| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
126,987,839.00 |
128,703,773.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
126,987,839.00 |
128,703,773.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
-0.09 |
-0.14 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
53.31% |
26.88% |
-3.69% |
9.65% |
25.35% |
16.73% |
6.29% |
11.20% |
2.13% |
- |
16.71% |
| EBITDA Growth |
|
111.44% |
-38.84% |
-58.96% |
-39.79% |
86.21% |
-73.48% |
37.62% |
194.22% |
-5.10% |
- |
28.16% |
| EBIT Growth |
|
98.93% |
-373.29% |
-204.49% |
-214.73% |
789.33% |
-83.09% |
48.87% |
523.58% |
-9.07% |
- |
183.01% |
| NOPAT Growth |
|
101.08% |
-28.68% |
-165.53% |
-247.75% |
468.98% |
64.57% |
-80.41% |
782.34% |
-37.08% |
- |
196.11% |
| Net Income Growth |
|
96.98% |
-182.62% |
-279.20% |
-107,688.89% |
261.03% |
-233.06% |
-31.34% |
298.37% |
-89.03% |
- |
-0.51% |
| EPS Growth |
|
100.00% |
-182.62% |
-279.20% |
0.00% |
0.00% |
-233.06% |
-23.08% |
230.00% |
-116.67% |
- |
0.00% |
| Operating Cash Flow Growth |
|
133.79% |
-81.98% |
30.75% |
81.63% |
25.37% |
5,788.63% |
73.94% |
330.56% |
636.44% |
- |
-32.08% |
| Free Cash Flow Firm Growth |
|
-286.43% |
-264.62% |
-310.52% |
-925.45% |
74.49% |
172.58% |
142.25% |
238.25% |
406.64% |
- |
45.40% |
| Invested Capital Growth |
|
71.95% |
64.54% |
51.93% |
21.33% |
11.84% |
-29.80% |
-15.47% |
-23.55% |
-28.43% |
- |
-24.23% |
| Revenue Q/Q Growth |
|
4.74% |
-9.14% |
7.77% |
6.91% |
19.74% |
-15.39% |
-1.87% |
11.85% |
9.97% |
- |
-2.64% |
| EBITDA Q/Q Growth |
|
-26.82% |
-39.64% |
6.45% |
28.04% |
126.34% |
-91.40% |
452.29% |
173.74% |
-26.99% |
- |
-11.68% |
| EBIT Q/Q Growth |
|
-141.31% |
-401.56% |
11.11% |
37.71% |
348.22% |
-233.22% |
75.17% |
615.99% |
-46.72% |
- |
-19.00% |
| NOPAT Q/Q Growth |
|
109.57% |
-694.60% |
60.71% |
69.82% |
907.05% |
-137.02% |
-100.07% |
214.14% |
-25.58% |
- |
2,302.16% |
| Net Income Q/Q Growth |
|
-68,644.44% |
-144.42% |
12.48% |
26.62% |
202.59% |
-605.53% |
65.49% |
210.83% |
-94.33% |
- |
-49.94% |
| EPS Q/Q Growth |
|
0.00% |
-144.42% |
12.48% |
0.00% |
100.00% |
-605.53% |
60.00% |
181.25% |
-107.69% |
- |
-77.78% |
| Operating Cash Flow Q/Q Growth |
|
26.62% |
-77.37% |
415.44% |
22.97% |
-12.60% |
962.93% |
-84.78% |
204.41% |
49.50% |
- |
-79.97% |
| Free Cash Flow Firm Q/Q Growth |
|
-2,128.56% |
-0.72% |
10.12% |
49.17% |
44.55% |
386.55% |
-47.68% |
66.31% |
22.98% |
- |
75.59% |
| Invested Capital Q/Q Growth |
|
12.26% |
3.64% |
4.98% |
-0.66% |
3.48% |
-34.95% |
26.41% |
-10.16% |
-3.13% |
- |
17.06% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
69.96% |
65.45% |
66.51% |
66.58% |
69.99% |
64.61% |
65.57% |
66.70% |
65.29% |
- |
63.03% |
| EBITDA Margin |
|
34.25% |
22.75% |
22.48% |
26.92% |
50.88% |
5.17% |
29.10% |
71.21% |
47.28% |
- |
31.95% |
| Operating Margin |
|
3.50% |
-22.88% |
-8.34% |
-2.35% |
13.05% |
-6.95% |
-14.16% |
9.15% |
13.75% |
- |
11.66% |
| EBIT Margin |
|
-3.66% |
-20.18% |
-16.65% |
-9.70% |
20.11% |
-31.66% |
-8.01% |
36.95% |
17.90% |
- |
5.70% |
| Profit (Net Income) Margin |
|
-10.69% |
-28.77% |
-23.36% |
-16.04% |
13.74% |
-82.09% |
-28.87% |
28.61% |
1.48% |
- |
-24.86% |
| Tax Burden Percent |
|
101.90% |
106.63% |
100.06% |
101.92% |
85.15% |
100.43% |
135.90% |
110.51% |
49.77% |
- |
110.09% |
| Interest Burden Percent |
|
287.06% |
133.67% |
140.25% |
162.22% |
80.24% |
258.20% |
265.25% |
70.06% |
16.57% |
- |
-396.47% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
14.85% |
0.00% |
0.00% |
-10.51% |
50.23% |
- |
0.00% |
| Return on Invested Capital (ROIC) |
|
1.00% |
-6.53% |
-2.18% |
-0.58% |
3.85% |
-2.10% |
-3.81% |
4.20% |
2.84% |
- |
4.34% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-1.90% |
-9.85% |
-6.13% |
-3.47% |
4.46% |
-24.39% |
-7.60% |
9.05% |
1.27% |
- |
-7.92% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-1.91% |
-5.73% |
-4.47% |
-2.98% |
3.54% |
-14.01% |
-6.33% |
6.23% |
0.84% |
- |
-4.35% |
| Return on Equity (ROE) |
|
-0.91% |
-12.26% |
-6.65% |
-3.56% |
7.39% |
-16.11% |
-10.13% |
10.43% |
3.68% |
- |
-0.01% |
| Cash Return on Invested Capital (CROIC) |
|
-52.57% |
-48.82% |
-42.64% |
-21.01% |
-12.05% |
34.90% |
16.26% |
27.01% |
33.54% |
- |
30.74% |
| Operating Return on Assets (OROA) |
|
-0.94% |
-5.43% |
-4.19% |
-2.50% |
5.31% |
-6.02% |
-1.54% |
6.79% |
3.05% |
- |
0.79% |
| Return on Assets (ROA) |
|
-2.75% |
-7.74% |
-5.88% |
-4.14% |
3.63% |
-15.60% |
-5.54% |
5.26% |
0.25% |
- |
-3.43% |
| Return on Common Equity (ROCE) |
|
-0.91% |
-12.26% |
-6.65% |
-3.56% |
7.39% |
-16.11% |
-10.13% |
10.43% |
3.68% |
- |
-0.01% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-3.90% |
0.00% |
-9.13% |
-11.52% |
-7.11% |
0.00% |
-19.54% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
1.41 |
-8.40 |
-3.30 |
-1.00 |
8.03 |
-2.97 |
-5.95 |
6.79 |
5.05 |
-0.26 |
5.72 |
| NOPAT Margin |
|
2.45% |
-16.02% |
-5.84% |
-1.65% |
11.11% |
-4.86% |
-9.91% |
10.12% |
6.85% |
- |
8.16% |
| Net Nonoperating Expense Percent (NNEP) |
|
2.90% |
3.31% |
3.95% |
2.90% |
-0.62% |
22.30% |
3.79% |
-4.85% |
1.57% |
- |
12.26% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
-1.14% |
-0.43% |
- |
- |
-0.34% |
-0.70% |
0.80% |
0.58% |
-0.03% |
0.70% |
| Cost of Revenue to Revenue |
|
30.04% |
34.55% |
33.49% |
33.42% |
30.01% |
35.39% |
34.44% |
33.30% |
34.71% |
- |
36.97% |
| SG&A Expenses to Revenue |
|
20.96% |
22.16% |
18.85% |
17.15% |
14.44% |
19.61% |
19.30% |
14.42% |
15.37% |
- |
21.16% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Operating Expenses to Revenue |
|
66.46% |
88.34% |
74.85% |
68.94% |
56.94% |
71.56% |
79.73% |
57.55% |
51.54% |
- |
51.37% |
| Earnings before Interest and Taxes (EBIT) |
|
-2.11 |
-11 |
-9.40 |
-5.86 |
15 |
-19 |
-4.81 |
25 |
13 |
4.93 |
3.99 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
20 |
12 |
13 |
16 |
37 |
3.16 |
17 |
48 |
35 |
25 |
22 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
6.15 |
9.73 |
7.41 |
5.56 |
5.98 |
