| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
342,574,498.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
342,574,498.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.00 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-3.93% |
6.81% |
7.55% |
5.76% |
8.50% |
0.99% |
2.57% |
1.23% |
0.40% |
-1.91% |
-4.42% |
| EBITDA Growth |
|
-632.89% |
44.38% |
-4.44% |
6.86% |
635.80% |
44.09% |
85.11% |
26.55% |
2.24% |
22.78% |
-18.91% |
| EBIT Growth |
|
-157.94% |
-1,152.85% |
-22.26% |
8.58% |
143.79% |
199.41% |
216.76% |
38.36% |
-17.62% |
24.77% |
-40.08% |
| NOPAT Growth |
|
-143.94% |
-1,152.85% |
-145.79% |
-87.19% |
137.18% |
183.90% |
160.99% |
53.93% |
-73.11% |
-19.27% |
-81.27% |
| Net Income Growth |
|
7.76% |
-1,211.82% |
69.33% |
-88.61% |
110.30% |
126.05% |
1,195.34% |
91.86% |
-71.78% |
-19.51% |
-89.42% |
| EPS Growth |
|
10.00% |
-500.00% |
100.00% |
-85.71% |
111.11% |
116.67% |
0.00% |
100.00% |
-100.00% |
100.00% |
-100.00% |
| Operating Cash Flow Growth |
|
78.67% |
-50.22% |
31.89% |
-67.52% |
44.12% |
181.97% |
-77.90% |
411.08% |
-12.48% |
-26.50% |
25.76% |
| Free Cash Flow Firm Growth |
|
62.56% |
73.76% |
59.95% |
-90.66% |
75.96% |
73.79% |
-46.52% |
-935.84% |
-316.95% |
-493.06% |
65.56% |
| Invested Capital Growth |
|
3.15% |
4.14% |
3.77% |
0.89% |
2.95% |
2.93% |
12.34% |
6.84% |
6.85% |
9.72% |
3.49% |
| Revenue Q/Q Growth |
|
-5.12% |
9.27% |
0.63% |
1.38% |
-2.67% |
1.71% |
2.21% |
0.05% |
-3.47% |
-0.63% |
-0.40% |
| EBITDA Q/Q Growth |
|
-118.90% |
492.72% |
-7.66% |
55.91% |
-5.24% |
5.61% |
18.64% |
6.59% |
-23.44% |
26.82% |
-21.65% |
| EBIT Q/Q Growth |
|
-321.38% |
54.88% |
140.36% |
169.31% |
-10.72% |
2.44% |
28.60% |
17.63% |
-46.84% |
55.15% |
-38.24% |
| NOPAT Q/Q Growth |
|
-130.09% |
52.29% |
-98.55% |
144.95% |
-12.70% |
7.67% |
44.34% |
13.45% |
-84.75% |
223.28% |
-66.50% |
| Net Income Q/Q Growth |
|
-165.48% |
32.80% |
96.10% |
763.43% |
-40.77% |
69.99% |
63.98% |
16.21% |
-91.29% |
384.81% |
-78.45% |
| EPS Q/Q Growth |
|
-164.29% |
33.33% |
100.00% |
0.00% |
-50.00% |
0.00% |
200.00% |
33.33% |
-100.00% |
0.00% |
-100.00% |
| Operating Cash Flow Q/Q Growth |
|
101.80% |
-73.67% |
168.38% |
-77.22% |
795.39% |
-48.49% |
-78.96% |
426.72% |
53.33% |
-56.74% |
-64.01% |
| Free Cash Flow Firm Q/Q Growth |
|
-204.70% |
14.20% |
-24.10% |
108.38% |
-369.36% |
6.46% |
-593.74% |
52.18% |
-34.37% |
-33.05% |
59.72% |
| Invested Capital Q/Q Growth |
|
-6.08% |
0.54% |
0.71% |
6.08% |
-4.16% |
0.53% |
9.92% |
0.89% |
