| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
183,883,637.00 |
184,094,276.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
183,883,637.00 |
184,094,276.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
-2.27 |
0.51 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
5.27% |
5.38% |
-1.99% |
-1.86% |
-2.66% |
3.04% |
-4.54% |
-4.09% |
-7.79% |
- |
9.20% |
| EBITDA Growth |
|
68.65% |
74.65% |
6.69% |
-3.60% |
-26.36% |
-3,756.73% |
2.19% |
-8.21% |
-0.29% |
- |
28.64% |
| EBIT Growth |
|
5.05% |
17.80% |
-0.14% |
-11.27% |
-56.08% |
-5,157.76% |
-1.00% |
-15.17% |
6.34% |
- |
33.74% |
| NOPAT Growth |
|
21.31% |
6.05% |
-60.92% |
-35.82% |
-71.26% |
-4,380.98% |
-68.16% |
-48.40% |
-16.02% |
- |
33.34% |
| Net Income Growth |
|
-22.86% |
-6.05% |
-74.00% |
-47.10% |
-112.12% |
-1,862.00% |
-67.69% |
-67.31% |
-308.33% |
- |
4,333.33% |
| EPS Growth |
|
-20.00% |
-8.57% |
-69.23% |
-45.76% |
-112.50% |
-2,063.16% |
-75.00% |
-65.63% |
-300.00% |
- |
2,250.00% |
| Operating Cash Flow Growth |
|
201.69% |
296.56% |
51.81% |
72.45% |
-24.93% |
-68.39% |
-16.23% |
-43.52% |
21.94% |
- |
-98.36% |
| Free Cash Flow Firm Growth |
|
-171.20% |
81.71% |
-57.30% |
103.64% |
92.42% |
186.80% |
411.58% |
7,212.60% |
2,119.74% |
- |
-46.79% |
| Invested Capital Growth |
|
26.38% |
7.25% |
18.36% |
1.60% |
1.87% |
-23.14% |
-46.26% |
-27.02% |
-29.01% |
- |
-44.08% |
| Revenue Q/Q Growth |
|
-11.79% |
-13.79% |
27.54% |
1.19% |
-12.52% |
-8.74% |
18.16% |
1.67% |
-15.89% |
- |
163.85% |
| EBITDA Q/Q Growth |
|
-22.76% |
-73.22% |
262.01% |
28.72% |
-41.00% |
-1,430.04% |
110.12% |
15.62% |
-35.90% |
- |
174.27% |
| EBIT Q/Q Growth |
|
-35.93% |
-135.06% |
353.79% |
55.62% |
-68.28% |
-4,297.12% |
104.78% |
33.33% |
-60.24% |
- |
376.13% |
| NOPAT Q/Q Growth |
|
-56.84% |
-127.80% |
265.70% |
222.82% |
-80.67% |
-4,434.72% |
101.18% |
423.17% |
-68.55% |
- |
373.91% |
| Net Income Q/Q Growth |
|
-74.70% |
-359.60% |
108.43% |
855.38% |
-105.80% |
-41,919.44% |
100.14% |
866.67% |
-172.41% |
- |
122.33% |
| EPS Q/Q Growth |
|
-72.88% |
-337.50% |
110.53% |
700.00% |
-106.25% |
-41,000.00% |
100.12% |
1,000.00% |
-172.73% |
- |
120.98% |
| Operating Cash Flow Q/Q Growth |
|
91.48% |
-45.09% |
-153.50% |
406.55% |
-16.64% |
-76.88% |
-296.77% |
248.94% |
79.98% |
- |
-364.48% |
| Free Cash Flow Firm Q/Q Growth |
|
-79.41% |
63.36% |
-115.74% |
102.57% |
-473.78% |
519.39% |
674.40% |
-39.76% |
3.24% |
- |
9,749.01% |
| Invested Capital Q/Q Growth |
|
-1.61% |
0.12% |
3.32% |
-0.18% |
-1.35% |
-24.46% |
-27.76% |
35.55% |
-4.04% |
- |
19.41% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
63.22% |
64.07% |
60.28% |
63.20% |
62.77% |
64.23% |
61.11% |
63.54% |
64.70% |
- |
47.52% |
| EBITDA Margin |
|
13.60% |
4.22% |
11.99% |
15.25% |
10.29% |
-149.92% |
12.84% |
14.60% |
11.12% |
- |
22.21% |
| Operating Margin |
|
7.09% |
-3.63% |
5.85% |
8.90% |
3.33% |
-158.03% |
6.09% |
9.53% |
3.03% |
- |
20.10% |
| EBIT Margin |
|
7.59% |
-3.09% |
6.14% |
9.45% |
3.43% |
-157.55% |
6.37% |
8.36% |
3.95% |
- |
20.52% |
| Profit (Net Income) Margin |
|
2.85% |
-8.59% |
0.57% |
5.36% |
-0.36% |
-163.64% |
0.19% |
1.83% |
-1.57% |
- |
13.54% |
| Tax Burden Percent |
|
111.24% |
91.46% |
56.52% |
118.51% |
15.65% |
99.91% |
18.10% |
59.53% |
65.92% |
- |
86.52% |
| Interest Burden Percent |
|
33.80% |
304.33% |
16.36% |
47.90% |
-66.28% |
103.96% |
16.67% |
36.75% |
-60.43% |
- |
76.26% |
| Effective Tax Rate |
|
-11.24% |
0.00% |
43.48% |
-18.51% |
0.00% |
0.00% |
81.90% |
40.47% |
0.00% |
- |
30.39% |
| Return on Invested Capital (ROIC) |
|
6.19% |
-1.87% |
2.45% |
7.24% |
1.61% |
-87.84% |
0.96% |
4.36% |
1.64% |
- |
11.34% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
2.75% |
-4.57% |
0.80% |
4.56% |
0.34% |
-110.17% |
0.36% |
2.40% |
-0.05% |
- |
10.42% |
| Return on Net Nonoperating Assets (RNNOA) |
|
1.08% |
-2.40% |
0.40% |
2.60% |
0.19% |
-76.96% |
0.18% |
1.62% |
-0.03% |
- |
1.55% |
| Return on Equity (ROE) |
|
7.27% |
-4.27% |
2.85% |
9.84% |
1.80% |
-164.80% |
1.15% |
5.98% |
1.61% |
- |
12.89% |
| Cash Return on Invested Capital (CROIC) |
|
-13.20% |
4.13% |
-5.13% |
9.91% |
0.11% |
9.68% |
41.82% |
14.93% |
17.14% |
- |
59.54% |
| Operating Return on Assets (OROA) |
|
3.74% |
-1.49% |
2.90% |
4.44% |
1.59% |
-79.72% |
3.18% |
4.14% |
1.92% |
- |
7.99% |
| Return on Assets (ROA) |
|
1.41% |
-4.16% |
0.27% |
2.52% |
-0.17% |
-82.80% |
0.10% |
0.91% |
-0.76% |
- |
5.28% |
| Return on Common Equity (ROCE) |
|
7.27% |
-4.27% |
2.85% |
9.84% |
1.80% |
-164.80% |
1.15% |
5.99% |
1.61% |
- |
12.90% |
| Return on Equity Simple (ROE_SIMPLE) |
|
2.52% |
0.00% |
1.97% |
0.54% |
-0.31% |
0.00% |
-59.84% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
82 |
-23 |
38 |
122 |
24 |
-1,023 |
12 |
63 |
20 |
-35 |
96 |
| NOPAT Margin |
|
7.89% |
-2.54% |
3.30% |
10.54% |
2.33% |
-110.62% |
1.10% |
5.67% |
2.12% |
- |
13.99% |
| Net Nonoperating Expense Percent (NNEP) |
|
3.44% |
2.71% |
1.64% |
2.67% |
1.27% |
22.32% |
0.61% |
1.96% |
1.69% |
- |
0.92% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
-0.35% |
0.58% |
- |
- |
-20.11% |
0.31% |
1.20% |
0.38% |
-1.00% |
3.71% |
| Cost of Revenue to Revenue |
|
36.78% |
35.93% |
39.72% |
36.80% |
37.23% |
35.77% |
38.89% |
36.46% |
35.30% |
- |
52.48% |
| SG&A Expenses to Revenue |
|
53.30% |
62.82% |
52.12% |
51.73% |
56.89% |
62.49% |
53.02% |
52.07% |
59.26% |
- |
25.21% |
| R&D to Revenue |
|
2.17% |
3.81% |
2.03% |
2.33% |
2.17% |
2.15% |
1.95% |
1.78% |
2.15% |
- |
2.21% |
| Operating Expenses to Revenue |
|
56.13% |
67.71% |
54.43% |
54.30% |
59.44% |
222.25% |
55.02% |
54.01% |
61.67% |
- |
27.42% |
| Earnings before Interest and Taxes (EBIT) |
|
79 |
-28 |
70 |
109 |
35 |
-1,456 |
70 |
93 |
37 |
-51 |
141 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
142 |
38 |
137 |
177 |
104 |
-1,386 |
140 |
162 |
104 |
-206 |
153 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.65 |
0.68 |
0.76 |
0.71 |
0.51 |
0.60 |
0.50 |
0.59 |
0.71 |
- |
1.20 |
| Price to Tangible Book Value (P/TBV) |
|
5.40 |
6.89 |
7.54 |
6.33 |
4.63 |
3.48 |
1.87 |
2.09 |
2.52 |
- |
1.99 |
| Price to Revenue (P/Rev) |
|
0.61 |
0.62 |
0.70 |
0.66 |
0.48 |
0.34 |
0.29 |
0.36 |
0.43 |
- |
1.21 |
| Price to Earnings (P/E) |
|
25.82 |
27.85 |
38.81 |
132.48 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Earnings Yield |
|
3.87% |
3.59% |
2.58% |
0.75% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.77 |
0.80 |
0.85 |
0.82 |
0.69 |
0.79 |
0.71 |
0.78 |
0.83 |
- |
1.23 |
| Enterprise Value to Revenue (EV/Rev) |
|
1.10 |
1.12 |
1.25 |
1.20 |
1.00 |
0.87 |
0.57 |
0.85 |
0.89 |
- |
1.09 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
9.78 |
9.78 |
10.64 |
10.34 |
9.27 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
9.83 |
| Enterprise Value to EBIT (EV/EBIT) |
|
19.43 |
19.61 |
21.72 |
22.08 |
22.63 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
12.55 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
8.51 |
7.40 |
7.91 |
7.18 |
35.30 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
29.38 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
29.40 |
13.17 |
11.99 |
9.48 |
8.88 |
9.63 |
6.47 |
12.98 |
11.59 |
- |
9.22 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
19.96 |
0.00 |
8.33 |
612.33 |
7.12 |
1.19 |
4.40 |
4.04 |
- |
1.48 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.61 |
0.66 |
0.67 |
0.66 |
0.67 |
1.11 |
0.62 |
1.10 |
1.11 |
- |
0.22 |
| Long-Term Debt to Equity |
|
0.59 |
0.64 |
0.65 |
0.65 |
0.66 |
1.10 |
0.60 |
0.98 |
0.99 |
- |
0.07 |
| Financial Leverage |
|
0.39 |
0.52 |
0.49 |
0.57 |
0.54 |
0.70 |
0.52 |
0.68 |
0.64 |
- |
0.15 |
| Leverage Ratio |
|
2.22 |
2.31 |
2.34 |
2.30 |
2.30 |
2.67 |
2.66 |
2.60 |
2.61 |
- |
2.39 |
| Compound Leverage Factor |
|
0.75 |
7.04 |
0.38 |
1.10 |
-1.52 |
2.77 |
0.44 |
0.96 |
-1.58 |
- |
1.82 |
| Debt to Total Capital |
|
37.87% |
39.70% |
39.94% |
39.84% |
40.23% |
52.66% |
38.23% |
52.40% |
52.63% |
- |
18.16% |
| Short-Term Debt to Total Capital |
|
1.23% |
0.85% |
0.81% |
0.69% |
0.62% |
0.50% |
1.19% |
5.85% |
5.83% |
- |
12.27% |
| Long-Term Debt to Total Capital |
|
36.64% |
38.85% |
39.14% |
39.15% |
39.61% |
52.16% |
37.05% |
46.56% |
46.80% |
- |
5.89% |
| 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 |
|
62.13% |
60.30% |
60.06% |
60.16% |
59.77% |
47.34% |
61.83% |
47.64% |
47.37% |
- |
81.84% |
| Debt to EBITDA |
|
5.07 |
5.20 |
5.17 |
5.28 |
5.81 |
-2.77 |
-1.56 |
-2.80 |
-2.81 |
- |
2.01 |
| Net Debt to EBITDA |
|
4.37 |
4.39 |
4.70 |
4.65 |
4.84 |
-2.31 |
-1.23 |
-2.10 |
-1.92 |
- |
-1.06 |
| Long-Term Debt to EBITDA |
|
4.91 |
5.09 |
5.07 |
5.19 |
5.72 |
-2.74 |
-1.51 |
-2.49 |
-2.50 |
- |
0.65 |
| Debt to NOPAT |
|
4.41 |
3.93 |
3.85 |
3.67 |
22.13 |
-3.04 |
-1.71 |
-3.12 |
-3.12 |
- |
6.01 |
| Net Debt to NOPAT |
|
3.81 |
3.33 |
3.50 |
3.23 |
18.44 |
-2.54 |
-1.35 |
-2.34 |
-2.14 |
- |
-3.18 |
| Long-Term Debt to NOPAT |
|
4.27 |
3.85 |
3.77 |
3.60 |
21.79 |
-3.01 |
-1.65 |
-2.77 |
-2.77 |
- |
1.95 |
| Altman Z-Score |
|
1.06 |
1.00 |
1.08 |
1.09 |
0.96 |
0.12 |
0.78 |
0.81 |
0.81 |
- |
2.25 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-0.04% |
-0.04% |
0.00% |
- |
-0.05% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.76 |
1.72 |
1.82 |
1.93 |
1.93 |
1.94 |
2.12 |
1.85 |
1.87 |
- |
2.28 |
| Quick Ratio |
|
0.70 |
0.63 |
0.75 |
0.84 |
0.86 |
0.75 |
0.74 |
1.01 |
1.09 |
- |
1.25 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-1,176 |
-431 |
-930 |
24 |
-89 |
374 |
2,897 |
1,745 |
1,802 |
16 |
1,574 |
| Operating Cash Flow to CapEx |
|
197.70% |
146.84% |
-112.08% |
268.14% |
241.06% |
63.68% |
-121.89% |
170.56% |
344.49% |
- |
-2,414.29% |
| Free Cash Flow to Firm to Interest Expense |
|
-22.49 |
-7.62 |
-15.81 |
0.42 |
-1.55 |
6.48 |
49.95 |
29.73 |
30.44 |
- |
271.34 |
| Operating Cash Flow to Interest Expense |
|
4.77 |
2.42 |
-1.25 |
3.94 |
3.25 |
0.75 |
-1.47 |
2.16 |
3.86 |
- |
-29.14 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
2.36 |
0.77 |
-2.36 |
2.47 |
1.90 |
-0.43 |
-2.67 |
0.89 |
2.74 |
- |
-30.34 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.49 |
0.48 |
0.47 |
0.47 |
0.46 |
0.51 |
0.50 |
0.50 |
0.49 |
- |
0.39 |
| Accounts Receivable Turnover |
|
14.63 |
23.30 |
9.70 |
10.77 |
14.25 |
22.54 |
10.52 |
11.37 |
16.09 |
- |
5.53 |
| Inventory Turnover |
|
2.21 |
1.86 |
1.96 |
2.13 |
2.25 |
2.05 |
2.30 |
2.45 |
2.41 |
- |
1.93 |
| Fixed Asset Turnover |
|
2.26 |
2.16 |
2.09 |
2.02 |
1.96 |
1.94 |
1.91 |
1.88 |
1.83 |
- |
1.79 |
| Accounts Payable Turnover |
|
3.54 |
3.08 |
3.21 |
3.59 |
3.76 |
3.41 |
3.85 |
3.76 |
3.79 |
- |
3.54 |
| Days Sales Outstanding (DSO) |
|
24.95 |
15.67 |
37.63 |
33.90 |
25.61 |
16.20 |
34.70 |
32.11 |
22.69 |
- |
66.00 |
| Days Inventory Outstanding (DIO) |
|
164.93 |
196.25 |
186.37 |
171.14 |
162.04 |
178.28 |
158.86 |
149.09 |
151.27 |
- |
189.00 |
| Days Payable Outstanding (DPO) |
|
103.12 |
118.69 |
113.73 |
101.56 |
96.97 |
107.06 |
94.76 |
96.98 |
96.30 |
- |
103.05 |
| Cash Conversion Cycle (CCC) |
|
86.76 |
93.23 |
110.27 |
103.48 |
90.68 |
87.42 |
98.80 |
84.22 |
77.66 |
- |
151.96 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
6,030 |
6,037 |
6,238 |
6,226 |
6,143 |
4,640 |
3,352 |
4,544 |
4,361 |
1,570 |
1,875 |
| Invested Capital Turnover |
|
0.78 |
0.73 |
0.74 |
0.69 |
0.69 |
0.79 |
0.87 |
0.77 |
0.77 |
- |
0.81 |
| Increase / (Decrease) in Invested Capital |
|
1,259 |
408 |
968 |
98 |
113 |
-1,397 |
-2,885 |
-1,682 |
-1,782 |
-51 |
-1,478 |
| Enterprise Value (EV) |
|
4,645 |
4,805 |
5,319 |
5,101 |
4,225 |
3,677 |
2,394 |
3,535 |
3,632 |
- |
2,306 |
| Market Capitalization |
|
2,567 |
2,646 |
2,969 |
2,809 |
2,018 |
1,445 |
1,209 |
1,479 |
1,747 |
- |
2,555 |
| Book Value per Share |
|
$21.31 |
$21.02 |
$21.17 |
$21.43 |
$21.41 |
$13.10 |
$13.25 |
$13.55 |
$13.46 |
$11.25 |
$11.54 |
| Tangible Book Value per Share |
|
$2.56 |
$2.08 |
$2.14 |
$2.42 |
$2.37 |
$2.26 |
$3.52 |
$3.85 |
$3.78 |
$6.67 |
$6.96 |
| Total Capital |
|
6,361 |
6,431 |
6,472 |
6,539 |
6,585 |
5,086 |
3,929 |
5,228 |
5,226 |
3,530 |
2,595 |
| Total Debt |
|
2,409 |
2,553 |
2,585 |
2,605 |
2,650 |
2,678 |
1,502 |
2,739 |
2,750 |
1,461 |
471 |
| Total Long-Term Debt |
|
2,331 |
2,498 |
2,533 |
2,560 |
2,609 |
2,653 |
1,455 |
2,434 |
2,446 |
651 |
153 |
| Net Debt |
|
2,078 |
2,159 |
2,351 |
2,293 |
2,207 |
2,232 |
1,185 |
2,056 |
1,885 |
558 |
-249 |
| Capital Expenditures (CapEx) |
|
126 |
93 |
65 |
84 |
78 |
68 |
70 |
74 |
66 |
-179 |
7.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
441 |
341 |
536 |
509 |
380 |
355 |
766 |
488 |
309 |
1,475 |
731 |
| Debt-free Net Working Capital (DFNWC) |
|
772 |
735 |
770 |
821 |
822 |
800 |
1,083 |
1,171 |
1,174 |
2,378 |
1,230 |
| Net Working Capital (NWC) |
|
694 |
681 |
718 |
776 |
781 |
775 |
1,036 |
866 |
870 |
1,568 |
912 |
| Net Nonoperating Expense (NNE) |
|
52 |
54 |
31 |
60 |
27 |
490 |
9.94 |
43 |
35 |
382 |
3.10 |
| Net Nonoperating Obligations (NNO) |
|
2,078 |
2,159 |
2,351 |
2,293 |
2,207 |
2,232 |
926 |
2,056 |
1,885 |
-499 |
-249 |
| Total Depreciation and Amortization (D&A) |
|
63 |
66 |
67 |
67 |
70 |
71 |
71 |
69 |
67 |
-155 |
12 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
10.39% |
7.96% |
12.57% |
11.99% |
9.02% |
8.36% |
18.29% |
11.78% |
7.60% |
- |
34.50% |
| Debt-free Net Working Capital to Revenue |
|
18.20% |
17.16% |
18.08% |
19.36% |
19.53% |
18.88% |
25.86% |
28.29% |
28.92% |
- |
58.08% |
| Net Working Capital to Revenue |
|
16.36% |
15.88% |
16.85% |
18.30% |
18.55% |
18.28% |
24.75% |
20.91% |
21.41% |
- |
43.05% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.16 |
($0.41) |
$0.04 |
$0.34 |
($0.02) |
($8.24) |
$0.01 |
$0.11 |
($0.08) |
($2.27) |
$0.51 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
185.20M |
185M |
183.70M |
183.50M |
183.80M |
183.70M |
183.40M |
183.80M |
183.90M |
183.70M |
183.70M |
| Adjusted Diluted Earnings per Share |
|
$0.16 |
($0.38) |
$0.04 |
$0.32 |
($0.02) |
($8.22) |
$0.01 |
$0.11 |
($0.08) |
($2.24) |
$0.47 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
201.20M |
201.10M |
184.40M |
199.60M |
183.80M |
183.70M |
183.50M |
185.10M |
183.90M |
185.70M |
202.70M |
| 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 |
|
184.52M |
183.60M |
183.57M |
183.80M |
183.82M |
183.40M |
183.75M |
183.87M |
183.88M |
184.09M |
179.76M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
56 |
-16 |
40 |
74 |
26 |
-1,019 |
47 |
64 |
21 |
-51 |
96 |
| Normalized NOPAT Margin |
|
5.43% |
-1.79% |
3.46% |
6.40% |
2.60% |
-110.25% |
4.30% |
5.77% |
2.30% |
- |
13.99% |
| Pre Tax Income Margin |
|
2.57% |
-9.40% |
1.01% |
4.53% |
-2.27% |
-163.79% |
1.06% |
3.07% |
-2.39% |
- |
15.65% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
1.51 |
-0.49 |
1.20 |
1.92 |
0.60 |
-25.24 |
1.20 |
1.58 |
0.62 |
- |
24.33 |
| NOPAT to Interest Expense |
|
1.57 |
-0.40 |
0.64 |
2.14 |
0.41 |
-17.72 |
0.21 |
1.07 |
0.33 |
- |
16.59 |
| EBIT Less CapEx to Interest Expense |
|
-0.90 |
-2.14 |
0.08 |
0.45 |
-0.75 |
-26.42 |
-0.01 |
0.31 |
-0.50 |
- |
23.12 |
| NOPAT Less CapEx to Interest Expense |
|
-0.84 |
-2.05 |
-0.47 |
0.67 |
-0.94 |
-18.90 |
-1.00 |
-0.19 |
-0.79 |
- |
15.38 |
| 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 |
|
44.57% |
58.95% |
69.28% |
283.02% |
-358.68% |
-2.17% |
-1.96% |
-0.23% |
-0.23% |
- |
-13.32% |