| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.00 |
0.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.00 |
0.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.00 |
0.00 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
23.45% |
57.62% |
0.00% |
113.17% |
23.12% |
-16.56% |
-100.06% |
- |
-1.40% |
| EBITDA Growth |
|
0.00% |
0.00% |
22.41% |
53.79% |
8.05% |
64.31% |
-393.69% |
-2,958.59% |
-268.39% |
- |
38.44% |
| EBIT Growth |
|
0.00% |
0.00% |
39.13% |
78.59% |
21.15% |
86.53% |
-696.35% |
-743.79% |
-643.30% |
- |
41.94% |
| NOPAT Growth |
|
0.00% |
0.00% |
-168.73% |
825.95% |
21.15% |
198.13% |
-41.55% |
-211.29% |
-408.15% |
- |
-28.25% |
| Net Income Growth |
|
0.00% |
0.00% |
30.00% |
40.85% |
57.18% |
42.88% |
2.29% |
-14.11% |
23.40% |
- |
17.02% |
| EPS Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-1.89% |
0.00% |
-23.08% |
-21.57% |
-17.31% |
- |
7.50% |
| Operating Cash Flow Growth |
|
0.00% |
0.00% |
-18.39% |
-37,931.17% |
-651.16% |
8.69% |
-39.77% |
100.85% |
54.32% |
- |
131.28% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-97.47% |
-62.76% |
-49.56% |
- |
-159.07% |
| Invested Capital Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-32.61% |
-3.15% |
-38.96% |
-52.91% |
- |
0.67% |
| Revenue Q/Q Growth |
|
-100.00% |
0.00% |
-28.12% |
43.91% |
-96.52% |
5,827.20% |
-58.48% |
-2.07% |
-100.08% |
- |
-51.48% |
| EBITDA Q/Q Growth |
|
-35.82% |
-55.94% |
69.02% |
29.58% |
-170.25% |
39.48% |
-328.62% |
4.25% |
19.13% |
- |
-19.75% |
| EBIT Q/Q Growth |
|
-48.11% |
-62.28% |
79.61% |
56.32% |
-445.53% |
72.28% |
-1,105.53% |
3.53% |
26.42% |
- |
-55.01% |
| NOPAT Q/Q Growth |
|
-583.93% |
-40.04% |
60.54% |
292.07% |
-174.28% |
274.28% |
-156.93% |
-54.31% |
-54.40% |
- |
-2.38% |
| Net Income Q/Q Growth |
|
30.20% |
-51.82% |
86.37% |
20.49% |
45.28% |
-56.21% |
33.43% |
4.75% |
49.86% |
- |
95.33% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
7.50% |
- |
-2.27% |
| Operating Cash Flow Q/Q Growth |
|
2,930.64% |
-351.85% |
-69.36% |
-215.00% |
58.98% |
58.28% |
-159.26% |
101.91% |
-2,306.08% |
- |
-50.13% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-23.59% |
-8.40% |
-72.10% |
-87.03% |
1,023.78% |
26.00% |
- |
-105.99% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
-77.76% |
24.78% |
6.53% |
-6.09% |
-38.27% |
-1.34% |
-2.86% |
- |
-2.19% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
0.00% |
100.00% |
100.00% |
100.00% |
570.61% |
92.06% |
100.00% |
100.00% |
0.00% |
- |
100.00% |
| EBITDA Margin |
|
0.00% |
-36.01% |
-15.52% |
-7.60% |
-590.43% |
-6.03% |
-62.24% |
-60.86% |
0.00% |
- |
-38.86% |
| Operating Margin |
|
0.00% |
-25.19% |
-13.83% |
18.46% |
-394.37% |
11.60% |
-16.02% |
-25.15% |
0.00% |
- |
-20.77% |
| EBIT Margin |
|
0.00% |
-29.19% |
-8.28% |
-2.51% |
-394.37% |
-1.84% |
-53.56% |
-52.76% |
0.00% |
- |
-31.54% |
| Profit (Net Income) Margin |
|
0.00% |
122.10% |
316.60% |
265.09% |
11,076.83% |
81.84% |
263.04% |
281.38% |
0.00% |
- |
313.41% |
| Tax Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
99.25% |
99.61% |
99.65% |
- |
99.57% |
| Interest Burden Percent |
|
-1,409.01% |
-418.29% |
-3,823.49% |
-10,546.57% |
-2,808.71% |
-4,437.25% |
-494.83% |
-535.40% |
-1,089.96% |
- |
-998.02% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.75% |
0.39% |
0.35% |
- |
0.43% |
| Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Return on Equity (ROE) |
|
0.00% |
36.13% |
32.55% |
0.00% |
0.00% |
38.07% |
35.97% |
29.49% |
31.58% |
- |
30.00% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Operating Return on Assets (OROA) |
|
0.00% |
-1.52% |
-0.35% |
0.00% |
0.00% |
-0.14% |
-3.56% |
-3.28% |
0.00% |
- |
-1.65% |
| Return on Assets (ROA) |
|
0.00% |
6.36% |
13.50% |
0.00% |
0.00% |
6.06% |
17.47% |
17.51% |
0.00% |
- |
16.38% |
| Return on Common Equity (ROCE) |
|
0.00% |
36.13% |
32.55% |
0.00% |
0.00% |
38.07% |
35.97% |
29.49% |
31.58% |
- |
30.00% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
32.55% |
0.00% |
0.00% |
0.00% |
30.39% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-5.96 |
-8.34 |
-3.29 |
6.32 |
-4.70 |
8.19 |
-4.66 |
-7.19 |
-11 |
-5.84 |
-5.98 |
| NOPAT Margin |
|
0.00% |
-25.19% |
-13.83% |
18.46% |
-394.37% |
11.60% |
-15.90% |
-25.06% |
0.00% |
- |
-20.68% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
4.43% |
10.11% |
9.72% |
15.99% |
3.49% |
4.67% |
4.79% |
7.24% |
- |
5.10% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
-0.84% |
-0.30% |
- |
- |
0.54% |
-0.32% |
-0.49% |
-0.73% |
-0.38% |
-0.41% |
| Cost of Revenue to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
-470.61% |
7.94% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| SG&A Expenses to Revenue |
|
0.00% |
1.80% |
3.09% |
2.58% |
81.11% |
1.53% |
3.16% |
3.38% |
0.00% |
- |
3.08% |
| 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 |
|
0.00% |
125.19% |
113.83% |
81.54% |
964.99% |
80.46% |
116.02% |
125.15% |
0.00% |
- |
120.77% |
| Earnings before Interest and Taxes (EBIT) |
|
-5.96 |
-9.67 |
-1.97 |
-0.86 |
-4.70 |
-1.30 |
-16 |
-15 |
-11 |
-5.88 |
-9.11 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-7.65 |
-12 |
-3.70 |
-2.60 |
-7.03 |
-4.26 |
-18 |
-17 |
-14 |
-9.38 |
-11 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
0.96 |
0.97 |
0.88 |
0.98 |
0.93 |
0.82 |
- |
0.85 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.96 |
0.97 |
0.88 |
0.98 |
0.93 |
0.82 |
- |
0.85 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
8.08 |
8.54 |
8.35 |
10.13 |
- |
7.87 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2.95 |
3.23 |
3.14 |
2.55 |
- |
2.72 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
2.51% |
4.94% |
7.91% |
11.10% |
12.45% |
14.26% |
- |
12.39% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
33.94% |
30.95% |
31.82% |
39.15% |
- |
36.73% |
| 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 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| 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 |
| 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 |
| 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 |
| 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 |
| 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 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.45 |
0.34 |
0.13 |
0.25 |
0.27 |
0.23 |
0.26 |
0.33 |
- |
0.36 |
| Long-Term Debt to Equity |
|
0.00 |
0.34 |
0.24 |
0.06 |
0.19 |
0.21 |
0.16 |
0.19 |
0.26 |
- |
0.11 |
| Financial Leverage |
|
0.00 |
-1.61 |
-1.92 |
-1.47 |
-1.44 |
-1.52 |
-1.76 |
-1.57 |
-1.57 |
- |
-1.68 |
| Leverage Ratio |
|
0.00 |
2.08 |
2.27 |
1.62 |
1.71 |
1.88 |
2.05 |
1.78 |
1.88 |
- |
1.99 |
| Compound Leverage Factor |
|
0.00 |
-8.72 |
-86.90 |
-170.96 |
-48.03 |
-83.23 |
-10.14 |
-9.55 |
-20.46 |
- |
-19.83 |
| Debt to Total Capital |
|
0.00% |
31.15% |
25.17% |
11.29% |
19.97% |
21.50% |
18.61% |
20.53% |
24.80% |
- |
26.49% |
| Short-Term Debt to Total Capital |
|
0.00% |
7.56% |
6.92% |
5.65% |
5.06% |
4.96% |
5.19% |
5.15% |
4.95% |
- |
18.65% |
| Long-Term Debt to Total Capital |
|
0.00% |
23.59% |
18.26% |
5.65% |
14.91% |
16.54% |
13.42% |
15.38% |
19.85% |
- |
7.83% |
| 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 |
|
0.00% |
68.85% |
74.83% |
88.71% |
80.03% |
78.50% |
81.39% |
79.47% |
75.20% |
- |
73.51% |
| Debt to EBITDA |
|
0.00 |
-10.31 |
-9.45 |
0.00 |
0.00 |
-18.48 |
-8.37 |
-5.96 |
-11.02 |
- |
-5.35 |
| Net Debt to EBITDA |
|
0.00 |
36.76 |
53.82 |
0.00 |
0.00 |
99.02 |
60.49 |
38.24 |
56.45 |
- |
25.27 |
| Long-Term Debt to EBITDA |
|
0.00 |
-7.81 |
-6.85 |
0.00 |
0.00 |
-14.22 |
-6.04 |
-4.46 |
-8.82 |
- |
-1.58 |
| Debt to NOPAT |
|
0.00 |
-18.85 |
-14.79 |
0.00 |
0.00 |
49.85 |
52.57 |
-34.92 |
-16.13 |
- |
-12.91 |
| Net Debt to NOPAT |
|
0.00 |
67.18 |
84.25 |
0.00 |
0.00 |
-267.06 |
-379.86 |
224.22 |
82.62 |
- |
61.04 |
| Long-Term Debt to NOPAT |
|
0.00 |
-14.27 |
-10.72 |
0.00 |
0.00 |
38.34 |
37.91 |
-26.16 |
-12.91 |
- |
-3.82 |
| Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
0.85 |
0.79 |
0.76 |
0.65 |
0.57 |
0.44 |
- |
0.34 |
| 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 |
|
0.00 |
0.12 |
0.10 |
0.22 |
0.47 |
0.62 |
0.15 |
0.13 |
0.16 |
- |
0.04 |
| Quick Ratio |
|
0.00 |
0.09 |
0.10 |
0.21 |
0.46 |
0.61 |
0.15 |
0.11 |
0.13 |
- |
0.04 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
0.00 |
740 |
566 |
518 |
145 |
19 |
211 |
266 |
169 |
-11 |
| Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
47.30 |
42.74 |
32.25 |
8.74 |
1.10 |
11.47 |
13.14 |
- |
-0.59 |
| Operating Cash Flow to Interest Expense |
|
1.54 |
-3.86 |
-5.81 |
-21.66 |
-7.32 |
-2.97 |
-7.43 |
0.13 |
-2.66 |
- |
2.11 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
1.54 |
-3.86 |
-5.81 |
-21.66 |
-7.32 |
-2.97 |
-7.43 |
0.13 |
-2.66 |
- |
2.11 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.05 |
0.04 |
0.00 |
0.00 |
0.07 |
0.07 |
0.06 |
0.04 |
- |
0.05 |
| 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 |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| 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) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
-418 |
-744 |
-559 |
-523 |
-555 |
-767 |
-777 |
-800 |
-730 |
-762 |
| Invested Capital Turnover |
|
0.00 |
-0.18 |
-0.21 |
0.00 |
0.00 |
-0.27 |
-0.18 |
-0.19 |
-0.14 |
- |
-0.15 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
0.00 |
-744 |
-559 |
-523 |
-136 |
-23 |
-218 |
-277 |
-175 |
5.10 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
-604 |
-557 |
-693 |
-788 |
-838 |
-988 |
- |
-917 |
| Market Capitalization |
|
0.00 |
0.00 |
0.00 |
1,134 |
1,152 |
1,049 |
1,155 |
1,082 |
938 |
- |
921 |
| Book Value per Share |
|
$0.00 |
$17.40 |
$17.90 |
$17.47 |
$16.69 |
$18.61 |
$16.52 |
$16.32 |
$16.19 |
$15.80 |
$16.07 |
| Tangible Book Value per Share |
|
$0.00 |
$17.40 |
$17.90 |
$17.47 |
$16.69 |
$18.61 |
$16.52 |
$16.32 |
$16.19 |
$15.80 |
$16.07 |
| Total Capital |
|
0.00 |
992 |
1,085 |
1,328 |
1,482 |
1,511 |
1,446 |
1,456 |
1,516 |
1,520 |
1,468 |
| Total Debt |
|
0.00 |
309 |
273 |
150 |
296 |
325 |
269 |
299 |
376 |
410 |
389 |
| Total Long-Term Debt |
|
0.00 |
234 |
198 |
75 |
221 |
250 |
194 |
224 |
301 |
135 |
115 |
| Net Debt |
|
0.00 |
-1,101 |
-1,555 |
-1,738 |
-1,709 |
-1,741 |
-1,944 |
-1,920 |
-1,926 |
-1,840 |
-1,838 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
-413 |
-378 |
-114 |
-58 |
-40 |
-44 |
-53 |
-52 |
-752 |
-50 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
-366 |
-333 |
-73 |
4.07 |
31 |
-26 |
-39 |
-36 |
-734 |
-36 |
| Net Working Capital (NWC) |
|
0.00 |
-441 |
-408 |
-148 |
-71 |
-44 |
-101 |
-114 |
-111 |
-1,009 |
-310 |
| Net Nonoperating Expense (NNE) |
|
-90 |
-49 |
-79 |
-84 |
-137 |
-50 |
-82 |
-88 |
-132 |
-52 |
-97 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
-1,101 |
-1,555 |
-1,738 |
-1,709 |
-1,741 |
-1,944 |
-1,935 |
-1,940 |
-1,840 |
-1,841 |
| Total Depreciation and Amortization (D&A) |
|
-1.69 |
-2.26 |
-1.72 |
-1.74 |
-2.34 |
-2.95 |
-2.55 |
-2.32 |
-2.98 |
-3.50 |
-2.12 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
-557.40% |
-480.26% |
0.00% |
0.00% |
-31.03% |
-32.20% |
-40.82% |
-56.08% |
- |
-42.78% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
-494.17% |
-423.95% |
0.00% |
0.00% |
23.70% |
-19.37% |
-30.03% |
-38.41% |
- |
-30.56% |
| Net Working Capital to Revenue |
|
0.00% |
-595.34% |
-519.31% |
0.00% |
0.00% |
-34.07% |
-74.79% |
-87.87% |
-119.42% |
- |
-264.35% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$1.41 |
$1.13 |
$0.97 |
$0.52 |
$1.48 |
$0.71 |
$0.75 |
$0.43 |
$1.11 |
$0.69 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
39.25M |
45.35M |
67.43M |
71.08M |
63.76M |
71.23M |
70.90M |
70.43M |
70.26M |
67.14M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.52 |
$0.00 |
$0.40 |
$0.40 |
$0.43 |
$0.44 |
$0.43 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
39.25M |
65.12M |
71.09M |
71.08M |
63.76M |
71.23M |
70.90M |
70.43M |
70.26M |
67.14M |
| 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 |
|
0.00 |
0.00 |
65.12M |
71.09M |
71.03M |
71.06M |
70.88M |
0.00 |
0.00 |
0.00 |
66.35M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-4.17 |
-5.84 |
-2.30 |
4.43 |
-3.29 |
5.73 |
-4.66 |
-7.19 |
-11 |
-5.84 |
-5.98 |
| Normalized NOPAT Margin |
|
0.00% |
-17.63% |
-9.68% |
12.92% |
-276.06% |
8.12% |
-15.90% |
-25.06% |
0.00% |
- |
-20.68% |
| Pre Tax Income Margin |
|
0.00% |
122.10% |
316.60% |
265.09% |
11,076.83% |
81.84% |
265.02% |
282.48% |
0.00% |
- |
314.75% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-0.43 |
-0.69 |
-0.13 |
-0.07 |
-0.29 |
-0.08 |
-0.92 |
-0.82 |
-0.55 |
- |
-0.48 |
| NOPAT to Interest Expense |
|
-0.43 |
-0.60 |
-0.21 |
0.48 |
-0.29 |
0.49 |
-0.27 |
-0.39 |
-0.55 |
- |
-0.32 |
| EBIT Less CapEx to Interest Expense |
|
-0.43 |
-0.69 |
-0.13 |
-0.07 |
-0.29 |
-0.08 |
-0.92 |
-0.82 |
-0.55 |
- |
-0.48 |
| NOPAT Less CapEx to Interest Expense |
|
-0.43 |
-0.60 |
-0.21 |
0.48 |
-0.29 |
0.49 |
-0.27 |
-0.39 |
-0.55 |
- |
-0.32 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
28.37% |
28.77% |
0.00% |
0.00% |
28.59% |
31.54% |
37.89% |
35.48% |
- |
35.17% |
| Augmented Payout Ratio |
|
0.00% |
28.37% |
28.77% |
0.00% |
0.00% |
29.02% |
32.04% |
40.93% |
41.68% |
- |
55.42% |