| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
94,200,000.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
94,200,000.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
-0.08 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
2.49% |
0.00% |
3.46% |
-3.55% |
0.00% |
-4.39% |
-1.53% |
-4.13% |
-3.57% |
2.59% |
6.08% |
| EBITDA Growth |
|
28.61% |
0.00% |
1,481.11% |
-4.34% |
0.00% |
22.93% |
-56.92% |
22.33% |
16.15% |
11.40% |
13.21% |
| EBIT Growth |
|
72.09% |
0.00% |
5,445.00% |
-6.18% |
0.00% |
92.00% |
-79.89% |
19.96% |
6.92% |
-1,625.00% |
-25.58% |
| NOPAT Growth |
|
11.72% |
0.00% |
2,550.48% |
-2.20% |
0.00% |
90.32% |
-63.22% |
20.19% |
4.12% |
-1,083.33% |
-27.46% |
| Net Income Growth |
|
55.56% |
0.00% |
253.18% |
39.88% |
0.00% |
36.59% |
-81.01% |
37.45% |
8.20% |
-46.15% |
-73.44% |
| EPS Growth |
|
50.00% |
0.00% |
173.91% |
-44.44% |
0.00% |
25.93% |
-117.65% |
50.00% |
5.00% |
-30.00% |
-166.67% |
| Operating Cash Flow Growth |
|
46.58% |
0.00% |
0.00% |
24.20% |
31.77% |
130.92% |
9.48% |
30.75% |
57.76% |
-40.33% |
-49.34% |
| Free Cash Flow Firm Growth |
|
97.47% |
0.00% |
318.70% |
3,195.35% |
0.00% |
0.00% |
-63.61% |
-96.09% |
0.00% |
-200.66% |
-378.62% |
| Invested Capital Growth |
|
1.57% |
0.00% |
-3.07% |
-3.79% |
0.00% |
-2.36% |
-1.15% |
1.47% |
2.92% |
2.21% |
5.60% |
| Revenue Q/Q Growth |
|
17.77% |
0.00% |
7.37% |
9.79% |
-1.37% |
-17.77% |
10.58% |
6.90% |
-0.79% |
-12.52% |
14.35% |
| EBITDA Q/Q Growth |
|
898.89% |
0.00% |
353.18% |
-39.56% |
4.42% |
-57.02% |
58.81% |
71.62% |
-0.86% |
-58.77% |
61.40% |
| EBIT Q/Q Growth |
|
2,690.00% |
0.00% |
2,238.00% |
-54.54% |
7.00% |
-100.77% |
5,475.00% |
171.16% |
-4.63% |
-112.41% |
331.88% |
| NOPAT Q/Q Growth |
|
2,036.95% |
0.00% |
1,127.62% |
-22.70% |
0.89% |
-101.21% |
4,005.86% |
152.59% |
-12.61% |
-113.72% |
339.44% |
| Net Income Q/Q Growth |
|
176.36% |
0.00% |
305.49% |
-30.27% |
8.94% |
-140.63% |
161.54% |
404.69% |
-14.24% |
-154.87% |
111.18% |
| EPS Q/Q Growth |
|
178.26% |
0.00% |
162.96% |
-41.18% |
100.00% |
-200.00% |
85.00% |
600.00% |
40.00% |
-223.81% |
69.23% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
-35.47% |
217.94% |
-48.86% |
25.59% |
13.08% |
50.74% |
-38.93% |
51.53% |
-57.23% |
27.98% |
| Free Cash Flow Firm Q/Q Growth |
|
92.40% |
0.00% |
0.00% |
7.50% |
-100.00% |
0.00% |
-24.92% |
-88.46% |
-783.15% |
-70.06% |
-107.81% |
| Invested Capital Q/Q Growth |
|
1.07% |
0.00% |
-3.02% |
0.32% |
-0.71% |
1.08% |
-1.81% |
2.98% |
0.70% |
0.39% |
1.44% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
25.93% |
21.35% |
22.59% |
24.04% |
25.00% |
21.16% |
22.26% |
24.13% |
25.12% |
18.59% |
19.59% |
| EBITDA Margin |
|
11.74% |
5.01% |
21.15% |
11.64% |
12.32% |
6.44% |
9.25% |
14.85% |
14.84% |
7.00% |
9.87% |
| Operating Margin |
|
6.68% |
-0.99% |
9.24% |
6.63% |
7.12% |
-0.10% |
3.37% |
8.13% |
7.87% |
-1.16% |
2.29% |
| EBIT Margin |
|
6.76% |
-0.80% |
15.89% |
6.58% |
7.14% |
-0.07% |
3.24% |
8.23% |
7.91% |
-1.12% |
2.28% |
| Profit (Net Income) Margin |
|
2.19% |
-2.62% |
5.01% |
3.18% |
3.51% |
-1.74% |
0.97% |
4.56% |
3.94% |
-2.47% |
0.24% |
| Tax Burden Percent |
|
68.85% |
74.21% |
71.70% |
70.36% |
67.02% |
71.23% |
73.56% |
71.94% |
65.48% |
74.51% |
73.91% |
| Interest Burden Percent |
|
47.10% |
442.00% |
43.97% |
68.72% |
73.46% |
3,650.00% |
40.47% |
77.02% |
76.08% |
295.65% |
14.38% |
| Effective Tax Rate |
|
31.15% |
0.00% |
28.30% |
29.64% |
32.98% |
0.00% |
26.44% |
28.06% |
34.52% |
0.00% |
26.09% |
| Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
5.40% |
-0.08% |
2.77% |
6.37% |
5.55% |
-0.87% |
1.85% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
4.02% |
-1.40% |
1.30% |
5.06% |
4.32% |
-2.27% |
0.47% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
1.49% |
-0.61% |
0.50% |
2.00% |
1.66% |
-0.94% |
0.19% |
| Return on Equity (ROE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
6.89% |
-0.68% |
3.27% |
8.36% |
7.21% |
-1.81% |
2.05% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
9.25% |
0.00% |
0.00% |
0.00% |
0.86% |
1.29% |
-2.16% |
| Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
5.86% |
-0.06% |
2.65% |
6.61% |
6.23% |
-0.91% |
1.85% |
| Return on Assets (ROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
2.88% |
-1.45% |
0.79% |
3.66% |
3.11% |
-2.01% |
0.20% |
| Return on Common Equity (ROCE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
4.93% |
-0.48% |
2.33% |
5.98% |
5.17% |
-1.29% |
1.46% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
5.72% |
3.58% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
35 |
-4.34 |
45 |
34 |
35 |
-0.42 |
16 |
41 |
36 |
-4.97 |
12 |
| NOPAT Margin |
|
4.60% |
-0.69% |
6.63% |
4.67% |
4.77% |
-0.07% |
2.48% |
5.85% |
5.15% |
-0.81% |
1.69% |
| Net Nonoperating Expense Percent (NNEP) |
|
1.39% |
1.48% |
1.06% |
1.08% |
1.39% |
1.32% |
1.47% |
1.30% |
1.24% |
1.40% |
1.39% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
-0.21% |
- |
- |
- |
-0.02% |
0.80% |
2.00% |
1.74% |
-0.24% |
0.58% |
| Cost of Revenue to Revenue |
|
74.07% |
78.65% |
77.41% |
75.96% |
75.00% |
78.84% |
77.74% |
75.87% |
74.88% |
81.41% |
80.41% |
| SG&A Expenses to Revenue |
|
17.83% |
20.73% |
18.58% |
16.26% |
16.67% |
19.91% |
17.82% |
14.99% |
16.25% |
18.74% |
16.55% |
| 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 |
|
19.24% |
22.34% |
19.87% |
17.42% |
17.83% |
21.26% |
18.90% |
16.00% |
17.25% |
19.75% |
17.30% |
| Earnings before Interest and Taxes (EBIT) |
|
52 |
-5.00 |
107 |
49 |
52 |
-0.40 |
22 |
58 |
56 |
-6.90 |
16 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
90 |
31 |
142 |
86 |
90 |
39 |
61 |
105 |
104 |
43 |
69 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.55 |
0.65 |
0.90 |
0.99 |
1.17 |
1.20 |
0.97 |
1.24 |
0.98 |
0.96 |
0.89 |
| 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) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.54 |
0.55 |
0.45 |
0.59 |
0.48 |
0.45 |
0.41 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
48.50 |
41.50 |
130.45 |
87.18 |
62.95 |
77.91 |
103.80 |
| 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 |
|
0.00% |
0.00% |
0.00% |
0.00% |
2.06% |
2.41% |
0.77% |
1.15% |
1.59% |
1.28% |
0.96% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.79 |
0.83 |
0.95 |
1.00 |
1.09 |
1.10 |
0.99 |
1.12 |
0.99 |
0.98 |
0.95 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.96 |
0.99 |
0.88 |
1.04 |
0.93 |
0.92 |
0.89 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
7.61 |
7.64 |
8.67 |
9.51 |
8.06 |
7.87 |
7.55 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
13.13 |
13.15 |
19.65 |
21.35 |
18.48 |
19.23 |
19.77 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
24.62 |
24.08 |
28.41 |
30.63 |
26.91 |
28.45 |
29.64 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
15.40 |
0.00 |
12.65 |
12.74 |
12.93 |
11.36 |
9.65 |
10.75 |
8.55 |
9.24 |
10.93 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
116.49 |
76.81 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
1.10 |
0.51 |
0.50 |
0.46 |
0.45 |
0.45 |
0.45 |
0.44 |
0.44 |
0.45 |
0.47 |
| Long-Term Debt to Equity |
|
1.09 |
0.51 |
0.50 |
0.46 |
0.45 |
0.45 |
0.45 |
0.44 |
0.44 |
0.45 |
0.47 |
| Financial Leverage |
|
1.10 |
0.48 |
0.70 |
0.68 |
0.37 |
0.43 |
0.39 |
0.39 |
0.38 |
0.41 |
0.42 |
| Leverage Ratio |
|
2.74 |
1.90 |
2.26 |
2.23 |
1.91 |
1.88 |
1.90 |
1.89 |
1.89 |
1.87 |
1.90 |
| Compound Leverage Factor |
|
1.29 |
8.41 |
0.99 |
1.54 |
1.41 |
68.77 |
0.77 |
1.45 |
1.44 |
5.54 |
0.27 |
| Debt to Total Capital |
|
52.49% |
33.90% |
33.46% |
31.30% |
31.05% |
31.00% |
31.12% |
30.68% |
30.51% |
31.26% |
32.03% |
| Short-Term Debt to Total Capital |
|
0.47% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
52.02% |
33.90% |
33.46% |
31.30% |
31.05% |
31.00% |
31.12% |
30.68% |
30.51% |
31.26% |
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% |
19.54% |
19.27% |
19.67% |
19.62% |
19.74% |
19.75% |
19.67% |
19.58% |
19.79% |
19.72% |
| Common Equity to Total Capital |
|
47.51% |
46.55% |
47.27% |
49.02% |
49.34% |
49.26% |
49.13% |
49.65% |
49.92% |
48.95% |
48.25% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
2.30 |
2.23 |
2.90 |
2.68 |
2.55 |
2.55 |
2.56 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
1.89 |
1.96 |
2.39 |
2.41 |
2.31 |
2.44 |
2.53 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
2.30 |
2.23 |
2.90 |
2.68 |
2.55 |
2.55 |
2.56 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
7.43 |
7.04 |
9.49 |
8.63 |
8.52 |
9.22 |
10.04 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
6.13 |
6.17 |
7.81 |
7.77 |
7.72 |
8.80 |
9.92 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
7.43 |
7.04 |
9.49 |
8.63 |
8.52 |
9.22 |
10.04 |
| Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
0.00 |
1.48 |
1.46 |
1.36 |
1.51 |
1.37 |
1.30 |
1.27 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
28.53% |
29.08% |
28.82% |
28.51% |
28.31% |
28.70% |
28.84% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.33 |
1.64 |
1.67 |
1.45 |
1.44 |
1.43 |
1.42 |
1.31 |
1.30 |
1.26 |
1.23 |
| Quick Ratio |
|
1.15 |
1.40 |
1.49 |
1.31 |
1.28 |
1.22 |
1.24 |
1.15 |
1.13 |
1.06 |
1.04 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-4.25 |
0.00 |
122 |
131 |
0.00 |
59 |
45 |
5.14 |
-35 |
-60 |
-124 |
| Operating Cash Flow to CapEx |
|
285.83% |
294.38% |
743.75% |
361.02% |
188.38% |
107.84% |
318.88% |
57.48% |
187.56% |
70.10% |
83.54% |
| Free Cash Flow to Firm to Interest Expense |
|
-0.16 |
0.00 |
7.64 |
8.71 |
0.00 |
4.17 |
3.48 |
0.38 |
-2.64 |
-4.42 |
-9.05 |
| Operating Cash Flow to Interest Expense |
|
1.25 |
1.53 |
5.21 |
2.82 |
3.77 |
4.26 |
7.13 |
4.16 |
6.35 |
2.67 |
3.37 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.81 |
1.01 |
4.51 |
2.04 |
1.77 |
0.31 |
4.89 |
-3.07 |
2.96 |
-1.14 |
-0.66 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.82 |
0.83 |
0.82 |
0.80 |
0.79 |
0.81 |
0.81 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
4.86 |
5.41 |
5.35 |
5.02 |
5.05 |
5.64 |
5.39 |
| 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 |
0.00 |
0.00 |
0.00 |
7.83 |
7.79 |
7.70 |
6.36 |
5.73 |
5.75 |
5.65 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
15.14 |
17.31 |
15.64 |
15.88 |
14.56 |
17.58 |
16.32 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
75.11 |
67.53 |
68.16 |
72.69 |
72.32 |
64.72 |
67.66 |
| 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 |
24.11 |
21.08 |
23.34 |
22.99 |
25.07 |
20.76 |
22.36 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
51.00 |
46.45 |
44.82 |
49.71 |
47.25 |
43.96 |
45.30 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
2,559 |
2,531 |
2,454 |
2,462 |
2,445 |
2,471 |
2,426 |
2,498 |
2,516 |
2,526 |
2,562 |
| Invested Capital Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
1.13 |
1.10 |
1.12 |
1.09 |
1.08 |
1.08 |
1.09 |
| Increase / (Decrease) in Invested Capital |
|
40 |
0.00 |
-78 |
-97 |
0.00 |
-60 |
-28 |
36 |
71 |
55 |
136 |
| Enterprise Value (EV) |
|
2,010 |
2,109 |
2,334 |
2,455 |
2,658 |
2,724 |
2,391 |
2,805 |
2,494 |
2,471 |
2,432 |
| Market Capitalization |
|
671 |
786 |
1,123 |
1,257 |
1,489 |
1,519 |
1,226 |
1,587 |
1,272 |
1,200 |
1,111 |
| Book Value per Share |
|
$13.05 |
$12.80 |
$13.18 |
$13.37 |
$13.48 |
$13.32 |
$13.21 |
$13.43 |
$13.62 |
$13.25 |
$13.17 |
| Tangible Book Value per Share |
|
($10.10) |
($9.91) |
($9.37) |
($9.06) |
($8.84) |
($8.82) |
($8.74) |
($8.50) |
($8.32) |
($8.68) |
($8.81) |
| Total Capital |
|
2,569 |
2,595 |
2,631 |
2,578 |
2,585 |
2,569 |
2,567 |
2,577 |
2,590 |
2,563 |
2,572 |
| Total Debt |
|
1,348 |
880 |
880 |
807 |
803 |
797 |
799 |
791 |
790 |
801 |
824 |
| Total Long-Term Debt |
|
1,336 |
880 |
880 |
807 |
803 |
797 |
799 |
791 |
790 |
801 |
824 |
| Net Debt |
|
1,339 |
815 |
703 |
691 |
662 |
698 |
658 |
712 |
716 |
764 |
814 |
| Capital Expenditures (CapEx) |
|
12 |
8.90 |
11 |
12 |
28 |
56 |
29 |
97 |
45 |
52 |
55 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
173 |
205 |
144 |
120 |
96 |
108 |
69 |
77 |
77 |
86 |
107 |
| Debt-free Net Working Capital (DFNWC) |
|
182 |
270 |
321 |
236 |
237 |
207 |
211 |
156 |
152 |
123 |
117 |
| Net Working Capital (NWC) |
|
170 |
270 |
321 |
236 |
237 |
207 |
211 |
156 |
152 |
123 |
117 |
| Net Nonoperating Expense (NNE) |
|
18 |
12 |
11 |
11 |
9.18 |
9.98 |
10 |
9.14 |
8.51 |
10 |
10 |
| Net Nonoperating Obligations (NNO) |
|
1,339 |
815 |
703 |
691 |
662 |
698 |
658 |
712 |
716 |
764 |
814 |
| Total Depreciation and Amortization (D&A) |
|
38 |
36 |
35 |
37 |
38 |
39 |
40 |
47 |
49 |
50 |
53 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
3.48% |
3.96% |
2.54% |
2.85% |
2.89% |
3.21% |
3.93% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
8.56% |
7.54% |
7.72% |
5.78% |
5.68% |
4.59% |
4.30% |
| Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
8.56% |
7.54% |
7.72% |
5.78% |
5.68% |
4.59% |
4.30% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.18 |
($0.27) |
$0.17 |
$0.10 |
$0.21 |
($0.20) |
($0.03) |
$0.16 |
$0.20 |
($0.26) |
($0.08) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
93.40M |
94.40M |
94.50M |
94.60M |
95M |
95.50M |
95.30M |
94.90M |
94.70M |
94.20M |
93.20M |
| Adjusted Diluted Earnings per Share |
|
$0.18 |
($0.27) |
$0.17 |
$0.10 |
$0.20 |
($0.20) |
($0.03) |
$0.15 |
$0.21 |
($0.26) |
($0.08) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
93.40M |
94.40M |
94.50M |
94.60M |
95M |
95.50M |
95.30M |
94.90M |
94.70M |
94.20M |
93.20M |
| 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 |
|
93.40M |
94.40M |
94.50M |
94.60M |
95M |
95.50M |
95.30M |
94.90M |
94.70M |
94.20M |
93.20M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
35 |
-4.34 |
45 |
34 |
35 |
-0.42 |
16 |
41 |
36 |
-4.97 |
12 |
| Normalized NOPAT Margin |
|
4.60% |
-0.69% |
6.63% |
4.67% |
4.77% |
-0.07% |
2.48% |
5.85% |
5.15% |
-0.81% |
1.69% |
| Pre Tax Income Margin |
|
3.19% |
-3.53% |
6.98% |
4.52% |
5.24% |
-2.44% |
1.31% |
6.34% |
6.02% |
-3.32% |
0.33% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
1.89 |
-0.29 |
6.68 |
3.22 |
3.66 |
-0.03 |
1.68 |
4.35 |
4.18 |
-0.51 |
1.17 |
| NOPAT to Interest Expense |
|
1.29 |
-0.25 |
2.79 |
2.28 |
2.45 |
-0.03 |
1.28 |
3.09 |
2.72 |
-0.37 |
0.87 |
| EBIT Less CapEx to Interest Expense |
|
1.45 |
-0.81 |
5.98 |
2.44 |
1.66 |
-3.98 |
-0.55 |
-2.88 |
0.80 |
-4.33 |
-2.87 |
| NOPAT Less CapEx to Interest Expense |
|
0.85 |
-0.77 |
2.09 |
1.50 |
0.45 |
-3.98 |
-0.95 |
-4.14 |
-0.66 |
-4.18 |
-3.17 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
26.81% |
37.02% |
79.38% |
66.42% |
63.93% |
69.92% |
77.20% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
31.48% |
44.89% |
95.79% |
93.32% |
107.14% |
143.95% |
186.02% |