| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
81,943,605.00 |
82,144,347.00 |
82,679,040.00 |
82,763,214.00 |
83,154,789.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
81,943,605.00 |
82,144,347.00 |
82,679,040.00 |
82,763,214.00 |
83,154,789.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
-0.03 |
0.09 |
0.04 |
0.18 |
0.04 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-6.12% |
7.62% |
8.73% |
10.32% |
15.04% |
13.45% |
-4.31% |
-2.35% |
-0.23% |
- |
6.63% |
| EBITDA Growth |
|
113.89% |
276.83% |
123.04% |
-178.88% |
7.77% |
50.88% |
-4.16% |
261.02% |
36.43% |
- |
25.64% |
| EBIT Growth |
|
101.52% |
107.48% |
105.82% |
-573.42% |
144.28% |
392.48% |
-15.89% |
156.29% |
161.48% |
- |
116.10% |
| NOPAT Growth |
|
101.91% |
107.45% |
105.79% |
-535.08% |
68.49% |
-1,442.62% |
-1.20% |
174.96% |
278.09% |
- |
115.71% |
| Net Income Growth |
|
93.97% |
82.94% |
96.57% |
-578.76% |
38.33% |
95.85% |
47.94% |
127.10% |
168.50% |
- |
218.78% |
| EPS Growth |
|
93.18% |
86.79% |
96.88% |
-516.67% |
41.67% |
85.71% |
50.00% |
127.50% |
162.50% |
- |
200.00% |
| Operating Cash Flow Growth |
|
-1,086.16% |
97.83% |
-341.16% |
40.45% |
224.06% |
86.25% |
-221.92% |
71.07% |
191.76% |
- |
146.22% |
| Free Cash Flow Firm Growth |
|
131.93% |
147.52% |
-53.43% |
-97.07% |
-73.25% |
-55.26% |
11.59% |
1,438.41% |
52.10% |
- |
-14.92% |
| Invested Capital Growth |
|
-22.32% |
-21.83% |
-8.79% |
-4.51% |
-7.28% |
-14.46% |
-10.83% |
-8.81% |
-10.88% |
- |
-9.48% |
| Revenue Q/Q Growth |
|
-11.87% |
12.11% |
-4.41% |
16.81% |
-8.10% |
10.56% |
-19.37% |
19.20% |
-6.10% |
- |
-16.35% |
| EBITDA Q/Q Growth |
|
-24.41% |
-8.96% |
18.90% |
-196.41% |
203.27% |
27.45% |
-26.24% |
87.10% |
-24.38% |
- |
-35.63% |
| EBIT Q/Q Growth |
|
-69.15% |
-2.60% |
180.90% |
-660.92% |
115.92% |
96.36% |
-55.66% |
335.17% |
-37.26% |
- |
-54.53% |
| NOPAT Q/Q Growth |
|
-64.18% |
-51.82% |
357.25% |
-651.30% |
113.87% |
-483.94% |
131.13% |
384.52% |
-41.55% |
- |
-69.19% |
| Net Income Q/Q Growth |
|
-85.82% |
12.91% |
21.87% |
-436.81% |
83.12% |
94.13% |
-944.65% |
379.11% |
-56.79% |
- |
-77.21% |
| EPS Q/Q Growth |
|
-100.00% |
41.67% |
0.00% |
-428.57% |
81.08% |
85.71% |
-300.00% |
375.00% |
-54.55% |
- |
-80.95% |
| Operating Cash Flow Q/Q Growth |
|
-177.03% |
224.76% |
-157.89% |
352.49% |
-31.96% |
87.30% |
-200.05% |
234.18% |
16.04% |
- |
-76.47% |
| Free Cash Flow Firm Q/Q Growth |
|
-13.09% |
-5.15% |
-63.09% |
-90.39% |
694.80% |
58.63% |
-8.37% |
-1.04% |
5.05% |
- |
18.51% |
| Invested Capital Q/Q Growth |
|
0.70% |
-1.96% |
0.77% |
-4.01% |
-2.22% |
-9.56% |
5.04% |
-1.83% |
-4.44% |
- |
-0.10% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
65.28% |
63.73% |
68.27% |
68.54% |
67.32% |
66.82% |
67.05% |
69.14% |
67.96% |
- |
68.72% |
| EBITDA Margin |
|
13.04% |
10.59% |
13.17% |
-10.87% |
12.22% |
14.08% |
12.88% |
20.22% |
16.28% |
- |
15.18% |
| Operating Margin |
|
2.00% |
0.86% |
4.11% |
-19.42% |
2.93% |
5.20% |
3.93% |
12.44% |
8.12% |
- |
6.37% |
| EBIT Margin |
|
1.59% |
1.38% |
4.07% |
-19.53% |
3.38% |
6.01% |
3.30% |
12.06% |
8.06% |
- |
6.69% |
| Profit (Net Income) Margin |
|
-7.28% |
-5.65% |
-4.62% |
-21.24% |
-3.90% |
-0.21% |
-2.68% |
6.28% |
2.89% |
- |
2.99% |
| Tax Burden Percent |
|
107.33% |
91.08% |
117.87% |
81.40% |
112.19% |
-137.07% |
97.22% |
89.91% |
85.78% |
- |
87.36% |
| Interest Burden Percent |
|
-425.73% |
-448.56% |
-96.41% |
133.61% |
-102.81% |
2.51% |
-83.50% |
57.92% |
41.80% |
- |
51.08% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
237.07% |
0.00% |
10.09% |
14.22% |
- |
12.64% |
| Return on Invested Capital (ROIC) |
|
1.05% |
0.47% |
2.48% |
-12.80% |
2.01% |
-7.65% |
2.85% |
11.85% |
7.62% |
- |
6.51% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-1.79% |
-2.02% |
-0.08% |
-16.02% |
-0.29% |
-4.43% |
0.91% |
9.70% |
5.85% |
- |
5.30% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-2.18% |
-2.17% |
-0.14% |
-27.23% |
-0.50% |
-7.21% |
1.57% |
16.77% |
9.43% |
- |
7.15% |
| Return on Equity (ROE) |
|
-1.14% |
-1.70% |
2.34% |
-40.03% |
1.51% |
-14.86% |
4.41% |
28.61% |
17.05% |
- |
13.66% |
| Cash Return on Invested Capital (CROIC) |
|
14.85% |
15.79% |
11.00% |
2.10% |
5.23% |
14.02% |
9.92% |
13.23% |
19.03% |
- |
21.93% |
| Operating Return on Assets (OROA) |
|
0.73% |
0.65% |
2.53% |
-12.87% |
2.38% |
4.48% |
2.52% |
9.08% |
6.18% |
- |
5.75% |
| Return on Assets (ROA) |
|
-3.31% |
-2.65% |
-2.87% |
-14.00% |
-2.74% |
-0.15% |
-2.05% |
4.73% |
2.21% |
- |
2.57% |
| Return on Common Equity (ROCE) |
|
-0.98% |
-1.34% |
1.84% |
-31.66% |
1.19% |
-11.75% |
3.50% |
22.88% |
13.62% |
- |
10.97% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-131.16% |
0.00% |
-15.86% |
-36.14% |
-34.40% |
0.00% |
-27.52% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
1.69 |
0.82 |
3.73 |
-21 |
2.85 |
-11 |
3.41 |
17 |
9.65 |
24 |
7.35 |
| NOPAT Margin |
|
1.40% |
0.60% |
2.88% |
-13.59% |
2.05% |
-7.13% |
2.75% |
11.18% |
6.96% |
- |
5.57% |
| Net Nonoperating Expense Percent (NNEP) |
|
2.84% |
2.49% |
2.56% |
3.22% |
2.30% |
-3.21% |
1.94% |
2.15% |
1.78% |
- |
1.20% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
0.13% |
- |
- |
- |
-2.02% |
0.63% |
3.04% |
1.82% |
4.57% |
1.45% |
| Cost of Revenue to Revenue |
|
34.72% |
36.27% |
31.73% |
31.46% |
32.68% |
33.18% |
32.95% |
30.86% |
32.04% |
- |
31.28% |
| SG&A Expenses to Revenue |
|
57.80% |
57.86% |
60.57% |
62.68% |
58.35% |
56.37% |
59.34% |
53.58% |
56.73% |
- |
59.30% |
| R&D to Revenue |
|
2.50% |
2.41% |
2.01% |
2.64% |
2.74% |
2.11% |
2.43% |
2.15% |
2.11% |
- |
1.87% |
| Operating Expenses to Revenue |
|
63.27% |
62.87% |
64.15% |
87.96% |
64.39% |
61.62% |
63.12% |
56.70% |
59.85% |
- |
62.35% |
| Earnings before Interest and Taxes (EBIT) |
|
1.92 |
1.87 |
5.26 |
-30 |
4.70 |
9.23 |
4.09 |
18 |
11 |
19 |
8.84 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
16 |
14 |
17 |
-16 |
17 |
22 |
16 |
30 |
23 |
31 |
20 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.46 |
2.39 |
2.40 |
3.03 |
6.34 |
5.76 |
4.99 |
3.45 |
3.32 |
- |
3.94 |
| 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 |
| Price to Revenue (P/Rev) |
|
0.52 |
0.81 |
0.79 |
0.85 |
1.70 |
1.49 |
1.30 |
0.99 |
0.98 |
- |
1.29 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
300.28 |
54.13 |
- |
26.10 |
| Dividend Yield |
|
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% |
0.00% |
0.00% |
0.00% |
0.33% |
1.85% |
- |
3.83% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.14 |
1.42 |
1.41 |
1.55 |
2.46 |
2.44 |
2.14 |
1.78 |
1.79 |
- |
2.18 |
| Enterprise Value to Revenue (EV/Rev) |
|
1.33 |
1.60 |
1.57 |
1.61 |
2.41 |
2.10 |
1.95 |
1.60 |
1.54 |
- |
1.77 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
12.07 |
28.14 |
41.92 |
30.63 |
28.79 |
10.39 |
9.36 |
- |
9.87 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
53.64 |
0.00 |
0.00 |
0.00 |
0.00 |
23.55 |
19.23 |
- |
17.86 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
74.87 |
0.00 |
0.00 |
0.00 |
0.00 |
42.22 |
22.45 |
- |
17.32 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
65.51 |
53.26 |
119.82 |
77.02 |
44.84 |
30.97 |
43.55 |
24.91 |
15.53 |
- |
9.94 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
6.71 |
7.89 |
12.27 |
72.15 |
45.25 |
16.04 |
20.38 |
12.82 |
8.88 |
- |
9.46 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
1.74 |
1.79 |
1.80 |
2.13 |
2.16 |
1.91 |
1.92 |
1.70 |
1.56 |
- |
1.16 |
| Long-Term Debt to Equity |
|
1.66 |
1.66 |
1.63 |
1.82 |
1.85 |
1.66 |
1.66 |
1.48 |
1.50 |
- |
1.08 |
| Financial Leverage |
|
1.22 |
1.07 |
1.66 |
1.70 |
1.74 |
1.63 |
1.72 |
1.73 |
1.61 |
- |
1.35 |
| Leverage Ratio |
|
3.65 |
3.45 |
3.67 |
3.86 |
3.82 |
3.78 |
3.69 |
3.84 |
3.73 |
- |
3.20 |
| Compound Leverage Factor |
|
-15.53 |
-15.46 |
-3.54 |
5.15 |
-3.93 |
0.10 |
-3.08 |
2.22 |
1.56 |
- |
1.63 |
| Debt to Total Capital |
|
63.54% |
64.10% |
64.28% |
68.01% |
68.31% |
65.68% |
65.78% |
62.90% |
60.88% |
- |
53.73% |
| Short-Term Debt to Total Capital |
|
3.15% |
4.52% |
5.88% |
9.70% |
9.80% |
8.67% |
8.84% |
7.99% |
2.12% |
- |
3.70% |
| Long-Term Debt to Total Capital |
|
60.38% |
59.58% |
58.39% |
58.32% |
58.51% |
57.01% |
56.94% |
54.91% |
58.76% |
- |
50.03% |
| 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% |
| Noncontrolling Interests to Total Capital |
|
7.88% |
7.72% |
7.58% |
6.45% |
6.46% |
6.96% |
6.89% |
7.38% |
7.77% |
- |
8.96% |
| Common Equity to Total Capital |
|
28.58% |
28.18% |
28.14% |
25.54% |
25.22% |
27.36% |
27.33% |
29.72% |
31.35% |
- |
37.31% |
| Debt to EBITDA |
|
-8.67 |
-17.12 |
5.76 |
13.09 |
12.62 |
9.06 |
9.25 |
3.93 |
3.47 |
- |
2.63 |
| Net Debt to EBITDA |
|
-7.93 |
-15.38 |
5.34 |
11.98 |
11.21 |
7.95 |
8.62 |
3.53 |
2.99 |
- |
2.26 |
| Long-Term Debt to EBITDA |
|
-8.24 |
-15.91 |
5.23 |
11.23 |
10.81 |
7.86 |
8.01 |
3.43 |
3.35 |
- |
2.44 |
| Debt to NOPAT |
|
-5.72 |
-6.90 |
35.69 |
-28.07 |
-30.61 |
-42.36 |
-42.31 |
15.96 |
8.33 |
- |
4.61 |
| Net Debt to NOPAT |
|
-5.23 |
-6.20 |
33.10 |
-25.69 |
-27.19 |
-37.18 |
-39.39 |
14.34 |
7.18 |
- |
3.96 |
| Long-Term Debt to NOPAT |
|
-5.44 |
-6.42 |
32.42 |
-24.07 |
-26.21 |
-36.77 |
-36.62 |
13.93 |
8.03 |
- |
4.29 |
| Altman Z-Score |
|
0.48 |
0.64 |
0.67 |
0.51 |
1.20 |
1.20 |
1.12 |
0.99 |
1.03 |
- |
1.48 |
| Noncontrolling Interest Sharing Ratio |
|
13.98% |
21.24% |
21.41% |
20.90% |
21.06% |
20.95% |
20.72% |
20.03% |
20.11% |
- |
19.70% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.55 |
1.53 |
1.53 |
1.33 |
1.41 |
1.31 |
1.43 |
1.48 |
1.74 |
- |
1.69 |
| Quick Ratio |
|
0.87 |
0.91 |
0.87 |
0.73 |
0.78 |
0.80 |
0.81 |
0.89 |
1.07 |
- |
1.06 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
170 |
162 |
60 |
5.74 |
46 |
72 |
66 |
66 |
69 |
53 |
56 |
| Operating Cash Flow to CapEx |
|
-408.40% |
2,811.38% |
-2,063.57% |
19,690.91% |
16,118.75% |
3,366.20% |
-2,340.31% |
3,797.66% |
6,363.21% |
- |
1,556.45% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
211.33 |
- |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
92.33 |
- |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
90.87 |
- |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.46 |
0.47 |
0.62 |
0.66 |
0.70 |
0.75 |
0.76 |
0.75 |
0.77 |
- |
0.86 |
| Accounts Receivable Turnover |
|
4.10 |
3.96 |
4.28 |
4.18 |
4.73 |
4.58 |
4.66 |
4.18 |
4.47 |
- |
4.83 |
| Inventory Turnover |
|
2.14 |
2.09 |
1.95 |
1.95 |
1.95 |
2.01 |
1.93 |
1.99 |
1.95 |
- |
2.04 |
| Fixed Asset Turnover |
|
0.00 |
16.00 |
14.71 |
14.55 |
16.06 |
18.02 |
18.84 |
19.99 |
21.52 |
- |
24.52 |
| Accounts Payable Turnover |
|
10.17 |
6.17 |
6.94 |
5.46 |
10.62 |
7.92 |
9.65 |
7.51 |
8.36 |
- |
8.34 |
| Days Sales Outstanding (DSO) |
|
88.97 |
92.29 |
85.21 |
87.34 |
77.21 |
79.64 |
78.32 |
87.24 |
81.67 |
- |
75.56 |
| Days Inventory Outstanding (DIO) |
|
170.61 |
174.52 |
187.43 |
186.73 |
186.89 |
181.27 |
188.68 |
183.78 |
187.02 |
- |
179.27 |
| Days Payable Outstanding (DPO) |
|
35.89 |
59.20 |
52.62 |
66.82 |
34.36 |
46.08 |
37.82 |
48.61 |
43.67 |
- |
43.74 |
| Cash Conversion Cycle (CCC) |
|
223.69 |
207.61 |
220.03 |
207.25 |
229.74 |
214.83 |
229.17 |
222.41 |
225.03 |
- |
211.08 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
587 |
576 |
580 |
557 |
545 |
493 |
517 |
508 |
485 |
463 |
468 |
| Invested Capital Turnover |
|
0.75 |
0.78 |
0.86 |
0.94 |
0.98 |
1.07 |
1.03 |
1.06 |
1.09 |
- |
1.17 |
| Increase / (Decrease) in Invested Capital |
|
-169 |
-161 |
-56 |
-26 |
-43 |
-83 |
-63 |
-49 |
-59 |
-29 |
-49 |
| Enterprise Value (EV) |
|
669 |
817 |
821 |
864 |
1,338 |
1,202 |
1,109 |
903 |
870 |
- |
1,023 |
| Market Capitalization |
|
259 |
415 |
412 |
458 |
943 |
852 |
740 |
556 |
551 |
- |
743 |
| Book Value per Share |
|
$2.26 |
$2.20 |
$2.16 |
$1.90 |
$1.84 |
$1.82 |
$1.81 |
$1.96 |
$2.01 |
$2.22 |
$2.27 |
| Tangible Book Value per Share |
|
($4.11) |
($4.02) |
($3.88) |
($3.53) |
($3.38) |
($3.26) |
($3.11) |
($2.84) |
($2.65) |
($2.32) |
($2.14) |
| Total Capital |
|
621 |
616 |
609 |
591 |
590 |
541 |
542 |
543 |
530 |
522 |
506 |
| Total Debt |
|
395 |
395 |
391 |
402 |
403 |
355 |
357 |
341 |
323 |
294 |
272 |
| Total Long-Term Debt |
|
375 |
367 |
355 |
345 |
345 |
308 |
309 |
298 |
311 |
279 |
253 |
| Net Debt |
|
361 |
355 |
363 |
368 |
358 |
312 |
332 |
307 |
278 |
240 |
234 |
| Capital Expenditures (CapEx) |
|
2.04 |
0.37 |
0.29 |
0.08 |
0.06 |
0.57 |
0.83 |
0.68 |
0.47 |
0.58 |
0.57 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
81 |
83 |
103 |
103 |
102 |
71 |
100 |
100 |
88 |
76 |
85 |
| Debt-free Net Working Capital (DFNWC) |
|
108 |
120 |
128 |
135 |
145 |
112 |
123 |
133 |
130 |
127 |
120 |
| Net Working Capital (NWC) |
|
89 |
93 |
93 |
77 |
87 |
65 |
75 |
90 |
119 |
112 |
102 |
| Net Nonoperating Expense (NNE) |
|
10 |
8.47 |
9.71 |
12 |
8.27 |
-11 |
6.73 |
7.24 |
5.65 |
6.54 |
3.41 |
| Net Nonoperating Obligations (NNO) |
|
361 |
355 |
363 |
368 |
358 |
307 |
332 |
307 |
278 |
235 |
234 |
| Total Depreciation and Amortization (D&A) |
|
14 |
12 |
12 |
13 |
12 |
12 |
12 |
12 |
11 |
12 |
11 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
16.18% |
16.28% |
19.75% |
19.14% |
18.36% |
12.31% |
17.57% |
17.72% |
15.65% |
- |
14.68% |
| Debt-free Net Working Capital to Revenue |
|
21.52% |
23.49% |
24.56% |
25.09% |
26.12% |
19.56% |
21.58% |
23.55% |
23.13% |
- |
20.90% |
| Net Working Capital to Revenue |
|
17.62% |
18.05% |
17.71% |
14.42% |
15.71% |
11.38% |
13.14% |
15.87% |
21.13% |
- |
17.65% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.12) |
($0.07) |
($0.07) |
($0.37) |
($0.07) |
($0.01) |
($0.04) |
$0.11 |
$0.05 |
$0.22 |
$0.05 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
62.82M |
62.65M |
63.38M |
64.06M |
65.26M |
64.55M |
66.01M |
66.50M |
66.92M |
66.62M |
67.30M |
| Adjusted Diluted Earnings per Share |
|
($0.12) |
($0.07) |
($0.07) |
($0.37) |
($0.07) |
($0.01) |
($0.04) |
$0.11 |
$0.05 |
$0.21 |
$0.04 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
62.82M |
62.65M |
63.38M |
64.06M |
65.26M |
64.55M |
66.01M |
68.54M |
68.84M |
68.91M |
70.01M |
| 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 |
|
78.75M |
79.17M |
79.61M |
80.97M |
81.15M |
81.94M |
82.14M |
82.68M |
82.76M |
83.15M |
83.53M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
1.61 |
0.97 |
3.94 |
1.96 |
4.61 |
7.52 |
3.41 |
17 |
9.65 |
14 |
7.75 |
| Normalized NOPAT Margin |
|
1.33% |
0.72% |
3.04% |
1.30% |
3.32% |
4.89% |
2.75% |
11.18% |
6.96% |
- |
5.87% |
| Pre Tax Income Margin |
|
-6.78% |
-6.21% |
-3.92% |
-26.09% |
-3.48% |
0.15% |
-2.76% |
6.98% |
3.37% |
- |
3.42% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
34.27 |
- |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
29.61 |
- |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
32.82 |
- |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
28.16 |
- |
0.00 |
| 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% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |