| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
252,098,440.00 |
253,614,090.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
252,098,440.00 |
253,614,090.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.24 |
0.11 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
35.31% |
32.63% |
32.99% |
31.74% |
28.52% |
25.22% |
19.80% |
21.28% |
22.18% |
- |
25.57% |
| EBITDA Growth |
|
732.59% |
2,194.21% |
109.49% |
86.93% |
-20.61% |
-55.92% |
-72.50% |
-57.26% |
52.13% |
- |
331.60% |
| EBIT Growth |
|
104.83% |
151.78% |
175.90% |
173.81% |
-2,188.21% |
-359.55% |
-980.98% |
-1,016.30% |
-19.71% |
- |
103.78% |
| NOPAT Growth |
|
105.89% |
155.24% |
400.79% |
211.19% |
-1,777.25% |
-351.09% |
-1,566.55% |
-814.39% |
-24.62% |
- |
56.67% |
| Net Income Growth |
|
148.82% |
212.28% |
9,171.34% |
450.85% |
-163.07% |
-268.78% |
-339.91% |
-266.30% |
-102.08% |
- |
143.76% |
| EPS Growth |
|
145.83% |
0.00% |
0.00% |
533.33% |
-163.64% |
-260.87% |
-358.82% |
-263.16% |
-100.00% |
- |
126.19% |
| Operating Cash Flow Growth |
|
12.63% |
105.84% |
27.36% |
33.44% |
19.24% |
-0.37% |
0.23% |
1.90% |
21.89% |
- |
53.85% |
| Free Cash Flow Firm Growth |
|
-105.73% |
-170.36% |
-154.91% |
-160.18% |
391.57% |
-262.73% |
44.88% |
74.06% |
-1,779.01% |
- |
-1,467.51% |
| Invested Capital Growth |
|
2.70% |
36.49% |
26.58% |
24.71% |
-15.69% |
26.23% |
-0.20% |
-9.19% |
84.00% |
- |
278.20% |
| Revenue Q/Q Growth |
|
7.43% |
7.55% |
8.96% |
4.65% |
4.80% |
4.79% |
4.24% |
5.94% |
5.59% |
- |
6.15% |
| EBITDA Q/Q Growth |
|
33.82% |
195.85% |
-0.96% |
-0.54% |
-43.17% |
-21.26% |
-38.22% |
54.59% |
102.31% |
- |
-12.60% |
| EBIT Q/Q Growth |
|
115.72% |
1,137.90% |
-56.16% |
-13.47% |
-544.70% |
-53.86% |
-48.79% |
10.00% |
41.90% |
- |
-73.56% |
| NOPAT Q/Q Growth |
|
123.36% |
922.56% |
-74.98% |
86.06% |
-452.35% |
-53.08% |
-46.14% |
9.37% |
38.53% |
- |
-345.80% |
| Net Income Q/Q Growth |
|
214.64% |
106.01% |
-15.79% |
0.92% |
-136.02% |
-451.35% |
-19.69% |
30.05% |
56.23% |
- |
-25.21% |
| EPS Q/Q Growth |
|
266.67% |
0.00% |
-26.09% |
11.76% |
-136.84% |
-428.57% |
-18.92% |
29.55% |
54.84% |
- |
-54.17% |
| Operating Cash Flow Q/Q Growth |
|
11.74% |
105.67% |
10.44% |
-14.77% |
-0.15% |
6.01% |
11.10% |
-13.35% |
19.44% |
- |
18.69% |
| Free Cash Flow Firm Q/Q Growth |
|
-104.01% |
-1,683.72% |
-219.07% |
10.07% |
119.43% |
-750.52% |
51.52% |
57.68% |
-1,157.99% |
- |
-461.55% |
| Invested Capital Q/Q Growth |
|
31.21% |
21.28% |
0.47% |
-3.06% |
-5.70% |
31.96% |
-35.20% |
-12.30% |
84.51% |
- |
1,002.46% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
75.19% |
75.33% |
75.57% |
75.37% |
74.75% |
74.12% |
73.80% |
73.46% |
75.06% |
- |
75.30% |
| EBITDA Margin |
|
12.65% |
34.81% |
15.17% |
14.41% |
7.82% |
5.87% |
3.48% |
5.08% |
9.73% |
- |
13.81% |
| Operating Margin |
|
0.40% |
3.51% |
0.75% |
1.42% |
-5.52% |
-8.06% |
-11.30% |
-9.67% |
-5.63% |
- |
-2.21% |
| EBIT Margin |
|
0.34% |
3.94% |
1.58% |
1.31% |
-5.56% |
-8.16% |
-11.65% |
-9.90% |
-5.45% |
- |
0.33% |
| Profit (Net Income) Margin |
|
3.39% |
6.50% |
5.02% |
4.84% |
-1.67% |
-8.76% |
-10.06% |
-6.64% |
-2.75% |
- |
3.32% |
| Tax Burden Percent |
|
73.53% |
80.15% |
85.78% |
81.05% |
159.60% |
199.58% |
123.48% |
108.33% |
146.07% |
- |
117.67% |
| Interest Burden Percent |
|
1,348.90% |
205.94% |
369.59% |
456.20% |
18.77% |
53.78% |
69.92% |
61.95% |
34.61% |
- |
842.42% |
| Effective Tax Rate |
|
26.48% |
19.85% |
14.22% |
18.95% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
-17.67% |
| Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
-75.22% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
-77.32% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
73.98% |
| Return on Equity (ROE) |
|
-0.78% |
-0.69% |
6.49% |
7.33% |
5.08% |
-0.59% |
-5.74% |
-8.92% |
-8.82% |
- |
-1.23% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
-174.02% |
| Operating Return on Assets (OROA) |
|
0.19% |
2.27% |
0.87% |
0.72% |
-3.05% |
-4.20% |
-6.19% |
-5.21% |
-2.80% |
- |
0.17% |
| Return on Assets (ROA) |
|
1.88% |
3.74% |
2.75% |
2.68% |
-0.91% |
-4.51% |
-5.35% |
-3.50% |
-1.42% |
- |
1.69% |
| Return on Common Equity (ROCE) |
|
-0.77% |
-0.68% |
6.39% |
7.23% |
5.02% |
-0.58% |
-5.67% |
-8.82% |
-8.72% |
- |
-1.22% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-0.65% |
0.00% |
5.38% |
6.12% |
4.29% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
2.33 |
24 |
5.95 |
11 |
-39 |
-60 |
-87 |
-79 |
-49 |
15 |
-36 |
| NOPAT Margin |
|
0.30% |
2.81% |
0.65% |
1.15% |
-3.86% |
-5.64% |
-7.91% |
-6.77% |
-3.94% |
- |
-2.60% |
| Net Nonoperating Expense Percent (NNEP) |
|
1.14% |
1.10% |
1.53% |
1.22% |
0.73% |
-1.03% |
-0.68% |
0.04% |
0.38% |
- |
2.10% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
0.59% |
- |
- |
- |
-1.47% |
-2.06% |
-1.74% |
-1.01% |
0.28% |
-0.66% |
| Cost of Revenue to Revenue |
|
24.81% |
24.67% |
24.43% |
24.63% |
25.25% |
25.88% |
26.20% |
26.54% |
24.94% |
- |
24.70% |
| SG&A Expenses to Revenue |
|
13.43% |
12.15% |
11.26% |
11.04% |
12.57% |
13.72% |
14.97% |
15.22% |
13.55% |
- |
12.77% |
| R&D to Revenue |
|
24.95% |
25.32% |
25.54% |
26.03% |
27.28% |
29.77% |
30.28% |
29.66% |
28.16% |
- |
29.47% |
| Operating Expenses to Revenue |
|
74.79% |
71.82% |
74.82% |
73.95% |
80.26% |
82.17% |
85.09% |
83.12% |
80.69% |
- |
77.51% |
| Earnings before Interest and Taxes (EBIT) |
|
2.69 |
33 |
15 |
13 |
-56 |
-86 |
-129 |
-116 |
-67 |
18 |
4.64 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
99 |
294 |
140 |
139 |
79 |
62 |
38 |
59 |
120 |
219 |
191 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
20.80 |
21.42 |
27.91 |
19.79 |
23.80 |
29.90 |
30.81 |
30.16 |
33.93 |
- |
24.40 |
| Price to Tangible Book Value (P/TBV) |
|
32.93 |
31.45 |
41.83 |
28.01 |
32.68 |
43.90 |
44.07 |
41.57 |
54.09 |
- |
54.33 |
| Price to Revenue (P/Rev) |
|
14.82 |
17.77 |
21.55 |
16.05 |
19.46 |
24.80 |
25.70 |
26.10 |
29.85 |
- |
22.19 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
537.43 |
331.67 |
574.31 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Dividend Yield |
|
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% |
0.19% |
0.30% |
0.17% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
136.16 |
| Enterprise Value to Revenue (EV/Rev) |
|
13.96 |
16.85 |
20.64 |
15.11 |
18.51 |
23.89 |
24.76 |
25.12 |
28.95 |
- |
21.44 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
156.97 |
158.74 |
149.10 |
102.35 |
138.83 |
224.98 |
321.55 |
456.40 |
471.94 |
- |
187.02 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
2,025.39 |
840.80 |
15,898.81 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
342.00 |
1,818.02 |
3,500.90 |
1,232.60 |
0.00 |
2,576.74 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
36.39 |
48.22 |
54.28 |
39.94 |
50.05 |
68.35 |
74.07 |
78.51 |
90.52 |
- |
60.04 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
380.32 |
0.00 |
0.00 |
0.00 |
1,113.57 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.36 |
0.22 |
0.29 |
0.26 |
0.24 |
0.22 |
0.21 |
0.20 |
0.18 |
- |
0.16 |
| Long-Term Debt to Equity |
|
0.36 |
0.22 |
0.29 |
0.26 |
0.24 |
0.22 |
0.21 |
0.20 |
0.18 |
- |
0.16 |
| Financial Leverage |
|
-1.25 |
-1.18 |
-1.25 |
-1.23 |
-1.18 |
-1.14 |
-1.15 |
-1.14 |
-1.08 |
- |
-0.96 |
| Leverage Ratio |
|
3.03 |
2.86 |
2.85 |
2.67 |
2.64 |
2.71 |
2.57 |
2.47 |
2.48 |
- |
2.45 |
| Compound Leverage Factor |
|
40.88 |
5.88 |
10.53 |
12.19 |
0.50 |
1.46 |
1.80 |
1.53 |
0.86 |
- |
20.62 |
| Debt to Total Capital |
|
26.48% |
18.31% |
22.43% |
20.45% |
19.37% |
18.31% |
17.57% |
16.41% |
15.51% |
- |
13.76% |
| 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% |
| Long-Term Debt to Total Capital |
|
26.48% |
18.31% |
22.43% |
20.45% |
19.37% |
18.31% |
17.57% |
16.41% |
15.51% |
- |
13.76% |
| 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% |
| Noncontrolling Interests to Total Capital |
|
1.14% |
0.97% |
1.00% |
1.04% |
0.98% |
0.97% |
0.95% |
0.84% |
0.89% |
- |
0.76% |
| Common Equity to Total Capital |
|
72.39% |
80.72% |
76.56% |
78.51% |
79.65% |
80.72% |
81.48% |
82.76% |
83.61% |
- |
85.48% |
| Debt to EBITDA |
|
2.93 |
1.77 |
1.63 |
1.43 |
1.49 |
1.77 |
2.34 |
3.12 |
2.66 |
- |
1.28 |
| Net Debt to EBITDA |
|
-9.81 |
-8.70 |
-6.64 |
-6.46 |
-7.19 |
-8.70 |
-12.38 |
-18.00 |
-14.77 |
- |
-6.63 |
| Long-Term Debt to EBITDA |
|
2.93 |
1.77 |
1.63 |
1.43 |
1.49 |
1.77 |
2.34 |
3.12 |
2.66 |
- |
1.28 |
| Debt to NOPAT |
|
6.38 |
20.30 |
38.37 |
17.24 |
-176.23 |
20.30 |
-4.22 |
-2.81 |
-2.71 |
- |
-5.19 |
| Net Debt to NOPAT |
|
-21.37 |
-99.64 |
-155.90 |
-77.79 |
849.61 |
-99.64 |
22.34 |
16.22 |
15.06 |
- |
26.97 |
| Long-Term Debt to NOPAT |
|
6.38 |
20.30 |
38.37 |
17.24 |
-176.23 |
20.30 |
-4.22 |
-2.81 |
-2.71 |
- |
-5.19 |
| Altman Z-Score |
|
7.30 |
8.49 |
10.59 |
8.57 |
9.99 |
11.54 |
12.82 |
13.00 |
14.45 |
- |
10.82 |
| Noncontrolling Interest Sharing Ratio |
|
1.63% |
1.32% |
1.48% |
1.46% |
1.35% |
1.28% |
1.21% |
1.13% |
1.12% |
- |
1.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.74 |
1.77 |
1.80 |
1.90 |
1.86 |
1.77 |
1.85 |
1.88 |
1.81 |
- |
1.53 |
| Quick Ratio |
|
1.59 |
1.58 |
1.64 |
1.72 |
1.69 |
1.58 |
1.65 |
1.69 |
1.62 |
- |
1.33 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-9.39 |
-167 |
-157 |
-141 |
27 |
-178 |
-86 |
-37 |
-460 |
-229 |
-1,288 |
| Operating Cash Flow to CapEx |
|
806.98% |
371.87% |
636.99% |
607.48% |
343.39% |
329.53% |
372.24% |
696.51% |
396.89% |
- |
491.65% |
| Free Cash Flow to Firm to Interest Expense |
|
-1.44 |
-26.08 |
-24.06 |
-21.51 |
4.16 |
-26.72 |
-12.86 |
-5.36 |
-66.32 |
- |
-210.63 |
| Operating Cash Flow to Interest Expense |
|
42.06 |
87.60 |
58.86 |
49.88 |
49.51 |
51.88 |
57.20 |
48.78 |
57.36 |
- |
96.62 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
36.85 |
64.04 |
49.62 |
41.67 |
35.09 |
36.14 |
41.83 |
41.78 |
42.91 |
- |
76.97 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.55 |
0.58 |
0.55 |
0.55 |
0.55 |
0.52 |
0.53 |
0.53 |
0.51 |
- |
0.51 |
| Accounts Receivable Turnover |
|
5.44 |
4.51 |
5.64 |
5.86 |
5.44 |
3.99 |
5.47 |
5.61 |
5.00 |
- |
5.85 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Fixed Asset Turnover |
|
5.63 |
6.17 |
5.71 |
5.81 |
5.63 |
5.61 |
5.69 |
5.72 |
5.46 |
- |
5.38 |
| Accounts Payable Turnover |
|
9.88 |
11.25 |
42.49 |
29.79 |
13.60 |
12.47 |
56.00 |
15.94 |
11.21 |
- |
36.06 |
| Days Sales Outstanding (DSO) |
|
67.11 |
81.00 |
64.68 |
62.31 |
67.13 |
91.47 |
66.70 |
65.06 |
73.04 |
- |
62.43 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Days Payable Outstanding (DPO) |
|
36.93 |
32.44 |
8.59 |
12.25 |
26.84 |
29.28 |
6.52 |
22.90 |
32.57 |
- |
10.12 |
| Cash Conversion Cycle (CCC) |
|
30.18 |
48.56 |
56.09 |
50.06 |
40.29 |
62.20 |
60.18 |
42.16 |
40.47 |
- |
52.31 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
-423 |
-333 |
-449 |
-463 |
-489 |
-333 |
-450 |
-506 |
-78 |
-89 |
802 |
| Invested Capital Turnover |
|
-6.64 |
-9.23 |
-6.19 |
-6.52 |
-8.20 |
-10.08 |
-9.20 |
-8.97 |
-16.08 |
- |
28.95 |
| Increase / (Decrease) in Invested Capital |
|
12 |
191 |
163 |
152 |
-66 |
118 |
-0.92 |
-43 |
411 |
244 |
1,252 |
| Enterprise Value (EV) |
|
39,759 |
66,630 |
67,772 |
53,134 |
69,223 |
94,437 |
102,404 |
109,039 |
132,176 |
- |
109,217 |
| Market Capitalization |
|
42,211 |
70,242 |
70,756 |
56,450 |
72,771 |
98,049 |
106,305 |
113,301 |
136,271 |
- |
113,048 |
| Book Value per Share |
|
$8.50 |
$13.31 |
$10.48 |
$11.72 |
$12.47 |
$13.31 |
$13.92 |
$15.07 |
$16.00 |
$17.57 |
$18.27 |
| Tangible Book Value per Share |
|
$5.37 |
$9.07 |
$6.99 |
$8.28 |
$9.08 |
$9.07 |
$9.73 |
$10.93 |
$10.04 |
$11.62 |
$8.20 |
| Total Capital |
|
2,803 |
4,063 |
3,312 |
3,634 |
3,839 |
4,063 |
4,235 |
4,539 |
4,804 |
5,218 |
5,421 |
| Total Debt |
|
742 |
744 |
743 |
743 |
744 |
744 |
744 |
745 |
745 |
745 |
746 |
| Total Long-Term Debt |
|
742 |
744 |
743 |
743 |
744 |
744 |
744 |
745 |
745 |
745 |
746 |
| Net Debt |
|
-2,484 |
-3,652 |
-3,018 |
-3,354 |
-3,585 |
-3,652 |
-3,941 |
-4,300 |
-4,137 |
-4,561 |
-3,873 |
| Capital Expenditures (CapEx) |
|
34 |
151 |
60 |
54 |
95 |
105 |
103 |
48 |
100 |
120 |
120 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-1,438 |
