| DEI Shares Outstanding |
|
570,576,214.00 |
572,235,150.00 |
577,326,846.00 |
582,149,952.00 |
582,324,325.00 |
582,324,325.00 |
582,324,325.00 |
582,324,325.00 |
580,280,245.00 |
576,517,237.00 |
576,517,237.00 |
| DEI Adjusted Shares Outstanding |
|
95,096,036.00 |
95,372,525.00 |
96,221,141.00 |
97,024,992.00 |
97,054,054.00 |
97,054,054.00 |
97,054,054.00 |
582,324,325.00 |
580,280,245.00 |
576,517,237.00 |
576,517,237.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.12 |
0.12 |
0.06 |
-0.09 |
1.08 |
0.60 |
-0.33 |
-0.03 |
-0.02 |
-0.01 |
0.00 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-6.97% |
-15.43% |
16.66% |
-17.12% |
-4.83% |
-2.47% |
-13.04% |
-29.54% |
-14.44% |
-1.09% |
13.56% |
| EBITDA Growth |
|
-50.00% |
-33.39% |
-53.95% |
-206.55% |
1,520.02% |
-15.66% |
-140.71% |
36.88% |
53.54% |
61.63% |
163.58% |
| EBIT Growth |
|
-59.85% |
-41.99% |
-82.42% |
-838.37% |
880.47% |
-17.79% |
-160.12% |
33.93% |
46.18% |
46.90% |
86.29% |
| NOPAT Growth |
|
-72.44% |
-51.65% |
-62.58% |
-883.54% |
-292.84% |
74.91% |
-197.25% |
47.37% |
36.21% |
49.92% |
96.61% |
| Net Income Growth |
|
-73.85% |
1.77% |
-52.90% |
-280.79% |
1,188.49% |
-45.95% |
-176.27% |
57.46% |
15.69% |
52.80% |
100.72% |
| EPS Growth |
|
-70.39% |
10.53% |
-54.76% |
-271.93% |
1,247.96% |
0.00% |
0.00% |
92.27% |
9.18% |
48.69% |
100.70% |
| Operating Cash Flow Growth |
|
-23.55% |
-13.12% |
-9.12% |
-142.13% |
-324.12% |
66.56% |
-41.32% |
-102.10% |
81.09% |
29.16% |
93.72% |
| Free Cash Flow Firm Growth |
|
-13.85% |
-88.91% |
281.35% |
-505.13% |
415.14% |
-196.02% |
81.58% |
-270.48% |
85.77% |
5.53% |
91.64% |
| Invested Capital Growth |
|
-20.81% |
7.71% |
-16.72% |
59.56% |
-317.57% |
78.40% |
-98.25% |
98.58% |
-644.44% |
43.69% |
18.96% |
| 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 |
|
48.46% |
49.70% |
53.83% |
56.71% |
48.54% |
53.73% |
42.02% |
30.19% |
32.93% |
38.19% |
48.87% |
| EBITDA Margin |
|
9.49% |
7.47% |
2.95% |
-3.79% |
56.59% |
48.94% |
-22.91% |
-20.52% |
-11.14% |
-4.32% |
2.42% |
| Operating Margin |
|
4.91% |
2.45% |
0.95% |
-8.99% |
-26.82% |
-8.49% |
-32.62% |
-24.36% |
-18.16% |
-9.20% |
-4.49% |
| EBIT Margin |
|
6.66% |
4.57% |
0.69% |
-6.13% |
50.31% |
42.41% |
-29.32% |
-27.49% |
-17.30% |
-9.29% |
-1.12% |
| Profit (Net Income) Margin |
|
4.50% |
5.41% |
2.19% |
-4.77% |
54.53% |
30.22% |
-26.50% |
-16.00% |
-15.77% |
-7.52% |
0.05% |
| Tax Burden Percent |
|
73.94% |
84.74% |
69.96% |
145.23% |
104.67% |
67.24% |
108.15% |
64.11% |
113.50% |
109.62% |
4.28% |
| Interest Burden Percent |
|
91.31% |
139.79% |
453.69% |
53.51% |
103.55% |
105.96% |
83.58% |
90.79% |
80.33% |
73.92% |
-99.30% |
| Effective Tax Rate |
|
26.06% |
15.26% |
30.04% |
0.00% |
3.17% |
21.28% |
0.00% |
0.00% |
0.00% |
0.00% |
95.72% |
| Return on Invested Capital (ROIC) |
|
25.20% |
13.27% |
5.23% |
-34.72% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
24.32% |
10.61% |
4.06% |
-35.48% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-21.20% |
-9.44% |
-3.70% |
32.54% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Equity (ROE) |
|
4.00% |
3.84% |
1.52% |
-2.18% |
20.74% |
14.69% |
-18.08% |
-9.08% |
-8.85% |
-4.58% |
0.03% |
| Cash Return on Invested Capital (CROIC) |
|
48.43% |
5.85% |
23.47% |
-80.62% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
|
4.27% |
2.24% |
0.33% |
-2.00% |
13.33% |
13.24% |
-11.79% |
-9.32% |
-6.22% |
-3.71% |
-0.52% |
| Return on Assets (ROA) |
|
2.88% |
2.65% |
1.05% |
-1.56% |
14.45% |
9.43% |
-10.66% |
-5.43% |
-5.67% |
-3.01% |
0.02% |
| Return on Common Equity (ROCE) |
|
4.00% |
3.84% |
1.53% |
-2.07% |
19.17% |
14.02% |
-18.15% |
-9.39% |
-9.27% |
-4.83% |
0.04% |
| Return on Equity Simple (ROE_SIMPLE) |
|
4.01% |
3.61% |
1.37% |
-2.13% |
21.73% |
22.33% |
-19.13% |
-9.53% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
8.89 |
4.30 |
1.61 |
-13 |
-50 |
-12 |
-37 |
-19 |
-12 |
-6.21 |
-0.21 |
| NOPAT Margin |
|
3.63% |
2.07% |
0.67% |
-6.29% |
-25.97% |
-6.68% |
-22.83% |
-17.06% |
-12.71% |
-6.44% |
-0.19% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.89% |
2.66% |
1.16% |
0.76% |
29.09% |
15.54% |
-2.21% |
0.54% |
-1.69% |
-0.65% |
0.17% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
-10.59% |
-7.56% |
-4.07% |
-0.13% |
| Cost of Revenue to Revenue |
|
51.54% |
50.30% |
46.17% |
43.29% |
51.46% |
46.27% |
57.98% |
69.81% |
67.07% |
61.82% |
51.13% |
| SG&A Expenses to Revenue |
|
11.43% |
12.57% |
9.33% |
11.80% |
18.23% |
22.99% |
32.44% |
11.69% |
16.61% |
11.15% |
9.36% |
| R&D to Revenue |
|
10.61% |
11.20% |
12.21% |
14.88% |
16.32% |
14.23% |
15.39% |
16.78% |
11.94% |
10.05% |
8.44% |
| Operating Expenses to Revenue |
|
43.55% |
47.25% |
52.88% |
65.69% |
75.36% |
62.22% |
74.64% |
54.55% |
51.09% |
47.38% |
53.36% |
| Earnings before Interest and Taxes (EBIT) |
|
16 |
9.47 |
1.66 |
-12 |
96 |
79 |
-47 |
-31 |
-17 |
-8.95 |
-1.23 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
23 |
15 |
7.13 |
-7.60 |
108 |
91 |
-37 |
-23 |
-11 |
-4.17 |
2.65 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.24 |
0.11 |
0.18 |
0.08 |
0.13 |
0.35 |
0.28 |
0.17 |
0.57 |
1.07 |
0.72 |
| Price to Tangible Book Value (P/TBV) |
|
0.24 |
0.11 |
0.18 |
0.09 |
0.13 |
0.35 |
0.28 |
0.17 |
0.58 |
1.08 |
0.73 |
| Price to Revenue (P/Rev) |
|
0.27 |
0.16 |
0.29 |
0.17 |
0.33 |
0.47 |
0.39 |
0.29 |
1.02 |
1.78 |
1.10 |
| Price to Earnings (P/E) |
|
5.80 |
2.90 |
12.07 |
0.00 |
0.60 |
1.49 |
0.00 |
0.00 |
0.00 |
0.00 |
2,504.80 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
316.13% |
114.27% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
17.25% |
34.53% |
8.29% |
0.00% |
165.54% |
66.98% |
0.00% |
0.00% |
0.00% |
0.00% |
0.04% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.09 |
0.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.07 |
0.17 |
0.13 |
0.08 |
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 |
0.00 |
| Financial Leverage |
|
-0.87 |
-0.89 |
-0.91 |
-0.92 |
-1.05 |
-1.15 |
-1.13 |
-1.11 |
-1.01 |
-1.02 |
-1.01 |
| Leverage Ratio |
|
1.39 |
1.45 |
1.45 |
1.40 |
1.44 |
1.56 |
1.70 |
1.67 |
1.56 |
1.52 |
1.51 |
| Compound Leverage Factor |
|
1.27 |
2.02 |
6.58 |
0.75 |
1.49 |
1.65 |
1.42 |
1.52 |
1.25 |
1.13 |
-1.50 |
| Debt to Total Capital |
|
6.77% |
14.22% |
11.66% |
7.32% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Short-Term Debt to Total Capital |
|
6.77% |
14.22% |
11.66% |
7.32% |
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% |
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% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
-0.05% |
-0.13% |
-0.23% |
8.49% |
6.02% |
1.70% |
-2.75% |
-4.29% |
-5.28% |
-5.56% |
-5.67% |
| Common Equity to Total Capital |
|
93.28% |
85.91% |
88.57% |
84.19% |
93.98% |
98.30% |
102.75% |
104.29% |
105.28% |
105.56% |
105.67% |
| Debt to EBITDA |
|
0.86 |
3.32 |
7.10 |
-5.13 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
-10.48 |
-17.86 |
-49.91 |
59.08 |
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 |
0.00 |
| Debt to NOPAT |
|
2.24 |
11.96 |
31.48 |
-3.09 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
-27.40 |
-64.33 |
-221.23 |
35.62 |
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 |
0.00 |
| Altman Z-Score |
|
1.72 |
1.16 |
1.17 |
0.65 |
1.10 |
1.90 |
0.63 |
0.52 |
1.12 |
1.74 |
1.57 |
| Noncontrolling Interest Sharing Ratio |
|
-0.03% |
-0.11% |
-0.21% |
5.04% |
7.56% |
4.57% |
-0.35% |
-3.45% |
-4.75% |
-5.41% |
-5.61% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
2.60 |
2.10 |
2.09 |
1.88 |
1.70 |
2.28 |
2.15 |
2.50 |
2.81 |
2.74 |
2.85 |
| Quick Ratio |
|
2.30 |
1.68 |
1.73 |
1.55 |
1.49 |
2.21 |
2.08 |
2.44 |
2.73 |
2.68 |
2.75 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
17 |
1.89 |
7.22 |
-29 |
92 |
-89 |
-16 |
-60 |
-8.60 |
-8.12 |
-0.68 |
| Operating Cash Flow to CapEx |
|
508.12% |
695.60% |
622.23% |
-137.31% |
-570.62% |
-852.85% |
0.00% |
-1,230.93% |
-1,022.99% |
-895.37% |
-21.65% |
| Free Cash Flow to Firm to Interest Expense |
|
48.19 |
1.87 |
2.12 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
94.85 |
28.85 |
7.78 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
76.18 |
24.70 |
6.53 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.64 |
0.49 |
0.48 |
0.33 |
0.27 |
0.31 |
0.40 |
0.34 |
0.36 |
0.40 |
0.47 |
| Accounts Receivable Turnover |
|
2.40 |
2.35 |
2.69 |
2.19 |
2.13 |
1.82 |
1.71 |
1.52 |
1.65 |
1.84 |
2.03 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
18.36 |
18.34 |
23.90 |
16.83 |
9.52 |
8.58 |
14.83 |
35.29 |
66.82 |
118.46 |
102.20 |
| Accounts Payable Turnover |
|
2.68 |
2.39 |
2.70 |
2.05 |
2.37 |
2.15 |
2.38 |
2.44 |
3.05 |
3.22 |
3.00 |
| Days Sales Outstanding (DSO) |
|
151.79 |
155.52 |
135.62 |
166.59 |
171.75 |
200.82 |
214.00 |
239.51 |
221.54 |
198.23 |
179.69 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
136.23 |
152.47 |
135.04 |
178.19 |
154.14 |
169.67 |
153.50 |
149.59 |
119.65 |
113.38 |
121.70 |
| Cash Conversion Cycle (CCC) |
|
15.56 |
3.05 |
0.58 |
-11.60 |
17.61 |
31.15 |
60.50 |
89.91 |
101.89 |
84.86 |
57.99 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
31 |
34 |
28 |
45 |
-97 |
-21 |
-42 |
-0.59 |
-4.38 |
-2.47 |
-2.00 |
| Invested Capital Turnover |
|
6.95 |
6.40 |
7.85 |
5.52 |
-7.27 |
-3.15 |
-5.17 |
-5.40 |
-39.20 |
-28.13 |
-48.98 |
| Increase / (Decrease) in Invested Capital |
|
-8.19 |
2.40 |
-5.61 |
17 |
-142 |
76 |
-21 |
41 |
-3.80 |
1.92 |
0.47 |
| Enterprise Value (EV) |
|
-179 |
-243 |
-287 |
-369 |
-434 |
-185 |
-203 |
-159 |
-78 |
8.43 |
-49 |
| Market Capitalization |
|
65 |
33 |
69 |
35 |
63 |
87 |
63 |
33 |
99 |
172 |
120 |
| Book Value per Share |
|
$0.48 |
$0.54 |
$0.67 |
$0.78 |
$0.82 |
$0.43 |
$0.38 |
$0.33 |
$0.30 |
$0.28 |
$0.29 |
| Tangible Book Value per Share |
|
$0.47 |
$0.54 |
$0.67 |
$0.67 |
$0.81 |
$0.43 |
$0.38 |
$0.32 |
$0.29 |
$0.27 |
$0.29 |
| Total Capital |
|
295 |
361 |
434 |
532 |
509 |
256 |
218 |
183 |
164 |
153 |
158 |
| Total Debt |
|
20 |
51 |
51 |
39 |
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 |
|
-244 |
-276 |
-356 |
-449 |
-528 |
-277 |
-260 |
-184 |
-168 |
-155 |
-160 |
| Capital Expenditures (CapEx) |
|
6.62 |
4.20 |
4.27 |
8.14 |
8.31 |
1.86 |
-0.09 |
3.68 |
0.84 |
0.68 |
1.76 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
17 |
15 |
9.84 |
-21 |
-86 |
-48 |
-63 |
-23 |
-20 |
-15 |
-14 |
| Debt-free Net Working Capital (DFNWC) |
|
201 |
207 |
230 |
177 |
151 |
209 |
174 |
145 |
134 |
128 |
132 |
| Net Working Capital (NWC) |
|
181 |
156 |
180 |
138 |
151 |
209 |
174 |
145 |
134 |
128 |
132 |
| Net Nonoperating Expense (NNE) |
|
-2.13 |
-6.92 |
-3.67 |
-3.05 |
-153 |
-69 |
5.93 |
-1.20 |
2.98 |
1.05 |
-0.26 |
| Net Nonoperating Obligations (NNO) |
|
-244 |
-276 |
-356 |
-449 |
-606 |
-277 |
-260 |
-184 |
-168 |
-155 |
-160 |
| Total Depreciation and Amortization (D&A) |
|
6.92 |
6.02 |
5.47 |
4.69 |
12 |
12 |
10 |
7.94 |
5.99 |
4.78 |
3.88 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
7.07% |
7.29% |
4.07% |
-10.27% |
-45.02% |
-25.76% |
-39.17% |
-20.02% |
-20.46% |
-15.44% |
-12.78% |
| Debt-free Net Working Capital to Revenue |
|
81.97% |
99.93% |
95.32% |
88.28% |
79.17% |
112.30% |
107.73% |
126.93% |
137.52% |
133.16% |
120.18% |
| Net Working Capital to Revenue |
|
73.83% |
75.11% |
74.37% |
68.83% |
79.17% |
112.30% |
107.73% |
126.93% |
137.52% |
133.16% |
120.18% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$1.08 |
$1.08 |
$0.54 |
($0.90) |
$9.72 |
$5.40 |
($19.08) |
($9.23) |
($17.08) |
($1.23) |
$0.01 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
107.11M |
107.54M |
107.77M |
108.95M |
109.18M |
97.05M |
97.05M |
582.32M |
594.37M |
588.80M |
588.53M |
| Adjusted Diluted Earnings per Share |
|
$1.08 |
$1.08 |
$0.54 |
($0.90) |
$9.72 |
$5.40 |
($19.08) |
($9.23) |
($17.08) |
($1.23) |
$0.01 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
108.90M |
108.19M |
110.71M |
108.95M |
109.18M |
97.05M |
97.05M |
582.32M |
594.37M |
588.80M |
588.53M |
| 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 |
|
95.10M |
95.37M |
96.22M |
97.02M |
97.05M |
97.05M |
97.05M |
582.32M |
580.28M |
576.52M |
576.52M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
8.89 |
4.30 |
1.61 |
-13 |
-50 |
-9.66 |
-37 |
-19 |
-12 |
-6.21 |
-3.44 |
| Normalized NOPAT Margin |
|
3.63% |
2.07% |
0.67% |
-6.29% |
-25.97% |
-5.20% |
-22.83% |
-17.06% |
-12.71% |
-6.44% |
-3.14% |
| Pre Tax Income Margin |
|
6.08% |
6.39% |
3.12% |
-3.28% |
52.10% |
44.94% |
-24.51% |
-24.96% |
-13.89% |
-6.86% |
1.11% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
46.05 |
9.35 |
0.49 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
25.08 |
4.24 |
0.47 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
27.39 |
5.20 |
-0.76 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
6.41 |
0.10 |
-0.78 |
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% |
97.12% |
178.73% |
-1.30% |
0.00% |
0.00% |
-2.03% |
273.97% |
| Augmented Payout Ratio |
|
91.76% |
0.00% |
0.00% |
0.00% |
97.12% |
178.73% |
-1.30% |
0.00% |
-0.60% |
-3.59% |
273.97% |