| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
96,333,157.00 |
96,963,611.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
96,333,157.00 |
96,963,611.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
-0.02 |
-0.09 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
-73.25% |
8.99% |
-13.99% |
-20.45% |
2.67% |
-18.82% |
6.13% |
19.92% |
- |
2.09% |
| EBITDA Growth |
|
326.94% |
-366.92% |
97.36% |
1.18% |
-66.81% |
100.82% |
-59.91% |
-54.03% |
89.21% |
- |
-265.67% |
| EBIT Growth |
|
321.27% |
-350.27% |
99.66% |
2.68% |
-70.20% |
100.35% |
-62.86% |
-62.92% |
94.12% |
- |
-299.29% |
| NOPAT Growth |
|
336.93% |
-307.98% |
43.37% |
-23.43% |
-64.10% |
100.69% |
-71.50% |
-36.34% |
75.16% |
- |
-457.62% |
| Net Income Growth |
|
253.77% |
-261.95% |
135.59% |
20.37% |
-61.97% |
100.56% |
-62.42% |
-65.27% |
107.84% |
- |
-364.01% |
| EPS Growth |
|
131.25% |
-52.53% |
0.00% |
-50.00% |
-80.00% |
0.00% |
-100.00% |
-100.00% |
200.00% |
- |
0.00% |
| Operating Cash Flow Growth |
|
204.19% |
-92.06% |
-72.31% |
-221.18% |
-77.24% |
-182.08% |
-104.47% |
138.01% |
170.92% |
- |
2,565.12% |
| Free Cash Flow Firm Growth |
|
199.06% |
9.43% |
-1,723.13% |
-869.62% |
-608.83% |
57.58% |
53.73% |
92.18% |
102.03% |
- |
8.73% |
| Invested Capital Growth |
|
-79.49% |
-4.42% |
7,020.46% |
3,639.73% |
5,592.94% |
59.53% |
44.72% |
10.01% |
5.43% |
- |
17.16% |
| Revenue Q/Q Growth |
|
9.25% |
-15.27% |
-54.09% |
-7.17% |
1.04% |
9.35% |
-20.86% |
21.37% |
14.17% |
- |
-39.46% |
| EBITDA Q/Q Growth |
|
96.47% |
-966.69% |
116.51% |
-52.37% |
-35.55% |
-78.53% |
523.64% |
-44.31% |
187.53% |
- |
-640.28% |
| EBIT Q/Q Growth |
|
104.02% |
-984.70% |
115.73% |
-52.66% |
-40.78% |
-89.49% |
1,194.69% |
-51.72% |
240.88% |
- |
-409.49% |
| NOPAT Q/Q Growth |
|
167.47% |
-848.64% |
111.88% |
-61.82% |
25.41% |
-85.70% |
316.15% |
-16.51% |
252.44% |
- |
-8,027.97% |
| Net Income Q/Q Growth |
|
99.20% |
-1,444.57% |
110.81% |
-54.32% |
-37.06% |
-80.08% |
556.24% |
-57.79% |
276.65% |
- |
-621.67% |
| EPS Q/Q Growth |
|
150.00% |
-3,120.00% |
102.11% |
-66.67% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
-400.00% |
| Operating Cash Flow Q/Q Growth |
|
67.26% |
-55.68% |
-92.37% |
-290.46% |
131.42% |
-259.79% |
95.32% |
1,718.60% |
123.95% |
- |
156.53% |
| Free Cash Flow Firm Q/Q Growth |
|
54.15% |
-557.58% |
12.03% |
-48.07% |
-1.91% |
61.86% |
19.62% |
74.94% |
126.48% |
- |
-7.04% |
| Invested Capital Q/Q Growth |
|
166.86% |
3,388.36% |
14.35% |
32.73% |
7.53% |
-2.25% |
3.74% |
0.90% |
3.05% |
- |
-2.98% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
96.30% |
95.40% |
96.40% |
96.95% |
96.24% |
95.78% |
95.95% |
95.70% |
94.67% |
- |
94.55% |
| EBITDA Margin |
|
36.31% |
-371.38% |
46.29% |
23.75% |
15.15% |
2.97% |
23.44% |
10.75% |
27.08% |
- |
-38.03% |
| Operating Margin |
|
39.84% |
-337.53% |
29.70% |
12.93% |
16.61% |
2.14% |
10.30% |
8.11% |
22.66% |
- |
-41.54% |
| EBIT Margin |
|
35.68% |
-372.51% |
44.73% |
22.81% |
13.37% |
1.28% |
21.01% |
8.36% |
24.96% |
- |
-41.02% |
| Profit (Net Income) Margin |
|
23.44% |
-371.95% |
36.56% |
17.99% |
11.21% |
2.04% |
16.93% |
5.89% |
19.42% |
- |
-43.78% |
| Tax Burden Percent |
|
67.13% |
100.70% |
79.60% |
75.19% |
72.67% |
73.70% |
80.56% |
70.42% |
77.81% |
- |
106.72% |
| Interest Burden Percent |
|
97.87% |
99.16% |
102.70% |
104.90% |
115.35% |
215.64% |
100.00% |
100.00% |
100.00% |
- |
100.00% |
| Effective Tax Rate |
|
32.87% |
0.00% |
20.40% |
24.81% |
27.33% |
26.30% |
19.44% |
29.58% |
22.19% |
- |
0.00% |
| Return on Invested Capital (ROIC) |
|
1,326.02% |
-582.67% |
107.96% |
32.72% |
33.95% |
2.86% |
13.28% |
8.14% |
25.09% |
- |
-42.13% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
1,334.38% |
-457.13% |
92.51% |
19.70% |
35.57% |
2.43% |
7.62% |
8.02% |
23.80% |
- |
-33.82% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-1,027.11% |
178.02% |
-43.74% |
-6.42% |
-9.53% |
-0.83% |
-2.65% |
-2.86% |
-8.59% |
- |
11.17% |
| Return on Equity (ROE) |
|
298.91% |
-404.65% |
64.22% |
26.31% |
24.43% |
2.03% |
10.63% |
5.28% |
16.50% |
- |
-30.96% |
| Cash Return on Invested Capital (CROIC) |
|
-1,107.71% |
-97.78% |
-191.05% |
-172.10% |
-335.71% |
-24.52% |
-24.01% |
0.30% |
7.06% |
- |
-14.65% |
| Operating Return on Assets (OROA) |
|
326.95% |
-419.90% |
73.52% |
38.18% |
20.77% |
1.12% |
16.80% |
6.25% |
18.81% |
- |
-32.91% |
| Return on Assets (ROA) |
|
214.80% |
-419.27% |
60.10% |
30.11% |
17.41% |
1.78% |
13.53% |
4.40% |
14.64% |
- |
-35.12% |
| Return on Common Equity (ROCE) |
|
-3.79% |
-71.68% |
20.50% |
8.57% |
8.00% |
0.55% |
6.87% |
3.61% |
11.55% |
- |
-21.74% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-352.60% |
0.00% |
-140.82% |
-130.89% |
-132.40% |
0.00% |
17.17% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
8.57 |
-64 |
6.42 |
2.45 |
3.08 |
0.44 |
1.83 |
1.53 |
5.39 |
0.08 |
-6.55 |
| NOPAT Margin |
|
26.74% |
-236.27% |
23.64% |
9.72% |
12.07% |
1.58% |
8.30% |
5.71% |
17.63% |
- |
-29.08% |
| Net Nonoperating Expense Percent (NNEP) |
|
-8.36% |
-125.54% |
15.45% |
13.02% |
-1.61% |
0.43% |
5.66% |
0.12% |
1.29% |
- |
-8.31% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
-459.84% |
- |
- |
- |
0.45% |
1.76% |
1.18% |
3.92% |
0.06% |
-4.78% |
| Cost of Revenue to Revenue |
|
3.70% |
4.60% |
3.60% |
3.05% |
3.76% |
4.22% |
4.05% |
4.30% |
5.33% |
- |
5.45% |
| SG&A Expenses to Revenue |
|
3.61% |
37.04% |
12.51% |
13.57% |
15.00% |
19.60% |
22.46% |
18.04% |
14.13% |
- |
32.06% |
| R&D to Revenue |
|
9.39% |
322.94% |
8.03% |
13.30% |
10.89% |
13.32% |
14.03% |
12.79% |
7.73% |
- |
29.92% |
| Operating Expenses to Revenue |
|
58.11% |
430.99% |
66.69% |
84.29% |
79.63% |
93.39% |
85.64% |
87.59% |
72.02% |
- |
136.09% |
| Earnings before Interest and Taxes (EBIT) |
|
11 |
-101 |
12 |
5.75 |
3.41 |
0.36 |
4.64 |
2.24 |
7.63 |
-1.81 |
-9.24 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
12 |
-101 |
13 |
5.99 |
3.86 |
0.83 |
5.17 |
2.88 |
8.28 |
-1.16 |
-8.57 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
26.36 |
16.90 |
18.54 |
17.87 |
10.61 |
7.49 |
7.05 |
- |
6.67 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
26.45 |
16.96 |
18.60 |
17.95 |
11.46 |
7.92 |
7.40 |
- |
6.99 |
| Price to Revenue (P/Rev) |
|
0.10 |
8.60 |
12.91 |
9.14 |
11.15 |
10.70 |
7.18 |
6.74 |
6.70 |
- |
5.77 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
93.64 |
99.67 |
165.45 |
108.03 |
- |
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% |
1.07% |
1.00% |
0.60% |
0.93% |
- |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
38.32 |
23.05 |
28.94 |
15.06 |
16.10 |
15.89 |
9.80 |
8.95 |
8.97 |
- |
7.59 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.26 |
9.14 |
12.86 |
9.21 |
11.25 |
10.78 |
7.24 |
6.58 |
6.47 |
- |
5.65 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
13.78 |
0.00 |
0.00 |
0.00 |
0.00 |
49.01 |
46.93 |
55.51 |
43.34 |
- |
448.92 |
| Enterprise Value to EBIT (EV/EBIT) |
|
25.44 |
0.00 |
0.00 |
0.00 |
0.00 |
52.61 |
52.73 |
67.03 |
50.55 |
- |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
91.50 |
92.43 |
95.34 |
74.55 |
- |
713.04 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.76 |
40.03 |
81.05 |
123.37 |
477.09 |
0.00 |
0.00 |
725.10 |
178.99 |
- |
153.21 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
3,085.04 |
130.32 |
- |
0.00 |
| 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 |
| 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 |
| Financial Leverage |
|
-0.77 |
-0.39 |
-0.47 |
-0.33 |
-0.27 |
-0.34 |
-0.35 |
-0.36 |
-0.36 |
- |
-0.33 |
| Leverage Ratio |
|
1.25 |
1.34 |
1.46 |
1.36 |
1.33 |
1.37 |
1.30 |
1.23 |
1.21 |
- |
1.21 |
| Compound Leverage Factor |
|
1.22 |
1.32 |
1.50 |
1.42 |
1.53 |
2.95 |
1.30 |
1.23 |
1.21 |
- |
1.21 |
| Debt to Total Capital |
|
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% |
| 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% |
| Preferred Equity to Total Capital |
|
947.09% |
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% |
120.17% |
36.20% |
35.35% |
35.84% |
35.65% |
34.69% |
28.91% |
25.83% |
- |
26.04% |
| Common Equity to Total Capital |
|
-847.09% |
-20.17% |
63.80% |
64.65% |
64.16% |
64.35% |
65.31% |
71.09% |
74.17% |
- |
73.96% |
| Debt to EBITDA |
|
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 |
| 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 |
| Debt to NOPAT |
|
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 |
| 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 |
| Altman Z-Score |
|
-33.53 |
12.84 |
27.76 |
22.78 |
26.75 |
25.61 |
17.60 |
18.48 |
20.49 |
- |
16.60 |
| Noncontrolling Interest Sharing Ratio |
|
101.27% |
82.29% |
68.08% |
67.42% |
67.26% |
73.15% |
35.38% |
31.60% |
30.01% |
- |
29.78% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
2.88 |
2.85 |
3.22 |
3.44 |
3.72 |
3.32 |
3.60 |
5.40 |
6.19 |
- |
4.64 |
| Quick Ratio |
|
1.92 |
2.51 |
2.78 |
2.89 |
3.12 |
2.86 |
2.76 |
4.71 |
5.46 |
- |
3.87 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
14 |
-62 |
-46 |
-68 |
-69 |
-26 |
-21 |
-5.30 |
1.40 |
-18 |
-19 |
| Operating Cash Flow to CapEx |
|
470.64% |
155.77% |
1,593.37% |
-443.70% |
247.28% |
0.00% |
-106.61% |
877.31% |
700.00% |
- |
1,848.84% |
| 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 |
|
9.16 |
1.13 |
1.64 |
1.67 |
1.55 |
0.87 |
0.80 |
0.75 |
0.75 |
- |
0.80 |
| Accounts Receivable Turnover |
|
60.58 |
0.00 |
36.80 |
0.00 |
84.47 |
5.83 |
9.29 |
7.82 |
7.83 |
- |
5.40 |
| Inventory Turnover |
|
0.00 |
0.89 |
0.00 |
0.00 |
0.00 |
0.73 |
0.59 |
0.58 |
0.64 |
- |
0.60 |
| Fixed Asset Turnover |
|
0.00 |
5.53 |
9.82 |
0.00 |
0.00 |
4.48 |
4.28 |
4.34 |
4.46 |
- |
4.97 |
| Accounts Payable Turnover |
|
74.18 |
19.44 |
25.95 |
30.31 |
17.17 |
16.78 |
16.81 |
24.44 |
11.29 |
- |
29.71 |
| Days Sales Outstanding (DSO) |
|
6.03 |
0.00 |
9.92 |
0.00 |
4.32 |
62.59 |
39.29 |
46.69 |
46.61 |
- |
67.63 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
409.52 |
0.00 |
0.00 |
0.00 |
498.91 |
615.72 |
632.90 |
573.20 |
- |
610.45 |
| Days Payable Outstanding (DPO) |
|
4.92 |
18.78 |
14.06 |
12.04 |
21.26 |
21.76 |
21.71 |
14.93 |
32.32 |
- |
12.29 |
| Cash Conversion Cycle (CCC) |
|
1.10 |
390.75 |
-4.15 |
-12.04 |
-16.94 |
539.75 |
633.29 |
664.66 |
587.49 |
- |
665.79 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
1.29 |
45 |
51 |
68 |
73 |
72 |
74 |
75 |
77 |
90 |
87 |
| Invested Capital Turnover |
|
49.59 |
2.47 |
4.57 |
3.37 |
2.81 |
1.81 |
1.60 |
1.43 |
1.42 |
- |
1.45 |
| Increase / (Decrease) in Invested Capital |
|
-5.00 |
-2.08 |
52 |
70 |
72 |
27 |
23 |
6.83 |
3.98 |
18 |
13 |
| Enterprise Value (EV) |
|
49 |
1,036 |
1,488 |
1,028 |
1,182 |
1,140 |
729 |
672 |
694 |
- |
662 |
| Market Capitalization |
|
18 |
976 |
1,493 |
1,020 |
1,172 |
1,132 |
723 |
689 |
718 |
- |
676 |
| Book Value per Share |
|
($0.78) |
($0.42) |
$0.66 |
$0.71 |
$0.68 |
$0.68 |
$0.73 |
$0.98 |
$1.06 |
$1.10 |
$1.04 |
| Tangible Book Value per Share |
|
($0.78) |
($0.42) |
$0.66 |
$0.70 |
$0.67 |
$0.67 |
$0.67 |
$0.93 |
$1.01 |
$1.05 |
$1.00 |
| Total Capital |
|
3.52 |
78 |
89 |
93 |
98 |
98 |
104 |
129 |
137 |
142 |
137 |
| 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 |
|
-2.23 |
-34 |
-37 |
-25 |
-25 |
-27 |
-30 |
-54 |
-60 |
-52 |
-50 |
| Capital Expenditures (CapEx) |
|
1.61 |
2.16 |
0.18 |
1.24 |
0.70 |
-0.20 |
0.12 |
0.24 |
0.67 |
0.13 |
0.17 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
1.12 |
3.67 |
5.89 |
13 |
15 |
19 |
20 |
20 |
23 |
32 |
22 |
| Debt-free Net Working Capital (DFNWC) |
|
3.35 |
37 |
43 |
38 |
40 |
45 |
49 |
74 |
83 |
84 |
72 |
| Net Working Capital (NWC) |
|
3.35 |
37 |
43 |
38 |
40 |
45 |
49 |
74 |
83 |
84 |
72 |
| Net Nonoperating Expense (NNE) |
|
1.06 |
37 |
-3.51 |
-2.09 |
0.22 |
-0.13 |
-1.90 |
-0.05 |
-0.55 |
1.45 |
3.31 |
| Net Nonoperating Obligations (NNO) |
|
-2.23 |
-34 |
-37 |
-25 |
-25 |
-27 |
-30 |
-54 |
-60 |
-52 |
-50 |
| Total Depreciation and Amortization (D&A) |
|
0.20 |
0.31 |
0.43 |
0.24 |
0.45 |
0.47 |
0.54 |
0.64 |
0.65 |
0.66 |
0.67 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.60% |
3.23% |
5.09% |
11.51% |
14.28% |
17.59% |
19.44% |
19.57% |
21.08% |
- |
18.91% |
| Debt-free Net Working Capital to Revenue |
|
1.78% |
32.77% |
37.37% |
34.00% |
38.17% |
42.81% |
49.14% |
72.77% |
77.06% |
- |
61.46% |
| Net Working Capital to Revenue |
|
1.78% |
32.77% |
37.37% |
34.00% |
38.17% |
42.81% |
49.14% |
72.77% |
77.06% |
- |
61.46% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.04) |
($1.54) |
$0.09 |
$0.04 |
$0.01 |
$0.00 |
$0.03 |
$0.00 |
$0.04 |
($0.02) |
($0.10) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
37.98M |
65.83M |
83.27M |
85.50M |
85.64M |
85.09M |
86.42M |
89.12M |
90.85M |
89.34M |
91.32M |
| Adjusted Diluted Earnings per Share |
|
($0.04) |
($1.51) |
$0.03 |
$0.01 |
$0.01 |
$0.00 |
$0.00 |
$0.00 |
$0.03 |
($0.02) |
($0.10) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
37.98M |
65.83M |
102.59M |
104.33M |
102.64M |
102.29M |
101.97M |
102.70M |
103.97M |
103.18M |
91.34M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
($0.02) |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
37.98M |
85.42M |
85.51M |
93.42M |
93.52M |
93.61M |
93.76M |
96.31M |
96.33M |
96.96M |
97.03M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
8.92 |
-64 |
6.42 |
2.50 |
3.08 |
0.44 |
1.83 |
1.53 |
5.39 |
0.08 |
-6.55 |
| Normalized NOPAT Margin |
|
27.84% |
-236.27% |
23.64% |
9.93% |
12.07% |
1.58% |
8.30% |
5.71% |
17.63% |
- |
-29.08% |
| Pre Tax Income Margin |
|
34.92% |
-369.38% |
45.93% |
23.92% |
15.42% |
2.77% |
21.01% |
8.36% |
24.96% |
- |
-41.02% |
| 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 |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |