| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
179,367,379.00 |
177,566,869.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
179,367,379.00 |
177,566,869.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.03 |
0.04 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
10.51% |
4.72% |
5.57% |
4.32% |
0.87% |
3.28% |
3.21% |
5.33% |
5.25% |
- |
3.65% |
| EBITDA Growth |
|
117.15% |
-47.06% |
120.15% |
-16.02% |
-46.35% |
31.63% |
49.17% |
17.11% |
69.79% |
- |
17.22% |
| EBIT Growth |
|
97.69% |
-22.14% |
49.20% |
10.27% |
-2,155.76% |
31.43% |
114.34% |
478.80% |
186.23% |
- |
439.63% |
| NOPAT Growth |
|
186.75% |
90.16% |
12.82% |
286.03% |
57.59% |
-3,205.82% |
405.11% |
141.05% |
84.73% |
- |
25.97% |
| Net Income Growth |
|
96.13% |
-31.29% |
21.42% |
-276.79% |
-1,391.21% |
47.58% |
52.75% |
341.50% |
221.41% |
- |
192.97% |
| EPS Growth |
|
100.00% |
-44.44% |
18.18% |
0.00% |
0.00% |
53.85% |
55.56% |
300.00% |
220.00% |
- |
200.00% |
| Operating Cash Flow Growth |
|
101.62% |
32.47% |
4.70% |
-15.91% |
0.34% |
34.41% |
130.71% |
12.80% |
18.12% |
- |
-19.81% |
| Free Cash Flow Firm Growth |
|
168.05% |
0.00% |
106.53% |
-1.22% |
53.16% |
30.24% |
80.34% |
61.84% |
-7.09% |
- |
-105.12% |
| Invested Capital Growth |
|
-5.07% |
-6.33% |
-6.80% |
-6.66% |
-8.16% |
-9.43% |
-11.97% |
-11.20% |
-7.71% |
- |
1.80% |
| Revenue Q/Q Growth |
|
2.76% |
-3.03% |
0.40% |
4.28% |
-0.64% |
-0.72% |
-18.70% |
4.04% |
-0.37% |
- |
-2.44% |
| EBITDA Q/Q Growth |
|
11.31% |
-75.13% |
99.88% |
51.80% |
-28.89% |
-38.99% |
132.00% |
21.23% |
0.62% |
- |
0.59% |
| EBIT Q/Q Growth |
|
87.48% |
-5,302.95% |
48.39% |
74.30% |
-214.78% |
-64.24% |
110.46% |
384.37% |
0.67% |
- |
37.91% |
| NOPAT Q/Q Growth |
|
253.14% |
-105.74% |
-1,177.01% |
249.22% |
44.16% |
-220.34% |
209.83% |
41.66% |
1.03% |
- |
-13.75% |
| Net Income Q/Q Growth |
|
31.47% |
-3,700.49% |
30.05% |
79.32% |
-171.21% |
-33.61% |
36.95% |
205.70% |
36.34% |
- |
18.67% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
30.77% |
77.78% |
-150.00% |
-20.00% |
33.33% |
200.00% |
50.00% |
- |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
-3.53% |
31.26% |
-63.08% |
79.88% |
15.11% |
75.83% |
-36.63% |
-12.05% |
20.54% |
- |
15.65% |
| Free Cash Flow Firm Q/Q Growth |
|
-20.45% |
14.86% |
2.14% |
5.84% |
23.35% |
-2.33% |
41.79% |
-4.66% |
-29.52% |
- |
-263.43% |
| Invested Capital Q/Q Growth |
|
-0.17% |
-3.26% |
-2.14% |
-1.24% |
-1.77% |
-4.61% |
-4.88% |
-0.38% |
2.10% |
- |
-0.33% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
100.00% |
-2.00% |
66.61% |
65.42% |
100.00% |
167.51% |
100.00% |
100.00% |
100.00% |
- |
100.00% |
| EBITDA Margin |
|
14.92% |
3.83% |
7.62% |
11.09% |
7.94% |
4.88% |
13.92% |
16.22% |
16.38% |
- |
15.74% |
| Operating Margin |
|
3.60% |
-0.21% |
-2.71% |
3.88% |
5.63% |
-6.82% |
9.98% |
10.68% |
10.82% |
- |
8.53% |
| EBIT Margin |
|
-0.21% |
-11.89% |
-6.11% |
-1.51% |
-4.77% |
-7.90% |
1.02% |
4.73% |
4.78% |
- |
5.29% |
| Profit (Net Income) Margin |
|
-0.35% |
-13.77% |
-9.60% |
-1.90% |
-5.19% |
-6.99% |
-5.42% |
5.51% |
7.54% |
- |
4.86% |
| Tax Burden Percent |
|
164.61% |
115.79% |
156.95% |
126.30% |
108.82% |
88.52% |
-533.40% |
116.40% |
157.65% |
- |
91.90% |
| Interest Burden Percent |
|
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% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
35.41% |
17.75% |
17.69% |
- |
8.10% |
| Return on Invested Capital (ROIC) |
|
1.26% |
-0.08% |
-1.01% |
1.49% |
2.18% |
-2.77% |
3.91% |
5.42% |
5.55% |
- |
4.24% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.13% |
-5.34% |
-3.94% |
-0.37% |
-1.52% |
-3.71% |
-0.41% |
4.17% |
5.05% |
- |
3.06% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.06% |
-2.70% |
-2.12% |
-0.20% |
-0.81% |
-1.95% |
-0.21% |
2.11% |
2.71% |
- |
1.56% |
| Return on Equity (ROE) |
|
1.32% |
-2.78% |
-3.14% |
1.29% |
1.37% |
-4.72% |
3.70% |
7.53% |
8.26% |
- |
5.80% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
6.67% |
7.20% |
7.35% |
9.17% |
9.92% |
13.86% |
13.50% |
-0.41% |
- |
2.88% |
| Operating Return on Assets (OROA) |
|
-0.09% |
-5.17% |
-2.76% |
-0.69% |
-2.21% |
-3.75% |
0.49% |
2.33% |
2.41% |
- |
2.26% |
| Return on Assets (ROA) |
|
-0.15% |
-5.98% |
-4.33% |
-0.87% |
-2.41% |
-3.32% |
-2.63% |
2.71% |
3.79% |
- |
2.08% |
| Return on Common Equity (ROCE) |
|
1.32% |
-2.78% |
-3.14% |
1.29% |
1.37% |
-4.72% |
3.70% |
7.53% |
8.26% |
- |
5.80% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-4.65% |
0.00% |
-5.14% |
-5.57% |
-6.77% |
0.00% |
-4.39% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
4.41 |
-0.25 |
-3.23 |
4.82 |
6.94 |
-8.35 |
9.18 |
13 |
13 |
13 |
12 |
| NOPAT Margin |
|
2.52% |
-0.15% |
-1.90% |
2.71% |
3.94% |
-4.77% |
6.45% |
8.78% |
8.90% |
- |
7.84% |
| Net Nonoperating Expense Percent (NNEP) |
|
1.13% |
5.27% |
2.92% |
1.86% |
3.70% |
0.94% |
4.32% |
1.25% |
0.50% |
- |
1.19% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
-0.02% |
- |
- |
- |
-0.65% |
0.72% |
1.02% |
1.05% |
1.08% |
0.94% |
| Cost of Revenue to Revenue |
|
0.00% |
102.00% |
33.39% |
34.58% |
0.00% |
-67.51% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| SG&A Expenses to Revenue |
|
18.01% |
18.77% |
19.86% |
20.10% |
19.48% |
20.37% |
21.99% |
21.70% |
23.98% |
- |
22.16% |
| R&D to Revenue |
|
11.06% |
11.37% |
11.87% |
11.37% |
11.40% |
10.98% |
14.03% |
13.17% |
13.15% |
- |
14.38% |
| Operating Expenses to Revenue |
|
96.40% |
-1.78% |
69.32% |
61.54% |
94.37% |
174.33% |
90.02% |
89.32% |
89.18% |
- |
91.47% |
| Earnings before Interest and Taxes (EBIT) |
|
-0.37 |
-20 |
-10 |
-2.67 |
-8.41 |
-14 |
1.45 |
7.00 |
7.05 |
5.66 |
7.80 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
26 |
6.48 |
13 |
20 |
14 |
8.54 |
20 |
24 |
24 |
23 |
23 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
2.20 |
2.52 |
2.19 |
2.59 |
2.48 |
2.69 |
2.50 |
2.58 |
2.77 |
- |
2.84 |
| 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 |
| Price to Revenue (P/Rev) |
|
2.84 |
3.08 |
2.57 |
2.94 |
2.75 |
2.89 |
2.63 |
2.70 |
2.81 |
- |
3.42 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
62.48 |
| 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% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
1.60% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.79 |
1.99 |
1.78 |
2.03 |
1.95 |
2.11 |
2.05 |
2.12 |
2.20 |
- |
2.19 |
| Enterprise Value to Revenue (EV/Rev) |
|
3.50 |
3.73 |
3.21 |
3.58 |
3.37 |
3.45 |
3.17 |
3.22 |
3.39 |
- |
4.08 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
34.53 |
40.68 |
31.89 |
37.98 |
43.99 |
43.74 |
36.10 |
35.15 |
32.42 |
- |
25.65 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
7,932.72 |
- |
88.04 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
1,482.11 |
1,011.73 |
431.27 |
282.25 |
13,675.28 |
169.65 |
121.91 |
0.00 |
- |
47.33 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
24.38 |
24.06 |
20.90 |
24.59 |
23.18 |
21.32 |
17.06 |
17.15 |
17.57 |
- |
22.99 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
28.94 |
23.84 |
26.67 |
20.37 |
20.23 |
13.84 |
14.74 |
0.00 |
- |
76.71 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.62 |
0.64 |
0.66 |
0.68 |
0.69 |
0.70 |
0.71 |
0.71 |
0.72 |
- |
0.73 |
| Long-Term Debt to Equity |
|
0.61 |
0.64 |
0.66 |
0.67 |
0.68 |
0.70 |
0.71 |
0.70 |
0.71 |
- |
0.72 |
| Financial Leverage |
|
0.50 |
0.51 |
0.54 |
0.54 |
0.53 |
0.53 |
0.51 |
0.51 |
0.54 |
- |
0.51 |
| Leverage Ratio |
|
1.75 |
1.79 |
1.82 |
1.83 |
1.83 |
1.86 |
1.88 |
1.89 |
1.90 |
- |
1.91 |
| Compound Leverage Factor |
|
1.75 |
1.79 |
1.82 |
1.83 |
1.83 |
1.86 |
1.88 |
1.89 |
1.90 |
- |
1.91 |
| Debt to Total Capital |
|
38.22% |
39.18% |
39.88% |
40.34% |
40.70% |
41.29% |
41.60% |
41.41% |
41.86% |
- |
42.24% |
| Short-Term Debt to Total Capital |
|
0.39% |
0.40% |
0.41% |
0.42% |
0.42% |
0.43% |
0.43% |
0.43% |
0.44% |
- |
0.44% |
| Long-Term Debt to Total Capital |
|
37.82% |
38.78% |
39.47% |
39.92% |
40.28% |
40.86% |
41.17% |
40.98% |
41.42% |
- |
41.80% |
| 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 |
|
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 |
|
61.78% |
60.82% |
60.12% |
59.67% |
59.30% |
58.71% |
58.40% |
58.59% |
58.14% |
- |
57.76% |
| Debt to EBITDA |
|
7.88 |
8.60 |
7.70 |
8.13 |
9.96 |
9.57 |
8.54 |
8.07 |
6.98 |
- |
5.53 |
| Net Debt to EBITDA |
|
6.54 |
7.05 |
6.40 |
6.80 |
8.05 |
7.11 |
6.14 |
5.75 |
5.56 |
- |
4.16 |
| Long-Term Debt to EBITDA |
|
7.80 |
8.51 |
7.62 |
8.05 |
9.86 |
9.47 |
8.45 |
7.98 |
6.91 |
- |
5.47 |
| Debt to NOPAT |
|
-864.70 |
313.39 |
244.44 |
92.33 |
63.91 |
2,992.87 |
40.14 |
27.97 |
-5.40 |
- |
10.20 |
| Net Debt to NOPAT |
|
-717.43 |
256.75 |
203.03 |
77.23 |
51.64 |
2,223.13 |
28.83 |
19.94 |
-4.30 |
- |
7.68 |
| Long-Term Debt to NOPAT |
|
-855.78 |
310.15 |
241.91 |
91.38 |
63.24 |
2,961.69 |
39.72 |
27.68 |
-5.35 |
- |
10.09 |
| Altman Z-Score |
|
1.62 |
1.68 |
1.45 |
1.71 |
1.59 |
1.71 |
1.61 |
1.71 |
1.78 |
- |
1.76 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.65 |
1.53 |
1.71 |
1.68 |
1.81 |
1.97 |
2.29 |
2.37 |
2.02 |
- |
2.08 |
| Quick Ratio |
|
1.27 |
1.18 |
1.22 |
1.19 |
1.39 |
1.59 |
1.54 |
1.58 |
1.23 |
- |
1.62 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
74 |
85 |
87 |
92 |
113 |
111 |
157 |
150 |
105 |
4.92 |
-8.04 |
| Operating Cash Flow to CapEx |
|
443.96% |
579.72% |
275.07% |
486.16% |
608.49% |
1,046.09% |
551.96% |
333.02% |
353.18% |
- |
305.88% |
| 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 |
| 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 |
| 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 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.43 |
0.43 |
0.45 |
0.46 |
0.46 |
0.48 |
0.49 |
0.49 |
0.50 |
- |
0.43 |
| Accounts Receivable Turnover |
|
13.29 |
14.45 |
14.19 |
13.45 |
13.78 |
16.33 |
17.41 |
16.21 |
16.58 |
- |
16.78 |
| 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 |
|
58.65 |
62.35 |
69.69 |
72.95 |
79.44 |
85.26 |
99.34 |
104.24 |
108.15 |
- |
99.43 |
| Accounts Payable Turnover |
|
0.00 |
27.16 |
7.01 |
5.44 |
7.46 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Days Sales Outstanding (DSO) |
|
27.46 |
25.25 |
25.72 |
27.13 |
26.49 |
22.35 |
20.96 |
22.52 |
22.02 |
- |
21.76 |
| 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) |
|
0.00 |
13.44 |
52.06 |
67.15 |
48.92 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Cash Conversion Cycle (CCC) |
|
27.46 |
11.81 |
-26.34 |
-40.02 |
-22.44 |
22.35 |
20.96 |
22.52 |
22.02 |
- |
21.76 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
1,305 |
1,262 |
1,235 |
1,220 |
1,198 |
1,143 |
1,087 |
1,083 |
1,106 |
1,111 |
1,107 |
| Invested Capital Turnover |
|
0.50 |
0.52 |
0.53 |
0.55 |
0.55 |
0.58 |
0.61 |
0.62 |
0.62 |
- |
0.54 |
| Increase / (Decrease) in Invested Capital |
|
-70 |
-85 |
-90 |
-87 |
-106 |
-119 |
-148 |
-137 |
-92 |
8.48 |
20 |
| Enterprise Value (EV) |
|
2,336 |
2,517 |
2,198 |
2,476 |
2,336 |
2,412 |
2,227 |
2,291 |
2,435 |
- |
2,422 |
| Market Capitalization |
|
1,893 |
2,081 |
1,757 |
2,032 |
1,909 |
2,020 |
1,849 |
1,917 |
2,018 |
- |
2,030 |
| Book Value per Share |
|
$4.57 |
$4.38 |
$4.29 |
$4.24 |
$4.18 |
$4.09 |
$4.03 |
$4.08 |
$4.02 |
$4.00 |
$4.02 |
| Tangible Book Value per Share |
|
($2.35) |
($2.44) |
($2.35) |
($2.37) |
($2.38) |
($2.21) |
($1.99) |
($1.95) |
($2.18) |
($2.23) |
($2.22) |
| Total Capital |
|
1,395 |
1,358 |
1,332 |
1,314 |
1,300 |
1,279 |
1,266 |
1,270 |
1,253 |
1,240 |
1,236 |
| Total Debt |
|
533 |
532 |
531 |
530 |
529 |
528 |
527 |
526 |
525 |
