| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
102,572,925.00 |
102,573,283.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
102,572,925.00 |
102,573,283.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
1.09 |
1.31 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
26.36% |
14.02% |
11.61% |
61.69% |
60.01% |
59.50% |
53.69% |
52.45% |
43.21% |
- |
65.45% |
| EBITDA Growth |
|
105.48% |
-56.01% |
26.45% |
-164.68% |
52.98% |
58.66% |
71.33% |
459.48% |
24.68% |
- |
11.12% |
| EBIT Growth |
|
320.27% |
-36.97% |
29.87% |
-270.80% |
78.73% |
82.43% |
108.30% |
266.93% |
37.37% |
- |
19.62% |
| NOPAT Growth |
|
103.70% |
-18.10% |
20.89% |
-223.76% |
77.07% |
-26.48% |
51.46% |
250.47% |
19.29% |
- |
12.42% |
| Net Income Growth |
|
318.22% |
341.63% |
34.78% |
-501.57% |
109.36% |
-13.44% |
158.41% |
175.23% |
36.12% |
- |
34.69% |
| EPS Growth |
|
0.00% |
450.00% |
40.91% |
-591.30% |
130.30% |
0.00% |
180.65% |
169.47% |
44.74% |
- |
48.28% |
| Operating Cash Flow Growth |
|
81.61% |
1,802.80% |
-100.89% |
-756.15% |
-16.24% |
-442.20% |
-7,426.38% |
41.10% |
-88.87% |
- |
-516.48% |
| Free Cash Flow Firm Growth |
|
-86.27% |
-310.74% |
-135.86% |
-151.71% |
-75.30% |
-178.54% |
62.05% |
104.39% |
143.85% |
- |
38.68% |
| Invested Capital Growth |
|
29.98% |
20.58% |
32.90% |
34.23% |
40.49% |
31.32% |
12.72% |
4.50% |
-5.64% |
- |
8.93% |
| Revenue Q/Q Growth |
|
6.11% |
7.43% |
4.46% |
35.78% |
5.00% |
7.09% |
0.65% |
34.69% |
-1.36% |
- |
25.48% |
| EBITDA Q/Q Growth |
|
0.12% |
4.63% |
383.77% |
-161.04% |
336.81% |
8.51% |
9.23% |
28.08% |
-17.87% |
- |
16.50% |
| EBIT Q/Q Growth |
|
-10.82% |
11.07% |
448.10% |
-274.30% |
193.31% |
13.37% |
12.97% |
39.68% |
-23.21% |
- |
25.98% |
| NOPAT Q/Q Growth |
|
-15.49% |
162.50% |
204.45% |
-239.69% |
220.91% |
8.99% |
-17.72% |
38.78% |
-4.15% |
- |
-10.04% |
| Net Income Q/Q Growth |
|
-24.56% |
186.54% |
-66.52% |
-654.92% |
139.33% |
18.46% |
-0.06% |
61.54% |
-28.83% |
- |
19.33% |
| EPS Q/Q Growth |
|
-28.26% |
233.33% |
-71.82% |
-829.03% |
133.63% |
0.00% |
0.00% |
80.46% |
-29.94% |
- |
21.70% |
| Operating Cash Flow Q/Q Growth |
|
73.50% |
-75.33% |
-102.82% |
-54,187.25% |
122.15% |
-200.77% |
37.88% |
-324.86% |
104.19% |
- |
10.61% |
| Free Cash Flow Firm Q/Q Growth |
|
-126.71% |
47.34% |
-17.27% |
-42.85% |
9.43% |
16.32% |
64.95% |
116.52% |
805.26% |
- |
-338.46% |
| Invested Capital Q/Q Growth |
|
3.55% |
13.07% |
7.92% |
6.24% |
8.38% |
5.68% |
-7.37% |
-1.50% |
-2.14% |
- |
-1.85% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
59.91% |
56.76% |
56.29% |
53.59% |
52.88% |
48.33% |
50.46% |
45.40% |
