| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
98,137,230.00 |
98,153,086.00 |
98,922,672.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
98,137,230.00 |
98,153,086.00 |
98,922,672.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
-2.22 |
-1.84 |
0.06 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
6.34% |
7.40% |
11.71% |
10.39% |
10.91% |
8.55% |
4.54% |
5.41% |
- |
3.62% |
1.10% |
| EBITDA Growth |
|
-1.36% |
-52.35% |
-8.56% |
14.51% |
-6.67% |
-70.34% |
-16.16% |
-17.40% |
- |
-2,025.04% |
8.52% |
| EBIT Growth |
|
-21.02% |
-98.28% |
-28.44% |
7.27% |
-39.91% |
-4,097.87% |
-51.07% |
-43.35% |
- |
-690.89% |
23.44% |
| NOPAT Growth |
|
-26.37% |
-98.11% |
-36.80% |
-5.90% |
-60.82% |
-4,097.87% |
-42.81% |
-42.90% |
- |
-690.89% |
-5.17% |
| Net Income Growth |
|
-11.22% |
-107.47% |
-42.79% |
-10.91% |
-83.62% |
-2,174.83% |
-64.57% |
-52.00% |
- |
-673.35% |
13.40% |
| EPS Growth |
|
-12.50% |
-107.14% |
-41.67% |
-11.11% |
-78.57% |
-2,300.00% |
-64.29% |
-50.00% |
- |
-662.50% |
20.00% |
| Operating Cash Flow Growth |
|
-40.35% |
-91.05% |
-40.14% |
-80.67% |
45.06% |
651.66% |
77.00% |
-24.98% |
- |
-10.82% |
-41.39% |
| Free Cash Flow Firm Growth |
|
111.65% |
-739.64% |
-2,523.53% |
-570.10% |
-4,022.17% |
-115.02% |
-799.45% |
-490.06% |
- |
-494.85% |
125.57% |
| Invested Capital Growth |
|
0.72% |
5.86% |
11.61% |
18.24% |
15.39% |
10.75% |
83.77% |
81.35% |
- |
55.82% |
-11.22% |
| Revenue Q/Q Growth |
|
-1.40% |
4.76% |
8.83% |
-1.80% |
-0.93% |
2.52% |
4.82% |
-0.98% |
- |
-4.03% |
2.26% |
| EBITDA Q/Q Growth |
|
-27.18% |
-40.90% |
105.91% |
29.22% |
-40.64% |
-81.22% |
482.03% |
27.31% |
- |
26.24% |
132.81% |
| EBIT Q/Q Growth |
|
-49.61% |
-97.03% |
4,536.77% |
54.32% |
-71.77% |
-297.91% |
156.74% |
78.70% |
- |
24.18% |
108.86% |
| NOPAT Q/Q Growth |
|
-50.05% |
-97.42% |
4,413.87% |
61.77% |
-79.20% |
-363.22% |
164.57% |
61.52% |
- |
24.18% |
107.74% |
| Net Income Q/Q Growth |
|
-48.03% |
-107.27% |
1,465.95% |
72.69% |
-90.44% |
-1,108.96% |
121.28% |
133.92% |
- |
17.34% |
103.12% |
| EPS Q/Q Growth |
|
-48.15% |
-107.14% |
1,500.00% |
71.43% |
-87.50% |
-900.00% |
120.83% |
140.00% |
- |
17.94% |
103.28% |
| Operating Cash Flow Q/Q Growth |
|
-77.14% |
-71.20% |
430.51% |
-44.64% |
71.53% |
49.22% |
24.92% |
-76.54% |
- |
-27.30% |
-17.90% |
| Free Cash Flow Firm Q/Q Growth |
|
-88.40% |
-1,596.98% |
-77.57% |
-52.47% |
3.23% |
17.93% |
-642.82% |
-0.02% |
- |
-1,136.35% |
131.93% |
| Invested Capital Q/Q Growth |
|
4.11% |
3.69% |
5.82% |
3.50% |
1.60% |
-0.48% |
75.59% |
2.14% |
- |
-5.18% |
0.04% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
30.19% |
29.31% |
30.95% |
31.12% |
29.50% |
30.42% |
30.57% |
30.40% |
- |
29.60% |
30.24% |
| EBITDA Margin |
|
4.39% |
2.48% |
4.69% |
6.17% |
3.69% |
0.68% |
3.76% |
4.83% |
- |
-12.57% |
4.03% |
| Operating Margin |
|
1.91% |
0.05% |
2.31% |
3.64% |
1.04% |
-2.00% |
1.08% |
1.95% |