523 |
522 |
| Total Long-Term Debt |
|
528 |
527 |
526 |
525 |
524 |
522 |
521 |
520 |
519 |
518 |
517 |
| Net Debt |
|
442 |
436 |
441 |
443 |
427 |
392 |
378 |
375 |
418 |
394 |
393 |
| Capital Expenditures (CapEx) |
|
6.18 |
6.21 |
4.83 |
4.92 |
4.53 |
4.63 |
5.56 |
8.10 |
9.21 |
8.98 |
8.04 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-15 |
-28 |
-3.73 |
-2.20 |
-7.71 |
-23 |
8.17 |
16 |
18 |
-12 |
-12 |
| Debt-free Net Working Capital (DFNWC) |
|
76 |
68 |
86 |
84 |
94 |
113 |
157 |
167 |
125 |
118 |
117 |
| Net Working Capital (NWC) |
|
71 |
63 |
81 |
79 |
88 |
108 |
151 |
161 |
119 |
112 |
112 |
| Net Nonoperating Expense (NNE) |
|
5.02 |
23 |
13 |
8.19 |
16 |
3.88 |
17 |
4.84 |
2.02 |
7.36 |
4.39 |
| Net Nonoperating Obligations (NNO) |
|
442 |
436 |
434 |
436 |
427 |
392 |
348 |
339 |
377 |
394 |
393 |
| Total Depreciation and Amortization (D&A) |
|
26 |
27 |
23 |
22 |
22 |
22 |
18 |
17 |
17 |
17 |
15 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-2.20% |
-4.13% |
-0.55% |
-0.32% |
-1.11% |
-3.25% |
1.16% |
2.22% |
2.49% |
- |
-2.00% |
| Debt-free Net Working Capital to Revenue |
|
11.40% |
10.11% |
12.60% |
12.22% |
13.54% |
16.18% |
22.27% |
23.48% |
17.38% |
- |
19.76% |
| Net Working Capital to Revenue |
|
10.58% |
9.29% |
11.80% |
11.42% |
12.75% |
15.40% |
21.48% |
22.70% |
16.61% |
- |
18.84% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
($0.13) |
($0.09) |
($0.02) |
($0.05) |
($0.06) |
($0.04) |
$0.04 |
$0.06 |
$0.04 |
$0.04 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
188.81M |
188.94M |
186.64M |
185.18M |
184.15M |
184.90M |
183.47M |
182.60M |
180.98M |
181.39M |
177.68M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
($0.13) |
($0.09) |
($0.02) |
($0.05) |
($0.06) |
($0.04) |
$0.04 |
$0.06 |
$0.04 |
$0.04 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
188.81M |
188.94M |
186.64M |
185.18M |
184.15M |
184.90M |
185.22M |
184.24M |
183.69M |
183.91M |
180.42M |
| 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 |
|
188.66M |
186.53M |
185.10M |
184.25M |
183.48M |
183.39M |
182.54M |
181.28M |
179.37M |
177.57M |
176.95M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
4.45 |
3.39 |
4.63 |
5.14 |
6.99 |
11 |
9.23 |
13 |
13 |
9.30 |
12 |
| Normalized NOPAT Margin |
|
2.55% |
2.00% |
2.72% |
2.90% |
3.97% |
6.41% |
6.49% |
8.78% |
8.90% |
- |
7.92% |
| Pre Tax Income Margin |
|
-0.21% |
-11.89% |
-6.11% |
-1.51% |
-4.77% |
-7.90% |
1.02% |
4.73% |
4.78% |
- |
5.29% |
| 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 |
| NOPAT to Interest Expense |
|
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 |
| 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 |
| 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% |
| Augmented Payout Ratio |
|
-155.77% |
-147.49% |
-120.74% |
-145.76% |
-146.87% |
-140.46% |
-174.70% |
-254.34% |
-9,981.24% |
- |
270.54% |