| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
169,043,716.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
169,043,716.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.19 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
23.61% |
19.61% |
1.44% |
17.73% |
-2.87% |
3.50% |
44.07% |
9.50% |
17.32% |
2.75% |
-9.60% |
| EBITDA Growth |
|
123.01% |
175.27% |
-27.22% |
243.65% |
-82.56% |
-7.95% |
3,812.09% |
41.56% |
985.01% |
-23.93% |
-59.34% |
| EBIT Growth |
|
94.11% |
419.72% |
-23.85% |
125.16% |
-254.00% |
-2.68% |
752.73% |
117.26% |
228.80% |
-31.09% |
-69.84% |
| NOPAT Growth |
|
85.99% |
239.81% |
8.08% |
119.45% |
-7.81% |
-22.76% |
701.06% |
266.23% |
419.00% |
111.14% |
-64.31% |
| Net Income Growth |
|
92.22% |
312.17% |
41.64% |
114.13% |
-97.69% |
-16.52% |
804.57% |
354.82% |
401.35% |
96.97% |
-61.64% |
| EPS Growth |
|
92.11% |
288.10% |
44.00% |
112.50% |
-88.89% |
-17.18% |
750.00% |
325.00% |
400.00% |
95.71% |
-60.87% |
| Operating Cash Flow Growth |
|
388.50% |
123.20% |
164.50% |
-12.15% |
26.01% |
19.24% |
13.37% |
115.15% |
84.87% |
66.37% |
3.93% |
| Free Cash Flow Firm Growth |
|
-82.98% |
-45.78% |
-58.64% |
-5.78% |
13.89% |
61.97% |
10.13% |
20.07% |
2.31% |
-18.80% |
-67.49% |
| Invested Capital Growth |
|
-13.62% |
0.62% |
-30.86% |
-18.08% |
-17.82% |
-27.19% |
-11.68% |
-21.39% |
-9.51% |
15.53% |
-3.16% |
| Revenue Q/Q Growth |
|
12.20% |
41.71% |
-30.38% |
6.36% |
-7.43% |
51.00% |
-3.10% |
-19.16% |
-0.82% |
32.25% |
-14.74% |
| EBITDA Q/Q Growth |
|
171.84% |
1,151.74% |
-98.36% |
943.16% |
-91.28% |
6,505.37% |
-15.24% |
-70.58% |
3.90% |
188.78% |
-53.94% |
| EBIT Q/Q Growth |
|
88.24% |
3,335.18% |
-112.21% |
154.18% |
-265.47% |
989.36% |
-18.13% |
-81.97% |
-1.91% |
375.85% |
-64.17% |
| NOPAT Q/Q Growth |
|
73.80% |
1,988.74% |
-109.99% |
139.34% |
-245.23% |
1,453.16% |
-22.25% |
-76.03% |
26.50% |
795.62% |
-86.86% |
| Net Income Q/Q Growth |
|
84.45% |
2,059.95% |
-108.50% |
154.54% |
-317.60% |
927.59% |
-28.27% |
-64.79% |
44.18% |
440.94% |
-86.03% |
| EPS Q/Q Growth |
|
83.93% |
1,911.11% |
-108.59% |
150.00% |
-342.86% |
894.12% |
-32.59% |
-81.32% |
41.18% |
470.83% |
-86.86% |
| Operating Cash Flow Q/Q Growth |
|
-47.05% |
230.46% |
125.56% |
-77.74% |
-24.05% |
212.70% |
114.46% |
-57.76% |
-34.74% |
181.41% |
33.97% |
| Free Cash Flow Firm Q/Q Growth |
|
-35.93% |
215.55% |
-23.94% |
-38.73% |
-22.56% |
348.77% |
-48.29% |
-33.20% |
-34.01% |
256.18% |
-79.29% |
| Invested Capital Q/Q Growth |
|
-0.19% |
30.23% |
-36.91% |
-0.11% |
0.12% |
15.38% |
-23.47% |
-11.09% |
15.26% |
47.30% |
-35.85% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
71.98% |
80.89% |
71.33% |
72.39% |
70.25% |
79.15% |
78.46% |
71.50% |
72.23% |
79.48% |
75.17% |
| EBITDA Margin |
|
4.44% |
39.18% |
0.86% |
8.45% |
0.80% |
34.84% |
30.47% |
11.09% |
11.62% |
25.37% |
13.71% |
| Operating Margin |
|
-3.23% |
32.74% |
-6.18% |
3.69% |
-3.59% |
29.13% |
26.70% |
4.49% |
3.79% |
20.69% |
8.64% |
| EBIT Margin |
|
-1.41% |
32.29% |
-5.66% |
2.88% |
-5.15% |
30.36% |
25.65% |
5.72% |
5.66% |
