| DEI Shares Outstanding |
|
64,368,498.00 |
65,432,258.00 |
65,335,099.00 |
64,604,023.00 |
64,317,857.00 |
64,282,736.00 |
65,084,777.00 |
- |
- |
- |
63,563,532.00 |
| DEI Adjusted Shares Outstanding |
|
64,368,498.00 |
65,432,258.00 |
65,335,099.00 |
64,604,023.00 |
64,317,857.00 |
64,282,736.00 |
65,084,777.00 |
- |
- |
- |
63,563,532.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.32 |
0.56 |
0.67 |
0.63 |
0.54 |
0.92 |
1.82 |
- |
- |
- |
-3.15 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
48.28% |
4.59% |
1.76% |
-3.49% |
8.39% |
19.30% |
42.47% |
4.04% |
-8.61% |
-9.24% |
-7.96% |
| EBITDA Growth |
|
52.24% |
38.39% |
4.81% |
-22.39% |
2.15% |
47.93% |
75.10% |
-56.14% |
-77.40% |
200.63% |
-348.01% |
| EBIT Growth |
|
52.48% |
61.15% |
6.38% |
-32.63% |
9.84% |
75.47% |
93.04% |
-76.27% |
-197.41% |
113.18% |
-4,363.91% |
| NOPAT Growth |
|
62.61% |
25.45% |
20.80% |
20.81% |
-17.15% |
66.94% |
94.76% |
-66.21% |
-161.14% |
94.08% |
-9,784.80% |
| Net Income Growth |
|
32.09% |
85.04% |
22.79% |
-7.38% |
-14.77% |
69.70% |
101.11% |
-75.04% |
-250.97% |
86.34% |
-3,175.89% |
| EPS Growth |
|
30.43% |
83.33% |
18.18% |
-6.15% |
-14.75% |
71.15% |
100.00% |
-74.72% |
-253.33% |
86.96% |
-3,377.78% |
| Operating Cash Flow Growth |
|
195.57% |
-54.13% |
5.79% |
-4.37% |
33.87% |
78.51% |
24.30% |
-97.01% |
2,122.99% |
-17.64% |
-127.75% |
| Free Cash Flow Firm Growth |
|
-1,327,532.70% |
114.52% |
683.28% |
-87.82% |
162.76% |
90.96% |
-293.23% |
43.13% |
189.39% |
-38.32% |
-158.52% |
| Invested Capital Growth |
|
73.47% |
4.56% |
-26.67% |
12.00% |
-1.20% |
-5.60% |
105.30% |
23.87% |
-15.46% |
-8.76% |
-23.58% |
| Revenue Q/Q Growth |
|
3.79% |
0.52% |
0.43% |
-0.83% |
2.42% |
11.91% |
3.36% |
0.21% |
-6.45% |
-2.03% |
-1.42% |
| EBITDA Q/Q Growth |
|
-21.43% |
0.04% |
24.91% |
-16.75% |
-1.51% |
32.12% |
2.37% |
-21.37% |
-67.91% |
-8.18% |
-21.45% |
| EBIT Q/Q Growth |
|
-36.65% |
-1.20% |
47.84% |
-26.72% |
-1.18% |
46.80% |
1.96% |
-41.25% |
-425.42% |
-48.22% |
-14.97% |
| NOPAT Q/Q Growth |
|
-33.86% |
-2.34% |
25.17% |
-1.87% |
-1.07% |
39.64% |
3.48% |
-21.46% |
-161.26% |
-228.54% |
-15.62% |
| Net Income Q/Q Growth |
|
-41.62% |
-0.80% |
76.35% |
-28.47% |
-0.24% |
44.18% |
3.07% |
-33.72% |
-1,506.17% |
21.58% |
-18.37% |
| EPS Q/Q Growth |
|
-40.00% |
-1.79% |
80.56% |
-29.07% |
0.00% |
45.90% |
2.30% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
-19.37% |
-12.34% |
45.74% |
-9.37% |
-13.96% |
41.63% |
-27.88% |
183.79% |
2,122.99% |
-33.26% |
-506.60% |
| Free Cash Flow Firm Q/Q Growth |
|
-23.86% |
-37.07% |
28.29% |
-53.24% |
-23.67% |
133.70% |
-133.16% |
24.52% |
-88.15% |
109.39% |
-14.32% |
| Invested Capital Q/Q Growth |
|
3.80% |
6.52% |
0.04% |
6.49% |
11.91% |
0.91% |
21.07% |
8.82% |
0.00% |
0.66% |
-3.27% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
43.44% |
44.11% |
43.59% |
42.45% |
42.14% |
41.77% |
42.24% |
37.22% |
37.54% |
40.12% |
38.70% |
| EBITDA Margin |
|
5.95% |
7.87% |
8.10% |
6.52% |
6.14% |
7.62% |
9.36% |
3.95% |
0.98% |
3.23% |
-8.71% |
| Operating Margin |
|
3.35% |
3.69% |
3.88% |
3.56% |
3.61% |
5.39% |
7.03% |
1.91% |
-1.74% |
-0.11% |
-12.15% |
| EBIT Margin |
|
3.22% |
4.95% |
5.18% |
3.62% |
3.66% |
5.39% |
7.30% |
1.67% |
-1.78% |
0.26% |
-11.94% |
| Profit (Net Income) Margin |
|
1.73% |
3.06% |
3.69% |
3.54% |
2.78% |
3.96% |
5.59% |
1.34% |
-2.22% |
-0.33% |
-11.86% |
| Tax Burden Percent |
|
63.94% |
69.72% |
78.63% |
107.28% |
80.88% |
75.79% |
79.57% |
95.20% |
95.59% |
103.44% |
93.74% |
| Interest Burden Percent |
|
84.05% |
88.52% |
90.59% |
91.28% |
93.95% |
96.96% |
96.22% |
84.59% |
130.56% |
-125.02% |
105.99% |
| Effective Tax Rate |
|
36.06% |
30.28% |
21.37% |
-7.28% |
19.12% |
24.21% |
20.43% |
4.80% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
9.71% |
9.38% |
12.79% |
17.23% |
13.59% |
23.49% |
30.86% |
6.93% |
-4.15% |
-0.28% |
-32.90% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.30% |
15.37% |
46.52% |
24.78% |
16.44% |
25.20% |
30.83% |
-8.14% |
-24.28% |
-9.85% |
-115.60% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.08% |
6.46% |
3.99% |
-3.57% |
-3.02% |
-7.60% |
-4.75% |
-1.11% |
-4.96% |
-1.02% |
-21.55% |
| Return on Equity (ROE) |
|
9.78% |
15.84% |
16.78% |
13.66% |
10.57% |
15.89% |
26.11% |
5.81% |
-9.11% |
-1.30% |
-54.45% |
| Cash Return on Invested Capital (CROIC) |
|
-44.02% |
4.93% |
43.57% |
5.92% |
14.80% |
29.25% |
-38.12% |
-14.40% |
12.61% |
8.88% |
-6.17% |
| Operating Return on Assets (OROA) |
|
9.43% |
11.62% |
11.72% |
7.42% |
7.77% |
11.63% |
16.74% |
3.39% |
-3.34% |
0.45% |
-22.30% |
| Return on Assets (ROA) |
|
5.07% |
7.17% |
8.35% |
7.26% |
5.91% |
8.55% |
12.82% |
2.73% |
-4.17% |
-0.59% |
-22.16% |
| Return on Common Equity (ROCE) |
|
12.77% |
20.17% |
16.78% |
13.64% |
10.56% |
15.89% |
26.11% |
5.81% |
-9.11% |
-1.30% |
-54.45% |
| Return on Equity Simple (ROE_SIMPLE) |
|
9.30% |
14.79% |
15.60% |
12.99% |
10.14% |
14.76% |
23.31% |
5.81% |
-9.47% |
-1.31% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
24 |
30 |
36 |
44 |
36 |
61 |
119 |
40 |
-25 |
-1.45 |
-143 |
| NOPAT Margin |
|
2.14% |
2.57% |
3.05% |
3.82% |
2.92% |
4.09% |
5.59% |
1.82% |
-1.21% |
-0.08% |
-8.51% |
| Net Nonoperating Expense Percent (NNEP) |
|
9.40% |
-5.98% |
-33.73% |
-7.54% |
-2.84% |
-1.71% |
0.03% |
15.07% |
20.13% |
9.57% |
82.70% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
-33.81% |
| Cost of Revenue to Revenue |
|
56.56% |
55.89% |
56.41% |
57.55% |
57.86% |
58.23% |
57.76% |
62.78% |
62.46% |
59.88% |
61.30% |
| SG&A Expenses to Revenue |
|
10.76% |
10.54% |
10.31% |
10.13% |
10.52% |
9.81% |
8.08% |
7.20% |
8.60% |
9.74% |
10.63% |
| 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 |
|
40.09% |
40.42% |
39.70% |
38.89% |
38.52% |
36.37% |
35.21% |
35.31% |
39.28% |
40.23% |
50.85% |
| Earnings before Interest and Taxes (EBIT) |
|
36 |
58 |
62 |
42 |
46 |
80 |
155 |
37 |
-36 |
4.72 |
-201 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
67 |
92 |
97 |
75 |
77 |
113 |
199 |
87 |
20 |
59 |
-147 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
2.42 |
2.26 |
2.58 |
3.54 |
3.20 |
4.31 |
1.22 |
1.07 |
1.31 |
1.22 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
6.85 |
4.02 |
4.23 |
5.51 |
4.94 |
13.54 |
4.11 |
2.83 |
3.16 |
2.31 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.50 |
0.53 |
0.70 |
0.97 |
0.86 |
1.03 |
0.28 |
0.25 |
0.33 |
0.19 |
| Price to Earnings (P/E) |
|
0.00 |
15.95 |
14.46 |
19.88 |
34.93 |
21.65 |
18.47 |
20.91 |
0.00 |
0.00 |
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 |
|
0.00% |
6.27% |
6.91% |
5.03% |
2.86% |
4.62% |
5.41% |
4.78% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
2.05 |
2.47 |
2.84 |
4.27 |
4.48 |
4.26 |
1.17 |
1.06 |
1.29 |
1.15 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.57 |
0.50 |
0.66 |
0.91 |
0.76 |
1.04 |
0.34 |
0.28 |
0.35 |
0.26 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
7.31 |
6.16 |
10.20 |
14.84 |
9.96 |
11.08 |
8.61 |
29.19 |
10.79 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
11.60 |
9.64 |
18.39 |
24.88 |
14.07 |
14.20 |
20.40 |
0.00 |
135.34 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
22.35 |
16.35 |
17.39 |
31.20 |
18.54 |
18.55 |
18.72 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
11.69 |
9.77 |
13.13 |
14.58 |
8.10 |
12.70 |
144.56 |
4.98 |
6.73 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
42.56 |
4.80 |
50.67 |
28.66 |
14.89 |
0.00 |
0.00 |
7.72 |
13.90 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.63 |
0.47 |
0.38 |
0.33 |
0.28 |
0.23 |
0.36 |
0.32 |
0.42 |
0.40 |
0.58 |
| Long-Term Debt to Equity |
|
0.56 |
0.39 |
0.36 |
0.29 |
0.27 |
0.22 |
0.32 |
0.28 |
0.40 |
0.38 |
0.50 |
| Financial Leverage |
|
0.25 |
0.42 |
0.09 |
-0.14 |
-0.18 |
-0.30 |
-0.15 |
0.14 |
0.20 |
0.10 |
0.19 |
| Leverage Ratio |
|
1.93 |
2.21 |
2.01 |
1.88 |
1.79 |
1.86 |
2.04 |
2.13 |
2.19 |
2.22 |
2.46 |
| Compound Leverage Factor |
|
1.62 |
1.95 |
1.82 |
1.72 |
1.68 |
1.80 |
1.96 |
1.80 |
2.86 |
-2.78 |
2.60 |
| Debt to Total Capital |
|
38.59% |
31.97% |
27.78% |
24.53% |
22.06% |
18.80% |
26.28% |
24.18% |
29.39% |
28.63% |
36.73% |
| Short-Term Debt to Total Capital |
|
4.25% |
5.50% |
1.84% |
2.41% |
1.14% |
1.02% |
2.90% |
2.98% |
1.50% |
1.53% |
4.95% |
| Long-Term Debt to Total Capital |
|
34.34% |
26.47% |
25.94% |
22.11% |
20.92% |
17.78% |
23.39% |
21.21% |
27.89% |
27.10% |
31.78% |
| 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 |
|
0.53% |
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 |
|
97.59% |
68.03% |
72.22% |
75.27% |
77.94% |
81.20% |
73.72% |
75.82% |
70.61% |
71.37% |
63.27% |
| Debt to EBITDA |
|
1.98 |
1.24 |
1.12 |
1.36 |
1.26 |
0.82 |
0.91 |
1.87 |
9.97 |
3.16 |
-1.06 |
| Net Debt to EBITDA |
|
1.56 |
0.93 |
-0.43 |
-0.60 |
-0.99 |
-1.30 |
0.04 |
1.50 |
3.53 |
0.47 |
-0.74 |
| Long-Term Debt to EBITDA |
|
1.76 |
1.02 |
1.05 |
1.23 |
1.20 |
0.77 |
0.81 |
1.64 |
9.47 |
2.99 |
-0.92 |
| Debt to NOPAT |
|
5.49 |
3.78 |
2.98 |
2.32 |
2.66 |
1.52 |
1.53 |
4.05 |
-8.01 |
-129.01 |
-1.09 |
| Net Debt to NOPAT |
|
4.33 |
2.86 |
-1.13 |
-1.02 |
-2.08 |
-2.43 |
0.07 |
3.27 |
-2.84 |
-19.08 |
-0.76 |
| Long-Term Debt to NOPAT |
|
4.89 |
3.13 |
2.78 |
2.10 |
2.52 |
1.44 |
1.36 |
3.56 |
-7.61 |
-122.11 |
-0.94 |
| Altman Z-Score |
|
0.00 |
4.15 |
4.31 |
4.65 |
5.67 |
4.92 |
5.28 |
3.26 |
2.87 |
2.98 |
1.92 |
| Noncontrolling Interest Sharing Ratio |
|
-30.52% |
-27.35% |
0.00% |
0.14% |
0.13% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.25 |
1.38 |
2.06 |
2.19 |
2.38 |
2.10 |
1.50 |
1.31 |
1.69 |
1.69 |
1.28 |
| Quick Ratio |
|
0.36 |
0.39 |
1.31 |
1.28 |
1.45 |
1.42 |
0.73 |
0.21 |
0.67 |
0.78 |
0.31 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-109 |
16 |
124 |
15 |
40 |
76 |
-147 |
-83 |
75 |
46 |
-27 |
| Operating Cash Flow to CapEx |
|
386.02% |
169.94% |
181.29% |
175.17% |
239.86% |
401.74% |
313.82% |
7.81% |
258.37% |
245.91% |
-63.58% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-1.74 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-1.71 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-4.39 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
2.93 |
2.35 |
2.26 |
2.05 |
2.12 |
2.16 |
2.29 |
2.03 |
1.88 |
1.76 |
1.87 |
| Accounts Receivable Turnover |
|
75.96 |
66.43 |
71.91 |
85.30 |
98.67 |
108.13 |
117.87 |
98.91 |
91.24 |
95.28 |
84.88 |
| Inventory Turnover |
|
8.36 |
6.67 |
7.52 |
8.05 |
7.98 |
9.13 |
9.74 |
6.91 |
5.74 |
5.96 |
5.84 |
| Fixed Asset Turnover |
|
9.74 |
6.87 |
7.17 |
7.09 |
7.57 |
8.87 |
11.04 |
9.77 |
8.57 |
7.99 |
7.67 |
| Accounts Payable Turnover |
|
21.19 |
18.56 |
21.38 |
19.15 |
21.52 |
34.01 |
29.63 |
24.14 |
22.92 |
16.54 |
13.37 |
| Days Sales Outstanding (DSO) |
|
4.81 |
5.49 |
5.08 |
4.28 |
3.70 |
3.38 |
3.10 |
3.69 |
4.00 |
3.83 |
4.30 |
| Days Inventory Outstanding (DIO) |
|
43.64 |
54.70 |
48.57 |
45.34 |
45.77 |
40.00 |
37.46 |
52.85 |
63.55 |
61.23 |
62.47 |
| Days Payable Outstanding (DPO) |
|
17.23 |
19.66 |
17.07 |
19.06 |
16.96 |
10.73 |
12.32 |
15.12 |
15.92 |
22.07 |
27.30 |
| Cash Conversion Cycle (CCC) |
|
31.22 |
40.53 |
36.57 |
30.56 |
32.51 |
32.64 |
28.24 |
41.42 |
51.63 |
42.99 |
39.47 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
314 |
329 |
241 |
270 |
267 |
252 |
517 |
640 |
541 |
494 |
378 |
| Invested Capital Turnover |
|
4.53 |
3.65 |
4.19 |
4.51 |
4.65 |
5.75 |
5.52 |
3.82 |
3.41 |
3.54 |
3.87 |
| Increase / (Decrease) in Invested Capital |
|
133 |
14 |
-88 |
29 |
-3.23 |
-15 |
265 |
123 |
-99 |
-47 |
-116 |
| Enterprise Value (EV) |
|
0.00 |
674 |
596 |
766 |
1,138 |
1,129 |
2,200 |
750 |
575 |
639 |
435 |
| Market Capitalization |
|
0.00 |
588 |
637 |
811 |
1,214 |
1,277 |
2,192 |
619 |
505 |
611 |
326 |
| Book Value per Share |
|
$5.14 |
$3.71 |
$4.32 |
$4.86 |
$5.33 |
$6.22 |
$7.82 |
$7.89 |
$7.28 |
$7.26 |
$4.22 |
| Tangible Book Value per Share |
|
$2.69 |
$1.31 |
$2.43 |
$2.97 |
$3.43 |
$4.03 |
$2.49 |
$2.33 |
$2.76 |
$3.01 |
$2.22 |
| Total Capital |
|
342 |
357 |
391 |
417 |
440 |
492 |
691 |
672 |
668 |
653 |
424 |
| Total Debt |
|
132 |
114 |
109 |
102 |
97 |
93 |
182 |
162 |
196 |
187 |
156 |
| Total Long-Term Debt |
|
118 |
94 |
101 |
92 |
92 |
88 |
162 |
142 |
186 |
177 |
135 |
| Net Debt |
|
104 |
86 |
-41 |
-45 |
-76 |
-148 |
7.94 |
131 |
70 |
28 |
109 |
| Capital Expenditures (CapEx) |
|
33 |
34 |
34 |
33 |
33 |
35 |
55 |
66 |
45 |
39 |
41 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
18 |
38 |
-10 |
11 |
7.82 |
-37 |
-19 |
71 |
36 |
8.48 |
36 |
| Debt-free Net Working Capital (DFNWC) |
|
46 |
65 |
139 |
158 |
181 |
203 |
154 |
103 |
163 |
168 |
82 |
| Net Working Capital (NWC) |
|
31 |
46 |
132 |
148 |
176 |
198 |
134 |
83 |
153 |
158 |
61 |
| Net Nonoperating Expense (NNE) |
|
4.67 |
-5.69 |
-7.59 |
3.25 |
1.72 |
1.91 |
-0.02 |
10 |
20 |
4.65 |
57 |
| Net Nonoperating Obligations (NNO) |
|
104 |
86 |
-41 |
-45 |
-76 |
-148 |
7.94 |
131 |
70 |
28 |
109 |
| Total Depreciation and Amortization (D&A) |
|
31 |
34 |
35 |
33 |
31 |
33 |
44 |
50 |
56 |
54 |
54 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
1.61% |
3.20% |
-0.86% |
0.96% |
0.63% |
-2.50% |
-0.92% |
3.22% |
1.79% |
0.46% |
2.13% |
| Debt-free Net Working Capital to Revenue |
|
4.10% |
5.57% |
11.68% |
13.74% |
14.48% |
13.65% |
7.26% |
4.64% |
8.07% |
9.17% |
4.88% |
| Net Working Capital to Revenue |
|
2.81% |
3.90% |
11.08% |
12.87% |
14.07% |
13.31% |
6.32% |
3.74% |
7.58% |
8.62% |
3.64% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.31 |
$0.57 |
$0.68 |
$0.63 |
$0.54 |
$0.92 |
$1.83 |
$0.46 |
($0.69) |
($0.09) |
($3.13) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
64.98M |
64.90M |
65.19M |
64.67M |
64.34M |
64.46M |
64.74M |
64.98M |
64.69M |
64.59M |
63.81M |
| Adjusted Diluted Earnings per Share |
|
$0.30 |
$0.55 |
$0.65 |
$0.61 |
$0.52 |
$0.89 |
$1.78 |
$0.45 |
($0.69) |
($0.09) |
($3.13) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
67.60M |
67.08M |
67.74M |
66.94M |
66.46M |
66.41M |
66.55M |
65.62M |
64.69M |
64.59M |
63.81M |
| 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 |
|
64.93M |
65.01M |
64.88M |
64.59M |
64.55M |
64.41M |
65.12M |
64.54M |
64.80M |
64.22M |
63.62M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
24 |
30 |
36 |
29 |
36 |
61 |
119 |
40 |
21 |
12 |
-43 |
| Normalized NOPAT Margin |
|
2.14% |
2.57% |
3.05% |
2.49% |
2.92% |
4.09% |
5.59% |
1.82% |
1.03% |
0.68% |
-2.53% |
| Pre Tax Income Margin |
|
2.70% |
4.39% |
4.69% |
3.30% |
3.44% |
5.23% |
7.03% |
1.41% |
-2.32% |
-0.32% |
-12.66% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-13.04 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-9.29 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-15.73 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-11.97 |
| 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 |
|
43.13% |
42.44% |
24.38% |
29.85% |
42.47% |
18.10% |
18.85% |
128.91% |
-2.77% |
-170.25% |
-5.09% |