| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
86,362,551.00 |
85,124,851.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
86,362,551.00 |
85,124,851.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.20 |
0.33 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
-45.58% |
5.79% |
3.12% |
2.57% |
2.11% |
10.15% |
12.78% |
13.54% |
- |
8.28% |
| EBITDA Growth |
|
-1,057.57% |
58.33% |
8.37% |
61.11% |
76.57% |
36.61% |
48.91% |
-241.28% |
459.78% |
- |
74.71% |
| EBIT Growth |
|
-11,768.64% |
57.21% |
9.27% |
54.79% |
71.68% |
35.70% |
46.81% |
-167.86% |
353.74% |
- |
73.00% |
| NOPAT Growth |
|
2,330.57% |
184.44% |
41.29% |
61.62% |
116.43% |
316.30% |
673.59% |
41.85% |
37.70% |
- |
-16.20% |
| Net Income Growth |
|
2,820.14% |
136.70% |
157.79% |
53.11% |
106.39% |
619.89% |
101.26% |
-58.52% |
136.87% |
- |
165.02% |
| EPS Growth |
|
0.00% |
0.00% |
400.00% |
14.29% |
61.54% |
68.57% |
-580.00% |
-587.50% |
266.67% |
- |
216.67% |
| Operating Cash Flow Growth |
|
7.98% |
16.22% |
13.39% |
6.00% |
3.39% |
14.47% |
12.51% |
23.69% |
35.53% |
- |
8.41% |
| Free Cash Flow Firm Growth |
|
102.87% |
108.53% |
146.48% |
244.71% |
992.25% |
293.71% |
65.91% |
-31.00% |
-114.47% |
- |
-282.77% |
| Invested Capital Growth |
|
2.39% |
-0.48% |
-3.45% |
-5.40% |
-2.96% |
-1.60% |
1.62% |
0.98% |
11.46% |
- |
22.31% |
| Revenue Q/Q Growth |
|
8.72% |
-0.18% |
-4.20% |
-0.82% |
8.15% |
-0.64% |
3.35% |
1.55% |
8.88% |
- |
-4.63% |
| EBITDA Q/Q Growth |
|
-75.28% |
-60.98% |
16.90% |
83.41% |
-5.59% |
-335.60% |
33.03% |
-10.80% |
211.31% |
- |
80.84% |
| EBIT Q/Q Growth |
|
-63.40% |
-54.89% |
16.28% |
78.66% |
-2.35% |
-251.68% |
30.74% |
-7.44% |
196.96% |
- |
78.20% |
| NOPAT Q/Q Growth |
|
-14.33% |
-62.44% |
-10.58% |
461.74% |
14.72% |
-27.75% |
66.16% |
3.01% |
11.36% |
- |
10.27% |
| Net Income Q/Q Growth |
|
-14.07% |
-87.50% |
421.95% |
173.18% |
15.83% |
-56.41% |
45.92% |
-43.70% |
561.44% |
- |
40.56% |
| EPS Q/Q Growth |
|
-7.14% |
-369.23% |
128.57% |
60.00% |
31.25% |
-152.38% |
-336.36% |
-62.50% |
198.72% |
- |
-62.16% |
| Operating Cash Flow Q/Q Growth |
|
2.87% |
10.05% |
-9.85% |
3.87% |
0.34% |
21.84% |
-11.39% |
14.18% |
9.94% |
- |
-22.29% |
| Free Cash Flow Firm Q/Q Growth |
|
-72.13% |
84.36% |
150.88% |
167.39% |
-11.68% |
-33.55% |
5.72% |
11.21% |
-118.52% |
- |
-40.49% |
| Invested Capital Q/Q Growth |
|
4.30% |
-2.84% |
-9.69% |
3.36% |
7.00% |
-1.48% |
-6.73% |
2.71% |
18.10% |
- |
-1.88% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
88.77% |
88.35% |
87.42% |
87.15% |
89.89% |
89.35% |
90.18% |
87.54% |
90.64% |
- |
90.62% |
| EBITDA Margin |
|
-28.23% |
-45.53% |
-39.49% |
-6.60% |
-6.45% |
-28.27% |
-18.32% |
-19.98% |
20.43% |
- |
-4.28% |
| Operating Margin |
|
11.70% |
6.55% |
4.15% |
23.35% |
25.69% |
18.18% |
30.29% |
31.46% |
31.24% |
- |
23.28% |
| EBIT Margin |
|
-31.02% |
-48.13% |
-42.07% |
-9.05% |
-8.56% |
-30.31% |
-20.31% |
-21.49% |
19.14% |
- |
-5.07% |
| Profit (Net Income) Margin |
|
11.66% |
1.46% |
7.96% |
21.91% |
23.47% |
10.30% |
14.54% |
8.06% |
48.96% |
- |
35.58% |
| Tax Burden Percent |
|
97.11% |
65.24% |
96.17% |
96.80% |
93.31% |
95.88% |
92.51% |
90.37% |
93.08% |
- |
93.15% |
| Interest Burden Percent |
|
-38.72% |
-4.65% |
-19.67% |
-250.15% |
-293.67% |
-35.42% |
-77.36% |
-41.50% |
274.84% |
- |
-753.95% |
| Effective Tax Rate |
|
2.89% |
34.76% |
3.83% |
3.20% |
6.69% |
4.12% |
7.49% |
9.63% |
6.92% |
- |
6.85% |
| Return on Invested Capital (ROIC) |
|
15.30% |
4.79% |
4.95% |
27.02% |
27.32% |
20.41% |
36.64% |
37.15% |
34.88% |
- |
28.58% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
15.45% |
3.44% |
7.09% |
26.67% |
27.05% |
16.29% |
26.94% |
23.66% |
48.33% |
- |
40.85% |
| Return on Net Nonoperating Assets (RNNOA) |
|
24.60% |
5.41% |
9.24% |
34.56% |
33.50% |
17.88% |
24.23% |
24.25% |
44.55% |
- |
24.24% |
| Return on Equity (ROE) |
|
39.90% |
10.20% |
14.19% |
61.58% |
60.82% |
38.29% |
60.87% |
61.40% |
79.42% |
- |
52.82% |
| Cash Return on Invested Capital (CROIC) |
|
3.73% |
10.12% |
14.41% |
18.48% |
19.08% |
21.66% |
28.60% |
31.27% |
20.38% |
- |
12.28% |
| Operating Return on Assets (OROA) |
|
-32.60% |
-41.47% |
-38.64% |
-8.18% |
-7.35% |
-25.66% |
-18.19% |
-19.14% |
16.38% |
- |
-4.53% |
| Return on Assets (ROA) |
|
12.26% |
1.26% |
7.31% |
19.80% |
20.13% |
8.71% |
13.02% |
7.18% |
41.91% |
- |
31.85% |
| Return on Common Equity (ROCE) |
|
0.92% |
0.29% |
0.77% |
4.24% |
6.87% |
3.86% |
5.71% |
4.68% |
13.46% |
- |
8.95% |
| Return on Equity Simple (ROE_SIMPLE) |
|
282.56% |
0.00% |
251.32% |
296.76% |
205.82% |
0.00% |
417.28% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
15 |
5.68 |
5.08 |
29 |
33 |
24 |
39 |
40 |
45 |
30 |
33 |
| NOPAT Margin |
|
11.36% |
4.28% |
3.99% |
22.60% |
23.97% |
17.43% |
28.02% |
28.43% |
29.07% |
- |
21.69% |
| Net Nonoperating Expense Percent (NNEP) |
|
-0.14% |
1.35% |
-2.14% |
0.35% |
0.27% |
4.12% |
9.69% |
13.49% |
-13.45% |
- |
-12.27% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
1.08% |
- |
- |
- |
4.28% |
7.49% |
7.73% |
7.54% |
4.74% |
5.25% |
| Cost of Revenue to Revenue |
|
11.23% |
11.65% |
12.58% |
12.85% |
10.11% |
10.65% |
9.82% |
12.46% |
9.36% |
- |
9.39% |
| SG&A Expenses to Revenue |
|
6.62% |
5.63% |
7.27% |
6.85% |
6.81% |
6.93% |
5.75% |
6.12% |
6.45% |
- |
8.12% |
| 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 |
|
34.04% |
31.42% |
32.93% |
32.12% |
30.95% |
30.72% |
24.62% |
26.46% |
26.82% |
- |
24.81% |
| Earnings before Interest and Taxes (EBIT) |
|
-41 |
-64 |
-54 |
-11 |
-12 |
-41 |
-28 |
-31 |
30 |
-35 |
-7.69 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-38 |
-61 |
-50 |
-8.34 |
-8.81 |
-38 |
-26 |
-28 |
32 |
-34 |
-6.50 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
46.80 |
104.09 |
14.63 |
40.49 |
23.39 |
40.30 |
34.54 |
181.93 |
40.03 |
- |
8.68 |
| Price to Tangible Book Value (P/TBV) |
|
46.80 |
104.09 |
14.63 |
40.49 |
23.39 |
40.30 |
34.54 |
181.93 |
40.03 |
- |
8.68 |
| Price to Revenue (P/Rev) |
|
0.86 |
2.14 |
0.52 |
1.45 |
1.56 |
2.51 |
1.45 |
4.38 |
3.45 |
- |
1.08 |
| Price to Earnings (P/E) |
|
60.81 |
0.00 |
62.11 |
144.93 |
111.77 |
181.98 |
0.00 |
0.00 |
510.68 |
- |
9.93 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
3.54% |
2.54% |
1.57% |
1.33% |
2.64% |
3.27% |
- |
4.80% |
| Earnings Yield |
|
1.64% |
0.00% |
1.61% |
0.69% |
0.89% |
0.55% |
0.00% |
0.00% |
0.20% |
- |
10.07% |
| Enterprise Value to Invested Capital (EV/IC) |
|
2.12 |
3.38 |
1.61 |
2.74 |
2.73 |
3.89 |
2.82 |
6.66 |
4.83 |
- |
2.14 |
| Enterprise Value to Revenue (EV/Rev) |
|
1.59 |
3.00 |
1.27 |
2.23 |
2.36 |
3.30 |
2.17 |
5.12 |
4.24 |
- |
1.79 |
| 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) |
|
35.27 |
34.93 |
14.48 |
20.61 |
16.71 |
19.26 |
9.41 |
20.76 |
16.30 |
- |
7.29 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
3.47 |
5.16 |
2.15 |
3.74 |
3.95 |
5.35 |
3.52 |
8.09 |
6.42 |
- |
2.67 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
57.61 |
33.28 |
10.95 |
14.42 |
14.08 |
17.82 |
9.94 |
21.41 |
24.97 |
- |
19.19 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
1.80 |
1.71 |
1.52 |
1.50 |
1.48 |
1.36 |
1.22 |
1.41 |
1.16 |
- |
0.83 |
| Long-Term Debt to Equity |
|
1.80 |
1.71 |
1.52 |
1.50 |
1.48 |
1.36 |
1.22 |
1.41 |
1.16 |
- |
0.83 |
| Financial Leverage |
|
1.59 |
1.57 |
1.30 |
1.30 |
1.24 |
1.10 |
0.90 |
1.03 |
0.92 |
- |
0.59 |
| Leverage Ratio |
|
3.32 |
3.35 |
3.11 |
3.04 |
2.97 |
2.90 |
2.77 |
2.97 |
2.69 |
- |
2.35 |
| Compound Leverage Factor |
|
-1.29 |
-0.16 |
-0.61 |
-7.60 |
-8.73 |
-1.03 |
-2.14 |
-1.23 |
7.40 |
- |
-17.69 |
| Debt to Total Capital |
|
64.32% |
63.16% |
60.35% |
59.94% |
59.64% |
57.64% |
54.88% |
58.42% |
53.64% |
- |
45.32% |
| 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 |
|
64.32% |
63.16% |
60.35% |
59.94% |
59.64% |
57.64% |
54.88% |
58.42% |
53.64% |
- |
45.32% |
| 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 |
|
33.54% |
34.86% |
36.00% |
36.36% |
33.97% |
36.43% |
40.82% |
39.03% |
38.09% |
- |
42.62% |
| Common Equity to Total Capital |
|
2.15% |
1.98% |
3.65% |
3.70% |
6.39% |
5.93% |
4.30% |
2.55% |
8.26% |
- |
12.06% |
| Debt to EBITDA |
|
-1.32 |
-1.91 |
-1.77 |
-1.93 |
-2.54 |
-3.01 |
-3.55 |
-3.02 |
-5.27 |
- |
-7.64 |
| Net Debt to EBITDA |
|
-1.07 |
-1.48 |
-1.25 |
-1.41 |
-1.81 |
-2.00 |
-2.20 |
-2.06 |
-3.73 |
- |
-4.44 |
| Long-Term Debt to EBITDA |
|
-1.32 |
-1.91 |
-1.77 |
-1.93 |
-2.54 |
-3.01 |
-3.55 |
-3.02 |
-5.27 |
- |
-7.64 |
| Debt to NOPAT |
|
12.21 |
7.60 |
6.62 |
5.37 |
4.41 |
3.54 |
2.31 |
2.23 |
2.15 |
- |
1.90 |
| Net Debt to NOPAT |
|
9.85 |
5.91 |
4.67 |
3.93 |
3.14 |
2.35 |
1.44 |
1.53 |
1.52 |
- |
1.11 |
| Long-Term Debt to NOPAT |
|
12.21 |
7.60 |
6.62 |
5.37 |
4.41 |
3.54 |
2.31 |
2.23 |
2.15 |
- |
1.90 |
| Altman Z-Score |
|
1.53 |
2.04 |
1.03 |
2.03 |
1.98 |
2.54 |
1.80 |
3.77 |
3.58 |
- |
1.94 |
| Noncontrolling Interest Sharing Ratio |
|
97.70% |
97.18% |
94.57% |
93.11% |
88.71% |
89.91% |
90.62% |
92.38% |
83.06% |
- |
83.06% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
2.59 |
2.80 |
3.69 |
2.89 |
2.44 |
2.65 |
2.76 |
2.62 |
2.24 |
- |
2.40 |
| Quick Ratio |
|
1.22 |
1.20 |
1.97 |
1.67 |
1.47 |
1.84 |
1.76 |
1.52 |
1.35 |
- |
1.53 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
4.26 |
7.85 |
20 |
53 |
47 |
31 |
33 |
36 |
-6.73 |
-43 |
-60 |
| Operating Cash Flow to CapEx |
|
3,328.39% |
3,923.86% |
3,495.87% |
2,982.45% |
1,996.06% |
2,146.42% |
1,907.52% |
2,060.71% |
2,027.07% |
- |
1,763.73% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
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 |
0.00 |
- |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.05 |
0.86 |
0.92 |
0.90 |
0.86 |
0.85 |
0.90 |
0.89 |
0.86 |
- |
0.90 |
| 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 |
|
48.02 |
41.84 |
45.95 |
47.77 |
46.51 |
43.89 |
41.45 |
37.97 |
32.87 |
- |
25.11 |
| Accounts Payable Turnover |
|
15.28 |
12.06 |
17.27 |
19.42 |
14.91 |
22.75 |
19.61 |
23.31 |
15.53 |
- |
32.16 |
| 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) |
|
23.89 |
30.25 |
21.13 |
18.80 |
24.47 |
16.05 |
18.62 |
15.66 |
23.50 |
- |
11.35 |
| Cash Conversion Cycle (CCC) |
|
-23.89 |
-30.25 |
-21.13 |
-18.80 |
-24.47 |
-16.05 |
-18.62 |
-15.66 |
-23.50 |
- |
-11.35 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
466 |
453 |
409 |
423 |
452 |
445 |
415 |
427 |
504 |
518 |
508 |
| Invested Capital Turnover |
|
1.35 |
1.12 |
1.24 |
1.20 |
1.14 |
1.17 |
1.31 |
1.31 |
1.20 |
- |
1.32 |
| Increase / (Decrease) in Invested Capital |
|
11 |
-2.17 |
-15 |
-24 |
-14 |
-7.26 |
6.62 |
4.14 |
52 |
72 |
93 |
| Enterprise Value (EV) |
|
989 |
1,529 |
657 |
1,158 |
1,233 |
1,734 |
1,172 |
2,842 |
2,433 |
- |
1,089 |
| Market Capitalization |
|
534 |
1,087 |
266 |
754 |
816 |
1,321 |
779 |
2,429 |
1,978 |
- |
656 |
| Book Value per Share |
|
$0.05 |
$0.05 |
$0.16 |
$0.08 |
$0.20 |
$0.19 |
$0.26 |
$0.08 |
$0.28 |
$0.68 |
$0.89 |
| Tangible Book Value per Share |
|
$0.05 |
$0.05 |
$0.16 |
$0.08 |
$0.20 |
$0.19 |
$0.26 |
$0.08 |
$0.28 |
$0.68 |
$0.89 |
| Total Capital |
|
532 |
527 |
498 |
503 |
546 |
553 |
525 |
524 |
598 |
630 |
627 |
| Total Debt |
|
342 |
333 |
300 |
302 |
326 |
319 |
288 |
306 |
321 |
321 |
284 |
| Total Long-Term Debt |
|
342 |
333 |
300 |
302 |
326 |
319 |
288 |
306 |
321 |
321 |
284 |
| Net Debt |
|
276 |
259 |
212 |
221 |
232 |
211 |
179 |
209 |
227 |
209 |
165 |
| Capital Expenditures (CapEx) |
|
2.25 |
2.10 |
2.13 |
2.59 |
3.89 |
4.40 |
4.39 |
4.64 |
5.19 |
4.90 |
5.15 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-25 |
-26 |
-24 |
-28 |
-30 |
-33 |
-33 |
-30 |
-34 |
-46 |
-42 |
| Debt-free Net Working Capital (DFNWC) |
|
41 |
47 |
65 |
53 |
44 |
55 |
58 |
48 |
42 |
47 |
58 |
| Net Working Capital (NWC) |
|
41 |
47 |
65 |
53 |
44 |
55 |
58 |
48 |
42 |
47 |
58 |
| Net Nonoperating Expense (NNE) |
|
-0.40 |
3.74 |
-5.05 |
0.87 |
0.69 |
9.68 |
19 |
29 |
-31 |
-8.57 |
-21 |
| Net Nonoperating Obligations (NNO) |
|
276 |
259 |
212 |
221 |
232 |
211 |
179 |
209 |
227 |
209 |
165 |
| Total Depreciation and Amortization (D&A) |
|
3.71 |
3.46 |
3.28 |
3.09 |
2.89 |
2.78 |
2.80 |
2.15 |
2.00 |
1.38 |
1.20 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-4.11% |
-5.20% |
-4.65% |
-5.39% |
-5.81% |
-6.33% |
-6.11% |
-5.38% |
-5.85% |
- |
-6.84% |
| Debt-free Net Working Capital to Revenue |
|
6.54% |
9.33% |
12.54% |
10.17% |
8.37% |
10.46% |
10.73% |
8.72% |
7.26% |
- |
9.58% |
| Net Working Capital to Revenue |
|
6.54% |
9.33% |
12.54% |
10.17% |
8.37% |
10.46% |
10.73% |
8.72% |
7.26% |
- |
9.58% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.13 |
($0.35) |
$0.29 |
$0.16 |
$0.21 |
($0.30) |
($0.48) |
($0.78) |
$1.48 |
$0.77 |
$1.06 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
16.77M |
16.39M |
19.21M |
19.68M |
20.25M |
20.15M |
23.69M |
26.61M |
28.16M |
26.51M |
26.78M |
| Adjusted Diluted Earnings per Share |
|
$0.13 |
($0.35) |
$0.10 |
$0.16 |
$0.21 |
($0.11) |
($0.48) |
($0.78) |
$0.77 |
$1.48 |
$0.56 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
17.06M |
16.39M |
86.24M |
19.68M |
20.25M |
20.15M |
23.69M |
26.61M |
88.24M |
26.51M |
86.20M |
| 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 |
|
221.34M |
110.92M |
222.52M |
172.51M |
172.43M |
86.40M |
173.62M |
174.61M |
86.36M |
85.12M |
85.39M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
15 |
5.68 |
7.89 |
29 |
33 |
24 |
38 |
40 |
45 |
30 |
33 |
| Normalized NOPAT Margin |
|
11.36% |
4.28% |
6.19% |
22.57% |
24.01% |
17.46% |
27.07% |
28.43% |
29.07% |
- |
21.69% |
| Pre Tax Income Margin |
|
12.01% |
2.24% |
8.27% |
22.64% |
25.15% |
10.74% |
15.71% |
8.92% |
52.60% |
- |
38.19% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
31.73% |
25.91% |
40.71% |
60.94% |
61.85% |
53.40% |
50.63% |
87.39% |
53.39% |
- |
35.59% |
| Augmented Payout Ratio |
|
31.73% |
25.91% |
40.71% |
65.52% |
66.80% |
57.63% |
50.63% |
88.70% |
59.43% |
- |
49.75% |