| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
158,759,451.00 |
159,688,256.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
158,759,451.00 |
159,688,256.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.15 |
0.12 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
176,298.94% |
54,183.95% |
713.46% |
357.05% |
-49.41% |
146.04% |
90.40% |
92.13% |
92.79% |
- |
69.56% |
| EBITDA Growth |
|
450.35% |
83.51% |
74.14% |
121.73% |
-88.36% |
350.48% |
220.45% |
288.98% |
134.07% |
- |
230.52% |
| EBIT Growth |
|
444.29% |
84.66% |
76.94% |
123.94% |
-87.16% |
379.29% |
245.71% |
257.48% |
116.09% |
- |
204.15% |
| NOPAT Growth |
|
569.00% |
83.90% |
74.94% |
129.60% |
-90.15% |
414.12% |
222.96% |
243.11% |
3,819.42% |
- |
323.55% |
| Net Income Growth |
|
418.08% |
81.63% |
72.71% |
114.45% |
-96.59% |
261.84% |
147.26% |
309.75% |
9,974.61% |
- |
290.85% |
| EPS Growth |
|
380.77% |
0.00% |
0.00% |
111.76% |
-97.26% |
0.00% |
142.86% |
325.00% |
12,050.00% |
- |
300.00% |
| Operating Cash Flow Growth |
|
342.66% |
44.66% |
86.30% |
113.18% |
-114.58% |
-94.10% |
-249.88% |
34.32% |
-89.70% |
- |
37.68% |
| Free Cash Flow Firm Growth |
|
203.73% |
-73.99% |
-36.56% |
-1.84% |
-191.05% |
12.26% |
-100.52% |
-148.04% |
-179.41% |
- |
-253.54% |
| Invested Capital Growth |
|
226.96% |
197.19% |
419.07% |
1,016.85% |
172.75% |
259.49% |
305.07% |
289.31% |
613.99% |
- |
269.00% |
| Revenue Q/Q Growth |
|
931.57% |
-73.48% |
44.36% |
15.74% |
14.17% |
28.98% |
11.71% |
16.79% |
14.57% |
- |
6.41% |
| EBITDA Q/Q Growth |
|
372.05% |
-110.49% |
24.67% |
201.07% |
45.79% |
125.65% |
-63.77% |
226.39% |
-12.27% |
- |
-27.97% |
| EBIT Q/Q Growth |
|
367.47% |
-109.86% |
27.64% |
225.48% |
43.43% |
114.46% |
-62.25% |
207.86% |
-13.30% |
- |
-27.98% |
| NOPAT Q/Q Growth |
|
467.05% |
-107.61% |
25.75% |
242.66% |
22.10% |
142.86% |
-70.94% |
298.10% |
1,294.81% |
- |
31.00% |
| Net Income Q/Q Growth |
|
339.30% |
-112.65% |
25.73% |
164.25% |
-43.60% |
501.31% |
-78.31% |
457.06% |
1,286.79% |
- |
-14.15% |
| EPS Q/Q Growth |
|
314.71% |
0.00% |
0.00% |
0.00% |
-50.00% |
0.00% |
0.00% |
466.67% |
1,329.41% |
- |
-14.29% |
| Operating Cash Flow Q/Q Growth |
|
299.27% |
-115.78% |
37.87% |
167.45% |
-320.47% |
-110.09% |
-11.99% |
125.90% |
-411.36% |
- |
-191.02% |
| Free Cash Flow Firm Q/Q Growth |
|
191.00% |
-281.27% |
24.55% |
18.17% |
18.64% |
-74.69% |
-72.43% |
-1.22% |
8.35% |
- |
-0.56% |
| Invested Capital Q/Q Growth |
|
611.23% |
24.90% |
16.74% |
23.00% |
52.08% |
64.62% |
31.54% |
18.21% |
178.92% |
- |
8.63% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
97.88% |
77.79% |
91.43% |
88.70% |
100.00% |
77.13% |
87.14% |
86.58% |
82.63% |
- |
83.65% |
| EBITDA Margin |
|
71.28% |
-28.19% |
-14.71% |
12.85% |
16.41% |
28.70% |
9.31% |
26.01% |
19.92% |
- |
18.14% |
| Operating Margin |
|
69.22% |
-28.39% |
-14.60% |
12.00% |
14.82% |
27.68% |
7.13% |
24.69% |
18.16% |
- |
16.98% |
| EBIT Margin |
|
70.95% |
-26.37% |
-13.22% |
14.33% |
18.00% |
29.93% |
10.12% |
26.66% |
20.18% |
- |
18.14% |
| Profit (Net Income) Margin |
|
68.71% |
-32.79% |
-16.87% |
9.36% |
4.63% |
21.57% |
4.19% |
19.97% |
241.73% |
- |
9.65% |
| Tax Burden Percent |
|
100.00% |
102.78% |
100.27% |
105.01% |
90.91% |
91.66% |
92.54% |
91.16% |
1,508.72% |
- |
97.12% |
| Interest Burden Percent |
|
96.84% |
120.97% |
127.27% |
62.22% |
28.26% |
78.60% |
44.73% |
82.16% |
79.40% |
- |
54.77% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
-5.01% |
9.09% |
8.34% |
7.46% |
8.84% |
-1,408.72% |
- |
2.88% |
| Return on Invested Capital (ROIC) |
|
3,584.90% |
0.00% |
-171.19% |
158.43% |
55.47% |
84.29% |
20.07% |
67.47% |
380.30% |
- |
24.16% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
3,585.56% |
0.00% |
-165.68% |
161.35% |
61.97% |
88.75% |
24.15% |
72.20% |
696.24% |
- |
3.51% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-3,486.49% |
0.00% |
135.15% |
-120.53% |
-39.63% |
-42.83% |
-8.70% |
-24.03% |
-28.75% |
- |
0.58% |
| Return on Equity (ROE) |
|
98.41% |
11.57% |
-36.04% |
37.90% |
15.84% |
41.46% |
11.37% |
43.44% |
351.55% |
- |
24.74% |
| Cash Return on Invested Capital (CROIC) |
|
-217.19% |
-156.46% |
-36.23% |
53.45% |
-93.24% |
-74.27% |
-76.66% |
-66.42% |
-14.08% |
- |
3.40% |
| Operating Return on Assets (OROA) |
|
49.05% |
-23.56% |
-13.40% |
15.98% |
10.40% |
21.71% |
7.59% |
21.94% |
13.32% |
- |
11.63% |
| Return on Assets (ROA) |
|
47.51% |
-29.29% |
-17.10% |
10.44% |
2.67% |
15.64% |
3.14% |
16.43% |
159.62% |
- |
6.19% |
| Return on Common Equity (ROCE) |
|
98.41% |
11.57% |
-36.04% |
37.90% |
15.84% |
41.46% |
11.37% |
43.44% |
351.55% |
- |
24.74% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-15.72% |
0.00% |
25.73% |
53.89% |
-7.48% |
0.00% |
16.50% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
115 |
-8.74 |
-6.49 |
9.26 |
11 |
27 |
7.98 |
32 |
443 |
26 |
34 |
| NOPAT Margin |
|
69.22% |
-19.88% |
-10.22% |
12.60% |
13.48% |
25.38% |
6.60% |
22.50% |
273.97% |
- |
16.49% |
| Net Nonoperating Expense Percent (NNEP) |
|
-0.66% |
-5.15% |
-5.51% |
-2.92% |
-6.50% |
-4.46% |
-4.08% |
-4.73% |
-315.94% |
- |
20.65% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
-3.35% |
- |
- |
- |
5.88% |
1.66% |
6.09% |
51.97% |
2.89% |
2.54% |
| Cost of Revenue to Revenue |
|
2.12% |
22.21% |
8.57% |
11.30% |
0.00% |
22.87% |
12.86% |
13.42% |
17.37% |
- |
16.35% |
| SG&A Expenses to Revenue |
|
19.76% |
70.85% |
54.48% |
52.80% |
50.03% |
36.01% |
41.65% |
39.38% |
39.19% |
- |
43.05% |
| R&D to Revenue |
|
8.90% |
39.68% |
51.55% |
23.90% |
24.01% |
22.07% |
38.36% |
22.52% |
25.28% |
- |
23.62% |
| Operating Expenses to Revenue |
|
28.66% |
106.19% |
106.03% |
76.70% |
85.18% |
49.45% |
80.01% |
61.90% |
64.47% |
- |
66.67% |
| Earnings before Interest and Taxes (EBIT) |
|
118 |
-12 |
-8.39 |
11 |
15 |
32 |
12 |
38 |
33 |
52 |
37 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
118 |
-12 |
-9.34 |
9.44 |
14 |
31 |
11 |
37 |
32 |
52 |
37 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
7.66 |
16.11 |
14.67 |
15.48 |
18.85 |
21.07 |
