| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
62,267,439.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
62,267,439.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
1.44 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
6.04% |
1.09% |
-0.98% |
-2.63% |
-10.75% |
3.45% |
-7.39% |
-3.56% |
1.30% |
-5.95% |
-8.17% |
| EBITDA Growth |
|
-9.94% |
33.28% |
15.13% |
-4.46% |
-149.53% |
49.87% |
-1.18% |
13.48% |
196.01% |
-22.24% |
-19.57% |
| EBIT Growth |
|
-27.78% |
346.79% |
18.62% |
-6.08% |
-601.63% |
179.37% |
0.85% |
17.25% |
81.90% |
-36.38% |
-6.49% |
| NOPAT Growth |
|
-27.36% |
1,971.92% |
20.51% |
-5.13% |
-445.91% |
263.51% |
-0.27% |
14.95% |
80.25% |
-40.79% |
-6.46% |
| Net Income Growth |
|
214.97% |
106.41% |
28.74% |
-3.68% |
-1,365.17% |
2,401.06% |
3.41% |
18.56% |
69.66% |
-51.63% |
-5.68% |
| EPS Growth |
|
214.97% |
106.41% |
29.17% |
-4.80% |
-1,400.00% |
2,000.00% |
5.38% |
27.73% |
69.23% |
-47.62% |
-4.61% |
| Operating Cash Flow Growth |
|
218.54% |
-10.24% |
27.40% |
-11.87% |
31.82% |
1.36% |
-91.14% |
-7.21% |
-10.03% |
-2.02% |
0.00% |
| Free Cash Flow Firm Growth |
|
156.39% |
142.10% |
620.72% |
29.98% |
-31.01% |
81.06% |
29.69% |
41.70% |
-29.18% |
-74.21% |
-10.97% |
| Invested Capital Growth |
|
-8.20% |
-5.04% |
-4.96% |
-3.81% |
-7.43% |
-9.14% |
-7.67% |
-6.68% |
-5.10% |
-2.25% |
-6.15% |
| Revenue Q/Q Growth |
|
-26.69% |
-15.41% |
41.85% |
10.69% |
-32.81% |
-1.95% |
26.98% |
15.28% |
-29.42% |
-8.97% |
0.00% |
| EBITDA Q/Q Growth |
|
-79.08% |
6.75% |
257.99% |
19.51% |
-110.84% |
423.02% |
136.05% |
37.23% |
-90.82% |
161.61% |
0.00% |
| EBIT Q/Q Growth |
|
-93.79% |
22.40% |
891.77% |
24.53% |
-133.18% |
168.17% |
258.01% |
44.78% |
-105.12% |
339.61% |
0.00% |
| NOPAT Q/Q Growth |
|
-92.94% |
-10.21% |
1,115.77% |
23.02% |
-125.76% |
194.35% |
233.55% |
41.79% |
-104.43% |
382.88% |
0.00% |
| Net Income Q/Q Growth |
|
-96.75% |
-79.15% |
10,952.73% |
28.42% |
-142.75% |
141.22% |
357.00% |
47.22% |
-110.94% |
165.72% |
0.00% |
| EPS Q/Q Growth |
|
-96.75% |
-79.15% |
9,200.00% |
27.96% |
-143.70% |
140.38% |
366.67% |
55.10% |
-110.53% |
168.75% |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
-52.54% |
-145.29% |
64.87% |
1,266.92% |
-29.02% |
-133.89% |
31.92% |
666.49% |
-31.17% |
-138.43% |
0.00% |
| Free Cash Flow Firm Q/Q Growth |
|
46.53% |
-35.59% |
54.21% |
-10.69% |
-22.22% |
69.02% |
10.45% |
-2.42% |
-61.12% |
-38.44% |
0.00% |
| Invested Capital Q/Q Growth |
|
-6.56% |
6.94% |
4.35% |
-7.75% |
-10.08% |
4.97% |
6.03% |
-6.76% |
-8.56% |
8.13% |
0.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
26.32% |
28.19% |
30.98% |
31.82% |
25.24% |
29.81% |
32.76% |
34.55% |
28.98% |
30.87% |
35.92% |
| EBITDA Margin |
|
4.07% |
5.14% |
12.97% |
14.01% |
-2.26% |
7.45% |
13.84% |
16.48% |
2.14% |
6.16% |
14.43% |
| Operating Margin |
|
1.25% |
1.33% |
10.38% |
11.64% |
-4.84% |
4.26% |
11.20% |
14.06% |
-0.94% |
2.68% |
14.26% |
| EBIT Margin |
|
1.02% |
1.48% |
10.36% |
11.66% |
-5.76% |
4.00% |
11.29% |
14.17% |
-1.03% |
2.71% |
14.43% |
| Profit (Net Income) Margin |
|
0.36% |
0.09% |
6.96% |
8.08% |
-5.14% |
2.16% |
7.77% |
9.93% |
-1.54% |
1.11% |
10.20% |
| Tax Burden Percent |
|
-717.41% |
-187.75% |
76.61% |
75.96% |
76.41% |
76.47% |
76.50% |
74.92% |
75.31% |
76.65% |
75.25% |
| Interest Burden Percent |
|
-4.93% |
-3.21% |
87.70% |
91.21% |
116.80% |
70.58% |
90.05% |
93.51% |
198.64% |
53.53% |
93.90% |
| Effective Tax Rate |
|
0.00% |
0.00% |
23.39% |
24.04% |
0.00% |
23.53% |
23.50% |
25.08% |
0.00% |
23.35% |
24.75% |
| Return on Invested Capital (ROIC) |
|
1.30% |
1.31% |
10.75% |
12.92% |
-5.27% |
4.82% |
11.78% |
15.45% |
-1.07% |
3.09% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.84% |
0.76% |
9.86% |
11.87% |
-7.38% |
3.78% |
10.92% |
14.36% |
-2.74% |
1.94% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.51% |
0.52% |
6.88% |
5.64% |
-2.72% |
1.77% |
5.48% |
4.82% |
-0.62% |
0.63% |
0.00% |
| Return on Equity (ROE) |
|
1.80% |
1.83% |
17.62% |
18.56% |
-7.98% |
6.58% |
17.26% |
20.27% |
-1.69% |
3.72% |
0.00% |
| Cash Return on Invested Capital (CROIC) |
|
15.87% |
12.43% |
12.55% |
11.80% |
14.63% |
16.73% |
14.78% |
14.85% |
15.04% |
11.06% |
0.00% |
| Operating Return on Assets (OROA) |
|
1.02% |
1.48% |
9.95% |
10.89% |
-5.32% |
3.71% |
9.93% |
12.17% |
-0.90% |
2.33% |
0.00% |
| Return on Assets (ROA) |
|
0.36% |
0.09% |
6.68% |
7.54% |
-4.74% |
2.00% |
6.84% |
8.53% |
-1.34% |
0.96% |
0.00% |
| Return on Common Equity (ROCE) |
|
1.80% |
1.83% |
17.61% |
18.54% |
-7.97% |
6.58% |
17.24% |
20.24% |
-1.69% |
3.72% |
0.00% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
9.33% |
9.90% |
9.19% |
0.00% |
8.09% |
8.11% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
6.56 |
5.89 |
72 |
88 |
-23 |
21 |
71 |
101 |
-4.48 |
13 |
95 |
| NOPAT Margin |
|
0.87% |
0.93% |
7.95% |
8.84% |
-3.39% |
3.26% |
8.57% |
10.54% |
-0.66% |
2.05% |
10.73% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.46% |
0.55% |
0.89% |
1.05% |
2.12% |
1.04% |
0.86% |
1.09% |
1.67% |
1.15% |
1.46% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
0.22% |
- |
- |
- |
0.79% |
2.61% |
3.64% |
-0.16% |
0.46% |
3.22% |
| Cost of Revenue to Revenue |
|
73.68% |
71.81% |
69.02% |
68.18% |
74.76% |
70.19% |
67.24% |
65.45% |
71.02% |
69.13% |
64.08% |
| SG&A Expenses to Revenue |
|
25.07% |
26.86% |
20.60% |
20.19% |
30.08% |
25.55% |
21.57% |
20.49% |
29.92% |
28.20% |
21.65% |
| 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 |
|
25.07% |
26.86% |
20.60% |
20.19% |
30.08% |
25.55% |
21.57% |
20.49% |
29.92% |
28.20% |
21.65% |
| Earnings before Interest and Taxes (EBIT) |
|
7.68 |
9.41 |
93 |
116 |
-39 |
26 |
94 |
136 |
-6.98 |
17 |
127 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
31 |
33 |
117 |
140 |
-15 |
49 |
115 |
158 |
15 |
38 |
127 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.63 |
1.86 |
1.90 |
1.63 |
1.59 |
1.69 |
1.53 |
1.41 |
1.32 |
1.29 |
1.60 |
| Price to Tangible Book Value (P/TBV) |
|
5.81 |
6.48 |
5.94 |
4.52 |
4.65 |
5.12 |
4.48 |
3.88 |
3.60 |
3.52 |
3.62 |
| Price to Revenue (P/Rev) |
|
0.72 |
0.81 |
0.87 |
0.79 |
0.77 |
0.80 |
0.75 |
0.72 |
0.67 |
0.66 |
0.00 |
| Price to Earnings (P/E) |
|
18.86 |
20.05 |
19.37 |
17.90 |
22.88 |
21.13 |
19.11 |
16.19 |
12.83 |
13.09 |
0.00 |
| 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 |
|
5.30% |
4.99% |
5.16% |
5.59% |
4.37% |
4.73% |
5.23% |
6.18% |
7.79% |
7.64% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.43 |
1.54 |
1.57 |
1.45 |
1.46 |
1.51 |
1.37 |
1.32 |
1.27 |
1.23 |
1.55 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.92 |
1.06 |
1.13 |
0.98 |
0.90 |
0.97 |
0.96 |
0.87 |
0.76 |
0.81 |
0.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
10.10 |
11.37 |
11.50 |
10.02 |
10.57 |
10.78 |
10.45 |
8.81 |
7.07 |
7.64 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
14.41 |
16.09 |
16.02 |
14.14 |
16.05 |
15.86 |
15.23 |
12.42 |
9.55 |
10.39 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
18.69 |
20.71 |
20.53 |
18.01 |
20.34 |
20.02 |
19.33 |
16.02 |
12.60 |
13.82 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
8.01 |
9.41 |
9.75 |
9.26 |
7.33 |
7.90 |
8.07 |
7.67 |
7.17 |
7.53 |
7.63 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
8.62 |
12.10 |
12.21 |
12.09 |
9.61 |
8.56 |
8.89 |
8.57 |
8.22 |
10.98 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.82 |
0.82 |
0.79 |
0.75 |
0.76 |
0.78 |
0.77 |
0.75 |
0.75 |
0.76 |
0.68 |
| Long-Term Debt to Equity |
|
0.82 |
0.82 |
0.79 |
0.75 |
0.76 |
0.78 |
0.77 |
0.75 |
0.75 |
0.76 |
0.68 |
| Financial Leverage |
|
0.60 |
0.69 |
0.70 |
0.48 |
0.37 |
0.47 |
0.50 |
0.34 |
0.23 |
0.33 |
0.19 |
| Leverage Ratio |
|
2.39 |
2.40 |
2.39 |
2.31 |
2.30 |
2.34 |
2.35 |
2.28 |
2.28 |
2.32 |
2.23 |
| Compound Leverage Factor |
|
-0.12 |
-0.08 |
2.10 |
2.11 |
2.69 |
1.65 |
2.11 |
2.13 |
4.54 |
1.24 |
2.10 |
| Debt to Total Capital |
|
44.99% |
45.02% |
44.02% |
42.71% |
43.31% |
43.92% |
43.55% |
42.82% |
42.92% |
43.07% |
40.58% |
| Short-Term Debt to Total Capital |
|
0.01% |
0.02% |
0.01% |
0.01% |
0.01% |
0.01% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
44.98% |
45.00% |
44.01% |
42.70% |
43.30% |
43.92% |
43.55% |
42.82% |
42.92% |
43.07% |
40.58% |
| 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 |
|
0.06% |
0.03% |
0.05% |
0.08% |
0.07% |
0.03% |
0.07% |
0.08% |
0.06% |
0.02% |
0.04% |
| Common Equity to Total Capital |
|
54.95% |
54.95% |
55.93% |
57.21% |
56.62% |
56.05% |
56.38% |
57.09% |
57.02% |
56.91% |
59.38% |
| Debt to EBITDA |
|
3.93 |
3.83 |
3.65 |
3.72 |
4.35 |
4.10 |
4.13 |
3.87 |
3.53 |
3.65 |
0.00 |
| Net Debt to EBITDA |
|
2.27 |
2.68 |
2.68 |
1.89 |
1.54 |
1.92 |
2.28 |
1.51 |
0.87 |
1.39 |
0.00 |
| Long-Term Debt to EBITDA |
|
3.93 |
3.83 |
3.65 |
3.72 |
4.35 |
4.10 |
4.12 |
3.87 |
3.53 |
3.65 |
0.00 |
| Debt to NOPAT |
|
7.27 |
6.98 |
6.51 |
6.69 |
8.36 |
7.62 |
7.63 |
7.05 |
6.30 |
6.61 |
0.00 |
| Net Debt to NOPAT |
|
4.19 |
4.89 |
4.79 |
3.40 |
2.96 |
3.57 |
4.23 |
2.74 |
1.55 |
2.52 |
0.00 |
| Long-Term Debt to NOPAT |
|
7.27 |
6.98 |
6.51 |
6.69 |
8.36 |
7.62 |
7.63 |
7.05 |
6.30 |
6.61 |
0.00 |
| Altman Z-Score |
|
2.53 |
2.58 |
2.67 |
2.64 |
2.45 |
2.53 |
2.46 |
2.49 |
2.34 |
2.30 |
0.00 |
| Noncontrolling Interest Sharing Ratio |
|
0.09% |
0.05% |
0.09% |
0.12% |
0.11% |
0.05% |
0.11% |
0.14% |
0.11% |
0.04% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
3.73 |
3.47 |
3.33 |
3.66 |
3.66 |
3.47 |
3.31 |
3.56 |
3.67 |
3.42 |
3.79 |
| Quick Ratio |
|
1.79 |
1.44 |
1.58 |
2.07 |
2.10 |
1.87 |
1.83 |
2.20 |
2.24 |
1.88 |
2.58 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
198 |
127 |
196 |
175 |
136 |
230 |
254 |
248 |
97 |
59 |
221 |
| Operating Cash Flow to CapEx |
|
1,174.66% |
-689.09% |
-262.20% |
2,100.94% |
2,022.99% |
-1,128.39% |
-439.62% |
1,920.95% |
1,685.98% |
-649.48% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
15.03 |
8.89 |
13.65 |
11.90 |
9.65 |
15.92 |
17.53 |
17.29 |
6.72 |
4.09 |
15.48 |
| Operating Cash Flow to Interest Expense |
|
11.73 |
-4.87 |
-1.71 |
19.44 |
14.39 |
-4.76 |
-3.23 |
18.49 |
12.73 |
-4.84 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
10.73 |
-5.58 |
-2.36 |
18.51 |
13.68 |
-5.18 |
-3.96 |
17.52 |
11.97 |
-5.58 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.99 |
1.00 |
0.96 |
0.93 |
0.92 |
0.93 |
0.88 |
0.86 |
0.87 |
0.86 |
0.00 |
| Accounts Receivable Turnover |
|
9.33 |
9.48 |
5.79 |
6.56 |
9.71 |
8.37 |
5.45 |
6.06 |
9.61 |
8.16 |
0.00 |
| Inventory Turnover |
|
2.66 |
2.40 |
2.48 |
2.80 |
2.83 |
2.56 |
2.53 |
2.86 |
2.88 |
2.54 |
0.00 |
| Fixed Asset Turnover |
|
8.39 |
8.44 |
8.45 |
8.45 |
8.30 |
8.48 |
8.35 |
8.31 |
8.43 |
8.47 |
0.00 |
| Accounts Payable Turnover |
|
11.62 |
11.63 |
10.09 |
11.86 |
11.19 |
10.42 |
8.79 |
10.70 |
9.53 |
8.64 |
0.00 |
| Days Sales Outstanding (DSO) |
|
39.13 |
38.52 |
63.06 |
55.64 |
37.58 |
43.63 |
66.92 |
60.26 |
38.00 |
44.72 |
0.00 |
| Days Inventory Outstanding (DIO) |
|
137.17 |
152.36 |
147.05 |
130.44 |
129.08 |
142.35 |
144.16 |
127.55 |
126.71 |
143.72 |
0.00 |
| Days Payable Outstanding (DPO) |
|
31.40 |
31.38 |
36.16 |
30.78 |
32.63 |
35.03 |
41.54 |
34.11 |
38.29 |
42.24 |
0.00 |
| Cash Conversion Cycle (CCC) |
|
144.89 |
159.50 |
173.95 |
155.30 |
134.03 |
150.96 |
169.53 |
153.69 |
126.42 |
146.21 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
2,138 |
2,287 |
2,386 |
2,201 |
1,979 |
2,078 |
2,203 |
2,054 |
1,878 |
2,031 |
1,928 |
| Invested Capital Turnover |
|
1.48 |
1.41 |
1.35 |
1.46 |
1.55 |
1.48 |
1.38 |
1.47 |
1.62 |
1.50 |
0.00 |
| Increase / (Decrease) in Invested Capital |
|
-191 |
-121 |
-125 |
-87 |
-159 |
-209 |
-183 |
-147 |
-101 |
-47 |
-126 |
| Enterprise Value (EV) |
|
3,056 |
3,531 |
3,749 |
3,202 |
2,895 |
3,127 |
3,016 |
2,708 |
2,384 |
2,493 |
2,979 |
| Market Capitalization |
|
2,369 |
2,697 |
2,874 |
2,595 |
2,471 |
2,569 |
2,354 |
2,242 |
2,089 |
2,038 |
2,796 |
| Book Value per Share |
|
$27.04 |
$26.98 |
$28.09 |
$23.64 |
$23.07 |
$23.16 |
$23.53 |
$25.05 |
$25.18 |
$25.27 |
$28.41 |
| Tangible Book Value per Share |
|
$7.60 |
$7.74 |
$8.99 |
$8.52 |
$7.88 |
$7.65 |
$8.02 |
$9.12 |
$9.24 |
$9.30 |
$12.58 |
| Total Capital |
|
2,641 |
2,642 |
2,701 |
2,785 |
2,748 |
2,710 |
2,734 |
2,782 |
2,777 |
2,768 |
2,940 |
| Total Debt |
|
1,188 |
1,190 |
1,189 |
1,190 |
1,190 |
1,190 |
1,191 |
1,191 |
1,192 |
1,192 |
1,193 |
| Total Long-Term Debt |
|
1,188 |
1,189 |
1,189 |
1,189 |
1,190 |
1,190 |
1,191 |
1,191 |
1,192 |
1,192 |
1,193 |
| Net Debt |
|
685 |
834 |
874 |
605 |
422 |
558 |
660 |
464 |
293 |
455 |
181 |
| Capital Expenditures (CapEx) |
|
13 |
10 |
9.35 |
14 |
10 |
6.10 |
11 |
14 |
11 |
11 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
747 |
865 |
979 |
805 |
603 |
712 |
846 |
710 |
539 |
655 |
559 |
| Debt-free Net Working Capital (DFNWC) |
|
1,249 |
1,220 |
1,294 |
1,389 |
1,372 |
1,344 |
1,378 |
1,438 |
1,437 |
1,392 |
1,571 |
| Net Working Capital (NWC) |
|
1,249 |
1,220 |
1,294 |
1,389 |
1,371 |
1,344 |
1,378 |
1,438 |
1,437 |
1,392 |
1,571 |
| Net Nonoperating Expense (NNE) |
|
3.84 |
5.32 |
8.92 |
7.59 |
12 |
7.22 |
6.59 |
5.82 |
5.96 |
5.81 |
4.71 |
| Net Nonoperating Obligations (NNO) |
|
685 |
834 |
874 |
605 |
422 |
558 |
660 |
464 |
293 |
455 |
181 |
| Total Depreciation and Amortization (D&A) |
|
23 |
23 |
23 |
23 |
23 |
23 |
21 |
22 |
22 |
21 |
0.00 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
22.55% |
26.07% |
29.59% |
24.52% |
18.85% |
22.09% |
26.82% |
22.77% |
17.23% |
21.18% |
0.00% |
| Debt-free Net Working Capital to Revenue |
|
37.74% |
36.79% |
39.13% |
42.33% |
42.86% |
41.72% |
43.66% |
46.09% |
45.94% |
45.04% |
0.00% |
| Net Working Capital to Revenue |
|
37.74% |
36.78% |
39.12% |
42.32% |
42.85% |
41.71% |
43.65% |
46.09% |
45.94% |
45.04% |
0.00% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.03 |
$0.01 |
$0.94 |
$1.21 |
($0.52) |
$0.22 |
$0.99 |
$1.53 |
($0.16) |
$0.11 |
$1.46 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
81.71M |
65.29M |
65.64M |
65.85M |
65.71M |
64.55M |
64.14M |
61.98M |
63.09M |
61.41M |
61.45M |
| Adjusted Diluted Earnings per Share |
|
$0.03 |
$0.01 |
$0.93 |
$1.19 |
($0.52) |
$0.21 |
$0.98 |
$1.52 |
($0.16) |
$0.11 |
$1.45 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
83.32M |
66.66M |
66.83M |
66.95M |
66.86M |
65.45M |
64.88M |
62.61M |
63.82M |
62.06M |
61.95M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.03 |
$0.00 |
$0.00 |
$0.00 |
($0.52) |
$0.00 |
$0.00 |
$0.00 |
($0.16) |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
67.14M |
67.10M |
67.40M |
67.42M |
65.59M |
65.51M |
63.41M |
62.87M |
62.33M |
62.27M |
62.59M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
6.56 |
5.89 |
72 |
88 |
-23 |
21 |
71 |
101 |
-4.48 |
13 |
95 |
| Normalized NOPAT Margin |
|
0.87% |
0.93% |
7.95% |
8.84% |
-3.39% |
3.26% |
8.57% |
10.54% |
-0.66% |
2.05% |
10.73% |
| Pre Tax Income Margin |
|
-0.05% |
-0.05% |
9.09% |
10.63% |
-6.72% |
2.83% |
10.16% |
13.25% |
-2.04% |
1.45% |
13.55% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.58 |
0.66 |
6.49 |
7.89 |
-2.73 |
1.82 |
6.48 |
9.48 |
-0.49 |
1.15 |
8.92 |
| NOPAT to Interest Expense |
|
0.50 |
0.41 |
4.98 |
5.98 |
-1.61 |
1.48 |
4.92 |
7.05 |
-0.31 |
0.87 |
6.63 |
| EBIT Less CapEx to Interest Expense |
|
-0.41 |
-0.05 |
5.84 |
6.97 |
-3.44 |
1.39 |
5.75 |
8.52 |
-1.24 |
0.41 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
-0.50 |
-0.30 |
4.33 |
5.06 |
-2.32 |
1.06 |
4.19 |
6.09 |
-1.07 |
0.13 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.66% |
0.60% |
0.61% |
0.82% |
1.09% |
1.08% |
0.96% |
0.82% |
0.73% |
0.00% |
| Augmented Payout Ratio |
|
29.47% |
26.19% |
22.71% |
13.25% |
22.85% |
59.11% |
89.23% |
118.14% |
95.39% |
78.01% |
0.00% |