10.92 |
7.67 |
8.27 |
12.65 |
- |
24.94 |
| Price to Tangible Book Value (P/TBV) |
|
8.51 |
13.69 |
10.44 |
8.32 |
9.22 |
17.58 |
12.83 |
13.71 |
20.83 |
- |
43.33 |
| Price to Revenue (P/Rev) |
|
11.09 |
16.47 |
12.60 |
9.38 |
9.75 |
15.65 |
10.40 |
11.45 |
17.60 |
- |
30.20 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
4.00 |
5.85 |
4.37 |
3.45 |
3.66 |
8.43 |
4.79 |
5.82 |
9.06 |
- |
18.88 |
| Enterprise Value to Revenue (EV/Rev) |
|
12.38 |
17.83 |
14.13 |
10.82 |
11.17 |
16.13 |
11.43 |
12.15 |
18.22 |
- |
30.62 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
27.10 |
44.52 |
43.89 |
40.52 |
34.75 |
58.61 |
39.39 |
30.10 |
46.22 |
- |
66.41 |
| Enterprise Value to EBIT (EV/EBIT) |
|
269.79 |
2,815.49 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
208.79 |
344.86 |
- |
184.57 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
1,499.88 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1,599.11 |
1,921.39 |
- |
513.59 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
26.16 |
53.67 |
38.50 |
25.11 |
25.87 |
9.19 |
6.29 |
5.44 |
6.07 |
- |
14.32 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
19.92 |
27.00 |
18.68 |
22.54 |
- |
52.95 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.88 |
0.95 |
1.06 |
1.03 |
1.00 |
1.43 |
1.46 |
1.36 |
1.39 |
- |
1.38 |
| Long-Term Debt to Equity |
|
0.80 |
0.86 |
0.97 |
0.94 |
0.91 |
1.33 |
1.37 |
1.30 |
1.33 |
- |
1.26 |
| Financial Leverage |
|
1.01 |
0.58 |
0.73 |
0.86 |
0.79 |
0.57 |
0.83 |
0.69 |
0.66 |
- |
0.55 |
| Leverage Ratio |
|
3.19 |
2.40 |
2.56 |
2.52 |
2.35 |
3.57 |
3.67 |
3.81 |
4.06 |
- |
5.98 |
| Compound Leverage Factor |
|
9.16 |
3.20 |
3.60 |
4.09 |
1.89 |
9.22 |
9.73 |
2.67 |
0.67 |
- |
-23.69 |
| Debt to Total Capital |
|
46.94% |
48.74% |
51.40% |
50.65% |
50.00% |
58.76% |
59.35% |
57.66% |
58.23% |
- |
58.06% |
| Short-Term Debt to Total Capital |
|
4.45% |
4.68% |
4.46% |
4.46% |
4.39% |
3.98% |
3.63% |
2.66% |
2.69% |
- |
5.19% |
| Long-Term Debt to Total Capital |
|
42.49% |
44.06% |
46.94% |
46.20% |
45.62% |
54.79% |
55.72% |
55.00% |
55.54% |
- |
52.87% |
| 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 |
|
53.03% |
51.26% |
48.60% |
49.35% |
49.97% |
41.24% |
40.65% |
42.34% |
41.77% |
- |
41.94% |
| Debt to EBITDA |
|
3.49 |
4.02 |
5.59 |
6.48 |
5.08 |
7.42 |
6.82 |
4.67 |
4.92 |
- |
3.64 |
| Net Debt to EBITDA |
|
2.83 |
3.39 |
4.76 |
5.42 |
4.41 |
1.75 |
3.55 |
1.74 |
1.57 |
- |
0.89 |
| Long-Term Debt to EBITDA |
|
3.16 |
3.63 |
5.10 |
5.91 |
4.63 |
6.92 |
6.41 |
4.45 |
4.69 |
- |
3.31 |
| Debt to NOPAT |
|
193.28 |
-3,119.48 |
-47.20 |
-34.86 |
-64.81 |
-769.87 |
-151.59 |
248.11 |
204.55 |
- |
28.13 |
| Net Debt to NOPAT |
|
156.75 |
-2,628.19 |
-40.18 |
-29.16 |
-56.28 |
-181.03 |
-78.80 |
92.52 |
65.27 |
- |
6.88 |
| Long-Term Debt to NOPAT |
|
174.94 |
-2,819.91 |
-43.10 |
-31.79 |
-59.12 |
-717.78 |
-142.31 |
236.65 |
195.09 |
- |
25.62 |
| Altman Z-Score |
|
-0.30 |
1.09 |
0.14 |
-0.57 |
-0.14 |
0.32 |
-0.34 |
