| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
67,810,136.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
67,810,136.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
-1.54 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
17.12% |
-17.72% |
18.83% |
10.44% |
-14.53% |
8.62% |
51.80% |
41.53% |
1.94% |
-21.28% |
-6.65% |
| EBITDA Growth |
|
-19.48% |
-30.66% |
41.05% |
39.52% |
-15.47% |
1.96% |
8.43% |
38.72% |
22.38% |
-38.86% |
15.50% |
| EBIT Growth |
|
-27.27% |
-42.47% |
65.21% |
43.29% |
-29.81% |
-16.77% |
-18.81% |
133.19% |
17.24% |
-107.61% |
53.88% |
| NOPAT Growth |
|
-30.71% |
-61.54% |
152.98% |
54.23% |
-31.38% |
12.82% |
-36.92% |
100.42% |
36.95% |
-105.44% |
243.47% |
| Net Income Growth |
|
-28.94% |
-62.34% |
57.77% |
135.41% |
-31.30% |
-11.59% |
-25.38% |
171.72% |
21.80% |
-121.41% |
-136.01% |
| EPS Growth |
|
-28.71% |
-61.77% |
50.89% |
129.59% |
-27.06% |
-15.90% |
-38.66% |
135.62% |
12.50% |
-86.05% |
-562.96% |
| Operating Cash Flow Growth |
|
56.03% |
-167.22% |
173.33% |
6.06% |
177.47% |
-120.09% |
-238.68% |
324.52% |
-25.31% |
-229.32% |
71.45% |
| Free Cash Flow Firm Growth |
|
-419.07% |
85.86% |
-206.21% |
386.62% |
-60.16% |
-136.94% |
-373.04% |
-84.65% |
162.71% |
-520.90% |
-507.14% |
| Invested Capital Growth |
|
77.59% |
8.65% |
22.46% |
-19.79% |
-5.71% |
17.82% |
30.70% |
44.13% |
-5.85% |
66.57% |
23.14% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
16.63% |
14.62% |
18.81% |
20.70% |
22.45% |
19.85% |
17.23% |
16.91% |
16.81% |
16.67% |
18.34% |
| EBITDA Margin |
|
10.17% |
8.57% |
10.17% |
12.85% |
12.71% |
11.93% |
8.52% |
8.35% |
10.03% |
7.79% |
9.63% |
| Operating Margin |
|
7.13% |
3.27% |
7.94% |
9.74% |
8.09% |
6.34% |
3.61% |
4.77% |
5.95% |
-0.50% |
0.77% |
| EBIT Margin |
|
7.45% |
5.21% |
7.24% |
9.40% |
7.72% |
5.91% |
3.16% |
5.21% |
5.99% |
-0.58% |
-0.29% |
| Profit (Net Income) Margin |
|
5.00% |
2.29% |
3.04% |
6.47% |
5.20% |
4.24% |
2.08% |
4.00% |
4.78% |
-1.30% |
-3.28% |
| Tax Burden Percent |
|
77.56% |
74.47% |
76.55% |
81.22% |
92.70% |
109.49% |
79.35% |
83.75% |
89.01% |
94.61% |
130.57% |
| Interest Burden Percent |
|
86.47% |
58.96% |
54.77% |
84.81% |
72.73% |
65.41% |
82.95% |
91.58% |
89.52% |
236.97% |
878.69% |
| Effective Tax Rate |
|
22.16% |
20.51% |
30.44% |
20.76% |
23.41% |
-1.47% |
25.89% |
20.58% |
14.56% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
13.01% |
3.75% |
8.19% |
12.73% |
10.10% |
10.78% |
5.45% |
7.89% |
9.43% |
-0.40% |
0.72% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
10.25% |
2.96% |
1.74% |
8.51% |
4.94% |
-7.58% |
0.07% |
9.05% |
7.28% |
-4.51% |
1,058.31% |
| Return on Net Nonoperating Assets (RNNOA) |
|
9.14% |
3.79% |
2.33% |
8.06% |
2.25% |
-1.90% |
0.02% |
5.57% |
2.66% |
-1.59% |
-5.09% |
| Return on Equity (ROE) |
|
22.15% |
7.54% |
10.51% |
20.79% |
12.35% |
8.88% |
5.47% |
13.47% |
12.10% |
-1.98% |
-4.37% |
| Cash Return on Invested Capital (CROIC) |
|
-42.89% |
-4.54% |
-12.01% |
34.69% |
15.98% |
-5.58% |
-21.17% |
-28.26% |
15.46% |
-50.34% |
-20.02% |
| Operating Return on Assets (OROA) |
|
6.90% |
3.03% |
4.35% |
6.53% |
4.77% |
3.43% |
2.40% |
4.74% |
4.36% |
-0.27% |
-0.11% |
| Return on Assets (ROA) |
|
4.63% |
1.33% |
1.82% |
4.50% |
3.22% |
2.45% |
1.58% |
3.64% |
3.47% |
-0.61% |
-1.28% |
| Return on Common Equity (ROCE) |
|
21.74% |
7.42% |
10.29% |
20.12% |
11.98% |
7.93% |
4.59% |
11.37% |
9.06% |
-1.36% |
-2.92% |
| Return on Equity Simple (ROE_SIMPLE) |
|
21.16% |
7.38% |
9.98% |
19.78% |
11.96% |
9.38% |
6.10% |
15.38% |
14.21% |
-2.77% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
193 |
74 |
187 |
289 |
198 |
224 |
141 |
283 |
387 |
-21 |
30 |
| NOPAT Margin |
|
5.55% |
2.60% |
5.53% |
7.72% |
6.19% |
6.43% |
2.67% |
3.79% |
5.09% |
-0.35% |
0.54% |
| Net Nonoperating Expense Percent (NNEP) |
|
2.76% |
0.79% |
6.45% |
4.21% |
5.16% |
18.35% |
5.38% |
-1.15% |
2.15% |
4.12% |
-1,057.59% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
-0.24% |
0.46% |
| Cost of Revenue to Revenue |
|
83.37% |
85.38% |
81.19% |
79.30% |
77.55% |
80.15% |
82.77% |
83.09% |
83.19% |
83.33% |
81.66% |
| SG&A Expenses to Revenue |
|
9.16% |
12.24% |
11.42% |
6.55% |
7.59% |
6.49% |
5.85% |
4.58% |
5.79% |
8.60% |
10.40% |
| R&D to Revenue |
|
0.49% |
0.61% |
0.85% |
1.18% |
1.47% |
1.30% |
1.11% |
0.93% |
1.32% |
2.02% |
1.62% |
| Operating Expenses to Revenue |
|
9.50% |
11.36% |
10.86% |
10.96% |
14.36% |
13.50% |
13.62% |
12.15% |
10.86% |
17.18% |
17.57% |
| Earnings before Interest and Taxes (EBIT) |
|
258 |
149 |
246 |
352 |
247 |
206 |
167 |
389 |
456 |
-35 |
-16 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
353 |
245 |
345 |
481 |
407 |
415 |
450 |
624 |
763 |
467 |
539 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.95 |
0.77 |
0.94 |
0.68 |
0.94 |
1.94 |
1.04 |
1.02 |
0.66 |
0.26 |
0.57 |
| Price to Tangible Book Value (P/TBV) |
|
2.18 |
0.78 |
0.96 |
0.69 |
0.95 |
1.97 |
1.05 |
1.03 |
0.67 |
0.26 |
0.57 |
| Price to Revenue (P/Rev) |
|
0.46 |
0.24 |
0.29 |
0.22 |
0.41 |
0.88 |
0.35 |
0.26 |
0.22 |
0.12 |
0.28 |
| Price to Earnings (P/E) |
|
9.30 |
10.45 |
9.79 |
3.54 |
7.62 |
20.74 |
19.65 |
8.24 |
6.17 |
20.41 |
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 |
|
10.76% |
9.57% |
10.21% |
28.26% |
13.12% |
4.82% |
5.09% |
12.13% |
16.21% |
4.90% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.44 |
0.96 |
0.98 |
0.82 |
0.96 |
1.66 |
1.03 |
1.01 |
0.78 |
0.69 |
0.74 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.78 |
0.69 |
0.73 |
0.44 |
0.57 |
1.07 |
0.57 |
0.57 |
0.41 |
0.76 |
0.61 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
7.71 |
8.08 |
7.16 |
3.43 |
4.50 |
8.97 |
6.69 |
6.86 |
4.09 |
9.78 |
6.37 |
| Enterprise Value to EBIT (EV/EBIT) |
|
10.52 |
13.29 |
10.06 |
4.69 |
7.41 |
18.09 |
18.03 |
10.99 |
6.84 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
14.12 |
26.69 |
13.18 |
5.71 |
9.23 |
16.63 |
21.33 |
15.12 |
8.06 |
0.00 |
113.73 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
6.57 |
0.00 |
12.11 |
7.63 |
3.05 |
0.00 |
0.00 |
4.67 |
4.56 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
2.09 |
5.83 |
0.00 |
0.00 |
0.00 |
4.92 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
2.86 |
2.94 |
2.89 |
1.43 |
1.29 |
1.09 |
1.10 |
1.74 |
0.93 |
1.20 |
0.61 |
| Long-Term Debt to Equity |
|
0.90 |
0.69 |
0.50 |
0.31 |
0.43 |
0.35 |
0.35 |
0.46 |
0.45 |
0.69 |
0.05 |
| Financial Leverage |
|
0.89 |
1.28 |
1.34 |
0.95 |
0.46 |
0.25 |
0.29 |
0.62 |
0.37 |
0.35 |
0.00 |
| Leverage Ratio |
|
4.78 |
5.67 |
5.77 |
4.62 |
3.84 |
3.62 |
3.46 |
3.71 |
3.48 |
3.23 |
3.41 |
| Compound Leverage Factor |
|
4.14 |
3.34 |
3.16 |
3.92 |
2.79 |
2.37 |
2.87 |
3.39 |
3.12 |
7.66 |
29.94 |
| Debt to Total Capital |
|
74.11% |
74.64% |
74.28% |
58.78% |
56.34% |
52.24% |
52.40% |
63.47% |
48.29% |
54.55% |
37.71% |
| Short-Term Debt to Total Capital |
|
50.69% |
57.19% |
61.40% |
46.03% |
37.36% |
35.35% |
35.65% |
46.51% |
25.19% |
23.03% |
34.86% |
| Long-Term Debt to Total Capital |
|
23.43% |
17.45% |
12.88% |
12.75% |
18.98% |
16.89% |
16.75% |
16.96% |
23.10% |
31.52% |
2.85% |
| 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 |
|
0.42% |
0.41% |
0.67% |
1.53% |
0.98% |
8.13% |
7.28% |
5.78% |
15.99% |
14.61% |
21.33% |
| Common Equity to Total Capital |
|
25.47% |
24.94% |
25.05% |
39.69% |
42.68% |
39.63% |
40.31% |
30.75% |
35.72% |
30.84% |
40.97% |
| Debt to EBITDA |
|
6.76 |
10.83 |
8.88 |
3.77 |
4.52 |
4.99 |
5.21 |
6.43 |
4.53 |
10.67 |
4.79 |
| Net Debt to EBITDA |
|
3.14 |
5.24 |
4.26 |
1.59 |
1.21 |
0.86 |
1.81 |
3.10 |
0.37 |
5.34 |
0.71 |
| Long-Term Debt to EBITDA |
|
2.14 |
2.53 |
1.54 |
0.82 |
1.52 |
1.61 |
1.66 |
1.72 |
2.17 |
6.17 |
0.36 |
| Debt to NOPAT |
|
12.38 |
35.74 |
16.34 |
6.28 |
9.27 |
9.26 |
16.59 |
14.17 |
8.93 |
-236.52 |
85.55 |
| Net Debt to NOPAT |
|
5.75 |
17.29 |
7.83 |
2.64 |
2.47 |
1.59 |
5.75 |
6.84 |
0.74 |
-118.46 |
12.67 |
| Long-Term Debt to NOPAT |
|
3.91 |
8.36 |
2.83 |
1.36 |
3.12 |
2.99 |
5.30 |
3.79 |
4.27 |
-136.68 |
6.47 |
| Altman Z-Score |
|
1.21 |
0.80 |
0.92 |
1.35 |
1.17 |
1.34 |
1.32 |
1.39 |
1.10 |
0.69 |
0.60 |
| Noncontrolling Interest Sharing Ratio |
|
1.85% |
1.63% |
2.16% |
3.21% |
2.94% |
10.68% |
16.12% |
15.57% |
25.13% |
31.58% |
33.21% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.85 |
1.02 |
0.99 |
1.04 |
1.05 |
1.17 |
1.18 |
1.07 |
1.04 |
1.09 |
1.02 |
| Quick Ratio |
|
0.41 |
0.25 |
0.23 |
0.33 |
0.37 |
0.45 |
0.40 |
0.39 |
0.51 |
0.55 |
0.42 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-635 |
-90 |
-275 |
788 |
314 |
-116 |
-548 |
-1,012 |
635 |
-2,672 |
-839 |
| Operating Cash Flow to CapEx |
|
456.13% |
-96.98% |
73.62% |
68.38% |
206.09% |
-36.01% |
-99.53% |
147.93% |
61.89% |
-79.56% |
-27.60% |
| Free Cash Flow to Firm to Interest Expense |
|
-11.72 |
-1.29 |
-2.33 |
7.43 |
3.86 |
-1.61 |
-9.43 |
-13.63 |
5.56 |
-19.44 |
-4.71 |
| Operating Cash Flow to Interest Expense |
|
7.64 |
-3.99 |
1.73 |
2.04 |
7.38 |
-1.68 |
-7.02 |
12.34 |
6.00 |
-6.44 |
-1.42 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
5.96 |
-8.10 |
-0.62 |
-0.94 |
3.80 |
-6.34 |
-14.07 |
4.00 |
-3.69 |
-14.54 |
-6.56 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.93 |
0.58 |
0.60 |
0.69 |
0.62 |
0.58 |
0.76 |
0.91 |
0.73 |
0.47 |
0.39 |
| Accounts Receivable Turnover |
|
7.39 |
5.93 |
8.39 |
8.32 |
6.41 |
7.50 |
8.76 |
8.12 |
7.17 |
5.18 |
4.78 |
| Inventory Turnover |
|
6.84 |
7.05 |
7.52 |
8.41 |
5.51 |
3.77 |
3.80 |
3.88 |
4.02 |
3.69 |
3.41 |
| Fixed Asset Turnover |
|
9.86 |
7.19 |
5.61 |
4.59 |
3.31 |
3.16 |
4.12 |
4.63 |
3.10 |
1.91 |
1.71 |
| Accounts Payable Turnover |
|
4.43 |
3.37 |
3.91 |
3.89 |
2.69 |
2.70 |
3.98 |
4.39 |
3.31 |
2.37 |
2.47 |
| Days Sales Outstanding (DSO) |
|
49.36 |
61.56 |
43.50 |
43.89 |
56.92 |
48.64 |
41.67 |
44.94 |
50.92 |
70.45 |
76.42 |
| Days Inventory Outstanding (DIO) |
|
53.40 |
51.78 |
48.54 |
43.42 |
66.25 |
96.94 |
95.95 |
93.99 |
90.80 |
98.83 |
107.15 |
| Days Payable Outstanding (DPO) |
|
82.42 |
108.34 |
93.34 |
93.95 |
135.76 |
135.31 |
91.71 |
83.21 |
110.41 |
154.22 |
147.99 |
| Cash Conversion Cycle (CCC) |
|
20.34 |
5.00 |
-1.30 |
-6.64 |
-12.59 |
10.27 |
45.91 |
55.72 |
31.31 |
15.06 |
35.58 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
1,894 |
2,058 |
2,520 |
2,021 |
1,906 |
2,245 |
2,935 |
4,230 |
3,982 |
6,633 |
4,624 |
| Invested Capital Turnover |
|
2.34 |
1.44 |
1.48 |
1.65 |
1.63 |
1.68 |
2.04 |
2.09 |
1.85 |
1.13 |
1.34 |
| Increase / (Decrease) in Invested Capital |
|
827 |
164 |
462 |
-499 |
-115 |
340 |
689 |
1,295 |
-248 |
2,651 |
869 |
| Enterprise Value (EV) |
|
2,719 |
1,977 |
2,470 |
1,650 |
1,830 |
3,720 |
3,009 |
4,276 |
3,123 |
4,564 |
3,436 |
| Market Capitalization |
|
1,597 |
682 |
975 |
839 |
1,308 |
3,042 |
1,872 |
1,978 |
1,692 |
736 |
1,592 |
| Book Value per Share |
|
$14.85 |
$15.81 |
$17.85 |
$20.95 |
$23.54 |
$26.45 |
$30.11 |
$30.33 |
$39.67 |
$42.56 |
$41.94 |
| Tangible Book Value per Share |
|
$13.28 |
$15.52 |
$17.55 |
$20.68 |
$23.16 |
$26.07 |
$29.79 |
$30.05 |
$39.37 |
$42.09 |
$41.46 |
| Total Capital |
|
3,216 |
3,547 |
4,121 |
3,088 |
3,264 |
3,963 |
4,468 |
6,315 |
7,165 |
9,130 |
6,854 |
| Total Debt |
|
2,383 |
2,647 |
3,061 |
1,815 |
1,839 |
2,070 |
2,341 |
4,008 |
3,460 |
4,980 |
2,584 |
| Total Long-Term Debt |
|
753 |
619 |
531 |
394 |
619 |
669 |
748 |
1,071 |
1,655 |
2,878 |
195 |
| Net Debt |
|
1,108 |
1,280 |
1,468 |
763 |
490 |
355 |
812 |
1,933 |
285 |
2,494 |
383 |
| Capital Expenditures (CapEx) |
|
91 |
287 |
277 |
316 |
291 |
335 |
410 |
620 |
1,106 |
1,113 |
916 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
150 |
1,099 |
1,328 |
622 |
185 |
361 |
896 |
1,364 |
-902 |
348 |
605 |
| Debt-free Net Working Capital (DFNWC) |
|
1,238 |
2,098 |
2,508 |
1,547 |
1,380 |
1,999 |
2,327 |
3,323 |
2,036 |
2,600 |
2,518 |
| Net Working Capital (NWC) |
|
-392 |
70 |
-23 |
126 |
161 |
597 |
734 |
386 |
231 |
498 |
128 |
| Net Nonoperating Expense (NNE) |
|
19 |
8.78 |
84 |
47 |
32 |
76 |
31 |
-16 |
24 |
57 |
214 |
| Net Nonoperating Obligations (NNO) |
|
1,061 |
1,158 |
1,460 |
748 |
481 |
352 |
808 |
1,923 |
277 |
2,483 |
354 |
| Total Depreciation and Amortization (D&A) |
|
94 |
96 |
99 |
129 |
160 |
209 |
283 |
235 |
307 |
501 |
555 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
4.32% |
38.53% |
39.18% |
16.61% |
5.77% |
10.40% |
16.98% |
18.26% |
-11.85% |
5.80% |
10.82% |
| Debt-free Net Working Capital to Revenue |
|
35.69% |
73.53% |
73.96% |
41.32% |
43.12% |
57.49% |
44.09% |
44.49% |
26.74% |
43.39% |
44.99% |
| Net Working Capital to Revenue |
|
-11.31% |
2.44% |
-0.67% |
3.36% |
5.03% |
17.19% |
13.90% |
5.17% |
3.03% |
8.31% |
2.30% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$3.08 |
$1.13 |
$1.71 |
$4.02 |
$2.88 |
$2.46 |
$0.00 |
$3.73 |
$4.19 |
$0.54 |
($2.50) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
55.73M |
57.52M |
58.17M |
58.91M |
59.63M |
59.58M |
0.00 |
64.32M |
65.38M |
66.62M |
67.37M |
| Adjusted Diluted Earnings per Share |
|
$2.93 |
$1.12 |
$1.69 |
$3.88 |
$2.83 |
$2.38 |
$0.00 |
$3.44 |
$3.87 |
$0.54 |
($2.50) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
60.43M |
58.06M |
61.55M |
62.29M |
60.78M |
62.31M |
0.00 |
71.18M |
72.19M |
66.94M |
67.37M |
| 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 |
|
55.97M |
57.83M |
58.50M |
59.18M |
59.37M |
59.82M |
0.00 |
64.51M |
66.16M |
66.95M |
67.81M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
193 |
74 |
187 |
289 |
198 |
154 |
141 |
283 |
387 |
-21 |
30 |
| Normalized NOPAT Margin |
|
5.55% |
2.60% |
5.53% |
7.72% |
6.19% |
4.44% |
2.67% |
3.79% |
5.09% |
-0.35% |
0.54% |
| Pre Tax Income Margin |
|
6.44% |
3.07% |
3.97% |
7.97% |
5.61% |
3.87% |
2.62% |
4.77% |
5.37% |
-1.37% |
-2.52% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
4.77 |
2.13 |
2.08 |
3.32 |
3.04 |
2.86 |
2.87 |
5.24 |
4.00 |
-0.25 |
-0.09 |
| NOPAT to Interest Expense |
|
3.56 |
1.06 |
1.59 |
2.73 |
2.44 |
3.11 |
2.43 |
3.81 |
3.39 |
-0.15 |
0.17 |
| EBIT Less CapEx to Interest Expense |
|
3.10 |
-1.98 |
-0.27 |
0.34 |
-0.54 |
-1.80 |
-4.18 |
-3.10 |
-5.69 |
-8.35 |
-5.23 |
| NOPAT Less CapEx to Interest Expense |
|
1.88 |
-3.05 |
-0.76 |
-0.26 |
-1.14 |
-1.55 |
-4.63 |
-4.54 |
-6.30 |
-8.25 |
-4.97 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.71% |
0.00% |
0.00% |
2.72% |
8.51% |
0.00% |
9.76% |
0.00% |
1.49% |
-35.46% |
-14.70% |
| Augmented Payout Ratio |
|
0.71% |
0.70% |
0.00% |
2.72% |
15.62% |
4.05% |
9.76% |
0.00% |
12.22% |
-137.67% |
-52.87% |