| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
308,100,433.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
308,100,433.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
-0.05 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
56.14% |
62.16% |
63.10% |
48.91% |
36.73% |
31.30% |
18.25% |
5.72% |
17.20% |
45.82% |
15.08% |
| EBITDA Growth |
|
193.85% |
170.04% |
570.21% |
287.81% |
184.90% |
215.71% |
32.47% |
-54.20% |
-26.73% |
-106.04% |
-90.25% |
| EBIT Growth |
|
155.16% |
148.41% |
384.05% |
500.00% |
233.35% |
301.93% |
33.32% |
-64.81% |
-30.82% |
-129.01% |
-119.93% |
| NOPAT Growth |
|
175.77% |
141.51% |
488.62% |
865.14% |
124.67% |
526.50% |
32.02% |
-67.61% |
69.34% |
-123.11% |
-105.42% |
| Net Income Growth |
|
111.92% |
107.81% |
208.52% |
61.75% |
571.12% |
429.76% |
23.78% |
133.17% |
-30.87% |
-314.87% |
-226.30% |
| EPS Growth |
|
116.67% |
114.29% |
200.00% |
50.00% |
300.00% |
200.00% |
0.00% |
100.00% |
-25.00% |
-266.67% |
-225.00% |
| Operating Cash Flow Growth |
|
130.86% |
1,012.37% |
479.84% |
47.65% |
7.70% |
4.46% |
-195.14% |
133.50% |
153.35% |
-135.14% |
15.87% |
| Free Cash Flow Firm Growth |
|
67.16% |
565.82% |
-17.86% |
951.07% |
1,719.64% |
-104.79% |
49.38% |
-115.19% |
-104.14% |
-3,551.53% |
-661.07% |
| Invested Capital Growth |
|
40.66% |
-405.44% |
-18.91% |
-576.88% |
-779.31% |
12.23% |
-25.37% |
15.08% |
11.61% |
160.44% |
167.75% |
| Revenue Q/Q Growth |
|
5.44% |
14.09% |
13.32% |
9.24% |
-3.19% |
9.56% |
2.06% |
-2.33% |
7.32% |
36.31% |
-19.46% |
| EBITDA Q/Q Growth |
|
63.73% |
4.47% |
144.66% |
-7.33% |
20.29% |
15.77% |
2.66% |
-67.96% |
92.45% |
-111.54% |
234.12% |
| EBIT Q/Q Growth |
|
115.74% |
21.74% |
153.67% |
-9.94% |
19.86% |
46.78% |
-15.86% |
-76.23% |
135.65% |
-161.56% |
42.19% |
| NOPAT Q/Q Growth |
|
323.09% |
-27.08% |
339.00% |
-28.74% |
-1.51% |
103.34% |
-7.49% |
-82.52% |
414.95% |
-127.75% |
78.31% |
| Net Income Q/Q Growth |
|
132.69% |
-18.59% |
658.74% |
-118.95% |
673.49% |
-35.74% |
77.28% |
-94.92% |
1,095.36% |
-299.72% |
-4.21% |
| EPS Q/Q Growth |
|
150.00% |
0.00% |
300.00% |
-125.00% |
500.00% |
-25.00% |
33.33% |
-100.00% |
0.00% |
-266.67% |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
233.74% |
150.21% |
-69.08% |
-42.82% |
143.44% |
142.68% |
-128.16% |
240.35% |
164.13% |
-133.66% |
32.58% |
| Free Cash Flow Firm Q/Q Growth |
|
47.30% |
1,684.23% |
-80.57% |
424.65% |
0.29% |
-104.69% |
705.45% |
-153.34% |
72.68% |
-4,039.48% |
6.97% |
| Invested Capital Q/Q Growth |
|
25.69% |
-883.07% |
37.06% |
-47.20% |
3.46% |
1.88% |
10.09% |
0.29% |
-0.48% |
167.10% |
0.78% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
72.19% |
69.10% |
71.93% |
71.85% |
74.28% |
74.47% |
77.65% |
73.12% |
75.40% |
73.50% |
80.62% |
| EBITDA Margin |
|
14.44% |
13.22% |
28.54% |
24.21% |
30.08% |
31.79% |
31.97% |
10.49% |
18.81% |
-1.59% |
2.65% |
| Operating Margin |
|
9.94% |
13.44% |
25.24% |
22.95% |
18.21% |
34.51% |
28.45% |
6.92% |
23.01% |
-6.87% |
-1.85% |
| EBIT Margin |
|
10.57% |
11.27% |
25.24% |
20.81% |
25.76% |
34.51% |
28.45% |
6.92% |
15.20% |
-6.87% |
-4.93% |
| Profit (Net Income) Margin |
|
3.36% |
2.40% |
16.04% |
-2.78% |
16.48% |
9.67% |
16.79% |
0.87% |
9.72% |
-14.25% |
-18.43% |
| Tax Burden Percent |
|
100.00% |
47.30% |
97.58% |
119.10% |
89.74% |
87.89% |
96.63% |
71.06% |
102.62% |
76.19% |
101.55% |
| Interest Burden Percent |
|
31.78% |
44.93% |
65.15% |
-11.23% |
71.30% |
31.87% |
61.08% |
17.74% |
62.31% |
272.29% |
368.27% |
| Effective Tax Rate |
|
0.00% |
52.70% |
2.42% |
0.00% |
10.26% |
12.11% |
3.37% |
28.94% |
-2.62% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Equity (ROE) |
|
12.78% |
4.81% |
-3.50% |
-4.83% |
-9.34% |
-16.98% |
-20.87% |
-23.36% |
-22.97% |
-9.03% |
40.60% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-156.48% |
-240.66% |
| Operating Return on Assets (OROA) |
|
6.07% |
5.82% |
14.55% |
13.65% |
17.55% |
22.67% |
19.01% |
4.88% |
9.95% |
-4.04% |
-3.08% |
| Return on Assets (ROA) |
|
1.93% |
1.24% |
9.25% |
-1.83% |
11.23% |
6.35% |
11.22% |
0.62% |
6.36% |
-8.38% |
-11.52% |
| Return on Common Equity (ROCE) |
|
12.78% |
4.81% |
-3.50% |
-4.83% |
-9.34% |
-16.98% |
-20.87% |
-23.36% |
-22.97% |
-9.03% |
40.60% |
| Return on Equity Simple (ROE_SIMPLE) |
|
12.43% |
0.00% |
-3.69% |
-5.20% |
-10.27% |
0.00% |
-51.38% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
5.10 |
3.72 |
16 |
12 |
11 |
23 |
22 |
3.77 |
19 |
-5.38 |
-1.17 |
| NOPAT Margin |
|
9.94% |
6.36% |
24.62% |
16.06% |
16.34% |
30.33% |
27.49% |
4.92% |
23.61% |
-4.81% |
-1.29% |
| Net Nonoperating Expense Percent (NNEP) |
|
1.63% |
2.87% |
7.05% |
14.45% |
-0.11% |
-15.84% |
-15.49% |
-3.12% |
-10.52% |
64.58% |
66.28% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
16.50% |
- |
- |
- |
-54.45% |
-95.70% |
-19.95% |
29.79% |
-1.66% |
-0.41% |
| Cost of Revenue to Revenue |
|
27.81% |
30.90% |
28.07% |
28.15% |
25.72% |
25.53% |
22.36% |
26.88% |
24.60% |
26.50% |
19.38% |
| SG&A Expenses to Revenue |
|
46.78% |
35.12% |
33.70% |
33.31% |
34.13% |
31.22% |
31.92% |
41.32% |
35.42% |
52.17% |
59.98% |
| R&D to Revenue |
|
19.49% |
15.80% |
15.11% |
16.32% |
18.44% |
14.51% |
14.07% |
17.87% |
17.12% |
24.64% |
19.11% |
| Operating Expenses to Revenue |
|
62.24% |
55.66% |
46.70% |
48.90% |
56.07% |
39.96% |
49.19% |
66.20% |
52.39% |
80.36% |
82.47% |
| Earnings before Interest and Taxes (EBIT) |
|
5.42 |
6.59 |
17 |
15 |
18 |
26 |
22 |
5.30 |
12 |
-7.69 |
-4.44 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
7.40 |
7.73 |
19 |
18 |
21 |
24 |
25 |
8.03 |
15 |
-1.78 |
2.39 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
|
6.28 |
4.93 |
5.44 |
5.72 |
6.47 |
6.21 |
5.13 |
3.77 |
5.25 |
4.99 |
2.09 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
143.89 |
121.10 |
80.20 |
64.28 |
50.71 |
34.66 |
56.36 |
296.96 |
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% |
0.70% |
0.83% |
1.25% |
1.56% |
1.97% |
2.89% |
1.77% |
0.34% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
13.08 |
6.44 |
| Enterprise Value to Revenue (EV/Rev) |
|
7.54 |
4.76 |
5.68 |
5.59 |
6.32 |
5.63 |
4.59 |
3.22 |
4.69 |
5.56 |
2.67 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
60.65 |
33.07 |
26.92 |
25.89 |
19.61 |
16.19 |
13.26 |
18.54 |
42.43 |
40.80 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
109.81 |
40.82 |
31.70 |
29.94 |
21.05 |
17.46 |
14.54 |
20.16 |
61.83 |
207.40 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
156.01 |
49.34 |
35.48 |
36.35 |
24.48 |
19.28 |
15.90 |
21.22 |
12.00 |
92.75 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
132.63 |
27.80 |
32.17 |
33.96 |
40.67 |
37.79 |
46.38 |
28.12 |
30.11 |
106.30 |
50.01 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
4.11 |
23.68 |
5.34 |
6.30 |
51.17 |
11.82 |
44.08 |
36.53 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
-1.46 |
-1.09 |
-1.56 |
-1.01 |
-1.09 |
-0.46 |
-0.62 |
-0.66 |
-2.46 |
-7.36 |
-5.79 |
| Long-Term Debt to Equity |
|
-1.38 |
-1.01 |
-1.47 |
-1.01 |
-1.09 |
-0.46 |
0.00 |
0.00 |
-1.65 |
-6.24 |
-5.38 |
| Financial Leverage |
|
-0.84 |
-0.33 |
-0.33 |
-0.39 |
-0.40 |
0.62 |
0.38 |
0.71 |
0.85 |
-0.25 |
-0.40 |
| Leverage Ratio |
|
-1.25 |
-1.55 |
-1.61 |
-1.56 |
-1.70 |
-2.67 |
-3.09 |
-3.05 |
-3.77 |
-9.13 |
-9.80 |
| Compound Leverage Factor |
|
-0.40 |
-0.70 |
-1.05 |
0.17 |
-1.21 |
-0.85 |
-1.89 |
-0.54 |
-2.35 |
-24.87 |
-36.09 |
| Debt to Total Capital |
|
317.36% |
1,192.57% |
279.13% |
11,497.27% |
1,254.33% |
-84.30% |
-160.42% |
-191.60% |
168.44% |
115.71% |
120.89% |
| Short-Term Debt to Total Capital |
|
17.27% |
88.77% |
15.58% |
0.00% |
0.00% |
0.00% |
-160.42% |
-191.60% |
55.64% |
17.68% |
8.43% |
| Long-Term Debt to Total Capital |
|
300.10% |
1,103.81% |
263.55% |
11,497.27% |
1,254.33% |
-84.30% |
0.00% |
0.00% |
112.79% |
98.03% |
112.46% |
| 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 |
|
-217.36% |
-1,092.57% |
-179.13% |
-11,397.27% |
-1,154.33% |
184.30% |
260.42% |
291.60% |
-68.44% |
-15.71% |
-20.89% |
| Debt to EBITDA |
|
-117.07 |
17.20 |
9.29 |
4.42 |
3.50 |
0.44 |
0.43 |
0.49 |
1.38 |
8.22 |
14.51 |
| Net Debt to EBITDA |
|
-71.12 |
-2.15 |
1.40 |
-0.65 |
-0.62 |
-2.03 |
-1.92 |
-2.25 |
-2.23 |
4.36 |
8.84 |
| Long-Term Debt to EBITDA |
|
-110.70 |
15.92 |
8.77 |
4.42 |
3.50 |
0.44 |
0.00 |
0.00 |
0.93 |
6.96 |
13.50 |
| Debt to NOPAT |
|
-43.87 |
44.23 |
13.87 |
5.82 |
4.91 |
0.55 |
0.51 |
0.59 |
1.58 |
2.32 |
32.98 |
| Net Debt to NOPAT |
|
-26.65 |
-5.52 |
2.09 |
-0.85 |
-0.87 |
-2.54 |
-2.29 |
-2.70 |
-2.55 |
1.23 |
20.09 |
| Long-Term Debt to NOPAT |
|
-41.49 |
40.94 |
13.09 |
5.82 |
4.91 |
0.55 |
0.00 |
0.00 |
1.06 |
1.97 |
30.68 |
| Altman Z-Score |
|
-11.87 |
-7.55 |
-7.05 |
-7.55 |
-6.77 |
-7.62 |
-7.56 |
-8.12 |
-5.84 |
-3.82 |
-4.83 |
| 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 |
|
2.34 |
3.59 |
3.84 |
4.07 |
4.54 |
3.28 |
2.36 |
2.50 |
3.29 |
1.70 |
1.87 |
| Quick Ratio |
|
1.69 |
2.98 |
3.21 |
3.39 |
3.74 |
2.55 |
1.82 |
1.84 |
2.54 |
1.23 |
1.20 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-14 |
228 |
44 |
233 |
233 |
-11 |
66 |
-35 |
-9.65 |
-399 |
-371 |
| Operating Cash Flow to CapEx |
|
76.09% |
369.05% |
278.36% |
128.97% |
658.50% |
781.91% |
-1,932.42% |
801.25% |
2,101.33% |
-399.10% |
-285.37% |
| Free Cash Flow to Firm to Interest Expense |
|
-2.73 |
42.60 |
4.78 |
11.67 |
27.89 |
-0.52 |
6.23 |
-5.70 |
-1.32 |
-28.78 |
-27.82 |
| Operating Cash Flow to Interest Expense |
|
1.64 |
4.05 |
0.72 |
0.19 |
1.12 |
1.08 |
-0.60 |
1.45 |
3.22 |
-0.57 |
-0.40 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-0.52 |
2.95 |
0.46 |
0.04 |
0.95 |
0.95 |
-0.63 |
1.27 |
3.07 |
-0.72 |
-0.54 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.57 |
0.52 |
0.58 |
0.66 |
0.68 |
0.66 |
0.67 |
0.71 |
0.65 |
0.59 |
0.63 |
| Accounts Receivable Turnover |
|
7.79 |
12.55 |
11.34 |
9.71 |
13.36 |
21.38 |
12.19 |
11.95 |
17.64 |
13.91 |
12.65 |
| Inventory Turnover |
|
2.68 |
2.50 |
2.69 |
2.85 |
2.79 |
2.71 |
2.73 |
2.84 |
2.90 |
2.78 |
2.25 |
| Fixed Asset Turnover |
|
2.90 |
3.08 |
3.24 |
3.21 |
3.22 |
3.37 |
3.56 |
3.59 |
3.74 |
4.16 |
4.34 |
| Accounts Payable Turnover |
|
4.57 |
6.08 |
6.19 |
5.34 |
6.47 |
9.36 |
12.39 |
7.64 |
11.36 |
11.12 |
8.30 |
| Days Sales Outstanding (DSO) |
|
46.84 |
29.08 |
32.20 |
37.57 |
27.32 |
17.07 |
29.93 |
30.54 |
20.69 |
26.24 |
28.85 |
| Days Inventory Outstanding (DIO) |
|
136.18 |
146.29 |
135.68 |
128.10 |
130.75 |
134.44 |
133.72 |
128.34 |
125.67 |
131.13 |
162.03 |
| Days Payable Outstanding (DPO) |
|
79.88 |
59.99 |
58.93 |
68.30 |
56.40 |
39.01 |
29.46 |
47.76 |
32.13 |
32.84 |
43.98 |
| Cash Conversion Cycle (CCC) |
|
103.14 |
115.39 |
108.95 |
97.37 |
101.68 |
112.51 |
134.19 |
111.12 |
114.22 |
124.53 |
146.91 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
-28 |
-280 |
-176 |
-259 |
-250 |
-246 |
-221 |
-220 |
-221 |
148 |
150 |
| Invested Capital Turnover |
|
-4.62 |
-1.19 |
-1.39 |
-1.67 |
-1.92 |
-1.09 |
-1.50 |
-1.26 |
-1.33 |
-7.19 |
-10.14 |
| Increase / (Decrease) in Invested Capital |
|
19 |
-224 |
-28 |
-221 |
-222 |
34 |
-45 |
39 |
29 |
394 |
370 |
| Enterprise Value (EV) |
|
1,332 |
948 |
1,275 |
1,388 |
1,689 |
1,607 |
1,365 |
972 |
1,471 |
1,941 |
964 |
| Market Capitalization |
|
1,108 |
981 |
1,221 |
1,421 |
1,730 |
1,773 |
1,527 |
1,137 |
1,648 |
1,741 |
755 |
| Book Value per Share |
|
($0.94) |
($0.91) |
($0.85) |
($0.83) |
($0.76) |
($0.29) |
($0.19) |
($0.18) |
($0.15) |
($0.17) |
($0.19) |
| Tangible Book Value per Share |
|
($0.95) |
($0.92) |
($0.86) |
($0.84) |
($0.79) |
($0.31) |
($0.22) |
($0.20) |
($0.17) |
($0.40) |
($0.43) |
| Total Capital |
|
116 |
23 |
128 |
1.98 |
18 |
-43 |
-23 |
-19 |
65 |
325 |
283 |
| Total Debt |
|
368 |
269 |
358 |
228 |
228 |
36 |
36 |
36 |
110 |
376 |
343 |
| Total Long-Term Debt |
|
348 |
249 |
338 |
228 |
228 |
36 |
0.00 |
0.00 |
73 |
318 |
319 |
| Net Debt |
|
223 |
-34 |
54 |
-33 |
-40 |
-167 |
-162 |
-165 |
-177 |
199 |
209 |
| Capital Expenditures (CapEx) |
|
11 |
5.87 |
2.41 |
2.97 |
1.42 |
2.90 |
0.33 |
1.12 |
1.13 |
1.99 |
1.88 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
8.19 |
-5.83 |
2.48 |
-1.83 |
3.98 |
-11 |
12 |
24 |
26 |
6.61 |
6.62 |
| Debt-free Net Working Capital (DFNWC) |
|
149 |
289 |
303 |
246 |
256 |
186 |
194 |
203 |
286 |
178 |
140 |
| Net Working Capital (NWC) |
|
129 |
269 |
283 |
246 |
256 |
186 |
158 |
167 |
250 |
121 |
117 |
| Net Nonoperating Expense (NNE) |
|
3.38 |
2.32 |
5.69 |
14 |
-0.10 |
16 |
8.38 |
3.10 |
11 |
11 |
15 |
| Net Nonoperating Obligations (NNO) |
|
223 |
-34 |
54 |
-33 |
-40 |
-167 |
-162 |
-165 |
-177 |
199 |
209 |
| Total Depreciation and Amortization (D&A) |
|
1.98 |
1.14 |
2.19 |
2.47 |
3.03 |
-2.09 |
2.76 |
2.73 |
2.96 |
5.91 |
6.83 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
4.64% |
-2.93% |
1.10% |
-0.74% |
1.49% |
-3.78% |
4.16% |
8.08% |
8.25% |
1.90% |
1.83% |
| Debt-free Net Working Capital to Revenue |
|
84.51% |
145.39% |
135.00% |
99.02% |
95.64% |
65.31% |
65.16% |
67.40% |
91.12% |
51.00% |
38.94% |
| Net Working Capital to Revenue |
|
73.18% |
135.34% |
126.09% |
99.02% |
95.64% |
65.31% |
53.03% |
55.41% |
79.58% |
34.54% |
32.32% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.01 |
$0.01 |
$0.04 |
($0.01) |
$0.04 |
$0.03 |
$0.04 |
$0.00 |
$0.03 |
($0.05) |
($0.05) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
268.73M |
267.01M |
270.36M |
273.06M |
275.00M |
274.42M |
303.48M |
304.95M |
306.81M |
305.64M |
308.27M |
| Adjusted Diluted Earnings per Share |
|
$0.01 |
$0.01 |
$0.04 |
($0.01) |
$0.04 |
$0.03 |
$0.04 |
$0.00 |
$0.03 |
($0.05) |
($0.05) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
323.77M |
267.01M |
324.73M |
273.06M |
284.69M |
283.84M |
320.90M |
311.48M |
311.64M |
314.11M |
308.27M |
| 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 |
|
269.57M |
270.42M |
272.32M |
275.00M |
275.78M |
303.59M |
303.93M |
306.83M |
307.07M |
308.10M |
308.95M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
3.57 |
5.50 |
16 |
12 |
11 |
23 |
22 |
3.77 |
13 |
-5.38 |
-1.17 |
| Normalized NOPAT Margin |
|
6.96% |
9.41% |
24.62% |
16.06% |
16.34% |
30.33% |
27.49% |
4.92% |
16.11% |
-4.81% |
-1.29% |
| Pre Tax Income Margin |
|
3.36% |
5.07% |
16.44% |
-2.34% |
18.37% |
11.00% |
17.38% |
1.23% |
9.47% |
-18.70% |
-18.15% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
1.03 |
1.23 |
1.81 |
0.76 |
2.16 |
1.27 |
2.10 |
0.86 |
1.70 |
-0.55 |
-0.33 |
| NOPAT to Interest Expense |
|
0.97 |
0.69 |
1.76 |
0.58 |
1.37 |
1.12 |
2.03 |
0.61 |
2.64 |
-0.39 |
-0.09 |
| EBIT Less CapEx to Interest Expense |
|
-1.13 |
0.13 |
1.55 |
0.61 |
1.99 |
1.13 |
2.07 |
0.68 |
1.55 |
-0.70 |
-0.47 |
| NOPAT Less CapEx to Interest Expense |
|
-1.19 |
-0.40 |
1.50 |
0.43 |
1.20 |
0.98 |
2.00 |
0.43 |
2.49 |
-0.53 |
-0.23 |
| 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 |
|
-30.52% |
-86.03% |
0.00% |
-32.02% |
-18.65% |
22.06% |
15.82% |
17.72% |
17.26% |
55.64% |
-19.85% |