| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
78,400,518.00 |
80,198,613.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
78,400,518.00 |
80,198,613.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
1.65 |
0.03 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
37.57% |
21.90% |
14.80% |
19.88% |
18.11% |
32.85% |
32.47% |
35.96% |
34.06% |
- |
38.12% |
| EBITDA Growth |
|
81.81% |
100.62% |
49.64% |
-131.07% |
276.07% |
16,354.39% |
230.48% |
542.93% |
167.68% |
- |
-222.11% |
| EBIT Growth |
|
68.11% |
77.35% |
39.96% |
-21.71% |
144.14% |
329.65% |
149.67% |
231.07% |
517.02% |
- |
-634.50% |
| NOPAT Growth |
|
69.20% |
65.85% |
57.16% |
44.31% |
-182.16% |
354.52% |
151.54% |
227.57% |
142.43% |
- |
-345.69% |
| Net Income Growth |
|
69.03% |
74.43% |
30.52% |
-148.45% |
217.55% |
370.09% |
144.78% |
163.90% |
27.36% |
- |
-36.52% |
| EPS Growth |
|
70.59% |
77.78% |
33.33% |
-114.29% |
190.00% |
450.00% |
135.71% |
153.33% |
22.22% |
- |
-40.00% |
| Operating Cash Flow Growth |
|
125.01% |
515.11% |
216.19% |
-11.41% |
55.08% |
37.56% |
12.84% |
309.69% |
316.55% |
- |
42.69% |
| Free Cash Flow Firm Growth |
|
95.52% |
0.00% |
95.45% |
250.91% |
-22.19% |
59.70% |
-312.53% |
-576.67% |
-460.82% |
- |
-645.43% |
| Invested Capital Growth |
|
2.30% |
11.76% |
2.17% |
-9.51% |
-1.24% |
9.15% |
20.84% |
46.60% |
35.88% |
- |
117.55% |
| Revenue Q/Q Growth |
|
11.07% |
10.61% |
-10.05% |
8.48% |
9.43% |
24.41% |
-10.30% |
11.35% |
7.90% |
- |
-1.96% |
| EBITDA Q/Q Growth |
|
-231.78% |
101.74% |
-10,040.35% |
59.83% |
352.81% |
63.00% |
-21.18% |
36.36% |
-2.15% |
- |
-203.93% |
| EBIT Q/Q Growth |
|
-61.87% |
59.25% |
-206.51% |
39.81% |
158.70% |
112.05% |
-33.70% |
58.84% |
-16.69% |
- |
-577.16% |
| NOPAT Q/Q Growth |
|
-53.36% |
33.29% |
-46.95% |
62.96% |
-676.99% |
160.18% |
-70.24% |
-8.32% |
158.44% |
- |
-105.68% |
| Net Income Q/Q Growth |
|
-48.22% |
51.90% |
-210.78% |
-12.14% |
170.13% |
10.51% |
-48.48% |
60.03% |
39.78% |
- |
-97.86% |
| EPS Q/Q Growth |
|
-42.86% |
60.00% |
-250.00% |
-7.14% |
160.00% |
55.56% |
-64.29% |
60.00% |
37.50% |
- |
-98.04% |
| Operating Cash Flow Q/Q Growth |
|
11.52% |
118.81% |
19.31% |
-69.57% |
95.23% |
94.09% |
-2.13% |
10.47% |
98.51% |
- |
-53.24% |
| Free Cash Flow Firm Q/Q Growth |
|
17.11% |
-156.73% |
63.54% |
294.48% |
-167.12% |
15.32% |
-273.21% |
-124.72% |
21.04% |
- |
-281.23% |
| Invested Capital Q/Q Growth |
|
-0.21% |
-0.20% |
-6.00% |
-3.34% |
8.91% |
10.29% |
4.07% |
17.27% |
0.95% |
- |
23.87% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
73.62% |
69.15% |
76.72% |
74.98% |
75.39% |
74.01% |
80.63% |
78.44% |
78.02% |
- |
77.25% |
| EBITDA Margin |
|
-4.16% |
0.07% |
-7.24% |
-2.68% |
6.20% |
8.12% |
7.13% |
8.74% |
7.92% |
- |
-4.79% |
| Operating Margin |
|
-8.28% |
-4.99% |
-8.15% |
-2.78% |
-5.33% |
4.95% |
2.11% |
1.73% |
