| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
233,907,870.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
233,907,870.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
-0.13 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
3.71% |
-11.18% |
8.78% |
29.07% |
0.53% |
5.51% |
7.80% |
-14.42% |
-9.56% |
8.39% |
40.03% |
| EBITDA Growth |
|
-81.30% |
515.22% |
16.34% |
3.27% |
24.71% |
47.46% |
-49.26% |
1.02% |
-30.89% |
33.86% |
45.62% |
| EBIT Growth |
|
-13.45% |
124.57% |
-42.29% |
534.48% |
73.51% |
13.94% |
-39.24% |
-0.68% |
-51.59% |
61.41% |
75.51% |
| NOPAT Growth |
|
-11.21% |
110.45% |
-78.44% |
905.80% |
278.48% |
44.94% |
-39.98% |
-21.41% |
-233.64% |
210.12% |
-494.88% |
| Net Income Growth |
|
-12.60% |
261.49% |
-130.34% |
111.11% |
807.41% |
37.76% |
-77.04% |
64.52% |
-201.18% |
234.88% |
-187.36% |
| EPS Growth |
|
-10.53% |
261.90% |
-130.88% |
109.52% |
950.00% |
38.10% |
-75.86% |
57.14% |
-209.09% |
225.00% |
-186.67% |
| Operating Cash Flow Growth |
|
-21.87% |
46.66% |
-30.01% |
110.30% |
-2.31% |
79.42% |
-26.80% |
-35.93% |
2.02% |
-22.85% |
26.84% |
| Free Cash Flow Firm Growth |
|
-65.59% |
-74.16% |
-1,856.33% |
103.02% |
274.77% |
79.74% |
-106.52% |
-856.46% |
135.98% |
-622.23% |
-428.35% |
| Invested Capital Growth |
|
-36.88% |
-7.79% |
188.93% |
-0.26% |
-0.90% |
-3.92% |
6.86% |
12.53% |
-7.80% |
20.98% |
44.28% |
| Revenue Q/Q Growth |
|
0.48% |
-3.87% |
8.55% |
2.63% |
-1.99% |
3.84% |
1.92% |
-6.09% |
-1.15% |
3.68% |
11.17% |
| EBITDA Q/Q Growth |
|
-84.04% |
1,641.54% |
-0.90% |
-23.47% |
40.05% |
40.82% |
-31.48% |
-28.94% |
10.47% |
22.39% |
53.92% |
| EBIT Q/Q Growth |
|
-5,012.50% |
123.65% |
-60.00% |
112.10% |
12.02% |
-5.46% |
15.40% |
-27.02% |
-27.97% |
38.59% |
64.71% |
| NOPAT Q/Q Growth |
|
-272.86% |
106.87% |
-90.21% |
-30.51% |
174.98% |
-33.14% |
527.46% |
-34.07% |
-690.88% |
433.68% |
-586.28% |
| Net Income Q/Q Growth |
|
-38.94% |
87.81% |
-291.94% |
114.88% |
237.93% |
-39.30% |
573.91% |
-39.43% |
-514.29% |
582.35% |
44.83% |
| EPS Q/Q Growth |
|
-40.00% |
88.89% |
-320.00% |
112.50% |
250.00% |
-38.30% |
0.00% |
-45.00% |
-500.00% |
650.00% |
48.00% |
| Operating Cash Flow Q/Q Growth |
|
-22.34% |
8.52% |
-22.54% |
8.61% |
-0.95% |
17.03% |
6.58% |
-30.51% |
2.37% |
-2.60% |
60.42% |
| Free Cash Flow Firm Q/Q Growth |
|
-76.75% |
-37.67% |
1.84% |
-75.02% |
20.53% |
11.54% |
89.02% |
-330.65% |
-18.61% |
-13.89% |
-56.98% |
| Invested Capital Q/Q Growth |
|
-28.74% |
-1.71% |
-3.29% |
1.81% |
4.93% |
-1.45% |
-3.49% |
0.35% |
-3.75% |
2.50% |
1.01% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
60.65% |
59.50% |
55.77% |
57.63% |
58.55% |
59.59% |
59.85% |
57.75% |
57.57% |
57.28% |
57.66% |
| EBITDA Margin |
|
2.03% |
14.06% |
15.04% |
12.03% |
14.93% |
20.86% |
9.82% |
11.59% |
8.86% |
10.94% |
11.37% |
| Operating Margin |
|
-9.30% |
0.87% |
0.22% |
5.96% |
10.39% |
11.86% |
14.31% |
7.45% |
2.08% |
5.30% |
6.92% |
| EBIT Margin |
|
-9.03% |
2.50% |
1.32% |
6.51% |
11.24% |
12.14% |
6.84% |
7.94% |
4.25% |
6.33% |
7.93% |
| Profit (Net Income) Margin |
|
-10.95% |
19.90% |
-5.55% |
0.48% |
4.31% |
5.63% |
1.20% |
2.31% |
-2.58% |
3.21% |
-2.00% |
| Tax Burden Percent |
|
216.12% |
89.00% |
136.13% |
13.74% |
42.87% |
51.61% |
23.81% |
42.01% |
-222.41% |
90.16% |
-186.50% |
| Interest Burden Percent |
|
56.11% |
895.52% |
-307.76% |
53.40% |
89.51% |
89.90% |
73.64% |
69.13% |
27.29% |
56.27% |
13.54% |
| Effective Tax Rate |
|
0.00% |
11.89% |
0.00% |
80.15% |
57.13% |
48.39% |
76.19% |
57.99% |
322.41% |
11.40% |
291.41% |
| Return on Invested Capital (ROIC) |
|
-15.60% |
2.19% |
0.25% |
1.72% |
6.54% |
9.71% |
5.75% |
4.11% |
-5.40% |
5.61% |
-16.58% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-7.82% |
-31.55% |
21.45% |
-14.65% |
3.63% |
-22.35% |
-53.11% |
-1.58% |
6.64% |
-3.53% |
155.32% |
| Return on Net Nonoperating Assets (RNNOA) |
|
4.52% |
19.52% |
-6.64% |
-0.98% |
0.28% |
-0.56% |
-3.59% |
-0.37% |
1.64% |
-0.85% |
13.85% |
| Return on Equity (ROE) |
|
-11.08% |
21.71% |
-6.39% |
0.74% |
6.82% |
9.15% |
2.16% |
3.74% |
-3.76% |
4.76% |
-2.73% |
| Cash Return on Invested Capital (CROIC) |
|
29.63% |
10.29% |
-96.90% |
1.97% |
7.44% |
13.70% |
-0.88% |
-7.68% |
2.71% |
-13.37% |
-52.83% |
| Operating Return on Assets (OROA) |
|
-4.20% |
1.06% |
0.56% |
3.83% |
7.11% |
7.79% |
4.67% |
4.77% |
2.37% |
3.68% |
5.12% |
| Return on Assets (ROA) |
|
-5.09% |
8.46% |
-2.35% |
0.28% |
2.73% |
3.61% |
0.82% |
1.39% |
-1.44% |
1.87% |
-1.29% |
| Return on Common Equity (ROCE) |
|
-11.08% |
21.71% |
-6.39% |
0.74% |
6.82% |
9.15% |
2.16% |
3.74% |
-3.76% |
4.76% |
-2.73% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-14.39% |
20.37% |
-6.61% |
0.74% |
6.89% |
8.84% |
2.31% |
3.69% |
-3.79% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-59 |
6.17 |
1.33 |
13 |
51 |
73 |
44 |
35 |
-46 |
51 |
-201 |
| NOPAT Margin |
|
-6.51% |
0.77% |
0.15% |
1.18% |
4.46% |
6.12% |
3.41% |
3.13% |
-4.62% |
4.70% |
-13.25% |
| Net Nonoperating Expense Percent (NNEP) |
|
-7.77% |
33.75% |
-21.19% |
16.36% |
2.91% |
32.06% |
58.86% |
5.70% |
-12.04% |
9.14% |
-171.89% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
3.58% |
-9.62% |
| Cost of Revenue to Revenue |
|
39.35% |
40.50% |
44.23% |
42.37% |
41.45% |
40.41% |
40.15% |
42.25% |
42.43% |
42.72% |
42.34% |
| SG&A Expenses to Revenue |
|
38.74% |
37.28% |
36.99% |
30.39% |
27.72% |
28.15% |
28.30% |
29.72% |
33.32% |
32.22% |
30.90% |
| R&D to Revenue |
|
18.36% |
16.93% |
15.22% |
16.54% |
17.04% |
16.93% |
16.50% |
18.71% |
20.18% |
19.25% |
17.30% |
| Operating Expenses to Revenue |
|
69.95% |
58.63% |
55.56% |
51.67% |
48.16% |
47.73% |
45.54% |
50.30% |
55.49% |
51.98% |
50.73% |
| Earnings before Interest and Taxes (EBIT) |
|
-82 |
20 |
12 |
74 |
128 |
146 |
88 |
88 |
43 |
69 |
120 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
18 |
113 |
132 |
136 |
170 |
250 |
127 |
128 |
89 |
119 |
173 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
2.23 |
3.04 |
3.15 |
4.19 |
4.01 |
5.23 |
4.44 |
3.65 |
2.25 |
2.86 |
7.69 |
| Price to Tangible Book Value (P/TBV) |
|
3.22 |
3.96 |
14.17 |
22.83 |
15.67 |
14.30 |
12.97 |
14.24 |
8.05 |
42.20 |
30.09 |
| Price to Revenue (P/Rev) |
|
1.70 |
2.97 |
2.65 |
2.69 |
2.51 |
3.33 |
2.31 |
2.28 |
1.53 |
2.06 |
7.34 |
| Price to Earnings (P/E) |
|
0.00 |
14.92 |
0.00 |
562.82 |
58.16 |
59.18 |
192.41 |
98.84 |
0.00 |
64.15 |
0.00 |
| Dividend Yield |
|
66.55% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
0.00% |
6.70% |
0.00% |
0.18% |
1.72% |
1.69% |
0.52% |
1.01% |
0.00% |
1.56% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
3.89 |
6.94 |
3.03 |
3.97 |
3.77 |
5.36 |
3.92 |
3.05 |
2.04 |
2.46 |
7.76 |
| Enterprise Value to Revenue (EV/Rev) |
|
1.26 |
2.33 |
2.70 |
2.74 |
2.56 |
3.31 |
2.40 |
2.46 |
1.67 |
2.26 |
7.33 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
61.98 |
16.55 |
17.94 |
22.73 |
17.15 |
15.88 |
24.45 |
21.22 |
18.89 |
20.62 |
64.43 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
93.22 |
203.68 |
42.00 |
22.78 |
27.29 |
35.09 |
30.98 |
39.38 |
35.65 |
92.41 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
303.78 |
1,776.44 |
231.11 |
57.46 |
54.12 |
70.43 |
78.59 |
0.00 |
48.01 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
17.74 |
19.87 |
35.80 |
22.27 |
21.46 |
16.32 |
17.42 |
23.84 |
14.38 |
27.24 |
97.68 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
10.17 |
64.68 |
0.00 |
201.05 |
50.48 |
38.34 |
0.00 |
0.00 |
72.01 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.85 |
1.18 |
1.13 |
0.80 |
0.85 |
0.89 |
1.02 |
1.05 |
0.93 |
0.82 |
0.44 |
| Long-Term Debt to Equity |
|
0.85 |
1.18 |
0.76 |
0.80 |
0.84 |
0.29 |
0.92 |
0.91 |
0.93 |
0.51 |
0.27 |
| Financial Leverage |
|
-0.58 |
-0.62 |
-0.31 |
0.07 |
0.08 |
0.02 |
0.07 |
0.23 |
0.25 |
0.24 |
0.09 |
| Leverage Ratio |
|
2.18 |
2.57 |
2.72 |
2.63 |
2.50 |
2.53 |
2.64 |
2.70 |
2.61 |
2.55 |
2.11 |
| Compound Leverage Factor |
|
1.22 |
22.99 |
-8.37 |
1.40 |
2.24 |
2.28 |
1.94 |
1.87 |
0.71 |
1.44 |
0.29 |
| Debt to Total Capital |
|
45.84% |
54.22% |
53.13% |
44.37% |
45.91% |
47.12% |
50.49% |
51.23% |
48.27% |
45.16% |
30.71% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
17.56% |
0.00% |
0.21% |
31.61% |
5.04% |
6.79% |
0.00% |
17.31% |
11.71% |
| Long-Term Debt to Total Capital |
|
45.84% |
54.22% |
35.58% |
44.37% |
45.69% |
15.51% |
45.44% |
44.44% |
48.27% |
27.86% |
19.00% |
| 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 |
|
54.16% |
45.78% |
46.87% |
55.63% |
54.09% |
52.88% |
49.51% |
48.77% |
51.73% |
54.84% |
69.29% |
| Debt to EBITDA |
|
31.70 |
8.23 |
6.33 |
4.26 |
3.56 |
2.72 |
5.40 |
5.66 |
7.18 |
5.42 |
3.72 |
| Net Debt to EBITDA |
|
-21.55 |
-4.56 |
0.34 |
0.38 |
0.35 |
-0.09 |
0.95 |
1.56 |
1.58 |
1.80 |
-0.09 |
| Long-Term Debt to EBITDA |
|
31.70 |
8.23 |
4.24 |
4.26 |
3.54 |
0.90 |
4.86 |
4.91 |
7.18 |
3.34 |
2.30 |
| Debt to NOPAT |
|
-9.88 |
151.01 |
626.47 |
43.27 |
11.92 |
9.28 |
15.55 |
20.96 |
-13.75 |
12.61 |
-3.19 |
| Net Debt to NOPAT |
|
6.72 |
-83.73 |
33.99 |
3.91 |
1.18 |
-0.31 |
2.72 |
5.78 |
-3.02 |
4.19 |
0.07 |
| Long-Term Debt to NOPAT |
|
-9.88 |
151.01 |
419.47 |
43.27 |
11.87 |
3.05 |
14.00 |
18.19 |
-13.75 |
7.78 |
-1.97 |
| Altman Z-Score |
|
-55.87 |
-43.66 |
-46.04 |
-50.67 |
-51.75 |
-46.40 |
-50.43 |
-50.21 |
-54.19 |
-46.95 |
-29.78 |
| 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 |
|
5.35 |
7.29 |
2.09 |
3.23 |
3.92 |
1.49 |
2.72 |
2.75 |
3.55 |
1.50 |
1.85 |
| Quick Ratio |
|
4.93 |
6.81 |
1.81 |
2.68 |
3.33 |
1.28 |
2.23 |
2.19 |
2.85 |
1.16 |
1.47 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
112 |
29 |
-509 |
15 |
58 |
104 |
-6.75 |
-65 |
23 |
-121 |
-641 |
| Operating Cash Flow to CapEx |
|
217.97% |
288.38% |
179.84% |
350.51% |
496.70% |
506.88% |
284.05% |
248.04% |
722.98% |
395.59% |
420.30% |
| Free Cash Flow to Firm to Interest Expense |
|
3.14 |
0.67 |
-10.76 |
0.45 |
4.30 |
7.05 |
-0.29 |
-2.38 |
0.75 |
-4.05 |
-6.16 |
| Operating Cash Flow to Interest Expense |
|
1.80 |
2.18 |
1.40 |
4.05 |
10.12 |
16.55 |
7.64 |
4.21 |
3.77 |
2.99 |
1.09 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.97 |
1.43 |
0.62 |
2.89 |
8.08 |
13.29 |
4.95 |
2.51 |
3.25 |
2.24 |
0.83 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.47 |
0.43 |
0.42 |
0.59 |
0.63 |
0.64 |
0.68 |
0.60 |
0.56 |
0.58 |
0.65 |
| Accounts Receivable Turnover |
|
6.03 |
5.99 |
5.17 |
4.95 |
4.80 |
4.87 |
5.00 |
4.50 |
4.50 |
4.57 |
4.96 |
| Inventory Turnover |
|
6.78 |
6.56 |
5.52 |
4.91 |
5.06 |
5.44 |
5.06 |
4.13 |
3.99 |
4.32 |
4.71 |
| Fixed Asset Turnover |
|
6.42 |
5.97 |
5.70 |
6.45 |
6.45 |
6.51 |
6.08 |
4.69 |
4.25 |
4.71 |
6.65 |
| Accounts Payable Turnover |
|
8.01 |
8.19 |
8.79 |
8.06 |
8.09 |
8.34 |
8.54 |
8.86 |
8.70 |
7.77 |
7.99 |
| Days Sales Outstanding (DSO) |
|
60.55 |
60.94 |
70.65 |
73.67 |
76.00 |
74.89 |
73.06 |
81.19 |
81.05 |
79.80 |
73.60 |
| Days Inventory Outstanding (DIO) |
|
53.84 |
55.65 |
66.11 |
74.31 |
72.07 |
67.12 |
72.10 |
88.34 |
91.40 |
84.47 |
77.55 |
| Days Payable Outstanding (DPO) |
|
45.55 |
44.56 |
41.51 |
45.31 |
45.10 |
43.77 |
42.73 |
41.20 |
41.96 |
46.96 |
45.70 |
| Cash Conversion Cycle (CCC) |
|
68.84 |
72.02 |
95.25 |
102.68 |
102.97 |
98.25 |
102.43 |
128.33 |
130.49 |
117.31 |
105.45 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
293 |
270 |
780 |
778 |
771 |
741 |
792 |
891 |
821 |
994 |
1,434 |
| Invested Capital Turnover |
|
2.40 |
2.86 |
1.67 |
1.45 |
1.47 |
1.59 |
1.69 |
1.31 |
1.17 |
1.19 |
1.25 |
| Increase / (Decrease) in Invested Capital |
|
-171 |
-23 |
510 |
-2.00 |
-7.00 |
-30 |
51 |
99 |
-70 |
172 |
440 |
| Enterprise Value (EV) |
|
1,140 |
1,874 |
2,363 |
3,092 |
2,909 |
3,971 |
3,102 |
2,720 |
1,673 |
2,446 |
11,126 |
| Market Capitalization |
|
1,537 |
2,390 |
2,317 |
3,039 |
2,850 |
3,994 |
2,982 |
2,520 |
1,534 |
2,232 |
11,141 |
| Book Value per Share |
|
$2.96 |
$3.46 |
$3.25 |
$3.17 |
$3.12 |
$3.34 |
$2.95 |
$3.11 |
$3.05 |
$3.49 |
$6.19 |
| Tangible Book Value per Share |
|
$2.05 |
$2.66 |
$0.72 |
$0.58 |
$0.80 |
$1.22 |
$1.01 |
$0.80 |
$0.85 |
$0.24 |
$1.58 |
| Total Capital |
|
1,273 |
1,718 |
1,568 |
1,305 |
1,315 |
1,445 |
1,357 |
1,417 |
1,318 |
1,423 |
2,090 |
| Total Debt |
|
583 |
931 |
833 |
579 |
604 |
681 |
685 |
726 |
636 |
643 |
642 |
| Total Long-Term Debt |
|
583 |
931 |
558 |
579 |
601 |
224 |
617 |
630 |
636 |
396 |
397 |
| Net Debt |
|
-397 |
-516 |
45 |
52 |
60 |
-23 |
120 |
200 |
140 |
214 |
-15 |
| Capital Expenditures (CapEx) |
|
30 |
33 |
37 |
40 |
27 |
48 |
63 |
46 |
16 |
23 |
27 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
5.50 |
-9.60 |
89 |
106 |
140 |
118 |
139 |
172 |
133 |
113 |
164 |
| Debt-free Net Working Capital (DFNWC) |
|
985 |
1,438 |
877 |
633 |
684 |
821 |
704 |
698 |
629 |
542 |
821 |
| Net Working Capital (NWC) |
|
985 |
1,438 |
602 |
633 |
681 |
365 |
636 |
602 |
629 |
296 |
576 |
| Net Nonoperating Expense (NNE) |
|
40 |
-154 |
50 |
7.98 |
1.63 |
5.88 |
29 |
9.12 |
-20 |
16 |
-171 |
| Net Nonoperating Obligations (NNO) |
|
-397 |
-516 |
45 |
52 |
60 |
-23 |
120 |
200 |
140 |
214 |
-15 |
| Total Depreciation and Amortization (D&A) |
|
100 |
93 |
120 |
62 |
42 |
105 |
39 |
40 |
46 |
50 |
52 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.61% |
-1.19% |
10.20% |
9.40% |
12.29% |
9.81% |
10.78% |
15.56% |
13.31% |
10.39% |
10.81% |
| Debt-free Net Working Capital to Revenue |
|
108.72% |
178.66% |
100.18% |
55.99% |
60.16% |
68.50% |
54.49% |
63.08% |
62.91% |
49.96% |
54.06% |
| Net Working Capital to Revenue |
|
108.72% |
178.66% |
68.75% |
55.99% |
59.91% |
30.42% |
49.20% |
54.38% |
62.91% |
27.25% |
37.94% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.42) |
$0.73 |
($0.20) |
$0.02 |
$0.13 |
$0.20 |
$0.07 |
$0.11 |
($0.12) |
$0.16 |
($0.13) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
232.30M |
229.90M |
227.10M |
228.10M |
229.40M |
228.70M |
230.90M |
224.60M |
222.60M |
222.50M |
229.50M |
| Adjusted Diluted Earnings per Share |
|
($0.42) |
$0.71 |
($0.20) |
$0.02 |
$0.12 |
$0.20 |
$0.07 |
$0.11 |
($0.12) |
$0.15 |
($0.13) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
232.30M |
234.50M |
227.10M |
231.20M |
233.70M |
235.90M |
238.20M |
226.60M |
222.60M |
225.70M |
229.50M |
| Adjusted Basic & Diluted Earnings per Share |
|
($0.42) |
$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 |
|
234M |
227.55M |
226.71M |
228.85M |
228.32M |
228.47M |
226.26M |
221.50M |
221.91M |
223.25M |
246.75M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
12 |
25 |
7.14 |
58 |
85 |
73 |
129 |
66 |
24 |
52 |
85 |
| Normalized NOPAT Margin |
|
1.36% |
3.13% |
0.82% |
5.13% |
7.49% |
6.05% |
10.01% |
5.98% |
2.41% |
4.76% |
5.58% |
| Pre Tax Income Margin |
|
-5.06% |
22.36% |
-4.08% |
3.48% |
10.06% |
10.91% |
5.04% |
5.49% |
1.16% |
3.56% |
1.07% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-2.29 |
0.47 |
0.25 |
2.15 |
9.53 |
9.90 |
3.79 |
3.24 |
1.38 |
2.29 |
1.16 |
| NOPAT to Interest Expense |
|
-1.65 |
0.14 |
0.03 |
0.39 |
3.78 |
4.99 |
1.89 |
1.28 |
-1.50 |
1.70 |
-1.93 |
| EBIT Less CapEx to Interest Expense |
|
-3.12 |
-0.29 |
-0.53 |
0.99 |
7.49 |
6.63 |
1.10 |
1.54 |
0.85 |
1.53 |
0.90 |
| NOPAT Less CapEx to Interest Expense |
|
-2.48 |
-0.61 |
-0.75 |
-0.76 |
1.74 |
1.73 |
-0.80 |
-0.42 |
-2.02 |
0.94 |
-2.19 |
| 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 |
|
-44.86% |
57.43% |
-83.95% |
207.41% |
90.61% |
62.52% |
1,521.94% |
329.02% |
-77.52% |
47.13% |
-98.68% |