| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
246,686,136.00 |
248,864,345.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
246,686,136.00 |
248,864,345.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.04 |
0.02 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
18.49% |
17.47% |
13.03% |
10.50% |
7.71% |
4.29% |
4.87% |
7.52% |
9.16% |
- |
6.80% |
| EBITDA Growth |
|
2,314.62% |
1,982.95% |
788.48% |
-34.44% |
-17.83% |
-33.29% |
-33.25% |
224.68% |
34.34% |
- |
130.77% |
| EBIT Growth |
|
656.04% |
4,113.41% |
743.49% |
-50.28% |
-31.42% |
-42.46% |
-60.82% |
275.23% |
29.36% |
- |
214.94% |
| NOPAT Growth |
|
455.85% |
663.92% |
180.28% |
-100.56% |
-46.25% |
359.52% |
-88.43% |
34,255.03% |
-68.56% |
- |
411.81% |
| Net Income Growth |
|
389.54% |
3,269.87% |
278.70% |
-82.44% |
-38.38% |
366.72% |
-114.75% |
585.23% |
-72.22% |
- |
366.65% |
| EPS Growth |
|
400.00% |
0.00% |
300.00% |
-75.00% |
-33.33% |
400.00% |
-125.00% |
400.00% |
-75.00% |
- |
300.00% |
| Operating Cash Flow Growth |
|
1,204.40% |
-21.61% |
124.74% |
46.29% |
-56.29% |
-68.99% |
100.84% |
63.17% |
117.18% |
- |
-16.00% |
| Free Cash Flow Firm Growth |
|
-4,561.33% |
-317.33% |
-370.79% |
32.17% |
26.76% |
-39.21% |
-212.03% |
-416.87% |
-345.32% |
- |
139.04% |
| Invested Capital Growth |
|
106.64% |
158.54% |
103.33% |
104.64% |
1,049.52% |
649.92% |
8,061.74% |
13,358.53% |
281.43% |
- |
-34.35% |
| Revenue Q/Q Growth |
|
4.40% |
4.23% |
0.90% |
0.64% |
1.77% |
0.92% |
1.46% |
3.18% |
3.31% |
- |
-0.50% |
| EBITDA Q/Q Growth |
|
57.38% |
37.59% |
-49.50% |
-40.05% |
97.25% |
11.70% |
-49.46% |
191.61% |
-18.39% |
- |
-13.75% |
| EBIT Q/Q Growth |
|
53.36% |
36.87% |
-50.55% |
-52.10% |
111.54% |
14.85% |
-66.33% |
358.76% |
-27.07% |
- |
-20.73% |
| NOPAT Q/Q Growth |
|
153.53% |
27.43% |
-68.54% |
-100.55% |
24,443.64% |
989.49% |
-99.21% |
1,525.98% |
-77.59% |
- |
-55.90% |
| Net Income Q/Q Growth |
|
61.82% |
24.61% |
-49.70% |
-82.69% |
467.90% |
843.85% |
-101.59% |
904.53% |
-76.98% |
- |
-53.31% |
| EPS Q/Q Growth |
|
50.00% |
16.67% |
-42.86% |
-75.00% |
300.00% |
775.00% |
-102.86% |
600.00% |
-80.00% |
- |
-50.00% |
| Operating Cash Flow Q/Q Growth |
|
44.27% |
-17.71% |
141.07% |
-48.88% |
-56.89% |
-41.63% |
1,461.53% |
-58.47% |
-42.63% |
- |
240.56% |
| Free Cash Flow Firm Q/Q Growth |
|
1.17% |
-87.32% |
31.38% |
46.60% |
-6.71% |
-256.07% |
-53.80% |
11.55% |
8.07% |
- |
-40.39% |
| Invested Capital Q/Q Growth |
|
115.94% |
867.23% |
-95.03% |
-39.44% |
3,849.81% |
531.00% |
-45.93% |
-0.13% |
11.94% |
- |
-49.35% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
75.07% |
75.52% |
73.91% |
72.46% |
71.19% |
70.96% |
69.52% |
68.20% |
66.41% |
- |
65.17% |
| EBITDA Margin |
|
10.25% |
13.52% |
6.77% |
4.03% |
7.82% |
8.65% |
4.31% |
12.18% |
9.62% |
- |
9.31% |
| Operating Margin |
|
7.08% |
9.51% |
2.91% |
-0.04% |
3.93% |
5.16% |
-0.85% |
7.67% |
5.27% |
- |
4.83% |
| EBIT Margin |
|
10.47% |
13.75% |
6.74% |
3.21% |
6.67% |
7.59% |
2.52% |
11.20% |
7.90% |
- |
7.43% |
| Profit (Net Income) Margin |
|
9.11% |
10.89% |
5.43% |
0.93% |
5.21% |
48.72% |
-0.76% |
5.95% |
1.33% |
- |
1.91% |
| Tax Burden Percent |
|
86.93% |
79.15% |
80.51% |
29.10% |
78.12% |
641.94% |
-30.30% |
53.14% |
16.77% |
- |
25.65% |
| Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
- |
100.00% |
| Effective Tax Rate |
|
13.07% |
20.85% |
19.49% |
70.90% |
21.88% |
-541.94% |
130.30% |
46.86% |
83.23% |
- |
74.35% |
| Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
218.46% |
362.26% |
5.93% |
95.68% |
15.13% |
- |
18.76% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
217.70% |
356.75% |
6.28% |
94.83% |
14.92% |
- |
18.47% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
-213.53% |
-316.50% |
-5.93% |
-88.28% |
-13.54% |
- |
-16.58% |
| Return on Equity (ROE) |
|
5.03% |
8.36% |
9.96% |
9.31% |
4.93% |
45.76% |
0.00% |
7.40% |
1.59% |
- |
2.17% |
| Cash Return on Invested Capital (CROIC) |
|
-942.84% |
-102.70% |
1,024.46% |
3,300.31% |
45.33% |
-70.11% |
-67.70% |
-1.27% |
19.21% |
- |
75.06% |
| Operating Return on Assets (OROA) |
|
7.43% |
8.96% |
4.74% |
2.41% |
5.11% |
5.02% |
1.75% |
8.88% |
6.55% |
- |
5.75% |
| Return on Assets (ROA) |
|
6.46% |
7.09% |
3.81% |
0.70% |
3.99% |
32.24% |
-0.53% |
4.72% |
1.10% |
- |
1.47% |
| Return on Common Equity (ROCE) |
|
5.03% |
8.36% |
9.96% |
9.31% |
4.93% |
45.76% |
0.00% |
7.40% |
1.59% |
- |
2.17% |
| Return on Equity Simple (ROE_SIMPLE) |
|
4.50% |
0.00% |
9.69% |
10.79% |
8.87% |
0.00% |
17.10% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
11 |
15 |
4.60 |
-0.03 |
6.16 |
67 |
0.53 |
8.65 |
1.94 |
6.17 |
2.72 |
| NOPAT Margin |
|
6.15% |
7.52% |
2.35% |
-0.01% |
3.07% |
33.15% |
0.26% |
4.08% |
0.88% |
- |
1.24% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.92% |
1.05% |
0.99% |
0.34% |
0.76% |
5.50% |
-0.36% |
0.84% |
0.20% |
- |
0.29% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
2.15% |
- |
- |
- |
10.97% |
0.08% |
1.59% |
0.35% |
1.04% |
0.56% |
| Cost of Revenue to Revenue |
|
24.93% |
24.48% |
26.09% |
27.54% |
28.81% |
29.04% |
30.48% |
31.80% |
33.59% |
- |
34.83% |
| SG&A Expenses to Revenue |
|
15.08% |
14.44% |
14.85% |
19.71% |
17.00% |
17.09% |
16.75% |
16.77% |
15.38% |
- |
15.85% |
| R&D to Revenue |
|
12.42% |
11.88% |
11.50% |
11.98% |
11.60% |
11.14% |
11.10% |
10.92% |
11.28% |
- |
10.64% |
| Operating Expenses to Revenue |
|
67.99% |
66.01% |
71.00% |
72.50% |
67.26% |
65.80% |
70.38% |
60.52% |
61.14% |
- |
60.33% |
| Earnings before Interest and Taxes (EBIT) |
|
20 |
27 |
13 |
6.33 |
13 |
15 |
5.18 |
24 |
17 |
21 |
16 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
19 |
26 |
13 |
7.95 |
16 |
18 |
8.86 |
26 |
21 |
24 |
20 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
5.58 |
5.03 |
5.23 |
5.56 |
3.79 |
3.70 |
3.08 |
4.29 |
3.38 |
- |
2.51 |
| Price to Tangible Book Value (P/TBV) |
|
6.05 |
5.43 |
5.69 |
6.22 |
4.21 |
4.03 |
3.34 |
4.73 |
3.71 |
- |
2.79 |
| Price to Revenue (P/Rev) |
|
5.23 |
4.67 |
4.23 |
3.37 |
2.39 |
2.85 |
2.44 |
2.84 |
2.25 |
- |
1.41 |
| Price to Earnings (P/E) |
|
124.21 |
66.50 |
53.92 |
51.54 |
42.73 |
18.64 |
17.99 |
19.41 |
16.73 |
- |
42.73 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Earnings Yield |
|
0.81% |
1.50% |
1.85% |
1.94% |
2.34% |
5.37% |
5.56% |
5.15% |
5.98% |
- |
2.34% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1,702.94 |
160.69 |
3,032.42 |
4,144.83 |
69.02 |
13.87 |
20.10 |
26.76 |
18.06 |
- |
17.12 |
| Enterprise Value to Revenue (EV/Rev) |
|
4.29 |
3.76 |
3.42 |
2.76 |
1.78 |
2.24 |
1.73 |
2.26 |
1.67 |
- |
0.90 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
88.87 |
46.72 |
36.52 |
32.13 |
22.27 |
32.76 |
27.94 |
27.37 |
19.16 |
- |
8.59 |
| Enterprise Value to EBIT (EV/EBIT) |
|
87.66 |
45.53 |
35.80 |
32.52 |
23.59 |
36.92 |
34.71 |
32.22 |
22.80 |
- |
10.03 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
257.13 |
95.58 |
73.47 |
74.60 |
59.53 |
29.54 |
31.16 |
27.13 |
21.03 |
- |
40.40 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
39.60 |
38.56 |
27.31 |
21.10 |
15.71 |
22.98 |
11.68 |
13.96 |
9.76 |
- |
5.36 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
296.00 |
125.59 |
280.16 |
0.00 |
0.00 |
0.00 |
148.99 |
- |
18.08 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Financial Leverage |
|
-1.02 |
-1.01 |
-1.02 |
-1.01 |
-0.98 |
-0.89 |
-0.94 |
-0.93 |
-0.91 |
- |
-0.90 |
| Leverage Ratio |
|
1.69 |
1.83 |
1.81 |
1.89 |
1.78 |
1.86 |
1.85 |
2.04 |
1.92 |
- |
2.00 |
| Compound Leverage Factor |
|
1.69 |
1.83 |
1.81 |
1.89 |
1.78 |
1.86 |
1.85 |
2.04 |
1.92 |
- |
2.00 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| 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 |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
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% |
| 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 |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
- |
100.00% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Altman Z-Score |
|
5.78 |
4.39 |
4.19 |
3.14 |
2.58 |
2.69 |
2.47 |
2.73 |
2.45 |
- |
2.02 |
| 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 |
|
2.23 |
1.97 |
1.92 |
1.61 |
1.74 |
1.65 |
1.74 |
1.55 |
1.66 |
- |
1.43 |
| Quick Ratio |
|
2.03 |
1.83 |
1.73 |
1.43 |
1.55 |
1.49 |
1.56 |
1.37 |
1.42 |
- |
1.23 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-17 |
-32 |
-22 |
-12 |
-12 |
-44 |
-68 |
-60 |
-55 |
45 |
27 |
| Operating Cash Flow to CapEx |
|
410.04% |
343.31% |
755.38% |
444.49% |
214.24% |
140.30% |
2,724.42% |
690.57% |
449.37% |
- |
1,543.00% |
| 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 |
|
0.71 |
0.65 |
0.70 |
0.75 |
0.77 |
0.66 |
0.70 |
0.79 |
0.83 |
- |
0.77 |
| Accounts Receivable Turnover |
|
4.91 |
3.10 |
4.14 |
4.22 |
4.81 |
2.88 |
4.13 |
4.19 |
5.17 |
- |
4.37 |
| 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 |
|
27.44 |
26.60 |
26.13 |
25.28 |
24.73 |
24.98 |
25.35 |
25.18 |
25.36 |
- |
26.71 |
| Accounts Payable Turnover |
|
8.95 |
5.54 |
9.10 |
8.32 |
7.64 |
7.16 |
10.17 |
9.25 |
9.50 |
- |
10.00 |
| Days Sales Outstanding (DSO) |
|
74.35 |
117.81 |
88.10 |
86.44 |
75.93 |
126.81 |
88.44 |
87.05 |
70.55 |
- |
83.50 |
| 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) |
|
40.78 |
65.91 |
40.12 |
43.87 |
47.76 |
50.99 |
35.89 |
39.46 |
38.43 |
- |
36.50 |
| Cash Conversion Cycle (CCC) |
|
33.57 |
51.90 |
47.99 |
42.56 |
28.17 |
75.83 |
52.55 |
47.59 |
32.12 |
- |
47.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
1.77 |
17 |
0.85 |
0.52 |
20 |
129 |
70 |
69 |
78 |
90 |
46 |
| Invested Capital Turnover |
|
-56.48 |
-120.60 |
-61.05 |
-145.90 |
71.14 |
10.93 |
22.90 |
23.46 |
17.10 |
- |
15.13 |
| Increase / (Decrease) in Invested Capital |
|
28 |
46 |
26 |
12 |
19 |
111 |
69 |
69 |
57 |
-38 |
-24 |
| Enterprise Value (EV) |
|
3,019 |
2,756 |
2,584 |
2,139 |
1,407 |
1,783 |
1,398 |
1,858 |
1,404 |
- |
782 |
| Market Capitalization |
|
3,676 |
3,418 |
3,194 |
2,607 |
1,883 |
2,267 |
1,968 |
2,332 |
1,885 |
- |
1,224 |
| Book Value per Share |
|
$2.43 |
$2.48 |
$2.24 |
$1.77 |
$1.96 |
$2.41 |
$2.50 |
$2.10 |
$2.29 |
$2.40 |
$1.96 |
| Tangible Book Value per Share |
|
$2.25 |
$2.30 |
$2.05 |
$1.58 |
$1.76 |
$2.21 |
$2.30 |
$1.91 |
$2.08 |
$2.20 |
$1.76 |
| Total Capital |
|
658 |
680 |
611 |
469 |
497 |
612 |
640 |
543 |
558 |
593 |
488 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
-656 |
-663 |
-610 |
-468 |
-477 |
-483 |
-570 |
-474 |
-480 |
-503 |
-443 |
| Capital Expenditures (CapEx) |
|
5.13 |
5.04 |
5.52 |
4.80 |
4.29 |
3.82 |
3.08 |
5.04 |
4.44 |
4.74 |
4.56 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-168 |
-170 |
-187 |
-186 |
-166 |
-147 |
-204 |
-201 |
-189 |
-169 |
-217 |
| Debt-free Net Working Capital (DFNWC) |
|
489 |
493 |
423 |
282 |
311 |
337 |
367 |
273 |
292 |
334 |
225 |
| Net Working Capital (NWC) |
|
489 |
493 |
423 |
282 |
311 |
337 |
367 |
273 |
292 |
334 |
225 |
| Net Nonoperating Expense (NNE) |
|
-5.50 |
-6.53 |
-6.04 |
-1.87 |
-4.29 |
-32 |
2.10 |
-3.97 |
-0.97 |
-2.78 |
-1.46 |
| Net Nonoperating Obligations (NNO) |
|
-656 |
-663 |
-610 |
-468 |
-477 |
-483 |
-570 |
-474 |
-480 |
-503 |
-443 |
| Total Depreciation and Amortization (D&A) |
|
-0.43 |
-0.45 |
0.06 |
1.63 |
2.30 |
2.15 |
3.68 |
2.08 |
3.76 |
3.13 |
4.14 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-23.84% |
-23.18% |
-24.71% |
-24.06% |
-21.03% |
-18.45% |
-25.26% |
-24.46% |
-22.50% |
- |
-24.96% |
| Debt-free Net Working Capital to Revenue |
|
69.47% |
67.29% |
56.10% |
36.49% |
39.45% |
42.25% |
45.50% |
33.29% |
34.75% |
- |
25.87% |
| Net Working Capital to Revenue |
|
69.47% |
67.29% |
56.10% |
36.49% |
39.45% |
42.25% |
45.50% |
33.29% |
34.75% |
- |
25.87% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.06 |
$0.08 |
$0.04 |
$0.01 |
$0.04 |
$0.38 |
($0.01) |
$0.05 |
$0.01 |
$0.04 |
$0.02 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
271.20M |
269.97M |
271.66M |
260.83M |
253.81M |
260.24M |
256.65M |
254.39M |
244.92M |
250.83M |
240.52M |
| Adjusted Diluted Earnings per Share |
|
$0.06 |
$0.07 |
$0.04 |
$0.01 |
$0.04 |
$0.35 |
($0.01) |
$0.05 |
$0.01 |
$0.04 |
$0.02 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
288.12M |
287.09M |
284.03M |
271.93M |
261.97M |
274.77M |
256.65M |
263.20M |
252.05M |
257.97M |
243.14M |
| 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 |
|
273.89M |
273.20M |
265.23M |
253.47M |
254.38M |
255.89M |
258.84M |
244.12M |
246.69M |
248.86M |
234.23M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
11 |
15 |
4.60 |
-0.06 |
6.16 |
7.32 |
10 |
8.12 |
8.46 |
11 |
6.97 |
| Normalized NOPAT Margin |
|
6.15% |
7.52% |
2.35% |
-0.03% |
3.07% |
3.61% |
4.96% |
3.83% |
3.86% |
- |
3.18% |
| Pre Tax Income Margin |
|
10.47% |
13.75% |
6.74% |
3.21% |
6.67% |
7.59% |
2.52% |
11.20% |
7.90% |
- |
7.43% |
| 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 |
|
0.00% |
51.91% |
213.86% |
594.16% |
681.95% |
225.21% |
158.94% |
117.19% |
135.19% |
- |
967.62% |