- |
-15.26% |
1.32% |
| EBIT Margin |
|
1.91% |
0.05% |
2.31% |
3.64% |
1.04% |
-2.00% |
1.08% |
1.95% |
- |
-15.26% |
1.32% |
| Profit (Net Income) Margin |
|
1.43% |
-0.10% |
1.24% |
2.18% |
0.21% |
-2.07% |
0.42% |
0.99% |
- |
-15.46% |
0.47% |
| Tax Burden Percent |
|
80.72% |
39.23% |
68.14% |
71.43% |
52.63% |
80.33% |
79.66% |
72.00% |
- |
97.80% |
61.19% |
| Interest Burden Percent |
|
92.34% |
-464.12% |
78.71% |
84.02% |
38.61% |
128.97% |
48.76% |
70.62% |
- |
103.58% |
58.32% |
| Effective Tax Rate |
|
19.28% |
0.00% |
31.86% |
28.57% |
47.37% |
0.00% |
20.34% |
28.00% |
- |
0.00% |
38.81% |
| Return on Invested Capital (ROIC) |
|
4.40% |
0.11% |
4.51% |
7.56% |
1.58% |
-4.09% |
1.79% |
2.88% |
- |
-24.62% |
1.44% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
3.89% |
-0.50% |
3.06% |
5.72% |
0.34% |
-6.42% |
1.25% |
2.41% |
- |
-29.88% |
1.20% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.76% |
-0.10% |
0.67% |
1.18% |
0.08% |
-1.73% |
1.01% |
2.03% |
- |
-31.85% |
1.99% |
| Return on Equity (ROE) |
|
5.16% |
0.01% |
5.18% |
8.74% |
1.67% |
-5.82% |
2.80% |
4.91% |
- |
-56.48% |
3.43% |
| Cash Return on Invested Capital (CROIC) |
|
6.18% |
-0.32% |
-6.46% |
-12.37% |
-10.63% |
-8.11% |
-58.03% |
-57.06% |
- |
-56.51% |
2.03% |
| Operating Return on Assets (OROA) |
|
2.64% |
0.08% |
3.26% |
5.11% |
1.47% |
-2.86% |
1.53% |
2.75% |
- |
-23.18% |
1.98% |
| Return on Assets (ROA) |
|
1.97% |
-0.14% |
1.75% |
3.07% |
0.30% |
-2.96% |
0.59% |
1.40% |
- |
-23.48% |
0.71% |
| Return on Common Equity (ROCE) |
|
5.16% |
0.01% |
5.18% |
8.74% |
1.67% |
-5.82% |
2.80% |
4.91% |
- |
-56.48% |
3.43% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
5.28% |
4.44% |
4.18% |
0.00% |
1.46% |
0.00% |
0.00% |
- |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
15 |
0.39 |
18 |
29 |
5.99 |
-16 |
10 |
16 |
-164 |
-125 |
9.65 |
| NOPAT Margin |
|
1.54% |
0.04% |
1.58% |
2.60% |
0.55% |
-1.40% |
0.86% |
1.41% |
- |
-10.68% |
0.81% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.51% |
0.61% |
1.45% |
1.84% |
1.24% |
2.33% |
0.54% |
0.47% |
- |
5.26% |
0.24% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
1.01% |
- |
- |
- |
0.36% |
-0.95% |
0.35% |
0.56% |
-6.07% |
-4.87% |
0.37% |
| Cost of Revenue to Revenue |
|
69.81% |
70.69% |
69.05% |
68.88% |
70.50% |
69.58% |
69.43% |
69.60% |
- |
70.40% |
69.76% |
| SG&A Expenses to Revenue |
|
28.28% |
29.26% |
28.63% |
27.49% |
28.47% |
29.41% |
28.54% |
28.34% |
- |
29.75% |
28.47% |
| 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 |
|
28.28% |
29.26% |
28.63% |
27.49% |
28.47% |
32.42% |
29.49% |
28.45% |
- |
44.86% |
28.92% |
| Earnings before Interest and Taxes (EBIT) |
|
19 |
0.56 |
26 |
40 |
11 |
-23 |
13 |
23 |
-235 |
-178 |
16 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
43 |
26 |
53 |
68 |
41 |
7.62 |
44 |
56 |
-199 |
-147 |
48 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
2.19 |
2.33 |
1.81 |
