| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
110,887,284.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
110,887,284.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
-1.98 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
230.68% |
71.53% |
101.52% |
-16.96% |
-57.84% |
17.28% |
90.95% |
179.21% |
225.54% |
| EBITDA Growth |
|
0.00% |
0.00% |
14,520.41% |
-809.43% |
146.53% |
-58.43% |
-188.26% |
446.22% |
1,360.58% |
-283.69% |
-126.64% |
| EBIT Growth |
|
0.00% |
0.00% |
133,862.28% |
-3,645.85% |
376.39% |
-156.85% |
-198.61% |
351.00% |
53,274.13% |
-308.99% |
-128.10% |
| NOPAT Growth |
|
0.00% |
0.00% |
15,130.88% |
-9,371.98% |
-124.87% |
1,319.55% |
-139.39% |
357.85% |
5,145.05% |
-287.68% |
-150.84% |
| Net Income Growth |
|
0.00% |
0.00% |
1,346.83% |
-4,181.73% |
120.76% |
1,336.25% |
-153.58% |
290.45% |
5,474.01% |
-298.56% |
-88.46% |
| EPS Growth |
|
0.00% |
0.00% |
573.17% |
-1,850.00% |
110.00% |
729.41% |
-147.10% |
251.28% |
4,200.00% |
-273.76% |
-52.31% |
| Operating Cash Flow Growth |
|
0.00% |
0.00% |
-1,900.62% |
-308.55% |
-291.35% |
0.81% |
-28.49% |
-198.39% |
118.32% |
-165.06% |
19.58% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
34.47% |
38.69% |
-18.57% |
-219.14% |
-181.11% |
| Invested Capital Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
97.18% |
32.35% |
87.40% |
124.96% |
83.05% |
71.57% |
| Revenue Q/Q Growth |
|
5.71% |
75.86% |
0.00% |
-31.94% |
24.19% |
-27.53% |
-31.17% |
89.31% |
102.21% |
5.97% |
-19.75% |
| EBITDA Q/Q Growth |
|
-27.79% |
252.87% |
0.00% |
-110.08% |
125.09% |
-40.51% |
-3,049.49% |
178.63% |
-5.90% |
-388.05% |
-6.34% |
| EBIT Q/Q Growth |
|
-134.30% |
1,889.92% |
0.00% |
-112.75% |
102.67% |
-468.17% |
-3,754.20% |
166.17% |
-11.54% |
-468.77% |
-5.68% |
| NOPAT Q/Q Growth |
|
-171.12% |
2,554.40% |
0.00% |
-123.13% |
98.28% |
15,594.09% |
-163.73% |
251.40% |
-66.25% |
-676.41% |
14.83% |
| Net Income Q/Q Growth |
|
-159.43% |
341.93% |
0.00% |
-128.79% |
101.26% |
16,638.33% |
-188.38% |
202.36% |
-63.19% |
-696.25% |
16.12% |
| EPS Q/Q Growth |
|
-150.00% |
270.00% |
0.00% |
-128.26% |
101.28% |
14,000.00% |
-192.20% |
190.77% |
-63.56% |
-669.77% |
19.18% |
| Operating Cash Flow Q/Q Growth |
|
154.87% |
-1,093.49% |
0.00% |
37.93% |
74.30% |
-414.99% |
-56.42% |
-44.13% |
101.58% |
-7,549.35% |
52.54% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-41.54% |
-5.57% |
54.77% |
3.04% |
-32.43% |
-104.17% |
-21.73% |
14.59% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-10.53% |
14.06% |
30.74% |
-0.80% |
26.68% |
36.92% |
6.38% |
-7.02% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
37.68% |
47.14% |
45.60% |
41.40% |
59.85% |
35.91% |
14.47% |
47.27% |
61.29% |
60.44% |
64.03% |
| EBITDA Margin |
|
26.11% |
52.39% |
1,067.55% |
-158.10% |
31.94% |
26.23% |
-1,123.82% |
466.75% |
217.21% |
-590.43% |
-782.39% |
| Operating Margin |
|
-3.06% |
28.56% |
515.81% |
-246.18% |
-3.59% |
889.49% |
-676.83% |
454.88% |
87.00% |
-491.40% |
-521.52% |
| EBIT Margin |
|
-3.06% |
31.19% |
1,041.85% |
-195.24% |
4.20% |
-21.35% |
-1,195.57% |
417.86% |
182.79% |
-636.12% |
-837.72% |
| Profit (Net Income) Margin |
|
-20.15% |
27.73% |
484.54% |
-205.00% |
2.08% |
479.54% |
-615.72% |
332.90% |
60.61% |
-341.01% |
-356.44% |
| Tax Burden Percent |
|
101.41% |
105.58% |
95.42% |
99.81% |
66.72% |
58.42% |
86.92% |
83.29% |
72.69% |
79.41% |
83.80% |
| Interest Burden Percent |
|
648.57% |
84.21% |
48.74% |
105.20% |
74.05% |
-3,844.33% |
59.25% |
95.65% |
45.61% |
67.50% |
50.78% |
| Effective Tax Rate |
|
0.00% |
-4.81% |
1.67% |
0.00% |
33.28% |
42.47% |
0.00% |
16.71% |
27.31% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
0.00% |
5.12% |
0.00% |
0.00% |
0.00% |
99.60% |
-65.09% |
49.20% |
8.20% |
-51.62% |
-69.60% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
3.98% |
0.00% |
0.00% |
0.00% |
89.42% |
-96.08% |
-0.10% |
7.06% |
-50.48% |
-65.58% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.60% |
0.00% |
0.00% |
0.00% |
12.20% |
-11.11% |
0.00% |
1.15% |
-8.77% |
-7.46% |
| Return on Equity (ROE) |
|
0.00% |
5.72% |
0.00% |
0.00% |
0.00% |
111.80% |
-76.21% |
49.20% |
9.35% |
-60.38% |
-77.06% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-24.06% |
-35.31% |
-43.84% |
-59.75% |
-73.07% |
-78.27% |
| Operating Return on Assets (OROA) |
|
0.00% |
4.04% |
0.00% |
0.00% |
0.00% |
-3.07% |
-123.20% |
37.25% |
17.21% |
-70.01% |
-113.92% |
| Return on Assets (ROA) |
|
0.00% |
3.59% |
0.00% |
0.00% |
0.00% |
68.92% |
-63.45% |
29.68% |
5.71% |
-37.53% |
-48.47% |
| Return on Common Equity (ROCE) |
|
0.00% |
5.72% |
0.00% |
0.00% |
0.00% |
111.51% |
-74.60% |
46.09% |
8.48% |
-54.24% |
-67.34% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-5.59% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-0.47 |
11 |
262 |
-61 |
-1.05 |
162 |
-103 |
156 |
53 |
-304 |
-259 |
| NOPAT Margin |
|
-2.14% |
29.94% |
507.18% |
-172.33% |
-2.39% |
511.73% |
-473.78% |
378.89% |
63.24% |
-343.98% |
-365.07% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
1.14% |
26.25% |
31.05% |
-2.91% |
10.18% |
30.98% |
49.31% |
1.14% |
-1.13% |
-4.02% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
1.69% |
- |
- |
- |
12.66% |
-7.97% |
9.18% |
2.64% |
-14.50% |
-12.38% |
| Cost of Revenue to Revenue |
|
62.32% |
52.86% |
54.40% |
58.60% |
40.15% |
64.09% |
85.53% |
52.73% |
38.71% |
39.56% |
35.97% |
| SG&A Expenses to Revenue |
|
19.22% |
87.45% |
38.65% |
50.83% |
36.98% |
59.46% |
96.53% |
73.02% |
30.96% |
51.68% |
115.10% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
40.74% |
18.58% |
60.46% |
287.58% |
63.44% |
-1,719.91% |
176.08% |
-407.60% |
66.00% |
343.64% |
169.23% |
| Earnings before Interest and Taxes (EBIT) |
|
-0.67 |
12 |
539 |
-69 |
1.84 |
-6.77 |
-261 |
173 |
153 |
-563 |
-595 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
5.67 |
20 |
552 |
-56 |
14 |
8.31 |
-245 |
193 |
181 |
-522 |
-556 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
2.05 |
1.59 |
1.96 |
1.26 |
1.53 |
2.55 |
3.49 |
3.77 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
2.30 |
1.76 |
2.11 |
1.35 |
1.62 |
3.00 |
4.13 |
4.48 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
11.81 |
9.11 |
13.99 |
20.60 |
21.11 |
18.30 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
5.78 |
0.00 |
12.40 |
17.85 |
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% |
0.00% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
17.31% |
0.00% |
8.06% |
5.60% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
1.94 |
1.49 |
1.85 |
1.22 |
1.48 |
2.17 |
2.73 |
3.03 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
12.61 |
10.16 |
14.89 |
23.20 |
23.57 |
20.07 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
3.95 |
0.00 |
8.44 |
10.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
4.40 |
0.00 |
11.37 |
12.39 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
5.94 |
0.00 |
11.39 |
17.53 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.38 |
0.24 |
0.49 |
0.42 |
0.31 |
0.31 |
0.23 |
0.21 |
0.24 |
0.24 |
| Long-Term Debt to Equity |
|
0.00 |
0.25 |
0.15 |
0.39 |
0.33 |
0.24 |
0.25 |
0.18 |
0.13 |
0.12 |
0.12 |
| Financial Leverage |
|
0.00 |
0.15 |
0.12 |
0.11 |
0.19 |
0.14 |
0.12 |
0.04 |
0.16 |
0.17 |
0.11 |
| Leverage Ratio |
|
0.00 |
1.52 |
1.35 |
1.63 |
1.54 |
1.54 |
1.49 |
1.51 |
1.60 |
1.60 |
1.56 |
| Compound Leverage Factor |
|
0.00 |
1.28 |
0.66 |
1.71 |
1.14 |
-59.17 |
0.88 |
1.45 |
0.73 |
1.08 |
0.79 |
| Debt to Total Capital |
|
0.00% |
27.77% |
19.34% |
32.98% |
29.44% |
23.46% |
23.85% |
18.55% |
17.36% |
19.53% |
19.32% |
| Short-Term Debt to Total Capital |
|
0.00% |
9.50% |
7.30% |
6.51% |
6.43% |
5.07% |
5.01% |
3.81% |
6.50% |
9.52% |
9.55% |
| Long-Term Debt to Total Capital |
|
0.00% |
18.27% |
12.05% |
26.46% |
23.01% |
18.39% |
18.84% |
14.74% |
10.86% |
10.01% |
9.78% |
| 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% |
0.94% |
0.82% |
0.85% |
0.31% |
2.14% |
7.13% |
10.57% |
12.74% |
14.81% |
| Common Equity to Total Capital |
|
0.00% |
72.23% |
79.72% |
66.20% |
69.71% |
76.23% |
74.01% |
74.32% |
72.06% |
67.72% |
65.87% |
| Debt to EBITDA |
|
0.00 |
5.03 |
0.00 |
0.00 |
0.00 |
0.58 |
-77.71 |
1.29 |
0.84 |
-1.04 |
-0.58 |
| Net Debt to EBITDA |
|
0.00 |
1.98 |
0.00 |
0.00 |
0.00 |
0.24 |
-27.79 |
0.01 |
0.61 |
-0.79 |
-0.28 |
| Long-Term Debt to EBITDA |
|
0.00 |
3.31 |
0.00 |
0.00 |
0.00 |
0.45 |
-61.39 |
1.03 |
0.53 |
-0.53 |
-0.29 |
| Debt to NOPAT |
|
0.00 |
20.12 |
0.00 |
0.00 |
0.00 |
0.87 |
-4.30 |
1.75 |
1.47 |
-1.82 |
-1.06 |
| Net Debt to NOPAT |
|
0.00 |
7.93 |
0.00 |
0.00 |
0.00 |
0.37 |
-1.54 |
0.02 |
1.06 |
-1.38 |
-0.51 |
| Long-Term Debt to NOPAT |
|
0.00 |
13.24 |
0.00 |
0.00 |
0.00 |
0.68 |
-3.40 |
1.39 |
0.92 |
-0.93 |
-0.54 |
| Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
1.92 |
1.84 |
2.52 |
0.91 |
2.46 |
2.49 |
2.23 |
2.62 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
1.16% |
1.22% |
1.20% |
0.27% |
2.10% |
6.31% |
9.30% |
10.17% |
12.62% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
0.55 |
0.31 |
1.68 |
1.00 |
1.67 |
1.26 |
1.81 |
0.72 |
1.09 |
0.86 |
| Quick Ratio |
|
0.00 |
0.30 |
0.18 |
1.55 |
0.71 |
0.60 |
0.53 |
0.99 |
0.13 |
0.20 |
0.66 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
0.00 |
-567 |
-803 |
-848 |
-383 |
-372 |
-492 |
-1,005 |
-1,224 |
-1,045 |
| Operating Cash Flow to CapEx |
|
1,109.09% |
0.00% |
-284.45% |
-459.40% |
-3.86% |
-58.51% |
-55.70% |
-112.04% |
2.01% |
-83.89% |
-74.34% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
-90.34 |
-133.58 |
-429.95 |
-40.10 |
-49.78 |
-58.65 |
-116.68 |
-218.85 |
-113.09 |
| Operating Cash Flow to Interest Expense |
|
0.38 |
-3.65 |
-4.19 |
-2.72 |
-2.13 |
-2.26 |
-4.53 |
-5.81 |
0.09 |
-10.26 |
-2.95 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.35 |
-3.61 |
-5.67 |
-3.31 |
-57.38 |
-6.13 |
-12.67 |
-11.00 |
-4.36 |
-22.49 |
-6.91 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.13 |
0.00 |
0.00 |
0.00 |
0.14 |
0.10 |
0.09 |
0.09 |
0.11 |
0.14 |
| Accounts Receivable Turnover |
|
0.00 |
28.79 |
0.00 |
0.00 |
0.00 |
31.45 |
21.71 |
19.29 |
27.99 |
12.34 |
48.81 |
| 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 |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Accounts Payable Turnover |
|
0.00 |
1.24 |
0.00 |
0.00 |
0.00 |
1.72 |
2.41 |
1.84 |
1.99 |
2.50 |
3.01 |
| Days Sales Outstanding (DSO) |
|
0.00 |
12.68 |
0.00 |
0.00 |
0.00 |
11.60 |
16.81 |
18.92 |
13.04 |
29.58 |
7.48 |
| 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) |
|
0.00 |
294.71 |
0.00 |
0.00 |
0.00 |
211.95 |
151.68 |
198.12 |
182.98 |
146.15 |
121.27 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
-282.03 |
0.00 |
0.00 |
0.00 |
-200.35 |
-134.87 |
-179.20 |
-169.94 |
-116.56 |
-113.79 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
561 |
830 |
742 |
847 |
1,107 |
1,098 |
1,391 |
1,905 |
2,027 |
1,884 |
| Invested Capital Turnover |
|
0.00 |
0.17 |
0.00 |
0.00 |
0.00 |
0.19 |
0.14 |
0.13 |
0.13 |
0.15 |
0.19 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
0.00 |
830 |
742 |
847 |
546 |
268 |
649 |
1,058 |
919 |
786 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
1,437 |
1,260 |
2,048 |
1,345 |
2,063 |
4,136 |
5,542 |
5,706 |
| Market Capitalization |
|
0.00 |
0.00 |
0.00 |
1,355 |
1,117 |
1,917 |
1,207 |
1,938 |
3,673 |
4,963 |
5,202 |
| Book Value per Share |
|
$0.00 |
$10.36 |
$8.21 |
$7.30 |
$7.73 |
$10.44 |
$9.24 |
$12.16 |
$13.67 |
$13.16 |
$12.44 |
| Tangible Book Value per Share |
|
$0.00 |
$8.77 |
$7.40 |
$6.52 |
$6.95 |
$9.73 |
$8.60 |
$11.50 |
$11.59 |
$11.11 |
$10.47 |
| Total Capital |
|
0.00 |
675 |
918 |
997 |
1,010 |
1,281 |
1,297 |
1,704 |
2,001 |
2,100 |
2,095 |
| Total Debt |
|
0.00 |
187 |
178 |
329 |
297 |
301 |
309 |
316 |
347 |
410 |
405 |
| Total Long-Term Debt |
|
0.00 |
123 |
111 |
264 |
232 |
236 |
244 |
251 |
217 |
210 |
205 |
| Net Debt |
|
0.00 |
74 |
89 |