45.59% |
- |
36.89% |
| EBITDA Margin |
|
50.42% |
49.10% |
47.55% |
-21.37% |
48.20% |
48.84% |
53.00% |
50.40% |
41.97% |
- |
35.60% |
| Operating Margin |
|
29.09% |
28.09% |
28.45% |
-36.65% |
32.05% |
31.72% |
30.07% |
31.13% |
30.11% |
- |
20.51% |
| EBIT Margin |
|
29.25% |
30.24% |
28.64% |
-36.77% |
32.67% |
34.59% |
38.82% |
40.26% |
31.34% |
- |
28.06% |
| Profit (Net Income) Margin |
|
14.19% |
37.85% |
12.13% |
-49.57% |
18.57% |
20.54% |
20.39% |
24.46% |
17.65% |
- |
16.60% |
| Tax Burden Percent |
|
91.77% |
232.20% |
87.67% |
94.40% |
92.19% |
94.80% |
81.75% |
81.37% |
81.72% |
- |
81.42% |
| Interest Burden Percent |
|
52.86% |
53.90% |
48.30% |
142.80% |
61.64% |
62.64% |
64.26% |
74.67% |
68.90% |
- |
72.65% |
| Effective Tax Rate |
|
8.23% |
-132.20% |
12.33% |
0.00% |
7.81% |
5.20% |
18.25% |
18.63% |
18.28% |
- |
18.58% |
| Return on Invested Capital (ROIC) |
|
14.98% |
32.37% |
12.32% |
-13.66% |
16.68% |
17.48% |
15.86% |
17.94% |
18.52% |
- |
14.45% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
11.59% |
28.58% |
10.51% |
-17.90% |
14.74% |
15.82% |
15.12% |
17.74% |
16.93% |
- |
14.42% |
| Return on Net Nonoperating Assets (RNNOA) |
|
13.19% |
662.17% |
193.14% |
-556.46% |
363.90% |
351.12% |
419.72% |
439.90% |
267.44% |
- |
191.11% |
| Return on Equity (ROE) |
|
28.17% |
694.54% |
205.46% |
-570.13% |
380.58% |
368.60% |
435.57% |
457.85% |
285.96% |
- |
205.56% |
| Cash Return on Invested Capital (CROIC) |
|
-14.82% |
0.42% |
-17.78% |
-30.82% |
-33.53% |
-22.19% |
-4.38% |
14.64% |
25.24% |
- |
10.59% |
| Operating Return on Assets (OROA) |
|
14.24% |
13.13% |
12.29% |
-16.91% |
15.88% |
17.14% |
19.92% |
22.85% |
18.41% |
- |
18.09% |
| Return on Assets (ROA) |
|
6.91% |
16.43% |
5.20% |
-22.80% |
9.02% |
10.18% |
10.47% |
13.88% |
10.37% |
- |
10.70% |
| Return on Common Equity (ROCE) |
|
28.16% |
690.22% |
204.47% |
-567.67% |
379.35% |
367.44% |
433.96% |
457.40% |
285.78% |
- |
205.50% |
| Return on Equity Simple (ROE_SIMPLE) |
|
160.80% |
0.00% |
143.47% |
-29.58% |
20.75% |
0.00% |
252.17% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
78 |
204 |
81 |
-114 |
138 |
150 |
123 |
171 |
164 |
154 |
139 |
| NOPAT Margin |
|
26.70% |
65.23% |
24.94% |
-25.66% |
29.54% |
30.07% |
24.58% |
25.33% |
24.61% |
- |
16.70% |
| Net Nonoperating Expense Percent (NNEP) |
|
3.39% |
3.79% |
1.81% |
4.24% |
1.94% |
1.67% |
0.74% |
0.20% |
1.59% |
- |
0.03% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
7.57% |
- |
- |
- |
4.26% |
3.36% |
4.74% |
4.44% |
4.08% |
3.57% |
| Cost of Revenue to Revenue |
|
40.09% |
43.24% |
43.71% |
46.41% |
47.12% |
51.67% |
49.54% |
54.60% |
54.41% |
- |
63.11% |
| SG&A Expenses to Revenue |
|
14.25% |
11.92% |
10.38% |
8.03% |
6.63% |
7.65% |
7.08% |
5.44% |
6.13% |
- |
8.11% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Operating Expenses to Revenue |
|
30.81% |
28.67% |
27.84% |
90.25% |
20.83% |
16.62% |
20.40% |
14.27% |
15.48% |
- |
16.38% |
| Earnings before Interest and Taxes (EBIT) |
|
85 |
95 |
94 |
-163 |
152 |
173 |
195 |
272 |
209 |
185 |
233 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
147 |
154 |
155 |
-95 |
225 |
244 |
266 |
341 |
280 |
254 |
296 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
36.80 |
26.19 |
38.13 |
149.10 |
114.76 |
181.80 |
402.84 |
71.56 |
67.81 |
- |
58.23 |
| Price to Tangible Book Value (P/TBV) |
|
65.56 |
38.24 |
53.67 |
457.08 |
278.14 |
0.00 |
0.00 |
157.74 |
113.57 |
- |
77.44 |
| Price to Revenue (P/Rev) |
|
3.07 |
3.92 |
5.60 |
7.53 |
8.77 |
8.51 |
5.96 |
5.51 |
7.30 |
- |
8.86 |
| Price to Earnings (P/E) |
|
28.51 |
21.64 |
30.57 |
0.00 |
0.00 |
0.00 |
428.41 |
28.33 |
37.84 |
- |
48.17 |
| Dividend Yield |
|
4.30% |
2.62% |
1.78% |
1.16% |
0.90% |
0.83% |
1.08% |
1.04% |
0.72% |
- |
0.55% |
| Earnings Yield |
|
3.51% |
4.62% |
3.27% |
0.00% |
0.00% |
0.00% |
0.23% |
3.53% |
2.64% |
- |
2.08% |
| Enterprise Value to Invested Capital (EV/IC) |
|
2.48 |
2.71 |
3.36 |
4.48 |
5.20 |
5.34 |
4.74 |
4.79 |
6.57 |
- |
8.24 |
| Enterprise Value to Revenue (EV/Rev) |
|
5.00 |
5.97 |
7.76 |
9.63 |
10.76 |
10.42 |
7.79 |
6.91 |
8.48 |
- |
9.93 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
12.78 |
12.27 |
21.23 |
66.45 |
60.19 |
34.19 |
23.28 |
13.78 |
17.59 |
- |
24.07 |
| Enterprise Value to EBIT (EV/EBIT) |
|
24.26 |
20.14 |
45.15 |
0.00 |
1,068.79 |
70.84 |
41.75 |
18.71 |
23.43 |
- |
31.32 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
24.94 |
15.54 |
36.61 |
0.00 |
4,078.05 |
124.05 |
66.35 |
25.72 |
32.84 |
- |
44.91 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
48.26 |
54.21 |
103.99 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
711.02 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
33.46 |
25.30 |
- |
81.17 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
23.98 |
14.31 |
15.17 |
44.24 |
27.15 |
42.28 |
128.56 |
20.88 |
13.65 |
- |
7.99 |
| Long-Term Debt to Equity |
|
23.98 |
14.31 |
15.17 |
44.24 |
27.15 |
42.28 |
128.56 |
20.88 |
13.65 |
- |
7.99 |
| Financial Leverage |
|
1.14 |
23.17 |
18.38 |
31.08 |
24.69 |
22.20 |
27.76 |
24.79 |
15.79 |
- |
13.25 |
| Leverage Ratio |
|
2.46 |
27.62 |
22.31 |
37.14 |
29.84 |
27.22 |
36.15 |
32.20 |
21.51 |
- |
19.12 |
| Compound Leverage Factor |
|
1.30 |
14.89 |
10.78 |
53.03 |
18.39 |
17.05 |
23.23 |
24.04 |
14.82 |
- |
13.89 |
| Debt to Total Capital |
|
96.00% |
93.47% |
93.81% |
97.79% |
96.45% |
97.69% |
99.23% |
95.43% |
93.18% |
- |
88.88% |
| Short-Term Debt to Total Capital |
|
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 |
|
96.00% |
93.47% |
93.81% |
97.79% |
96.45% |
97.69% |
99.23% |
95.43% |
93.18% |
- |
88.88% |
| Preferred Equity to Total Capital |
|
0.01% |
0.01% |
0.01% |
0.01% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Noncontrolling Interests to Total Capital |
|
0.02% |
0.02% |
0.02% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Common Equity to Total Capital |
|
3.98% |
6.50% |
6.16% |
2.21% |
3.55% |
2.31% |
0.77% |
4.57% |
6.82% |
- |
11.12% |
| Debt to EBITDA |
|
5.14 |
4.42 |
6.11 |
15.45 |
11.62 |
6.51 |
5.70 |
3.20 |
3.05 |
- |
2.95 |
| Net Debt to EBITDA |
|
4.93 |
4.22 |
5.92 |
14.50 |
11.15 |
6.25 |
5.47 |
2.81 |
2.45 |
- |
2.60 |
| Long-Term Debt to EBITDA |
|
5.14 |
4.42 |
6.11 |
15.45 |
11.62 |
6.51 |
5.70 |
3.20 |
3.05 |
- |
2.95 |
| Debt to NOPAT |
|
10.04 |
5.59 |
10.54 |
-74.84 |
787.27 |
23.61 |
16.24 |
5.98 |
5.69 |
- |
5.50 |
| Net Debt to NOPAT |
|
9.63 |
5.34 |
10.20 |
-70.23 |
755.14 |
22.69 |
15.60 |
5.24 |
4.58 |
- |
4.85 |
| Long-Term Debt to NOPAT |
|
10.04 |
5.59 |
10.54 |
-74.84 |
787.27 |
23.61 |
16.24 |
5.98 |
5.69 |
- |
5.50 |
| Altman Z-Score |
|
1.40 |
1.65 |
1.96 |
2.17 |
2.92 |
3.05 |
2.61 |
3.02 |
3.86 |
- |
5.15 |
| Noncontrolling Interest Sharing Ratio |
|
0.03% |
0.62% |
0.48% |
0.43% |
0.32% |
0.31% |
0.37% |
0.10% |
0.06% |
- |
0.03% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
4.01 |
3.69 |
3.94 |
5.41 |
3.91 |
3.53 |
3.95 |
5.01 |
5.84 |
- |
5.24 |
| Quick Ratio |
|
1.48 |
1.13 |
1.46 |
2.51 |
1.41 |
0.77 |
0.71 |
1.54 |
2.08 |
- |
1.19 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-449 |
-236 |
-608 |
-868 |
-786 |
-658 |
-231 |
38 |
345 |
373 |
-141 |
| Operating Cash Flow to CapEx |
|
54.89% |
9.17% |
-0.23% |
0.00% |
0.00% |
-39.86% |
-67.22% |
0.00% |
0.00% |
- |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
-11.16 |
-5.41 |
-12.74 |
-12.56 |
-13.57 |
-10.27 |
-3.72 |
0.60 |
5.67 |
- |
-2.30 |
| Operating Cash Flow to Interest Expense |
|
1.23 |
0.28 |
-0.01 |
-2.71 |
0.72 |
-0.65 |
-0.42 |
-1.72 |
0.08 |
- |
-2.61 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-1.01 |
-2.77 |
-3.15 |
-2.06 |
1.11 |
-2.29 |
-1.04 |
7.69 |
5.09 |
- |
2.53 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.49 |
0.43 |
0.43 |
0.46 |
0.49 |
0.50 |
0.51 |
0.57 |
0.59 |
- |
0.64 |
| Accounts Receivable Turnover |
|
11.88 |
10.91 |
9.60 |
0.00 |
11.30 |
13.05 |
10.59 |
10.89 |
12.30 |
- |
14.17 |
| Inventory Turnover |
|
2.28 |
2.09 |
1.86 |
1.98 |
1.84 |
1.90 |
1.88 |
1.95 |
1.78 |
- |
1.62 |
| Fixed Asset Turnover |
|
0.00 |
42.43 |
43.38 |
60.80 |
26.46 |
22.73 |
25.11 |
2.28 |
2.48 |
- |
4.18 |
| Accounts Payable Turnover |
|
7.31 |
7.84 |
4.09 |
5.76 |
4.61 |
14.92 |
7.45 |
10.33 |
7.20 |
- |
10.33 |
| Days Sales Outstanding (DSO) |
|
30.73 |
33.45 |
38.01 |
0.00 |
32.31 |
27.98 |
34.48 |
33.52 |
29.68 |
- |
25.76 |
| Days Inventory Outstanding (DIO) |
|
160.27 |
174.57 |
196.75 |
183.94 |
198.70 |
191.76 |
194.02 |
187.66 |
204.54 |
- |
225.64 |
| Days Payable Outstanding (DPO) |
|
49.96 |
46.54 |
89.31 |
63.35 |
79.20 |
24.46 |
48.97 |
35.34 |
50.69 |
- |
35.32 |
| Cash Conversion Cycle (CCC) |
|
141.04 |
161.48 |
145.46 |
120.59 |
151.81 |
195.28 |
179.53 |
185.83 |
183.53 |
- |
216.08 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
2,282 |
2,580 |
2,784 |
2,958 |
3,206 |
3,388 |
3,138 |
3,091 |
3,025 |
3,168 |
3,418 |
| Invested Capital Turnover |
|
0.56 |
0.50 |
0.49 |
0.53 |
0.56 |
0.58 |
0.65 |
0.71 |
0.75 |
- |
0.87 |
| Increase / (Decrease) in Invested Capital |
|
526 |
440 |
689 |
754 |
924 |
808 |
354 |
133 |
-181 |
-219 |
280 |
| Enterprise Value (EV) |
|
5,666 |
6,992 |
9,353 |
13,237 |
16,671 |
18,078 |
14,885 |
14,815 |
19,887 |
- |
28,169 |
| Market Capitalization |
|
3,478 |
4,588 |
6,746 |
10,348 |
13,584 |
14,771 |
11,386 |
11,798 |
17,115 |
- |
25,130 |
| Book Value per Share |
|
$0.95 |
$1.75 |
$1.76 |
$0.69 |
$1.16 |
$0.79 |
$0.28 |
$1.61 |
$2.46 |
$3.26 |
$4.21 |
| Tangible Book Value per Share |
|
$0.53 |
$1.20 |
$1.25 |
$0.23 |
$0.48 |
($0.21) |
($0.48) |
$0.73 |
$1.47 |
$2.14 |
$3.16 |
| Total Capital |
|
2,374 |
2,693 |
2,871 |
3,147 |
3,337 |
3,522 |
3,671 |
3,610 |
3,699 |
3,783 |
3,883 |
| Total Debt |
|
2,279 |
2,517 |
2,694 |
3,078 |
3,218 |
3,440 |
3,643 |
3,445 |
3,447 |
3,449 |
3,451 |
| Total Long-Term Debt |
|
2,279 |
2,517 |
2,694 |
3,078 |
3,218 |
3,440 |
3,643 |
3,445 |
3,447 |
3,449 |
3,451 |
| Net Debt |
|
2,187 |
2,404 |
2,606 |
2,888 |
3,087 |
3,306 |
3,499 |
3,017 |
2,772 |
2,834 |
3,039 |
| Capital Expenditures (CapEx) |
|
90 |
133 |
150 |
-45 |
-23 |
105 |
39 |
-602 |
-305 |
-158 |
-315 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
274 |
399 |
344 |
399 |
461 |
764 |
1,284 |
1,107 |
1,177 |
1,412 |
1,684 |
| Debt-free Net Working Capital (DFNWC) |
|
327 |
490 |
409 |
568 |
573 |
879 |
1,396 |
1,408 |
1,687 |
1,713 |
2,096 |
| Net Working Capital (NWC) |
|
327 |
490 |
409 |
568 |
573 |
879 |
1,396 |
1,408 |
1,687 |
1,713 |
2,096 |
| Net Nonoperating Expense (NNE) |
|
36 |
86 |
42 |
106 |
51 |
48 |
21 |
5.86 |
46 |
39 |
0.83 |
| Net Nonoperating Obligations (NNO) |
|
2,187 |
2,404 |
2,606 |
2,888 |
3,087 |
3,306 |
3,110 |
2,926 |
2,772 |
2,834 |
2,987 |
| Total Depreciation and Amortization (D&A) |
|
62 |
59 |
62 |
68 |
72 |
71 |
71 |
69 |
71 |
69 |
63 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
24.20% |
34.06% |
28.52% |
29.01% |
29.74% |
44.02% |
67.21% |
51.64% |
50.19% |
- |
59.37% |
| Debt-free Net Working Capital to Revenue |
|
28.87% |
41.81% |
33.93% |
41.34% |
36.97% |
50.65% |
73.08% |
65.73% |
71.95% |
- |
73.90% |
| Net Working Capital to Revenue |
|
28.87% |
41.81% |
33.93% |
41.34% |
36.97% |
50.65% |
73.08% |
65.73% |
71.95% |
- |
73.90% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$1.10 |
$0.31 |
($2.26) |
$0.76 |
$0.00 |
$0.88 |
$1.58 |
$1.11 |
$1.09 |
$1.31 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
99.93M |
99.91M |
100.25M |
100.96M |
102.38M |
101.54M |
102.55M |
102.56M |
102.57M |
102.56M |
102.58M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$1.10 |
$0.31 |
($2.26) |
$0.76 |
$0.00 |
$0.87 |
$1.57 |
$1.10 |
$1.06 |
$1.29 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
100.48M |
100.43M |
100.96M |
100.96M |
103.40M |
101.54M |
103.16M |
103.15M |
103.97M |
103.85M |
104.26M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$1.10 |
$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 |
|
100.24M |
100.25M |
100.25M |
102.21M |
102.55M |
102.55M |
102.56M |
102.57M |
102.57M |
102.57M |
102.58M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
82 |
66 |
88 |
-108 |
146 |
158 |
129 |
175 |
170 |
163 |
152 |
| Normalized NOPAT Margin |
|
28.04% |
20.99% |
26.86% |
-24.39% |
31.39% |
31.73% |
25.77% |
25.87% |
25.47% |
- |
18.30% |
| Pre Tax Income Margin |
|
15.46% |
16.30% |
13.83% |
-52.50% |
20.14% |
21.66% |
24.95% |
30.06% |
21.59% |
- |
20.39% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
2.12 |
2.17 |
1.96 |
-2.36 |
2.63 |
2.69 |
3.14 |
4.26 |
3.44 |
- |
3.80 |
| NOPAT to Interest Expense |
|
1.93 |
4.67 |
1.71 |
-1.65 |
2.38 |
2.34 |
1.99 |
2.68 |
2.70 |
- |
2.26 |
| EBIT Less CapEx to Interest Expense |
|
-0.13 |
-0.89 |
-1.18 |
-1.71 |
3.02 |
1.06 |
2.52 |
13.67 |
8.46 |
- |
8.93 |
| NOPAT Less CapEx to Interest Expense |
|
-0.31 |
1.62 |
-1.43 |
-1.00 |
2.77 |
0.70 |
1.37 |
12.09 |
7.72 |
- |
7.39 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
98.46% |
62.20% |
60.36% |
-748.37% |
629.28% |
1,777.70% |
213.89% |
32.48% |
29.48% |
- |
28.57% |
| Augmented Payout Ratio |
|
98.46% |
62.20% |
60.36% |
-748.37% |
629.28% |
1,783.85% |
213.89% |
32.48% |
29.48% |
- |
28.57% |