| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
22,295,803.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
22,295,803.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
-0.05 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-11.55% |
-6.36% |
-6.30% |
-2.32% |
-5.78% |
-8.07% |
-6.69% |
-5.16% |
-1.41% |
-2.89% |
3.28% |
| EBITDA Growth |
|
-45.07% |
19.06% |
-46.73% |
1.66% |
109.51% |
-25.25% |
47.23% |
-6.55% |
-42.09% |
-52.63% |
1.83% |
| EBIT Growth |
|
-60.76% |
27.77% |
-125.13% |
1.93% |
200.70% |
-42.55% |
200.26% |
-21.17% |
-59.17% |
-122.25% |
-60.58% |
| NOPAT Growth |
|
-62.37% |
30.70% |
-7.28% |
35.88% |
194.93% |
-36.02% |
-68.33% |
-42.50% |
-59.52% |
-119.54% |
-51.72% |
| Net Income Growth |
|
-60.70% |
30.67% |
-103.24% |
16.03% |
187.29% |
-40.49% |
235.42% |
-45.00% |
-60.85% |
-127.95% |
-133.12% |
| EPS Growth |
|
-59.43% |
34.44% |
-103.52% |
19.51% |
197.89% |
-40.39% |
230.00% |
-42.86% |
-59.34% |
-128.93% |
-138.46% |
| Operating Cash Flow Growth |
|
-45.12% |
5.85% |
-68.70% |
60.94% |
-2.36% |
-55.42% |
-445.15% |
-18.92% |
10.51% |
-21.37% |
136.49% |
| Free Cash Flow Firm Growth |
|
90.77% |
61.82% |
-20.45% |
34.95% |
-157.46% |
-230.82% |
-422.34% |
-546.31% |
8.43% |
63.36% |
101.57% |
| Invested Capital Growth |
|
5.75% |
8.51% |
4.90% |
6.43% |
14.96% |
16.57% |
18.77% |
18.91% |
8.52% |
4.13% |
-0.10% |
| Revenue Q/Q Growth |
|
2.26% |
-3.44% |
-4.88% |
4.00% |
-1.36% |
-5.78% |
-3.45% |
5.71% |
2.53% |
-7.20% |
2.68% |
| EBITDA Q/Q Growth |
|
-0.78% |
25.60% |
-69.95% |
171.46% |
104.49% |
-55.19% |
-40.81% |
72.30% |
26.72% |
-63.35% |
27.25% |
| EBIT Q/Q Growth |
|
-4.19% |
46.10% |
-108.73% |
933.87% |
182.65% |
-72.09% |
-84.76% |
555.60% |
46.42% |
-115.21% |
127.00% |
| NOPAT Q/Q Growth |
|
-1.98% |
37.65% |
-66.03% |
196.47% |
112.76% |
-70.14% |
-83.19% |
438.30% |
49.77% |
-114.42% |
141.54% |
| Net Income Q/Q Growth |
|
-13.66% |
39.73% |
-104.74% |
2,129.58% |
113.78% |
-71.06% |
-89.22% |
724.31% |
52.17% |
-120.67% |
87.22% |
| EPS Q/Q Growth |
|
-13.41% |
42.96% |
-104.93% |
2,060.00% |
115.82% |
-71.39% |
-89.26% |
761.54% |
53.57% |
-120.35% |
85.71% |
| Operating Cash Flow Q/Q Growth |
|
9.51% |
40.02% |
-94.92% |
1,967.96% |
-33.57% |
-36.07% |
-139.30% |
585.78% |
-9.45% |
-54.51% |
-80.88% |
| Free Cash Flow Firm Q/Q Growth |
|
32.91% |
-55.22% |
15.53% |
26.05% |
-165.53% |
-99.45% |
-33.37% |
8.50% |
62.38% |
20.20% |
105.72% |
| Invested Capital Q/Q Growth |
|
1.31% |
1.78% |
3.81% |
-0.57% |
9.43% |
3.21% |
5.77% |
-0.45% |
-0.13% |
-0.97% |
1.48% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| EBITDA Margin |
|
7.30% |
9.49% |
3.00% |
7.83% |
16.22% |
7.72% |
4.73% |
7.71% |
9.53% |
3.76% |
4.66% |
| Operating Margin |
|
4.00% |
5.90% |
2.16% |
4.53% |
12.70% |
3.81% |
0.69% |
3.65% |
5.21% |
-0.85% |
0.34% |
| EBIT Margin |
|
4.00% |
6.06% |
-0.56% |
4.46% |
12.78% |
3.79% |
0.60% |
3.71% |
5.29% |
-0.87% |
0.23% |
| Profit (Net Income) Margin |
|
3.09% |
4.48% |
-0.22% |
4.35% |
9.44% |
2.90% |
0.32% |
2.52% |
3.75% |
-0.83% |
-0.10% |
| Tax Burden Percent |
|
74.47% |
71.96% |
49.43% |
95.32% |
73.38% |
77.51% |
75.01% |
71.76% |
73.40% |
76.89% |
77.74% |
| Interest Burden Percent |
|
103.78% |
102.72% |
81.14% |
102.42% |
100.62% |
98.78% |
72.23% |
94.93% |
96.46% |
125.10% |
-58.56% |
| Effective Tax Rate |
|
25.51% |
28.04% |
0.00% |
4.68% |
26.62% |
22.49% |
24.99% |
28.24% |
26.60% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
10.64% |
14.84% |
4.94% |
14.19% |
28.57% |
8.65% |
1.41% |
7.13% |
9.96% |
-1.52% |
0.60% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
12.18% |
18.53% |
-9.85% |
14.56% |
29.55% |
8.28% |
0.64% |
6.70% |
9.61% |
-2.41% |
-0.43% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.89% |
1.07% |
-0.99% |
1.17% |
2.99% |
0.96% |
0.12% |
1.18% |
1.73% |
-0.49% |
-0.11% |
| Return on Equity (ROE) |
|
11.53% |
15.91% |
3.95% |
15.35% |
31.56% |
9.61% |
1.53% |
8.31% |
11.69% |
-2.00% |
0.49% |
| Cash Return on Invested Capital (CROIC) |
|
3.98% |
2.21% |
5.09% |
4.75% |
1.15% |
-1.73% |
-5.12% |
-6.51% |
-1.64% |
0.12% |
3.96% |
| Operating Return on Assets (OROA) |
|
7.39% |
10.77% |
-1.01% |
8.01% |
22.48% |
6.44% |
1.03% |
6.16% |
8.70% |
-1.42% |
0.38% |
| Return on Assets (ROA) |
|
5.71% |
7.96% |
-0.41% |
7.82% |
16.60% |
4.93% |
0.56% |
4.20% |
6.16% |
-1.37% |
-0.17% |
| Return on Common Equity (ROCE) |
|
11.53% |
15.91% |
3.95% |
15.35% |
31.56% |
9.61% |
1.53% |
8.31% |
11.69% |
-2.00% |
0.49% |
| Return on Equity Simple (ROE_SIMPLE) |
|
15.07% |
0.00% |
9.96% |
10.42% |
14.82% |
0.00% |
13.86% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
34 |
46 |
16 |
47 |
99 |
30 |
4.97 |
27 |
40 |
-5.78 |
2.40 |
| NOPAT Margin |
|
2.98% |
4.24% |
1.52% |
4.32% |
9.32% |
2.95% |
0.51% |
2.62% |
3.83% |
-0.59% |
0.24% |
| Net Nonoperating Expense Percent (NNEP) |
|
-1.54% |
-3.69% |
14.79% |
-0.37% |
-0.98% |
0.37% |
0.77% |
0.43% |
0.35% |
0.89% |
1.03% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
2.81% |
- |
- |
- |
1.75% |
0.29% |
1.52% |
2.29% |
-0.34% |
0.14% |
| Cost of Revenue to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| 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 |
|
96.00% |
94.10% |
97.84% |
95.47% |
87.30% |
96.19% |
99.31% |
96.35% |
94.79% |
100.85% |
99.66% |
| Earnings before Interest and Taxes (EBIT) |
|
45 |
66 |
-5.76 |
48 |
136 |
38 |
5.78 |
38 |
55 |
-8.44 |
2.28 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
82 |
103 |
31 |
84 |
172 |
77 |
46 |
79 |
100 |
37 |
47 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.99 |
2.28 |
2.75 |
2.04 |
1.96 |
1.66 |
1.26 |
1.36 |
1.20 |
1.29 |
1.70 |
| Price to Tangible Book Value (P/TBV) |
|
3.00 |
3.38 |
4.10 |
3.01 |
2.82 |
2.37 |
1.81 |
1.93 |
1.69 |
1.81 |
2.40 |
| Price to Revenue (P/Rev) |
|
0.54 |
0.64 |
0.77 |
0.58 |
0.60 |
0.52 |
0.40 |
0.44 |
0.39 |
0.42 |
0.54 |
| Price to Earnings (P/E) |
|
13.22 |
14.48 |
27.61 |
19.53 |
13.24 |
12.54 |
9.11 |
11.15 |
16.33 |
27.76 |
39.21 |
| Dividend Yield |
|
0.59% |
0.40% |
0.34% |
0.45% |
0.44% |
0.52% |
0.68% |
0.62% |
0.69% |
0.65% |
0.49% |
| Earnings Yield |
|
7.56% |
6.91% |
3.62% |
5.12% |
7.55% |
7.98% |
10.98% |
8.97% |
6.12% |
3.60% |
2.55% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.94 |
2.20 |
2.57 |
1.94 |
1.84 |
1.56 |
1.21 |
1.29 |
1.16 |
1.23 |
1.56 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.56 |
0.66 |
0.81 |
0.61 |
0.64 |
0.58 |
0.48 |
0.51 |
0.47 |
0.49 |
0.63 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
8.07 |
8.88 |
11.71 |
8.75 |
7.02 |
6.58 |
5.17 |
5.56 |
6.23 |
7.56 |
9.66 |
| Enterprise Value to EBIT (EV/EBIT) |
|
15.01 |
16.02 |
23.00 |
17.17 |
11.25 |
11.12 |
8.63 |
9.57 |
13.72 |
21.74 |
29.01 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
20.80 |
22.12 |
26.60 |
18.19 |
13.09 |
12.40 |
10.90 |
12.98 |
18.54 |
30.20 |
40.29 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
7.95 |
9.02 |
11.40 |
7.35 |
7.70 |
8.41 |
7.64 |
8.98 |
7.80 |
8.61 |
9.70 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
49.99 |
103.83 |
51.60 |
42.05 |
171.35 |
0.00 |
0.00 |
0.00 |
0.00 |
1,032.31 |
39.31 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.34 |
0.33 |
0.32 |
0.32 |
0.29 |
0.29 |
0.33 |
0.35 |
0.32 |
0.33 |
0.33 |
| Long-Term Debt to Equity |
|
0.29 |
0.27 |
0.26 |
0.27 |
0.24 |
0.24 |
0.28 |
0.29 |
0.26 |
0.26 |
0.26 |
| Financial Leverage |
|
0.07 |
0.06 |
0.10 |
0.08 |
0.10 |
0.12 |
0.19 |
0.18 |
0.18 |
0.20 |
0.26 |
| Leverage Ratio |
|
2.08 |
2.08 |
1.97 |
1.97 |
1.92 |
1.92 |
1.89 |
1.93 |
1.87 |
1.87 |
1.88 |
| Compound Leverage Factor |
|
2.16 |
2.14 |
1.60 |
2.02 |
1.93 |
1.90 |
1.37 |
1.83 |
1.80 |
2.34 |
-1.10 |
| Debt to Total Capital |
|
25.37% |
24.61% |
24.01% |
24.01% |
22.18% |
22.39% |
24.88% |
25.99% |
24.32% |
24.84% |
24.76% |
| Short-Term Debt to Total Capital |
|
4.09% |
4.06% |
3.93% |
3.62% |
3.70% |
3.78% |
3.87% |
4.41% |
4.50% |
5.10% |
5.50% |
| Long-Term Debt to Total Capital |
|
21.28% |
20.55% |
20.08% |
20.40% |
18.48% |
18.61% |
21.01% |
21.58% |
19.82% |
19.74% |
19.25% |
| 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% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
74.63% |
75.39% |
75.99% |
75.99% |
77.82% |
77.61% |
75.12% |
74.01% |
75.68% |
75.16% |
75.24% |
| Debt to EBITDA |
|
1.34 |
1.24 |
1.29 |
1.29 |
0.95 |
1.04 |
1.13 |
1.22 |
1.41 |
1.64 |
1.62 |
| Net Debt to EBITDA |
|
0.24 |
0.23 |
0.48 |
0.43 |
0.46 |
0.61 |
0.87 |
0.85 |
0.97 |
1.16 |
1.29 |
| Long-Term Debt to EBITDA |
|
1.12 |
1.04 |
1.08 |
1.10 |
0.79 |
0.86 |
0.95 |
1.01 |
1.15 |
1.30 |
1.26 |
| Debt to NOPAT |
|
3.44 |
3.09 |
2.93 |
2.69 |
1.78 |
1.96 |
2.38 |
2.85 |
4.19 |
6.56 |
6.74 |
| Net Debt to NOPAT |
|
0.61 |
0.58 |
1.10 |
0.89 |
0.87 |
1.15 |
1.83 |
1.98 |
2.88 |
4.65 |
5.36 |
| Long-Term Debt to NOPAT |
|
2.89 |
2.58 |
2.45 |
2.28 |
1.48 |
1.63 |
2.01 |
2.37 |
3.42 |
5.21 |
5.24 |
| Altman Z-Score |
|
3.92 |
4.04 |
4.44 |
3.96 |
4.17 |
3.78 |
3.43 |
3.42 |
3.33 |
3.32 |
3.59 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.33 |
1.26 |
1.23 |
1.19 |
1.04 |
1.01 |
1.00 |
0.96 |
0.98 |
0.95 |
0.93 |
| Quick Ratio |
|
1.23 |
1.16 |
1.11 |
1.09 |
0.94 |
0.88 |
0.86 |
0.85 |
0.84 |
0.79 |
0.78 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-37 |
-57 |
-48 |
-36 |
-95 |
-189 |
-252 |
-230 |
-87 |
-69 |
3.96 |
| Operating Cash Flow to CapEx |
|
198.24% |
140.01% |
11.27% |
252.54% |
135.14% |
117.02% |
-155.34% |
390.55% |
232.04% |
482.78% |
74.40% |
| Free Cash Flow to Firm to Interest Expense |
|
-16.45 |
-24.54 |
-21.64 |
-17.16 |
-41.51 |
-78.91 |
-91.42 |
-77.96 |
-26.01 |
-20.85 |
0.92 |
| Operating Cash Flow to Interest Expense |
|
40.70 |
54.78 |
2.90 |
64.36 |
38.95 |
23.74 |
-8.10 |
36.68 |
29.45 |
13.46 |
1.99 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
20.17 |
15.65 |
-22.86 |
38.87 |
10.13 |
3.45 |
-13.32 |
27.29 |
16.76 |
10.67 |
-0.69 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.85 |
1.78 |
1.82 |
1.80 |
1.76 |
1.70 |
1.73 |
1.66 |
1.64 |
1.64 |
1.66 |
| Accounts Receivable Turnover |
|
8.05 |
8.76 |
9.40 |
9.82 |
9.31 |
9.15 |
9.30 |
9.35 |
9.30 |
9.68 |
9.04 |
| 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 |
|
5.60 |
5.16 |
5.00 |
4.81 |
4.46 |
4.22 |
4.11 |
3.89 |
3.67 |
3.63 |
3.68 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
|
45.37 |
41.66 |
38.82 |
37.16 |
39.20 |
39.88 |
39.27 |
39.03 |
39.23 |
37.69 |
40.36 |
| 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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Cash Conversion Cycle (CCC) |
|
45.37 |
41.66 |
38.82 |
37.16 |
39.20 |
39.88 |
39.27 |
39.03 |
39.23 |
37.69 |
40.36 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
1,295 |
1,318 |
1,368 |
1,360 |
1,489 |
1,536 |
1,625 |
1,618 |
1,615 |
1,600 |
1,623 |
| Invested Capital Turnover |
|
3.57 |
3.50 |
3.26 |
3.28 |
3.07 |
2.93 |
2.75 |
2.72 |
2.60 |
2.56 |
2.49 |
| Increase / (Decrease) in Invested Capital |
|
70 |
103 |
64 |
82 |
194 |
218 |
257 |
257 |
127 |
63 |
-1.56 |
| Enterprise Value (EV) |
|
2,506 |
2,905 |
3,510 |
2,635 |
2,746 |
2,403 |
1,964 |
2,082 |
1,880 |
1,972 |
2,530 |
| Market Capitalization |
|
2,432 |
2,829 |
3,364 |
2,506 |
2,564 |
2,181 |
1,634 |
1,764 |
1,588 |
1,668 |
2,193 |
| Book Value per Share |
|
$50.81 |
$52.50 |
$51.90 |
$52.56 |
$55.28 |
$56.17 |
$55.93 |
$56.76 |
$58.21 |
$57.56 |
$57.70 |
| Tangible Book Value per Share |
|
$33.79 |
$35.35 |
$34.80 |
$35.51 |
$38.52 |
$39.36 |
$39.07 |
$39.86 |
$41.31 |
$40.94 |
$41.03 |
| Total Capital |
|
1,636 |
1,648 |
1,609 |
1,621 |
1,680 |
1,693 |
1,724 |
1,757 |
1,748 |
1,724 |
1,710 |
| Total Debt |
|
415 |
406 |
386 |
389 |
373 |
379 |
429 |
457 |
425 |
428 |
423 |
| Total Long-Term Debt |
|
348 |
339 |
323 |
331 |
310 |
315 |
362 |
379 |
346 |
340 |
329 |
| Net Debt |
|
74 |
75 |
145 |
129 |
181 |
222 |
330 |
317 |
292 |
304 |
337 |
| Capital Expenditures (CapEx) |
|
46 |
91 |
57 |
53 |
66 |
49 |
14 |
28 |
42 |
9.25 |
11 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-52 |
-80 |
-38 |
-80 |
-103 |
-84 |
-31 |
-85 |
-67 |
-67 |
-41 |
| Debt-free Net Working Capital (DFNWC) |
|
289 |
250 |
203 |
180 |
89 |
74 |
68 |
54 |
65 |
57 |
45 |
| Net Working Capital (NWC) |
|
222 |
183 |
140 |
121 |
26 |
9.66 |
0.82 |
-23 |
-13 |
-31 |
-49 |
| Net Nonoperating Expense (NNE) |
|
-1.33 |
-2.56 |
18 |
-0.36 |
-1.26 |
0.54 |
1.84 |
0.96 |
0.82 |
2.34 |
3.44 |
| Net Nonoperating Obligations (NNO) |
|
74 |
75 |
145 |
129 |
181 |
222 |
330 |
317 |
292 |
304 |
337 |
| Total Depreciation and Amortization (D&A) |
|
37 |
37 |
37 |
36 |
37 |
39 |
40 |
41 |
44 |
45 |
44 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-1.16% |
-1.80% |
-0.87% |
-1.86% |
-2.40% |
-2.00% |
-0.76% |
-2.11% |
-1.67% |
-1.68% |
-1.02% |
| Debt-free Net Working Capital to Revenue |
|
6.41% |
5.65% |
4.66% |
4.15% |
2.08% |
1.76% |
1.64% |
1.34% |
1.62% |
1.42% |
1.12% |
| Net Working Capital to Revenue |
|
4.93% |
4.14% |
3.21% |
2.80% |
0.62% |
0.23% |
0.02% |
-0.57% |
-0.33% |
-0.77% |
-1.21% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$1.45 |
$2.08 |
($0.10) |
$1.99 |
$4.25 |
$1.25 |
$0.13 |
$1.12 |
$1.73 |
($0.35) |
($0.05) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
24.00M |
24.02M |
23.56M |
23.62M |
23.62M |
23.55M |
23.20M |
22.94M |
22.72M |
22.84M |
22.34M |
| Adjusted Diluted Earnings per Share |
|
$1.42 |
$2.03 |
($0.10) |
$1.96 |
$4.23 |
$1.21 |
$0.13 |
$1.12 |
$1.72 |
($0.35) |
($0.05) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
24.53M |
24.63M |
23.56M |
23.92M |
23.69M |
23.82M |
23.27M |
23.01M |
22.81M |
22.93M |
22.34M |
| 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 |
|
23.66M |
23.52M |
23.43M |
23.65M |
23.40M |
23.15M |
22.91M |
22.73M |
22.51M |
22.30M |
22.26M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
34 |
46 |
16 |
47 |
99 |
30 |
4.97 |
27 |
40 |
-5.78 |
2.40 |
| Normalized NOPAT Margin |
|
2.98% |
4.24% |
1.52% |
4.32% |
9.32% |
2.95% |
0.51% |
2.62% |
3.83% |
-0.59% |
0.24% |
| Pre Tax Income Margin |
|
4.16% |
6.22% |
-0.45% |
4.57% |
12.86% |
3.74% |
0.43% |
3.52% |
5.11% |
-1.09% |
-0.13% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
20.21 |
28.38 |
-2.59 |
23.13 |
59.56 |
15.85 |
2.10 |
12.82 |
16.64 |
-2.54 |
0.53 |
| NOPAT to Interest Expense |
|
15.02 |
19.88 |
7.05 |
22.41 |
43.43 |
12.36 |
1.81 |
9.06 |
12.03 |
-1.74 |
0.56 |
| EBIT Less CapEx to Interest Expense |
|
-0.32 |
-10.75 |
-28.35 |
-2.35 |
30.74 |
-4.44 |
-3.12 |
3.42 |
3.95 |
-5.33 |
-2.15 |
| NOPAT Less CapEx to Interest Expense |
|
-5.51 |
-19.25 |
-18.71 |
-3.08 |
14.61 |
-7.92 |
-3.41 |
-0.34 |
-0.66 |
-4.53 |
-2.12 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
6.32% |
5.91% |
9.40% |
8.87% |
5.85% |
6.49% |
6.27% |
7.07% |
11.39% |
18.25% |
19.42% |
| Augmented Payout Ratio |
|
50.23% |
52.74% |
85.81% |
72.71% |
48.05% |
49.74% |
51.74% |
60.99% |
90.83% |
143.99% |
128.49% |