-1,671 |
-1,545 |
-1,585 |
-1,688 |
-1,671 |
-1,826 |
-1,914 |
-1,882 |
-1,995 |
-2,367 |
| Debt-free Net Working Capital (DFNWC) |
|
1,729 |
2,652 |
2,158 |
2,453 |
2,572 |
2,652 |
2,788 |
3,058 |
2,919 |
3,235 |
2,186 |
| Net Working Capital (NWC) |
|
1,729 |
2,652 |
2,158 |
2,453 |
2,572 |
2,652 |
2,788 |
3,058 |
2,919 |
3,235 |
2,186 |
| Net Nonoperating Expense (NNE) |
|
-24 |
-31 |
-40 |
-36 |
-22 |
33 |
24 |
-1.44 |
-15 |
-47 |
-82 |
| Net Nonoperating Obligations (NNO) |
|
-2,484 |
-3,652 |
-3,018 |
-3,354 |
-3,585 |
-3,652 |
-3,941 |
-4,300 |
-4,137 |
-4,561 |
-3,873 |
| Total Depreciation and Amortization (D&A) |
|
97 |
261 |
125 |
126 |
135 |
149 |
167 |
175 |
187 |
201 |
187 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-50.49% |
-42.27% |
-47.03% |
-45.08% |
-45.14% |
-42.27% |
-44.15% |
-44.09% |
-41.22% |
- |
-46.47% |
| Debt-free Net Working Capital to Revenue |
|
60.71% |
67.09% |
65.71% |
69.77% |
68.76% |
67.09% |
67.41% |
70.45% |
63.95% |
- |
42.91% |
| Net Working Capital to Revenue |
|
60.71% |
67.09% |
65.71% |
69.77% |
68.76% |
67.09% |
67.41% |
70.45% |
63.95% |
- |
42.91% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.11 |
$0.22 |
$0.18 |
$0.19 |
($0.07) |
($0.38) |
($0.44) |
($0.31) |
($0.14) |
$0.24 |
$0.11 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
239.30M |
238.64M |
242.39M |
244.09M |
245.54M |
244.75M |
248.43M |
249.91M |
251.33M |
250.58M |
253.73M |
| Adjusted Diluted Earnings per Share |
|
$0.11 |
$0.23 |
$0.17 |
$0.19 |
($0.07) |
($0.37) |
($0.44) |
($0.31) |
($0.14) |
$0.24 |
$0.11 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
243.80M |
243.64M |
250.16M |
251.27M |
245.54M |
244.75M |
248.43M |
249.91M |
251.33M |
250.58M |
257.88M |
| 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 |
|
240.14M |
247.87M |
243.36M |
245.13M |
246.31M |
247.87M |
249.25M |
250.96M |
252.10M |
253.61M |
254.56M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
2.33 |
24 |
5.95 |
11 |
-39 |
-60 |
-87 |
-79 |
-49 |
9.65 |
-21 |
| Normalized NOPAT Margin |
|
0.30% |
2.81% |
0.65% |
1.15% |
-3.86% |
-5.64% |
-7.91% |
-6.77% |
-3.94% |
- |
-1.55% |
| Pre Tax Income Margin |
|
4.61% |
8.11% |
5.86% |
5.98% |
-1.04% |
-4.39% |
-8.15% |
-6.13% |
-1.89% |
- |
2.82% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.41 |
5.18 |
2.24 |
1.93 |
-8.52 |
-12.96 |
-19.14 |
-16.96 |
-9.70 |
- |
0.76 |
| NOPAT to Interest Expense |
|
0.36 |
3.70 |
0.91 |
1.69 |
-5.92 |
-8.96 |
-12.99 |
-11.59 |
-7.01 |
- |
-5.89 |
| EBIT Less CapEx to Interest Expense |
|
-4.80 |
-18.37 |
-7.00 |
-6.28 |
-22.94 |
-28.71 |
-34.51 |
-23.96 |
-24.15 |
- |
-18.89 |
| NOPAT Less CapEx to Interest Expense |
|
-4.85 |
-19.85 |
-8.33 |
-6.52 |
-20.34 |
-24.70 |
-28.36 |
-18.59 |
-21.47 |
- |
-25.54 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
-29.47% |
0.00% |
0.00% |
0.00% |
-29.47% |
-0.60% |
-0.99% |
-0.94% |
- |
-231.52% |
| Augmented Payout Ratio |
|
0.00% |
-29.47% |
0.00% |
0.00% |
0.00% |
-29.47% |
-0.60% |
-0.99% |
-0.94% |
- |
-231.52% |