| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
84,072,571.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
84,072,571.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.36 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
9.65% |
8.87% |
9.47% |
9.94% |
9.07% |
7.57% |
4.77% |
4.64% |
4.91% |
4.80% |
5.25% |
| EBITDA Growth |
|
132.95% |
137.73% |
109.12% |
23.44% |
64.03% |
67.54% |
24.54% |
26.51% |
27.64% |
20.23% |
34.50% |
| EBIT Growth |
|
88.06% |
89.81% |
81.76% |
147.22% |
112.94% |
162.64% |
231.12% |
623.29% |
610.04% |
132.43% |
316.57% |
| NOPAT Growth |
|
70.32% |
82.38% |
80.01% |
88.11% |
106.07% |
-124.20% |
194.87% |
929.21% |
1,277.53% |
149.45% |
520.44% |
| Net Income Growth |
|
85.20% |
83.37% |
47.62% |
31.32% |
81.35% |
84.79% |
63.75% |
189.43% |
323.60% |
419.52% |
396.46% |
| EPS Growth |
|
84.90% |
83.50% |
45.61% |
30.43% |
80.00% |
85.71% |
64.52% |
187.50% |
311.11% |
471.43% |
418.18% |
| Operating Cash Flow Growth |
|
104.91% |
189.15% |
-11.46% |
40.13% |
46.91% |
16.72% |
55.75% |
31.74% |
18.98% |
12.12% |
9.61% |
| Free Cash Flow Firm Growth |
|
126.59% |
-82.90% |
-75.88% |
-74.34% |
-16.03% |
-56.21% |
123.85% |
244.44% |
105.42% |
1,522.29% |
50.44% |
| Invested Capital Growth |
|
-13.61% |
-5.98% |
-7.04% |
-6.65% |
-10.08% |
-8.36% |
-14.56% |
-20.18% |
-20.25% |
-21.64% |
-21.71% |
| Revenue Q/Q Growth |
|
3.50% |
2.35% |
2.27% |
1.49% |
2.67% |
0.94% |
-0.40% |
1.36% |
2.94% |
0.84% |
0.03% |
| EBITDA Q/Q Growth |
|
-25.22% |
11.74% |
26.09% |
17.16% |
-0.63% |
14.13% |
-6.27% |
19.01% |
0.26% |
7.52% |
4.85% |
| EBIT Q/Q Growth |
|
-258.45% |
15.22% |
68.69% |
149.63% |
-1.80% |
310.56% |
-34.46% |
173.74% |
-3.60% |
34.40% |
17.45% |
| NOPAT Q/Q Growth |
|
-20.22% |
16.86% |
75.80% |
50.83% |
161.41% |
-3,168.59% |
110.24% |
329.76% |
2.02% |
10.14% |
28.48% |
| Net Income Q/Q Growth |
|
-96.05% |
-12.17% |
39.69% |
48.22% |
46.77% |
8.47% |
-43.68% |
227.74% |
33.09% |
30.80% |
33.31% |
| EPS Q/Q Growth |
|
-95.65% |
-8.89% |
36.73% |
48.39% |
43.75% |
22.22% |
-57.14% |
227.27% |
35.71% |
36.84% |
34.62% |
| Operating Cash Flow Q/Q Growth |
|
-4.52% |
31.47% |
-15.59% |
32.25% |
0.11% |
4.45% |
12.63% |
11.86% |
-9.59% |
-1.57% |
10.11% |
| Free Cash Flow Firm Q/Q Growth |
|
-49.99% |
-74.86% |
107.41% |
-1.61% |
63.69% |
-86.89% |
960.18% |
51.40% |
-2.38% |
3.53% |
-1.69% |
| Invested Capital Q/Q Growth |
|
0.26% |
-5.88% |
-0.47% |
-0.61% |
-3.42% |
-4.08% |
-7.20% |
-7.15% |
-3.51% |
-5.75% |
-7.28% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
69.73% |
70.20% |
70.82% |
70.20% |
70.40% |
71.01% |
70.52% |
71.16% |
71.76% |
71.51% |
72.15% |
| EBITDA Margin |
|
11.10% |
12.12% |
14.94% |
17.25% |
16.69% |
18.88% |
17.76% |
20.86% |
20.31% |
21.66% |
22.70% |
| Operating Margin |
|
-9.71% |
-7.88% |
-1.87% |
-0.90% |
0.54% |
2.54% |
1.69% |
5.96% |
4.82% |
6.59% |
7.77% |
| EBIT Margin |
|
-6.04% |
-5.01% |
-1.53% |
0.75% |
0.72% |
2.92% |
1.92% |
5.18% |
4.85% |
6.47% |
7.59% |
| Profit (Net Income) Margin |
|
-7.55% |
-8.27% |
-4.88% |
-2.49% |
-1.29% |
-1.17% |
-1.69% |
2.13% |
2.75% |
3.57% |
4.75% |
| Tax Burden Percent |
|
91.76% |
104.74% |
113.03% |
127.43% |
65.28% |
-452.08% |
236.18% |
84.16% |
103.01% |
82.36% |
89.77% |
| Interest Burden Percent |
|
136.05% |
157.71% |
281.51% |
-260.51% |
-275.64% |
8.87% |
-37.24% |
48.77% |
55.01% |
66.96% |
69.73% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
552.08% |
0.00% |
15.84% |
-3.01% |
17.64% |
10.23% |
| Return on Invested Capital (ROIC) |
|
-12.53% |
-11.55% |
-2.79% |
-1.40% |
0.87% |
-28.25% |
3.05% |
13.57% |
14.10% |
16.37% |
22.96% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-12.84% |
-12.72% |
-4.34% |
-2.21% |
0.11% |
-23.38% |
1.67% |
12.10% |
12.93% |
15.38% |
21.72% |
| Return on Net Nonoperating Assets (RNNOA) |
|
103.72% |
58.36% |
19.68% |
9.91% |
-0.47% |
93.21% |
-6.41% |
-47.73% |
-46.25% |
-50.02% |
-66.41% |
| Return on Equity (ROE) |
|
91.19% |
46.81% |
16.89% |
8.51% |
0.39% |
64.97% |
-3.36% |
-34.16% |
-32.15% |
-33.65% |
-43.45% |
| Cash Return on Invested Capital (CROIC) |
|
-9.90% |
-7.05% |
-3.01% |
-0.86% |
6.67% |
8.92% |
17.48% |
-80.31% |
27.27% |
35.42% |
42.80% |
| Operating Return on Assets (OROA) |
|
-5.79% |
-5.49% |
-1.76% |
0.91% |
0.84% |
3.76% |
2.66% |
7.40% |
7.21% |
9.97% |
12.67% |
| Return on Assets (ROA) |
|
-7.23% |
-9.06% |
-5.61% |
-3.03% |
-1.52% |
-1.51% |
-2.34% |
3.04% |
4.08% |
5.50% |
7.93% |
| Return on Common Equity (ROCE) |
|
201.28% |
78.66% |
28.21% |
14.16% |
0.64% |
104.55% |
-5.37% |
-56.29% |
-51.00% |
-51.78% |
-66.51% |
| Return on Equity Simple (ROE_SIMPLE) |
|
82.99% |
0.00% |
26.67% |
25.10% |
18.03% |
0.00% |
7.41% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-38 |
-32 |
-7.63 |
-3.75 |
2.30 |
-71 |
7.24 |
31 |
32 |
35 |
45 |
| NOPAT Margin |
|
-6.79% |
-5.52% |
-1.31% |
-0.63% |
0.38% |
-11.50% |
1.18% |
5.01% |
4.97% |
5.43% |
6.97% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.31% |
1.17% |
1.54% |
0.82% |
0.76% |
-4.87% |
1.38% |
1.47% |
1.17% |
1.00% |
1.24% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
-3.02% |
- |
- |
- |
-7.23% |
0.88% |
4.02% |
4.39% |
5.25% |
7.53% |
| Cost of Revenue to Revenue |
|
30.27% |
29.80% |
29.18% |
29.80% |
29.60% |
28.99% |
29.48% |
28.84% |
28.24% |
28.49% |
27.85% |
| SG&A Expenses to Revenue |
|
15.61% |
15.51% |
12.22% |
12.20% |
10.54% |
9.53% |
10.52% |
10.21% |
10.34% |
10.03% |
9.34% |
| R&D to Revenue |
|
15.31% |
14.86% |
13.78% |
13.45% |
13.82% |
13.82% |
13.39% |
12.50% |
12.51% |
12.04% |
12.68% |
| Operating Expenses to Revenue |
|
79.43% |
78.09% |
72.68% |
71.11% |
69.86% |
68.46% |
68.83% |
65.20% |
66.94% |
64.92% |
64.38% |
| Earnings before Interest and Taxes (EBIT) |
|
-34 |
-29 |
-8.96 |
4.44 |
4.36 |
18 |
12 |
32 |
31 |
42 |
49 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
62 |
69 |
87 |
102 |
102 |
116 |
109 |
129 |
130 |
139 |
146 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
|
1.30 |
1.45 |
1.45 |
1.13 |
1.23 |
1.32 |
0.93 |
1.04 |
1.03 |
0.99 |
1.23 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
193.86 |
57.62 |
37.07 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.20% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.52% |
1.74% |
2.70% |
| Enterprise Value to Invested Capital (EV/IC) |
|
4.04 |
4.61 |
4.72 |
4.10 |
4.54 |
4.98 |
4.21 |
4.77 |
4.99 |
5.22 |
6.50 |
| Enterprise Value to Revenue (EV/Rev) |
|
2.03 |
2.14 |
2.13 |
1.79 |
1.88 |
1.94 |
1.51 |
1.56 |
1.56 |
1.52 |
1.73 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
1,427.50 |
18.40 |
15.91 |
12.90 |
12.27 |
11.42 |
8.53 |
8.43 |
8.01 |
7.53 |
8.10 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
261.78 |
95.02 |
58.06 |
41.78 |
32.79 |
28.73 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2,488.90 |
218.39 |
0.00 |
93.55 |
41.08 |
30.95 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
13.45 |
11.77 |
12.38 |
9.77 |
9.53 |
9.63 |
6.81 |
6.66 |
6.45 |
6.19 |
6.99 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
64.46 |
53.36 |
22.21 |
0.00 |
16.23 |
12.94 |
13.34 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
-6.32 |
-5.10 |
-4.77 |
-4.68 |
-4.43 |
-4.35 |
-3.99 |
-4.39 |
-3.76 |
-3.23 |
-2.94 |
| Long-Term Debt to Equity |
|
-6.25 |
-5.03 |
-4.21 |
-4.12 |
-3.91 |
-3.84 |
-2.15 |
-2.20 |
-1.89 |
-1.62 |
-2.83 |
| Financial Leverage |
|
-8.08 |
-4.59 |
-4.54 |
-4.48 |
-4.26 |
-3.99 |
-3.83 |
-3.95 |
-3.58 |
-3.25 |
-3.06 |
| Leverage Ratio |
|
-13.61 |
-6.85 |
-6.58 |
-6.31 |
-6.34 |
-5.69 |
-5.27 |
-5.58 |
-4.92 |
-4.41 |
-4.06 |
| Compound Leverage Factor |
|
-18.52 |
-10.81 |
-18.53 |
16.43 |
17.48 |
-0.51 |
1.96 |
-2.72 |
-2.71 |
-2.95 |
-2.83 |
| Debt to Total Capital |
|
118.80% |
124.40% |
126.50% |
127.21% |
129.13% |
129.84% |
133.44% |
129.49% |
136.24% |
144.93% |
151.51% |
| Short-Term Debt to Total Capital |
|
1.32% |
1.61% |
14.85% |
14.98% |
15.26% |
15.39% |
61.40% |
64.49% |
67.61% |
72.15% |
5.81% |
| Long-Term Debt to Total Capital |
|
117.48% |
122.79% |
111.65% |
112.23% |
113.88% |
114.45% |
72.04% |
65.00% |
68.62% |
72.77% |
145.69% |
| 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 |
|
13.15% |
16.05% |
16.37% |
16.50% |
16.80% |
16.94% |
19.52% |
20.48% |
21.62% |
23.05% |
25.06% |
| Common Equity to Total Capital |
|
-31.95% |
-40.45% |
-42.87% |
-43.71% |
-45.93% |
-46.78% |
-52.96% |
-49.98% |
-57.85% |
-67.98% |
-76.57% |
| Debt to EBITDA |
|
587.88 |
6.04 |
5.12 |
4.79 |
4.25 |
3.76 |
3.18 |
2.77 |
2.60 |
2.47 |
2.21 |
| Net Debt to EBITDA |
|
446.77 |
5.17 |
4.44 |
4.17 |
3.66 |
3.16 |
2.82 |
2.40 |
2.30 |
2.21 |
2.00 |
| Long-Term Debt to EBITDA |
|
581.35 |
5.96 |
4.51 |
4.23 |
3.75 |
3.31 |
1.72 |
1.39 |
1.31 |
1.24 |
2.13 |
| Debt to NOPAT |
|
-6.29 |
-11.11 |
-14.19 |
-19.02 |
-37.76 |
818.16 |
81.48 |
-1.35 |
30.33 |
13.48 |
8.45 |
| Net Debt to NOPAT |
|
-4.78 |
-9.51 |
-12.32 |
-16.55 |
-32.52 |
688.24 |
72.25 |
-1.17 |
26.82 |
12.05 |
7.63 |
| Long-Term Debt to NOPAT |
|
-6.22 |
-10.96 |
-12.52 |
-16.78 |
-33.30 |
721.18 |
43.99 |
-0.68 |
15.28 |
6.77 |
8.13 |
| Altman Z-Score |
|
0.81 |
0.84 |
0.83 |
0.70 |
0.82 |
0.97 |
0.36 |
0.55 |
0.58 |
0.61 |
1.34 |
| Noncontrolling Interest Sharing Ratio |
|
-120.72% |
-68.02% |
-66.99% |
-66.35% |
-63.23% |
-60.94% |
-60.01% |
-64.76% |
-58.64% |
-53.89% |
-53.07% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.74 |
1.34 |
1.09 |
1.09 |
1.12 |
1.16 |
0.65 |
0.65 |
0.63 |
0.63 |
1.15 |
| Quick Ratio |
|
1.29 |
0.93 |
0.75 |
0.75 |
0.80 |
0.84 |
0.44 |
0.45 |
0.44 |
0.42 |
0.75 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
133 |
33 |
69 |
68 |
112 |
15 |
155 |
235 |
229 |
237 |
233 |
| Operating Cash Flow to CapEx |
|
1,988.38% |
1,898.03% |
1,566.84% |
2,514.96% |
1,712.00% |
2,083.77% |
2,678.75% |
1,869.09% |
1,999.76% |
1,864.46% |
2,506.82% |
| Free Cash Flow to Firm to Interest Expense |
|
10.92 |
2.02 |
4.26 |
4.25 |
6.80 |
0.90 |
9.62 |
14.26 |
16.44 |
17.24 |
15.75 |
| Operating Cash Flow to Interest Expense |
|
7.12 |
6.90 |
5.91 |
7.93 |
7.76 |
8.14 |
9.29 |
10.17 |
10.86 |
10.83 |
11.08 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
6.76 |
6.53 |
5.53 |
7.62 |
7.31 |
7.75 |
8.94 |
9.62 |
10.32 |
10.25 |
10.64 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.96 |
1.10 |
1.15 |
1.22 |
1.18 |
1.29 |
1.39 |
1.43 |
1.49 |
1.54 |
1.67 |
| Accounts Receivable Turnover |
|
7.02 |
6.52 |
6.56 |
6.66 |
6.34 |
6.40 |
6.45 |
6.45 |
6.40 |
6.53 |
6.85 |
| 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 |
|
11.79 |
11.91 |
12.18 |
12.53 |
12.78 |
13.15 |
13.32 |
13.39 |
13.39 |
13.70 |
13.74 |
| Accounts Payable Turnover |
|
9.93 |
11.45 |
16.77 |
18.14 |
17.86 |
18.77 |
16.78 |
13.75 |
20.10 |
29.20 |
15.88 |
| Days Sales Outstanding (DSO) |
|
51.97 |
56.00 |
55.63 |
54.77 |
57.58 |
57.07 |
56.55 |
56.57 |
57.07 |
55.90 |
53.28 |
| 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) |
|
36.75 |
31.87 |
21.76 |
20.12 |
20.43 |
19.44 |
21.76 |
26.55 |
18.16 |
12.50 |
22.98 |
| Cash Conversion Cycle (CCC) |
|
15.22 |
24.12 |
33.86 |
34.64 |
37.15 |
37.63 |
34.80 |
30.02 |
38.91 |
43.40 |
30.30 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
1,084 |
1,020 |
1,015 |
1,009 |
975 |
935 |
868 |
806 |
777 |
733 |
679 |
| Invested Capital Turnover |
|
1.84 |
2.09 |
2.14 |
2.21 |
2.29 |
2.46 |
2.58 |
2.71 |
2.84 |
3.02 |
3.29 |
| Increase / (Decrease) in Invested Capital |
|
-171 |
-65 |
-77 |
-72 |
-109 |
-85 |
-148 |
-204 |
-197 |
-202 |
-188 |
| Enterprise Value (EV) |
|
4,374 |
4,705 |
4,794 |
4,137 |
4,424 |
4,652 |
3,655 |
3,842 |
3,877 |
3,821 |
4,415 |
| Market Capitalization |
|
2,806 |
3,183 |
3,257 |
2,599 |
2,904 |
3,166 |
2,246 |
2,550 |
2,566 |
2,500 |
3,127 |
| Book Value per Share |
|
($5.12) |
($5.36) |
($5.61) |
($5.73) |
($5.94) |
($6.09) |
($5.97) |
($5.41) |
($5.90) |
($6.79) |
($7.25) |
| Tangible Book Value per Share |
|
($10.38) |
($10.28) |
($10.18) |
($10.04) |
($9.92) |
($9.87) |
($9.37) |
($8.49) |
($8.85) |
($9.49) |
($9.80) |
| Total Capital |
|
1,516 |
1,242 |
1,218 |
1,208 |
1,187 |
1,178 |
1,022 |
974 |
923 |
865 |
796 |
| Total Debt |
|
1,801 |
1,545 |
1,541 |
1,537 |
1,533 |
1,529 |
1,364 |
1,261 |
1,257 |
1,254 |
1,206 |
| Total Long-Term Debt |
|
1,781 |
1,525 |
1,360 |
1,356 |
1,352 |
1,348 |
736 |
633 |
633 |
630 |
1,159 |
| Net Debt |
|
1,369 |
1,323 |
1,338 |
1,338 |
1,321 |
1,286 |
1,209 |
1,093 |
1,112 |
1,121 |
1,089 |
| Capital Expenditures (CapEx) |
|
4.36 |
6.00 |
6.13 |
5.05 |
7.43 |
6.38 |
5.59 |
8.96 |
7.57 |
7.99 |
6.54 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
35 |
14 |
45 |
48 |
63 |
61 |
45 |
27 |
36 |
38 |
22 |
| Debt-free Net Working Capital (DFNWC) |
|
467 |
236 |
248 |
248 |
275 |
304 |
199 |
195 |
181 |
171 |
139 |
| Net Working Capital (NWC) |
|
447 |
216 |
67 |
66 |
94 |
122 |
-428 |
-433 |
-443 |
-453 |
92 |
| Net Nonoperating Expense (NNE) |
|
4.19 |
16 |
21 |
11 |
10 |
-64 |
18 |
18 |
14 |
12 |
14 |
| Net Nonoperating Obligations (NNO) |
|
1,369 |
1,323 |
1,338 |
1,338 |
1,321 |
1,286 |
1,209 |
1,093 |
1,112 |
1,121 |
1,089 |
| Total Depreciation and Amortization (D&A) |
|
96 |
98 |
96 |
98 |
97 |
98 |
97 |
97 |
99 |
98 |
97 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
1.61% |
0.63% |
1.99% |
2.09% |
2.66% |
2.53% |
1.85% |
1.10% |
1.43% |
1.52% |
0.87% |
| Debt-free Net Working Capital to Revenue |
|
21.66% |
10.72% |
11.00% |
10.73% |
11.68% |
12.65% |
8.21% |
7.94% |
7.28% |
6.79% |
5.45% |
| Net Working Capital to Revenue |
|
20.73% |
9.81% |
2.97% |
2.88% |
4.00% |
5.10% |
-17.63% |
-17.63% |
-17.82% |
-18.03% |
3.63% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.45) |
($0.49) |
($0.31) |
($0.16) |
($0.09) |
($0.07) |
($0.11) |
$0.15 |
$0.19 |
$0.25 |
$0.36 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
94.59M |
94.91M |
93.14M |
92.75M |
91.89M |
92.11M |
91.02M |
90.71M |
90.14M |
89.48M |
84.66M |
| Adjusted Diluted Earnings per Share |
|
($0.45) |
($0.49) |
($0.31) |
($0.16) |
($0.09) |
($0.07) |
($0.11) |
$0.14 |
$0.19 |
$0.26 |
$0.35 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
94.59M |
94.91M |
93.14M |
92.75M |
91.89M |
92.11M |
91.02M |
92.06M |
91.96M |
91.21M |
86.99M |
| 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 |
|
93.75M |
92.32M |
92.17M |
91.82M |
90.43M |
90.72M |
89.94M |
90.54M |
86.56M |
84.07M |
83.86M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-38 |
-32 |
-7.63 |
-3.75 |
2.30 |
11 |
7.24 |
31 |
22 |
35 |
45 |
| Normalized NOPAT Margin |
|
-6.79% |
-5.52% |
-1.31% |
-0.63% |
0.38% |
1.78% |
1.18% |
5.01% |
3.38% |
5.43% |
6.97% |
| Pre Tax Income Margin |
|
-8.22% |
-7.90% |
-4.32% |
-1.95% |
-1.98% |
0.26% |
-0.71% |
2.53% |
2.67% |
4.33% |
5.29% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-2.77 |
-1.73 |
-0.55 |
0.28 |
0.27 |
1.10 |
0.73 |
1.95 |
2.22 |
3.03 |
3.30 |
| NOPAT to Interest Expense |
|
-3.12 |
-1.91 |
-0.47 |
-0.23 |
0.14 |
-4.33 |
0.45 |
1.89 |
2.28 |
2.54 |
3.03 |
| EBIT Less CapEx to Interest Expense |
|
-3.13 |
-2.10 |
-0.93 |
-0.04 |
-0.19 |
0.71 |
0.38 |
1.41 |
1.68 |
2.45 |
2.86 |
| NOPAT Less CapEx to Interest Expense |
|
-3.48 |
-2.27 |
-0.85 |
-0.55 |
-0.31 |
-4.72 |
0.10 |
1.35 |
1.73 |
1.96 |
2.59 |
| 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 |
|
-75.70% |
-188.26% |
-227.55% |
-225.12% |
-311.68% |
-553.04% |
-727.50% |
-1,988.64% |
2,088.21% |
770.77% |
433.71% |