1.41 |
1.26 |
1.09 |
1.04 |
1.30 |
- |
0.88 |
1.26 |
| Price to Tangible Book Value (P/TBV) |
|
6.81 |
7.21 |
6.02 |
4.65 |
4.47 |
4.07 |
3.83 |
4.63 |
- |
2.77 |
3.82 |
| Price to Revenue (P/Rev) |
|
0.67 |
0.71 |
0.53 |
0.41 |
0.34 |
0.29 |
0.27 |
0.34 |
- |
0.15 |
0.22 |
| Price to Earnings (P/E) |
|
33.69 |
44.16 |
40.74 |
33.78 |
38.08 |
75.12 |
152.24 |
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% |
| Earnings Yield |
|
2.97% |
2.26% |
2.45% |
2.96% |
2.63% |
1.33% |
0.66% |
0.00% |
- |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
2.04 |
2.13 |
1.64 |
1.32 |
1.19 |
1.07 |
1.02 |
1.12 |
- |
0.96 |
1.08 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.72 |
0.76 |
0.61 |
0.49 |
0.44 |
0.38 |
0.64 |
0.71 |
- |
0.51 |
0.57 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
13.28 |
16.51 |
13.88 |
10.99 |
10.23 |
10.12 |
17.83 |
21.70 |
- |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
22.69 |
32.94 |
30.32 |
24.36 |
24.48 |
31.03 |
68.42 |
132.16 |
- |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
29.73 |
40.69 |
38.44 |
32.91 |
34.84 |
53.77 |
129.88 |
188.80 |
- |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
9.41 |
13.78 |
12.88 |
20.99 |
17.13 |
10.52 |
14.70 |
17.07 |
- |
11.13 |
14.64 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
33.17 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
50.13 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.24 |
0.24 |
0.31 |
0.35 |
0.40 |
0.40 |
1.42 |
1.44 |
- |
2.17 |
2.15 |
| Long-Term Debt to Equity |
|
0.24 |
0.23 |
0.31 |
0.34 |
0.39 |
0.39 |
1.40 |
1.43 |
- |
2.15 |
2.14 |
| Financial Leverage |
|
0.20 |
0.20 |
0.22 |
0.21 |
0.25 |
0.27 |
0.81 |
0.84 |
- |
1.07 |
1.65 |
| Leverage Ratio |
|
2.46 |
2.44 |
2.47 |
2.50 |
2.54 |
2.60 |
2.66 |
2.68 |
- |
3.14 |
3.15 |
| Compound Leverage Factor |
|
2.28 |
-11.33 |
1.95 |
2.10 |
0.98 |
3.35 |
1.30 |
1.90 |
- |
3.25 |
1.84 |
| Debt to Total Capital |
|
19.36% |
19.20% |
23.70% |
25.93% |
28.51% |
28.74% |
58.68% |
59.09% |
- |
68.46% |
68.29% |
| Short-Term Debt to Total Capital |
|
0.37% |
0.37% |
0.35% |
0.57% |
0.90% |
1.02% |
0.65% |
0.64% |
- |
0.59% |
0.58% |
| Long-Term Debt to Total Capital |
|
18.99% |
18.83% |
23.35% |
25.37% |
27.61% |
27.72% |
58.03% |
58.45% |
- |
67.87% |
67.71% |
| 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 |
|
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 |
|
80.64% |
80.80% |
76.30% |
74.07% |
71.49% |
71.26% |
41.32% |
40.91% |
- |
31.54% |
31.71% |
| Debt to EBITDA |
|
1.36 |
1.56 |
2.09 |
2.26 |
2.55 |
2.81 |
10.48 |
11.62 |
- |
-7.16 |
-7.30 |
| Net Debt to EBITDA |
|
0.83 |
1.20 |
1.72 |
1.89 |
2.21 |
2.51 |
10.14 |
11.27 |
- |
-6.92 |
-6.99 |
| Long-Term Debt to EBITDA |
|
1.34 |
1.53 |
2.06 |
2.21 |
2.47 |
2.71 |
10.36 |
11.50 |
- |
-7.10 |
-7.24 |
| Debt to NOPAT |
|
3.05 |
3.84 |
5.78 |
6.75 |
8.68 |
14.92 |
76.31 |
101.09 |
- |
-6.63 |
-6.71 |
| Net Debt to NOPAT |
|
1.85 |
2.96 |
4.76 |
5.67 |
7.54 |
13.32 |
73.82 |
98.05 |
- |
-6.41 |
-6.43 |
| Long-Term Debt to NOPAT |
|
2.99 |
3.77 |
5.70 |
6.61 |
8.40 |
14.39 |
75.47 |
99.99 |
- |
-6.58 |
-6.66 |
| Altman Z-Score |
|
2.49 |
2.54 |
2.29 |
2.17 |
2.07 |
1.90 |
1.90 |
2.01 |
- |
1.63 |
1.92 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.35 |
1.25 |
1.29 |
1.46 |
1.44 |
1.25 |
1.21 |
1.30 |
- |
1.28 |
1.29 |
| Quick Ratio |
|
0.35 |
0.22 |
0.23 |
0.25 |
0.24 |
0.19 |
0.18 |
0.18 |
- |
0.20 |
0.23 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
5.33 |
-80 |
-142 |
-216 |
-209 |
-172 |
-1,274 |
-1,274 |
-83 |
-1,020 |
326 |
| Operating Cash Flow to CapEx |
|
48.56% |
16.95% |
107.03% |
54.37% |
66.80% |
97.50% |
124.33% |
44.48% |
- |
99.63% |
103.34% |
| 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 |
| 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 |
| 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 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.38 |
1.41 |
1.41 |
1.41 |
1.42 |
1.43 |
1.41 |
1.41 |
- |
1.52 |
1.50 |
| Accounts Receivable Turnover |
|
928.20 |
827.97 |
872.31 |
470.79 |
1,046.94 |
814.19 |
1,010.16 |
1,160.68 |
- |
1,059.96 |
1,363.19 |
| Inventory Turnover |
|
7.97 |
8.23 |
8.41 |
8.41 |
8.20 |
8.28 |
8.20 |
7.83 |
- |
8.55 |
8.37 |
| Fixed Asset Turnover |
|
6.60 |
6.44 |
6.37 |
6.28 |
6.28 |
6.08 |
5.94 |
5.90 |
- |
6.14 |
6.00 |
| Accounts Payable Turnover |
|
15.72 |
14.63 |
16.18 |
15.56 |
15.83 |
14.85 |
14.87 |
16.19 |
- |
16.79 |
15.39 |
| Days Sales Outstanding (DSO) |
|
0.39 |
0.44 |
0.42 |
0.78 |
0.35 |
0.45 |
0.36 |
0.31 |
- |
0.34 |
0.27 |
| Days Inventory Outstanding (DIO) |
|
45.78 |
44.33 |
43.40 |
43.40 |
44.53 |
44.09 |
44.50 |
46.62 |
- |
42.67 |
43.59 |
| Days Payable Outstanding (DPO) |
|
23.21 |
24.96 |
22.56 |
23.45 |
23.05 |
24.58 |
24.54 |
22.54 |
- |
21.74 |
23.72 |
| Cash Conversion Cycle (CCC) |
|
22.96 |
19.81 |
21.26 |
20.73 |
21.83 |
19.96 |
20.32 |
24.39 |
- |
21.27 |
20.13 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
1,397 |
1,449 |
1,533 |
1,587 |
1,612 |
1,604 |
2,817 |
2,877 |
2,636 |
2,500 |
2,501 |
| Invested Capital Turnover |
|
2.85 |
2.87 |
2.86 |
2.91 |
2.91 |
2.92 |
2.07 |
2.05 |
- |
2.30 |
1.78 |
| Increase / (Decrease) in Invested Capital |
|
9.95 |
80 |
159 |
245 |
215 |
156 |
1,284 |
1,291 |
-82 |
896 |
-316 |
| Enterprise Value (EV) |
|
2,854 |
3,081 |
2,521 |
2,092 |
1,917 |
1,715 |
2,868 |
3,233 |
- |
2,402 |
2,712 |
| Market Capitalization |
|
2,676 |
2,857 |
2,209 |
1,731 |
1,503 |
1,290 |
1,238 |
1,554 |
- |
709 |
1,028 |
| Book Value per Share |
|
$12.28 |
$12.30 |
$12.23 |
$12.51 |
$12.33 |
$12.12 |
$12.11 |
$12.22 |
$10.02 |
$8.22 |
$8.25 |
| Tangible Book Value per Share |
|
$3.96 |
$3.98 |
$3.68 |
$3.80 |
$3.46 |
$3.25 |
$3.30 |
$3.42 |
$2.77 |
$2.60 |
$2.72 |
| Total Capital |
|
1,512 |
1,516 |
1,600 |
1,655 |
1,675 |
1,655 |
2,872 |
2,930 |
2,706 |
2,559 |
2,575 |
| Total Debt |