20.36% |
8.56% |
| Profit (Net Income) Margin |
|
-2.18% |
30.08% |
-3.67% |
1.88% |
-4.43% |
24.26% |
17.96% |
7.82% |
11.37% |
46.51% |
7.62% |
| Tax Burden Percent |
|
194.94% |
92.10% |
79.96% |
43.35% |
123.78% |
77.25% |
67.63% |
119.13% |
179.96% |
223.46% |
82.52% |
| Interest Burden Percent |
|
78.89% |
101.16% |
81.12% |
150.65% |
69.38% |
103.46% |
103.53% |
114.76% |
111.66% |
102.23% |
107.91% |
| Effective Tax Rate |
|
0.00% |
7.90% |
0.00% |
56.65% |
0.00% |
22.75% |
32.37% |
-19.13% |
-79.96% |
-123.46% |
17.48% |
| Return on Invested Capital (ROIC) |
|
-8.61% |
100.80% |
-18.75% |
7.93% |
-12.37% |
90.71% |
116.14% |
37.08% |
45.78% |
239.36% |
51.42% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-8.49% |
100.62% |
-15.11% |
17.44% |
19.31% |
81.92% |
116.33% |
33.79% |
39.52% |
238.97% |
50.92% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-17.50% |
77.32% |
-3.30% |
0.63% |
-1.19% |
-17.13% |
-57.00% |
-18.36% |
-20.43% |
-121.55% |
-32.69% |
| Return on Equity (ROE) |
|
-26.11% |
178.12% |
-22.05% |
8.56% |
-13.55% |
73.58% |
59.14% |
18.72% |
25.35% |
117.81% |
18.73% |
| Cash Return on Invested Capital (CROIC) |
|
6.74% |
12.81% |
56.39% |
58.98% |
58.34% |
54.67% |
85.97% |
109.24% |
108.40% |
94.95% |
132.30% |
| Operating Return on Assets (OROA) |
|
-1.60% |
32.25% |
-5.83% |
3.15% |
-5.45% |
27.72% |
29.74% |
6.70% |
6.83% |
20.91% |
10.13% |
| Return on Assets (ROA) |
|
-2.47% |
30.05% |
-3.78% |
2.06% |
-4.68% |
22.16% |
20.82% |
9.16% |
13.72% |
47.77% |
9.02% |
| Return on Common Equity (ROCE) |
|
-26.11% |
178.12% |
-22.05% |
8.56% |
-13.55% |
73.58% |
59.14% |
18.72% |
25.35% |
117.81% |
18.73% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-24.01% |
0.00% |
19.60% |
29.83% |
25.95% |
0.00% |
32.18% |
35.26% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-7.57 |
143 |
-14 |
5.62 |
-8.16 |
110 |
86 |
21 |
26 |
233 |
31 |
| NOPAT Margin |
|
-2.26% |
30.15% |
-4.33% |
1.60% |
-2.51% |
22.50% |
18.06% |
5.35% |
6.83% |
46.24% |
7.13% |
| Net Nonoperating Expense Percent (NNEP) |
|
-0.12% |
0.18% |
-3.64% |
-9.52% |
-31.67% |
8.79% |
-0.19% |
3.30% |
6.26% |
0.39% |
0.50% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
16.76% |
- |
- |
- |
10.49% |
14.05% |
3.30% |
4.36% |
29.62% |
4.34% |
| Cost of Revenue to Revenue |
|
28.02% |
19.11% |
28.67% |
27.61% |
29.75% |
20.85% |
21.54% |
28.50% |
27.77% |
20.52% |
24.83% |
| SG&A Expenses to Revenue |
|
8.16% |
4.82% |
7.13% |
7.24% |
10.98% |
5.75% |
7.11% |
8.27% |
11.04% |
8.13% |
11.30% |
| R&D to Revenue |
|
22.40% |
15.02% |
21.84% |
21.48% |
22.81% |
15.56% |
15.62% |
20.49% |
20.65% |
16.03% |
19.08% |
| Operating Expenses to Revenue |
|
75.21% |
48.15% |
77.51% |
68.70% |
73.84% |
50.01% |
51.76% |
67.01% |
68.44% |
58.79% |
66.53% |
| Earnings before Interest and Taxes (EBIT) |
|
-4.73 |
153 |
-19 |
10 |
-17 |
149 |
122 |
22 |
22 |
103 |
37 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
15 |
186 |
2.85 |
30 |
2.59 |
171 |
145 |
43 |
44 |
128 |
59 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
21.51 |
11.52 |
13.84 |
11.82 |
