| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
177,230,221.00 |
176,887,932.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
177,230,221.00 |
176,887,932.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.36 |
0.42 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
21.41% |
18.63% |
19.11% |
16.19% |
13.87% |
12.73% |
11.51% |
12.69% |
11.58% |
- |
11.19% |
| EBITDA Growth |
|
72.00% |
90.29% |
132.63% |
163.00% |
254.76% |
1,010.00% |
268.57% |
97.01% |
75.76% |
- |
15.50% |
| EBIT Growth |
|
55.45% |
60.54% |
86.01% |
106.94% |
111.11% |
155.17% |
445.00% |
580.00% |
410.00% |
- |
14.49% |
| NOPAT Growth |
|
46.38% |
47.13% |
70.63% |
59.51% |
86.82% |
110.22% |
208.08% |
189.29% |
293.16% |
- |
49.41% |
| Net Income Growth |
|
61.24% |
71.24% |
66.39% |
126.13% |
119.75% |
152.27% |
255.00% |
131.03% |
168.75% |
- |
19.35% |
| EPS Growth |
|
62.88% |
72.34% |
67.57% |
122.06% |
100.00% |
157.69% |
245.83% |
146.67% |
0.00% |
- |
20.00% |
| Operating Cash Flow Growth |
|
1,460.00% |
128.95% |
69.77% |
62.26% |
1.92% |
64.37% |
10.05% |
94.19% |
37.11% |
- |
14.94% |
| Free Cash Flow Firm Growth |
|
317.30% |
186.69% |
140.34% |
-29.98% |
-88.94% |
-41.44% |
-29.03% |
240.62% |
584.84% |
- |
-24.63% |
| Invested Capital Growth |
|
-4.47% |
-4.71% |
-4.14% |
-1.95% |
-0.55% |
-2.07% |
-1.84% |
-2.72% |
-1.95% |
- |
-0.85% |
| Revenue Q/Q Growth |
|
5.04% |
3.60% |
1.98% |
4.70% |
2.94% |
2.56% |
0.88% |
5.81% |
1.92% |
- |
0.53% |
| EBITDA Q/Q Growth |
|
58.00% |
76.19% |
410.00% |
103.23% |
3.17% |
40.00% |
41.76% |
2.33% |
-12.12% |
- |
7.19% |
| EBIT Q/Q Growth |
|
37.50% |
35.56% |
65.52% |
150.00% |
0.00% |
220.00% |
115.63% |
-1.45% |
-25.00% |
- |
11.27% |
| NOPAT Q/Q Growth |
|
31.48% |
25.23% |
43.37% |
-39.56% |
77.70% |
157.96% |
499.09% |
15.30% |
-51.76% |
- |
28.33% |
| Net Income Q/Q Growth |
|
27.03% |
45.68% |
9.09% |
172.50% |
-44.83% |
43.75% |
169.57% |
8.06% |
-35.82% |
- |
17.46% |
| EPS Q/Q Growth |
|
27.94% |
46.94% |
7.69% |
162.50% |
-100.00% |
0.00% |
133.33% |
5.71% |
-35.14% |
- |
20.00% |
| Operating Cash Flow Q/Q Growth |
|
194.34% |
11.54% |
25.86% |
-60.73% |
84.88% |
79.87% |
-15.73% |
-30.71% |
30.54% |
- |
7.36% |
| Free Cash Flow Firm Q/Q Growth |
|
107.68% |
19.39% |
-3.76% |
-70.66% |
-67.19% |
532.07% |
16.64% |
40.82% |
-34.03% |
- |
737.86% |
| Invested Capital Q/Q Growth |
|
-1.67% |
-1.26% |
-1.07% |
2.09% |
-0.27% |
-2.77% |
-0.84% |
1.17% |
0.53% |
- |
-2.84% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
75.17% |
76.03% |
76.01% |
76.01% |
76.39% |
76.83% |
77.47% |
76.92% |
77.09% |
- |
77.78% |
| EBITDA Margin |
|
-7.19% |
-1.65% |
5.02% |
9.75% |
9.77% |
13.34% |
18.75% |
18.13% |
15.63% |
- |
19.48% |
| Operating Margin |
|
-19.01% |
-13.72% |
-7.62% |
-2.94% |
-2.41% |
1.17% |
5.67% |
5.63% |
3.10% |
- |
7.32% |
| EBIT Margin |
|
-15.41% |
-9.59% |
-3.24% |
1.55% |
1.50% |
4.69% |
10.03% |
9.34% |
6.87% |
- |
10.33% |
| Profit (Net Income) Margin |
|
-13.87% |
-7.27% |
-6.48% |
4.49% |
2.41% |
3.37% |
9.01% |
9.20% |
5.80% |
- |
9.67% |
| Tax Burden Percent |
|
109.46% |
100.00% |
181.82% |
241.67% |
64.00% |
74.19% |
91.18% |
100.00% |
86.00% |
- |
94.87% |
| Interest Burden Percent |
|
82.22% |
75.86% |
110.00% |
120.00% |
250.00% |
96.88% |
98.55% |
98.53% |
98.04% |
- |
98.73% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
-141.67% |
36.00% |
25.81% |
8.82% |
0.00% |
14.00% |
- |
5.13% |
| Return on Invested Capital (ROIC) |
|
-5.75% |
-4.38% |
-2.57% |
-3.53% |
-0.80% |
0.47% |
2.92% |
3.23% |
1.57% |
- |
4.45% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-5.15% |
-6.35% |
-1.74% |
-11.42% |
-3.16% |
-0.78% |
1.18% |
1.62% |
0.24% |
- |
3.43% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.51% |
0.80% |
0.26% |
1.84% |
0.59% |
0.17% |
-0.29% |
-0.41% |
-0.06% |
- |
-1.05% |
| Return on Equity (ROE) |
|
-5.24% |
-3.58% |
-2.32% |
-1.69% |
-0.21% |
0.65% |
2.64% |
2.82% |
1.50% |
- |
3.40% |
| Cash Return on Invested Capital (CROIC) |
|
-3.66% |
-2.46% |
-1.54% |
-1.72% |
-1.81% |
1.15% |
2.10% |
4.07% |
4.04% |
- |
4.16% |
| Operating Return on Assets (OROA) |
|
-3.75% |
-2.37% |
-0.86% |
0.43% |
0.43% |
1.33% |
2.94% |
2.77% |
2.14% |
- |
3.31% |
| Return on Assets (ROA) |
|
-3.37% |
-1.80% |
-1.72% |
1.24% |
0.69% |
0.96% |
2.64% |
2.73% |
1.80% |
- |
3.10% |
| Return on Common Equity (ROCE) |
|
-5.24% |
-3.58% |
-2.32% |
-1.69% |
-0.21% |
0.65% |
2.64% |
2.82% |
1.50% |
- |
3.40% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-8.10% |
0.00% |
-4.64% |
-2.22% |
-0.62% |
0.00% |
1.98% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-78 |
-58 |
-33 |
-46 |
-10 |
5.94 |
36 |
41 |
20 |
41 |
53 |
| NOPAT Margin |
|
-13.30% |
-9.60% |
-5.33% |
-7.11% |
-1.54% |
0.87% |
5.17% |
5.63% |
2.67% |
- |
6.94% |
| Net Nonoperating Expense Percent (NNEP) |
|
-0.60% |
1.97% |
-0.83% |
7.89% |
2.37% |
1.26% |
1.74% |
1.60% |
1.33% |
- |
1.02% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
-0.83% |
- |
- |
- |
0.08% |
0.48% |
0.54% |
0.27% |
0.56% |
0.73% |
| Cost of Revenue to Revenue |
|
24.83% |
23.97% |
23.99% |
23.99% |
23.61% |
23.17% |
22.53% |
23.08% |
22.91% |
- |
22.22% |
| SG&A Expenses to Revenue |
|
19.01% |
18.18% |
18.96% |
16.72% |
16.54% |
16.57% |
14.97% |
15.52% |
15.90% |
- |
12.81% |
| R&D to Revenue |
|
28.25% |
25.79% |
26.42% |
25.39% |
23.76% |
23.02% |
22.38% |
21.98% |
21.56% |
- |
21.31% |
| Operating Expenses to Revenue |
|
94.18% |
89.75% |
83.63% |
78.95% |
78.80% |
75.66% |
71.80% |
71.29% |
73.99% |
- |
70.46% |
| Earnings before Interest and Taxes (EBIT) |
|
-90 |
-58 |
-20 |
10 |
10 |
32 |
69 |
68 |
51 |
71 |
79 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-42 |
-10 |
31 |
63 |
65 |
91 |
129 |
132 |
116 |
139 |
149 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.93 |
2.32 |
2.61 |
2.58 |
1.95 |
2.52 |
2.97 |
2.54 |
2.34 |
- |
1.89 |
| Price to Tangible Book Value (P/TBV) |
|
87.08 |
45.55 |
48.49 |
30.57 |
18.34 |
19.71 |
19.49 |
14.24 |
12.41 |
- |
9.77 |
| Price to Revenue (P/Rev) |
|
5.10 |
6.04 |
6.59 |
6.45 |
4.82 |
6.19 |
7.26 |
6.20 |
5.68 |
- |
4.35 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
576.61 |
149.78 |
101.92 |
82.75 |
- |
52.74 |
| 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% |
0.17% |
0.67% |
0.98% |
1.21% |
- |
1.90% |
| Enterprise Value to Invested Capital (EV/IC) |
|
2.09 |
2.61 |
3.01 |
2.98 |
2.22 |
3.05 |
3.75 |
3.18 |
2.93 |
- |
2.32 |
| Enterprise Value to Revenue (EV/Rev) |
|
4.72 |
5.58 |
6.10 |
5.94 |
4.27 |
5.55 |
6.57 |
5.47 |
4.94 |
- |
3.60 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
323.52 |
71.19 |
57.92 |
51.18 |
36.98 |
30.55 |
- |
20.13 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
452.50 |
145.49 |
84.49 |
63.74 |
- |
40.11 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1,534.74 |
238.80 |
139.93 |
- |
69.73 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
24.71 |
24.64 |
23.92 |
22.93 |
16.96 |
19.31 |
22.80 |
17.73 |
15.38 |
- |
11.73 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
263.48 |
176.98 |
77.03 |
71.83 |
- |
55.41 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.23 |
0.20 |
0.19 |
0.18 |
0.14 |
0.13 |
0.13 |
0.13 |
0.05 |
- |
0.05 |
| Long-Term Debt to Equity |
|
0.23 |
0.20 |
0.19 |
0.18 |
0.06 |
0.05 |
0.05 |
0.00 |
0.00 |
- |
0.00 |
| Financial Leverage |
|
-0.10 |
-0.13 |
-0.15 |
-0.16 |
-0.18 |
-0.22 |
-0.24 |
-0.25 |
-0.27 |
- |
-0.30 |
| Leverage Ratio |
|
1.60 |
1.61 |
1.55 |
1.51 |
1.48 |
1.50 |
1.46 |
1.44 |
1.39 |
- |
1.39 |
| Compound Leverage Factor |
|
1.32 |
1.22 |
1.71 |
1.81 |
3.70 |
1.45 |
1.44 |
1.42 |
1.36 |
- |
1.37 |
| Debt to Total Capital |
|
18.52% |
16.39% |
16.25% |
15.36% |
12.05% |
11.81% |
11.56% |
11.28% |
4.83% |
- |
4.83% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
7.15% |
7.01% |
6.86% |
11.28% |
4.83% |
- |
4.83% |
| Long-Term Debt to Total Capital |
|
18.52% |
16.39% |
16.25% |
15.36% |
4.90% |
4.81% |
4.70% |
0.00% |
0.00% |
- |
0.00% |
| 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 |
|
81.48% |
83.61% |
83.75% |
84.64% |
87.95% |
88.19% |
88.44% |
88.72% |
95.17% |
- |
95.17% |
| Debt to EBITDA |
|
-3.90 |
-4.67 |
-9.79 |
24.73 |
5.64 |
3.43 |
2.49 |
2.10 |
0.76 |
- |
0.65 |
| Net Debt to EBITDA |
|
2.48 |
4.24 |
9.87 |
-27.67 |
-9.14 |
-6.66 |
-5.43 |
-4.89 |
-4.60 |
- |
-4.18 |
| Long-Term Debt to EBITDA |
|
-3.90 |
-4.67 |
-9.79 |
24.73 |
2.30 |
1.40 |
1.01 |
0.00 |
0.00 |
- |
0.00 |
| Debt to NOPAT |
|
-3.15 |
-3.19 |
-4.09 |
-6.12 |
-7.43 |
-19.05 |
74.80 |
13.56 |
3.49 |
- |
2.26 |
| Net Debt to NOPAT |
|
2.00 |
2.90 |
4.13 |
6.84 |
12.03 |
36.96 |
-162.76 |
-31.56 |
-21.09 |
- |
-14.47 |
| Long-Term Debt to NOPAT |
|
-3.15 |
-3.19 |
-4.09 |
-6.12 |
-3.02 |
-7.75 |
30.43 |
0.00 |
0.00 |
- |
0.00 |
| Altman Z-Score |
|
2.13 |
2.59 |
3.08 |
3.25 |
2.62 |
3.18 |
4.21 |
3.71 |
4.20 |
- |
3.30 |
| 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 |
|
1.77 |
1.67 |
1.73 |
1.83 |
1.34 |
1.35 |
1.47 |
1.35 |
1.47 |
- |
1.43 |
| Quick Ratio |
|
1.65 |
1.55 |
1.56 |
1.65 |
1.21 |
1.25 |
1.34 |
1.24 |
1.34 |
- |
1.29 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
152 |
181 |
174 |
51 |
17 |
106 |
124 |
174 |
115 |
-15 |
93 |
| Operating Cash Flow to CapEx |
|
2,600.00% |
2,175.00% |
4,380.00% |
1,075.00% |
3,180.00% |
14,300.00% |
8,033.33% |
3,340.00% |
3,114.29% |
- |
4,616.67% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
87.05 |
0.00 |
0.00 |
105.94 |
123.56 |
174.00 |
114.78 |
- |
93.13 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
109.50 |
0.00 |
0.00 |
286.00 |
241.00 |
167.00 |
218.00 |
- |
277.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
107.00 |
0.00 |
0.00 |
284.00 |
238.00 |
162.00 |
211.00 |
- |
271.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.24 |
0.25 |
0.26 |
0.28 |
0.29 |
0.28 |
0.29 |
0.30 |
0.31 |
- |
0.32 |
| Accounts Receivable Turnover |
|
5.43 |
4.35 |
7.91 |
6.41 |
5.75 |
4.42 |
8.22 |
6.96 |
6.13 |
- |
8.20 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Fixed Asset Turnover |
|
39.10 |
42.30 |
46.77 |
51.08 |
52.77 |
57.36 |
60.93 |
64.26 |
66.05 |
- |
78.84 |
| Accounts Payable Turnover |
|
19.13 |
48.42 |
53.36 |
49.42 |
52.61 |
49.44 |
52.08 |
55.48 |
52.08 |
- |
52.00 |
| Days Sales Outstanding (DSO) |
|
67.24 |
83.87 |
46.13 |
56.94 |
63.48 |
82.51 |
44.38 |
52.44 |
59.51 |
- |
44.53 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Days Payable Outstanding (DPO) |
|
19.08 |
7.54 |
6.84 |
7.39 |
6.94 |
7.38 |
7.01 |
6.58 |
7.01 |
- |
7.02 |
| Cash Conversion Cycle (CCC) |
|
48.16 |
76.33 |
39.29 |
49.55 |
56.54 |
75.13 |
37.37 |
45.87 |
52.50 |
- |
37.51 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
4,902 |
4,840 |
4,788 |
4,888 |
4,875 |
4,740 |
4,700 |
4,755 |
4,780 |
4,796 |
4,660 |
| Invested Capital Turnover |
|
0.43 |
0.46 |
0.48 |
0.50 |
0.52 |
0.54 |
0.57 |
0.57 |
0.59 |
- |
0.64 |
| Increase / (Decrease) in Invested Capital |
|
-229 |
-239 |
-207 |
-97 |
-27 |
-100 |
-88 |
-133 |
-95 |
56 |
-40 |
| Enterprise Value (EV) |
|
10,231 |
12,618 |
14,400 |
14,558 |
10,821 |
14,480 |
17,604 |
15,123 |
14,022 |
- |
10,789 |
| Market Capitalization |
|
11,059 |
13,666 |
15,565 |
15,803 |
12,211 |
16,145 |
19,471 |
17,122 |
16,135 |
- |
13,028 |
| Book Value per Share |
|
$34.93 |
$35.61 |
$35.56 |
$36.46 |
$36.88 |
$37.38 |
$37.83 |
$38.58 |
$39.10 |
$39.49 |
$39.00 |
| Tangible Book Value per Share |
|
$0.77 |
$1.81 |
$1.92 |
$3.07 |
$3.92 |
$4.78 |
$5.75 |
$6.87 |
$7.37 |
$8.02 |
$7.54 |
| Total Capital |
|
7,032 |
7,042 |
7,108 |
7,246 |
7,123 |
7,263 |
7,425 |
7,613 |
7,243 |
7,349 |
7,249 |
| Total Debt |
|
1,302 |
1,154 |
1,155 |
1,113 |
858 |
858 |
858 |
859 |
350 |
350 |
350 |
| Total Long-Term Debt |
|
1,302 |
1,154 |
1,155 |
1,113 |
349 |
349 |
349 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
-828 |
-1,048 |
-1,165 |
-1,245 |
-1,390 |
-1,665 |
-1,867 |
-1,999 |
-2,113 |
-2,203 |
-2,239 |
| Capital Expenditures (CapEx) |
|
6.00 |
8.00 |
5.00 |
8.00 |
5.00 |
2.00 |
3.00 |
5.00 |
7.00 |
6.00 |
6.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-946 |
-1,004 |
-1,089 |
-980 |
-970 |
-1,121 |
-1,147 |
-1,080 |
-1,096 |
-1,113 |
-1,245 |
| Debt-free Net Working Capital (DFNWC) |
|
1,184 |
1,198 |
1,231 |
1,378 |
1,278 |
1,402 |
1,578 |
1,778 |
1,367 |
1,440 |
1,344 |
| Net Working Capital (NWC) |
|
1,184 |
1,198 |
1,231 |
1,378 |
769 |
893 |
1,069 |
919 |
1,017 |
1,090 |
994 |
| Net Nonoperating Expense (NNE) |
|
3.30 |
-14 |
7.10 |
-75 |
-26 |
-17 |
-26 |
-26 |
-23 |
-22 |
-21 |
| Net Nonoperating Obligations (NNO) |
|
-828 |
-1,048 |
-1,165 |
-1,245 |
-1,390 |
-1,665 |
-1,867 |
-1,999 |
-2,113 |
-2,203 |
-2,239 |
| Total Depreciation and Amortization (D&A) |
|
48 |
48 |
51 |
53 |
55 |
59 |
60 |
64 |
65 |
68 |
70 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-43.63% |
-44.37% |
-46.11% |
-39.97% |
-38.29% |
-42.95% |
-42.78% |
-39.09% |
-38.59% |
- |
-41.56% |
| Debt-free Net Working Capital to Revenue |
|
54.61% |
52.94% |
52.12% |
56.20% |
50.45% |
53.72% |
58.86% |
64.35% |
48.13% |
- |
44.86% |
| Net Working Capital to Revenue |
|
54.61% |
52.94% |
52.12% |
56.20% |
30.36% |
34.21% |
39.87% |
33.26% |
35.81% |
- |
33.18% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.49) |
($0.26) |
($0.24) |
$0.18 |
$0.09 |
$0.13 |
$0.36 |
$0.38 |
$0.24 |
$0.35 |
$0.42 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
164.38M |
163.63M |
167.47M |
168.61M |
170.22M |
169.57M |
174.17M |
175.46M |
176.52M |
175.88M |
176.13M |
| Adjusted Diluted Earnings per Share |
|
($0.49) |
($0.26) |
($0.24) |
$0.15 |
$0.00 |
$0.15 |
$0.35 |
$0.37 |
$0.24 |
$0.35 |
$0.42 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
164.38M |
163.63M |
167.47M |
174.44M |
170.67M |
175.09M |
181.75M |
180.97M |
178.40M |
179.29M |
177.70M |
| 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 |
|
165.35M |
167.40M |
168.23M |
169.86M |
171.35M |
173.60M |
175.07M |
176.29M |
177.23M |
176.89M |
173.81M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-75 |
-39 |
-33 |
-13 |
-10 |
14 |
36 |
29 |
20 |
41 |
53 |
| Normalized NOPAT Margin |
|
-12.83% |
-6.36% |
-5.33% |
-2.06% |
-1.54% |
2.07% |
5.17% |
3.94% |
2.67% |
- |
6.94% |
| Pre Tax Income Margin |
|
-12.67% |
-7.27% |
-3.57% |
1.86% |
3.76% |
4.55% |
9.88% |
9.20% |
6.74% |
- |
10.20% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
-10.00 |
0.00 |
0.00 |
32.00 |
69.00 |
68.00 |
51.00 |
- |
79.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
-16.45 |
0.00 |
0.00 |
5.94 |
35.56 |
41.00 |
19.78 |
- |
53.13 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
-12.50 |
0.00 |
0.00 |
30.00 |
66.00 |
63.00 |
44.00 |
- |
73.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
-18.95 |
0.00 |
0.00 |
3.94 |
32.56 |
36.00 |
12.78 |
- |
47.13 |
| 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 |
|
-1.51% |
-1.97% |
0.00% |
-2.21% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
129.96% |