4.57% |
- |
-5.64% |
| EBIT Margin |
|
-8.54% |
-3.15% |
-10.72% |
-5.95% |
3.19% |
5.44% |
4.02% |
5.73% |
4.43% |
- |
-8.89% |
| Profit (Net Income) Margin |
|
-8.32% |
-3.62% |
-12.50% |
-12.92% |
8.28% |
7.35% |
4.22% |
6.07% |
7.87% |
- |
1.94% |
| Tax Burden Percent |
|
97.47% |
115.03% |
116.63% |
199.85% |
259.59% |
135.28% |
105.14% |
105.93% |
95.82% |
- |
-31.21% |
| Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
108.72% |
100.00% |
100.00% |
100.00% |
100.00% |
185.48% |
- |
70.00% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
-159.59% |
-35.28% |
-5.14% |
-5.93% |
4.18% |
- |
0.00% |
| Return on Invested Capital (ROIC) |
|
-9.25% |
-6.15% |
-10.57% |
-3.67% |
-26.10% |
13.02% |
4.65% |
3.82% |
9.43% |
- |
-6.35% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-5.02% |
-6.00% |
-2.70% |
4.99% |
-45.09% |
12.34% |
2.90% |
0.38% |
6.59% |
- |
-11.70% |
| Return on Net Nonoperating Assets (RNNOA) |
|
1.04% |
1.78% |
0.77% |
-1.90% |
16.82% |
-4.56% |
-1.12% |
-0.15% |
-2.75% |
- |
3.79% |
| Return on Equity (ROE) |
|
-8.22% |
-4.37% |
-9.80% |
-5.57% |
-9.28% |
8.46% |
3.54% |
3.67% |
6.69% |
- |
-2.56% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-23.24% |
-11.00% |
2.13% |
-5.70% |
-11.67% |
-18.49% |
-34.47% |
-22.47% |
- |
-54.24% |
| Operating Return on Assets (OROA) |
|
-7.90% |
-2.90% |
-10.54% |
-5.45% |
2.94% |
5.29% |
4.12% |
4.23% |
3.34% |
- |
-6.28% |
| Return on Assets (ROA) |
|
-7.70% |
-3.33% |
-12.29% |
-11.83% |
7.63% |
7.16% |
4.33% |
4.48% |
5.94% |
- |
1.37% |
| Return on Common Equity (ROCE) |
|
-8.22% |
-4.37% |
-9.80% |
-5.57% |
-9.28% |
8.46% |
3.54% |
3.67% |
6.69% |
- |
-2.56% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-15.53% |
0.00% |
-9.96% |
-9.31% |
-4.77% |
0.00% |
2.55% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-4.55 |
-3.04 |
-4.47 |
-1.65 |
-13 |
7.73 |
2.30 |
2.11 |
5.45 |
100 |
-5.65 |
| NOPAT Margin |
|
-5.79% |
-3.49% |
-5.71% |
-1.95% |
-13.84% |
6.69% |
2.22% |
1.83% |
4.38% |
- |
-3.95% |
| Net Nonoperating Expense Percent (NNEP) |
|
-4.23% |
-0.15% |
-7.87% |
-8.65% |
18.99% |
0.68% |
1.75% |
3.45% |
2.85% |
- |
5.35% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
-1.21% |
- |
- |
- |
2.16% |
0.61% |
0.31% |
0.78% |
11.60% |
-0.62% |
| Cost of Revenue to Revenue |
|
26.38% |
30.85% |
23.28% |
25.03% |
24.61% |
25.99% |
19.37% |
21.56% |
21.98% |
- |
22.75% |
| SG&A Expenses to Revenue |
|
17.91% |
14.71% |
18.41% |
17.22% |
16.40% |
14.26% |
15.10% |
15.06% |
16.07% |
- |
15.61% |
| R&D to Revenue |
|
31.25% |
29.92% |
34.84% |
31.83% |
31.24% |
25.78% |
29.34% |
27.96% |
26.03% |
- |
27.44% |
| Operating Expenses to Revenue |
|
81.90% |
74.15% |
84.87% |
77.76% |
80.72% |
69.06% |
78.51% |
76.71% |
73.45% |
- |
82.89% |
| Earnings before Interest and Taxes (EBIT) |
|
-6.71 |
-2.74 |
-8.38 |
-5.05 |
2.96 |
6.28 |
4.16 |
6.61 |
5.51 |
2.67 |
-13 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-3.27 |
0.06 |
-5.67 |
-2.28 |
5.75 |
9.38 |
7.39 |
10 |
9.86 |
6.59 |
-6.85 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
6.90 |
8.59 |
8.59 |
7.71 |
13.62 |
21.06 |
- |
5.48 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
15.08 |
17.82 |
16.72 |
14.60 |
26.35 |
38.02 |
- |
9.56 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
6.86 |
8.51 |
8.30 |
7.31 |
11.68 |
17.96 |
- |
6.19 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
302.03 |
181.12 |
277.80 |
- |
21.94 |
| 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% |
0.33% |
0.55% |
0.36% |
- |
4.56% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
12.62 |
15.26 |
14.66 |
13.16 |
20.02 |
32.98 |
- |
6.93 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
6.37 |
8.04 |
7.87 |
6.88 |
11.39 |
17.64 |
- |
5.91 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
406.38 |
134.85 |
149.36 |
208.77 |
- |
145.66 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
326.60 |
243.25 |
328.66 |
- |
811.66 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
3,805.88 |
714.90 |
477.51 |
- |
47.96 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
77.59 |
94.31 |
89.61 |
80.35 |
110.55 |
126.22 |
- |
33.35 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
563.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.02 |
0.02 |
0.02 |
0.00 |
0.00 |
0.00 |
0.00 |
0.84 |
0.79 |
- |
0.52 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.84 |
0.79 |
- |
0.52 |
| Financial Leverage |
|
-0.21 |
-0.30 |
-0.28 |
-0.38 |
-0.37 |
-0.37 |
-0.38 |
-0.41 |
-0.42 |
- |
-0.32 |
| Leverage Ratio |
|
1.37 |
1.35 |
1.35 |
1.27 |
1.28 |
1.26 |
1.26 |
1.67 |
1.66 |
- |
1.54 |
| Compound Leverage Factor |
|
1.37 |
1.35 |
1.35 |
1.38 |
1.28 |
1.26 |
1.26 |
1.67 |
3.08 |
- |
1.08 |
| Debt to Total Capital |
|
1.84% |
1.79% |
2.13% |
0.00% |
0.00% |
0.00% |
0.00% |
45.76% |
44.18% |
- |
34.22% |
| Short-Term Debt to Total Capital |
|
1.46% |
1.37% |
1.66% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Long-Term Debt to Total Capital |
|
0.39% |
0.42% |
0.47% |
0.00% |
0.00% |
0.00% |
0.00% |
45.76% |
44.18% |
- |
34.22% |
| 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 |
|
98.16% |
98.21% |
97.87% |
100.00% |
100.00% |
100.00% |
100.00% |
54.24% |
55.82% |
- |
65.78% |
| Debt to EBITDA |
|
-0.18 |
-0.29 |
-0.53 |
0.00 |
0.00 |
0.00 |
0.00 |
9.49 |
7.99 |
- |
14.48 |
| Net Debt to EBITDA |
|
2.32 |
4.17 |
6.91 |
0.00 |
0.00 |
0.00 |
0.00 |
-3.78 |
-3.76 |
- |
-6.82 |
| Long-Term Debt to EBITDA |
|
-0.04 |
-0.07 |
-0.12 |
0.00 |
0.00 |
0.00 |
0.00 |
9.49 |
7.99 |
- |
14.48 |
| Debt to NOPAT |
|
-0.17 |
-0.21 |
-0.35 |
0.00 |
0.00 |
0.00 |
0.00 |
45.40 |
18.27 |
- |
4.77 |
| Net Debt to NOPAT |
|
2.14 |
3.07 |
4.54 |
0.00 |
0.00 |
0.00 |
0.00 |
-18.12 |
-8.60 |
- |
-2.24 |
| Long-Term Debt to NOPAT |
|
-0.04 |
-0.05 |
-0.08 |
0.00 |
0.00 |
0.00 |
0.00 |
45.40 |
18.27 |
- |
4.77 |
| Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
17.21 |
20.23 |
22.68 |
22.47 |
8.54 |
13.34 |
- |
5.27 |
| 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 |
|
1.72 |
1.86 |
1.78 |
2.81 |
2.76 |
3.12 |
3.38 |
7.14 |
6.80 |
- |
5.37 |
| Quick Ratio |
|
1.40 |
1.57 |
1.49 |
2.59 |
2.44 |
2.81 |
2.98 |
6.74 |
6.37 |
- |
5.03 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-8.67 |
-22 |
-8.11 |
16 |
-11 |
-8.97 |
-33 |
-75 |
-59 |
-65 |
-249 |
| Operating Cash Flow to CapEx |
|
1,115.53% |
930.22% |
981.45% |
263.53% |
655.89% |
669.36% |
792.38% |
485.89% |
1,438.12% |
- |
1,080.97% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
35.86 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
7.39 |
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 |
4.59 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.93 |
0.92 |
0.98 |
0.92 |
0.92 |
0.97 |
1.03 |
0.74 |
0.76 |
- |
0.71 |
| Accounts Receivable Turnover |
|
9.18 |
8.09 |
9.25 |
8.87 |
7.74 |
7.42 |
8.91 |
8.59 |
7.99 |
- |
7.20 |
| Inventory Turnover |
|
6.23 |
10.97 |
10.81 |
10.92 |
7.21 |
15.19 |
11.84 |
12.86 |
7.33 |
- |
9.80 |
| Fixed Asset Turnover |
|
436.06 |
542.33 |
437.25 |
254.99 |
265.62 |
296.12 |
241.85 |
178.42 |
185.21 |
- |
192.95 |
| Accounts Payable Turnover |
|
6.39 |
8.32 |
8.65 |
10.15 |
5.57 |
16.26 |
12.90 |
15.05 |
7.32 |
- |
8.91 |
| Days Sales Outstanding (DSO) |
|
39.75 |
45.13 |
39.46 |
41.14 |
47.14 |
49.21 |
40.95 |
42.48 |
45.69 |
- |
50.71 |
| Days Inventory Outstanding (DIO) |
|
58.58 |
33.27 |
33.77 |
33.42 |
50.63 |
24.03 |
30.83 |
28.39 |
49.79 |
- |
37.24 |
| Days Payable Outstanding (DPO) |
|
57.10 |
43.88 |
42.19 |
35.95 |
65.50 |
22.45 |
28.29 |
24.25 |
49.89 |
- |
40.95 |
| Cash Conversion Cycle (CCC) |
|
41.23 |
34.52 |
31.04 |
38.61 |
32.26 |
50.79 |
43.48 |
46.62 |
45.59 |
- |
46.99 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
183 |
183 |
172 |
166 |
181 |
199 |
207 |
243 |
246 |
364 |
451 |
| Invested Capital Turnover |
|
1.60 |
1.76 |
1.85 |
1.88 |
1.89 |
1.95 |
2.09 |
2.09 |
2.15 |
- |
1.61 |
| Increase / (Decrease) in Invested Capital |
|
4.11 |
19 |
3.65 |
-17 |
-2.26 |
17 |
36 |
77 |
65 |
165 |
244 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
2,094 |
2,758 |
2,922 |
2,731 |
4,870 |
8,098 |
- |
3,127 |
| Market Capitalization |
|
0.00 |
0.00 |
0.00 |
2,255 |
2,917 |
3,081 |
2,900 |
4,993 |
8,243 |
- |
3,274 |
| Book Value per Share |
|
$3.59 |
$3.65 |
$3.51 |
$4.69 |
$4.58 |
$4.80 |
$4.98 |
$4.79 |
$5.05 |
$6.99 |
$7.45 |
| Tangible Book Value per Share |
|
$0.89 |
$1.00 |
$0.91 |
$2.15 |
$2.21 |
$2.47 |
$2.63 |
$2.48 |
$2.80 |
$4.79 |
$4.27 |
| Total Capital |
|
245 |
252 |
245 |
327 |
340 |
359 |
376 |
676 |
701 |
859 |
909 |
| Total Debt |
|
4.51 |
4.51 |
5.22 |
0.00 |
0.00 |
0.00 |
0.00 |
309 |
310 |
310 |
311 |
| Total Long-Term Debt |
|
0.95 |
1.06 |
1.16 |
0.00 |
0.00 |
0.00 |
0.00 |
309 |
310 |
310 |
311 |
| Net Debt |
|
-57 |
-64 |
-68 |
-161 |
-159 |
-159 |
-169 |
-123 |
-146 |
-184 |
-146 |
| Capital Expenditures (CapEx) |
|
0.37 |
0.96 |
1.09 |
1.23 |
0.97 |
1.84 |
1.52 |
2.74 |
1.84 |
1.41 |
1.59 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-6.05 |
-4.90 |
-12 |
-20 |
-8.89 |
4.41 |
7.22 |
16 |
19 |
15 |
23 |
| Debt-free Net Working Capital (DFNWC) |
|
56 |
64 |
61 |
141 |
150 |
164 |
176 |
448 |
475 |
509 |
480 |
| Net Working Capital (NWC) |
|
52 |
61 |
57 |
141 |
150 |
164 |
176 |
448 |
475 |
509 |
480 |
| Net Nonoperating Expense (NNE) |
|
1.99 |
0.11 |
5.31 |
9.31 |
-21 |
-0.76 |
-2.08 |
-4.90 |
-4.34 |
-30 |
-8.43 |
| Net Nonoperating Obligations (NNO) |
|
-57 |
-64 |
-68 |
-161 |
-159 |
-159 |
-169 |
-123 |
-146 |
-184 |
-146 |
| Total Depreciation and Amortization (D&A) |
|
3.44 |
2.79 |
2.72 |
2.77 |
2.79 |
3.10 |
3.23 |
3.47 |
4.35 |
3.92 |
5.87 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-2.09% |
-1.61% |
-3.79% |
-6.08% |
-2.59% |
1.19% |
1.82% |
3.64% |
4.21% |
- |
4.33% |
| Debt-free Net Working Capital to Revenue |
|
19.32% |
21.04% |
19.55% |
42.84% |
43.77% |
44.05% |
44.36% |
104.88% |
103.49% |
- |
90.77% |
| Net Working Capital to Revenue |
|
18.08% |
19.90% |
18.26% |
42.84% |
43.77% |
44.05% |
44.36% |
104.88% |
103.49% |
- |
90.77% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.10) |
($0.04) |
($0.14) |
($0.15) |
$0.10 |
$0.13 |
$0.06 |
$0.09 |
$0.13 |
$1.67 |
$0.03 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
67.09M |
66.75M |
68.54M |
70.76M |
74.23M |
72.13M |
75.70M |
76.80M |
77.74M |
77.25M |
80.15M |
| Adjusted Diluted Earnings per Share |
|
($0.10) |
($0.04) |
($0.14) |
($0.15) |
$0.09 |
$0.14 |
$0.05 |
$0.08 |
$0.11 |
$1.53 |
$0.03 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
67.09M |
66.75M |
68.54M |
70.76M |
82.08M |
72.13M |
83.45M |
84.48M |
85.79M |
85.17M |
85.68M |
| 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 |
|
67.71M |
68.29M |
69.63M |
74.14M |
74.67M |
75.53M |
76.53M |
77.55M |
78.40M |
80.20M |
81.03M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-4.55 |
-3.04 |
-4.47 |
-1.65 |
-3.47 |
4.00 |
1.53 |
1.39 |
5.45 |
6.27 |
-5.65 |
| Normalized NOPAT Margin |
|
-5.79% |
-3.49% |
-5.71% |
-1.95% |
-3.73% |
3.46% |
1.48% |
1.21% |
4.38% |
- |
-3.95% |
| Pre Tax Income Margin |
|
-8.54% |
-3.15% |
-10.72% |
-6.46% |
3.19% |
5.44% |
4.02% |
5.73% |
8.21% |
- |
-6.22% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-11.47 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-3.76 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-14.27 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-6.56 |
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% |
-138.13% |
0.00% |
16.16% |
12.04% |
- |
0.00% |