-0.08 |
0.44 |
- |
1.45 |
| Noncontrolling Interest Sharing Ratio |
|
0.04% |
0.00% |
0.00% |
0.00% |
0.05% |
0.00% |
0.00% |
0.00% |
0.02% |
- |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.78 |
0.81 |
1.00 |
1.04 |
1.09 |
3.16 |
2.27 |
2.81 |
2.53 |
- |
1.60 |
| Quick Ratio |
|
0.58 |
0.60 |
0.75 |
0.78 |
0.81 |
2.96 |
2.05 |
2.58 |
2.35 |
- |
1.49 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-274 |
-276 |
-248 |
-126 |
-70 |
200 |
105 |
174 |
214 |
87 |
152 |
| Operating Cash Flow to CapEx |
|
1,662.09% |
297.12% |
1,568.54% |
1,274.97% |
3,679.56% |
28,992.09% |
4,463.34% |
9,650.18% |
16,367.61% |
- |
2,320.62% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
7.32 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
12.44 |
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 |
12.40 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.26 |
0.27 |
0.25 |
0.26 |
0.26 |
0.19 |
0.19 |
0.18 |
0.17 |
- |
0.14 |
| Accounts Receivable Turnover |
|
5.84 |
5.96 |
6.26 |
6.19 |
5.60 |
6.61 |
7.73 |
7.68 |
7.60 |
- |
13.28 |
| Inventory Turnover |
|
6.35 |
5.83 |
5.90 |
6.27 |
6.56 |
6.51 |
6.85 |
7.03 |
7.75 |
- |
10.01 |
| Fixed Asset Turnover |
|
0.37 |
0.38 |
0.37 |
0.37 |
0.39 |
0.39 |
0.36 |
0.34 |
0.29 |
- |
0.26 |
| Accounts Payable Turnover |
|
23.36 |
4.23 |
3.69 |
5.20 |
4.15 |
2.81 |
2.81 |
2.67 |
2.27 |
- |
1.94 |
| Days Sales Outstanding (DSO) |
|
62.47 |
61.22 |
58.33 |
58.97 |
65.15 |
55.18 |
47.21 |
47.56 |
48.02 |
- |
27.48 |
| Days Inventory Outstanding (DIO) |
|
57.51 |
62.64 |
61.88 |
58.20 |
55.68 |
56.05 |
53.25 |
51.96 |
47.09 |
- |
36.46 |
| Days Payable Outstanding (DPO) |
|
15.62 |
86.24 |
98.90 |
70.19 |
88.00 |
129.85 |
129.99 |
136.56 |
160.90 |
- |
187.87 |
| Cash Conversion Cycle (CCC) |
|
104.36 |
37.62 |
21.31 |
46.98 |
32.83 |
-18.62 |
-29.52 |
-37.05 |
-65.79 |
- |
-123.92 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
659 |
683 |
716 |
712 |
737 |
479 |
606 |
544 |
527 |
392 |
459 |
| Invested Capital Turnover |
|
0.41 |
0.41 |
0.37 |
0.35 |
0.35 |
0.43 |
0.38 |
0.42 |
0.42 |
- |
0.53 |
| Increase / (Decrease) in Invested Capital |
|
276 |
268 |
245 |
125 |
78 |
-203 |
-111 |
-168 |
-209 |
-87 |
-147 |
| Enterprise Value (EV) |
|
2,633 |
3,990 |
3,132 |
2,457 |
2,699 |
4,038 |
2,902 |
3,168 |
4,777 |
- |
8,665 |
| Market Capitalization |
|
2,358 |
3,686 |
2,793 |
2,128 |
2,356 |
3,918 |
2,641 |
2,985 |
4,615 |
- |
8,549 |
| Book Value per Share |
|
$0.21 |
$0.20 |
$0.20 |
$0.20 |
$0.21 |
$0.19 |
$2.72 |
$2.85 |
$2.88 |
$2.80 |
$2.66 |
| Tangible Book Value per Share |
|
$0.15 |
$0.14 |
$0.14 |
$0.13 |
$0.13 |
$0.12 |
$1.63 |
$1.72 |
$1.75 |
$1.66 |
$1.53 |
| Total Capital |
|
723 |
739 |
776 |
776 |
789 |
870 |
847 |
852 |
873 |
840 |
817 |
| Total Debt |
|
339 |
360 |
399 |
393 |
394 |
511 |
503 |
492 |
509 |
484 |
475 |
| Total Long-Term Debt |
|
307 |
326 |
364 |
359 |
360 |
477 |
472 |
469 |
485 |
452 |
432 |
| Net Debt |
|
275 |
304 |
339 |
329 |
342 |
120 |
261 |
