| DEI Shares Outstanding |
|
- |
84,696,017.00 |
106,131,017.00 |
103,764,351.00 |
91,193,339.00 |
91,193,339.00 |
84,672,258.00 |
102,653,619.00 |
113,065,725.00 |
- |
115,787,434.00 |
| DEI Adjusted Shares Outstanding |
|
- |
150,112,049.00 |
188,102,640.00 |
183,908,050.00 |
161,627,659.00 |
161,627,659.00 |
150,069,939.00 |
102,653,619.00 |
113,065,725.00 |
- |
115,787,434.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
-1.13 |
-2.75 |
0.06 |
-0.10 |
-0.87 |
0.34 |
1.10 |
0.39 |
- |
0.10 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-10.17% |
-27.55% |
41.69% |
39.71% |
-2.41% |
-23.10% |
26.20% |
35.37% |
-9.61% |
-12.93% |
-6.43% |
| EBITDA Growth |
|
-52.00% |
-241.28% |
-7,448.26% |
123.36% |
-26.78% |
-201.43% |
276.52% |
55.46% |
-24.55% |
-25.09% |
-0.58% |
| EBIT Growth |
|
-188.43% |
-68.84% |
-447.99% |
215.81% |
-53.93% |
-739.40% |
169.91% |
81.16% |
-37.16% |
-33.79% |
-3.73% |
| NOPAT Growth |
|
-159.16% |
-87.21% |
-447.99% |
222.58% |
-67.75% |
-739.40% |
180.53% |
124.66% |
-39.93% |
-31.42% |
-28.22% |
| Net Income Growth |
|
-530.24% |
-153.79% |
-211.57% |
206.48% |
-163.54% |
-1,173.82% |
142.77% |
107.45% |
-58.14% |
-74.43% |
39.86% |
| EPS Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-1,173.82% |
142.77% |
122.95% |
-69.12% |
-88.10% |
120.00% |
| Operating Cash Flow Growth |
|
-46.68% |
-187.69% |
211.50% |
482.78% |
-37.59% |
-65.45% |
420.51% |
77.09% |
-55.70% |
18.68% |
-43.13% |
| Free Cash Flow Firm Growth |
|
-114.07% |
96.21% |
709.58% |
1,008.43% |
-47.41% |
-30.39% |
109.48% |
-122.12% |
559.65% |
-41.55% |
-7.17% |
| Invested Capital Growth |
|
7.04% |
-3.57% |
-24.26% |
-26.54% |
-8.82% |
-16.29% |
-10.91% |
25.68% |
-7.44% |
-3.60% |
-5.09% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
90.15% |
87.90% |
94.68% |
196.73% |
93.86% |
92.03% |
96.73% |
97.61% |
94.80% |
94.04% |
94.19% |
| EBITDA Margin |
|
16.10% |
-4.59% |
-244.31% |
40.85% |
30.65% |
-40.43% |
56.55% |
64.94% |
54.21% |
46.64% |
49.55% |
| Operating Margin |
|
-29.91% |
-77.30% |
-298.95% |
33.82% |
7.98% |
-66.38% |
29.65% |
49.21% |
32.70% |
25.76% |
19.76% |
| EBIT Margin |
|
-33.17% |
-77.30% |
-298.95% |
33.82% |
7.98% |
-66.38% |
36.77% |
49.21% |
34.21% |
26.02% |
26.77% |
| Profit (Net Income) Margin |
|
-41.03% |
-143.74% |
-316.07% |
7.33% |
-4.77% |
-79.06% |
26.79% |
41.06% |
19.02% |
5.59% |
8.35% |
| Tax Burden Percent |
|
100.00% |
100.00% |
100.00% |
200.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Interest Burden Percent |
|
123.71% |
185.95% |
105.73% |
86.69% |
-59.78% |
119.10% |
72.86% |
83.44% |
55.59% |
21.47% |
31.19% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
-2.16% |
-3.97% |
-25.24% |
3.54% |
1.29% |
-9.38% |
8.77% |
18.53% |
10.38% |
7.54% |
5.66% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-13.40% |
-28.45% |
-59.71% |
-2.46% |
-5.06% |
-25.60% |
6.82% |
11.36% |
-0.25% |
-8.75% |
-4.41% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-3.02% |
-10.47% |
-35.63% |
-1.79% |
-3.05% |
-17.49% |
5.20% |
8.51% |
-0.17% |
-4.98% |
-2.12% |
| Return on Equity (ROE) |
|
-5.18% |
-14.44% |
-60.87% |
5.30% |
-1.76% |
-26.88% |
13.97% |
27.04% |
10.21% |
2.56% |
3.54% |
| Cash Return on Invested Capital (CROIC) |
|
-8.96% |
-0.33% |
2.36% |
35.50% |
10.51% |
8.35% |
20.31% |
-4.22% |
18.11% |
11.21% |
10.88% |
| Operating Return on Assets (OROA) |
|
-2.89% |
-5.04% |
-33.20% |
3.14% |
1.56% |
-11.59% |
9.19% |
14.09% |
7.63% |
5.08% |
4.88% |
| Return on Assets (ROA) |
|
-3.57% |
-18.74% |
-35.10% |
2.72% |
-0.93% |
-13.81% |
6.70% |
11.76% |
4.24% |
1.09% |
1.52% |
| Return on Common Equity (ROCE) |
|
-5.18% |
-14.44% |
-60.87% |
5.30% |
-1.76% |
-26.87% |
13.97% |
27.04% |
10.21% |
2.56% |
3.54% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-5.31% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
2.52% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-33 |
-62 |
-339 |
38 |
12 |
-79 |
64 |
143 |
86 |
59 |
42 |
| NOPAT Margin |
|
-20.94% |
-54.11% |
-209.26% |
16.91% |
5.59% |
-46.47% |
29.65% |
49.21% |
32.70% |
25.76% |
19.76% |
| Net Nonoperating Expense Percent (NNEP) |
|
11.24% |
24.47% |
34.47% |
9.54% |
6.35% |
16.22% |
1.95% |
7.17% |
10.62% |
16.29% |
10.06% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
-1.82% |
-3.74% |
-27.63% |
3.30% |
1.18% |
-9.29% |
7.78% |
14.13% |
8.57% |
5.76% |
4.12% |
| Cost of Revenue to Revenue |
|
9.85% |
12.10% |
5.32% |
3.27% |
6.14% |
7.97% |
3.27% |
2.39% |
5.20% |
5.96% |
5.81% |
| SG&A Expenses to Revenue |
|
72.03% |
97.55% |
72.08% |
110.55% |
54.00% |
69.89% |
48.53% |
34.97% |
45.19% |
50.84% |
53.55% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
120.07% |
165.20% |
393.63% |
162.91% |
85.88% |
158.42% |
67.08% |
48.58% |
62.10% |
68.28% |
74.43% |
| Earnings before Interest and Taxes (EBIT) |
|
-52 |
-88 |
-484 |
38 |
18 |
-113 |
79 |
143 |
90 |
59 |
57 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
25 |
-5.24 |
-396 |
92 |
68 |
-69 |
121 |
188 |
142 |
106 |
106 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.18 |
0.14 |
0.32 |
1.36 |
0.33 |
0.24 |
0.58 |
0.92 |
0.55 |
0.44 |
0.41 |
| Price to Tangible Book Value (P/TBV) |
|
0.18 |
0.14 |
0.32 |
1.36 |
0.33 |
0.24 |
0.58 |
0.92 |
0.55 |
0.44 |
0.41 |
| Price to Revenue (P/Rev) |
|
1.35 |
1.27 |
1.24 |
0.87 |
0.85 |
0.60 |
1.07 |
1.54 |
1.03 |
0.97 |
0.97 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
79.14 |
0.00 |
0.00 |
4.45 |
3.94 |
6.15 |
31.58 |
17.09 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
22.72% |
12.06% |
2.43% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
10.98% |
0.00% |
0.00% |
22.48% |
25.37% |
16.26% |
3.17% |
5.85% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.37 |
0.42 |
0.66 |
1.65 |
0.61 |
0.60 |
0.80 |
0.98 |
0.75 |
0.65 |
0.62 |
| Enterprise Value to Revenue (EV/Rev) |
|
3.67 |
5.60 |
4.69 |
2.64 |
2.51 |
2.71 |
2.54 |
2.89 |
2.27 |
2.19 |
2.12 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
22.81 |
0.00 |
0.00 |
17.93 |
8.19 |
0.00 |
4.48 |
4.45 |
4.19 |
4.69 |
4.27 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
43.31 |
31.45 |
0.00 |
6.89 |
5.87 |
6.64 |
8.41 |
7.91 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
15.62 |
44.93 |
0.00 |
8.55 |
5.87 |
6.95 |
8.50 |
10.72 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
24.19 |
0.00 |
89.17 |
20.73 |
11.11 |
26.70 |
6.05 |
5.27 |
8.46 |
5.98 |
9.52 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
23.91 |
8.64 |
5.50 |
6.55 |
3.69 |
0.00 |
3.98 |
5.72 |
5.58 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.49 |
0.57 |
0.96 |
1.69 |
0.83 |
0.98 |
1.08 |
1.07 |
1.04 |
1.02 |
1.04 |
| Long-Term Debt to Equity |
|
0.46 |
0.50 |
0.87 |
1.38 |
0.76 |
0.89 |
0.97 |
0.88 |
0.94 |
0.93 |
0.94 |
| Financial Leverage |
|
0.23 |
0.37 |
0.60 |
1.45 |
0.60 |
0.68 |
0.76 |
0.75 |
0.69 |
0.57 |
0.48 |
| Leverage Ratio |
|
1.45 |
1.54 |
1.73 |
1.94 |
1.89 |
1.95 |
2.09 |
2.30 |
2.41 |
2.35 |
2.32 |
| Compound Leverage Factor |
|
1.79 |
2.87 |
1.83 |
1.69 |
-1.13 |
2.32 |
1.52 |
1.92 |
1.34 |
0.50 |
0.72 |
| Debt to Total Capital |
|
33.00% |
36.15% |
49.05% |
91.61% |
45.45% |
49.51% |
51.87% |
51.74% |
51.08% |
50.47% |
50.99% |
| Short-Term Debt to Total Capital |
|
2.25% |
3.93% |
4.96% |
8.33% |
3.85% |
4.62% |
5.04% |
9.06% |
4.95% |
4.44% |
4.90% |
| Long-Term Debt to Total Capital |
|
30.75% |
64.43% |
44.09% |
74.96% |
41.60% |
44.89% |
46.83% |
42.68% |
46.13% |
46.03% |
46.09% |
| 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 |
|
0.00% |
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 |
|
67.00% |
63.85% |
50.95% |
108.38% |
54.55% |
50.48% |
48.13% |
48.26% |
48.92% |
49.53% |
49.00% |
| Debt to EBITDA |
|
23.64 |
-114.16 |
-1.52 |
11.48 |
7.02 |
-6.13 |
3.50 |
2.77 |
3.59 |
4.84 |
4.94 |
| Net Debt to EBITDA |
|
14.41 |
-94.28 |
-1.41 |
8.67 |
5.41 |
-5.21 |
2.59 |
2.08 |
2.28 |
2.62 |
2.33 |
| Long-Term Debt to EBITDA |
|
22.02 |
-101.74 |
-1.37 |
4.70 |
6.43 |
-5.55 |
3.16 |
2.29 |
3.25 |
4.41 |
4.47 |
| Debt to NOPAT |
|
-18.17 |
-9.68 |
-1.78 |
27.74 |
38.50 |
-5.33 |
6.67 |
3.66 |
5.96 |
8.76 |
12.39 |
| Net Debt to NOPAT |
|
-11.08 |
-7.99 |
-1.65 |
20.94 |
29.67 |
-4.53 |
4.93 |
2.74 |
3.78 |
4.75 |
5.83 |
| Long-Term Debt to NOPAT |
|
-16.93 |
-8.62 |
-2.71 |
22.70 |
35.24 |
-4.83 |
6.02 |
3.02 |
5.38 |
7.99 |
11.20 |
| Altman Z-Score |
|
0.47 |
0.12 |
-2.26 |
0.01 |
-0.03 |
-0.98 |
-0.03 |
0.36 |
0.08 |
-0.07 |
-0.06 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.01% |
0.00% |
0.01% |
0.01% |
0.01% |
0.01% |
0.01% |
0.01% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
3.29 |
1.47 |
3.45 |
1.13 |
2.09 |
1.70 |
1.93 |
1.07 |
2.14 |
2.58 |
2.73 |
| Quick Ratio |
|
3.08 |
1.33 |
3.18 |
2.07 |
1.76 |
1.13 |
1.75 |
0.98 |
1.98 |
2.43 |
0.62 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-137 |
-5.21 |
32 |
192 |
101 |
70 |
147 |
-33 |
150 |
87 |
81 |
| Operating Cash Flow to CapEx |
|
15.39% |
-41.07% |
18.90% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
-8.82 |
-0.24 |
1.19 |
12.57 |
3.43 |
3.32 |
6.93 |
-1.17 |
2.99 |
1.72 |
1.89 |
| Operating Cash Flow to Interest Expense |
|
1.54 |
-0.96 |
1.76 |
5.24 |
1.69 |
0.82 |
4.23 |
5.70 |
1.41 |
1.64 |
1.11 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-8.46 |
-3.29 |
-7.54 |
6.01 |
3.00 |
1.26 |
4.92 |
5.84 |
2.10 |
2.26 |
1.60 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.09 |
0.13 |
0.11 |
0.19 |
0.20 |
0.17 |
0.25 |
0.29 |
0.22 |
0.20 |
0.18 |
| Accounts Receivable Turnover |
|
19.65 |
14.63 |
3.46 |
9.99 |
40.75 |
23.71 |
41.94 |
57.27 |
42.92 |
36.70 |
37.26 |
| Inventory Turnover |
|
2.29 |
2.28 |
1.48 |
1.28 |
2.38 |
2.64 |
1.30 |
1.31 |
2.84 |
2.94 |
2.98 |
| Fixed Asset Turnover |
|
0.11 |
0.16 |
0.13 |
0.22 |
0.23 |
0.21 |
0.31 |
0.35 |
0.28 |
0.26 |
0.26 |
| Accounts Payable Turnover |
|
1.63 |
1.77 |
1.16 |
0.76 |
1.19 |
1.32 |
0.72 |
0.64 |
1.30 |
1.46 |
1.26 |
| Days Sales Outstanding (DSO) |
|
18.58 |
49.90 |
105.51 |
146.11 |
8.96 |
15.39 |
8.70 |
6.37 |
8.50 |
9.94 |
9.80 |
| Days Inventory Outstanding (DIO) |
|
159.42 |
159.86 |
246.31 |
572.02 |
153.11 |
138.21 |
281.65 |
279.56 |
128.64 |
124.05 |
122.43 |
| Days Payable Outstanding (DPO) |
|
223.42 |
206.23 |
313.92 |
960.19 |
306.38 |
276.90 |
506.03 |
568.24 |
280.09 |
250.18 |
289.40 |
| Cash Conversion Cycle (CCC) |
|
-45.43 |
-21.42 |
37.91 |
-121.03 |
-144.31 |
-123.29 |
-215.68 |
-282.31 |
-142.95 |
-116.18 |
-157.17 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
1,584 |
1,528 |
1,157 |
1,004 |
915 |
766 |
682 |
858 |
794 |
765 |
726 |
| Invested Capital Turnover |
|
0.10 |
0.07 |
0.12 |
0.21 |
0.23 |
0.20 |
0.30 |
0.38 |
0.32 |
0.29 |
0.29 |
| Increase / (Decrease) in Invested Capital |
|
104 |
-57 |
-371 |
-154 |
-89 |
-149 |
-84 |
175 |
-64 |
-29 |
-39 |
| Enterprise Value (EV) |
|
579 |
639 |
759 |
597 |
554 |
460 |
543 |
838 |
595 |
500 |
452 |
| Market Capitalization |
|
213 |
145 |
201 |
856 |
188 |
103 |
230 |
447 |
271 |
220 |
206 |
| Book Value per Share |
|
$14.88 |
$12.80 |
$7.38 |
$5.91 |
$5.49 |
$4.70 |
$4.85 |
$5.76 |
$4.76 |
$4.47 |
$4.01 |
| Tangible Book Value per Share |
|
$14.88 |
$12.80 |
$7.38 |
$5.91 |
$5.49 |
$4.70 |
$4.85 |
$5.76 |
$4.76 |
$4.47 |
$4.01 |
| Total Capital |
|
1,818 |
1,655 |
1,226 |
1,158 |
1,045 |
849 |
817 |
1,010 |
1,000 |
1,020 |
1,025 |
| Total Debt |
|
600 |
598 |
601 |
531 |
475 |
420 |
424 |
523 |
511 |
515 |
523 |
| Total Long-Term Debt |
|
559 |
533 |
541 |
434 |
435 |
381 |
383 |
431 |
461 |
469 |
473 |
| Net Debt |
|
366 |
494 |
558 |
400 |
366 |
357 |
313 |
391 |
324 |
279 |
246 |
| Capital Expenditures (CapEx) |
|
156 |
51 |
124 |
-12 |
-38 |
-9.48 |
-15 |
-3.71 |
-35 |
-31 |
-21 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
3.89 |
4.02 |
79 |
-14 |
4.47 |
19 |
-8.63 |
-22 |
-16 |
-17 |
101 |
| Debt-free Net Working Capital (DFNWC) |
|
176 |
102 |
119 |
113 |
112 |
82 |
102 |
100 |
147 |
172 |
206 |
| Net Working Capital (NWC) |
|
135 |
37 |
58 |
17 |
72 |
43 |
61 |
9.00 |
97 |
126 |
155 |
| Net Nonoperating Expense (NNE) |
|
32 |
102 |
173 |
22 |
23 |
55 |
6.12 |
24 |
36 |
46 |
24 |
| Net Nonoperating Obligations (NNO) |
|
366 |
471 |
532 |
376 |
345 |
337 |
289 |
370 |
305 |
260 |
224 |
| Total Depreciation and Amortization (D&A) |
|
78 |
83 |
88 |
54 |
50 |
44 |
42 |
46 |
52 |
47 |
49 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
2.47% |
7.04% |
97.42% |
-12.00% |
2.03% |
11.42% |
-4.03% |
-7.74% |
-6.00% |
-7.23% |
47.45% |
| Debt-free Net Working Capital to Revenue |
|
111.35% |
89.41% |
147.11% |
100.14% |
50.63% |
48.48% |
47.46% |
34.66% |
55.93% |
75.22% |
96.27% |
| Net Working Capital to Revenue |
|
85.36% |
64.92% |
36.02% |
7.43% |
32.42% |
25.38% |
28.25% |
3.10% |
37.04% |
55.40% |
72.72% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.36 |
$1.42 |
$0.44 |
$0.06 |
$0.11 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
183.86M |
168.71M |
152.68M |
143.78M |
80.06M |
100.17M |
115.96M |
110.46M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.34 |
$1.36 |
$0.42 |
$0.05 |
$0.11 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
185.59M |
168.71M |
152.68M |
150.40M |
83.32M |
101.88M |
118.66M |
110.50M |
| Adjusted Basic & Diluted Earnings per Share |
|
($0.50) |
($1.19) |
($3.05) |
$0.06 |
($0.10) |
($0.91) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
140.93M |
142.57M |
169.67M |
0.00 |
0.00 |
0.00 |
150.07M |
102.65M |
113.07M |
125.20M |
115.79M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-33 |
-66 |
-37 |
28 |
26 |
-5.04 |
44 |
97 |
56 |
37 |
27 |
| Normalized NOPAT Margin |
|
-20.94% |
-57.48% |
-22.74% |
12.29% |
11.98% |
-2.97% |
20.31% |
33.33% |
21.47% |
16.25% |
12.63% |
| Pre Tax Income Margin |
|
-41.03% |
-143.74% |
-316.07% |
7.33% |
-4.77% |
-79.06% |
26.79% |
41.06% |
19.02% |
5.59% |
8.35% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-3.36 |
-4.02 |
-18.18 |
2.51 |
0.60 |
-5.33 |
3.71 |
5.12 |
1.79 |
1.17 |
1.33 |
| NOPAT to Interest Expense |
|
-2.12 |
-2.82 |
-25.45 |
2.51 |
0.42 |
-3.73 |
2.99 |
5.12 |
1.71 |
1.15 |
0.98 |
| EBIT Less CapEx to Interest Expense |
|
-13.36 |
-12.71 |
-45.65 |
3.28 |
1.90 |
-4.88 |
4.41 |
5.26 |
2.48 |
1.78 |
1.83 |
| NOPAT Less CapEx to Interest Expense |
|
-12.12 |
-5.15 |
-34.75 |
3.28 |
1.72 |
-3.28 |
3.69 |
5.26 |
2.40 |
1.77 |
1.48 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
-8.91% |
-3.51% |
-1.13% |
69.59% |
-54.76% |
-4.30% |
25.42% |
71.88% |
94.69% |
272.82% |
58.33% |
| Augmented Payout Ratio |
|
-13.05% |
-3.51% |
-1.13% |
126.21% |
-526.32% |
-13.24% |
104.47% |
75.07% |
94.85% |
272.82% |
187.62% |