| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
175,724,084.00 |
176,544,386.00 |
177,081,847.00 |
- |
175,604,524.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
175,724,084.00 |
176,544,386.00 |
177,081,847.00 |
- |
175,604,524.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
-0.15 |
-0.06 |
-0.07 |
- |
-0.20 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-1.91% |
-3.10% |
-3.49% |
-8.55% |
3.48% |
11.02% |
0.90% |
14.52% |
2.44% |
-9.56% |
-10.30% |
| EBITDA Growth |
|
18.30% |
55.33% |
51.85% |
-83.34% |
12.18% |
23.70% |
85.75% |
1,344.91% |
10.51% |
-26.76% |
-1,957.55% |
| EBIT Growth |
|
74.90% |
2,959.15% |
30.96% |
-22.86% |
107.31% |
49.29% |
21.52% |
118.07% |
1,937.98% |
-46.73% |
-89.19% |
| NOPAT Growth |
|
125.97% |
1,966.46% |
61.68% |
70.78% |
-208.29% |
43.38% |
-45.41% |
318.40% |
398.06% |
-75.20% |
-61.63% |
| Net Income Growth |
|
26.69% |
-65.45% |
20.74% |
21.71% |
0.59% |
-10.10% |
13.62% |
34.03% |
9.78% |
1,299.51% |
-31.50% |
| EPS Growth |
|
33.33% |
-68.75% |
21.74% |
23.08% |
0.00% |
0.00% |
16.67% |
40.00% |
12.50% |
900.00% |
-33.33% |
| Operating Cash Flow Growth |
|
35.68% |
25.10% |
17.67% |
-282.10% |
-27.72% |
206.70% |
-126.98% |
91.87% |
278.39% |
-52.66% |
-522.23% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
105.93% |
97.68% |
95.96% |
-75.22% |
-188.08% |
317.05% |
384.32% |
-178.44% |
-61.33% |
| Invested Capital Growth |
|
0.00% |
-15.28% |
-7.55% |
2.13% |
3.94% |
-1.17% |
3.65% |
-4.53% |
-10.77% |
5.09% |
5.68% |
| Revenue Q/Q Growth |
|
-3.54% |
11.44% |
-20.64% |
7.21% |
9.15% |
19.56% |
-27.88% |
21.68% |
-2.36% |
5.55% |
-28.47% |
| EBITDA Q/Q Growth |
|
98.86% |
92.27% |
-118.53% |
123.52% |
1,238.75% |
112.03% |
-102.14% |
2,483.72% |
2.39% |
40.52% |
-159.99% |
| EBIT Q/Q Growth |
|
81.05% |
861.79% |
-256.27% |
45.53% |
101.13% |
15,451.16% |
-182.15% |
112.54% |
27.19% |
306.50% |
-391.77% |
| NOPAT Q/Q Growth |
|
112.93% |
2,953.82% |
-151.59% |
85.65% |
52.09% |
4,143.20% |
-152.32% |
121.55% |
-34.62% |
236.48% |
-440.92% |
| Net Income Q/Q Growth |
|
37.14% |
152.43% |
-528.89% |
44.61% |
20.18% |
147.41% |
-512.12% |
57.70% |
-9.16% |
835.53% |
-138.72% |
| EPS Q/Q Growth |
|
38.46% |
162.50% |
-460.00% |
44.44% |
20.00% |
162.50% |
-400.00% |
60.00% |
-16.67% |
814.29% |
-140.00% |
| Operating Cash Flow Q/Q Growth |
|
-354.32% |
273.22% |
-34.95% |
-174.64% |
-51.86% |
515.97% |
-105.72% |
77.51% |
3,431.95% |
10.38% |
-175.23% |
| Free Cash Flow Firm Q/Q Growth |
|
-0.03% |
120.59% |
-69.81% |
-137.32% |
-74.26% |
226.20% |
-207.32% |
191.96% |
128.27% |
-134.82% |
-120.74% |
| Invested Capital Q/Q Growth |
|
0.82% |
-1.16% |
-5.59% |
8.55% |
2.61% |
-6.02% |
-0.98% |
-0.01% |
-4.10% |
10.68% |
-0.43% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
50.95% |
53.76% |
51.18% |
50.81% |
52.14% |
55.73% |
45.44% |
49.55% |
50.13% |
53.26% |
42.86% |
| EBITDA Margin |
|
7.44% |
12.84% |
-3.00% |
0.66% |
8.07% |
14.31% |
-0.42% |
8.30% |
8.70% |
11.59% |
-9.72% |
| Operating Margin |
|
0.42% |
7.36% |
-7.51% |
-1.00% |
-0.44% |
13.22% |
-10.82% |
1.92% |
1.28% |
4.09% |
-19.49% |
| EBIT Margin |
|
-0.87% |
5.94% |
-11.69% |
-5.94% |
0.06% |
7.98% |
-9.09% |
0.94% |
1.22% |
4.70% |
-19.18% |
| Profit (Net Income) Margin |
|
-6.65% |
3.13% |
-16.90% |
-8.73% |
-6.38% |
2.53% |
-14.47% |
-5.03% |
-5.62% |
39.18% |
-21.21% |
| Tax Burden Percent |
|
151.58% |
109.77% |
112.51% |
109.79% |
113.52% |
78.98% |
97.21% |
124.50% |
134.89% |
-36,956.43% |
84.25% |
| Interest Burden Percent |
|
504.93% |
47.99% |
128.51% |
133.91% |
-9,165.12% |
40.17% |
163.71% |
-431.06% |
-341.46% |
-2.26% |
131.29% |
| Effective Tax Rate |
|
0.00% |
-9.77% |
0.00% |
0.00% |
0.00% |
21.02% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
0.74% |
9.30% |
-6.65% |
-0.84% |
-0.37% |
13.29% |
-9.99% |
1.76% |
1.19% |
3.62% |
-17.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-11.94% |
4.48% |
-17.19% |
-7.33% |
-5.28% |
4.50% |
-15.43% |
-3.41% |
-3.87% |
37.91% |
-21.69% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-5.98% |
2.14% |
-7.61% |
-4.07% |
-3.27% |
2.38% |
-8.80% |
-2.39% |
-2.84% |
21.39% |
-14.21% |
| Return on Equity (ROE) |
|
-5.24% |
11.44% |
-14.26% |
-4.91% |
-3.64% |
15.67% |
-18.79% |
-0.64% |
-1.65% |
25.01% |
-31.21% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
14.17% |
7.57% |
-1.89% |
-3.83% |
2.98% |
-2.40% |
6.43% |
13.58% |
-5.31% |
-7.15% |
| Operating Return on Assets (OROA) |
|
-0.65% |
4.09% |
-8.44% |
-4.19% |
0.04% |
5.77% |
-6.86% |
0.72% |
0.96% |
3.34% |
-13.79% |
| Return on Assets (ROA) |
|
-4.94% |
2.15% |
-12.21% |
-6.16% |
-4.62% |
1.83% |
-10.91% |
-3.86% |
-4.40% |
27.87% |
-15.25% |
| Return on Common Equity (ROCE) |
|
-5.24% |
11.44% |
-14.26% |
-4.91% |
-3.64% |
15.67% |
-18.79% |
-0.64% |
-1.65% |
25.01% |
-31.21% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-11.89% |
0.00% |
-13.72% |
-13.23% |
-13.53% |
0.00% |
0.00% |
-11.98% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
0.60 |
18 |
-9.44 |
-1.35 |
-0.65 |
26 |
-14 |
2.96 |
1.93 |
6.51 |
-22 |
| NOPAT Margin |
|
0.29% |
8.08% |
-5.25% |
-0.70% |
-0.31% |
10.44% |
-7.57% |
1.34% |
0.90% |
2.86% |
-13.64% |
| Net Nonoperating Expense Percent (NNEP) |
|
12.67% |
4.83% |
10.54% |
6.49% |
4.92% |
8.79% |
5.43% |
5.16% |
5.06% |
-34.29% |
4.69% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
2.67% |
- |
- |
- |
3.54% |
-1.91% |
0.42% |
0.28% |
0.83% |
-2.95% |
| Cost of Revenue to Revenue |
|
49.05% |
46.24% |
48.82% |
49.19% |
47.86% |
44.27% |
54.56% |
50.45% |
49.87% |
46.74% |
57.14% |
| SG&A Expenses to Revenue |
|
6.34% |
6.05% |
8.46% |
7.74% |
10.27% |
6.79% |
8.35% |
7.54% |
7.60% |
7.09% |
10.44% |
| R&D to Revenue |
|
22.75% |
20.03% |
25.47% |
22.58% |
21.71% |
17.92% |
24.03% |
20.26% |
21.31% |
19.67% |
27.33% |
| Operating Expenses to Revenue |
|
50.53% |
46.39% |
58.69% |
51.81% |
52.58% |
42.51% |
56.26% |
47.64% |
48.85% |
49.17% |
62.35% |
| Earnings before Interest and Taxes (EBIT) |
|
-1.76 |
13 |
-21 |
-11 |
0.13 |
20 |
-16 |
2.07 |
2.63 |
11 |
-31 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
15 |
29 |
-5.39 |
1.27 |
17 |
36 |
-0.77 |
18 |
19 |
26 |
-16 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.91 |
0.96 |
1.13 |
1.22 |
1.24 |
1.55 |
1.54 |
1.63 |
1.59 |
0.97 |
0.76 |
| 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 |
91.07 |
0.00 |
| Price to Revenue (P/Rev) |
|
0.48 |
0.53 |
0.59 |
0.62 |
0.60 |
0.75 |
0.71 |
0.70 |
0.66 |
0.51 |
0.39 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
10.93 |
10.17 |
| 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% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
9.15% |
9.84% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.94 |
0.98 |
1.09 |
1.13 |
1.13 |
1.34 |
1.32 |
1.36 |
1.34 |
0.98 |
0.85 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.75 |
0.78 |
0.83 |
0.95 |
0.97 |
1.05 |
1.02 |
1.02 |
0.96 |
0.79 |
0.70 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
20.68 |
15.82 |
14.62 |
19.09 |
18.76 |
17.87 |
15.96 |
12.45 |
11.49 |
10.67 |
12.21 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
151.91 |
100.26 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
519.22 |
3,487.68 |
73.86 |
113.32 |
74.13 |
57.55 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
47.96 |
37.59 |
35.62 |
64.64 |
91.28 |
17.36 |
25.37 |
20.60 |
9.89 |
13.01 |
17.64 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
6.31 |
13.85 |
0.00 |
0.00 |
44.65 |
0.00 |
20.70 |
9.32 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.56 |
0.51 |
0.54 |
0.83 |
0.85 |
0.83 |
0.88 |
0.91 |
0.93 |
0.74 |
0.79 |
| Long-Term Debt to Equity |
|
0.47 |
0.44 |
0.00 |
0.82 |
0.84 |
0.82 |
0.86 |
0.88 |
0.91 |
0.72 |
0.77 |
| Financial Leverage |
|
0.50 |
0.48 |
0.44 |
0.55 |
0.62 |
0.53 |
0.57 |
0.70 |
0.73 |
0.56 |
0.66 |
| Leverage Ratio |
|
2.53 |
2.47 |
2.53 |
2.64 |
2.66 |
2.69 |
2.75 |
2.90 |
2.94 |
2.78 |
2.87 |
| Compound Leverage Factor |
|
12.76 |
1.19 |
3.25 |
3.54 |
-244.16 |
1.08 |
4.50 |
-12.49 |
-10.03 |
-0.06 |
3.77 |
| Debt to Total Capital |
|
35.75% |
33.94% |
34.95% |
45.45% |
46.02% |
45.43% |
46.85% |
47.59% |
48.18% |
42.60% |
44.18% |
| Short-Term Debt to Total Capital |
|
5.80% |
5.12% |
34.95% |
0.47% |
0.66% |
0.83% |
1.04% |
1.24% |
1.26% |
1.12% |
1.17% |
| Long-Term Debt to Total Capital |
|
29.95% |
28.81% |
0.00% |
44.98% |
45.37% |
44.60% |
45.82% |
46.35% |
46.93% |
41.49% |
43.02% |
| 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 |
|
64.25% |
66.06% |
65.05% |
54.55% |
53.98% |
54.57% |
53.15% |
52.41% |
51.82% |
57.40% |
55.82% |
| Debt to EBITDA |
|
8.16 |
5.73 |
4.92 |
8.42 |
8.05 |
6.90 |
6.30 |
4.77 |
4.63 |
5.32 |
6.97 |
| Net Debt to EBITDA |
|
7.35 |
5.07 |
4.25 |
6.74 |
7.09 |
5.05 |
4.92 |
3.89 |
3.57 |
3.75 |
5.51 |
| Long-Term Debt to EBITDA |
|
6.84 |
4.86 |
0.00 |
8.33 |
7.93 |
6.78 |
6.16 |
4.65 |
4.51 |
5.18 |
6.79 |
| Debt to NOPAT |
|
-8.89 |
-13.68 |
-126.24 |
229.03 |
1,496.19 |
28.52 |
44.74 |
28.42 |
23.22 |
-143.23 |
-30.75 |
| Net Debt to NOPAT |
|
-8.01 |
-12.12 |
-109.13 |
183.29 |
1,318.31 |
20.86 |
34.93 |
23.16 |
17.90 |
-101.06 |
-24.30 |
| Long-Term Debt to NOPAT |
|
-7.45 |
-11.62 |
0.00 |
226.66 |
1,474.84 |
28.00 |
43.75 |
27.68 |
22.61 |
-139.47 |
-29.94 |
| Altman Z-Score |
|
-0.74 |
-0.64 |
-1.03 |
-0.73 |
-0.72 |
-0.49 |
-0.69 |
-0.62 |
-0.67 |
-0.57 |
-0.90 |
| 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 |
|
1.20 |
1.23 |
0.73 |
1.48 |
1.42 |
1.41 |
1.39 |
1.38 |
1.43 |
1.44 |
1.37 |
| Quick Ratio |
|
0.82 |
0.86 |
0.48 |
1.01 |
0.98 |
1.04 |
0.97 |
0.99 |
1.00 |
1.04 |
0.91 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-666 |
137 |
41 |
-15 |
-27 |
34 |
-36 |
34 |
77 |
-27 |
-59 |
| Operating Cash Flow to CapEx |
|
-459.71% |
729.41% |
521.29% |
-315.42% |
-168.45% |
774.22% |
-29.10% |
-13.99% |
478.40% |
1,481.21% |
-716.02% |
| Free Cash Flow to Firm to Interest Expense |
|
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 to Interest Expense |
|
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 Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.74 |
0.69 |
0.72 |
0.71 |
0.72 |
0.72 |
0.75 |
0.77 |
0.78 |
0.71 |
0.72 |
| Accounts Receivable Turnover |
|
3.44 |
3.09 |
3.51 |
3.46 |
3.29 |
3.19 |
3.82 |
3.75 |
3.72 |
3.47 |
3.85 |
| Inventory Turnover |
|
6.17 |
5.47 |
5.13 |
5.04 |
5.26 |
5.03 |
5.06 |
5.29 |
5.45 |
5.37 |
5.19 |
| Fixed Asset Turnover |
|
19.70 |
19.07 |
19.48 |
19.27 |
17.76 |
16.32 |
15.84 |
16.07 |
15.08 |
13.41 |
12.82 |
| Accounts Payable Turnover |
|
2.66 |
3.14 |
2.38 |
2.22 |
2.25 |
4.56 |
3.49 |
3.43 |
3.32 |
5.06 |
5.28 |
| Days Sales Outstanding (DSO) |
|
106.05 |
118.30 |
104.10 |
105.61 |
110.86 |
114.49 |
95.67 |
97.29 |
98.23 |
105.15 |
94.92 |
| Days Inventory Outstanding (DIO) |
|
59.14 |
66.73 |
71.14 |
72.47 |
69.42 |
72.52 |
72.17 |
68.97 |
66.95 |
68.02 |
70.36 |
| Days Payable Outstanding (DPO) |
|
137.30 |
116.17 |
153.45 |
164.40 |
162.29 |
80.02 |
104.48 |
106.31 |
110.05 |
72.16 |
69.07 |
| Cash Conversion Cycle (CCC) |
|
27.88 |
68.87 |
21.79 |
13.68 |
17.99 |
106.98 |
63.36 |
59.95 |
55.12 |
101.01 |
96.21 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
666 |
659 |
622 |
675 |
693 |
651 |
645 |
645 |
618 |
684 |
681 |
| Invested Capital Turnover |
|
2.50 |
1.15 |
1.27 |
1.20 |
1.19 |
1.27 |
1.32 |
1.31 |
1.33 |
1.27 |
1.25 |
| Increase / (Decrease) in Invested Capital |
|
666 |
-119 |
-51 |
14 |
26 |
-7.72 |
23 |
-31 |
-75 |
33 |
37 |
| Enterprise Value (EV) |
|
626 |
642 |
679 |
765 |
786 |
872 |
853 |
877 |
830 |
668 |
581 |
| Market Capitalization |
|
403 |
436 |
481 |
495 |
489 |
626 |
590 |
603 |
572 |
433 |
319 |
| Book Value per Share |
|
$2.59 |
$2.64 |
$2.46 |
$2.33 |
$2.27 |
$2.31 |
$2.17 |
$2.10 |
$2.03 |
$2.54 |
$2.39 |
| Tangible Book Value per Share |
|
($0.63) |
($0.50) |
($0.59) |
($0.62) |
($0.60) |
($0.48) |
($0.54) |
($0.54) |
($0.53) |
$0.03 |
($0.09) |
| Total Capital |
|
691 |
685 |
653 |
743 |
733 |
741 |
718 |
707 |
695 |
782 |
751 |
| Total Debt |
|
247 |
233 |
228 |
337 |
337 |
337 |
337 |
336 |
335 |
333 |
332 |
| Total Long-Term Debt |
|
207 |
197 |
0.00 |
334 |
332 |
331 |
329 |
328 |
326 |
325 |
323 |
| Net Debt |
|
222 |
206 |
197 |
270 |
297 |
246 |
263 |
274 |
258 |
235 |
262 |
| Capital Expenditures (CapEx) |
|
2.53 |
2.76 |
2.51 |
3.10 |
8.82 |
7.98 |
12 |
5.68 |
5.54 |
1.97 |
3.07 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
81 |
86 |
62 |
68 |
88 |
50 |
54 |
67 |
59 |
50 |
49 |
| Debt-free Net Working Capital (DFNWC) |
|
105 |
113 |
93 |
135 |
128 |
141 |
127 |
129 |
135 |
148 |
118 |
| Net Working Capital (NWC) |
|
65 |
78 |
-135 |
132 |
123 |
135 |
120 |
120 |
127 |
139 |
110 |
| Net Nonoperating Expense (NNE) |
|
14 |
11 |
21 |
15 |
13 |
20 |
13 |
14 |
14 |
-83 |
12 |
| Net Nonoperating Obligations (NNO) |
|
222 |
206 |
197 |
270 |
297 |
246 |
263 |
274 |
258 |
235 |
262 |
| Total Depreciation and Amortization (D&A) |
|
17 |
16 |
16 |
13 |
17 |
16 |
16 |
16 |
16 |
16 |
15 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
9.67% |
10.42% |
7.57% |
8.44% |
10.90% |
6.05% |
6.40% |
7.74% |
6.74% |
5.88% |
5.91% |
| Debt-free Net Working Capital to Revenue |
|
12.61% |
13.64% |
11.34% |
16.85% |
15.86% |
16.90% |
15.24% |
14.95% |
15.58% |
17.50% |
14.34% |
| Net Working Capital to Revenue |
|
7.80% |
9.40% |
-16.49% |
16.41% |
15.26% |
16.16% |
14.35% |
13.93% |
14.57% |
16.46% |
13.28% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.08) |
$0.05 |
($0.18) |
($0.10) |
($0.08) |
$0.05 |
($0.15) |
($0.06) |
($0.07) |
$0.50 |
($0.20) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
171.19M |
170.41M |
172.43M |
173.79M |
174.61M |
174.04M |
175.72M |
176.75M |
176.62M |
176.20M |
175.66M |
| Adjusted Diluted Earnings per Share |
|
($0.08) |
$0.05 |
($0.18) |
($0.10) |
($0.08) |
$0.05 |
($0.15) |
($0.06) |
($0.07) |
$0.50 |
($0.20) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
171.19M |
170.41M |
172.43M |
173.79M |
174.61M |
174.04M |
175.72M |
176.75M |
176.62M |
179.82M |
175.66M |
| 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 |
|
171.73M |
172.46M |
173.91M |
174.53M |
175.38M |
175.72M |
176.54M |
177.08M |
176.60M |
175.60M |
176.14M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
3.06 |
14 |
-7.29 |
-0.01 |
2.01 |
27 |
-9.99 |
6.63 |
4.70 |
13 |
-21 |
| Normalized NOPAT Margin |
|
1.51% |
6.32% |
-4.06% |
-0.01% |
0.95% |
10.87% |
-5.51% |
3.01% |
2.18% |
5.78% |
-12.77% |
| Pre Tax Income Margin |
|
-4.38% |
2.85% |
-15.02% |
-7.95% |
-5.62% |
3.21% |
-14.88% |
-4.04% |
-4.17% |
-0.11% |
-25.18% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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% |
0.00% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
22.59% |
31.17% |