13.19 |
13.65 |
9.77 |
14.75 |
16.47 |
12.87 |
10.18 |
| Price to Tangible Book Value (P/TBV) |
|
41.84 |
14.97 |
17.49 |
14.53 |
15.94 |
15.84 |
11.26 |
16.96 |
19.08 |
14.35 |
11.51 |
| Price to Revenue (P/Rev) |
|
2.66 |
2.84 |
3.76 |
3.45 |
4.21 |
5.34 |
3.63 |
5.50 |
5.68 |
5.80 |
4.23 |
| Price to Earnings (P/E) |
|
0.00 |
60.11 |
70.61 |
39.61 |
50.83 |
80.55 |
30.34 |
41.83 |
35.37 |
25.75 |
21.10 |
| Dividend Yield |
|
0.28% |
0.25% |
0.19% |
0.20% |
0.16% |
0.13% |
0.17% |
0.00% |
0.13% |
0.15% |
0.25% |
| Earnings Yield |
|
0.00% |
1.66% |
1.42% |
2.52% |
1.97% |
1.24% |
3.30% |
2.39% |
2.83% |
3.88% |
4.74% |
| Enterprise Value to Invested Capital (EV/IC) |
|
11.42 |
9.66 |
19.47 |
18.38 |
22.26 |
24.66 |
23.37 |
41.31 |
38.62 |
26.84 |
28.95 |
| Enterprise Value to Revenue (EV/Rev) |
|
2.78 |
2.90 |
3.67 |
3.34 |
4.08 |
5.15 |
3.41 |
5.25 |
5.47 |
5.56 |
3.95 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
79.07 |
22.58 |
31.02 |
22.58 |
28.99 |
37.44 |
16.11 |
24.45 |
23.69 |
26.97 |
24.52 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
44.61 |
59.02 |
35.62 |
47.25 |
62.39 |
21.17 |
31.85 |
30.14 |
36.18 |
36.68 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
72.18 |
79.94 |
42.33 |
51.79 |
89.58 |
29.80 |
42.64 |
37.28 |
26.31 |
22.07 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
21.70 |
19.06 |
16.01 |
15.36 |
18.27 |
22.31 |
15.13 |
21.14 |
21.45 |
19.21 |
13.08 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
157.04 |
75.65 |
28.22 |
28.07 |
34.42 |
38.01 |
25.50 |
33.29 |
33.85 |
30.30 |
21.53 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
2.98 |
1.41 |
1.28 |
1.15 |
1.06 |
0.80 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
|
2.98 |
1.41 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
2.06 |
0.77 |
0.22 |
0.04 |
-0.06 |
-0.21 |
-0.49 |
-0.54 |
-0.52 |
-0.51 |
-0.64 |
| Leverage Ratio |
|
10.27 |
5.92 |
5.13 |
4.70 |
4.37 |
3.49 |
2.83 |
2.70 |
2.68 |
2.48 |
2.18 |
| Compound Leverage Factor |
|
8.10 |
5.99 |
4.16 |
7.08 |
3.03 |
3.61 |
2.93 |
3.10 |
3.00 |
2.53 |
2.35 |
| Debt to Total Capital |
|
74.84% |
58.53% |
56.17% |
53.48% |
51.45% |
44.40% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
56.17% |
53.48% |
51.45% |
44.40% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
74.84% |
58.53% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
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% |
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 |
|
25.16% |
41.47% |
43.83% |
46.52% |
48.55% |
55.60% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Debt to EBITDA |
|
10.46 |
2.72 |
2.94 |
2.27 |
2.41 |
2.27 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
3.41 |
0.41 |
-0.70 |
-0.75 |
-0.97 |
-1.32 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to EBITDA |
|
10.46 |
2.72 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
-17.78 |
8.68 |
7.57 |
4.26 |
4.30 |
5.43 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
-5.79 |
1.32 |
-1.80 |
-1.40 |
-1.73 |
-3.16 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
|
-17.78 |
8.68 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
3.27 |
3.75 |
3.79 |
3.82 |
4.33 |
5.42 |
6.98 |
9.65 |
10.32 |
9.05 |
6.85 |
| 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 |
|
1.64 |
1.78 |
1.01 |
1.05 |
1.09 |
1.23 |
1.39 |
1.41 |
1.36 |
1.33 |
1.22 |
| Quick Ratio |
|
1.49 |
1.67 |
0.94 |
0.98 |
1.01 |
1.12 |
1.24 |
1.25 |
1.15 |
1.16 |
1.06 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
44 |
140 |
107 |
65 |
51 |
227 |
118 |
79 |
52 |
185 |
38 |
| Operating Cash Flow to CapEx |
|
7,150.30% |
3,181.87% |
29,825.50% |
3,200.08% |
993.93% |
3,412.00% |
10,863.19% |
4,040.66% |
1,259.51% |
2,632.18% |
3,706.79% |
| Free Cash Flow to Firm to Interest Expense |
|
29.02 |
85.22 |
60.94 |
39.50 |
30.91 |
127.15 |
114.48 |
78,539.64 |
359.92 |
1,633.66 |
868.79 |
| Operating Cash Flow to Interest Expense |
|
15.77 |
48.49 |
102.82 |
24.21 |
18.58 |
53.26 |
198.86 |
86,268.00 |
390.97 |
1,402.04 |
4,823.89 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
15.54 |
46.97 |
102.48 |
23.46 |
16.71 |
51.70 |
197.03 |
84,133.00 |
359.93 |
1,348.78 |
4,693.75 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.13 |
1.00 |
1.03 |
1.09 |
1.06 |
0.91 |
1.16 |
1.17 |
1.21 |
1.03 |
1.18 |
| Accounts Receivable Turnover |
|
3.92 |
2.85 |
3.78 |
4.41 |
4.23 |
2.95 |
4.41 |
5.00 |
5.19 |
3.84 |
4.87 |
| 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 |
|
22.29 |
25.67 |
39.67 |
29.94 |
18.65 |
44.61 |
34.65 |
24.34 |
29.85 |
44.01 |
27.59 |
| Days Sales Outstanding (DSO) |
|
93.05 |
128.21 |
96.54 |
82.84 |
86.24 |
123.86 |
82.70 |
73.05 |
70.33 |
95.10 |
74.91 |
| 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) |
|
16.37 |
14.22 |
9.20 |
12.19 |
19.57 |
8.18 |
10.54 |
15.00 |
12.23 |
8.29 |
13.23 |
| Cash Conversion Cycle (CCC) |
|
76.68 |
113.99 |
87.34 |
70.65 |
66.67 |
115.68 |
72.17 |
58.06 |
58.10 |
86.81 |
61.68 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
330 |
430 |
271 |
271 |
271 |
313 |
240 |
213 |
245 |
362 |
232 |
| Invested Capital Turnover |
|
3.80 |
3.34 |
4.33 |
4.95 |
4.92 |
4.03 |
6.43 |
6.93 |
6.71 |
5.18 |
7.21 |
| Increase / (Decrease) in Invested Capital |
|
-52 |
2.64 |
-121 |
-60 |
-59 |
-117 |
-32 |
-58 |
-26 |
49 |
-7.57 |
| Enterprise Value (EV) |
|
3,769 |
4,152 |
5,279 |
4,980 |
6,038 |
7,717 |
5,597 |
8,798 |
9,481 |
9,705 |
6,715 |
| Market Capitalization |
|
3,607 |
4,076 |
5,398 |
5,144 |
6,240 |
7,990 |
5,969 |
9,210 |
9,832 |
10,131 |
7,189 |
| Book Value per Share |
|
$2.01 |
$4.23 |
$4.63 |
$5.12 |
$5.54 |
$6.83 |
$7.12 |
$7.34 |
$3.49 |
$4.64 |
$4.18 |
| Tangible Book Value per Share |
|
$1.04 |
$3.26 |
$3.66 |
$4.16 |
$4.58 |
$5.88 |
$6.17 |
$6.38 |
$3.01 |
$4.16 |
$3.69 |
| Total Capital |
|
666 |
853 |
890 |
936 |
974 |
1,053 |
611 |
625 |
597 |
787 |
706 |
| Total Debt |
|
499 |
499 |
500 |
501 |
501 |
467 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
499 |
499 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
162 |
76 |
-119 |
-164 |
-202 |
-273 |
-372 |
-412 |
-351 |
-426 |
-474 |
| Capital Expenditures (CapEx) |
|
0.34 |
2.51 |
0.60 |
1.25 |
3.06 |
2.79 |
1.88 |
2.14 |
4.47 |
6.02 |
5.73 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-33 |
29 |
-104 |
-109 |
-107 |
-25 |
-134 |
-166 |
-137 |
-185 |
-313 |
| Debt-free Net Working Capital (DFNWC) |
|
304 |
452 |
515 |
556 |
596 |
715 |
237 |
246 |
214 |
241 |
160 |
| Net Working Capital (NWC) |
|
304 |
452 |
15 |
55 |
95 |
248 |
237 |
246 |
214 |
241 |
160 |
| Net Nonoperating Expense (NNE) |
|
-0.29 |
0.34 |
-2.16 |
-0.99 |
6.23 |
-8.64 |
0.46 |
-9.49 |
-17 |
-1.37 |
-2.11 |
| Net Nonoperating Obligations (NNO) |
|
162 |
76 |
-119 |
-164 |
-202 |
-273 |
-372 |
-412 |
-351 |
-426 |
-474 |
| Total Depreciation and Amortization (D&A) |
|
20 |
33 |
22 |
20 |
19 |
22 |
23 |
21 |
23 |
25 |
22 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-2.41% |
2.00% |
-7.21% |
-7.34% |
-7.24% |
-1.66% |
-8.18% |
-9.88% |
-7.91% |
-10.61% |
-18.44% |
| Debt-free Net Working Capital to Revenue |
|
22.42% |
31.55% |
35.85% |
37.29% |
40.24% |
47.76% |
14.45% |
14.68% |
12.37% |
13.78% |
9.44% |
| Net Working Capital to Revenue |
|
22.42% |
31.55% |
1.07% |
3.70% |
6.39% |
16.54% |
14.45% |
14.68% |
12.37% |
13.78% |
9.44% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.09) |
$1.72 |
($0.14) |
$0.08 |
($0.17) |
$1.39 |
$0.99 |
$0.18 |
$0.25 |
$1.37 |
$0.19 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
83.34M |
83.16M |
84.27M |
85.16M |
85.63M |
85.27M |
85.90M |
170.78M |
170.57M |
170.78M |
168.82M |
| Adjusted Diluted Earnings per Share |
|
($0.09) |
$1.63 |
($0.14) |
$0.07 |
($0.17) |
$1.35 |
$0.91 |
$0.17 |
$0.24 |
$1.37 |
$0.18 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
83.34M |
84.91M |
84.27M |
88.50M |
85.63M |
89.63M |
94.41M |
182.16M |
184.10M |
184.79M |
178.84M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$1.37 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
83.56M |
83.91M |
85.03M |
85.41M |
85.75M |
85.90M |
85.12M |
171.08M |
169.72M |
169.04M |
167.66M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
4.90 |
143 |
8.51 |
9.52 |
-6.42 |
111 |
86 |
12 |
10 |
88 |
31 |
| Normalized NOPAT Margin |
|
1.47% |
30.21% |
2.58% |
2.71% |
-1.98% |
22.70% |
18.06% |
3.14% |
2.66% |
17.45% |
7.10% |
| Pre Tax Income Margin |
|
-1.12% |
32.66% |
-4.59% |
4.34% |
-3.58% |
31.41% |
26.56% |
6.57% |
6.32% |
20.82% |
9.23% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-3.09 |
92.97 |
-10.67 |
6.11 |
-10.22 |
83.34 |
118.79 |
22,000.00 |
149.86 |
908.75 |
836.25 |
| NOPAT to Interest Expense |
|
-4.94 |
86.82 |
-8.16 |
3.39 |
-4.98 |
61.78 |
83.62 |
20,584.64 |
180.83 |
2,063.79 |
696.70 |
| EBIT Less CapEx to Interest Expense |
|
-3.31 |
91.45 |
-11.01 |
5.36 |
-12.09 |
81.78 |
116.96 |
19,865.00 |
118.82 |
855.49 |
706.11 |
| NOPAT Less CapEx to Interest Expense |
|
-5.16 |
85.30 |
-8.50 |
2.64 |
-6.85 |
60.21 |
81.79 |
18,449.64 |
149.78 |
2,010.53 |
566.56 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
-24.66% |
14.69% |
13.09% |
7.75% |
8.25% |
10.28% |
5.22% |
4.67% |
4.63% |
3.92% |
5.27% |
| Augmented Payout Ratio |
|
19.01% |
14.69% |
13.09% |
7.75% |
17.42% |
78.90% |
99.39% |
149.88% |
167.07% |
130.93% |
166.59% |