| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
168,514,683.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
168,514,683.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
-1.52 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
1.59% |
12.50% |
33.28% |
49.55% |
32.93% |
26.04% |
19.33% |
-22.66% |
-11.63% |
-19.16% |
-7.94% |
| EBITDA Growth |
|
-43.72% |
95.67% |
-30.40% |
33.64% |
109.99% |
-13.39% |
102.82% |
-65.38% |
-52.82% |
-77.27% |
-106.23% |
| EBIT Growth |
|
-89.18% |
251.19% |
-202.26% |
-10.81% |
407.60% |
-109.36% |
141.88% |
-398.12% |
-152.19% |
-1,604.72% |
-1,018.01% |
| NOPAT Growth |
|
-45.86% |
-48.24% |
191.56% |
119.71% |
-77.99% |
-48.50% |
-35.96% |
-424.28% |
-408.85% |
-998.06% |
-374.85% |
| Net Income Growth |
|
-100.84% |
3,023.56% |
-225.13% |
-9.48% |
4,292.72% |
-175.10% |
91.22% |
-1,601.79% |
-208.77% |
-215.64% |
-2,494.28% |
| EPS Growth |
|
-100.67% |
1,140.00% |
-184.52% |
-36.36% |
2,550.00% |
-146.77% |
92.96% |
-1,600.00% |
-212.24% |
-303.45% |
-2,940.00% |
| Operating Cash Flow Growth |
|
-64.39% |
3.19% |
53.41% |
35.07% |
246.07% |
98.20% |
178.18% |
21.52% |
-49.81% |
-42.24% |
-35.13% |
| Free Cash Flow Firm Growth |
|
-262.78% |
-6,113.38% |
28.99% |
37.75% |
65.07% |
40.85% |
151.39% |
164.26% |
176.89% |
189.79% |
61.54% |
| Invested Capital Growth |
|
0.00% |
74.77% |
36.36% |
31.19% |
34.54% |
25.21% |
-12.39% |
-19.06% |
-20.87% |
-22.11% |
-26.48% |
| Revenue Q/Q Growth |
|
4.34% |
0.48% |
11.68% |
27.73% |
-7.26% |
-4.73% |
5.75% |
-17.22% |
5.96% |
-12.85% |
20.41% |
| EBITDA Q/Q Growth |
|
-17.35% |
56.06% |
-50.11% |
107.67% |
29.87% |
-35.63% |
16.84% |
-64.55% |
77.01% |
-69.00% |
-132.05% |
| EBIT Q/Q Growth |
|
-55.78% |
335.18% |
-157.23% |
180.99% |
151.67% |
-108.03% |
355.99% |
-676.53% |
55.94% |
-162.18% |
-37.85% |
| NOPAT Q/Q Growth |
|
230.13% |
-58.39% |
28.61% |
24.36% |
-66.93% |
-2.65% |
59.95% |
-729.66% |
68.50% |
-183.08% |
51.05% |
| Net Income Q/Q Growth |
|
-115.38% |
4,184.55% |
-230.90% |
111.01% |
612.16% |
-173.16% |
84.70% |
-1,784.24% |
48.42% |
-112.30% |
-25.73% |
| EPS Q/Q Growth |
|
-118.18% |
3,200.00% |
-214.52% |
109.86% |
600.00% |
-159.18% |
82.76% |
-2,000.00% |
47.62% |
-112.73% |
-29.91% |
| Operating Cash Flow Q/Q Growth |
|
-69.32% |
168.16% |
-45.29% |
200.09% |
-21.39% |
53.58% |
-23.21% |
31.09% |
-67.53% |
76.74% |
-13.77% |
| Free Cash Flow Firm Q/Q Growth |
|
-99.04% |
56.38% |
15.69% |
14.96% |
-11.68% |
26.13% |
173.26% |
6.34% |
33.63% |
-13.74% |
31.80% |
| Invested Capital Q/Q Growth |
|
-3.50% |
1.82% |
37.29% |
-2.74% |
-1.03% |
-5.25% |
-3.94% |
-10.14% |
-3.25% |
-6.74% |
-9.33% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
72.97% |
73.10% |
68.56% |
71.35% |
67.93% |
77.29% |
75.09% |
67.75% |
70.29% |
62.21% |
72.68% |
| EBITDA Margin |
|
57.00% |
88.54% |
39.55% |
64.31% |
90.05% |
60.84% |
67.22% |
28.78% |
48.08% |
17.10% |
-4.55% |
| Operating Margin |
|
33.09% |
9.02% |
15.78% |
9.90% |
4.62% |
5.60% |
8.47% |
-64.42% |
-19.15% |
-62.20% |
-25.29% |
| EBIT Margin |
|
7.87% |
34.10% |
-17.47% |
11.08% |
30.06% |
-2.53% |
6.13% |
-42.70% |
-17.75% |
-53.41% |
-61.14% |
| Profit (Net Income) Margin |
|
-0.55% |
22.31% |
-26.15% |
2.25% |
17.31% |
-13.30% |
-1.92% |
-43.78% |
-21.31% |
-51.91% |
-54.20% |
| Tax Burden Percent |
|
11.70% |
106.29% |
83.90% |
108.62% |
82.96% |
117.16% |
99.09% |
83.62% |
79.85% |
80.78% |
79.68% |
| Interest Burden Percent |
|
-59.57% |
61.57% |
178.41% |
18.74% |
69.42% |
448.04% |
-31.66% |
122.60% |
150.32% |
120.32% |
111.26% |
| Effective Tax Rate |
|
0.00% |
-6.29% |
0.00% |
-8.62% |
17.04% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
21.93% |
5.85% |
4.77% |
5.25% |
2.05% |
2.26% |
3.11% |
-23.70% |
-6.97% |
-22.87% |
-9.69% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
2.33% |
12.54% |
-8.39% |
1.31% |
8.49% |
-6.36% |
-0.31% |
-23.17% |
-10.52% |
-26.41% |
-29.45% |
| Return on Net Nonoperating Assets (RNNOA) |
|
1.05% |
5.53% |
-4.24% |
0.65% |
3.71% |
-2.51% |
-0.13% |
-9.31% |
-4.06% |
-9.92% |
-11.16% |
| Return on Equity (ROE) |
|
22.98% |
11.37% |
0.54% |
5.90% |
5.76% |
-0.25% |
2.98% |
-33.01% |
-11.03% |
-32.79% |
-20.85% |
| Cash Return on Invested Capital (CROIC) |
|
-163.87% |
-41.46% |
-25.55% |
-21.44% |
-23.55% |
-18.86% |
15.09% |
17.65% |
17.68% |
13.29% |
14.58% |
| Operating Return on Assets (OROA) |
|
4.69% |
12.62% |
-4.87% |
3.47% |
10.10% |
-0.91% |
2.01% |
-13.43% |
-5.50% |
-16.19% |
-18.65% |
| Return on Assets (ROA) |
|
-0.33% |
8.26% |
-7.29% |
0.71% |
5.82% |
-4.77% |
-0.63% |
-13.77% |
-6.60% |
-15.74% |
-16.53% |
| Return on Common Equity (ROCE) |
|
22.98% |
11.37% |
0.54% |
5.90% |
5.76% |
-0.25% |
2.98% |
-33.01% |
-11.02% |
-32.79% |
-20.85% |
| Return on Equity Simple (ROE_SIMPLE) |
|
5.05% |
0.00% |
-0.54% |
-0.60% |
2.63% |
0.00% |
0.96% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
89 |
37 |
47 |
59 |
20 |
19 |
30 |
-192 |
-60 |
-171 |
-84 |
| NOPAT Margin |
|
23.16% |
9.59% |
11.05% |
10.75% |
3.84% |
3.92% |
5.93% |
-45.09% |
-13.40% |
-43.54% |
-17.70% |
| Net Nonoperating Expense Percent (NNEP) |
|
19.60% |
-6.69% |
13.17% |
3.93% |
-6.44% |
8.61% |
3.42% |
-0.53% |
3.55% |
3.55% |
19.75% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
1.16% |
- |
- |
- |
0.48% |
0.77% |
-5.12% |
-1.67% |
-5.03% |
-2.69% |
| Cost of Revenue to Revenue |
|
27.03% |
26.90% |
31.44% |
28.65% |
32.07% |
22.71% |
24.91% |
32.25% |
29.71% |
37.79% |
27.32% |
| SG&A Expenses to Revenue |
|
6.50% |
9.67% |
16.24% |
8.79% |
8.22% |
8.57% |
6.75% |
9.28% |
9.23% |
10.14% |
8.67% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
39.89% |
64.08% |
52.78% |
61.45% |
63.30% |
71.69% |
66.62% |
132.17% |
89.44% |
124.41% |
97.97% |
| Earnings before Interest and Taxes (EBIT) |
|
30 |
131 |
-75 |
61 |
153 |
-12 |
31 |
-181 |
-80 |
-209 |
-289 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
218 |
341 |
170 |
353 |
459 |
295 |
345 |
122 |
216 |
67 |
-21 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.99 |
0.82 |
0.80 |
0.82 |
0.66 |
0.63 |
0.64 |
0.60 |
0.70 |
0.86 |
1.42 |
| Price to Tangible Book Value (P/TBV) |
|
0.99 |
0.82 |
0.80 |
0.82 |
0.66 |
0.63 |
0.64 |
0.60 |
0.70 |
0.86 |
1.42 |
| Price to Revenue (P/Rev) |
|
1.44 |
1.21 |
1.41 |
1.28 |
1.00 |
0.89 |
0.85 |
0.78 |
0.89 |
1.05 |
1.53 |
| Price to Earnings (P/E) |
|
19.58 |
9.43 |
0.00 |
0.00 |
25.19 |
0.00 |
66.86 |
0.00 |
0.00 |
0.00 |
0.00 |
| 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 |
|
5.11% |
10.61% |
0.00% |
0.00% |
3.97% |
0.00% |
1.50% |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.98 |
0.86 |
0.87 |
0.87 |
0.76 |
0.72 |
0.73 |
0.68 |
0.77 |
0.88 |
1.28 |
| Enterprise Value to Revenue (EV/Rev) |
|
2.07 |
1.79 |
2.31 |
2.02 |
1.63 |
1.39 |
1.29 |
1.16 |
1.31 |
1.47 |
1.98 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
3.26 |
2.45 |
3.64 |
3.25 |
2.30 |
2.15 |
1.83 |
1.83 |
2.51 |
3.50 |
8.99 |
| Enterprise Value to EBIT (EV/EBIT) |
|
14.03 |
8.62 |
23.39 |
23.94 |
11.28 |
21.73 |
11.41 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
5.44 |
8.42 |
19.14 |
17.74 |
14.71 |
22.71 |
36.01 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
5.72 |
5.03 |
6.54 |
5.61 |
3.86 |
2.86 |
2.34 |
1.87 |
2.27 |
2.80 |
4.10 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
4.49 |
3.44 |
3.86 |
5.83 |
7.46 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.51 |
0.48 |
0.56 |
0.53 |
0.47 |
0.44 |
0.45 |
0.49 |
0.51 |
0.57 |
0.65 |
| Long-Term Debt to Equity |
|
0.49 |
0.46 |
0.56 |
0.53 |
0.47 |
0.44 |
0.45 |
0.49 |
0.51 |
0.57 |
0.65 |
| Financial Leverage |
|
0.45 |
0.44 |
0.50 |
0.50 |
0.44 |
0.39 |
0.43 |
0.40 |
0.39 |
0.38 |
0.38 |
| Leverage Ratio |
|
2.31 |
2.37 |
2.33 |
2.33 |
2.29 |
2.24 |
2.29 |
2.34 |
2.33 |
2.38 |
2.48 |
| Compound Leverage Factor |
|
-1.37 |
1.46 |
4.16 |
0.44 |
1.59 |
10.04 |
-0.73 |
2.87 |
3.50 |
2.87 |
2.75 |
| Debt to Total Capital |
|
33.78% |
32.25% |
35.79% |
34.50% |
32.19% |
30.68% |
30.92% |
32.70% |
33.96% |
36.12% |
39.57% |
| Short-Term Debt to Total Capital |
|
1.06% |
1.04% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
32.72% |
31.21% |
35.79% |
34.50% |
32.19% |
30.68% |
30.92% |
32.70% |
33.96% |
36.12% |
39.57% |
| 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% |
0.03% |
0.00% |
0.01% |
| Common Equity to Total Capital |
|
66.22% |
67.75% |
64.21% |
65.50% |
67.81% |
69.32% |
69.08% |
67.30% |
66.00% |
63.87% |
60.42% |
| Debt to EBITDA |
|
1.17 |
0.96 |
1.54 |
1.33 |
1.01 |
0.96 |
0.84 |
1.00 |
1.25 |
1.63 |
3.19 |
| Net Debt to EBITDA |
|
0.99 |
0.79 |
1.41 |
1.19 |
0.89 |
0.78 |
0.63 |
0.59 |
0.80 |
1.00 |
2.07 |
| Long-Term Debt to EBITDA |
|
1.13 |
0.93 |
1.54 |
1.33 |
1.01 |
0.96 |
0.84 |
1.00 |
1.25 |
1.63 |
3.19 |
| Debt to NOPAT |
|
1.95 |
3.31 |
8.12 |
7.23 |
6.46 |
10.09 |
16.56 |
-9.74 |
-6.05 |
-3.13 |
-2.42 |
| Net Debt to NOPAT |
|
1.66 |
2.73 |
7.44 |
6.49 |
5.71 |
8.28 |
12.31 |
-5.74 |
-3.86 |
-1.91 |
-1.57 |
| Long-Term Debt to NOPAT |
|
1.89 |
3.20 |
8.12 |
7.23 |
6.46 |
10.09 |
16.56 |
-9.74 |
-6.05 |
-3.13 |
-2.42 |
| Altman Z-Score |
|
0.59 |
0.65 |
0.44 |
0.55 |
0.60 |
0.51 |
0.57 |
0.38 |
0.45 |
0.34 |
0.34 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.02% |
0.00% |
0.01% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.65 |
0.73 |
0.78 |
0.80 |
0.97 |
0.91 |
1.05 |
1.22 |
1.27 |
1.30 |
1.20 |
| Quick Ratio |
|
0.48 |
0.54 |
0.62 |
0.63 |
0.65 |
0.71 |
0.85 |
0.98 |
1.04 |
1.06 |
1.03 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-2,900 |
-1,265 |
-1,067 |
-907 |
-1,013 |
-748 |
548 |
583 |
779 |
672 |
886 |
| Operating Cash Flow to CapEx |
|
100.85% |
151.81% |
66.01% |
235.08% |
267.58% |
227.47% |
208.81% |
239.21% |
134.35% |
168.51% |
124.96% |
| Free Cash Flow to Firm to Interest Expense |
|
-63.55 |
-28.56 |
-20.98 |
-18.52 |
-21.89 |
-18.02 |
13.39 |
14.28 |
19.07 |
16.47 |
22.60 |
| Operating Cash Flow to Interest Expense |
|
1.44 |
3.98 |
1.90 |
5.91 |
4.92 |
8.41 |
6.55 |
8.62 |
2.80 |
4.95 |
4.44 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.01 |
1.36 |
-0.98 |
3.39 |
3.08 |
4.71 |
3.42 |
5.01 |
0.71 |
2.01 |
0.89 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.60 |
0.37 |
0.28 |
0.31 |
0.34 |
0.36 |
0.33 |
0.31 |
0.31 |
0.30 |
0.31 |
| Accounts Receivable Turnover |
|
0.00 |
5.96 |
4.62 |
5.08 |
5.52 |
5.79 |
5.26 |
5.13 |
5.16 |
4.89 |
4.88 |
| 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 |
|
0.00 |
0.44 |
0.32 |
0.36 |
0.40 |
0.43 |
0.39 |
0.38 |
0.37 |
0.37 |
0.38 |
| Accounts Payable Turnover |
|
0.00 |
3.67 |
2.76 |
3.62 |
3.90 |
5.63 |
4.58 |
5.46 |
4.21 |
5.21 |
5.07 |
| Days Sales Outstanding (DSO) |
|
0.00 |
61.29 |
79.02 |
71.84 |
66.15 |
63.05 |
69.35 |
71.21 |
70.71 |
74.57 |
74.87 |
| 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) |
|
0.00 |
99.47 |
132.24 |
100.84 |
93.66 |
64.89 |
79.77 |
66.86 |
86.69 |
70.11 |
71.96 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
-38.19 |
-53.22 |
-29.00 |
-27.50 |
-1.83 |
-10.42 |
4.35 |
-15.97 |
4.46 |
2.91 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
2,989 |
3,043 |
4,178 |
4,064 |
4,022 |
3,811 |
3,660 |
3,289 |
3,182 |
2,968 |
2,691 |
| Invested Capital Turnover |
|
0.95 |
0.61 |
0.43 |
0.49 |
0.53 |
0.58 |
0.52 |
0.53 |
0.52 |
0.53 |
0.55 |
| Increase / (Decrease) in Invested Capital |
|
2,989 |
1,302 |
1,114 |
966 |
1,033 |
767 |
-518 |
-774 |
-839 |
-843 |
-969 |
| Enterprise Value (EV) |
|
2,936 |
2,612 |
3,615 |
3,523 |
3,048 |
2,749 |
2,659 |
2,235 |
2,457 |
2,624 |
3,452 |
| Market Capitalization |
|
2,039 |
1,766 |
2,210 |
2,235 |
1,865 |
1,747 |
1,750 |
1,513 |
1,675 |
1,873 |
2,656 |
| Book Value per Share |
|
$16.62 |
$17.37 |
$17.35 |
$14.82 |
$15.64 |
$15.34 |
$15.17 |
$14.12 |
$13.63 |
$12.75 |
$11.12 |
| Tangible Book Value per Share |
|
$16.62 |
$17.37 |
$17.35 |
$14.82 |
$15.64 |
$15.34 |
$15.17 |
$14.12 |
$13.63 |
$12.75 |
$11.12 |
| Total Capital |
|
3,114 |
3,181 |
4,286 |
4,162 |
4,155 |
3,981 |
3,954 |
3,743 |
3,607 |
3,394 |
3,102 |
| Total Debt |
|
1,052 |
1,026 |
1,534 |
1,436 |
1,338 |
1,221 |
1,223 |
1,224 |
1,225 |
1,226 |
1,227 |
| Total Long-Term Debt |
|
1,019 |
993 |
1,534 |
1,436 |
1,338 |
1,221 |
1,223 |
1,224 |
1,225 |
1,226 |
1,227 |
| Net Debt |
|
897 |
846 |
1,405 |
1,288 |
1,183 |
1,002 |
909 |
721 |
781 |
751 |
796 |
| Capital Expenditures (CapEx) |
|
65 |
116 |
146 |
123 |
85 |
154 |
128 |
147 |
85 |
120 |
139 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-199 |
-157 |
-177 |
-184 |
-68 |
-172 |
-167 |
-231 |
-159 |
-166 |
-246 |
| Debt-free Net Working Capital (DFNWC) |
|
-185 |
-123 |
-156 |
-146 |
-22 |
-64 |
36 |
159 |
174 |
197 |
141 |
| Net Working Capital (NWC) |
|
-218 |
-156 |
-156 |
-146 |
-22 |
-64 |
36 |
159 |
174 |
197 |
141 |
| Net Nonoperating Expense (NNE) |
|
91 |
-49 |
160 |
47 |
-69 |
84 |
40 |
-5.58 |
36 |
33 |
172 |
| Net Nonoperating Obligations (NNO) |
|
927 |
888 |
1,426 |
1,337 |
1,204 |
1,051 |
929 |
770 |
801 |
800 |
816 |
| Total Depreciation and Amortization (D&A) |
|
188 |
210 |
245 |
292 |
306 |
307 |
313 |
304 |
296 |
277 |
267 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-14.04% |
-10.77% |
-11.31% |
-10.51% |
-3.62% |
-8.71% |
-8.12% |
-11.98% |
-8.48% |
-9.34% |
-14.14% |
| Debt-free Net Working Capital to Revenue |
|
-13.08% |
-8.46% |
-9.96% |
-8.35% |
-1.19% |
-3.23% |
1.75% |
8.20% |
9.28% |
11.04% |
8.08% |
| Net Working Capital to Revenue |
|
-15.42% |
-10.73% |
-9.96% |
-8.35% |
-1.19% |
-3.23% |
1.75% |
8.20% |
9.28% |
11.04% |
8.08% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.02) |
$0.62 |
($0.71) |
$0.07 |
$0.49 |
($0.29) |
($0.05) |
($1.05) |
($0.55) |
($1.17) |
($1.52) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
124.10M |
119.89M |
158.49M |
183.56M |
180.20M |
175.61M |
180.19M |
177.40M |
173.29M |
175.14M |
168.38M |
| Adjusted Diluted Earnings per Share |
|
($0.02) |
$0.62 |
($0.71) |
$0.07 |
$0.49 |
($0.29) |
($0.05) |
($1.05) |
($0.55) |
($1.17) |
($1.52) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
124.10M |
120.75M |
158.49M |
183.69M |
180.56M |
175.61M |
180.19M |
177.40M |
173.29M |
175.14M |
168.38M |
| 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 |
|
124.08M |
158.63M |
183.92M |
180.15M |
179.96M |
180.06M |
178.46M |
174.66M |
169.99M |
168.51M |
166.93M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
89 |
24 |
47 |
38 |
20 |
19 |
30 |
-35 |
-18 |
-171 |
18 |
| Normalized NOPAT Margin |
|
23.16% |
6.32% |
11.05% |
6.93% |
3.84% |
3.92% |
5.93% |
-8.19% |
-4.04% |
-43.54% |
3.79% |
| Pre Tax Income Margin |
|
-4.69% |
20.99% |
-31.17% |
2.08% |
20.87% |
-11.35% |
-1.94% |
-52.36% |
-26.69% |
-64.26% |
-68.03% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.66 |
2.96 |
-1.48 |
1.24 |
3.31 |
-0.30 |
0.77 |
-4.44 |
-1.96 |
-5.14 |
-7.37 |
| NOPAT to Interest Expense |
|
1.94 |
0.83 |
0.93 |
1.21 |
0.42 |
0.46 |
0.74 |
-4.69 |
-1.48 |
-4.19 |
-2.13 |
| EBIT Less CapEx to Interest Expense |
|
-0.77 |
0.34 |
-4.35 |
-1.27 |
1.47 |
-3.99 |
-2.37 |
-8.05 |
-4.04 |
-8.07 |
-10.93 |
| NOPAT Less CapEx to Interest Expense |
|
0.52 |
-1.79 |
-1.94 |
-1.31 |
-1.42 |
-3.24 |
-2.40 |
-8.29 |
-3.56 |
-7.12 |
-5.69 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-0.27% |
0.00% |
| Augmented Payout Ratio |
|
45.60% |
25.36% |
-149.20% |
-241.81% |
61.04% |
-59.14% |
238.64% |
-35.20% |
-28.92% |
-24.39% |
-18.93% |