-4.16% |
3.24% |
3.68% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
89.60% |
92.29% |
93.70% |
94.08% |
100.00% |
87.98% |
93.42% |
93.43% |
93.15% |
91.03% |
89.61% |
| EBITDA Margin |
|
-3.70% |
13.30% |
12.21% |
18.78% |
18.28% |
18.98% |
22.03% |
23.48% |
18.62% |
23.76% |
18.69% |
| Operating Margin |
|
-21.30% |
-9.30% |
3.73% |
9.91% |
10.45% |
9.15% |
11.52% |
13.20% |
7.46% |
11.65% |
7.22% |
| EBIT Margin |
|
-22.52% |
-9.30% |
3.73% |
9.91% |
9.09% |
9.15% |
11.52% |
13.54% |
7.46% |
11.65% |
7.22% |
| Profit (Net Income) Margin |
|
-21.39% |
-13.16% |
-0.51% |
3.34% |
2.03% |
3.39% |
5.45% |
6.32% |
0.57% |
2.79% |
0.60% |
| Tax Burden Percent |
|
82.61% |
105.01% |
-344.37% |
57.48% |
48.88% |
59.08% |
66.31% |
65.60% |
18.34% |
38.22% |
20.73% |
| Interest Burden Percent |
|
114.98% |
134.71% |
3.97% |
58.59% |
45.71% |
62.76% |
71.29% |
71.18% |
41.72% |
62.57% |
40.25% |
| Effective Tax Rate |
|
0.00% |
0.00% |
444.37% |
42.52% |
51.12% |
40.92% |
33.69% |
34.40% |
81.66% |
61.78% |
79.27% |
| Return on Invested Capital (ROIC) |
|
-15.05% |
-6.68% |
-13.30% |
5.56% |
5.36% |
5.66% |
7.63% |
8.40% |
1.39% |
4.40% |
1.37% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-3.84% |
16.22% |
271.48% |
-36.37% |
22.15% |
-23.37% |
4.76% |
5.58% |
0.28% |
2.00% |
0.59% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.48% |
-1.17% |
3.19% |
-0.52% |
-1.01% |
-0.43% |
1.15% |
1.43% |
0.06% |
0.40% |
0.20% |
| Return on Equity (ROE) |
|
-14.57% |
-7.85% |
-10.11% |
5.04% |
4.36% |
5.23% |
8.78% |
9.83% |
1.45% |
4.81% |
1.58% |
| Cash Return on Invested Capital (CROIC) |
|
-3.77% |
-6.64% |
-6.63% |
-3.47% |
-0.17% |
1.64% |
-5.52% |
0.07% |
-0.41% |
-3.42% |
0.67% |
| Operating Return on Assets (OROA) |
|
-10.15% |
-4.37% |
1.86% |
4.85% |
4.69% |
4.87% |
6.68% |
7.75% |
4.46% |
6.65% |
3.43% |
| Return on Assets (ROA) |
|
-9.64% |
-6.18% |
-0.25% |
1.63% |
1.05% |
1.81% |
3.16% |
3.62% |
0.34% |
1.59% |
0.29% |
| Return on Common Equity (ROCE) |
|
-14.57% |
-7.85% |
-10.11% |
5.04% |
4.36% |
5.23% |
8.78% |
9.83% |
1.45% |
4.81% |
1.58% |
| Return on Equity Simple (ROE_SIMPLE) |
|
1.71% |
0.00% |
-1.04% |
-8.77% |
-2.33% |
0.00% |
4.35% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-27 |
-13 |
-25 |
11 |
9.97 |
11 |
16 |
18 |
2.68 |
8.67 |
2.90 |
| NOPAT Margin |
|
-14.91% |
-6.51% |
-12.85% |
5.70% |
5.11% |
5.41% |
7.64% |
8.66% |
1.37% |
4.45% |
1.50% |
| Net Nonoperating Expense Percent (NNEP) |
|
-11.21% |
-22.90% |
-284.78% |
41.93% |
-16.79% |
29.03% |
2.87% |
2.82% |
1.10% |
2.41% |
0.79% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
-0.90% |
- |
- |
- |
0.88% |
1.35% |
1.55% |
0.25% |
0.79% |
0.26% |
| Cost of Revenue to Revenue |
|
10.40% |
7.71% |
6.30% |
5.92% |
0.00% |
12.02% |
6.58% |
6.57% |
6.85% |
8.97% |
10.39% |
| SG&A Expenses to Revenue |
|
19.63% |
15.44% |
20.77% |
13.75% |
13.12% |
11.86% |
14.60% |
13.98% |
16.33% |
12.29% |
13.82% |
| R&D to Revenue |
|
22.01% |
16.29% |
15.67% |
15.38% |
15.44% |
15.98% |
15.34% |
14.74% |
15.82% |
14.86% |
15.55% |
| Operating Expenses to Revenue |
|
110.90% |
101.59% |
89.97% |
84.17% |
89.55% |
78.82% |
81.90% |
80.22% |
85.70% |
79.39% |
82.39% |
| Earnings before Interest and Taxes (EBIT) |
|
-41 |
-18 |
7.38 |
20 |
18 |
18 |
23 |
28 |
15 |
23 |
14 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-6.66 |
26 |
24 |
38 |
36 |
38 |
45 |
48 |
36 |
46 |
36 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
2.54 |
3.57 |
4.44 |
4.37 |
3.78 |
2.45 |
2.59 |
2.77 |
2.45 |
1.49 |
1.08 |
| Price to Tangible Book Value (P/TBV) |
|
7.78 |
13.96 |
48.19 |
32.22 |
23.57 |
12.94 |
50.21 |
101.88 |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
|
3.04 |
3.63 |
3.67 |
3.78 |
3.33 |
2.24 |
2.12 |
2.22 |
1.84 |
1.15 |
0.85 |
| Price to Earnings (P/E) |
|
149.04 |
0.00 |
0.00 |
0.00 |
0.00 |
108.13 |
59.46 |
51.41 |
46.28 |
30.22 |
32.66 |
| 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 |
|
0.67% |
0.00% |
0.00% |
0.00% |
0.00% |
0.92% |
1.68% |
1.95% |
2.16% |
3.31% |
3.06% |
| Enterprise Value to Invested Capital (EV/IC) |
|
2.83 |
3.63 |
3.89 |
3.83 |
3.54 |
2.36 |
2.23 |
2.33 |
2.06 |
1.36 |
1.06 |
| Enterprise Value to Revenue (EV/Rev) |
|
2.85 |
3.61 |
3.83 |
3.94 |
3.42 |
2.29 |
2.36 |
2.48 |
2.10 |
1.44 |
1.17 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
27.64 |
33.80 |
37.07 |
37.56 |
21.84 |
13.43 |
11.88 |
11.85 |
10.16 |
6.54 |
5.56 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
101.09 |
28.74 |
22.99 |
22.39 |
20.31 |
13.00 |
11.82 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
131.34 |
52.93 |
38.65 |
36.08 |
34.38 |
24.34 |
26.16 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
13.61 |
19.56 |
19.68 |
23.78 |
17.42 |
9.87 |
12.48 |
10.43 |
9.38 |
6.83 |
5.42 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
146.03 |
0.00 |
3,492.44 |
0.00 |
0.00 |
159.40 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.74 |
0.86 |
1.04 |
0.98 |
0.71 |
0.68 |
0.75 |
0.76 |
0.81 |
0.79 |
0.78 |
| Long-Term Debt to Equity |
|
0.74 |
0.85 |
1.02 |
0.96 |
0.70 |
0.67 |
0.74 |
0.75 |
0.81 |
0.78 |
0.78 |
| Financial Leverage |
|
-0.12 |
-0.07 |
0.01 |
0.01 |
-0.05 |
0.02 |
0.24 |
0.26 |
0.22 |
0.20 |
0.35 |
| Leverage Ratio |
|
1.96 |
2.03 |
2.10 |
2.02 |
1.94 |
2.00 |
2.14 |
2.13 |
2.07 |
2.08 |
2.60 |
| Compound Leverage Factor |
|
2.26 |
2.73 |
0.08 |
1.19 |
0.89 |
1.26 |
1.52 |
1.52 |
0.86 |
1.30 |
1.05 |
| Debt to Total Capital |
|
42.66% |
46.28% |
50.88% |
49.37% |
41.37% |
40.42% |
42.86% |
43.25% |
44.88% |
44.21% |
43.94% |
| Short-Term Debt to Total Capital |
|
0.46% |
0.62% |
0.55% |
0.53% |
0.32% |
0.41% |
0.44% |
0.44% |
0.46% |
0.45% |
0.45% |
| Long-Term Debt to Total Capital |
|
42.21% |
45.66% |
50.33% |
48.84% |
41.05% |
40.01% |
42.42% |
42.80% |
44.42% |
43.75% |
43.48% |
| 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 |
|
57.34% |
53.72% |
49.12% |
50.63% |
58.63% |
59.58% |
57.14% |
56.75% |
55.12% |
55.79% |
56.06% |
| Debt to EBITDA |
|
8.63 |
8.20 |
8.28 |
8.03 |
3.97 |
3.64 |
3.10 |
2.92 |
2.95 |
2.79 |
2.94 |
| Net Debt to EBITDA |
|
-1.83 |
-0.20 |
1.53 |
1.57 |
0.55 |
0.32 |
1.20 |
1.24 |
1.30 |
1.29 |
1.52 |
| Long-Term Debt to EBITDA |
|
8.54 |
8.09 |
8.19 |
7.94 |
3.94 |
3.60 |
3.07 |
2.89 |
2.92 |
2.76 |
2.91 |
| Debt to NOPAT |
|
-134.17 |
-34.73 |
-30.19 |
-31.76 |
23.89 |
14.33 |
10.08 |
8.90 |
9.98 |
10.37 |
13.81 |
| Net Debt to NOPAT |
|
28.47 |
0.84 |
-5.56 |
-6.22 |
3.29 |
1.26 |
3.90 |
3.79 |
4.40 |
4.81 |
7.13 |
| Long-Term Debt to NOPAT |
|
-132.74 |
-34.26 |
-29.87 |
-31.42 |
23.71 |
14.19 |
9.98 |
8.80 |
9.88 |
10.26 |
13.67 |
| Altman Z-Score |
|
1.40 |
1.69 |
1.69 |
1.90 |
1.98 |
1.23 |
1.12 |
1.13 |
0.71 |
0.25 |
-0.03 |
| 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 |
|
8.23 |
7.12 |
6.29 |
7.32 |
5.48 |
5.32 |
5.23 |
4.21 |
3.11 |
2.61 |
1.47 |
| Quick Ratio |
|
7.77 |
6.66 |
5.82 |
6.70 |
4.85 |
4.80 |
4.46 |
3.59 |
2.62 |
2.02 |
0.55 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-49 |
-42 |
-53 |
4.42 |
-12 |
-11 |
-77 |
-37 |
-50 |
-66 |
-27 |
| Operating Cash Flow to CapEx |
|
441.64% |
123.28% |
206.58% |
56.31% |
547.71% |
268.82% |
43.03% |
270.71% |
422.37% |
207.76% |
54.69% |
| Free Cash Flow to Firm to Interest Expense |
|
-3.36 |
-2.87 |
-3.60 |
0.30 |
-0.82 |
-0.98 |
-7.25 |
-3.44 |
-4.58 |
-6.35 |
-2.72 |
| Operating Cash Flow to Interest Expense |
|
4.09 |
1.07 |
2.91 |
0.67 |
6.02 |
3.94 |
0.88 |
4.62 |
7.02 |
3.16 |
1.21 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
3.17 |
0.20 |
1.50 |
-0.52 |
4.92 |
2.47 |
