |
34.02% |
33.18% |
29.70% |
37.09% |
| Net Nonoperating Expense Percent (NNEP) |
|
-2.43% |
1.65% |
0.66% |
0.40% |
1.63% |
2.47% |
1.35% |
0.42% |
0.61% |
1.16% |
1.20% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
8.02% |
- |
- |
- |
6.51% |
6.35% |
5.82% |
5.35% |
4.75% |
5.47% |
| Cost of Revenue to Revenue |
|
13.80% |
14.30% |
12.71% |
12.55% |
14.98% |
15.26% |
12.67% |
14.06% |
15.27% |
17.09% |
9.69% |
| SG&A Expenses to Revenue |
|
32.68% |
38.02% |
47.65% |
33.19% |
35.65% |
31.16% |
33.17% |
31.35% |
31.99% |
35.00% |
33.01% |
| R&D to Revenue |
|
81.47% |
1.78% |
2.62% |
2.43% |
2.55% |
2.68% |
2.75% |
2.97% |
1.79% |
1.18% |
1.78% |
| Operating Expenses to Revenue |
|
122.42% |
47.99% |
59.75% |
43.24% |
45.46% |
40.43% |
42.53% |
40.70% |
40.08% |
42.39% |
41.29% |
| Earnings before Interest and Taxes (EBIT) |
|
-38 |
47 |
29 |
56 |
57 |
74 |
71 |
69 |
71 |
72 |
84 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-29 |
56 |
39 |
65 |
67 |
84 |
81 |
79 |
80 |
81 |
94 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
3.57 |
4.62 |
3.03 |
3.01 |
3.57 |
3.42 |
3.71 |
3.09 |
2.62 |
3.01 |
2.99 |
| Price to Tangible Book Value (P/TBV) |
|
6.87 |
9.25 |
4.51 |
4.22 |
4.77 |
4.36 |
4.55 |
3.69 |
3.05 |
3.49 |
3.39 |
| Price to Revenue (P/Rev) |
|
3.58 |
4.50 |
4.13 |
4.21 |
5.12 |
5.06 |
5.51 |
4.74 |
4.17 |
4.87 |
5.07 |
| Price to Earnings (P/E) |
|
20.08 |
25.10 |
26.10 |
26.85 |
16.52 |
15.19 |
14.92 |
12.68 |
11.08 |
13.39 |
13.66 |
| 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 |
|
4.98% |
3.98% |
3.83% |
3.72% |
6.05% |
6.58% |
6.70% |
7.88% |
9.02% |
7.47% |
7.32% |
| Enterprise Value to Invested Capital (EV/IC) |
|
5.18 |
7.01 |
5.83 |
6.55 |
9.34 |
10.34 |
12.36 |
10.84 |
8.06 |
9.60 |
9.76 |
| Enterprise Value to Revenue (EV/Rev) |
|
3.19 |
4.11 |
3.34 |
3.32 |
4.13 |
3.97 |
4.38 |
3.53 |
2.94 |
3.63 |
3.75 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
10.57 |
12.86 |
11.26 |
11.07 |
8.41 |
7.68 |
7.90 |
6.37 |
5.26 |
6.65 |
6.70 |
| Enterprise Value to EBIT (EV/EBIT) |
|
13.76 |
17.33 |
15.92 |
15.40 |
10.08 |
9.02 |
9.05 |
7.25 |
5.96 |
7.54 |
7.56 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
19.08 |
24.97 |
23.24 |
23.03 |
14.46 |
13.19 |
13.25 |
10.56 |
8.64 |
10.97 |
11.21 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
8.69 |
11.41 |
8.40 |
7.32 |
8.47 |
8.13 |
8.73 |
7.17 |
7.25 |
10.24 |
10.76 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
154.87 |
36.78 |
13.35 |
10.10 |
10.50 |
8.78 |
8.98 |
13.29 |
14.03 |
| 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 |
|
-0.63 |
-0.66 |
-0.53 |
-0.58 |
-0.59 |
-0.62 |
-0.69 |
-0.73 |
-0.74 |
-0.76 |
-0.77 |
| Leverage Ratio |
|
1.21 |
1.23 |
1.18 |
1.17 |
1.17 |
1.18 |
1.15 |
1.15 |
1.15 |
1.16 |
1.14 |
| Compound Leverage Factor |
|
1.21 |
1.23 |
1.18 |
1.17 |
1.17 |
1.18 |
1.15 |
1.15 |
1.15 |
1.16 |
1.14 |
| 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% |
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% |
100.00% |
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 |
|
12.78 |
14.98 |
13.66 |
13.13 |
14.68 |
14.11 |
17.55 |
15.88 |
13.21 |
13.66 |
15.69 |
| 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 |
|
3.32 |
2.88 |
5.09 |
5.14 |
5.11 |
5.17 |
6.14 |
6.71 |
6.62 |
6.08 |
7.10 |
| Quick Ratio |
|
2.92 |
2.51 |
4.66 |
4.69 |
4.75 |
4.83 |
5.84 |
6.36 |
6.19 |
5.68 |
6.70 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-227 |
-201 |
-29 |
16 |
50 |
93 |
97 |
88 |
42 |
11 |
15 |
| Operating Cash Flow to CapEx |
|
70,512.50% |
59,836.56% |
16,042.71% |
641,350.00% |
28,135.52% |
80,542.05% |
0.00% |
274,223.08% |
0.00% |
140,284.38% |
220,692.59% |
| 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 |
|
0.93 |
0.94 |
0.78 |
0.76 |
0.78 |
0.74 |
0.69 |
0.67 |
0.63 |
0.60 |
0.58 |
| Accounts Receivable Turnover |
|
12.14 |
12.45 |
8.76 |
8.69 |
8.66 |
8.27 |
8.12 |
9.08 |
7.02 |
6.14 |
5.91 |
| Inventory Turnover |
|
5.86 |
4.63 |
3.60 |
4.03 |
4.34 |
3.91 |
3.74 |
4.33 |
3.45 |
3.08 |
3.06 |
| Fixed Asset Turnover |
|
336.94 |
390.01 |
317.28 |
357.59 |
358.91 |
385.83 |
419.82 |
470.12 |
470.65 |
492.67 |
534.67 |
| Accounts Payable Turnover |
|
13.29 |
5.54 |
7.99 |
10.04 |
7.80 |
4.39 |
6.92 |
12.57 |
8.02 |
6.28 |
9.14 |
| Days Sales Outstanding (DSO) |
|
30.06 |
29.31 |
41.66 |
41.99 |
42.14 |
44.16 |
44.98 |
40.20 |
51.98 |
59.48 |
61.79 |
| Days Inventory Outstanding (DIO) |
|
62.31 |
78.84 |
101.32 |
90.67 |
84.14 |
93.27 |
97.67 |
84.22 |
105.87 |
118.61 |
119.12 |
| Days Payable Outstanding (DPO) |
|
27.47 |
65.92 |
45.68 |
36.36 |
46.81 |
83.21 |
52.75 |
29.05 |
45.52 |
58.14 |
39.95 |
| Cash Conversion Cycle (CCC) |
|
64.90 |
42.23 |
97.30 |
96.29 |
79.47 |
54.23 |
89.90 |
95.38 |
112.33 |
119.95 |
140.95 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
215 |
234 |
236 |
220 |
204 |
189 |
189 |
182 |
211 |
223 |
230 |
| Invested Capital Turnover |
|
3.05 |
3.38 |
1.95 |
2.09 |
2.20 |
2.33 |
2.52 |
2.78 |
2.79 |
2.87 |
2.85 |
| Increase / (Decrease) in Invested Capital |
|
201 |
232 |
50 |
23 |
-11 |
-45 |
-46 |
-38 |
7.42 |
34 |
40 |
| Enterprise Value (EV) |
|
1,112 |
1,638 |
1,374 |
1,441 |
1,902 |
1,950 |
2,340 |
1,973 |
1,702 |
2,137 |
2,241 |
| Market Capitalization |
|
1,246 |
1,792 |
1,699 |
1,830 |
2,360 |
2,489 |
2,945 |
2,647 |
2,411 |
2,869 |
3,024 |
| Book Value per Share |
|
$3.27 |
$3.64 |
$4.81 |
$5.15 |
$5.57 |
$6.10 |
$6.54 |
$7.02 |
$7.52 |
$7.76 |
$8.29 |
| Tangible Book Value per Share |
|
$1.70 |
$1.82 |
$3.23 |
$3.67 |
$4.17 |
$4.79 |
$5.33 |
$5.89 |
$6.47 |
$6.69 |
$7.29 |
| Total Capital |
|
349 |
388 |
561 |
609 |
661 |
728 |
794 |
856 |
920 |
954 |
1,013 |
| 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 |
|
-134 |
-154 |
-326 |
-389 |
-457 |
-539 |
-605 |
-674 |
-709 |
-732 |
-783 |
| Capital Expenditures (CapEx) |
|
0.06 |
0.09 |
0.20 |
0.01 |
0.26 |
0.09 |
0.00 |
0.03 |
0.00 |
0.03 |
0.03 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
13 |
5.63 |
15 |
6.42 |
-8.73 |
-15 |
-6.59 |
-7.07 |
34 |
38 |
52 |
| Debt-free Net Working Capital (DFNWC) |
|
134 |
143 |
325 |
382 |
434 |
503 |
574 |
646 |
724 |
747 |
808 |
| Net Working Capital (NWC) |
|
134 |
143 |
325 |
382 |
434 |
503 |
574 |
646 |
724 |
747 |
808 |
| Net Nonoperating Expense (NNE) |
|
4.73 |
-3.74 |
-1.57 |
-1.13 |
-4.83 |
-8.55 |
-6.30 |
-2.25 |
-3.54 |
-7.37 |
-8.32 |
| Net Nonoperating Obligations (NNO) |
|
-134 |
-154 |
-326 |
-389 |
-457 |
-539 |
-605 |
-674 |
-709 |
-732 |
-783 |
| Total Depreciation and Amortization (D&A) |
|
8.57 |
9.14 |
9.43 |
9.44 |
9.45 |
9.46 |
9.46 |
9.46 |
9.42 |
9.54 |
9.77 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
3.80% |
1.41% |
3.56% |
1.48% |
-1.90% |
-2.97% |
-1.23% |
-1.27% |
5.85% |
6.40% |
8.73% |
| Debt-free Net Working Capital to Revenue |
|
38.52% |
35.98% |
79.02% |
87.95% |
94.16% |
102.28% |
107.37% |
115.62% |
125.17% |
126.81% |
135.35% |
| Net Working Capital to Revenue |
|
38.52% |
35.98% |
79.02% |
87.95% |
94.16% |
102.28% |
107.37% |
115.62% |
125.17% |
126.81% |
135.35% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.29) |
$0.32 |
$0.20 |
$0.35 |
$0.37 |
$0.46 |
$0.47 |
$0.43 |
$0.43 |
$0.42 |
$0.52 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
106.57M |
106.28M |
116.81M |
118.18M |
118.93M |
118.46M |
121.47M |
122.16M |
122.60M |
122.29M |
122.25M |
| Adjusted Diluted Earnings per Share |
|
($0.29) |
$0.33 |
$0.19 |
$0.33 |
$0.35 |
$0.44 |
$0.45 |
$0.41 |
$0.42 |
$0.40 |
$0.50 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
106.57M |
113.75M |
123.40M |
124.66M |
125.41M |
124.94M |
126.96M |
127.54M |
127.09M |
127.26M |
126.90M |
| 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 |
|
106.61M |
117.86M |
118.12M |
118.69M |
119.27M |
121.45M |
121.98M |
122.39M |
122.91M |
122.12M |
122.38M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-26 |
31 |
22 |
40 |
39 |
47 |
50 |
50 |
49 |
45 |
55 |
| Normalized NOPAT Margin |
|
-25.35% |
28.13% |
22.03% |
32.33% |
30.35% |
33.41% |
35.66% |
34.02% |
33.18% |
29.70% |
37.09% |
| Pre Tax Income Margin |
|
-37.03% |
42.24% |
29.53% |
45.46% |
44.45% |
52.31% |
50.41% |
47.28% |
47.87% |
47.11% |
56.38% |
| 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% |
0.45% |
0.43% |
0.21% |
0.18% |
0.00% |
0.00% |
0.00% |
11.80% |
18.02% |