| DEI Shares Outstanding |
|
0.00 |
0.00 |
280,208,957.00 |
241,679,772.00 |
247,519,987.00 |
250,145,163.00 |
251,201,159.00 |
245,338,687.00 |
240,827,151.00 |
231,984,611.00 |
234,886,003.00 |
| DEI Adjusted Shares Outstanding |
|
0.00 |
0.00 |
70,052,239.00 |
60,419,943.00 |
61,879,997.00 |
62,536,291.00 |
62,800,290.00 |
61,334,672.00 |
60,206,788.00 |
231,984,611.00 |
234,886,003.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.00 |
0.00 |
0.10 |
0.27 |
1.33 |
0.56 |
0.34 |
-0.71 |
-0.52 |
-0.33 |
-0.17 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
63.52% |
40.87% |
68.76% |
57.28% |
18.57% |
-0.88% |
-37.43% |
-42.50% |
-48.25% |
41.78% |
| EBITDA Growth |
|
0.00% |
174.21% |
575.63% |
87.61% |
65.38% |
-66.39% |
-4.92% |
-259.04% |
49.60% |
-125.71% |
49.39% |
| EBIT Growth |
|
0.00% |
167.87% |
619.15% |
88.18% |
63.59% |
-70.13% |
-20.59% |
-361.39% |
43.64% |
-86.13% |
45.95% |
| NOPAT Growth |
|
0.00% |
140.08% |
1,294.95% |
92.71% |
66.46% |
-69.16% |
-43.95% |
-426.63% |
50.77% |
-55.17% |
38.14% |
| Net Income Growth |
|
0.00% |
159.58% |
646.74% |
90.92% |
68.17% |
-57.08% |
-39.17% |
-301.70% |
28.28% |
-143.87% |
47.15% |
| EPS Growth |
|
0.00% |
81.97% |
395.45% |
-21.54% |
339.22% |
-60.71% |
-40.91% |
-301.70% |
28.28% |
-123.08% |
44.83% |
| Operating Cash Flow Growth |
|
0.00% |
340.30% |
1,377.19% |
181.62% |
-40.34% |
-60.63% |
-250.76% |
-221.09% |
136.38% |
-157.26% |
-5.33% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
259.46% |
131.73% |
-7.19% |
9.58% |
-265.38% |
-17.18% |
84.79% |
634.67% |
-128.28% |
| Invested Capital Growth |
|
0.00% |
0.00% |
24.94% |
-5.43% |
193.44% |
-48.31% |
356.82% |
41.79% |
-4.30% |
-67.60% |
1.67% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
12.34% |
17.74% |
24.14% |
25.77% |
25.25% |
20.71% |
20.89% |
19.37% |
26.17% |
38.46% |
38.31% |
| EBITDA Margin |
|
-4.32% |
1.96% |
9.40% |
10.45% |
10.99% |
3.11% |
2.99% |
-7.60% |
-6.66% |
-29.03% |
-10.36% |
| Operating Margin |
|
-4.47% |
0.86% |
8.88% |
10.03% |
10.43% |
2.71% |
1.50% |
-10.08% |
-8.63% |
-25.88% |
-11.29% |
| EBIT Margin |
|
-4.35% |
1.81% |
9.22% |
10.28% |
10.69% |
2.69% |
2.16% |
-9.01% |
-8.84% |
-31.78% |
-12.12% |
| Profit (Net Income) Margin |
|
-4.22% |
1.54% |
8.16% |
9.23% |
9.86% |
3.57% |
2.19% |
-7.06% |
-8.81% |
-41.52% |
-15.48% |
| Tax Burden Percent |
|
97.69% |
82.96% |
87.07% |
86.99% |
87.89% |
86.48% |
128.39% |
77.55% |
89.77% |
130.92% |
112.99% |
| Interest Burden Percent |
|
99.35% |
102.68% |
101.59% |
103.17% |
104.97% |
153.29% |
79.09% |
101.04% |
111.07% |
99.77% |
113.05% |
| Effective Tax Rate |
|
0.00% |
10.70% |
14.39% |
13.46% |
11.94% |
11.73% |
10.07% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
0.00% |
23.73% |
147.13% |
262.36% |
228.36% |
62.25% |
18.39% |
-30.28% |
-12.99% |
-31.13% |
-39.03% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
13.64% |
143.82% |
260.54% |
226.33% |
58.93% |
16.15% |
-30.27% |
-8.27% |
-9.38% |
-28.21% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
-9.58% |
-109.76% |
-234.55% |
-201.89% |
-53.18% |
-13.51% |
20.08% |
4.61% |
6.09% |
21.88% |
| Return on Equity (ROE) |
|
0.00% |
14.15% |
37.38% |
27.81% |
26.47% |
9.08% |
4.88% |
-10.20% |
-8.38% |
-25.04% |
-17.15% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-176.27% |
124.96% |
267.93% |
130.03% |
125.95% |
-109.77% |
-64.85% |
-8.60% |
70.99% |
-40.69% |
| Operating Return on Assets (OROA) |
|
0.00% |
2.89% |
15.91% |
15.60% |
14.66% |
3.23% |
2.27% |
-6.44% |
-4.46% |
-9.97% |
-5.74% |
| Return on Assets (ROA) |
|
0.00% |
2.46% |
14.07% |
14.00% |
13.53% |
4.28% |
2.31% |
-5.04% |
-4.44% |
-13.02% |
-7.33% |
| Return on Common Equity (ROCE) |
|
0.00% |
1.26% |
10.62% |
23.56% |
26.50% |
9.08% |
4.87% |
-10.16% |
-8.34% |
-24.92% |
-17.11% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
79.35% |
74.01% |
18.57% |
22.93% |
8.41% |
4.69% |
-11.19% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-4.28 |
1.71 |
24 |
46 |
77 |
24 |
13 |
-43 |
-21 |
-33 |
-20 |
| NOPAT Margin |
|
-3.13% |
0.77% |
7.60% |
8.68% |
9.19% |
2.39% |
1.35% |
-7.06% |
-6.04% |
-18.11% |
-7.90% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
10.09% |
3.31% |
1.82% |
2.03% |
3.33% |
2.24% |
-0.02% |
-4.72% |
-21.75% |
-10.82% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
-7.74% |
-3.91% |
-8.44% |
-5.29% |
| Cost of Revenue to Revenue |
|
87.66% |
82.26% |
75.86% |
74.23% |
74.75% |
79.29% |
79.11% |
80.63% |
73.83% |
61.54% |
61.69% |
| SG&A Expenses to Revenue |
|
7.81% |
6.59% |
5.61% |
5.87% |
4.27% |
4.07% |
4.13% |
5.72% |
7.59% |
13.61% |
11.31% |
| R&D to Revenue |
|
6.87% |
8.50% |
7.51% |
7.22% |
7.41% |
8.36% |
8.24% |
12.60% |
14.60% |
25.28% |
17.50% |
| Operating Expenses to Revenue |
|
16.81% |
16.88% |
15.26% |
15.74% |
14.82% |
18.01% |
19.39% |
29.45% |
34.80% |
64.34% |
49.60% |
| Earnings before Interest and Taxes (EBIT) |
|
-5.94 |
4.03 |
29 |
55 |
89 |
27 |
21 |
-55 |
-31 |
-58 |
-31 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-5.90 |
4.37 |
30 |
55 |
92 |
31 |
29 |
-47 |
-23 |
-53 |
-27 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
25.42 |
3.18 |
2.53 |
1.96 |
1.69 |
0.67 |
0.24 |
0.25 |
0.16 |
7.28 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
26.49 |
3.34 |
2.63 |
2.03 |
1.83 |
0.71 |
0.25 |
0.26 |
0.17 |
8.17 |
| Price to Revenue (P/Rev) |
|
0.81 |
0.49 |
0.35 |
1.26 |
0.84 |
0.72 |
0.31 |
0.15 |
0.25 |
0.21 |
6.03 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
15.54 |
40.32 |
8.54 |
20.16 |
14.13 |
0.00 |
0.00 |
0.00 |
0.00 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
6.90% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
0.00% |
0.00% |
6.43% |
2.48% |
11.71% |
4.96% |
7.08% |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
8.32 |
5.15 |
24.58 |
7.86 |
12.17 |
0.00 |
0.00 |
0.00 |
0.00 |
26.52 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.54 |
0.30 |
0.79 |
0.47 |
0.32 |
0.00 |
0.00 |
0.00 |
0.00 |
5.41 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
27.46 |
3.14 |
7.57 |
4.29 |
10.23 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
29.80 |
3.21 |
7.69 |
4.41 |
11.83 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
70.09 |
3.89 |
9.11 |
5.13 |
13.33 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
48.52 |
2.54 |
4.07 |
6.40 |
13.03 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
4.58 |
8.92 |
9.01 |
6.59 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.01 |
0.01 |
0.01 |
0.03 |
0.06 |
0.31 |
0.44 |
0.54 |
0.55 |
0.80 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.03 |
0.06 |
0.27 |
0.27 |
0.35 |
0.31 |
0.28 |
| Financial Leverage |
|
0.00 |
-0.70 |
-0.76 |
-0.90 |
-0.89 |
-0.90 |
-0.84 |
-0.66 |
-0.56 |
-0.65 |
-0.78 |
| Leverage Ratio |
|
0.00 |
2.87 |
2.66 |
1.99 |
1.96 |
2.12 |
2.12 |
2.02 |
1.89 |
1.92 |
2.34 |
| Compound Leverage Factor |
|
0.00 |
2.95 |
2.70 |
2.05 |
2.05 |
3.25 |
1.67 |
2.04 |
2.09 |
1.92 |
2.65 |
| Debt to Total Capital |
|
0.00% |
0.78% |
0.90% |
1.04% |
3.05% |
6.06% |
23.51% |
30.39% |
35.23% |
35.47% |
44.54% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.78% |
0.90% |
1.04% |
0.08% |
0.00% |
2.71% |
11.83% |
12.61% |
15.75% |
28.88% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
2.96% |
6.06% |
20.81% |
18.56% |
22.62% |
19.72% |
15.66% |
| 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% |
90.37% |
60.38% |
-0.07% |
-0.12% |
0.00% |
0.34% |
0.32% |
0.34% |
0.29% |
0.00% |
| Common Equity to Total Capital |
|
0.00% |
8.85% |
38.72% |
99.04% |
97.07% |
93.94% |
76.15% |
69.29% |
64.42% |
64.24% |
55.46% |
| Debt to EBITDA |
|
0.00 |
0.09 |
0.03 |
0.05 |
0.12 |
0.88 |
4.83 |
-3.65 |
-8.17 |
-2.62 |
-6.42 |
| Net Debt to EBITDA |
|
0.00 |
-7.79 |
-2.41 |
-4.44 |
-3.36 |
-12.78 |
-11.67 |
4.73 |
8.19 |
3.75 |
5.99 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.12 |
0.88 |
4.27 |
-2.23 |
-5.25 |
-1.46 |
-2.26 |
| Debt to NOPAT |
|
0.00 |
0.22 |
0.03 |
0.06 |
0.15 |
1.15 |
10.67 |
-3.93 |
-9.00 |
-4.20 |
-8.42 |
| Net Debt to NOPAT |
|
0.00 |
-19.90 |
-2.97 |
-5.35 |
-4.02 |
-16.66 |
-25.80 |
5.10 |
9.02 |
6.01 |
7.85 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.14 |
1.15 |
9.45 |
-2.40 |
-5.78 |
-2.34 |
-2.96 |
| Altman Z-Score |
|
0.00 |
2.65 |
2.78 |
4.08 |
3.31 |
2.74 |
2.11 |
1.25 |
1.11 |
0.27 |
2.94 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
91.09% |
71.59% |
15.29% |
-0.10% |
-0.06% |
0.23% |
0.45% |
0.49% |
0.50% |
0.24% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
1.36 |
1.48 |
2.06 |
1.77 |
1.73 |
1.83 |
1.77 |
2.04 |
1.29 |
1.02 |
| Quick Ratio |
|
0.00 |
1.04 |
1.13 |
1.59 |
1.38 |
1.24 |
1.08 |
1.04 |
1.34 |
0.81 |
0.46 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-13 |
20 |
47 |
44 |
48 |
-79 |
-93 |
-14 |
75 |
-21 |
| Operating Cash Flow to CapEx |
|
-232.46% |
168.06% |
1,119.47% |
4,129.35% |
1,248.68% |
188.26% |
-533.90% |
-9,686.85% |
0.00% |
-3,450.07% |
-6,554.08% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
13.75 |
-11.23 |
-10.98 |
-2.09 |
13.58 |
-3.74 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
6.95 |
-5.18 |
-13.87 |
6.31 |
-4.39 |
-4.51 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
3.26 |
-6.15 |
-14.01 |
6.31 |
-4.52 |
-4.58 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
1.60 |
1.73 |
1.52 |
1.37 |
1.20 |
1.05 |
0.71 |
0.50 |
0.31 |
0.47 |
| Accounts Receivable Turnover |
|
0.00 |
3.14 |
3.81 |
5.36 |
4.98 |
4.83 |
6.35 |
4.92 |
3.75 |
2.71 |
3.72 |
| Inventory Turnover |
|
0.00 |
6.66 |
7.24 |
7.24 |
6.27 |
4.97 |
4.05 |
2.87 |
2.24 |
1.59 |
2.47 |
| Fixed Asset Turnover |
|
0.00 |
144.10 |
105.48 |
103.62 |
110.77 |
69.67 |
48.83 |
34.48 |
30.01 |
23.07 |
41.23 |
| Accounts Payable Turnover |
|
0.00 |
2.34 |
2.53 |
2.96 |
2.80 |
2.65 |
3.00 |
3.52 |
5.03 |
2.54 |
2.42 |
| Days Sales Outstanding (DSO) |
|
0.00 |
116.41 |
95.77 |
68.08 |
73.33 |
75.49 |
57.46 |
74.25 |
97.40 |
134.88 |
98.12 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
54.84 |
50.43 |
50.44 |
58.18 |
73.42 |
90.16 |
126.96 |
163.27 |
230.10 |
148.03 |
| Days Payable Outstanding (DPO) |
|
0.00 |
156.10 |
144.15 |
123.40 |
130.40 |
137.51 |
121.47 |
103.56 |
72.50 |
143.51 |
150.66 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
15.15 |
2.05 |
-4.88 |
1.11 |
11.40 |
26.15 |
97.65 |
188.17 |
221.47 |
95.50 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
14 |
18 |
17 |
50 |
26 |
118 |
168 |
160 |
52 |
53 |
| Invested Capital Turnover |
|
0.00 |
30.90 |
19.35 |
30.22 |
24.85 |
26.05 |
13.61 |
4.29 |
2.15 |
1.72 |
4.94 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
14 |
3.60 |
-0.98 |
33 |
-24 |
92 |
49 |
-7.21 |
-108 |
0.87 |
| Enterprise Value (EV) |
|
0.00 |
120 |
93 |
420 |
393 |
315 |
-35 |
-128 |
-103 |
-158 |
1,402 |
| Market Capitalization |
|
110 |
110 |
110 |
666 |
702 |
709 |
305 |
91 |
87 |
39 |
1,562 |
| Book Value per Share |
|
$0.00 |
$0.08 |
$0.51 |
$0.94 |
$1.49 |
$1.70 |
$1.83 |
$1.54 |
$1.43 |
$0.97 |
$0.84 |
| Tangible Book Value per Share |
|
$0.00 |
$0.07 |
$0.49 |
$0.90 |
$1.43 |
$1.57 |
$1.71 |
$1.43 |
$1.35 |
$0.91 |
$0.75 |
| Total Capital |
|
0.00 |
49 |
89 |
266 |
370 |
447 |
602 |
559 |
545 |
392 |
387 |
| Total Debt |
|
0.00 |
0.38 |
0.80 |
2.76 |
11 |
27 |
142 |
170 |
192 |
139 |
172 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
11 |
27 |
125 |
104 |
123 |
77 |
61 |
| Net Debt |
|
0.00 |
-34 |
-71 |
-246 |
-309 |
-394 |
-342 |
-221 |
-192 |
-199 |
-161 |
| Capital Expenditures (CapEx) |
|
0.44 |
1.47 |
3.27 |
2.49 |
4.92 |
13 |
6.83 |
1.21 |
-0.01 |
0.71 |
0.39 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
9.43 |
6.15 |
-1.98 |
13 |
-39 |
56 |
107 |
85 |
6.14 |
5.47 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
33 |
65 |
217 |
275 |
313 |
295 |
253 |
230 |
118 |
118 |
| Net Working Capital (NWC) |
|
0.00 |
32 |
64 |
214 |
274 |
313 |
279 |
187 |
162 |
56 |
6.68 |
| Net Nonoperating Expense (NNE) |
|
1.49 |
-1.72 |
-1.74 |
-2.89 |
-5.64 |
-12 |
-8.23 |
0.05 |
9.77 |
43 |
20 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
-34 |
-71 |
-246 |
-309 |
-394 |
-342 |
-222 |
-192 |
-201 |
-162 |
| Total Depreciation and Amortization (D&A) |
|
0.04 |
0.34 |
0.57 |
0.90 |
2.47 |
4.17 |
8.14 |
8.71 |
7.69 |
5.02 |
4.54 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
4.22% |
1.96% |
-0.37% |
1.58% |
-3.98% |
5.66% |
17.45% |
24.00% |
3.36% |
2.11% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
14.66% |
20.66% |
40.84% |
32.91% |
31.68% |
30.12% |
41.26% |
65.27% |
64.55% |
45.73% |
| Net Working Capital to Revenue |
|
0.00% |
14.49% |
20.41% |
40.32% |
32.87% |
31.68% |
28.46% |
30.48% |
45.80% |
30.78% |
2.58% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.10 |
$0.08 |
$0.34 |
$0.92 |
$0.55 |
($4.68) |
($3.48) |
($0.29) |
($0.16) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
67.78M |
211.87M |
243.65M |
248.47M |
252.17M |
61.57M |
60.78M |
258.88M |
254.43M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.10 |
$0.07 |
$0.32 |
$0.88 |
$0.52 |
($4.68) |
($3.48) |
($0.29) |
($0.16) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
76.29M |
225.03M |
255.96M |
260.35M |
264.37M |
61.57M |
60.78M |
258.88M |
254.43M |
| 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 |
280.21M |
241.68M |
247.52M |
250.15M |
251.20M |
61.33M |
60.21M |
231.98M |
234.89M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-4.28 |
1.71 |
24 |
46 |
77 |
24 |
13 |
-43 |
-21 |
-33 |
-20 |
| Normalized NOPAT Margin |
|
-3.13% |
0.77% |
7.60% |
8.68% |
9.19% |
2.39% |
1.35% |
-7.06% |
-6.04% |
-18.11% |
-7.90% |
| Pre Tax Income Margin |
|
-4.32% |
1.85% |
9.37% |
10.61% |
11.22% |
4.13% |
1.71% |
-9.11% |
-9.81% |
-31.71% |
-13.70% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
7.66 |
3.00 |
-6.55 |
-4.62 |
-10.45 |
-5.51 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
6.80 |
1.88 |
-5.13 |
-3.16 |
-5.96 |
-3.59 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
3.97 |
2.03 |
-6.69 |
-4.62 |
-10.58 |
-5.57 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
3.10 |
0.91 |
-5.27 |
-3.16 |
-6.08 |
-3.66 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.79% |
0.00% |
0.00% |
-14.55% |
0.00% |
-0.93% |
-2.67% |
| Augmented Payout Ratio |
|
-51.43% |
0.00% |
0.00% |
2.43% |
0.79% |
0.00% |
10.05% |
-33.38% |
-8.91% |
-3.93% |
-5.76% |