| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
226,559,586.00 |
226,625,924.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
226,559,586.00 |
226,625,924.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.09 |
-0.02 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
21.40% |
7.20% |
-9.04% |
-7.40% |
2.96% |
-0.19% |
2.66% |
20.91% |
7.79% |
- |
9.33% |
| EBITDA Growth |
|
24.10% |
3.31% |
-19.44% |
-20.31% |
-12.65% |
15.20% |
-3.28% |
20.25% |
16.68% |
- |
31.20% |
| EBIT Growth |
|
76.05% |
-1.55% |
-50.66% |
-52.95% |
-40.91% |
21.45% |
-37.96% |
39.58% |
29.58% |
- |
132.71% |
| NOPAT Growth |
|
229.74% |
-18.32% |
-65.75% |
-65.00% |
-55.58% |
68.78% |
-32.47% |
58.03% |
41.64% |
- |
153.68% |
| Net Income Growth |
|
485.39% |
-47.89% |
-203.88% |
-310.84% |
-289.72% |
71.03% |
-24.11% |
-15.94% |
66.95% |
- |
76.94% |
| EPS Growth |
|
500.00% |
-53.85% |
-200.00% |
-300.00% |
-275.00% |
83.33% |
-33.33% |
-30.00% |
57.14% |
- |
75.00% |
| Operating Cash Flow Growth |
|
-106.23% |
-167.69% |
-468.02% |
854.00% |
1,132.23% |
391.20% |
487.03% |
232.74% |
392.87% |
- |
-57.19% |
| Free Cash Flow Firm Growth |
|
-50.57% |
-161.50% |
-89.78% |
17.50% |
47.98% |
169.57% |
88.77% |
104.03% |
98.16% |
- |
96.04% |
| Invested Capital Growth |
|
5.98% |
7.45% |
5.03% |
3.25% |
2.82% |
-0.71% |
0.84% |
0.72% |
0.99% |
- |
0.93% |
| Revenue Q/Q Growth |
|
-4.92% |
20.12% |
-21.17% |
2.85% |
5.72% |
16.44% |
-18.92% |
21.14% |
-5.75% |
- |
-12.60% |
| EBITDA Q/Q Growth |
|
-1.17% |
16.09% |
-31.42% |
1.28% |
8.32% |
53.10% |
-42.42% |
25.93% |
5.10% |
- |
-18.41% |
| EBIT Q/Q Growth |
|
-1.94% |
30.66% |
-62.16% |
-2.95% |
23.16% |
168.57% |
-80.67% |
118.33% |
14.34% |
- |
-41.36% |
| NOPAT Q/Q Growth |
|
2.70% |
14.16% |
-68.97% |
-3.79% |
30.34% |
333.75% |
-87.59% |
125.16% |
16.82% |
- |
-69.53% |
| Net Income Q/Q Growth |
|
-20.93% |
75.62% |
-188.92% |
-70.76% |
28.85% |
258.33% |
-164.52% |
-59.52% |
79.72% |
- |
-119.65% |
| EPS Q/Q Growth |
|
-20.00% |
50.00% |
-200.00% |
-66.67% |
30.00% |
257.14% |
-172.73% |
-62.50% |
76.92% |
- |
-120.00% |
| Operating Cash Flow Q/Q Growth |
|
68.05% |
-1,659.96% |
48.98% |
362.84% |
-56.26% |
396.50% |
-32.19% |
125.97% |
-35.21% |
- |
-49.66% |
| Free Cash Flow Firm Q/Q Growth |
|
-25.66% |
-31.26% |
18.85% |
38.36% |
20.77% |
275.55% |
-113.10% |
122.13% |
-136.07% |
- |
-104.76% |
| Invested Capital Q/Q Growth |
|
1.13% |
3.02% |
-0.63% |
-0.26% |
0.71% |
-0.52% |
0.92% |
-0.39% |
0.98% |
- |
-0.75% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
24.67% |
24.31% |
22.05% |
21.10% |
20.53% |
22.75% |
20.26% |
20.05% |
20.90% |
- |
22.33% |
| EBITDA Margin |
|
22.91% |
22.14% |
19.26% |
18.97% |
19.43% |
25.55% |
18.15% |
18.86% |
21.04% |
- |
21.78% |
| Operating Margin |
|
8.75% |
10.25% |
4.47% |
4.18% |
5.15% |
12.92% |
2.94% |
5.46% |
6.77% |
- |
6.82% |
| EBIT Margin |
|
10.07% |
10.96% |
5.26% |
4.96% |
5.78% |
13.33% |
3.18% |
5.73% |
6.95% |
- |
6.77% |
| Profit (Net Income) Margin |
|
2.11% |
3.09% |
-3.49% |
-5.79% |
-3.89% |
5.30% |
-4.21% |
-5.55% |
-1.19% |
- |
-0.89% |
| Tax Burden Percent |
|
95.51% |
77.50% |
88.04% |
114.34% |
96.65% |
103.96% |
69.79% |
260.32% |
85.35% |
- |
107.81% |
| Interest Burden Percent |
|
21.97% |
36.39% |
-75.27% |
-101.98% |
-69.70% |
38.20% |
-189.94% |
-37.21% |
-20.13% |
- |
-12.18% |
| Effective Tax Rate |
|
4.49% |
22.50% |
0.00% |
0.00% |
0.00% |
-3.96% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Return on Invested Capital (ROIC) |
|
6.75% |
6.39% |
2.45% |
2.23% |
2.75% |
10.11% |
1.56% |
3.04% |
3.81% |
- |
3.91% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
4.78% |
4.60% |
0.55% |
-0.30% |
0.50% |
7.30% |
-0.16% |
-0.02% |
2.02% |
- |
2.29% |
| Return on Net Nonoperating Assets (RNNOA) |
|
7.43% |
7.22% |
0.86% |
-0.49% |
0.85% |
12.35% |
-0.29% |
-0.04% |
3.98% |
- |
4.55% |
| Return on Equity (ROE) |
|
14.17% |
13.60% |
3.31% |
1.75% |
3.60% |
22.46% |
1.26% |
3.01% |
7.79% |
- |
8.47% |
| Cash Return on Invested Capital (CROIC) |
|
1.31% |
-0.74% |
0.43% |
0.61% |
0.55% |
4.41% |
2.68% |
3.12% |
3.09% |
- |
3.24% |
| Operating Return on Assets (OROA) |
|
6.06% |
6.48% |
2.94% |
2.67% |
3.06% |
7.00% |
1.65% |
3.07% |
3.78% |
- |
3.79% |
| Return on Assets (ROA) |
|
1.27% |
1.83% |
-1.95% |
-3.11% |
-2.06% |
2.78% |
-2.18% |
-2.97% |
-0.65% |
- |
-0.50% |
| Return on Common Equity (ROCE) |
|
14.17% |
13.60% |
3.31% |
1.75% |
3.60% |
22.46% |
1.26% |
3.01% |
7.79% |
- |
8.47% |
| Return on Equity Simple (ROE_SIMPLE) |
|
7.17% |
0.00% |
2.52% |
-1.58% |
-4.79% |
0.00% |
-3.95% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
36 |
41 |
13 |
12 |
16 |
70 |
8.68 |
20 |
23 |
72 |
22 |
| NOPAT Margin |
|
8.36% |
7.94% |
3.13% |
2.92% |
3.61% |
13.43% |
2.06% |
3.82% |
4.74% |
- |
4.77% |
| Net Nonoperating Expense Percent (NNEP) |
|
1.97% |
1.79% |
1.90% |
2.53% |
2.25% |
2.82% |
1.72% |
3.06% |
1.79% |
- |
1.62% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
1.72% |
- |
- |
- |
2.93% |
0.36% |
0.81% |
0.94% |
2.95% |
0.90% |
| Cost of Revenue to Revenue |
|
75.33% |
75.69% |
77.95% |
78.90% |
79.47% |
77.25% |
79.74% |
79.95% |
79.10% |
- |
77.67% |
| SG&A Expenses to Revenue |
|
13.11% |
11.39% |
14.10% |
13.17% |
12.22% |
11.76% |
14.08% |
11.57% |
11.38% |
- |
12.48% |
| 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 |
|
15.92% |
14.06% |
17.59% |
16.92% |
15.38% |
9.83% |
17.32% |
14.59% |
14.13% |
- |
15.51% |
| Earnings before Interest and Taxes (EBIT) |
|
44 |
57 |
22 |
21 |
26 |
69 |
13 |
29 |
34 |
53 |
31 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
100 |
116 |
79 |
80 |
87 |
133 |
77 |
96 |
101 |
123 |
101 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.67 |
1.64 |
1.56 |
1.22 |
0.97 |
1.30 |
1.17 |
1.42 |
1.85 |
- |
1.85 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Price to Revenue (P/Rev) |
|
0.83 |
0.80 |
0.77 |
0.58 |
0.45 |
0.62 |
0.53 |
0.59 |
0.75 |
- |
0.75 |
| Price to Earnings (P/E) |
|
23.30 |
29.60 |
61.94 |
0.00 |
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 |
|
4.29% |
3.38% |
1.61% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.26 |
1.24 |
1.21 |
1.08 |
0.99 |
1.11 |
1.06 |
1.14 |
1.28 |
- |
1.28 |
| Enterprise Value to Revenue (EV/Rev) |
|
1.61 |
1.60 |
1.58 |
1.44 |
1.32 |
1.47 |
1.40 |
1.43 |
1.60 |
- |
1.57 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
7.18 |
7.21 |
7.31 |
6.86 |
6.56 |
6.98 |
6.76 |
6.94 |
7.58 |
- |
7.38 |
| Enterprise Value to EBIT (EV/EBIT) |
|
15.48 |
15.77 |
17.28 |
17.90 |
18.90 |
19.19 |
19.63 |
19.76 |
21.22 |
- |
21.14 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
18.28 |
20.00 |
23.23 |
28.79 |
30.14 |
29.92 |
30.21 |
29.81 |
31.49 |
- |
30.88 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
75.68 |
0.00 |
0.00 |
0.00 |
202.01 |
21.70 |
13.26 |
9.74 |
8.96 |
- |
11.19 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
99.56 |
0.00 |
288.72 |
179.15 |
181.27 |
25.08 |
39.66 |
36.63 |
41.54 |
- |
39.75 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
1.56 |
1.63 |
1.67 |
1.79 |
1.87 |
1.77 |
1.97 |
2.04 |
2.10 |
- |
2.03 |
| Long-Term Debt to Equity |
|
1.56 |
1.62 |
1.66 |
1.78 |
1.87 |
1.76 |
1.96 |
2.01 |
2.08 |
- |
2.02 |
| Financial Leverage |
|
1.55 |
1.57 |
1.59 |
1.64 |
1.70 |
1.69 |
1.80 |
1.90 |
1.97 |
- |
1.99 |
| Leverage Ratio |
|
3.43 |
3.49 |
3.62 |
3.75 |
3.89 |
3.86 |
4.09 |
4.31 |
4.39 |
- |
4.38 |
| Compound Leverage Factor |
|
0.75 |
1.27 |
-2.72 |
-3.83 |
-2.71 |
1.48 |
-7.77 |
-1.60 |
-0.88 |
- |
-0.53 |
| Debt to Total Capital |
|
60.98% |
61.98% |
62.56% |
64.14% |
65.19% |
63.95% |
66.28% |
67.12% |
67.77% |
- |
66.99% |
| Short-Term Debt to Total Capital |
|
0.05% |
0.34% |
0.25% |
0.16% |
0.06% |
0.33% |
0.25% |
0.96% |
0.86% |
- |
0.21% |
| Long-Term Debt to Total Capital |
|
60.92% |
61.64% |
62.31% |
63.98% |
65.13% |
63.62% |
66.04% |
66.16% |
66.91% |
- |
66.78% |
| 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 |
|
39.02% |
38.02% |
37.44% |
35.86% |
34.81% |
36.05% |
33.72% |
32.88% |
32.23% |
- |
33.01% |
| Debt to EBITDA |
|
3.48 |
3.61 |
3.79 |
4.09 |
4.33 |
4.03 |
4.24 |
4.10 |
4.05 |
- |
3.88 |
| Net Debt to EBITDA |
|
3.46 |
3.59 |
3.77 |
4.07 |
4.31 |
4.02 |
4.23 |
4.09 |
4.02 |
- |
3.85 |
| Long-Term Debt to EBITDA |
|
3.48 |
3.59 |
3.78 |
4.08 |
4.33 |
4.01 |
4.23 |
4.04 |
4.00 |
- |
3.86 |
| Debt to NOPAT |
|
8.86 |
10.02 |
12.05 |
17.16 |
19.91 |
17.27 |
18.97 |
17.64 |
16.80 |
- |
16.21 |
| Net Debt to NOPAT |
|
8.80 |
9.95 |
11.99 |
17.07 |
19.80 |
17.23 |
18.91 |
17.58 |
16.67 |
- |
16.11 |
| Long-Term Debt to NOPAT |
|
8.85 |
9.96 |
12.00 |
17.12 |
19.89 |
17.18 |
18.90 |
17.38 |
16.59 |
- |
16.16 |
| Altman Z-Score |
|
0.87 |
0.88 |
0.76 |
0.63 |
0.57 |
0.70 |
0.60 |
0.64 |
0.73 |
- |
0.77 |
| 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 |
|
1.35 |
1.41 |
1.34 |
1.30 |
1.28 |
1.30 |
1.29 |
1.26 |
1.27 |
- |
1.30 |
| Quick Ratio |
|
0.25 |
0.29 |
0.20 |
0.18 |
0.18 |
0.23 |
0.21 |
0.19 |
0.20 |
- |
0.23 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-95 |
-125 |
-101 |
-63 |
-50 |
87 |
-11 |
2.52 |
-0.91 |
9.49 |
-0.45 |
| Operating Cash Flow to CapEx |
|
-4.96% |
-126.52% |
-92.90% |
75.32% |
28.95% |
444.14% |
82.56% |
196.60% |
103.31% |
- |
48.51% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.60 |
0.59 |
0.56 |
0.54 |
0.53 |
0.52 |
0.52 |
0.54 |
0.54 |
- |
0.56 |
| Accounts Receivable Turnover |
|
10.98 |
9.14 |
10.83 |
11.24 |
10.85 |
8.36 |
9.76 |
10.69 |
10.81 |
- |
9.77 |
| Inventory Turnover |
|
1.90 |
1.78 |
1.53 |
1.42 |
1.34 |
1.39 |
1.31 |
1.33 |
1.37 |
- |
1.48 |
| Fixed Asset Turnover |
|
2.04 |
2.07 |
1.87 |
1.92 |
1.90 |
1.88 |
1.85 |
1.90 |
1.88 |
- |
1.75 |
| Accounts Payable Turnover |
|
5.39 |
4.74 |
3.90 |
4.42 |
3.33 |
3.58 |
5.19 |
2.88 |
3.08 |
- |
5.43 |
| Days Sales Outstanding (DSO) |
|
33.24 |
39.94 |
33.71 |
32.48 |
33.63 |
43.64 |
37.40 |
34.14 |
33.76 |
- |
37.35 |
| Days Inventory Outstanding (DIO) |
|
191.83 |
204.71 |
238.85 |
256.67 |
271.50 |
263.03 |
278.47 |
274.33 |
266.92 |
- |
246.41 |
| Days Payable Outstanding (DPO) |
|
67.66 |
76.93 |
93.55 |
82.52 |
109.51 |
102.08 |
70.35 |
126.52 |
118.36 |
- |
67.17 |
| Cash Conversion Cycle (CCC) |
|
157.41 |
167.72 |
179.01 |
206.63 |
195.62 |
204.59 |
245.51 |
181.95 |
182.32 |
- |
216.58 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
2,332 |
2,402 |
2,387 |
2,381 |
2,398 |
2,385 |
2,407 |
2,398 |
2,421 |
2,448 |
2,430 |
| Invested Capital Turnover |
|
0.81 |
0.80 |
0.78 |
0.76 |
0.76 |
0.75 |
0.76 |
0.80 |
0.80 |
- |
0.82 |
| Increase / (Decrease) in Invested Capital |
|
132 |
166 |
114 |
75 |
66 |
-17 |
20 |
17 |
24 |
63 |
22 |
| Enterprise Value (EV) |
|
2,945 |
2,986 |
2,889 |
2,570 |
2,375 |
2,647 |
2,546 |
2,727 |
3,091 |
- |
3,113 |
| Market Capitalization |
|
1,527 |
1,501 |
1,398 |
1,046 |
815 |
1,123 |
952 |
1,119 |
1,455 |
- |
1,489 |
| Book Value per Share |
|
$3.71 |
$3.78 |
$3.73 |
$3.56 |
$3.55 |
$3.69 |
$3.60 |
$3.49 |
$3.46 |
$3.57 |
$3.55 |
| Tangible Book Value per Share |
|
($0.30) |
($0.26) |
($0.32) |
($0.48) |
($0.54) |
($0.41) |
($0.61) |
($0.68) |
($0.67) |
($0.54) |
($0.52) |
| Total Capital |
|
2,341 |
2,413 |
2,395 |
2,389 |
2,406 |
2,389 |
2,413 |
2,403 |
2,434 |
2,454 |
2,439 |
| Total Debt |
|
1,427 |
1,495 |
1,498 |
1,532 |
1,569 |
1,528 |
1,599 |
1,613 |
1,650 |
1,645 |
1,634 |
| Total Long-Term Debt |
|
1,426 |
1,487 |
1,492 |
1,528 |
1,567 |
1,520 |
1,593 |
1,590 |
1,629 |
1,619 |
1,629 |
| Net Debt |
|
1,419 |
1,485 |
1,490 |
1,524 |
1,560 |
1,524 |
1,594 |
1,608 |
1,637 |
1,639 |
1,624 |
| Capital Expenditures (CapEx) |
|
32 |
22 |
15 |
50 |
57 |
18 |
67 |
64 |
79 |
41 |
49 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
284 |
366 |
332 |
312 |
306 |
305 |
297 |
289 |
276 |
305 |
285 |
| Debt-free Net Working Capital (DFNWC) |
|
293 |
377 |
340 |
320 |
314 |
309 |
302 |
294 |
289 |
311 |
295 |
| Net Working Capital (NWC) |
|
292 |
369 |
333 |
316 |
313 |
301 |
296 |
271 |
268 |
285 |
289 |
| Net Nonoperating Expense (NNE) |
|
27 |
25 |
27 |
37 |
34 |
42 |
26 |
48 |
29 |
51 |
26 |
| Net Nonoperating Obligations (NNO) |
|
1,419 |
1,485 |
1,490 |
1,524 |
1,560 |
1,524 |
1,594 |
1,608 |
1,637 |
1,639 |
1,624 |
| Total Depreciation and Amortization (D&A) |
|
56 |
58 |
58 |
59 |
61 |
64 |
63 |
67 |
68 |
70 |
69 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
15.54% |
19.65% |
18.17% |
17.41% |
16.94% |
16.91% |
16.36% |
15.20% |
14.24% |
- |
14.37% |
| Debt-free Net Working Capital to Revenue |
|
16.02% |
20.20% |
18.61% |
17.86% |
17.41% |
17.12% |
16.66% |
15.48% |
14.92% |
- |
14.85% |
| Net Working Capital to Revenue |
|
15.95% |
19.76% |
18.28% |
17.65% |
17.33% |
16.69% |
16.33% |
14.27% |
13.84% |
- |
14.60% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.04 |
$0.06 |
($0.06) |
($0.10) |
($0.07) |
$0.11 |
($0.08) |
($0.13) |
($0.03) |
$0.10 |
($0.02) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
245.81M |
245.09M |
240.36M |
239.73M |
234.44M |
236.98M |
228.28M |
226.48M |
226.56M |
226.96M |
226.63M |
| Adjusted Diluted Earnings per Share |
|
$0.04 |
$0.06 |
($0.06) |
($0.10) |
($0.07) |
$0.11 |
($0.08) |
($0.13) |
($0.03) |
$0.10 |
($0.02) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
246.59M |
245.73M |
240.36M |
239.73M |
234.44M |
236.98M |
228.28M |
226.48M |
226.56M |
226.96M |
226.63M |
| 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 |
|
242.88M |
240.27M |
240.42M |
236.21M |
233.43M |
225.65M |
226.48M |
226.56M |
226.56M |
226.63M |
227.43M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
36 |
41 |
13 |
12 |
16 |
47 |
8.68 |
20 |
23 |
36 |
22 |
| Normalized NOPAT Margin |
|
8.36% |
7.94% |
3.13% |
2.92% |
3.61% |
9.04% |
2.06% |
3.82% |
4.74% |
- |
4.77% |
| Pre Tax Income Margin |
|
2.21% |
3.99% |
-3.96% |
-5.06% |
-4.03% |
5.09% |
-6.04% |
-2.13% |
-1.40% |
- |
-0.82% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| 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 |
|
43.44% |
76.60% |
197.04% |
-424.30% |
-119.41% |
-101.15% |
-170.65% |
-107.03% |
-133.76% |
- |
0.00% |