| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
117,542,316.00 |
118,186,075.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
117,542,316.00 |
118,186,075.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.04 |
0.01 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-35.48% |
-42.03% |
5.91% |
590.08% |
17.99% |
21.13% |
15.52% |
8.77% |
9.33% |
12.95% |
16.81% |
| EBITDA Growth |
|
-40.85% |
-42.32% |
93.40% |
56.14% |
137.41% |
26.80% |
10.98% |
7.35% |
5.87% |
78.71% |
63.13% |
| EBIT Growth |
|
-85.67% |
-81.79% |
-77.52% |
2,765.67% |
1,806.94% |
118.39% |
-13.16% |
-27.72% |
-0.57% |
411.04% |
996.85% |
| NOPAT Growth |
|
-86.36% |
-80.83% |
-82.05% |
2,765.67% |
2,440.78% |
118.39% |
2.77% |
-27.72% |
7.86% |
612.92% |
1,082.12% |
| Net Income Growth |
|
-69.86% |
-1,380.63% |
-1,121.91% |
-2,781.97% |
75.74% |
75.17% |
96.23% |
37.85% |
67.11% |
181.57% |
113.13% |
| EPS Growth |
|
-75.00% |
-1,800.00% |
-950.00% |
-700.00% |
100.00% |
76.47% |
96.03% |
50.00% |
100.00% |
175.00% |
120.00% |
| Operating Cash Flow Growth |
|
-75.12% |
747.03% |
-146.72% |
-83.89% |
36.26% |
-135.05% |
284.40% |
647.42% |
322.87% |
19.10% |
-5.01% |
| Free Cash Flow Firm Growth |
|
25.29% |
81.73% |
323.66% |
-369.53% |
366.49% |
885.32% |
-127.45% |
112.31% |
-88.35% |
-69.68% |
162.14% |
| Invested Capital Growth |
|
14.68% |
3.47% |
-34.04% |
18.07% |
-32.56% |
-25.08% |
14.49% |
-1.65% |
-3.63% |
-8.26% |
-6.39% |
| Revenue Q/Q Growth |
|
526.54% |
-8.91% |
8.06% |
16.73% |
0.67% |
-6.48% |
3.05% |
9.90% |
4.11% |
-5.03% |
7.27% |
| EBITDA Q/Q Growth |
|
-2.10% |
17.95% |
3.60% |
5.06% |
40.22% |
-37.00% |
-9.33% |
1.62% |
82.00% |
0.72% |
-18.22% |
| EBIT Q/Q Growth |
|
-65.05% |
124.39% |
23.91% |
20.51% |
100.99% |
-74.30% |
-50.73% |
0.31% |
679.63% |
-0.69% |
-37.34% |
| NOPAT Q/Q Growth |
|
-65.05% |
124.39% |
23.91% |
20.51% |
167.79% |
-80.71% |
-41.69% |
-15.23% |
1,026.05% |
-4.08% |
-31.59% |
| Net Income Q/Q Growth |
|
30.65% |
-1,468.05% |
-674.09% |
89.37% |
120.62% |
-293.31% |
-17.53% |
-75.28% |
149.92% |
-9.56% |
-81.25% |
| EPS Q/Q Growth |
|
0.00% |
-1,800.00% |
-641.18% |
87.30% |
115.38% |
-300.00% |
-25.00% |
-60.00% |
150.00% |
-25.00% |
-66.67% |
| Operating Cash Flow Q/Q Growth |
|
-85.94% |
310.60% |
-158.77% |
147.48% |
18.91% |
-205.64% |
409.16% |
92.46% |
-32.72% |
-120.21% |
463.00% |
| Free Cash Flow Firm Q/Q Growth |
|
-430.83% |
75.15% |
1,110.34% |
-131.06% |
431.29% |
-26.77% |
-135.32% |
113.93% |
223.35% |
90.09% |
-26.81% |
| Invested Capital Q/Q Growth |
|
78.54% |
-1.90% |
-37.11% |
7.18% |
0.98% |
8.99% |
-3.89% |
-7.93% |
-0.08% |
3.74% |
-1.92% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
15.54% |
13.20% |
13.29% |
12.93% |
17.36% |
12.78% |
13.38% |
9.88% |
15.04% |
14.83% |
12.40% |
| EBITDA Margin |
|
5.16% |
6.68% |
6.40% |
5.76% |
10.37% |
6.99% |
6.15% |
5.69% |
9.94% |
10.54% |
8.04% |
| Operating Margin |
|
0.34% |
0.85% |
0.97% |
1.00% |
5.56% |
1.53% |
0.86% |
0.67% |
5.20% |
5.50% |
3.34% |
| EBIT Margin |
|
0.34% |
0.85% |
0.97% |
1.00% |
5.56% |
1.53% |
0.73% |
0.67% |
4.99% |
5.22% |
3.05% |
| Profit (Net Income) Margin |
|
0.89% |
-13.34% |
-95.60% |
-8.71% |
1.32% |
-2.74% |
-3.12% |
-4.98% |
2.39% |
2.27% |
0.40% |
| Tax Burden Percent |
|
-26.84% |
350.87% |
2,567.31% |
270.50% |
58.82% |
123.17% |
100.42% |
198.91% |
97.04% |
92.67% |
97.26% |
| Interest Burden Percent |
|
-962.66% |
-448.91% |
-383.27% |
-320.94% |
40.48% |
-145.41% |
-425.41% |
-375.29% |
49.26% |
46.97% |
13.40% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
6.73% |
0.00% |
0.00% |
0.00% |
2.96% |
7.33% |
2.74% |
| Return on Invested Capital (ROIC) |
|
0.19% |
0.37% |
0.54% |
1.07% |
6.05% |
1.27% |
0.97% |
0.76% |
8.38% |
8.19% |
5.59% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.54% |
-5.87% |
-54.97% |
-9.91% |
3.70% |
-0.73% |
-1.50% |
-3.07% |
6.39% |
6.37% |
3.52% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.46% |
-5.53% |
-56.24% |
-5.84% |
4.23% |
-0.94% |
-2.22% |
-5.05% |
9.76% |
10.72% |
5.65% |
| Return on Equity (ROE) |
|
0.65% |
-5.16% |
-55.70% |
-4.77% |
10.28% |
0.34% |
-1.26% |
-4.28% |
18.14% |
18.91% |
11.24% |
| Cash Return on Invested Capital (CROIC) |
|
-11.99% |
-2.35% |
41.66% |
-15.73% |
41.11% |
31.01% |
-10.48% |
4.13% |
6.20% |
-279.08% |
11.64% |
| Operating Return on Assets (OROA) |
|
0.21% |
0.40% |
0.50% |
0.83% |
4.72% |
1.32% |
0.72% |
0.72% |
5.43% |
5.65% |
3.47% |
| Return on Assets (ROA) |
|
0.54% |
-6.23% |
-49.10% |
-7.17% |
1.12% |
-2.36% |
-3.07% |
-5.39% |
2.60% |
2.46% |
0.45% |
| Return on Common Equity (ROCE) |
|
0.61% |
-4.83% |
-51.07% |
-4.38% |
9.72% |
0.32% |
-1.15% |
-3.91% |
16.61% |
17.31% |
10.28% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-2.44% |
-9.08% |
-96.00% |
0.00% |
-103.23% |
-97.25% |
-12.09% |
0.00% |
-9.99% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
0.37 |
0.84 |
1.04 |
1.25 |
9.48 |
1.83 |
1.07 |
0.90 |
10 |
9.76 |
6.68 |
| NOPAT Margin |
|
0.24% |
0.59% |
0.68% |
0.70% |
5.18% |
1.07% |
0.61% |
0.47% |
5.05% |
5.10% |
3.25% |
| Net Nonoperating Expense Percent (NNEP) |
|
-0.35% |
6.24% |
55.51% |
10.98% |
2.35% |
2.00% |
2.47% |
3.84% |
1.99% |
1.82% |
2.07% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
0.29% |
- |
- |
- |
0.21% |
2.39% |
2.21% |
1.54% |
| Cost of Revenue to Revenue |
|
84.46% |
86.80% |
86.71% |
87.07% |
82.64% |
87.22% |
86.62% |
90.12% |
84.96% |
85.17% |
87.60% |
| SG&A Expenses to Revenue |
|
14.89% |
12.01% |
12.05% |
11.37% |
12.57% |
10.40% |
11.95% |
9.08% |
9.52% |
9.26% |
7.50% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
15.19% |
12.35% |
12.32% |
11.93% |
11.80% |
11.25% |
12.52% |
9.21% |
9.84% |
9.33% |
9.06% |
| Earnings before Interest and Taxes (EBIT) |
|
0.53 |
1.20 |
1.48 |
1.79 |
10 |
2.61 |
1.29 |
1.29 |
10 |
10.00 |
6.26 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
7.99 |
9.42 |
9.76 |
10 |
19 |
12 |
11 |
11 |
20 |
20 |
17 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
2.52 |
2.47 |
2.31 |
4.05 |
4.71 |
3.83 |
4.72 |
6.15 |
3.68 |
4.32 |
4.27 |
| Price to Tangible Book Value (P/TBV) |
|
4.33 |
4.35 |
2.73 |
4.85 |
5.55 |
4.52 |
5.57 |
7.33 |
4.44 |
5.16 |
5.06 |
| Price to Revenue (P/Rev) |
|
1.64 |
1.91 |
0.94 |
1.01 |
1.21 |
0.92 |
1.07 |
1.26 |
0.77 |
0.90 |
0.88 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
738.51 |
| 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% |
0.00% |
0.14% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.74 |
1.70 |
1.83 |
2.08 |
2.38 |
1.94 |
2.26 |
2.74 |
1.95 |
2.17 |
2.19 |
| Enterprise Value to Revenue (EV/Rev) |
|
2.32 |
2.78 |
1.84 |
1.48 |
1.65 |
1.40 |
1.51 |
1.66 |
1.15 |
1.29 |
1.23 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
31.33 |
36.62 |
21.50 |
24.79 |
20.96 |
17.72 |
19.39 |
22.99 |
15.96 |
15.80 |
14.23 |
| Enterprise Value to EBIT (EV/EBIT) |
|
77.26 |
113.88 |
160.40 |
185.70 |
60.51 |
49.74 |
55.63 |
80.71 |
57.45 |
43.02 |
34.22 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
110.37 |
162.69 |
229.15 |
265.29 |
86.44 |
71.06 |
79.47 |
110.23 |
76.37 |
0.00 |
42.11 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
24.05 |
16.68 |
20.03 |
62.51 |
66.67 |
0.00 |
50.45 |
24.05 |
12.72 |
14.46 |
14.54 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
3.49 |
0.00 |
4.67 |
5.36 |
0.00 |
65.89 |
30.83 |
0.00 |
18.23 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.96 |
1.03 |
1.96 |
1.65 |
1.50 |
1.78 |
1.72 |
1.69 |
1.59 |
1.61 |
1.52 |
| Long-Term Debt to Equity |
|
0.82 |
0.83 |
1.46 |
1.40 |
1.28 |
1.53 |
1.48 |
1.44 |
1.37 |
1.33 |
1.23 |
| Financial Leverage |
|
0.85 |
0.94 |
1.02 |
0.59 |
1.14 |
1.29 |
1.48 |
1.64 |
1.53 |
1.68 |
1.60 |
| Leverage Ratio |
|
2.44 |
2.59 |
3.10 |
2.94 |
2.94 |
3.15 |
4.02 |
3.99 |
3.86 |
3.98 |
3.93 |
| Compound Leverage Factor |
|
-23.49 |
-11.61 |
-11.90 |
-9.43 |
1.19 |
-4.58 |
-17.11 |
-14.99 |
1.90 |
1.87 |
0.53 |
| Debt to Total Capital |
|
49.10% |
50.72% |
66.21% |
62.20% |
60.06% |
64.08% |
63.23% |
62.80% |
61.39% |
61.67% |
60.26% |
| Short-Term Debt to Total Capital |
|
7.27% |
9.83% |
16.80% |
9.35% |
9.06% |
9.16% |
8.93% |
9.21% |
8.68% |
10.62% |
11.40% |
| Long-Term Debt to Total Capital |
|
41.84% |
40.88% |
49.41% |
52.86% |
51.00% |
54.92% |
54.30% |
53.60% |
52.72% |
51.04% |
48.86% |
| 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 |
|
2.10% |
2.15% |
2.65% |
3.21% |
3.19% |
2.96% |
3.11% |
3.42% |
3.45% |
3.33% |
3.40% |
| Common Equity to Total Capital |
|
48.80% |
47.13% |
31.14% |
34.59% |
36.75% |
32.96% |
33.66% |
33.78% |
35.16% |
35.00% |
36.35% |
| Debt to EBITDA |
|
8.83 |
10.97 |
10.17 |
7.51 |
5.33 |
5.89 |
5.46 |
5.28 |
5.06 |
4.52 |
3.93 |
| Net Debt to EBITDA |
|
8.80 |
10.93 |
10.07 |
7.50 |
5.30 |
5.83 |
5.40 |
5.25 |
5.02 |
4.48 |
3.90 |
| Long-Term Debt to EBITDA |
|
7.52 |
8.84 |
7.59 |
6.38 |
4.53 |
5.05 |
4.69 |
4.51 |
4.35 |
3.74 |
3.19 |
| Debt to NOPAT |
|
31.11 |
48.73 |
108.36 |
80.37 |
21.98 |
23.63 |
22.36 |
25.32 |
24.21 |
-0.21 |
11.62 |
| Net Debt to NOPAT |
|
31.02 |
48.58 |
107.29 |
80.28 |
21.86 |
23.39 |
22.14 |
25.18 |
24.00 |
-0.20 |
11.53 |
| Long-Term Debt to NOPAT |
|
26.51 |
39.28 |
80.87 |
68.29 |
18.67 |
20.25 |
19.20 |
21.61 |
20.79 |
-0.17 |
9.43 |
| Altman Z-Score |
|
1.44 |
1.16 |
0.53 |
1.05 |
1.38 |
1.11 |
1.27 |
1.41 |
1.05 |
1.21 |
1.27 |
| Noncontrolling Interest Sharing Ratio |
|
6.22% |
6.38% |
8.31% |
8.22% |
5.47% |
5.74% |
8.15% |
8.84% |
8.44% |
8.47% |
8.51% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.75 |
1.54 |
1.47 |
1.16 |
1.22 |
1.27 |
1.20 |
0.94 |
0.95 |
0.96 |
0.98 |
| Quick Ratio |
|
0.50 |
0.36 |
0.28 |
0.40 |
0.45 |
0.46 |
0.41 |
0.28 |
0.35 |
0.32 |
0.31 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-86 |
-21 |
216 |
-67 |
229 |
168 |
-59 |
8.25 |
27 |
51 |
37 |
| Operating Cash Flow to CapEx |
|
15.23% |
221.73% |
-197.88% |
50.05% |
69.81% |
-87.31% |
677.21% |
388.89% |
174.96% |
-131.71% |
380.94% |
| Free Cash Flow to Firm to Interest Expense |
|
-15.17 |
-3.25 |
30.12 |
-8.91 |
37.84 |
26.15 |
-8.76 |
1.45 |
5.22 |
9.56 |
6.84 |
| Operating Cash Flow to Interest Expense |
|
0.68 |
2.42 |
-1.30 |
0.59 |
0.87 |
-0.87 |
2.54 |
5.82 |
4.36 |
-0.85 |
3.01 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-3.80 |
1.33 |
-1.96 |
-0.59 |
-0.38 |
-1.86 |
2.17 |
4.33 |
1.87 |
-1.49 |
2.22 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.61 |
0.47 |
0.51 |
0.82 |
0.85 |
0.86 |
0.98 |
1.08 |
1.09 |
1.08 |
1.14 |
| Accounts Receivable Turnover |
|
5.49 |
5.16 |
6.06 |
10.23 |
8.55 |
9.96 |
11.50 |
13.24 |
11.23 |
12.29 |
13.04 |
| Inventory Turnover |
|
1.96 |
1.35 |
2.19 |
6.78 |
3.84 |
3.69 |
6.36 |
7.05 |
6.74 |
6.33 |
6.14 |
| Fixed Asset Turnover |
|
1.73 |
1.33 |
1.35 |
2.05 |
2.00 |
2.00 |
2.17 |
2.18 |
2.24 |
2.20 |
2.36 |
| Accounts Payable Turnover |
|
3.31 |
2.42 |
3.26 |
6.24 |
5.38 |
5.57 |
7.05 |
7.35 |
6.16 |
6.73 |
7.24 |
| Days Sales Outstanding (DSO) |
|
66.46 |
70.76 |
60.23 |
35.69 |
42.69 |
36.63 |
31.75 |
27.57 |
32.49 |
29.71 |
27.98 |
| Days Inventory Outstanding (DIO) |
|
185.96 |
271.33 |
167.04 |
53.84 |
95.02 |
99.00 |
57.35 |
51.74 |
54.13 |
57.63 |
59.43 |
| Days Payable Outstanding (DPO) |
|
110.40 |
150.62 |
112.07 |
58.51 |
67.83 |
65.54 |
51.80 |
49.69 |
59.26 |
54.21 |
50.39 |
| Cash Conversion Cycle (CCC) |
|
142.03 |
191.47 |
115.21 |
31.02 |
69.88 |
70.09 |
37.29 |
29.62 |
27.36 |
33.12 |
37.03 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
674 |
661 |
416 |
446 |
455 |
495 |
476 |
438 |
438 |
454 |
446 |
| Invested Capital Turnover |
|
0.80 |
0.62 |
0.79 |
1.52 |
1.17 |
1.19 |
1.60 |
1.64 |
1.66 |
1.61 |
1.72 |
| Increase / (Decrease) in Invested Capital |
|
86 |
22 |
-215 |
68 |
-219 |
-166 |
60 |
-7.34 |
-16 |
-41 |
-30 |
| Enterprise Value (EV) |
|
1,176 |
1,121 |
760 |
928 |
1,083 |
961 |
1,077 |
1,203 |
853 |
985 |
978 |
| Market Capitalization |
|
831 |
772 |
390 |
633 |
795 |
630 |
762 |
913 |
570 |
690 |
695 |
| Book Value per Share |
|
$3.05 |
$2.70 |
$1.46 |
$1.35 |
$1,452.51 |
$1.41 |
$1.38 |
$1.27 |
$1.32 |
$1.36 |
$1.38 |
| Tangible Book Value per Share |
|
$1.78 |
$1.54 |
$1.23 |
$1.13 |
$1,233.49 |
$1.20 |
$1.17 |
$1.07 |
$1.09 |
$1.14 |
$1.16 |
| Total Capital |
|
675 |
662 |
543 |
452 |
459 |
499 |
479 |
440 |
440 |
457 |
448 |
| Total Debt |
|
331 |
336 |
359 |
281 |
275 |
319 |
303 |
276 |
270 |
282 |
270 |
| Total Long-Term Debt |
|
282 |
271 |
268 |
239 |
234 |
274 |
260 |
236 |
232 |
233 |
219 |
| Net Debt |
|
330 |
335 |
356 |
281 |
274 |
316 |
300 |
275 |
268 |
279 |
268 |
| Capital Expenditures (CapEx) |
|
25 |
7.16 |
4.72 |
8.85 |
7.55 |
6.38 |
2.54 |
8.52 |
13 |
3.42 |
4.29 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
179 |
174 |
188 |
66 |
75 |
82 |
71 |
29 |
27 |
40 |
44 |
| Debt-free Net Working Capital (DFNWC) |
|
180 |
175 |
191 |
67 |
76 |
86 |
74 |
31 |
29 |
42 |
47 |
| Net Working Capital (NWC) |
|
131 |
110 |
100 |
25 |
35 |
40 |
32 |
-9.98 |
-9.17 |
-6.73 |
-4.41 |
| Net Nonoperating Expense (NNE) |
|
-1.00 |
20 |
147 |
17 |
7.06 |
6.51 |
6.56 |
11 |
5.37 |
5.41 |
5.86 |
| Net Nonoperating Obligations (NNO) |
|
330 |
335 |
232 |
275 |
271 |
316 |
300 |
275 |
268 |
279 |
268 |
| Total Depreciation and Amortization (D&A) |
|
7.46 |
8.23 |
8.28 |
8.47 |
8.81 |
9.34 |
9.55 |
9.72 |
9.98 |
10 |
10 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
35.42% |
43.13% |
45.48% |
10.61% |
11.33% |
11.97% |
10.03% |
4.00% |
3.61% |
5.19% |
5.61% |
| Debt-free Net Working Capital to Revenue |
|
35.60% |
43.37% |
46.34% |
10.66% |
11.56% |
12.43% |
10.44% |
4.22% |
3.92% |
5.48% |
5.89% |
| Net Working Capital to Revenue |
|
25.91% |
27.24% |
24.24% |
3.92% |
5.25% |
5.80% |
4.43% |
-1.38% |
-1.24% |
-0.88% |
-0.56% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.01 |
($0.17) |
($1.26) |
($0.16) |
$0.02 |
($0.04) |
($0.05) |
($0.08) |
$0.04 |
$0.04 |
$0.01 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
110.01K |
115.47M |
115.62M |
114.23M |
116.03K |
116.64M |
116.84M |
116.62M |
117.20M |
118.17K |
118.25K |
| Adjusted Diluted Earnings per Share |
|
$0.01 |
($0.17) |
($1.26) |
($0.16) |
$0.02 |
($0.04) |
($0.05) |
($0.08) |
$0.04 |
$0.03 |
$0.01 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
113.11K |
115.47M |
115.62M |
114.23M |
117.56K |
116.64M |
116.84M |
116.62M |
125.01M |
124.68K |
124.74K |
| 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 |
|
115.42M |
115.61M |
115.65M |
116.03M |
116.60M |
116.84M |
116.92M |
117.21M |
117.54M |
118.19M |
118.22M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
0.37 |
0.84 |
1.04 |
1.25 |
9.48 |
1.83 |
1.07 |
0.90 |
10 |
9.76 |
6.68 |
| Normalized NOPAT Margin |
|
0.24% |
0.59% |
0.68% |
0.70% |
5.18% |
1.07% |
0.61% |
0.47% |
5.05% |
5.10% |
3.25% |
| Pre Tax Income Margin |
|
-3.31% |
-3.80% |
-3.72% |
-3.22% |
2.25% |
-2.22% |
-3.11% |
-2.50% |
2.46% |
2.45% |
0.41% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.09 |
0.18 |
0.21 |
0.24 |
1.68 |
0.41 |
0.19 |
0.23 |
1.97 |
1.89 |
1.15 |
| NOPAT to Interest Expense |
|
0.07 |
0.13 |
0.14 |
0.17 |
1.57 |
0.29 |
0.16 |
0.16 |
1.99 |
1.84 |
1.23 |
| EBIT Less CapEx to Interest Expense |
|
-4.39 |
-0.91 |
-0.45 |
-0.94 |
0.43 |
-0.59 |
-0.19 |
-1.27 |
-0.52 |
1.24 |
0.36 |
| NOPAT Less CapEx to Interest Expense |
|
-4.42 |
-0.96 |
-0.51 |
-1.01 |
0.32 |
-0.71 |
-0.22 |
-1.34 |
-0.50 |
1.20 |
0.44 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
-32.93% |
-8.26% |
-1.26% |
-0.97% |
-0.70% |
-0.57% |
-3.13% |
-1.75% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
-34.01% |
-8.69% |
-1.37% |
-1.08% |
-0.76% |
-0.61% |
-3.13% |
-1.75% |
0.00% |
-17.16% |
79.03% |