-1.17 |
2.91 |
5.36 |
1.64 |
-1.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.45 |
0.47 |
0.50 |
0.49 |
0.52 |
0.53 |
0.58 |
0.57 |
0.60 |
0.57 |
0.48 |
| Accounts Receivable Turnover |
|
6.10 |
5.75 |
5.85 |
5.44 |
6.27 |
5.47 |
5.23 |
4.56 |
4.79 |
4.18 |
4.01 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
37.67 |
41.97 |
44.81 |
47.82 |
51.82 |
55.42 |
59.39 |
63.41 |
64.31 |
63.92 |
67.76 |
| Accounts Payable Turnover |
|
3.16 |
2.48 |
2.73 |
4.92 |
1.74 |
1.91 |
2.01 |
2.39 |
2.55 |
3.43 |
4.32 |
| Days Sales Outstanding (DSO) |
|
59.87 |
63.43 |
62.38 |
67.14 |
58.18 |
66.69 |
69.78 |
80.04 |
76.26 |
87.41 |
90.99 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
115.55 |
147.16 |
133.63 |
74.21 |
209.24 |
190.78 |
181.26 |
152.57 |
143.40 |
106.28 |
84.42 |
| Cash Conversion Cycle (CCC) |
|
-55.68 |
-83.74 |
-71.24 |
-7.07 |
-151.06 |
-124.09 |
-111.48 |
-72.53 |
-67.15 |
-18.87 |
6.58 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
742 |
746 |
751 |
797 |
764 |
768 |
844 |
852 |
816 |
843 |
874 |
| Invested Capital Turnover |
|
1.01 |
1.03 |
1.04 |
0.98 |
1.05 |
1.05 |
1.00 |
0.97 |
1.01 |
0.99 |
0.92 |
| Increase / (Decrease) in Invested Capital |
|
23 |
30 |
27 |
7.01 |
22 |
22 |
93 |
55 |
52 |
75 |
29 |
| Enterprise Value (EV) |
|
2,101 |
2,705 |
2,925 |
3,054 |
2,701 |
1,816 |
1,882 |
1,987 |
1,685 |
1,146 |
923 |
| Market Capitalization |
|
2,240 |
2,721 |
2,804 |
2,927 |
2,633 |
1,772 |
1,692 |
1,779 |
1,470 |
920 |
671 |
| Book Value per Share |
|
$2.22 |
$1.88 |
$1.60 |
$1.78 |
$1.84 |
$1.90 |
$1.71 |
$1.80 |
$1.73 |
$1.82 |
$1.82 |
| Tangible Book Value per Share |
|
$0.72 |
$0.48 |
$0.15 |
$0.24 |
$0.29 |
$0.36 |
$0.09 |
$0.05 |
($0.07) |
($0.05) |
($0.03) |
| Total Capital |
|
1,537 |
1,418 |
1,285 |
1,322 |
1,188 |
1,216 |
1,145 |
1,133 |
1,090 |
1,105 |
1,109 |
| Total Debt |
|
656 |
656 |
654 |
653 |
491 |
492 |
491 |
490 |
489 |
488 |
487 |
| Total Long-Term Debt |
|
649 |
648 |
647 |
646 |
488 |
487 |
486 |
485 |
484 |
483 |
482 |
| Net Debt |
|
-139 |
-16 |
120 |
128 |
68 |
43 |
190 |
209 |
216 |
226 |
252 |
| Capital Expenditures (CapEx) |
|
14 |
13 |
21 |
17 |
16 |
17 |
22 |
18 |
18 |
16 |
22 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
63 |
87 |
90 |
130 |
92 |
92 |
141 |
143 |
115 |
140 |
177 |
| Debt-free Net Working Capital (DFNWC) |
|
858 |
759 |
623 |
655 |
516 |
540 |
442 |
425 |
389 |
402 |
412 |
| Net Working Capital (NWC) |
|
851 |
750 |
616 |
648 |
512 |
535 |
437 |
420 |
384 |
397 |
407 |
| Net Nonoperating Expense (NNE) |
|
12 |
13 |
-24 |
4.73 |
6.01 |
4.00 |
4.45 |
4.74 |
1.56 |
3.25 |
1.74 |
| Net Nonoperating Obligations (NNO) |
|
-139 |
-16 |
120 |
128 |
68 |
43 |
190 |
209 |
216 |
226 |
252 |
| Total Depreciation and Amortization (D&A) |
|
34 |
44 |
17 |
18 |
18 |
20 |
21 |
20 |
22 |
24 |
22 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
8.59% |
11.56% |
11.78% |
16.80% |
11.69% |
11.61% |
17.66% |
17.93% |
14.38% |
17.60% |
22.41% |
| Debt-free Net Working Capital to Revenue |
|
116.34% |
101.17% |
81.57% |
84.52% |
65.31% |
68.20% |
55.41% |
53.10% |
48.54% |
50.46% |
52.33% |
| Net Working Capital to Revenue |
|
115.39% |
100.00% |
80.65% |
83.61% |
64.83% |
67.57% |
54.78% |
52.47% |
47.92% |
49.83% |
51.69% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.09) |
($0.06) |
$0.00 |
$0.02 |
$0.01 |
$0.01 |
$0.03 |
$0.04 |
$0.00 |
$0.02 |
$0.00 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
413.44M |
410.32M |
390.05M |
376.25M |
379.67M |
385.74M |
379.20M |
356.62M |
346.78M |
356.33M |
340.53M |
| Adjusted Diluted Earnings per Share |
|
($0.09) |
($0.06) |
$0.00 |
$0.02 |
$0.01 |
$0.01 |
$0.03 |
$0.04 |
$0.00 |
$0.02 |
$0.00 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
413.44M |
410.32M |
390.05M |
384.73M |
388.50M |
392.17M |
379.66M |
357.16M |
347.81M |
356.97M |
341.42M |
| 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 |
|
406.13M |
395.00M |
375.21M |
379.45M |
381.14M |
383.61M |
357.17M |
347.45M |
339.43M |
342.57M |
338.68M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-27 |
-13 |
5.17 |
11 |
14 |
11 |
16 |
18 |
10 |
16 |
9.81 |
| Normalized NOPAT Margin |
|
-14.91% |
-6.51% |
2.61% |
5.70% |
7.32% |
5.41% |
7.64% |
8.66% |
5.22% |
8.15% |
5.05% |
| Pre Tax Income Margin |
|
-25.90% |
-12.53% |
0.15% |
5.81% |
4.15% |
5.75% |
8.21% |
9.64% |
3.11% |
7.29% |
2.91% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-2.75 |
-1.23 |
0.50 |
1.36 |
1.23 |
1.60 |
2.20 |
2.56 |
1.35 |
2.18 |
1.43 |
| NOPAT to Interest Expense |
|
-1.82 |
-0.86 |
-1.74 |
0.78 |
0.69 |
0.95 |
1.46 |
1.64 |
0.25 |
0.83 |
0.30 |
| EBIT Less CapEx to Interest Expense |
|
-3.68 |
-2.10 |
-0.90 |
0.18 |
0.13 |
0.14 |
0.14 |
0.86 |
-0.31 |
0.66 |
-0.78 |
| NOPAT Less CapEx to Interest Expense |
|
-2.75 |
-1.73 |
-3.14 |
-0.40 |
-0.41 |
-0.52 |
-0.60 |
-0.07 |
-1.41 |
-0.69 |
-1.92 |
| 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 |
|
173.99% |
-1,172.46% |
-3,760.18% |
-406.90% |
-1,458.06% |
969.16% |
370.87% |
437.88% |
652.30% |
710.84% |
627.76% |