| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
8.65% |
14.60% |
16.84% |
28.13% |
10.21% |
3.17% |
0.13% |
9.33% |
11.41% |
8.30% |
22.64% |
| EBITDA Growth |
|
-7.02% |
1.78% |
57.05% |
-44.96% |
109.87% |
-34.46% |
-175.15% |
-509.67% |
24.58% |
69.13% |
224.86% |
| EBIT Growth |
|
-22.05% |
9.91% |
42.30% |
-166.67% |
97.38% |
-7,751.26% |
-199.01% |
-132.93% |
29.91% |
58.11% |
109.41% |
| NOPAT Growth |
|
-28.37% |
21.62% |
16.92% |
-178.97% |
122.39% |
-782.70% |
-342.03% |
-88.90% |
25.05% |
64.83% |
257.70% |
| Net Income Growth |
|
-32.85% |
51.50% |
20.67% |
-247.98% |
177.52% |
-231.19% |
-144.53% |
-171.30% |
38.01% |
94.54% |
1,243.77% |
| EPS Growth |
|
-33.33% |
42.86% |
20.00% |
-241.67% |
173.53% |
-232.00% |
-139.39% |
-173.42% |
37.04% |
94.85% |
1,257.14% |
| Operating Cash Flow Growth |
|
-15.65% |
56.89% |
38.90% |
1.23% |
-17.32% |
-2.64% |
-1.31% |
-134.00% |
201.20% |
409.83% |
53.70% |
| Free Cash Flow Firm Growth |
|
-95.93% |
-2,545.29% |
-462.87% |
-95.19% |
66.52% |
82.72% |
-304.21% |
-284.80% |
47.63% |
115.82% |
7.09% |
| Invested Capital Growth |
|
300.55% |
313.66% |
317.06% |
129.47% |
20.21% |
-0.19% |
-1.91% |
19.20% |
3.55% |
-8.52% |
5.95% |
| Revenue Q/Q Growth |
|
2.07% |
6.58% |
4.84% |
10.57% |
-4.12% |
5.07% |
-1.88% |
1.90% |
2.88% |
2.25% |
5.72% |
| EBITDA Q/Q Growth |
|
5.25% |
1.62% |
74.08% |
121.19% |
-28.35% |
1,886.90% |
-181.04% |
-27.78% |
24.33% |
-3.14% |
139.05% |
| EBIT Q/Q Growth |
|
-20.15% |
2.35% |
171.20% |
36.40% |
-101.55% |
48.90% |
-127.06% |
-18.25% |
22.96% |
-1.43% |
137.41% |
| NOPAT Q/Q Growth |
|
-42.84% |
32.51% |
103.80% |
39.79% |
-94.13% |
49.34% |
-72.64% |
-19.20% |
20.40% |
7.43% |
110.08% |
| Net Income Q/Q Growth |
|
-44.31% |
39.03% |
73.87% |
56.76% |
-63.37% |
36.70% |
-149.09% |
-19.94% |
27.88% |
42.65% |
101.68% |
| EPS Q/Q Growth |
|
-50.00% |
42.86% |
71.43% |
56.96% |
-66.22% |
35.29% |
-146.88% |
-19.34% |
26.88% |
50.00% |
97.56% |
| Operating Cash Flow Q/Q Growth |
|
-20.51% |
19.42% |
37.66% |
13.42% |
-0.83% |
3.94% |
1.08% |
-187.90% |
174.92% |
11.72% |
20.44% |
| Free Cash Flow Firm Q/Q Growth |
|
-97.07% |
27.26% |
20.87% |
-13.21% |
-4.61% |
43.96% |
0.82% |
-8.64% |
36.58% |
551.57% |
241.73% |
| Invested Capital Q/Q Growth |
|
-33.62% |
-20.26% |
-17.23% |
-0.64% |
-6.46% |
-5.84% |
-10.84% |
-9.65% |
-14.75% |
-18.34% |
-18.16% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
61.32% |
125.02% |
62.41% |
54.54% |
54.92% |
54.46% |
52.41% |
46.42% |
50.61% |
59.50% |
62.54% |
| EBITDA Margin |
|
7.05% |
6.26% |
8.41% |
3.61% |
6.88% |
4.37% |
-3.28% |
-18.29% |
-12.38% |
-3.53% |
3.59% |
| Operating Margin |
|
4.33% |
3.77% |
4.29% |
-2.39% |
0.20% |
-3.22% |
-14.21% |
-24.54% |
-16.51% |
-5.36% |
3.42% |
| EBIT Margin |
|
3.81% |
3.65% |
4.45% |
-2.32% |
-0.06% |
-4.19% |
-12.51% |
-26.65% |
-16.76% |
-6.48% |
0.50% |
| Profit (Net Income) Margin |
|
2.60% |
3.43% |
3.55% |
-4.10% |
2.88% |
-3.66% |
-8.95% |
-22.20% |
-12.36% |
-0.62% |
5.81% |
| Tax Burden Percent |
|
59.05% |
72.06% |
