| DEI Shares Outstanding |
|
- |
0.00 |
47,325,438,000.00 |
52,890,761.00 |
53,172,513.00 |
54,169,257.00 |
59,063,521.00 |
59,067,186.00 |
59,067,186.00 |
- |
59,067,186.00 |
| DEI Adjusted Shares Outstanding |
|
- |
0.00 |
47,325,438,000.00 |
52,890,761.00 |
53,172,513.00 |
54,169,257.00 |
59,063,521.00 |
59,067,186.00 |
59,067,186.00 |
- |
59,067,186.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
0.00 |
0.00 |
0.07 |
0.03 |
-0.16 |
0.25 |
-0.04 |
0.13 |
- |
0.15 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
8.63% |
42.21% |
23.44% |
4.40% |
-5.66% |
11.67% |
6.75% |
14.14% |
-2.54% |
13.75% |
| EBITDA Growth |
|
0.00% |
198.95% |
91.24% |
45.47% |
26.63% |
-29.00% |
83.80% |
-51.13% |
54.09% |
5.93% |
21.56% |
| EBIT Growth |
|
0.00% |
79.44% |
90.35% |
5,902.00% |
36.85% |
-177.80% |
342.01% |
-122.22% |
302.30% |
57.07% |
7.42% |
| NOPAT Growth |
|
0.00% |
102.66% |
318.33% |
1,472.29% |
-41.75% |
-231.38% |
433.64% |
-116.25% |
385.68% |
50.66% |
19.96% |
| Net Income Growth |
|
0.00% |
-2.20% |
19.93% |
236.23% |
-46.74% |
-576.26% |
269.31% |
-115.48% |
421.54% |
87.37% |
-34.74% |
| EPS Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Growth |
|
0.00% |
-7.59% |
-20.92% |
334.99% |
-1.66% |
14.89% |
-20.12% |
-18.49% |
-6.48% |
46.02% |
-8.74% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-3,053.11% |
118.84% |
-122.64% |
173.94% |
229.84% |
-236.55% |
74.90% |
266.92% |
-393.81% |
| Invested Capital Growth |
|
0.00% |
5.39% |
157.56% |
-8.13% |
4.96% |
-4.66% |
2.43% |
7.72% |
6.07% |
2.21% |
16.24% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
57.89% |
59.20% |
55.85% |
55.45% |
55.74% |
55.15% |
57.52% |
55.50% |
56.66% |
56.54% |
57.15% |
| EBITDA Margin |
|
2.37% |
6.52% |
8.77% |
10.33% |
12.53% |
9.43% |
15.52% |
7.11% |
9.59% |
10.43% |
11.14% |
| Operating Margin |
|
-3.81% |
0.09% |
0.27% |
2.80% |
3.53% |
-2.72% |
5.95% |
-1.24% |
2.19% |
3.54% |
3.34% |
| EBIT Margin |
|
-4.20% |
-0.80% |
-0.05% |
2.54% |
3.33% |
-2.74% |
5.95% |
-1.24% |
2.19% |
3.54% |
3.34% |
| Profit (Net Income) Margin |
|
-2.80% |
-2.64% |
-1.48% |
1.64% |
0.84% |
-4.22% |
6.40% |
-0.93% |
2.61% |
5.03% |
2.88% |
| Tax Burden Percent |
|
88.03% |
230.63% |
132.73% |
87.69% |
38.78% |
87.50% |
95.70% |
182.77% |
98.86% |
94.82% |
105.89% |
| Interest Burden Percent |
|
75.73% |
143.69% |
2,071.43% |
73.62% |
64.78% |
175.78% |
112.43% |
41.02% |
120.52% |
149.90% |
81.55% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
12.31% |
61.22% |
0.00% |
4.30% |
0.00% |
1.15% |
5.18% |
-5.89% |
| Return on Invested Capital (ROIC) |
|
-5.21% |
0.14% |
0.31% |
3.50% |
2.08% |
-2.73% |
9.22% |
-1.43% |
3.81% |
5.52% |
6.05% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-4.73% |
11.96% |
-14.64% |
-3.69% |
11.31% |
27.05% |
6.85% |
-1.28% |
2.44% |
0.48% |
8.21% |
| Return on Net Nonoperating Assets (RNNOA) |
|
1.70% |
-3.83% |
-3.20% |
-0.71% |
-0.91% |
-2.71% |
-2.23% |
0.52% |
-0.89% |
-0.17% |
-2.80% |
| Return on Equity (ROE) |
|
-3.51% |
-3.70% |
-2.89% |
2.79% |
1.17% |
-5.44% |
6.99% |
-0.91% |
2.92% |
5.35% |
3.25% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-5.11% |
-87.82% |
11.97% |
-2.76% |
2.04% |
6.82% |
-8.85% |
-2.08% |
3.34% |
-8.97% |
| Operating Return on Assets (OROA) |
|
-2.98% |
-0.59% |
-0.04% |
1.68% |
1.96% |
-1.45% |
3.19% |
-0.68% |
1.41% |
2.30% |
2.32% |
| Return on Assets (ROA) |
|
-1.98% |
-1.94% |
-1.12% |
1.08% |
0.49% |
-2.22% |
3.44% |
-0.51% |
1.69% |
3.27% |
2.00% |
| Return on Common Equity (ROCE) |
|
-3.57% |
-3.73% |
-2.89% |
2.79% |
0.58% |
-2.77% |
2.64% |
0.01% |
-0.01% |
0.19% |
0.44% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-3.51% |
-3.74% |
-2.62% |
2.23% |
1.18% |
-5.40% |
5.65% |
-0.94% |
0.00% |
5.39% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-2.96 |
0.08 |
0.33 |
5.18 |
3.02 |
-3.97 |
13 |
-2.15 |
6.14 |
9.26 |
11 |
| NOPAT Margin |
|
-2.67% |
0.07% |
0.19% |
2.45% |
1.37% |
-1.90% |
5.69% |
-0.87% |
2.17% |
3.35% |
3.54% |
| Net Nonoperating Expense Percent (NNEP) |
|
-0.47% |
-11.83% |
14.95% |
7.20% |
-9.23% |
-29.78% |
2.37% |
-0.15% |
1.37% |
5.04% |
-2.15% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
-0.65% |
1.86% |
3.11% |
2.99% |
| Cost of Revenue to Revenue |
|
42.11% |
40.80% |
44.15% |
44.55% |
44.26% |
44.85% |
42.48% |
44.50% |
43.34% |
43.46% |
42.85% |
| SG&A Expenses to Revenue |
|
14.74% |
17.51% |
17.45% |
17.49% |
16.16% |
17.21% |
16.22% |
15.15% |
14.47% |
14.84% |
14.99% |
| R&D to Revenue |
|
17.82% |
15.45% |
14.00% |
12.14% |
11.87% |
15.90% |
13.09% |
16.19% |
14.87% |
16.64% |
17.22% |
| Operating Expenses to Revenue |
|
61.71% |
59.11% |
55.57% |
52.65% |
52.21% |
57.87% |
51.57% |
56.74% |
54.47% |
53.00% |
53.81% |
| Earnings before Interest and Taxes (EBIT) |
|
-4.66 |
-0.96 |
-0.09 |
5.37 |
7.34 |
-5.71 |
14 |
-3.07 |
6.22 |
9.76 |
10 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
2.63 |
7.85 |
15 |
22 |
28 |
20 |
36 |
18 |
27 |
29 |
35 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
6,090.49 |
609.41 |
17.72 |
0.00 |
0.00 |
129.59 |
27.36 |
5.41 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
8,985.81 |
0.00 |
28.92 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
4,483.73 |
4.39 |
13.84 |
5.56 |
2.09 |
1.37 |
1.51 |
1.04 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
273,617.30 |
544.09 |
0.00 |
86.85 |
0.00 |
52.15 |
29.90 |
36.19 |
| 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% |
0.18% |
0.00% |
1.15% |
0.00% |
1.92% |
3.34% |
2.76% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
6,688.96 |
7.54 |
20.18 |
9.94 |
4.49 |
3.46 |
3.49 |
2.44 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
4,483.67 |
5.08 |
13.74 |
6.21 |
2.83 |
2.03 |
2.14 |
1.53 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
43,399.05 |
40.57 |
145.71 |
40.01 |
39.84 |
21.11 |
20.56 |
13.74 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
176,631.99 |
152.79 |
0.00 |
104.45 |
0.00 |
92.30 |
60.63 |
45.86 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
182,903.39 |
371.69 |
0.00 |
109.14 |
0.00 |
93.38 |
63.95 |
43.31 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
29,245.32 |
35.20 |
78.14 |
49.37 |
29.47 |
25.73 |
18.18 |
16.18 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
53,508.45 |
0.00 |
964.83 |
147.63 |
0.00 |
0.00 |
105.76 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.26 |
0.43 |
1.23 |
0.78 |
0.87 |
0.78 |
0.41 |
0.34 |
0.26 |
0.16 |
0.24 |
| Long-Term Debt to Equity |
|
0.20 |
0.36 |
1.06 |
0.68 |
0.78 |
0.68 |
0.34 |
0.27 |
0.16 |
0.11 |
0.21 |
| Financial Leverage |
|
-0.36 |
-0.32 |
0.22 |
0.19 |
-0.08 |
-0.10 |
-0.33 |
-0.41 |
-0.36 |
-0.35 |
-0.34 |
| Leverage Ratio |
|
1.77 |
1.90 |
2.57 |
2.58 |
2.38 |
2.45 |
2.03 |
1.79 |
1.73 |
1.64 |
1.62 |
| Compound Leverage Factor |
|
1.34 |
2.74 |
53.32 |
1.90 |
1.54 |
4.30 |
2.29 |
0.73 |
2.09 |
2.45 |
1.32 |
| Debt to Total Capital |
|
20.55% |
29.96% |
55.10% |
43.81% |
46.58% |
43.96% |
29.16% |
25.43% |
20.71% |
13.47% |
19.16% |
| Short-Term Debt to Total Capital |
|
4.37% |
4.91% |
7.44% |
5.62% |
5.01% |
5.88% |
5.44% |
5.56% |
7.67% |
3.62% |
2.46% |
| Long-Term Debt to Total Capital |
|
16.18% |
25.05% |
47.66% |
38.19% |
41.57% |
38.08% |
23.73% |
19.88% |
13.04% |
9.85% |
16.70% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
51.67% |
0.00% |
71.23% |
76.19% |
78.40% |
81.45% |
64.52% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
1.23% |
0.00% |
0.00% |
-0.01% |
-0.02% |
-0.03% |
-0.03% |
| Common Equity to Total Capital |
|
80.82% |
70.04% |
44.90% |
56.19% |
0.53% |
56.04% |
-0.39% |
-1.61% |
0.91% |
5.11% |
16.35% |
| Debt to EBITDA |
|
8.73 |
4.53 |
7.57 |
5.56 |
5.05 |
6.50 |
3.00 |
4.74 |
2.51 |
1.39 |
2.03 |
| Net Debt to EBITDA |
|
-12.68 |
-2.96 |
4.11 |
-0.64 |
-0.18 |
-1.06 |
-3.14 |
-3.81 |
-2.68 |
-2.29 |
-2.46 |
| Long-Term Debt to EBITDA |
|
6.87 |
3.79 |
6.54 |
4.84 |
4.51 |
5.63 |
2.44 |
3.70 |
1.58 |
1.02 |
1.77 |
| Debt to NOPAT |
|
-7.75 |
451.35 |
344.60 |
23.42 |
46.28 |
-32.18 |
8.19 |
-38.84 |
11.12 |
4.32 |
6.40 |
| Net Debt to NOPAT |
|
11.26 |
-295.14 |
187.14 |
-2.69 |
-1.65 |
5.27 |
-8.58 |
31.23 |
-11.84 |
-7.12 |
-7.75 |
| Long-Term Debt to NOPAT |
|
-6.10 |
377.40 |
298.06 |
20.41 |
41.30 |
-27.88 |
6.66 |
-30.35 |
7.01 |
3.16 |
5.58 |
| Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
2,804.85 |
3.50 |
8.07 |
4.87 |
2.46 |
2.33 |
2.72 |
2.19 |
| Noncontrolling Interest Sharing Ratio |
|
-1.73% |
-0.89% |
0.00% |
0.00% |
50.22% |
49.13% |
62.15% |
101.33% |
100.45% |
96.49% |
86.39% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
2.05 |
2.00 |
1.55 |
2.32 |
2.27 |
1.90 |
2.82 |
2.04 |
1.97 |
1.86 |
2.43 |
| Quick Ratio |
|
1.92 |
1.74 |
1.26 |
2.08 |
2.02 |
1.69 |
2.60 |
1.81 |
1.72 |
1.52 |
2.06 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-2.98 |
-94 |
18 |
-4.01 |
2.97 |
9.78 |
-13 |
-3.35 |
5.60 |
-16 |
| Operating Cash Flow to CapEx |
|
109.51% |
86.89% |
22.55% |
142.85% |
184.58% |
175.33% |
229.53% |
90.72% |
182.63% |
121.36% |
159.52% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-1.16 |
-16.56 |
3.18 |
-0.97 |
0.41 |
2.11 |
-2.82 |
-0.78 |
1.82 |
-2.50 |
| Operating Cash Flow to Interest Expense |
|
3.80 |
3.68 |
1.31 |
5.82 |
7.71 |
5.00 |
6.30 |
5.04 |
5.22 |
10.59 |
4.51 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.33 |
-0.55 |
-4.51 |
1.75 |
3.53 |
2.15 |
3.56 |
-0.52 |
2.36 |
1.86 |
1.68 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.71 |
0.74 |
0.76 |
0.66 |
0.59 |
0.53 |
0.54 |
0.55 |
0.64 |
0.65 |
0.70 |
| Accounts Receivable Turnover |
|
4.47 |
4.48 |
4.78 |
4.98 |
5.00 |
4.98 |
5.49 |
4.89 |
5.02 |
4.88 |
5.26 |
| Inventory Turnover |
|
0.00 |
0.00 |
7.03 |
7.63 |
7.61 |
7.04 |
7.89 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
2.25 |
2.01 |
2.12 |
1.98 |
2.29 |
2.53 |
2.75 |
2.50 |
2.54 |
| Accounts Payable Turnover |
|
4.42 |
3.99 |
4.59 |
4.69 |
4.64 |
4.40 |
4.44 |
4.63 |
5.08 |
5.04 |
5.63 |
| Days Sales Outstanding (DSO) |
|
81.71 |
81.42 |
76.35 |
73.34 |
72.93 |
73.36 |
66.50 |
74.72 |
72.72 |
74.82 |
69.37 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
51.95 |
47.81 |
47.97 |
51.82 |
46.28 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
82.51 |
91.55 |
79.45 |
77.87 |
78.73 |
82.86 |
82.12 |
78.78 |
71.79 |
72.41 |
64.80 |
| Cash Conversion Cycle (CCC) |
|
-0.80 |
-10.14 |
48.85 |
43.29 |
42.17 |
42.32 |
30.66 |
-4.06 |
0.93 |
2.41 |
4.57 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
57 |
60 |
154 |
142 |
149 |
142 |
145 |
156 |
166 |
170 |
197 |
| Invested Capital Turnover |
|
1.95 |
2.06 |
1.60 |
1.43 |
1.52 |
1.43 |
1.62 |
1.65 |
1.76 |
1.65 |
1.71 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
3.06 |
94 |
-13 |
7.03 |
-6.93 |
3.45 |
11 |
9.50 |
3.66 |
28 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
947,915 |
1,122 |
2,862 |
1,444 |
703 |
574 |
592 |
481 |
| Market Capitalization |
|
0.00 |
0.00 |
0.00 |
947,929 |
968 |
2,882 |
1,293 |
520 |
388 |
416 |
328 |
| Book Value per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.03 |
$3.06 |
($0.03) |
($0.09) |
$0.05 |
$0.26 |
$1.03 |
| Tangible Book Value per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
($0.97) |
$1.87 |
($1.08) |
($1.58) |
($1.35) |
($1.03) |
($0.34) |
| Total Capital |
|
112 |
119 |
206 |
277 |
300 |
290 |
372 |
328 |
330 |
297 |
371 |
| Total Debt |
|
23 |
36 |
114 |
121 |
140 |
128 |
108 |
84 |
68 |
40 |
71 |
| Total Long-Term Debt |
|
18 |
30 |
98 |
106 |
125 |
111 |
88 |
65 |
43 |
29 |
62 |
| Net Debt |
|
-33 |
-23 |
62 |
-14 |
-4.99 |
-21 |
-113 |
-67 |
-73 |
-66 |
-86 |
| Capital Expenditures (CapEx) |
|
9.31 |
11 |
33 |
23 |
17 |
21 |
13 |
26 |
12 |
27 |
19 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-6.56 |
-2.59 |
5.17 |
-6.53 |
-9.39 |
-26 |
-13 |
-14 |
-3.52 |
-3.71 |
6.53 |
| Debt-free Net Working Capital (DFNWC) |
|
49 |
56 |
57 |
126 |
135 |
110 |
208 |
136 |
138 |
102 |
164 |
| Net Working Capital (NWC) |
|
44 |
50 |
42 |
110 |
120 |
93 |
188 |
118 |
112 |
91 |
155 |
| Net Nonoperating Expense (NNE) |
|
0.15 |
3.25 |
2.87 |
1.72 |
1.17 |
4.82 |
-1.65 |
0.15 |
-1.26 |
-4.62 |
2.05 |
| Net Nonoperating Obligations (NNO) |
|
-32 |
-23 |
62 |
-14 |
-11 |
-21 |
-118 |
-88 |
-96 |
-88 |
-103 |
| Total Depreciation and Amortization (D&A) |
|
7.29 |
8.81 |
15 |
16 |
20 |
25 |
22 |
21 |
21 |
19 |
25 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-5.92% |
-2.15% |
3.02% |
-3.09% |
-4.25% |
-12.47% |
-5.75% |
-5.82% |
-1.24% |
-1.34% |
2.08% |
| Debt-free Net Working Capital to Revenue |
|
43.80% |
46.69% |
33.30% |
59.44% |
61.28% |
52.97% |
89.67% |
54.89% |
48.57% |
37.01% |
52.12% |
| Net Working Capital to Revenue |
|
39.40% |
41.85% |
24.35% |
52.08% |
54.48% |
44.76% |
80.98% |
47.54% |
39.63% |
33.11% |
49.22% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic 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 Shares Outstanding |
|
0.00 |
0.00 |
47.33B |
52.89M |
53.17M |
54.17M |
59.06M |
59.07M |
59.07M |
59.07M |
59.07M |
| Adjusted 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 Diluted Shares Outstanding |
|
0.00 |
0.00 |
47.33B |
52.89M |
53.17M |
54.17M |
59.06M |
59.07M |
59.07M |
59.07M |
59.07M |
| 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 |
47.33B |
52.89M |
53.17M |
54.17M |
59.06M |
59.07M |
59.07M |
59.07M |
59.07M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-2.96 |
0.08 |
0.33 |
5.18 |
5.45 |
-3.97 |
13 |
-2.15 |
6.14 |
9.26 |
7.34 |
| Normalized NOPAT Margin |
|
-2.67% |
0.07% |
0.19% |
2.45% |
2.47% |
-1.90% |
5.69% |
-0.87% |
2.17% |
3.35% |
2.34% |
| Pre Tax Income Margin |
|
-3.18% |
-1.14% |
-1.12% |
1.87% |
2.16% |
-4.82% |
6.69% |
-0.51% |
2.64% |
5.30% |
2.72% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-1.74 |
-0.37 |
-0.02 |
0.96 |
1.78 |
-0.78 |
2.98 |
-0.65 |
1.45 |
3.18 |
1.59 |
| NOPAT to Interest Expense |
|
-1.10 |
0.03 |
0.06 |
0.93 |
0.73 |
-0.54 |
2.85 |
-0.45 |
1.44 |
3.01 |
1.68 |
| EBIT Less CapEx to Interest Expense |
|
-5.21 |
-4.60 |
-5.84 |
-3.11 |
-2.40 |
-3.63 |
0.23 |
-6.21 |
-1.40 |
-5.55 |
-1.24 |
| NOPAT Less CapEx to Interest Expense |
|
-4.57 |
-4.20 |
-5.76 |
-3.14 |
-3.45 |
-3.39 |
0.11 |
-6.01 |
-1.42 |
-5.72 |
-1.14 |
| 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% |
132.24% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |