| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
147,067,858.00 |
147,426,516.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
147,067,858.00 |
147,426,516.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.16 |
-0.02 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
327.63% |
598.62% |
74.27% |
139.79% |
-74.19% |
34.55% |
32.43% |
-85.40% |
-20.72% |
- |
3.22% |
| EBITDA Growth |
|
1,128.90% |
1,991.80% |
-13.68% |
470.29% |
-81.57% |
54.49% |
69.12% |
-130.31% |
-324.69% |
- |
-117.05% |
| EBIT Growth |
|
322.08% |
598.00% |
-18.64% |
1,003.15% |
-102.92% |
81.03% |
60.93% |
-147.20% |
-2,083.93% |
- |
-67.89% |
| NOPAT Growth |
|
383.94% |
645.02% |
16.17% |
887.81% |
-102.96% |
36.31% |
21.77% |
-147.20% |
-1,928.38% |
- |
-26.87% |
| Net Income Growth |
|
248.55% |
161.08% |
162.49% |
-24.39% |
-12.88% |
105.98% |
895.99% |
-77.57% |
351.67% |
- |
-108.20% |
| EPS Growth |
|
228.57% |
150.00% |
142.86% |
-38.24% |
-22.22% |
62.50% |
966.67% |
-76.19% |
300.00% |
- |
-109.38% |
| Operating Cash Flow Growth |
|
165.41% |
770.68% |
-22.12% |
-139.01% |
-166.15% |
106.15% |
314.69% |
-208.29% |
325.17% |
- |
-178.45% |
| Free Cash Flow Firm Growth |
|
100.60% |
139.19% |
99.68% |
36.36% |
-15,316.54% |
-139.77% |
-9,577.25% |
-25.57% |
-20.45% |
- |
-481.16% |
| Invested Capital Growth |
|
0.52% |
-1.35% |
-0.31% |
3.01% |
5.14% |
3.31% |
1.82% |
1.85% |
5.59% |
- |
11.53% |
| Revenue Q/Q Growth |
|
208.79% |
80.15% |
-91.63% |
415.27% |
-66.77% |
839.20% |
-91.77% |
-43.20% |
80.49% |
- |
-82.11% |
| EBITDA Q/Q Growth |
|
125.19% |
141.74% |
-131.67% |
430.81% |
-92.72% |
1,926.36% |
-106.33% |
-224.74% |
46.06% |
- |
-132.65% |
| EBIT Q/Q Growth |
|
532.37% |
122.91% |
-149.95% |
287.59% |
-101.40% |
13,927.42% |
-110.78% |
-126.63% |
35.35% |
- |
-147.82% |
| NOPAT Q/Q Growth |
|
497.56% |
181.42% |
-121.40% |
429.09% |
-101.49% |
13,072.63% |
-112.28% |
-98.58% |
35.88% |
- |
-141.16% |
| Net Income Q/Q Growth |
|
-71.99% |
314.87% |
-89.64% |
528.42% |
-67.73% |
880.86% |
-49.92% |
-85.84% |
549.65% |
- |
-108.47% |
| EPS Q/Q Growth |
|
-73.53% |
344.44% |
-92.50% |
600.00% |
-66.67% |
828.57% |
-50.77% |
-84.38% |
460.00% |
- |
-109.68% |
| Operating Cash Flow Q/Q Growth |
|
-54.44% |
228.16% |
-129.67% |
12.07% |
22.73% |
1,122.66% |
-69.10% |
-226.27% |
156.43% |
- |
-155.83% |
| Free Cash Flow Firm Q/Q Growth |
|
101.11% |
8,470.01% |
-100.74% |
-8,888.58% |
-165.97% |
77.60% |
-80.71% |
-16.63% |
-155.13% |
- |
-68.58% |
| Invested Capital Q/Q Growth |
|
-0.52% |
-1.26% |
1.71% |
3.11% |
1.53% |
-2.97% |
0.24% |
3.14% |
5.25% |
- |
3.68% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
35.24% |
35.77% |
50.82% |
74.23% |
67.75% |
40.21% |
65.43% |
45.10% |
47.46% |
- |
37.60% |
| EBITDA Margin |
|
21.61% |
28.99% |
-109.75% |
70.46% |
15.43% |
33.29% |
-25.59% |
-146.31% |
-43.73% |
- |
-53.81% |
| Operating Margin |
|
17.14% |
24.74% |
-79.18% |
50.42% |
-2.26% |
31.32% |
-46.79% |
-163.47% |
-58.51% |
- |
-71.00% |
| EBIT Margin |
|
18.76% |
23.22% |
-138.64% |
50.47% |
-2.12% |
31.24% |
-40.90% |
-163.19% |
-58.45% |
- |
-66.52% |
| Profit (Net Income) Margin |
|
21.48% |
49.46% |
61.23% |
74.67% |
72.50% |
75.72% |
460.48% |
114.76% |
413.06% |
- |
-36.60% |
| Tax Burden Percent |
|
99.98% |
108.17% |
86.44% |
86.70% |
86.74% |
86.58% |
86.42% |
86.48% |
85.83% |
- |
84.07% |
| Interest Burden Percent |
|
114.48% |
196.94% |
-51.09% |
170.64% |
-3,939.34% |
279.96% |
-1,302.88% |
-81.32% |
-823.35% |
- |
65.44% |
| Effective Tax Rate |
|
0.02% |
-8.17% |
13.56% |
13.30% |
13.26% |
13.42% |
13.58% |
13.52% |
14.17% |
- |
0.00% |
| Return on Invested Capital (ROIC) |
|
0.92% |
2.78% |
-7.17% |
5.14% |
-0.18% |
3.14% |
-4.70% |
-13.04% |
-4.40% |
- |
-2.48% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
3.06% |
33.97% |
4.22% |
21.41% |
13.03% |
-204.27% |
-135.39% |
-198.31% |
877.95% |
- |
-4.39% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.21% |
1.51% |
0.25% |
1.05% |
0.62% |
3.65% |
3.21% |
0.95% |
2.82% |
- |
0.18% |
| Return on Equity (ROE) |
|
1.14% |
4.29% |
-6.93% |
6.19% |
0.44% |
6.79% |
-1.49% |
-12.08% |
-1.58% |
- |
-2.30% |
| Cash Return on Invested Capital (CROIC) |
|
-0.95% |
2.70% |
1.80% |
-0.22% |
-2.85% |
-0.41% |
1.09% |
-0.57% |
-4.51% |
- |
-11.33% |
| Operating Return on Assets (OROA) |
|
0.71% |
1.68% |
-10.41% |
4.25% |
-0.14% |
2.46% |
-3.27% |
-10.60% |
-3.70% |
- |
-2.32% |
| Return on Assets (ROA) |
|
0.81% |
3.58% |
4.60% |
6.29% |
4.85% |
5.96% |
36.83% |
7.45% |
26.11% |
- |
-1.27% |
| Return on Common Equity (ROCE) |
|
0.37% |
1.43% |
-2.30% |
2.07% |
0.15% |
2.32% |
-0.51% |
-4.15% |
-0.54% |
- |
-0.81% |
| Return on Equity Simple (ROE_SIMPLE) |
|
11.98% |
0.00% |
19.02% |
16.82% |
16.43% |
0.00% |
29.98% |
25.98% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
11 |
32 |
-6.80 |
22 |
-0.33 |
43 |
-5.32 |
-11 |
-6.77 |
16 |
-6.75 |
| NOPAT Margin |
|
17.13% |
26.76% |
-68.45% |
43.72% |
-1.96% |
27.11% |
-40.43% |
-141.36% |
-50.22% |
- |
-49.70% |
| Net Nonoperating Expense Percent (NNEP) |
|
-2.13% |
-31.19% |
-11.40% |
-16.27% |
-13.22% |
207.41% |
130.69% |
185.28% |
-882.34% |
- |
1.91% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
1.22% |
- |
- |
- |
1.62% |
-0.19% |
-0.38% |
-0.25% |
0.59% |
-0.25% |
| Cost of Revenue to Revenue |
|
64.76% |
64.23% |
49.18% |
25.77% |
32.25% |
59.79% |
34.57% |
54.90% |
52.54% |
- |
62.40% |
| SG&A Expenses to Revenue |
|
18.11% |
11.03% |
130.01% |
23.80% |
70.01% |
8.90% |
112.22% |
208.56% |
105.98% |
- |
108.60% |
| 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 |
|
18.11% |
11.03% |
130.01% |
23.80% |
70.01% |
8.90% |
112.22% |
208.56% |
105.98% |
- |
108.60% |
| Earnings before Interest and Taxes (EBIT) |
|
12 |
28 |
-14 |
26 |
-0.36 |
50 |
-5.38 |
-12 |
-7.88 |
19 |
-9.03 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
14 |
34 |
-11 |
36 |
2.63 |
53 |
-3.37 |
-11 |
-5.90 |
22 |
-7.31 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.68 |
0.67 |
0.68 |
0.62 |
0.88 |
0.75 |
1.03 |
1.05 |
1.14 |
- |
0.85 |
| Price to Tangible Book Value (P/TBV) |
|
0.72 |
0.70 |
0.71 |
0.64 |
0.89 |
0.76 |
1.04 |
1.06 |
1.28 |
- |
0.94 |
| Price to Revenue (P/Rev) |
|
4.01 |
2.15 |
2.15 |
1.77 |
3.13 |
2.36 |
3.29 |
4.15 |
4.71 |
- |
6.46 |
| Price to Earnings (P/E) |
|
11.94 |
8.23 |
7.46 |
8.15 |
11.96 |
8.22 |
8.90 |
10.53 |
9.71 |
- |
15.70 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Earnings Yield |
|
8.37% |
12.16% |
13.41% |
12.27% |
8.36% |
12.16% |
11.24% |
9.49% |
10.30% |
- |
6.37% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.90 |
0.89 |
0.89 |
0.88 |
0.96 |
0.91 |
1.01 |
1.02 |
1.05 |
- |
0.95 |
| Enterprise Value to Revenue (EV/Rev) |
|
16.76 |
8.50 |
8.52 |
7.57 |
10.50 |
7.99 |
8.77 |
11.15 |
12.30 |
- |
19.99 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
145.99 |
39.65 |
41.74 |
25.19 |
33.23 |
23.48 |
23.89 |
53.02 |
72.29 |
- |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
70.68 |
78.96 |
35.76 |
52.65 |
30.86 |
30.20 |
68.83 |
97.52 |
- |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
65.92 |
59.76 |
32.37 |
45.68 |
32.48 |
35.24 |
81.32 |
116.16 |
- |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
35.58 |
11.68 |
12.32 |
27.95 |
96.42 |
16.40 |
10.62 |
14.60 |
11.40 |
- |
552.08 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
32.75 |
49.53 |
0.00 |
0.00 |
0.00 |
93.59 |
0.00 |
0.00 |
- |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.32 |
0.31 |
0.26 |
0.26 |
0.25 |
0.24 |
0.24 |
0.23 |
0.19 |
- |
0.19 |
| Long-Term Debt to Equity |
|
0.32 |
0.31 |
0.26 |
0.26 |
0.25 |
0.24 |
0.24 |
0.23 |
0.19 |
- |
0.19 |
| Financial Leverage |
|
0.07 |
0.04 |
0.06 |
0.05 |
0.05 |
-0.02 |
-0.02 |
0.00 |
0.00 |
- |
-0.04 |
| Leverage Ratio |
|
1.52 |
1.50 |
1.48 |
1.46 |
1.47 |
1.44 |
1.42 |
1.41 |
1.39 |
- |
1.37 |
| Compound Leverage Factor |
|
1.75 |
2.96 |
-0.75 |
2.50 |
-57.80 |
4.04 |
-18.48 |
-1.15 |
-11.44 |
- |
0.90 |
| Debt to Total Capital |
|
24.21% |
23.66% |
20.63% |
20.34% |
20.27% |
19.43% |
19.04% |
18.99% |
15.91% |
- |
15.73% |
| 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 |
|
24.21% |
23.66% |
20.63% |
20.34% |
20.27% |
19.43% |
19.04% |
18.99% |
15.91% |
- |
15.73% |
| 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 |
|
50.61% |
50.55% |
52.52% |
52.62% |
52.59% |
52.87% |
52.97% |
52.95% |
55.35% |
- |
54.42% |
| Common Equity to Total Capital |
|
25.18% |
25.79% |
26.85% |
27.04% |
27.13% |
27.70% |
27.99% |
28.06% |
28.74% |
- |
29.85% |
| Debt to EBITDA |
|
49.26 |
13.70 |
11.87 |
7.10 |
8.44 |
6.49 |
5.95 |
12.71 |
13.47 |
- |
-252.96 |
| Net Debt to EBITDA |
|
8.09 |
0.34 |
1.00 |
0.93 |
1.44 |
-1.12 |
-1.64 |
-2.16 |
-2.29 |
- |
23.46 |
| Long-Term Debt to EBITDA |
|
49.26 |
13.70 |
11.87 |
7.10 |
8.44 |
6.49 |
5.95 |
12.71 |
13.47 |
- |
-252.96 |
| Debt to NOPAT |
|
-71.10 |
22.78 |
16.99 |
9.12 |
11.60 |
8.98 |
8.78 |
19.49 |
21.65 |
- |
-47.19 |
| Net Debt to NOPAT |
|
-11.67 |
0.57 |
1.44 |
1.20 |
1.98 |
-1.55 |
-2.42 |
-3.31 |
-3.68 |
- |
4.38 |
| Long-Term Debt to NOPAT |
|
-71.10 |
22.78 |
16.99 |
9.12 |
11.60 |
8.98 |
8.78 |
19.49 |
21.65 |
- |
-47.19 |
| Altman Z-Score |
|
0.40 |
0.54 |
0.49 |
0.52 |
0.59 |
0.71 |
0.83 |
0.81 |
0.89 |
- |
0.74 |
| Noncontrolling Interest Sharing Ratio |
|
67.16% |
66.77% |
66.74% |
66.48% |
66.36% |
65.91% |
65.78% |
65.69% |
65.89% |
- |
64.99% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
2.18 |
4.33 |
2.99 |
2.61 |
2.24 |
4.30 |
4.66 |
4.55 |
3.43 |
- |
3.15 |
| Quick Ratio |
|
2.18 |
4.33 |
2.99 |
2.61 |
2.24 |
4.30 |
4.66 |
4.55 |
3.43 |
- |
3.15 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.69 |
59 |
-0.44 |
-40 |
-106 |
-24 |
-43 |
-50 |
-127 |
-147 |
-248 |
| Operating Cash Flow to CapEx |
|
0.00% |
387,213.04% |
-28,721.74% |
-6,418.51% |
-7,908.81% |
144,565.35% |
141,822.50% |
-123,501.72% |
0.00% |
- |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-69.70 |
- |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
22.16 |
- |
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 |
22.16 |
- |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.04 |
0.07 |
0.08 |
0.08 |
0.07 |
0.08 |
0.08 |
0.07 |
0.06 |
- |
0.03 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| 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 |
|
3.67 |
7.13 |
7.31 |
8.33 |
6.69 |
8.12 |
8.24 |
6.73 |
6.60 |
- |
3.77 |
| Accounts Payable Turnover |
|
0.65 |
1.52 |
1.52 |
1.58 |
1.00 |
1.31 |
1.24 |
1.19 |
1.10 |
- |
0.55 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| 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) |
|
564.83 |
239.83 |
240.24 |
231.74 |
365.99 |
278.80 |
293.82 |
305.48 |
332.24 |
- |
657.80 |
| Cash Conversion Cycle (CCC) |
|
-564.83 |
-239.83 |
-240.24 |
-231.74 |
-365.99 |
-278.80 |
-293.82 |
-305.48 |
-332.24 |
- |
-657.80 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
2,048 |
2,023 |
2,057 |
2,121 |
2,154 |
2,090 |
2,095 |
2,161 |
2,274 |
2,253 |
2,336 |
| Invested Capital Turnover |
|
0.05 |
0.10 |
0.10 |
0.12 |
0.09 |
0.12 |
0.12 |
0.09 |
0.09 |
- |
0.05 |
| Increase / (Decrease) in Invested Capital |
|
11 |
-28 |
-6.36 |
62 |
105 |
67 |
37 |
39 |
120 |
164 |
242 |
| Enterprise Value (EV) |
|
1,843 |
1,800 |
1,840 |
1,860 |
2,068 |
1,902 |
2,115 |
2,201 |
2,385 |
- |
2,208 |
| Market Capitalization |
|
441 |
456 |
464 |
435 |
617 |
562 |
794 |
820 |
914 |
- |
714 |
| Book Value per Share |
|
$4.36 |
$4.57 |
$4.59 |
$4.69 |
$4.73 |
$5.04 |
$5.21 |
$5.23 |
$5.39 |
$5.73 |
$5.71 |
| Tangible Book Value per Share |
|
$4.15 |
$4.40 |
$4.44 |
$4.60 |
$4.65 |
$4.98 |
$5.15 |
$5.18 |
$4.78 |
$5.14 |
$5.13 |
| Total Capital |
|
2,568 |
2,629 |
2,536 |
2,576 |
2,589 |
2,706 |
2,766 |
2,778 |
2,794 |
2,832 |
2,821 |
| Total Debt |
|
622 |
622 |
523 |
524 |
525 |
526 |
527 |
527 |
445 |
443 |
444 |
| Total Long-Term Debt |
|
622 |
622 |
523 |
524 |
525 |
526 |
527 |
527 |
445 |
443 |
444 |
| Net Debt |
|
102 |
16 |
44 |
69 |
90 |
-90 |
-145 |
-90 |
-75 |
-135 |
-41 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.02 |
0.09 |
0.36 |
0.23 |
0.13 |
0.04 |
0.06 |
0.00 |
0.12 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-100 |
-82 |
-78 |
-83 |
-100 |
-100 |
-113 |
-100 |
-102 |
-106 |
-106 |
| Debt-free Net Working Capital (DFNWC) |
|
118 |
272 |
155 |
134 |
124 |
331 |
415 |
356 |
249 |
319 |
227 |
| Net Working Capital (NWC) |
|
118 |
272 |
155 |
134 |
124 |
331 |
415 |
356 |
249 |
319 |
227 |
| Net Nonoperating Expense (NNE) |
|
-2.86 |
-27 |
-13 |
-16 |
-13 |
-78 |
-66 |
-19 |
-62 |
-42 |
-1.78 |
| Net Nonoperating Obligations (NNO) |
|
102 |
16 |
44 |
69 |
90 |
-90 |
-145 |
-90 |
-75 |
-135 |
-41 |
| Total Depreciation and Amortization (D&A) |
|
1.87 |
6.86 |
2.87 |
10 |
2.99 |
3.28 |
2.01 |
1.26 |
1.99 |
3.49 |
1.73 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-91.02% |
-38.56% |
-36.05% |
-33.87% |
-50.86% |
-42.15% |
-47.00% |
-50.80% |
-52.82% |
- |
-95.53% |
| Debt-free Net Working Capital to Revenue |
|
107.45% |
128.54% |
71.69% |
54.56% |
63.17% |
138.94% |
172.09% |
180.49% |
128.26% |
- |
205.59% |
| Net Working Capital to Revenue |
|
107.45% |
128.54% |
71.69% |
54.56% |
63.17% |
138.94% |
172.09% |
180.49% |
128.26% |
- |
205.59% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.10 |
$0.43 |
$0.03 |
$0.21 |
$0.07 |
$0.67 |
$0.33 |
$0.05 |
$0.30 |
$0.33 |
($0.03) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
148.10M |
148.06M |
148.29M |
148.47M |
148.51M |
148.46M |
148.75M |
149.00M |
149.03M |
148.53M |
147.61M |
| Adjusted Diluted Earnings per Share |
|
$0.09 |
$0.40 |
$0.03 |
$0.21 |
$0.07 |
$0.65 |
$0.32 |
$0.05 |
$0.28 |
$0.31 |
($0.03) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
224.55M |
224.36M |
225.11M |
225.17M |
225.80M |
226.18M |
228.06M |
227.96M |
228.66M |
227.85M |
147.61M |
| 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 |
|
148.43M |
148.29M |
148.59M |
148.59M |
148.59M |
148.71M |
149.09M |
149.09M |
147.07M |
147.43M |
148.50M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
11 |
21 |
-6.80 |
22 |
-0.33 |
43 |
-5.32 |
-11 |
-6.77 |
16 |
-6.75 |
| Normalized NOPAT Margin |
|
17.13% |
17.32% |
-68.45% |
43.72% |
-1.96% |
27.11% |
-40.43% |
-141.36% |
-50.22% |
- |
-49.70% |
| Pre Tax Income Margin |
|
21.48% |
45.73% |
70.83% |
86.13% |
83.59% |
87.46% |
532.86% |
132.70% |
481.26% |
- |
-43.53% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-4.32 |
- |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-3.71 |
- |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-4.32 |
- |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-3.71 |
- |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
5.21% |
3.55% |
1.59% |
1.76% |
1.39% |
4.32% |
0.00% |
0.00% |
3.76% |
- |
11.81% |
| Augmented Payout Ratio |
|
5.21% |
3.55% |
1.59% |
1.76% |
1.39% |
4.32% |
0.00% |
0.00% |
3.76% |
- |
11.81% |