63.35% |
323.14% |
166.50% |
111.78% |
63.78% |
78.55% |
83.42% |
22.74% |
141.32% |
| Interest Burden Percent |
|
115.49% |
130.44% |
125.82% |
54.75% |
-3,144.44% |
78.26% |
112.17% |
106.08% |
88.36% |
42.21% |
825.87% |
| Effective Tax Rate |
|
40.95% |
27.94% |
36.65% |
0.00% |
-66.50% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-41.32% |
| Return on Invested Capital (ROIC) |
|
133.95% |
39.64% |
11.13% |
-3.31% |
0.48% |
-3.02% |
-13.50% |
-23.50% |
-15.91% |
-5.74% |
9.21% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
133.93% |
39.19% |
10.54% |
-1.38% |
-1.37% |
-2.04% |
-14.20% |
-18.98% |
-14.83% |
-10.61% |
7.68% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-132.48% |
-37.60% |
-8.97% |
0.98% |
0.90% |
1.34% |
9.35% |
11.45% |
7.47% |
5.26% |
-4.22% |
| Return on Equity (ROE) |
|
1.48% |
2.03% |
2.16% |
-2.32% |
1.39% |
-1.68% |
-4.15% |
-12.04% |
-8.44% |
-0.48% |
4.99% |
| Cash Return on Invested Capital (CROIC) |
|
13.87% |
-82.49% |
-111.51% |
-81.90% |
-17.88% |
-2.83% |
-11.57% |
-41.01% |
-19.40% |
3.15% |
3.43% |
| Operating Return on Assets (OROA) |
|
1.86% |
1.86% |
2.27% |
-0.99% |
-0.02% |
-1.37% |
-3.97% |
-9.44% |
-7.07% |
-2.99% |
0.24% |
| Return on Assets (ROA) |
|
1.27% |
1.75% |
1.81% |
-1.75% |
1.00% |
-1.20% |
-2.84% |
-7.86% |
-5.21% |
-0.29% |
2.82% |
| Return on Common Equity (ROCE) |
|
1.48% |
2.03% |
2.16% |
-2.32% |
1.39% |
-1.68% |
-4.15% |
-12.04% |
-8.44% |
-0.48% |
4.99% |
| Return on Equity Simple (ROE_SIMPLE) |
|
1.43% |
1.91% |
2.03% |
-1.89% |
1.32% |
-1.64% |
-4.31% |
-12.43% |
-9.33% |
-0.45% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
9.74 |
12 |
14 |
-11 |
2.45 |
-17 |
-74 |
-140 |
-105 |
-37 |
58 |
| NOPAT Margin |
|
2.56% |
2.72% |
2.72% |
-1.68% |
0.34% |
-2.25% |
-9.94% |
-17.18% |
-11.56% |
-3.75% |
4.83% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.02% |
0.44% |
0.59% |
-1.93% |
1.85% |
-0.99% |
0.70% |
-4.51% |
-1.08% |
4.87% |
1.53% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
2.72% |
| Cost of Revenue to Revenue |
|
38.68% |
-25.02% |
37.60% |
45.46% |
45.08% |
45.54% |
47.59% |
53.58% |
49.39% |
40.50% |
37.46% |
| SG&A Expenses to Revenue |
|
10.88% |
11.67% |
11.10% |
11.63% |
10.34% |
11.48% |
19.26% |
20.28% |
18.75% |
17.09% |
15.34% |
| R&D to Revenue |
|
24.55% |
25.80% |
25.58% |
26.29% |
26.20% |
27.02% |
27.11% |
28.21% |
27.59% |
27.47% |
24.63% |
| Operating Expenses to Revenue |
|
56.99% |
-3.77% |
58.11% |
56.93% |
54.72% |
57.68% |
66.62% |
70.96% |
67.12% |
64.86% |
59.13% |
| Earnings before Interest and Taxes (EBIT) |
|
14 |
16 |
23 |
-15 |
-0.40 |
-31 |
-93 |
-217 |
-152 |
-64 |
5.98 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
27 |
27 |
43 |
24 |
50 |
32 |
-24 |
-149 |
-112 |
-35 |
43 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
6.04 |
5.69 |
6.04 |
4.89 |
5.31 |
5.91 |
6.20 |
4.49 |
5.76 |
9.24 |
13.07 |
| Price to Tangible Book Value (P/TBV) |
|
6.16 |
6.03 |
7.95 |
7.08 |
7.16 |
7.67 |
8.09 |
6.16 |
8.50 |
12.90 |
18.12 |
| Price to Revenue (P/Rev) |
|
10.95 |