|
293 |
291 |
379 |
429 |
478 |
476 |
1,685 |
1,731 |
1,722 |
1,752 |
1,759 |
| Total Long-Term Debt |
|
287 |
285 |
374 |
420 |
463 |
459 |
1,667 |
1,712 |
1,707 |
1,737 |
1,744 |
| Net Debt |
|
178 |
224 |
312 |
361 |
415 |
425 |
1,630 |
1,679 |
1,653 |
1,693 |
1,684 |
| Capital Expenditures (CapEx) |
|
56 |
46 |
39 |
42 |
59 |
60 |
59 |
39 |
40 |
53 |
42 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
23 |
35 |
45 |
102 |
106 |
62 |
50 |
85 |
79 |
63 |
57 |
| Debt-free Net Working Capital (DFNWC) |
|
138 |
102 |
112 |
171 |
169 |
113 |
105 |
138 |
149 |
122 |
131 |
| Net Working Capital (NWC) |
|
133 |
96 |
107 |
162 |
154 |
96 |
87 |
119 |
134 |
107 |
116 |
| Net Nonoperating Expense (NNE) |
|
1.17 |
1.42 |
3.79 |
4.60 |
3.67 |
7.56 |
5.21 |
4.83 |
54 |
56 |
4.02 |
| Net Nonoperating Obligations (NNO) |
|
178 |
224 |
312 |
361 |
415 |
425 |
1,630 |
1,679 |
1,653 |
1,693 |
1,684 |
| Total Depreciation and Amortization (D&A) |
|
25 |
25 |
27 |
28 |
29 |
30 |
32 |
34 |
36 |
31 |
32 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.59% |
0.87% |
1.09% |
2.40% |
2.44% |
1.39% |
1.11% |
1.87% |
- |
1.34% |
1.20% |
| Debt-free Net Working Capital to Revenue |
|
3.48% |
2.52% |
2.70% |
4.01% |
3.87% |
2.54% |
2.33% |
3.01% |
- |
2.59% |
2.76% |
| Net Working Capital to Revenue |
|
3.34% |
2.38% |
2.56% |
3.79% |
3.53% |
2.16% |
1.92% |
2.60% |
- |
2.27% |
2.45% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.14 |
($0.01) |
$0.14 |
$0.25 |
$0.02 |
($0.24) |
$0.05 |
$0.12 |
($2.23) |
($1.83) |
$0.06 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
98.71M |
99.52M |
99.54M |
98.36M |
98.71M |
97.52M |
98.08M |
98.16M |
97.99M |
98.43M |
99.01M |
| Adjusted Diluted Earnings per Share |
|
$0.14 |
($0.01) |
$0.14 |
$0.24 |
$0.03 |
($0.24) |
$0.05 |
$0.12 |
($2.23) |
($1.83) |
$0.06 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
100.83M |
99.52M |
100.37M |
98.93M |
99.62M |
97.52M |
98.46M |
98.71M |
97.99M |
98.43M |
99.77M |
| 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 |
|
99.23M |
99.86M |
97.99M |
97.14M |
97.36M |
98.03M |
98.10M |
98.14M |
98.15M |
98.92M |
99.08M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
15 |
0.39 |
18 |
29 |
5.99 |
7.96 |
19 |
17 |
-165 |
-1.28 |
13 |
| Normalized NOPAT Margin |
|
1.54% |
0.04% |
1.58% |
2.60% |
0.55% |
0.71% |
1.62% |
1.49% |
- |
-0.11% |
1.09% |
| Pre Tax Income Margin |
|
1.77% |
-0.25% |
1.82% |
3.05% |
0.40% |
-2.58% |
0.53% |
1.38% |
- |
-15.81% |
0.77% |
| 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 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
| 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 |
| 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 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.02% |
0.00% |
0.01% |
0.01% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
7.44% |
13.69% |
62.52% |
114.97% |
206.14% |
437.40% |
615.78% |
-564.12% |
- |
0.00% |
0.00% |