| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
176,908,238.00 |
188,028,542.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
176,908,238.00 |
188,028,542.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.06 |
0.13 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
8.94% |
0.00% |
10.46% |
7.92% |
12.83% |
12.47% |
8.22% |
7.52% |
9.38% |
- |
20.38% |
| EBITDA Growth |
|
62.72% |
8.43% |
16.40% |
5.09% |
-16.71% |
-12.48% |
-22.44% |
-4.20% |
37.37% |
- |
69.42% |
| EBIT Growth |
|
75.78% |
0.00% |
222.89% |
19.05% |
-20.36% |
-136.54% |
-48.47% |
3.31% |
92.99% |
- |
129.89% |
| NOPAT Growth |
|
-95.70% |
0.00% |
159.52% |
59.30% |
3,601.53% |
-146.62% |
-32.56% |
22.70% |
258.52% |
- |
235.74% |
| Net Income Growth |
|
15.67% |
0.00% |
89.12% |
124.66% |
52.02% |
-4.75% |
-127.70% |
244.46% |
1,931.20% |
- |
451.04% |
| EPS Growth |
|
57.14% |
0.00% |
89.74% |
105.26% |
66.67% |
43.90% |
0.00% |
500.00% |
1,200.00% |
- |
425.00% |
| Operating Cash Flow Growth |
|
0.00% |
-24.93% |
-124.95% |
200.31% |
116.76% |
130.93% |
1,118.07% |
20.32% |
69.78% |
- |
33.74% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
94.45% |
-52.71% |
106.34% |
106.26% |
141.62% |
- |
-467.21% |
| Invested Capital Growth |
|
0.00% |
-4.61% |
0.00% |
0.00% |
6.14% |
-2.50% |
-6.04% |
-5.48% |
-0.18% |
- |
25.64% |
| Revenue Q/Q Growth |
|
-0.71% |
3.95% |
3.51% |
1.01% |
3.81% |
3.61% |
-0.39% |
0.35% |
5.61% |
- |
7.73% |
| EBITDA Q/Q Growth |
|
16.46% |
-37.28% |
42.85% |
0.72% |
-7.70% |
-34.10% |
26.61% |
24.39% |
32.35% |
- |
30.26% |
| EBIT Q/Q Growth |
|
28.15% |
-73.23% |
256.99% |
-2.77% |
-14.27% |
-112.28% |
603.46% |
94.93% |
60.14% |
- |
61.91% |
| NOPAT Q/Q Growth |
|
-96.03% |
1,404.92% |
80.30% |
47.78% |
-7.69% |
-118.95% |
360.84% |
168.87% |
169.73% |
- |
24.35% |
| Net Income Q/Q Growth |
|
45.68% |
-380.28% |
90.30% |
197.40% |
-205.71% |
-948.46% |
78.91% |
247.35% |
461.95% |
- |
119.48% |
| EPS Q/Q Growth |
|
52.63% |
-355.56% |
90.24% |
125.00% |
-400.00% |
-666.67% |
82.61% |
250.00% |
450.00% |
- |
85.71% |
| Operating Cash Flow Q/Q Growth |
|
47.24% |
-11.52% |
-123.11% |
1,097.68% |
6.28% |
-5.74% |
1.86% |
17.91% |
49.96% |
- |
46.95% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
105.28% |
-2,116.48% |
0.90% |
94.74% |
144.98% |
170.23% |
-2.10% |
-65.03% |
- |
-23.31% |
| Invested Capital Q/Q Growth |
|
0.00% |
4.27% |
2.54% |
-0.71% |
-0.02% |
-4.22% |
-1.18% |
-0.12% |
5.60% |
- |
3.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
19.31% |
20.22% |
19.20% |
20.22% |
20.37% |
20.67% |
20.01% |
21.42% |
20.67% |
- |
21.30% |
| EBITDA Margin |
|
21.07% |
12.71% |
17.54% |
17.49% |
15.55% |
9.89% |
12.57% |
15.58% |
19.53% |
- |
17.69% |
| Operating Margin |
|
0.20% |
2.85% |
4.96% |
6.28% |
6.46% |
-1.18% |
3.09% |
6.22% |
9.30% |
- |
5.91% |
| EBIT Margin |
|
7.45% |
1.92% |
6.62% |
6.37% |
5.26% |
-0.62% |
3.15% |
6.12% |
9.28% |
- |
6.02% |
| Profit (Net Income) Margin |
|
-1.39% |
-6.42% |
-0.60% |
0.58% |
-0.59% |
-5.98% |
-1.27% |
1.86% |
9.89% |
- |
3.69% |
| Tax Burden Percent |
|
104.61% |
99.64% |
110.20% |
81.01% |
109.29% |
101.52% |
109.69% |
93.23% |
159.34% |
- |
102.24% |
| Interest Burden Percent |
|
-17.81% |
-335.58% |
-8.25% |
11.24% |
-10.27% |
944.22% |
-36.61% |
32.56% |
66.86% |
- |
59.98% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
18.99% |
0.00% |
0.00% |
0.00% |
6.77% |
-59.34% |
- |
-2.24% |
| Return on Invested Capital (ROIC) |
|
0.00% |
0.87% |
3.11% |
4.68% |
2.21% |
-0.42% |
1.10% |
3.02% |
7.69% |
- |
3.16% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
-0.62% |
1.20% |
2.55% |
1.00% |
-1.67% |
0.14% |
1.86% |
6.07% |
- |
2.21% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
-1.09% |
1.19% |
2.59% |
1.18% |
-1.98% |
0.12% |
1.50% |
4.27% |
- |
1.23% |
| Return on Equity (ROE) |
|
0.00% |
-0.22% |
4.31% |
7.27% |
3.38% |
-2.39% |
1.22% |
4.53% |
11.95% |
- |
4.39% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
5.49% |
-197.95% |
-197.65% |
-4.19% |
3.96% |
7.51% |
6.96% |
7.88% |
- |
-18.43% |
| Operating Return on Assets (OROA) |
|
0.00% |
0.76% |
5.39% |
5.35% |
2.28% |
-0.28% |
1.45% |
2.88% |
4.32% |
- |
2.83% |
| Return on Assets (ROA) |
|
0.00% |
-2.56% |
-0.49% |
0.49% |
-0.26% |
-2.73% |
-0.58% |
0.87% |
4.60% |
- |
1.74% |
| Return on Common Equity (ROCE) |
|
0.00% |
-0.18% |
3.94% |
6.68% |
3.14% |
-2.25% |
1.16% |
4.31% |
11.73% |
- |
4.33% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
-2.67% |
-1.94% |
-1.55% |
0.00% |
-1.74% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
0.64 |
9.63 |
17 |
26 |
24 |
-4.49 |
12 |
31 |
85 |
32 |
39 |
| NOPAT Margin |
|
0.14% |
2.00% |
3.48% |
5.08% |
4.52% |
-0.83% |
2.17% |
5.80% |
14.82% |
- |
6.04% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.58% |
1.50% |
1.91% |
2.13% |
1.20% |
1.25% |
0.97% |
1.16% |
1.62% |
- |
0.95% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
0.23% |
- |
- |
- |
-0.11% |
0.29% |
0.76% |
1.94% |
0.63% |
0.76% |
| Cost of Revenue to Revenue |
|
80.69% |
79.78% |
80.80% |
79.78% |
79.63% |
79.33% |
79.99% |
78.58% |
79.33% |
- |
78.70% |
| SG&A Expenses to Revenue |
|
2.44% |
2.35% |
2.37% |
2.33% |
2.28% |
2.22% |
2.43% |
2.75% |
2.46% |
- |
2.71% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Operating Expenses to Revenue |
|
19.11% |
17.37% |
14.23% |
13.94% |
13.91% |
21.85% |
16.92% |
15.20% |
11.37% |
- |
15.39% |
| Earnings before Interest and Taxes (EBIT) |
|
35 |
9.26 |
33 |
32 |
28 |
-3.38 |
17 |
33 |
53 |
24 |
39 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
98 |
61 |
88 |
88 |
81 |
54 |
68 |
85 |
112 |
88 |
115 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.48 |
0.99 |
1.56 |
1.92 |
2.11 |
2.42 |
2.64 |
- |
2.55 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.62 |
1.27 |
1.91 |
2.33 |
2.55 |
2.89 |
3.13 |
- |
2.96 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.50 |
0.99 |
1.71 |
2.10 |
2.26 |
2.73 |
3.22 |
- |
3.74 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
259.81 |
- |
88.39 |
| Dividend Yield |
|
0.00% |
0.00% |
1.72% |
3.42% |
2.87% |
3.52% |
3.30% |
2.72% |
2.38% |
- |
2.12% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.38% |
- |
1.13% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.76 |
1.00 |
1.29 |
1.51 |
1.63 |
1.86 |
2.04 |
- |
2.07 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
1.70 |
2.17 |
2.72 |
2.97 |
3.09 |
3.47 |
3.93 |
- |
4.40 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
9.86 |
12.64 |
17.17 |
19.78 |
22.40 |
25.90 |
27.16 |
- |
26.08 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
31.38 |
38.82 |
53.64 |
68.85 |
89.00 |
100.13 |
86.37 |
- |
69.67 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
74.55 |
85.01 |
75.11 |
104.77 |
122.99 |
136.60 |
26.44 |
- |
53.56 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
47.45 |
39.07 |
38.43 |
34.94 |
26.90 |
29.24 |
28.91 |
- |
33.12 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
37.74 |
20.98 |
25.95 |
25.85 |
- |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
1.63 |
1.89 |
1.03 |
1.04 |
0.91 |
0.80 |
0.78 |
0.68 |
0.61 |
- |
0.47 |
| Long-Term Debt to Equity |
|
1.63 |
1.89 |
1.03 |
1.04 |
0.91 |
0.80 |
0.78 |
0.68 |
0.61 |
- |
0.47 |
| Financial Leverage |
|
1.61 |
1.75 |
0.99 |
1.02 |
1.17 |
1.19 |
0.86 |
0.81 |
0.70 |
- |
0.56 |
| Leverage Ratio |
|
2.99 |
3.01 |
2.20 |
2.21 |
2.44 |
2.41 |
2.06 |
2.00 |
1.90 |
- |
1.73 |
| Compound Leverage Factor |
|
-0.53 |
-10.11 |
-0.18 |
0.25 |
-0.25 |
22.75 |
-0.75 |
0.65 |
1.27 |
- |
1.04 |
| Debt to Total Capital |
|
61.96% |
65.35% |
50.74% |
51.01% |
47.63% |
44.34% |
43.81% |
40.57% |
37.92% |
- |
31.81% |
| 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 |
|
61.96% |
65.35% |
50.74% |
51.01% |
47.63% |
44.34% |
43.81% |
40.57% |
37.92% |
- |
31.81% |
| 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 |
|
5.44% |
4.48% |
4.18% |
3.98% |
1.15% |
1.04% |
1.03% |
1.01% |
0.95% |
- |
0.77% |
| Common Equity to Total Capital |
|
32.60% |
30.17% |
45.07% |
45.01% |
51.22% |
54.62% |
55.16% |
58.42% |
61.09% |
- |
67.42% |
| Debt to EBITDA |
|
10.33 |
8.64 |
6.67 |
6.54 |
6.44 |
5.90 |
6.17 |
5.85 |
5.23 |
- |
4.11 |
| Net Debt to EBITDA |
|
10.19 |
8.51 |
6.44 |
6.39 |
6.23 |
5.66 |
5.87 |
5.38 |
4.76 |
- |
3.81 |
| Long-Term Debt to EBITDA |
|
10.33 |
8.64 |
6.67 |
6.54 |
6.44 |
5.90 |
6.17 |
5.85 |
5.23 |
- |
4.11 |
| Debt to NOPAT |
|
0.00 |
83.23 |
50.48 |
44.00 |
28.19 |
31.26 |
33.85 |
30.83 |
5.09 |
- |
8.44 |
| Net Debt to NOPAT |
|
0.00 |
81.92 |
48.72 |
42.95 |
27.25 |
29.96 |
32.23 |
28.38 |
4.64 |
- |
7.82 |
| Long-Term Debt to NOPAT |
|
0.00 |
83.23 |
50.48 |
44.00 |
28.19 |
31.26 |
33.85 |
30.83 |
5.09 |
- |
8.44 |
| Altman Z-Score |
|
0.00 |
0.00 |
0.27 |
0.49 |
0.89 |
1.21 |
1.35 |
1.77 |
2.13 |
- |
2.62 |
| Noncontrolling Interest Sharing Ratio |
|
14.31% |
14.09% |
8.49% |
8.11% |
7.10% |
6.16% |
5.04% |
4.65% |
1.87% |
- |
1.41% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.87 |
0.94 |
1.14 |
1.00 |
1.01 |
1.11 |
1.13 |
1.31 |
1.13 |
- |
1.06 |
| Quick Ratio |
|
0.87 |
0.94 |
1.14 |
1.00 |
1.01 |
1.11 |
1.13 |
1.31 |
1.13 |
- |
1.06 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-3,996 |
211 |
-4,256 |
-4,217 |
-222 |
100 |
270 |
264 |
92 |
-803 |
-990 |
| Operating Cash Flow to CapEx |
|
0.00% |
295.04% |
-104.16% |
92.00% |
213.63% |
0.00% |
216.12% |
109.14% |
38.18% |
- |
39.69% |
| Free Cash Flow to Firm to Interest Expense |
|
-95.14 |
5.12 |
-116.80 |
-137.84 |
-7.30 |
3.29 |
11.75 |
11.67 |
4.53 |
- |
-52.69 |
| Operating Cash Flow to Interest Expense |
|
0.69 |
0.63 |
-0.16 |
1.94 |
2.08 |
1.96 |
2.64 |
3.16 |
5.26 |
- |
4.31 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
1.29 |
0.41 |
-0.32 |
-0.17 |
1.10 |
4.90 |
1.42 |
0.26 |
-8.51 |
- |
-6.55 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.40 |
0.81 |
0.84 |
0.43 |
0.46 |
0.46 |
0.47 |
0.47 |
- |
0.47 |
| Accounts Receivable Turnover |
|
0.00 |
11.56 |
0.00 |
0.00 |
10.78 |
10.45 |
9.63 |
10.11 |
11.21 |
- |
10.21 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Fixed Asset Turnover |
|
0.00 |
0.53 |
0.00 |
0.00 |
0.00 |
0.61 |
0.62 |
0.63 |
0.62 |
- |
0.62 |
| Accounts Payable Turnover |
|
0.00 |
6.17 |
0.00 |
0.00 |
6.39 |
6.60 |
6.36 |
6.47 |
6.14 |
- |
6.12 |
| Days Sales Outstanding (DSO) |
|
0.00 |
31.57 |
0.00 |
0.00 |
33.87 |
34.94 |
37.90 |
36.09 |
32.56 |
- |
35.74 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Days Payable Outstanding (DPO) |
|
0.00 |
59.13 |
0.00 |
0.00 |
57.16 |
55.31 |
57.43 |
56.40 |
59.43 |
- |
59.68 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
-27.56 |
0.00 |
0.00 |
-23.28 |
-20.36 |
-19.54 |
-20.31 |
-26.87 |
- |
-23.93 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
3,997 |
4,168 |
4,273 |
4,243 |
4,242 |
4,063 |
4,015 |
4,011 |
4,235 |
4,898 |
5,045 |
| Invested Capital Turnover |
|
0.00 |
0.44 |
0.90 |
0.92 |
0.49 |
0.50 |
0.51 |
0.52 |
0.52 |
- |
0.52 |
| Increase / (Decrease) in Invested Capital |
|
3,997 |
-201 |
4,273 |
4,243 |
246 |
-104 |
-258 |
-233 |
-7.43 |
835 |
1,030 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
3,260 |
4,233 |
5,471 |
6,152 |
6,527 |
7,449 |
8,639 |
- |
10,431 |
| Market Capitalization |
|
0.00 |
0.00 |
948 |
1,923 |
3,436 |
4,350 |
4,774 |
5,860 |
7,082 |
- |
8,867 |
| Book Value per Share |
|
$19.90 |
$19.18 |
$30.00 |
$14.69 |
$16.77 |
$14.77 |
$14.36 |
$15.18 |
$15.89 |
$18.77 |
$18.52 |
| Tangible Book Value per Share |
|
$13.36 |
$12.91 |
$23.53 |
$11.54 |
$13.63 |
$12.18 |
$11.87 |
$12.73 |
$13.42 |
$16.01 |
$15.94 |
| Total Capital |
|
4,032 |
4,211 |
4,350 |
4,295 |
4,310 |
4,140 |
4,101 |
4,144 |
4,384 |
5,015 |
5,164 |
| Total Debt |
|
2,498 |
2,752 |
2,208 |
2,191 |
2,053 |
1,836 |
1,797 |
1,681 |
1,662 |
1,652 |
1,643 |
| Total Long-Term Debt |
|
2,498 |
2,752 |
2,208 |
2,191 |
2,053 |
1,836 |
1,797 |
1,681 |
1,662 |
1,652 |
1,643 |
| Net Debt |
|
2,463 |
2,708 |
2,130 |
2,139 |
1,985 |
1,759 |
1,711 |
1,548 |
1,515 |
1,537 |
1,524 |
| Capital Expenditures (CapEx) |
|
-25 |
8.73 |
5.72 |
65 |
30 |
-89 |
28 |
65 |
281 |
589 |
204 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-64 |
-58 |
-41 |
-53 |
-66 |
-47 |
-50 |
-50 |
-109 |
-113 |
-99 |
| Debt-free Net Working Capital (DFNWC) |
|
-29 |
-14 |
36 |
-0.54 |
1.74 |
29 |
36 |
84 |
38 |
1.41 |
21 |
| Net Working Capital (NWC) |
|
-29 |
-14 |
36 |
-0.54 |
1.74 |
29 |
36 |
84 |
38 |
1.41 |
21 |
| Net Nonoperating Expense (NNE) |
|
7.09 |
41 |
20 |
23 |
27 |
28 |
19 |
21 |
28 |
21 |
15 |
| Net Nonoperating Obligations (NNO) |
|
2,463 |
2,708 |
2,130 |
2,139 |
1,985 |
1,759 |
1,711 |
1,548 |
1,513 |
1,536 |
1,524 |
| Total Depreciation and Amortization (D&A) |
|
63 |
52 |
55 |
56 |
54 |
57 |
51 |
51 |
59 |
64 |
76 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
-3.08% |
-2.16% |
-2.70% |
-3.29% |
-2.28% |
-2.35% |
-2.31% |
-4.98% |
- |
-4.16% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
-0.75% |
1.86% |
-0.03% |
0.09% |
1.42% |
1.73% |
3.90% |
1.72% |
- |
0.87% |
| Net Working Capital to Revenue |
|
0.00% |
-0.75% |
1.86% |
-0.03% |
0.09% |
1.42% |
1.73% |
3.90% |
1.72% |
- |
0.87% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.09) |
($0.41) |
($0.04) |
$0.01 |
($0.03) |
($0.23) |
($0.04) |
$0.06 |
$0.33 |
$0.07 |
$0.13 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
66.05M |
66.05M |
104.30M |
130.53M |
133.73M |
130.64M |
156.92M |
160.50M |
169.01M |
166.06M |
187.32M |
| Adjusted Diluted Earnings per Share |
|
($0.09) |
($0.41) |
($0.04) |
$0.01 |
($0.03) |
($0.23) |
($0.04) |
$0.06 |
$0.33 |
$0.07 |
$0.13 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
66.05M |
66.05M |
104.30M |
130.69M |
133.73M |
130.64M |
156.92M |
161.14M |
169.80M |
166.85M |
187.97M |
| 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 |
|
66.23M |
65.37M |
131.65M |
131.65M |
153.06M |
157.57M |
159.50M |
168.58M |
176.91M |
188.03M |
192.72M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
10 |
12 |
19 |
26 |
26 |
-3.92 |
28 |
43 |
30 |
28 |
29 |
| Normalized NOPAT Margin |
|
2.18% |
2.51% |
3.87% |
5.09% |
4.99% |
-0.72% |
5.21% |
7.96% |
5.20% |
- |
4.39% |
| Pre Tax Income Margin |
|
-1.33% |
-6.44% |
-0.55% |
0.72% |
-0.54% |
-5.89% |
-1.15% |
1.99% |
6.20% |
- |
3.61% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.82 |
0.22 |
0.91 |
1.05 |
0.91 |
-0.11 |
0.74 |
1.47 |
2.61 |
- |
2.08 |
| NOPAT to Interest Expense |
|
0.02 |
0.23 |
0.48 |
0.84 |
0.78 |
-0.15 |
0.51 |
1.39 |
4.16 |
- |
2.09 |
| EBIT Less CapEx to Interest Expense |
|
1.42 |
0.01 |
0.75 |
-1.06 |
-0.07 |
2.82 |
-0.48 |
-1.43 |
-11.16 |
- |
-8.78 |
| NOPAT Less CapEx to Interest Expense |
|
0.61 |
0.02 |
0.32 |
-1.27 |
-0.19 |
2.78 |
-0.71 |
-1.50 |
-9.60 |
- |
-8.78 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
-112.36% |
-140.42% |
-232.75% |
-303.75% |
-349.76% |
-372.96% |
-475.76% |
588.25% |
- |
170.37% |
| Augmented Payout Ratio |
|
0.00% |
-114.90% |
-234.96% |
-367.46% |
-570.25% |
-554.07% |
-374.14% |
-443.18% |
484.30% |
- |
181.00% |