10.22 |
10.53 |
10.60 |
11.61 |
13.18 |
12.89 |
8.02 |
7.63 |
12.65 |
15.84 |
| Price to Earnings (P/E) |
|
421.43 |
7.96 |
296.99 |
0.00 |
402.83 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
272.86 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
0.24% |
12.57% |
0.34% |
0.00% |
0.25% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.37% |
| Enterprise Value to Invested Capital (EV/IC) |
|
299.77 |
77.33 |
23.31 |
12.95 |
13.24 |
15.71 |
15.82 |
8.83 |
9.53 |
19.07 |
28.12 |
| Enterprise Value to Revenue (EV/Rev) |
|
9.17 |
8.54 |
9.18 |
9.14 |
10.19 |
11.70 |
11.54 |
7.03 |
7.04 |
11.91 |
15.17 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
130.09 |
136.39 |
109.18 |
252.89 |
148.08 |
267.61 |
0.00 |
0.00 |
0.00 |
0.00 |
421.97 |
| Enterprise Value to EBIT (EV/EBIT) |
|
240.64 |
233.63 |
206.39 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
3,049.33 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
358.16 |
314.24 |
337.87 |
0.00 |
2,993.32 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
314.25 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
54.78 |
37.26 |
33.72 |
42.47 |
63.13 |
76.79 |
76.86 |
0.00 |
166.11 |
59.64 |
60.62 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
3,459.94 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
578.33 |
843.67 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.22 |
0.20 |
0.20 |
0.22 |
0.25 |
0.33 |
0.30 |
0.46 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.22 |
0.20 |
0.20 |
0.22 |
0.25 |
0.33 |
0.00 |
0.46 |
| Financial Leverage |
|
-0.99 |
-0.96 |
-0.85 |
-0.71 |
-0.66 |
-0.66 |
-0.66 |
-0.60 |
-0.50 |
-0.50 |
-0.55 |
| Leverage Ratio |
|
1.16 |
1.16 |
1.19 |
1.33 |
1.39 |
1.40 |
1.46 |
1.53 |
1.62 |
1.67 |
1.77 |
| Compound Leverage Factor |
|
1.34 |
1.52 |
1.50 |
0.73 |
-43.66 |
1.10 |
1.64 |
1.62 |
1.43 |
0.71 |
14.59 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
17.75% |
16.78% |
16.62% |
18.20% |
19.79% |
24.88% |
22.90% |
31.64% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
22.90% |
0.00% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
17.75% |
16.78% |
16.62% |
18.20% |
19.79% |
24.88% |
0.00% |
31.64% |
| 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 |
|
100.00% |
100.00% |
100.00% |
82.25% |
83.22% |
83.38% |
81.80% |
80.21% |
75.12% |
77.10% |
68.36% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
12.93 |
6.41 |
10.18 |
-14.10 |
-2.41 |
-3.54 |
-11.52 |
15.61 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
-40.40 |
-20.61 |
-34.03 |
41.12 |
5.42 |
4.73 |
21.11 |
-18.71 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
12.93 |
6.41 |
10.18 |
-14.10 |
-2.41 |
-3.54 |
0.00 |
15.61 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
-27.90 |
129.56 |
-19.75 |
-4.65 |
-2.57 |
-3.80 |
-10.84 |
11.62 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
87.13 |
-416.65 |
66.03 |
13.57 |
5.77 |
5.07 |
19.85 |
-13.93 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
-27.90 |
129.56 |
-19.75 |
-4.65 |
-2.57 |
-3.80 |
0.00 |
11.62 |
| Altman Z-Score |
|
24.04 |
21.60 |
18.11 |
8.30 |
9.52 |
9.23 |
8.09 |
5.15 |
5.21 |
8.62 |
9.63 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
6.34 |
5.94 |
4.03 |
5.13 |
5.75 |
5.96 |
4.51 |
3.71 |
2.95 |
1.55 |
2.77 |
| Quick Ratio |
|
6.07 |
5.80 |
3.88 |
5.01 |
5.59 |
5.76 |
4.34 |
3.32 |
2.54 |
1.36 |
2.37 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
1.01 |
-25 |
-139 |
-271 |
-91 |
-16 |
-63 |
-244 |
-128 |
20 |
22 |
| Operating Cash Flow to CapEx |
|
1,010.59% |
1,404.87% |
2,080.34% |
1,169.42% |
237.69% |
440.63% |
386.73% |
-174.23% |
220.32% |
1,056.56% |
1,470.87% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
-10,673.80 |
-42.04 |
-5.23 |
-0.87 |
-3.38 |
-12.53 |
-19.00 |
3.00 |
1.64 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
10,673.77 |
21.80 |
6.70 |
6.30 |
5.96 |
-1.95 |
5.72 |
29.05 |
22.77 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
10,160.69 |
19.94 |
3.88 |
4.87 |
4.42 |
-3.07 |
3.12 |
26.30 |
21.23 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.49 |
0.51 |
0.51 |
0.43 |
0.35 |
0.33 |
0.32 |
0.35 |
0.42 |
0.46 |
0.49 |
| Accounts Receivable Turnover |
|
6.80 |
6.99 |
7.17 |
6.39 |
4.80 |
4.38 |
4.29 |
4.97 |
6.14 |
6.80 |
8.65 |
| 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 |
|
30.73 |
34.73 |
37.29 |
39.60 |
17.05 |
11.33 |
10.23 |
10.11 |
13.39 |
17.84 |
20.76 |
| Accounts Payable Turnover |
|
18.58 |
0.00 |
16.41 |
13.47 |
10.00 |
11.88 |
14.02 |
12.76 |
11.91 |
15.94 |
20.47 |
| Days Sales Outstanding (DSO) |
|
53.67 |
52.25 |
50.94 |
57.11 |
76.10 |
83.32 |
85.17 |
73.42 |
59.43 |
53.67 |
42.19 |
| 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) |
|
19.65 |
0.00 |
22.24 |
27.09 |
36.51 |
30.72 |
26.04 |
28.61 |
30.64 |
22.90 |
17.83 |
| Cash Conversion Cycle (CCC) |
|
34.02 |
52.25 |
28.70 |
30.02 |
39.59 |
52.61 |
59.13 |
44.81 |
28.79 |
30.77 |
24.36 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
12 |
48 |
201 |
461 |
554 |
553 |
542 |
646 |
669 |
612 |
649 |
| Invested Capital Turnover |
|
52.34 |
14.59 |
4.09 |
1.97 |
1.42 |
1.34 |
1.36 |
1.37 |
1.38 |
1.53 |
1.91 |
| Increase / (Decrease) in Invested Capital |
|
8.73 |
36 |
153 |
260 |
93 |
-1.05 |
-11 |
104 |
23 |
-57 |
36 |
| Enterprise Value (EV) |
|
3,488 |
3,722 |
4,679 |
5,966 |
7,331 |
8,683 |
8,577 |
5,709 |
6,378 |
11,675 |
18,238 |
| Market Capitalization |
|
4,166 |
4,458 |
5,367 |
6,919 |
8,352 |
9,787 |
9,579 |
6,514 |
6,908 |
12,405 |
19,047 |
| Book Value per Share |
|
$9.77 |
$10.81 |
$11.95 |
$17.61 |
$19.24 |
$19.92 |
$18.58 |
$17.32 |
$14.73 |
$16.24 |
$17.31 |
| Tangible Book Value per Share |
|
$9.58 |
$10.20 |
$9.08 |
$12.17 |
$14.26 |
$15.34 |
$14.24 |
$12.62 |
$9.98 |
$11.63 |
$12.49 |
| Total Capital |
|
689 |
784 |
889 |
1,719 |
1,892 |
1,987 |
1,889 |
1,810 |
1,597 |
1,742 |
2,132 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
305 |
317 |
330 |
344 |
358 |
397 |
399 |
675 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
305 |
317 |
330 |
344 |
358 |
397 |
0.00 |
675 |
| Net Debt |
|
-678 |
-736 |
-688 |
-953 |
-1,020 |
-1,104 |
-1,003 |
-805 |
-530 |
-731 |
-809 |
| Capital Expenditures (CapEx) |
|
6.30 |
7.11 |
6.67 |
12 |
49 |
26 |
29 |
22 |
17 |
19 |
20 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-14 |
-40 |
-62 |
-83 |
-22 |
-15 |
-64 |
-61 |
-72 |
-147 |
-187 |
| Debt-free Net Working Capital (DFNWC) |
|
557 |
589 |
511 |
984 |
1,103 |
1,118 |
1,055 |
915 |
726 |
857 |
963 |
| Net Working Capital (NWC) |
|
557 |
589 |
511 |
984 |
1,103 |
1,118 |
1,055 |
915 |
726 |
458 |
963 |
| Net Nonoperating Expense (NNE) |
|
-0.15 |
-3.13 |
-4.22 |
16 |
-18 |
10 |
-7.40 |
41 |
7.21 |
-31 |
-12 |
| Net Nonoperating Obligations (NNO) |
|
-678 |
-736 |
-688 |
-953 |
-1,020 |
-1,104 |
-1,003 |
-805 |
-530 |
-731 |
-809 |
| Total Depreciation and Amortization (D&A) |
|
12 |
11 |
20 |
39 |
50 |
64 |
69 |
68 |
40 |
29 |
37 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-3.78% |
-9.09% |
-12.23% |
-12.69% |
-2.99% |
-2.08% |
-8.67% |
-7.50% |
-7.99% |
-14.97% |
-15.54% |
| Debt-free Net Working Capital to Revenue |
|
146.43% |
134.96% |
100.26% |
150.77% |
153.26% |
150.61% |
141.94% |
112.62% |
80.23% |
87.38% |
80.05% |
| Net Working Capital to Revenue |
|
146.43% |
134.96% |
100.26% |
150.77% |
153.26% |
150.61% |
141.94% |
112.62% |
80.23% |
46.70% |
80.05% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.14 |
$0.21 |
$0.29 |
($0.25) |
$0.25 |
($0.33) |
($0.79) |
($2.16) |
($1.36) |
($0.07) |
$0.83 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
70.08M |
72.03M |
73.99M |
77.71M |
81.45M |
82.86M |
83.58M |
83.57M |
82.18M |
82.29M |
83.85M |
| Adjusted Diluted Earnings per Share |
|
$0.14 |
$0.20 |
$0.28 |
($0.25) |
$0.25 |
($0.33) |
($0.79) |
($2.16) |
($1.36) |
($0.07) |
$0.81 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
72.31M |
73.77M |
75.33M |
77.71M |
82.68M |
82.86M |
83.58M |
83.57M |
82.18M |
82.29M |
85.91M |
| 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 |
|
71.02M |
73.07M |
75.01M |
80.61M |
82.14M |
83.47M |
83.08M |
84.08M |
81.44M |
83.03M |
84.53M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
9.74 |
12 |
14 |
-11 |
1.03 |
-17 |
-74 |
-140 |
-105 |
-37 |
29 |
| Normalized NOPAT Margin |
|
2.56% |
2.72% |
2.72% |
-1.68% |
0.14% |
-2.25% |
-9.94% |
-17.18% |
-11.56% |
-3.75% |
2.39% |
| Pre Tax Income Margin |
|
4.40% |
4.77% |
5.60% |
-1.27% |
1.73% |
-3.28% |
-14.03% |
-28.27% |
-14.81% |
-2.74% |
4.11% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
1,744.00 |
-2.35 |
-0.02 |
-1.73 |
-4.97 |
-11.14 |
-22.60 |
-9.44 |
0.45 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
1,065.35 |
-1.70 |
0.14 |
-0.93 |
-3.95 |
-7.18 |
-15.58 |
-5.46 |
4.39 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
1,230.92 |
-4.21 |
-2.84 |
-3.16 |
-6.51 |
-12.26 |
-25.19 |
-12.19 |
-1.10 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
552.27 |
-3.56 |
-2.68 |
-2.36 |
-5.49 |
-8.30 |
-18.18 |
-8.21 |
2.84 |
| 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% |
0.00% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-242.56% |
-20.76% |
-234.06% |
0.00% |
0.00% |