26.10 |
20.67 |
9.44 |
- |
9.10 |
| Price to Tangible Book Value (P/TBV) |
|
7.70 |
16.11 |
14.74 |
15.48 |
18.85 |
21.07 |
26.10 |
20.67 |
9.44 |
- |
9.10 |
| Price to Revenue (P/Rev) |
|
6.65 |
11.07 |
8.12 |
7.93 |
13.68 |
14.24 |
16.03 |
12.58 |
10.78 |
- |
7.57 |
| Price to Earnings (P/E) |
|
0.00 |
204.08 |
57.01 |
28.73 |
0.00 |
200.38 |
158.19 |
94.51 |
12.81 |
- |
11.48 |
| 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% |
0.49% |
1.75% |
3.48% |
0.00% |
0.50% |
0.63% |
1.06% |
7.81% |
- |
8.71% |
| Enterprise Value to Invested Capital (EV/IC) |
|
32.79 |
57.26 |
44.49 |
42.54 |
37.42 |
29.80 |
30.21 |
23.56 |
8.62 |
- |
7.28 |
| Enterprise Value to Revenue (EV/Rev) |
|
5.96 |
10.57 |
7.74 |
7.60 |
13.31 |
14.04 |
15.94 |
12.51 |
10.90 |
- |
7.82 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
94.07 |
42.24 |
24.87 |
2,406.63 |
102.82 |
94.04 |
61.20 |
52.12 |
- |
34.71 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
96.14 |
41.71 |
24.34 |
624.37 |
93.07 |
87.70 |
58.33 |
50.46 |
- |
34.41 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
123.33 |
46.77 |
25.88 |
0.00 |
120.56 |
109.78 |
72.32 |
11.06 |
- |
9.69 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
110.39 |
38.83 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
79.59 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
336.81 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.60 |
0.62 |
0.63 |
0.58 |
1.27 |
1.10 |
1.03 |
0.89 |
0.40 |
- |
1.28 |
| Long-Term Debt to Equity |
|
0.60 |
0.62 |
0.63 |
0.58 |
1.27 |
1.10 |
1.03 |
0.89 |
0.40 |
- |
1.28 |
| Financial Leverage |
|
-0.97 |
-1.01 |
-0.82 |
-0.75 |
-0.64 |
-0.48 |
-0.36 |
-0.33 |
-0.04 |
- |
0.17 |
| Leverage Ratio |
|
2.07 |
2.39 |
3.04 |
2.85 |
2.57 |
2.37 |
2.59 |
2.43 |
2.02 |
- |
2.66 |
| Compound Leverage Factor |
|
2.00 |
2.89 |
3.87 |
1.78 |
0.73 |
1.86 |
1.16 |
2.00 |
1.60 |
- |
1.46 |
| Debt to Total Capital |
|
37.51% |
38.42% |
38.76% |
36.61% |
55.96% |
52.36% |
50.77% |
46.99% |
28.78% |
- |
56.10% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Long-Term Debt to Total Capital |
|
37.51% |
38.42% |
38.76% |
36.61% |
55.96% |
52.36% |
50.77% |
46.99% |
28.78% |
- |
56.10% |
| 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 |
|
62.49% |
61.58% |
61.24% |
63.39% |
44.04% |
47.64% |
49.23% |
53.01% |
71.22% |
- |
43.90% |
| Debt to EBITDA |
|
-8.94 |
3.82 |
1.91 |
0.97 |
166.77 |
5.44 |
3.74 |
2.64 |
2.21 |
- |
4.72 |
| Net Debt to EBITDA |
|
11.77 |
-4.47 |
-2.07 |
-1.09 |
-66.95 |
-1.50 |
-0.51 |
-0.38 |
0.58 |
- |
1.07 |
| Long-Term Debt to EBITDA |
|
-8.94 |
3.82 |
1.91 |
0.97 |
166.77 |
5.44 |
3.74 |
2.64 |
2.21 |
- |
4.72 |
| Debt to NOPAT |
|
-7.46 |
5.00 |
2.12 |
1.01 |
-690.69 |
6.38 |
4.36 |
3.12 |
0.47 |
- |
1.32 |
| Net Debt to NOPAT |
|
9.82 |
-5.86 |
-2.29 |
-1.14 |
277.25 |
-1.76 |
-0.60 |
-0.45 |
0.12 |
- |
0.30 |
| Long-Term Debt to NOPAT |
|
-7.46 |
5.00 |
2.12 |
1.01 |
-690.69 |
6.38 |
4.36 |
3.12 |
0.47 |
- |
1.32 |
| Altman Z-Score |
|
0.90 |
4.14 |
2.43 |
3.73 |
3.26 |
5.95 |
7.15 |
6.73 |
7.86 |
- |
3.64 |
| 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 |
|
5.53 |
5.92 |
3.62 |
3.58 |
4.59 |
6.25 |
4.02 |
3.86 |
3.82 |
- |
5.81 |
| Quick Ratio |
|
4.65 |
5.00 |
2.76 |
2.77 |
3.65 |
4.85 |
2.91 |
2.81 |
2.53 |
- |
4.84 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
53 |
-96 |
-73 |
-59 |
-48 |
-84 |
-146 |
-147 |
-135 |
-512 |
-515 |
| Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-122,100.00% |
-114,860.00% |
17,704.76% |
-28,941.25% |
- |
-35,086.27% |
| Free Cash Flow to Firm to Interest Expense |
|
14.29 |
-39.58 |
-31.73 |
-14.94 |
-4.46 |
-12.18 |
-21.54 |
-21.94 |
-20.09 |
- |
-30.60 |
| Operating Cash Flow to Interest Expense |
|
22.54 |
-5.43 |
-3.59 |
1.39 |
-1.13 |
-3.70 |
-4.25 |
1.11 |
-3.44 |
- |
-1.06 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
22.54 |
-5.43 |
-3.59 |
1.39 |
-1.13 |
-3.70 |
-4.25 |
1.10 |
-3.46 |
- |
-1.07 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.69 |
0.89 |
1.01 |
1.11 |
0.58 |
0.73 |
0.75 |
0.82 |
0.66 |
- |
0.64 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
7.86 |
6.86 |
3.42 |
3.65 |
3.03 |
2.88 |
2.79 |
- |
2.41 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.36 |
0.48 |
0.40 |
0.51 |
0.41 |
0.50 |
0.67 |
- |
0.83 |
| Fixed Asset Turnover |
|
745.67 |
0.00 |
1,909.79 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Accounts Payable Turnover |
|
0.13 |
0.35 |
0.26 |
0.35 |
0.33 |
0.80 |
0.44 |
0.52 |
0.73 |
- |
0.84 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
46.43 |
53.21 |
106.86 |
100.00 |
120.49 |
126.66 |
130.76 |
- |
151.70 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
1,023.33 |
752.97 |
917.72 |
712.63 |
884.51 |
728.66 |
542.13 |
- |
441.00 |
| Days Payable Outstanding (DPO) |
|
2,900.42 |
1,039.52 |
1,407.71 |
1,056.52 |
1,095.68 |
458.87 |
830.87 |
701.07 |
500.28 |
- |
434.83 |
| Cash Conversion Cycle (CCC) |
|
-2,900.42 |
-1,039.52 |
-337.96 |
-250.34 |
-71.10 |
353.76 |
174.13 |
154.24 |
172.61 |
- |
157.87 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
35 |
43 |
50 |
62 |
94 |
155 |
204 |
241 |
672 |
693 |
752 |
| Invested Capital Turnover |
|
51.79 |
-374.46 |
16.75 |
12.57 |
4.12 |
3.32 |
3.04 |
3.00 |
1.39 |
- |
1.46 |
| Increase / (Decrease) in Invested Capital |
|
62 |
87 |
66 |
69 |
60 |
112 |
154 |
179 |
578 |
538 |
548 |
| Enterprise Value (EV) |
|
1,132 |
2,469 |
2,239 |
2,634 |
3,523 |
4,618 |
6,160 |
5,678 |
5,797 |
- |
5,474 |
| Market Capitalization |
|
1,262 |
2,586 |
2,349 |
2,749 |
3,621 |
4,686 |
6,193 |
5,714 |
5,732 |
- |
5,305 |
| Book Value per Share |
|
$1.09 |
$1.06 |
$1.04 |
$1.15 |
$1.24 |
$1.43 |
$1.51 |
$1.74 |
$3.83 |
$4.08 |
$3.65 |
| Tangible Book Value per Share |
|
$1.09 |
$1.06 |
$1.03 |
$1.15 |
$1.24 |
$1.43 |
$1.51 |
$1.74 |
$3.83 |
$4.08 |
$3.65 |
| Total Capital |
|
264 |
261 |
261 |
280 |
436 |
467 |
482 |
521 |
853 |
894 |
1,328 |
| Total Debt |
|
99 |
100 |
101 |
103 |
244 |
244 |
245 |
245 |
245 |
246 |
745 |
| Total Long-Term Debt |
|
99 |
100 |
101 |
103 |
244 |
244 |
245 |
245 |
245 |
246 |
745 |
| Net Debt |
|
-130 |
-117 |
-110 |
-116 |
-98 |
-67 |
-33 |
-35 |
65 |
45 |
169 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.02 |
0.03 |
0.04 |
0.08 |
0.07 |
0.05 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
32 |
47 |
51 |
63 |
108 |
165 |
208 |
240 |
311 |
335 |
385 |
| Debt-free Net Working Capital (DFNWC) |
|
261 |
264 |
261 |
280 |
449 |
476 |
484 |
492 |
443 |
477 |
900 |
| Net Working Capital (NWC) |
|
261 |
264 |
261 |
280 |
449 |
476 |
484 |
492 |
443 |
477 |
900 |
| Net Nonoperating Expense (NNE) |
|
0.85 |
5.68 |
4.22 |
2.38 |
7.42 |
4.12 |
2.92 |
3.58 |
52 |
2.76 |
14 |
| Net Nonoperating Obligations (NNO) |
|
-130 |
-117 |
-110 |
-116 |
-98 |
-67 |
-33 |
-35 |
65 |
45 |
169 |
| Total Depreciation and Amortization (D&A) |
|
0.55 |
-0.80 |
-0.95 |
-1.09 |
-1.34 |
-1.33 |
-0.98 |
-0.92 |
-0.42 |
-0.01 |
-0.00 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
17.01% |
19.99% |
17.67% |
18.24% |
40.75% |
50.05% |
53.85% |
52.90% |
58.54% |
- |
55.03% |
| Debt-free Net Working Capital to Revenue |
|
137.76% |
113.08% |
90.17% |
80.90% |
169.55% |
144.58% |
125.34% |
108.37% |
83.28% |
- |
128.49% |
| Net Working Capital to Revenue |
|
137.76% |
113.08% |
90.17% |
80.90% |
169.55% |
144.58% |
125.34% |
108.37% |
83.28% |
- |
128.49% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.80 |
($0.09) |
($0.07) |
$0.05 |
$0.03 |
$0.15 |
$0.03 |
$0.19 |
$2.69 |
$0.19 |
$0.14 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
142.87M |
141.96M |
146.21M |
144.73M |
145.10M |
145.32M |
146.68M |
146.74M |
145.42M |
144.32M |
144.44M |
| Adjusted Diluted Earnings per Share |
|
$0.73 |
$0.00 |
$0.00 |
$0.04 |
$0.02 |
$0.00 |
$0.03 |
$0.17 |
$2.43 |
$0.14 |
$0.12 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
155.87M |
148.51M |
154.54M |
159.42M |
160.71M |
160.34M |
162.77M |
162.56M |
161.00M |
161.41M |
160.06M |
| 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 |
|
151.41M |
154.42M |
154.54M |
154.82M |
155.67M |
157.07M |
158.76M |
158.67M |
158.76M |
159.69M |
153.08M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
80 |
-8.74 |
-6.49 |
6.17 |
11 |
27 |
7.98 |
32 |
21 |
26 |
34 |
| Normalized NOPAT Margin |
|
48.46% |
-19.88% |
-10.22% |
8.40% |
13.48% |
25.38% |
6.60% |
22.50% |
12.71% |
- |
16.49% |
| Pre Tax Income Margin |
|
68.71% |
-31.90% |
-16.82% |
8.92% |
5.09% |
23.53% |
4.52% |
21.91% |
16.02% |
- |
9.94% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
31.68 |
-4.77 |
-3.67 |
2.65 |
1.39 |
4.67 |
1.81 |
5.60 |
4.85 |
- |
2.21 |
| NOPAT to Interest Expense |
|
30.91 |
-3.60 |
-2.84 |
2.33 |
1.04 |
3.96 |
1.18 |
4.73 |
65.92 |
- |
2.01 |
| EBIT Less CapEx to Interest Expense |
|
31.68 |
-4.77 |
-3.67 |
2.65 |
1.39 |
4.67 |
1.81 |
5.60 |
4.84 |
- |
2.21 |
| NOPAT Less CapEx to Interest Expense |
|
30.91 |
-3.60 |
-2.84 |
2.33 |
1.04 |
3.96 |
1.18 |
4.72 |
65.91 |
- |
2.01 |
| 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 |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
37.46% |
38.02% |
35.99% |
21.87% |
- |
40.08% |