183 |
162 |
36 |
116 |
| Capital Expenditures (CapEx) |
|
1.54 |
1.95 |
1.90 |
2.88 |
0.87 |
1.18 |
1.16 |
1.64 |
1.44 |
1.27 |
1.52 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-73 |
-55 |
-24 |
-24 |
-6.72 |
-50 |
-47 |
-51 |
-80 |
-124 |
-163 |
| Debt-free Net Working Capital (DFNWC) |
|
-8.82 |
1.35 |
35 |
40 |
45 |
341 |
194 |
257 |
266 |
323 |
195 |
| Net Working Capital (NWC) |
|
-41 |
-33 |
0.30 |
5.67 |
11 |
306 |
163 |
234 |
243 |
291 |
153 |
| Net Nonoperating Expense (NNE) |
|
7.58 |
6.68 |
9.90 |
8.69 |
-1.90 |
47 |
11 |
-12 |
3.96 |
11 |
23 |
| Net Nonoperating Obligations (NNO) |
|
275 |
304 |
339 |
329 |
342 |
120 |
261 |
183 |
162 |
36 |
116 |
| Total Depreciation and Amortization (D&A) |
|
22 |
23 |
22 |
22 |
22 |
23 |
22 |
23 |
22 |
20 |
18 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-34.30% |
-24.75% |
-11.00% |
-10.60% |
-2.78% |
-20.16% |
-18.61% |
-19.71% |
-30.58% |
- |
-57.60% |
| Debt-free Net Working Capital to Revenue |
|
-4.15% |
0.60% |
15.74% |
17.74% |
18.71% |
136.08% |
76.47% |
98.54% |
101.49% |
- |
69.06% |
| Net Working Capital to Revenue |
|
-19.28% |
-14.86% |
0.13% |
2.50% |
4.39% |
122.26% |
64.36% |
89.83% |
92.53% |
- |
54.07% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
($1.80) |
($0.15) |
($0.01) |
$0.00 |
($6.00) |
($0.16) |
$0.13 |
($0.01) |
($0.09) |
($0.16) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
1.84B |
8.16M |
125.51M |
1.88B |
1.89B |
8.39M |
126.48M |
126.61M |
126.69M |
126.76M |
128.42M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
($1.80) |
($0.15) |
($0.01) |
$0.00 |
($6.00) |
($0.16) |
$0.13 |
($0.01) |
($0.09) |
($0.16) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
1.84B |
8.16M |
125.51M |
1.88B |
1.91B |
8.39M |
126.48M |
127.85M |
126.69M |
126.76M |
128.42M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
($1.80) |
$0.00 |
$0.00 |
$0.00 |
($6.00) |
$0.00 |
$0.00 |
$0.00 |
($0.09) |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
1.90B |
126.67M |
126.67M |
1.90B |
1.89B |
8.44M |
126.73M |
126.82M |
126.99M |
128.70M |
128.94M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
1.44 |
-8.17 |
-3.08 |
-1.00 |
8.23 |
-2.96 |
-1.02 |
4.30 |
7.19 |
-0.21 |
5.76 |
| Normalized NOPAT Margin |
|
2.49% |
-15.58% |
-5.46% |
-1.65% |
11.38% |
-4.84% |
-1.71% |
6.41% |
9.74% |
- |
8.23% |
| Pre Tax Income Margin |
|
-10.50% |
-26.98% |
-23.35% |
-15.73% |
16.13% |
-81.74% |
-21.24% |
25.88% |
2.97% |
- |
-22.58% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.71 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.11 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.75 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.15 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
-61.90% |
-48.31% |
-30.89% |
-24.10% |
-37.95% |
-16.84% |
-15.76% |
-27.61% |
-22.44% |
- |
-121.34% |
| Augmented Payout Ratio |
|
-123.21% |
-82.93% |
-30.89% |
-24.16% |
-37.95% |
-16.84% |
-15.76% |
-27.61% |
-22.44% |
- |
-121.34% |