74 |
134 |
127 |
111 |
2.94 |
251 |
311 |
194 |
| Capital Expenditures (CapEx) |
|
0.20 |
-0.27 |
9.26 |
3.56 |
109 |
37 |
61 |
44 |
38 |
68 |
37 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
-18 |
-20 |
-32 |
-8.18 |
82 |
12 |
26 |
3.86 |
185 |
3.49 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
13 |
-7.44 |
144 |
65 |
168 |
121 |
249 |
43 |
233 |
164 |
| Net Working Capital (NWC) |
|
0.00 |
-51 |
-74 |
79 |
-0.23 |
103 |
56 |
184 |
-87 |
33 |
-36 |
| Net Nonoperating Expense (NNE) |
|
3.91 |
0.84 |
12 |
12 |
-1.95 |
10 |
31 |
19 |
2.20 |
-2.63 |
-6.12 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
74 |
89 |
74 |
134 |
127 |
111 |
2.94 |
251 |
337 |
194 |
| Total Depreciation and Amortization (D&A) |
|
6.33 |
8.09 |
13 |
13 |
12 |
15 |
16 |
20 |
29 |
40 |
39 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
-18.50% |
0.00% |
0.00% |
0.00% |
50.63% |
9.00% |
19.11% |
2.17% |
78.79% |
1.23% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
13.73% |
0.00% |
0.00% |
0.00% |
103.37% |
91.27% |
179.60% |
24.39% |
98.90% |
57.72% |
| Net Working Capital to Revenue |
|
0.00% |
-53.04% |
0.00% |
0.00% |
0.00% |
63.36% |
42.21% |
132.73% |
-48.56% |
13.87% |
-12.61% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.19 |
$2.90 |
($0.78) |
$0.01 |
$1.58 |
($1.30) |
$1.32 |
$0.48 |
($2.64) |
($1.98) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
47.08M |
89.15M |
90.19M |
91.18M |
91.32M |
102.85M |
104.25M |
105.57M |
105.33M |
111.06M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.17 |
$2.76 |
($0.78) |
$0.01 |
$1.41 |
($1.30) |
$1.18 |
$0.43 |
($2.45) |
($1.98) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
49.12M |
93.70M |
90.19M |
96.41M |
101.05M |
102.85M |
119.02M |
121.76M |
105.33M |
111.06M |
| 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 |
|
0.00 |
0.00 |
90.39M |
91.08M |
93.58M |
103.86M |
104.22M |
105.53M |
108.04M |
110.89M |
112.59M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-0.34 |
-15 |
262 |
-10 |
-0.31 |
-170 |
-102 |
-25 |
54 |
-151 |
-259 |
| Normalized NOPAT Margin |
|
-1.55% |
-39.37% |
506.82% |
-29.52% |
-0.70% |
-537.92% |
-465.91% |
-60.69% |
64.51% |
-171.04% |
-365.07% |
| Pre Tax Income Margin |
|
-19.87% |
26.26% |
507.78% |
-205.38% |
3.11% |
820.81% |
-708.34% |
399.66% |
83.38% |
-429.41% |
-425.36% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-0.12 |
1.99 |
85.82 |
-11.44 |
0.93 |
-0.71 |
-34.92 |
20.55 |
17.72 |
-100.67 |
-64.36 |
| NOPAT to Interest Expense |
|
-0.08 |
1.91 |
41.78 |
-10.09 |
-0.53 |
16.96 |
-13.84 |
18.64 |
6.13 |
-54.44 |
-28.05 |
| EBIT Less CapEx to Interest Expense |
|
-0.15 |
2.04 |
84.35 |
-12.03 |
-54.31 |
-4.58 |
-43.06 |
15.37 |
13.26 |
-112.89 |
-68.33 |
| NOPAT Less CapEx to Interest Expense |
|
-0.12 |
1.96 |
40.31 |
-10.69 |
-55.78 |
13.09 |
-21.97 |
13.45 |
1.68 |
-66.66 |
-32.01 |
| 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 |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |