| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
80,397,675.00 |
80,602,077.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
80,397,675.00 |
80,602,077.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
2.11 |
0.37 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
28.93% |
34.31% |
34.57% |
31.70% |
33.42% |
31.26% |
32.85% |
30.57% |
38.53% |
33.75% |
35.28% |
| EBITDA Growth |
|
82.69% |
354.82% |
389.84% |
24.73% |
96.86% |
-23.22% |
-131.29% |
-50.63% |
-129.04% |
98.79% |
630.49% |
| EBIT Growth |
|
94.21% |
382.17% |
287.43% |
11.95% |
85.43% |
-32.09% |
-180.23% |
-69.86% |
-169.59% |
106.66% |
261.35% |
| NOPAT Growth |
|
132.96% |
-26.88% |
-5.93% |
-58.67% |
-153.53% |
-153.96% |
-102.67% |
-98.54% |
-39.30% |
446.48% |
5,907.57% |
| Net Income Growth |
|
96.49% |
195.13% |
228.48% |
9.32% |
138.94% |
-34.02% |
-12.91% |
-103.26% |
-97.97% |
92.44% |
-18.52% |
| EPS Growth |
|
92.31% |
183.61% |
231.25% |
6.17% |
124.00% |
-37.57% |
-16.98% |
-103.49% |
-98.81% |
89.81% |
-18.18% |
| Operating Cash Flow Growth |
|
6.80% |
71.70% |
94.02% |
45.20% |
78.64% |
261.84% |
-210.80% |
-34.28% |
-13.16% |
-222.19% |
121.89% |
| Free Cash Flow Firm Growth |
|
-2,834.38% |
-210.88% |
-102.52% |
-144.35% |
-433.92% |
-39.77% |
-132.79% |
-117.67% |
-28.26% |
-188.71% |
-82.37% |
| Invested Capital Growth |
|
43.81% |
73.09% |
58.37% |
60.87% |
128.06% |
56.76% |
80.32% |
78.80% |
71.86% |
107.08% |
83.29% |
| Revenue Q/Q Growth |
|
3.99% |
6.62% |
9.41% |
7.97% |
5.35% |
5.27% |
10.75% |
6.30% |
12.11% |
1.33% |
12.02% |
| EBITDA Q/Q Growth |
|
-17.09% |
230.16% |
-68.54% |
46.06% |
30.86% |
27.82% |
-113.03% |
347.22% |
-169.78% |
984.56% |
-65.23% |
| EBIT Q/Q Growth |
|
-29.44% |
262.88% |
-73.73% |
68.08% |
16.87% |
31.74% |
-131.67% |
161.81% |
-366.28% |
496.46% |
-75.27% |
| NOPAT Q/Q Growth |
|
-11.15% |
-70.21% |
102.57% |
-23.48% |
-215.06% |
69.42% |
89.84% |
140.87% |
-11,937.19% |
170.49% |
70.31% |
| Net Income Q/Q Growth |
|
-7.17% |
132.61% |
-69.38% |
64.29% |
102.90% |
-35.31% |
-58.95% |
-106.05% |
225.57% |
6,068.01% |
-82.62% |
| EPS Q/Q Growth |
|
-7.41% |
127.63% |
-69.36% |
62.26% |
95.35% |
-35.71% |
-59.26% |
-106.82% |
166.67% |
10,150.00% |
-82.44% |
| Operating Cash Flow Q/Q Growth |
|
122.66% |
-111.38% |
619.28% |
10.34% |
173.94% |
-89.69% |
-455.52% |
165.44% |
261.97% |
-114.51% |
163.70% |
| Free Cash Flow Firm Q/Q Growth |
|
0.35% |
-162.36% |
13.48% |
-10.48% |
-117.74% |
32.87% |
-43.90% |
-3.49% |
-28.55% |
-50.81% |
9.10% |
| Invested Capital Q/Q Growth |
|
-3.38% |
54.25% |
2.75% |
5.59% |
36.97% |
5.49% |
18.19% |
4.70% |
31.65% |
27.12% |
4.61% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
61.10% |
56.44% |
60.25% |
60.77% |
60.49% |
60.59% |
60.39% |
60.14% |
57.90% |
59.12% |
60.42% |
| EBITDA Margin |
|
11.56% |
35.31% |
10.16% |
13.74% |
17.06% |
20.72% |
-2.44% |
5.67% |
-3.53% |
30.79% |
9.56% |
| Operating Margin |
|
9.90% |
3.53% |
6.52% |
4.42% |
-2.56% |
-1.46% |
-0.16% |
-0.30% |
-6.29% |
3.62% |
5.17% |
| EBIT Margin |
|
10.06% |
33.72% |
8.10% |
12.60% |
13.98% |
17.50% |
-5.00% |
2.91% |
-6.91% |
27.03% |
5.97% |
| Profit (Net Income) Margin |
|
13.24% |
28.91% |
8.09% |
12.31% |
23.72% |
14.58% |
5.40% |
-0.31% |
0.34% |
20.97% |
3.25% |
| Tax Burden Percent |
|
102.44% |
80.39% |
80.64% |
84.24% |
158.83% |
81.17% |
-92.89% |
-13.92% |
-4.14% |
84.56% |
90.03% |
| Interest Burden Percent |
|
128.51% |
106.68% |
123.97% |
116.01% |
106.81% |
102.64% |
116.24% |
75.96% |
120.32% |
91.74% |
60.56% |
| Effective Tax Rate |
|
-2.44% |
19.61% |
19.36% |
15.76% |
-58.83% |
18.83% |
0.00% |
113.92% |
0.00% |
15.44% |
9.97% |
| Return on Invested Capital (ROIC) |
|
25.22% |
5.33% |
9.99% |
7.24% |
-6.98% |
-1.80% |
-0.16% |
0.06% |
-5.33% |
3.34% |
5.03% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
23.59% |
-11.50% |
8.05% |
1.47% |
-28.03% |
-14.87% |
-5.47% |
0.36% |
-13.06% |
-43.43% |
10.78% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-13.32% |
5.10% |
-3.50% |
-0.66% |
10.76% |
4.95% |
1.63% |
-0.12% |
2.29% |
4.41% |
-0.74% |
| Return on Equity (ROE) |
|
11.90% |
10.42% |
6.49% |
6.58% |
3.78% |
3.15% |
1.47% |
-0.06% |
-3.04% |
7.75% |
4.28% |
| Cash Return on Invested Capital (CROIC) |
|
-7.98% |
-37.32% |
-32.04% |
-37.02% |
-73.31% |
-41.88% |
-57.43% |
-58.97% |
-70.63% |
-71.38% |
-57.93% |
| Operating Return on Assets (OROA) |
|
5.02% |
17.11% |
4.30% |
6.74% |
7.39% |
8.03% |
-2.40% |
1.40% |
-3.35% |
12.27% |
2.81% |
| Return on Assets (ROA) |
|
6.60% |
14.68% |
4.30% |
6.59% |
12.53% |
6.69% |
2.60% |
-0.15% |
0.17% |
9.52% |
1.53% |
| Return on Common Equity (ROCE) |
|
11.90% |
10.42% |
6.49% |
6.58% |
3.78% |
3.15% |
1.47% |
-0.06% |
-3.04% |
7.75% |
4.28% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
14.43% |
15.07% |
14.12% |
0.00% |
12.98% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
44 |
13 |
27 |
20 |
-23 |
-7.14 |
-0.73 |
0.30 |
-35 |
25 |
42 |
| NOPAT Margin |
|
10.15% |
2.84% |
5.26% |
3.73% |
-4.07% |
-1.18% |
-0.11% |
0.04% |
-4.40% |
3.06% |
4.66% |
| Net Nonoperating Expense Percent (NNEP) |
|
1.63% |
16.83% |
1.95% |
5.77% |
21.05% |
13.07% |
5.31% |
-0.29% |
7.73% |
46.77% |
-5.75% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
1.90% |
- |
- |
- |
-0.78% |
-0.16% |
-0.02% |
0.01% |
-0.69% |
0.47% |
0.78% |
| Cost of Revenue to Revenue |
|
38.90% |
43.56% |
39.75% |
39.23% |
39.51% |
39.41% |
39.61% |
39.86% |
42.10% |
40.88% |
39.58% |
| SG&A Expenses to Revenue |
|
31.65% |
33.14% |
33.61% |
35.31% |
39.58% |
37.03% |
36.23% |
35.57% |
39.83% |
32.09% |
32.17% |
| R&D to Revenue |
|
19.54% |
19.77% |
20.12% |
21.03% |
23.47% |
25.02% |
24.32% |
24.86% |
24.36% |
23.40% |
23.07% |
| Operating Expenses to Revenue |
|
51.19% |
52.91% |
53.73% |
56.34% |
63.05% |
62.05% |
60.55% |
60.44% |
64.19% |
55.50% |
55.25% |
| Earnings before Interest and Taxes (EBIT) |
|
43 |
155 |
41 |
69 |
80 |
106 |
-33 |
21 |
-55 |
218 |
54 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
50 |
163 |
51 |
75 |
98 |
125 |
-16 |
40 |
-28 |
249 |
86 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
11.65 |
12.54 |
11.12 |
13.87 |
18.60 |
14.99 |
22.08 |
17.27 |
12.76 |
8.76 |
11.12 |
| Price to Tangible Book Value (P/TBV) |
|
12.24 |
16.05 |
13.96 |
17.03 |
31.03 |
23.49 |
33.37 |
24.96 |
24.70 |
23.01 |
27.34 |
| Price to Revenue (P/Rev) |
|
12.06 |
13.56 |
11.84 |
15.00 |
20.79 |
17.21 |
25.22 |
20.44 |
14.89 |
10.37 |
12.69 |
| Price to Earnings (P/E) |
|
107.08 |
86.91 |
73.75 |
98.23 |
114.85 |
115.55 |
184.87 |
203.38 |
331.96 |
150.22 |
204.96 |
| 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 |
|
0.93% |
1.15% |
1.36% |
1.02% |
0.87% |
0.87% |
0.54% |
0.49% |
0.30% |
0.67% |
0.49% |
| Enterprise Value to Invested Capital (EV/IC) |
|
24.23 |
19.46 |
17.71 |
22.91 |
25.26 |
21.07 |
28.35 |
23.34 |
14.14 |
8.43 |
10.63 |
| Enterprise Value to Revenue (EV/Rev) |
|
11.50 |
13.16 |
11.42 |
14.55 |
20.49 |
16.87 |
24.96 |
20.12 |
14.77 |
10.42 |
12.75 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
133.67 |
85.35 |
63.05 |
79.25 |
108.47 |
105.61 |
207.90 |
209.35 |
339.34 |
127.20 |
118.17 |
| Enterprise Value to EBIT (EV/EBIT) |
|
156.13 |
93.70 |
69.25 |
92.34 |
123.70 |
127.28 |
271.54 |
299.33 |
1,086.28 |
206.74 |
172.52 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
102.24 |
152.20 |
165.19 |
292.76 |
737.46 |
1,101.81 |
0.00 |
0.00 |
0.00 |
0.00 |
1,579.36 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
94.83 |
96.30 |
76.65 |
94.74 |
104.49 |
83.43 |
216.63 |
210.69 |
194.19 |
201.91 |
154.37 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.42 |
0.37 |
0.35 |
0.32 |
0.29 |
0.79 |
0.73 |
0.66 |
0.56 |
0.49 |
0.47 |
| Long-Term Debt to Equity |
|
0.42 |
0.37 |
0.35 |
0.32 |
0.29 |
0.68 |
0.63 |
0.57 |
0.53 |
0.49 |
0.47 |
| Financial Leverage |
|
-0.56 |
-0.44 |
-0.44 |
-0.45 |
-0.38 |
-0.33 |
-0.30 |
-0.33 |
-0.18 |
-0.10 |
-0.07 |
| Leverage Ratio |
|
2.17 |
2.06 |
2.02 |
2.01 |
2.00 |
2.22 |
2.14 |
2.08 |
2.06 |
2.16 |
2.14 |
| Compound Leverage Factor |
|
2.79 |
2.19 |
2.51 |
2.33 |
2.14 |
2.28 |
2.48 |
1.58 |
2.48 |
1.98 |
1.29 |
| Debt to Total Capital |
|
29.53% |
27.16% |
26.03% |
24.45% |
22.62% |
43.98% |
42.36% |
39.89% |
35.83% |
32.88% |
32.03% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
6.11% |
5.89% |
5.55% |
1.59% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
29.53% |
27.16% |
26.03% |
24.45% |
22.62% |
37.87% |
36.47% |
34.34% |
34.24% |
32.88% |
32.03% |
| 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 |
|
70.47% |
72.84% |
73.97% |
75.55% |
77.38% |
56.02% |
57.64% |
60.11% |
64.17% |
67.12% |
67.97% |
| Debt to EBITDA |
|
5.04 |
2.62 |
2.07 |
1.91 |
1.73 |
5.64 |
6.99 |
8.17 |
14.97 |
7.08 |
4.99 |
| Net Debt to EBITDA |
|
-6.52 |
-2.63 |
-2.32 |
-2.43 |
-1.62 |
-2.18 |
-2.18 |
-3.35 |
-2.81 |
0.64 |
0.53 |
| Long-Term Debt to EBITDA |
|
5.04 |
2.62 |
2.07 |
1.91 |
1.73 |
4.86 |
6.02 |
7.03 |
14.31 |
7.08 |
4.99 |
| Debt to NOPAT |
|
3.86 |
4.67 |
5.42 |
7.04 |
11.76 |
58.89 |
-956.52 |
-47.87 |
-4.44 |
-38.73 |
66.66 |
| Net Debt to NOPAT |
|
-4.99 |
-4.69 |
-6.08 |
-8.98 |
-11.04 |
-22.71 |
298.45 |
19.61 |
0.83 |
-3.49 |
7.14 |
| Long-Term Debt to NOPAT |
|
3.86 |
4.67 |
5.42 |
7.04 |
11.76 |
50.70 |
-823.48 |
-41.21 |
-4.24 |
-38.73 |
66.66 |
| Altman Z-Score |
|
7.55 |
8.91 |
8.30 |
10.43 |
13.23 |
7.63 |
11.46 |
9.75 |
7.55 |
6.26 |
7.36 |
| 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 |
|
3.14 |
2.91 |
2.88 |
2.96 |
2.30 |
2.83 |
2.95 |
3.12 |
2.53 |
2.27 |
2.15 |
| Quick Ratio |
|
2.28 |
2.03 |
1.91 |
2.03 |
1.54 |
2.22 |
2.20 |
2.33 |
1.71 |
1.17 |
1.05 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-182 |
-467 |
-404 |
-446 |
-972 |
-652 |
-939 |
-971 |
-1,249 |
-1,883 |
-1,712 |
| Operating Cash Flow to CapEx |
|
583.22% |
-98.63% |
731.25% |
344.97% |
1,008.69% |
103.75% |
-399.53% |
225.32% |
351.47% |
-136.29% |
95.38% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-83.41 |
-32.72 |
-33.60 |
-43.33 |
-65.75 |
-60.92 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
3.30 |
-3.20 |
2.08 |
7.54 |
-1.10 |
0.71 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.12 |
-4.00 |
1.15 |
5.39 |
-1.91 |
-0.03 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.50 |
0.51 |
0.53 |
0.53 |
0.53 |
0.46 |
0.48 |
0.48 |
0.48 |
0.45 |
0.47 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Inventory Turnover |
|
2.56 |
2.72 |
2.76 |
2.95 |
3.14 |
3.19 |
3.23 |
3.44 |
3.69 |
3.53 |
3.29 |
| Fixed Asset Turnover |
|
8.43 |
8.81 |
9.18 |
9.18 |
9.30 |
9.49 |
9.83 |
9.86 |
9.61 |
10.01 |
10.51 |
| Accounts Payable Turnover |
|
9.62 |
9.05 |
8.22 |
9.47 |
12.21 |
9.77 |
8.51 |
10.65 |
10.63 |
8.90 |
6.73 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Inventory Outstanding (DIO) |
|
142.42 |
133.95 |
132.31 |
123.85 |
116.11 |
114.55 |
113.16 |
106.02 |
98.80 |
103.41 |
111.04 |
| Days Payable Outstanding (DPO) |
|
37.92 |
40.35 |
44.41 |
38.53 |
29.90 |
37.37 |
42.89 |
34.26 |
34.35 |
41.03 |
54.20 |
| Cash Conversion Cycle (CCC) |
|
104.50 |
93.61 |
87.90 |
85.32 |
86.21 |
77.18 |
70.27 |
71.76 |
64.46 |
62.39 |
56.84 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
741 |
1,137 |
1,168 |
1,233 |
1,689 |
1,782 |
2,106 |
2,205 |
2,903 |
3,690 |
3,860 |
| Invested Capital Turnover |
|
2.49 |
1.87 |
1.90 |
1.94 |
1.71 |
1.53 |
1.46 |
1.49 |
1.21 |
1.09 |
1.08 |
| Increase / (Decrease) in Invested Capital |
|
226 |
480 |
430 |
467 |
948 |
645 |
938 |
972 |
1,214 |
1,908 |
1,754 |
| Enterprise Value (EV) |
|
17,947 |
22,116 |
20,678 |
28,249 |
42,665 |
37,548 |
59,699 |
51,466 |
41,041 |
31,100 |
41,033 |
| Market Capitalization |
|
18,822 |
22,797 |
21,439 |
29,116 |
43,303 |
38,322 |
60,326 |
52,289 |
41,381 |
30,944 |
40,847 |
| Book Value per Share |
|
$21.56 |
$24.13 |
$25.56 |
$27.79 |
$30.52 |
$33.36 |
$35.10 |
$38.57 |
$41.09 |
$43.96 |
$45.59 |
| Tangible Book Value per Share |
|
$20.53 |
$18.85 |
$20.35 |
$22.62 |
$18.30 |
$21.29 |
$23.22 |
$26.69 |
$21.23 |
$16.73 |
$18.54 |
| Total Capital |
|
2,293 |
2,496 |
2,608 |
2,779 |
3,008 |
4,563 |
4,740 |
5,037 |
5,053 |
5,265 |
5,406 |
| Total Debt |
|
677 |
678 |
679 |
679 |
680 |
2,007 |
2,008 |
2,009 |
1,811 |
1,731 |
1,732 |
| Total Long-Term Debt |
|
677 |
678 |
679 |
679 |
680 |
1,728 |
1,729 |
1,729 |
1,730 |
1,731 |
1,732 |
| Net Debt |
|
-875 |
-681 |
-761 |
-867 |
-639 |
-774 |
-626 |
-823 |
-340 |
156 |
185 |
| Capital Expenditures (CapEx) |
|
24 |
16 |
11 |
26 |
25 |
25 |
23 |
27 |
62 |
23 |
21 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
312 |
380 |
363 |
452 |
314 |
352 |
580 |
702 |
590 |
799 |
914 |
| Debt-free Net Working Capital (DFNWC) |
|
1,632 |
1,444 |
1,440 |
1,611 |
1,300 |
2,719 |
2,811 |
3,147 |
2,323 |
1,536 |
1,606 |
| Net Working Capital (NWC) |
|
1,632 |
1,444 |
1,440 |
1,611 |
1,300 |
2,440 |
2,531 |
2,867 |
2,243 |
1,536 |
1,606 |
| Net Nonoperating Expense (NNE) |
|
-13 |
-120 |
-14 |
-47 |
-159 |
-95 |
-37 |
2.48 |
-38 |
-145 |
13 |
| Net Nonoperating Obligations (NNO) |
|
-875 |
-681 |
-761 |
-867 |
-639 |
-774 |
-626 |
-823 |
-340 |
156 |
185 |
| Total Depreciation and Amortization (D&A) |
|
6.47 |
7.36 |
10 |
6.18 |
18 |
19 |
17 |
20 |
27 |
30 |
32 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
19.96% |
22.63% |
20.06% |
23.29% |
15.06% |
15.80% |
24.24% |
27.43% |
21.22% |
26.78% |
28.39% |
| Debt-free Net Working Capital to Revenue |
|
104.58% |
85.91% |
79.51% |
82.95% |
62.42% |
122.13% |
117.52% |
123.01% |
83.59% |
51.48% |
49.90% |
| Net Working Capital to Revenue |
|
104.58% |
85.91% |
79.51% |
82.95% |
62.42% |
109.60% |
105.84% |
112.08% |
80.69% |
51.48% |
49.90% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.76 |
$1.77 |
$0.54 |
$0.89 |
$1.78 |
$1.14 |
$0.46 |
($0.03) |
$0.03 |
$2.11 |
$0.37 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
74.20M |
75.36M |
75.51M |
75.70M |
75.75M |
76.89M |
78.00M |
78.42M |
78.08M |
80.15M |
80.57M |
| Adjusted Diluted Earnings per Share |
|
$0.75 |
$1.73 |
$0.53 |
$0.86 |
$1.68 |
$1.08 |
$0.44 |
($0.03) |
$0.02 |
$2.05 |
$0.36 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
75.46M |
77.13M |
77.55M |
78.08M |
78.56M |
81.48M |
82.06M |
78.42M |
82.37M |
82.48M |
82.54M |
| 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 |
|
75.30M |
75.47M |
75.57M |
76.25M |
76.62M |
77.85M |
78.50M |
78.91M |
80.40M |
80.60M |
81.24M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
30 |
13 |
27 |
20 |
-10 |
-7.14 |
-0.73 |
-1.49 |
-35 |
25 |
42 |
| Normalized NOPAT Margin |
|
6.93% |
2.84% |
5.26% |
3.73% |
-1.79% |
-1.18% |
-0.11% |
-0.21% |
-4.40% |
3.06% |
4.66% |
| Pre Tax Income Margin |
|
12.93% |
35.97% |
10.04% |
14.62% |
14.93% |
17.96% |
-5.82% |
2.21% |
-8.31% |
24.80% |
3.61% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
13.50 |
-1.17 |
0.72 |
-1.91 |
7.62 |
1.92 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.91 |
-0.03 |
0.01 |
-1.22 |
0.86 |
1.50 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
10.32 |
-1.97 |
-0.21 |
-4.05 |
6.81 |
1.17 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-4.09 |
-0.83 |
-0.91 |
-3.36 |
0.06 |
0.75 |
| 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 |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |