| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
225,462,013.00 |
225,569,631.00 |
230,626,412.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
225,462,013.00 |
225,569,631.00 |
230,626,412.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
24.42 |
1.26 |
4.47 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-45.87% |
-12.71% |
2.73% |
119.76% |
23.45% |
31.75% |
50.59% |
-32.91% |
21.57% |
-1.39% |
-5.36% |
| EBITDA Growth |
|
-82.67% |
19.64% |
169.01% |
154.39% |
232.08% |
60.24% |
107.59% |
-64.40% |
13.46% |
-80.00% |
-29.07% |
| EBIT Growth |
|
-127.39% |
96.70% |
123.83% |
87.82% |
342.05% |
131.20% |
214.68% |
-43.90% |
224.04% |
-237.74% |
299.12% |
| NOPAT Growth |
|
-118.11% |
574.59% |
125.02% |
84.81% |
344.97% |
53.17% |
200.75% |
56.54% |
1,134.99% |
-213.72% |
548.43% |
| Net Income Growth |
|
-9,914.71% |
144.22% |
96.02% |
105.56% |
334.94% |
-28.38% |
428.48% |
19,892.65% |
602.55% |
828.30% |
850.74% |
| EPS Growth |
|
-2,650.00% |
123.64% |
94.22% |
103.16% |
274.55% |
-53.85% |
269.57% |
21,100.00% |
703.82% |
1,628.57% |
1,007.32% |
| Operating Cash Flow Growth |
|
-285.47% |
-62.87% |
-12.03% |
309.88% |
-5.18% |
51.77% |
24.00% |
1.22% |
-21.24% |
-194.42% |
-137.98% |
| Free Cash Flow Firm Growth |
|
29.74% |
44.77% |
-12.13% |
-73.28% |
-25.07% |
-20.90% |
-79.82% |
-155.67% |
164.00% |
185.63% |
2,271.79% |
| Invested Capital Growth |
|
-22.23% |
-20.06% |
-24.77% |
-9.49% |
-19.61% |
-19.16% |
-3.10% |
50.35% |
-61.68% |
-68.08% |
-71.72% |
| Revenue Q/Q Growth |
|
248.38% |
18.70% |
-21.97% |
-47.49% |
95.71% |
24.81% |
17.41% |
-234.90% |
121.46% |
-32.26% |
0.03% |
| EBITDA Q/Q Growth |
|
159.55% |
150.04% |
-36.92% |
-69.10% |
263.62% |
47.36% |
25.38% |
-249.80% |
111.56% |
-75.19% |
178.88% |
| EBIT Q/Q Growth |
|
76.71% |
10,816.67% |
-51.45% |
-128.30% |
562.59% |
79.18% |
34.14% |
-303.43% |
104.22% |
-128.29% |
410.96% |
| NOPAT Q/Q Growth |
|
79.93% |
22,742.95% |
-84.57% |
-140.51% |
423.67% |
4.48% |
119.55% |
-302.79% |
127.07% |
-105.28% |
679.44% |
| Net Income Q/Q Growth |
|
42.57% |
112.36% |
-174.32% |
197.88% |
2,327.24% |
-95.94% |
240.88% |
1,154.15% |
305.15% |
-94.64% |
249.12% |
| EPS Q/Q Growth |
|
42.11% |
107.34% |
-276.92% |
139.13% |
3,100.00% |
-97.92% |
550.00% |
1,515.38% |
267.46% |
-94.77% |
275.21% |
| Operating Cash Flow Q/Q Growth |
|
-362.09% |
128.59% |
140.35% |
127.60% |
-167.25% |
141.25% |
96.37% |
85.80% |
-180.55% |
67.87% |
21.02% |
| Free Cash Flow Firm Q/Q Growth |
|
-4.40% |
12.12% |
-10.86% |
-72.62% |
168.08% |
-1.37% |
-72.12% |
-489.50% |
328.28% |
7.63% |
6.19% |
| Invested Capital Q/Q Growth |
|
14.84% |
0.54% |
-16.81% |
-5.77% |
2.00% |
1.11% |
-0.29% |
-40.92% |
-35.66% |
-15.79% |
-11.67% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
32.76% |
39.48% |
40.21% |
33.79% |
42.13% |
42.63% |
40.98% |
0.00% |
49.53% |
35.33% |
35.16% |
| EBITDA Margin |
|
6.78% |
20.64% |
16.69% |
9.82% |
18.24% |
21.54% |
23.00% |
0.00% |
13.76% |
5.04% |
14.04% |
| Operating Margin |
|
-6.07% |
13.90% |
9.44% |
-7.28% |
12.05% |
17.00% |
18.46% |
0.00% |
5.02% |
-2.78% |
7.16% |
| EBIT Margin |
|
-5.73% |
14.17% |
8.82% |
-4.75% |
11.23% |
16.12% |
18.42% |
0.00% |
5.47% |
-2.28% |
7.10% |
| Profit (Net Income) Margin |
|
-37.04% |
3.20% |
-3.05% |
5.68% |
70.49% |
2.29% |
6.65% |
0.00% |
1,167.44% |
92.37% |
322.36% |
| Tax Burden Percent |
|
154.71% |
142.77% |
47.14% |
-15.52% |
-1,765.77% |
44.92% |
72.51% |
-1,123.55% |
11,845.16% |
-11,353.85% |
2,970.03% |
| Interest Burden Percent |
|
418.02% |
15.83% |
-73.38% |
770.74% |
-35.55% |
31.64% |
49.80% |
19.81% |
180.23% |
35.62% |
152.86% |
| Effective Tax Rate |
|
0.00% |
-140.51% |
0.00% |
0.00% |
0.00% |
58.47% |
28.50% |
0.00% |
-398.28% |
0.00% |
-57.64% |
| Return on Invested Capital (ROIC) |
|
-2.09% |
22.23% |
5.14% |
-3.82% |
6.10% |
5.45% |
12.56% |
0.00% |
13.41% |
-1.08% |
6.40% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-5.37% |
17.56% |
3.88% |
-3.02% |
14.92% |
4.61% |
11.07% |
0.00% |
268.06% |
9.09% |
40.30% |
| Return on Net Nonoperating Assets (RNNOA) |
|
37.67% |
-120.56% |
-18.67% |
11.31% |
-67.58% |
-21.75% |
-49.87% |
0.00% |
344.85% |
40.62% |
202.49% |
| Return on Equity (ROE) |
|
35.58% |
-98.33% |
-13.54% |
7.49% |
-61.47% |
-16.30% |
-37.31% |
0.00% |
358.26% |
39.54% |
208.89% |
| Cash Return on Invested Capital (CROIC) |
|
19.24% |
20.49% |
31.59% |
13.16% |
26.85% |
27.90% |
45.38% |
-29.80% |
93.42% |
107.52% |
118.03% |
| Operating Return on Assets (OROA) |
|
-2.18% |
7.22% |
4.78% |
-2.21% |
6.14% |
9.25% |
11.66% |
0.00% |
1.70% |
-0.82% |
2.63% |
| Return on Assets (ROA) |
|
-14.09% |
1.63% |
-1.65% |
2.64% |
38.53% |
1.31% |
4.21% |
0.00% |
363.35% |
33.05% |
119.43% |
| Return on Common Equity (ROCE) |
|
67.36% |
-185.93% |
-22.77% |
11.86% |
-104.54% |
-28.42% |
-66.54% |
0.00% |
222.80% |
1.94% |
-19.88% |
| Return on Equity Simple (ROE_SIMPLE) |
|
55.35% |
50.28% |
26.28% |
0.00% |
-31.48% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-38 |
464 |
72 |
-29 |
94 |
98 |
215 |
-436 |
118 |
-6.23 |
36 |
| NOPAT Margin |
|
-4.25% |
33.44% |
6.61% |
-5.10% |
8.43% |
7.06% |
13.20% |
0.00% |
25.03% |
-1.95% |
11.29% |
| Net Nonoperating Expense Percent (NNEP) |
|
3.28% |
4.68% |
1.26% |
-0.80% |
-8.81% |
0.85% |
1.49% |
-48.87% |
-254.66% |
-10.17% |
-33.90% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
-0.64% |
- |
- |
-0.50% |
2.00% |
2.04% |
4.38% |
-6.97% |
2.57% |
-0.25% |
1.62% |
| Cost of Revenue to Revenue |
|
67.24% |
60.52% |
59.79% |
66.22% |
57.87% |
57.37% |
59.02% |
0.00% |
50.47% |
64.67% |
64.84% |
| SG&A Expenses to Revenue |
|
19.44% |
15.16% |
18.80% |
25.00% |
17.46% |
15.53% |
13.92% |
0.00% |
23.15% |
20.06% |
15.20% |
| R&D to Revenue |
|
9.39% |
6.60% |
7.21% |
7.43% |
7.54% |
6.55% |
5.85% |
0.00% |
12.34% |
9.64% |
8.57% |
| Operating Expenses to Revenue |
|
38.83% |
25.58% |
30.76% |
41.07% |
30.08% |
25.63% |
22.51% |
0.00% |
44.51% |
38.11% |
28.00% |
| Earnings before Interest and Taxes (EBIT) |
|
-52 |
197 |
95 |
-27 |
125 |
224 |
300 |
-611 |
26 |
-7.30 |
23 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
61 |
286 |
181 |
56 |
203 |
299 |
375 |
-562 |
65 |
16 |
45 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.89 |
1.15 |
0.62 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.36 |
1.85 |
1.06 |
| Price to Revenue (P/Rev) |
|
0.07 |
0.05 |
0.26 |
0.27 |
0.26 |
0.38 |
0.65 |
2.08 |
2.04 |
1.43 |
0.69 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
1.56 |
2.48 |
3.97 |
1.81 |
0.59 |
0.40 |
0.17 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
418.06% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
64.01% |
40.29% |
25.17% |
55.14% |
169.47% |
250.54% |
591.83% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.53 |
1.53 |
2.02 |
2.07 |
1.68 |
1.77 |
2.05 |
3.64 |
0.76 |
1.58 |
0.45 |
| Enterprise Value to Revenue (EV/Rev) |
|
2.73 |
2.04 |
2.23 |
2.62 |
2.07 |
2.05 |
2.12 |
6.11 |
0.79 |
1.38 |
0.35 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
32.76 |
15.03 |
17.30 |
11.74 |
10.92 |
10.37 |
37.44 |
4.93 |
10.71 |
2.90 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
32.36 |
41.34 |
20.64 |
17.07 |
14.53 |
308.93 |
18.79 |
38.35 |
6.55 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
52.23 |
61.41 |
29.35 |
23.58 |
4.78 |
41.97 |
9.97 |
17.74 |
3.19 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
62.62 |
143.63 |
205.22 |
40.37 |
34.66 |
33.54 |
35.23 |
36.55 |
5.63 |
20.77 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
6.97 |
6.62 |
5.48 |
14.93 |
5.58 |
5.67 |
4.45 |
0.00 |
0.45 |
0.71 |
0.17 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
-4.31 |
-4.37 |
-4.39 |
-4.15 |
-5.56 |
-6.15 |
-6.81 |
26.44 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
|
-4.29 |
-3.75 |
-3.77 |
-4.15 |
-5.56 |
-6.15 |
-6.81 |
26.44 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
-7.02 |
-6.87 |
-4.81 |
-3.74 |
-4.53 |
-4.72 |
-4.51 |
-3.76 |
1.29 |
4.47 |
5.02 |
| Leverage Ratio |
|
-7.78 |
-7.66 |
-5.46 |
-4.42 |
-4.67 |
-5.01 |
-5.27 |
-9.27 |
3.94 |
8.47 |
9.21 |
| Compound Leverage Factor |
|
-32.53 |
-1.21 |
4.01 |
-34.06 |
1.66 |
-1.59 |
-2.62 |
-1.84 |
7.09 |
3.02 |
14.08 |
| Debt to Total Capital |
|
130.23% |
129.71% |
129.49% |
131.80% |
121.95% |
119.43% |
117.22% |
96.36% |
0.00% |
0.00% |
0.00% |
| Short-Term Debt to Total Capital |
|
0.45% |
18.27% |
18.25% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
129.78% |
111.44% |
111.24% |
131.80% |
121.95% |
119.43% |
117.22% |
96.36% |
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 |
|
16.54% |
16.70% |
16.91% |
17.51% |
20.94% |
20.78% |
20.66% |
16.97% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
-46.77% |
-46.41% |
-46.40% |
-49.31% |
-42.89% |
-40.20% |
-37.89% |
-13.33% |
100.00% |
100.00% |
100.00% |
| Debt to EBITDA |
|
-145.17 |
29.26 |
12.21 |
14.50 |
9.30 |
8.13 |
6.68 |
23.03 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
-139.58 |
28.17 |
11.70 |
13.61 |
8.67 |
7.49 |
6.03 |
20.64 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to EBITDA |
|
-144.67 |
25.14 |
10.49 |
14.50 |
9.30 |
8.13 |
6.68 |
23.03 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
-20.79 |
-66.75 |
42.45 |
51.45 |
23.25 |
17.56 |
3.08 |
25.82 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
-19.99 |
-64.26 |
40.65 |
48.31 |
21.66 |
16.18 |
2.78 |
23.14 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
|
-20.72 |
-57.35 |
36.46 |
51.45 |
23.25 |
17.56 |
3.08 |
25.82 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
-0.24 |
-0.16 |
-0.02 |
-0.01 |
0.07 |
0.23 |
0.48 |
0.35 |
4.54 |
2.87 |
2.73 |
| Noncontrolling Interest Sharing Ratio |
|
-89.29% |
-89.10% |
-68.21% |
-58.40% |
-70.06% |
-74.33% |
-78.34% |
0.00% |
37.81% |
95.08% |
109.52% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
2.30 |
1.04 |
1.40 |
2.83 |
2.19 |
2.18 |
2.25 |
3.88 |
6.67 |
2.57 |
4.00 |
| Quick Ratio |
|
1.14 |
0.54 |
0.43 |
1.02 |
1.28 |
1.30 |
1.41 |
0.74 |
5.79 |
0.53 |
2.74 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
1,896 |
2,171 |
1,935 |
530 |
1,421 |
1,401 |
391 |
-1,521 |
3,473 |
3,738 |
3,969 |
| Operating Cash Flow to CapEx |
|
-2,961.67% |
996.08% |
1,822.39% |
3,806.85% |
-1,205.81% |
611.90% |
923.17% |
1,090.31% |
-10,300.00% |
-3,640.00% |
-28,750.00% |
| Free Cash Flow to Firm to Interest Expense |
|
11.31 |
12.96 |
11.52 |
2.88 |
8.18 |
8.98 |
2.53 |
0.00 |
0.00 |
4,672.09 |
4,410.22 |
| Operating Cash Flow to Interest Expense |
|
-1.06 |
0.30 |
0.73 |
1.51 |
-1.08 |
0.49 |
0.98 |
0.00 |
0.00 |
-91.00 |
-63.89 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-1.10 |
0.27 |
0.69 |
1.47 |
-1.17 |
0.41 |
0.87 |
0.00 |
0.00 |
-93.50 |
-64.11 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.38 |
0.51 |
0.54 |
0.47 |
0.55 |
0.57 |
0.63 |
0.21 |
0.31 |
0.36 |
0.37 |
| Accounts Receivable Turnover |
|
3.47 |
4.33 |
5.66 |
6.63 |
5.25 |
4.91 |
6.21 |
6.41 |
3.30 |
3.31 |
2.99 |
| Inventory Turnover |
|
1.85 |
2.56 |
2.87 |
3.21 |
2.95 |
3.01 |
3.80 |
2.74 |
1.86 |
1.85 |
1.81 |
| Fixed Asset Turnover |
|
7.34 |
10.16 |
11.33 |
10.85 |
11.08 |
12.27 |
15.13 |
27.44 |
10.13 |
10.46 |
10.48 |
| Accounts Payable Turnover |
|
3.64 |
5.00 |
5.38 |
7.50 |
5.78 |
5.47 |
6.41 |
5.80 |
3.24 |
2.95 |
2.71 |
| Days Sales Outstanding (DSO) |
|
105.10 |
84.38 |
64.49 |
55.01 |
69.46 |
74.32 |
58.80 |
56.93 |
110.63 |
110.33 |
122.04 |
| Days Inventory Outstanding (DIO) |
|
196.80 |
142.69 |
127.28 |
113.68 |
123.86 |
121.16 |
95.94 |
133.44 |
196.64 |
196.78 |
202.11 |
| Days Payable Outstanding (DPO) |
|
100.38 |
73.03 |
67.84 |
48.69 |
63.11 |
66.67 |
56.92 |
62.98 |
112.73 |
123.70 |
134.83 |
| Cash Conversion Cycle (CCC) |
|
201.52 |
154.04 |
123.92 |
120.00 |
130.21 |
128.81 |
97.81 |
127.39 |
194.54 |
183.41 |
189.32 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
6,766 |
6,802 |
5,659 |
5,333 |
5,439 |
5,499 |
5,484 |
3,240 |
2,085 |
1,755 |
1,551 |
| Invested Capital Turnover |
|
0.49 |
0.67 |
0.78 |
0.75 |
0.72 |
0.77 |
0.95 |
0.72 |
0.54 |
0.55 |
0.57 |
| Increase / (Decrease) in Invested Capital |
|
-1,934 |
-1,707 |
-1,864 |
-559 |
-1,327 |
-1,303 |
-175 |
1,085 |
-3,355 |
-3,744 |
-3,933 |
| Enterprise Value (EV) |
|
10,376 |
10,384 |
11,410 |
11,026 |
9,146 |
9,733 |
11,258 |
11,801 |
1,593 |
2,769 |
696 |
| Market Capitalization |
|
278 |
261 |
1,319 |
1,125 |
1,150 |
1,793 |
3,429 |
4,017 |
4,103 |
2,883 |
1,379 |
| Book Value per Share |
|
($15.70) |
($15.63) |
($15.39) |
($16.01) |
($11.77) |
($11.27) |
($10.58) |
($4.53) |
$20.38 |
$11.11 |
$9.68 |
| Tangible Book Value per Share |
|
($39.25) |
($38.93) |
($34.77) |
($34.93) |
($30.48) |
($29.92) |
($28.58) |
($11.77) |
$13.42 |
$6.91 |
$5.66 |
| Total Capital |
|
7,123 |
7,150 |
7,161 |
7,010 |
5,941 |
6,070 |
6,189 |
7,535 |
4,595 |
2,506 |
2,234 |
| Total Debt |
|
9,277 |
9,275 |
9,273 |
9,238 |
7,245 |
7,250 |
7,255 |
7,260 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
9,245 |
7,968 |
7,966 |
9,238 |
7,245 |
7,250 |
7,255 |
7,260 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
8,919 |
8,929 |
8,881 |
8,674 |
6,751 |
6,679 |
6,550 |
6,506 |
-2,510 |
-114 |
-683 |
| Capital Expenditures (CapEx) |
|
6.00 |
5.10 |
6.70 |
7.30 |
16 |
13 |
16 |
26 |
2.20 |
2.00 |
0.20 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
1,033 |
1,054 |
1,888 |
1,690 |
755 |
792 |
854 |
3,546 |
315 |
1,056 |
383 |
| Debt-free Net Working Capital (DFNWC) |
|
1,391 |
1,400 |
2,280 |
2,255 |
1,249 |
1,363 |
1,560 |
4,301 |
2,825 |
1,170 |
1,066 |
| Net Working Capital (NWC) |
|
1,359 |
94 |
973 |
2,255 |
1,249 |
1,363 |
1,560 |
4,301 |
2,825 |
1,170 |
1,066 |
| Net Nonoperating Expense (NNE) |
|
295 |
419 |
105 |
-61 |
-690 |
66 |
107 |
-1,796 |
-5,390 |
-301 |
-995 |
| Net Nonoperating Obligations (NNO) |
|
8,919 |
8,927 |
7,771 |
7,561 |
6,743 |
6,679 |
6,550 |
2,965 |
-2,510 |
-750 |
-683 |
| Total Depreciation and Amortization (D&A) |
|
113 |
90 |
85 |
83 |
78 |
75 |
75 |
49 |
39 |
23 |
22 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
27.18% |
20.71% |
36.87% |
40.18% |
17.10% |
16.67% |
16.12% |
183.59% |
15.64% |
52.52% |
19.20% |
| Debt-free Net Working Capital to Revenue |
|
36.58% |
27.50% |
44.53% |
53.61% |
28.27% |
28.69% |
29.43% |
222.65% |
140.19% |
58.17% |
53.48% |
| Net Working Capital to Revenue |
|
35.73% |
1.84% |
19.01% |
53.61% |
28.27% |
28.69% |
29.43% |
222.65% |
140.19% |
58.17% |
53.48% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($1.77) |
$0.13 |
($0.23) |
$0.09 |
$3.55 |
$0.07 |
$0.41 |
$6.06 |
$24.45 |
$1.25 |
$4.59 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
212.30M |
213.50M |
215.90M |
214.40M |
216.30M |
218.10M |
221.50M |
219.50M |
225.20M |
227M |
224.70M |
| Adjusted Diluted Earnings per Share |
|
($1.77) |
$0.13 |
($0.23) |
$0.09 |
$2.88 |
$0.06 |
$0.39 |
$6.30 |
$23.15 |
$1.21 |
$4.54 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
212.30M |
215.50M |
215.90M |
214.40M |
271.90M |
227.30M |
277.70M |
230M |
237.90M |
233.80M |
226.90M |
| 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 |
|
212.28M |
215.85M |
215.88M |
216.56M |
216.60M |
221.53M |
221.55M |
225.46M |
225.57M |
230.63M |
203.58M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-17 |
136 |
71 |
-25 |
102 |
167 |
216 |
-434 |
23 |
-0.35 |
18 |
| Normalized NOPAT Margin |
|
-1.87% |
9.78% |
6.55% |
-4.35% |
9.14% |
12.05% |
13.28% |
0.00% |
4.94% |
-0.11% |
5.47% |
| Pre Tax Income Margin |
|
-23.94% |
2.24% |
-6.47% |
-36.62% |
-3.99% |
5.10% |
9.17% |
0.00% |
9.86% |
-0.81% |
10.85% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-0.31 |
1.17 |
0.57 |
-0.15 |
0.72 |
1.43 |
1.94 |
0.00 |
0.00 |
-9.13 |
25.22 |
| NOPAT to Interest Expense |
|
-0.23 |
2.77 |
0.43 |
-0.16 |
0.54 |
0.63 |
1.39 |
0.00 |
0.00 |
-7.79 |
40.11 |
| EBIT Less CapEx to Interest Expense |
|
-0.34 |
1.14 |
0.53 |
-0.19 |
0.63 |
1.35 |
1.84 |
0.00 |
0.00 |
-11.63 |
25.00 |
| NOPAT Less CapEx to Interest Expense |
|
-0.26 |
2.74 |
0.39 |
-0.20 |
0.45 |
0.55 |
1.29 |
0.00 |
0.00 |
-10.29 |
39.89 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.77% |
0.28% |
32.12% |
42.16% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.77% |
0.28% |
32.12% |
42.16% |