| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
133,854,342.00 |
134,681,898.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
133,854,342.00 |
134,681,898.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
-0.07 |
0.10 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-7.00% |
-51.32% |
5.81% |
-1.13% |
2.63% |
40.88% |
120.77% |
121.48% |
122.41% |
- |
-1.73% |
| EBITDA Growth |
|
0.43% |
-68.71% |
49.29% |
-69.19% |
-38.14% |
-154.42% |
-3.77% |
303.60% |
31.74% |
- |
5.08% |
| EBIT Growth |
|
-6.08% |
-73.79% |
49.77% |
-79.57% |
-43.01% |
-201.78% |
-26.84% |
362.52% |
-19.40% |
- |
5.07% |
| NOPAT Growth |
|
-3.21% |
-79.92% |
-2.88% |
-84.06% |
-33.82% |
-189.75% |
-12.58% |
44.78% |
20.61% |
- |
-11.68% |
| Net Income Growth |
|
3.65% |
-83.20% |
49.10% |
-99.07% |
-49.17% |
-295.02% |
-60.51% |
1,426.46% |
-118.16% |
- |
8.66% |
| EPS Growth |
|
6.67% |
-47.62% |
53.33% |
-98.51% |
-50.00% |
-300.00% |
-60.87% |
800.00% |
-112.50% |
- |
11.11% |
| Operating Cash Flow Growth |
|
-32.57% |
-16.89% |
60.19% |
59.65% |
34.57% |
-246.52% |
9.49% |
47.14% |
86.22% |
- |
-122.28% |
| Free Cash Flow Firm Growth |
|
73.11% |
-581.54% |
-344.40% |
-40.50% |
190.54% |
-677.24% |
-93.32% |
-819.65% |
-571.36% |
- |
106.32% |
| Invested Capital Growth |
|
24.05% |
18.14% |
36.85% |
-5.21% |
-9.94% |
86.45% |
47.36% |
73.11% |
73.16% |
- |
0.46% |
| Revenue Q/Q Growth |
|
-5.11% |
-0.14% |
6.66% |
-2.17% |
-1.50% |
37.07% |
67.13% |
-1.85% |
-1.09% |
- |
-1.84% |
| EBITDA Q/Q Growth |
|
1.16% |
-21.27% |
68.76% |
-77.08% |
103.16% |
-169.25% |
398.43% |
-3.87% |
-33.69% |
- |
113.56% |
| EBIT Q/Q Growth |
|
-0.11% |
-25.22% |
87.65% |
-85.42% |
178.62% |
-233.54% |
234.90% |
-7.85% |
-51.45% |
- |
386.36% |
| NOPAT Q/Q Growth |
|
-78.56% |
-25.26% |
35.52% |
-26.62% |
-10.95% |
-201.36% |
232.00% |
21.52% |
-25.82% |
- |
98.43% |
| Net Income Q/Q Growth |
|
-76.72% |
-30.82% |
110.76% |
-97.25% |
1,166.98% |
-365.41% |
142.68% |
6.35% |
-115.07% |
- |
230.90% |
| EPS Q/Q Growth |
|
-76.12% |
-31.25% |
109.09% |
-95.65% |
700.00% |
-375.00% |
140.91% |
0.00% |
-111.11% |
- |
225.00% |
| Operating Cash Flow Q/Q Growth |
|
19.52% |
40.02% |
13.40% |
-15.87% |
0.74% |
-252.46% |
184.74% |
13.05% |
27.49% |
- |
-185.10% |
| Free Cash Flow Firm Q/Q Growth |
|
-199.05% |
23.85% |
-125.28% |
135.02% |
50.71% |
-753.74% |
43.97% |
-30.35% |
1.29% |
- |
-73.47% |
| Invested Capital Q/Q Growth |
|
1.85% |
-4.29% |
15.81% |
-16.03% |
-3.23% |
98.14% |
-8.47% |
-1.36% |
-3.21% |
- |
4.82% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
100.00% |
100.00% |
67.74% |
100.00% |
100.00% |
124.42% |
46.43% |
47.33% |
100.00% |
- |
100.00% |
| EBITDA Margin |
|
40.80% |
32.16% |
50.89% |
11.92% |
24.59% |
-12.42% |
22.18% |
21.73% |
14.57% |
- |
23.72% |
| Operating Margin |
|
34.01% |
25.43% |
33.24% |
21.24% |
18.97% |
-17.53% |
15.28% |
15.91% |
12.86% |
- |
14.00% |
| EBIT Margin |
|
34.76% |
26.03% |
45.79% |
6.82% |
19.30% |
-18.80% |
15.18% |
14.25% |
6.99% |
- |
16.23% |
| Profit (Net Income) Margin |
|
21.35% |
14.79% |
29.23% |
0.82% |
10.57% |
-20.47% |
5.23% |
5.67% |
-0.86% |
- |
5.78% |
| Tax Burden Percent |
|
75.66% |
75.73% |
73.63% |
86.41% |
87.48% |
77.51% |
63.43% |
75.42% |
342.81% |
- |
62.21% |
| Interest Burden Percent |
|
81.19% |
75.04% |
86.68% |
13.94% |
62.63% |
140.48% |
54.32% |
52.72% |
-3.60% |
- |
57.27% |
| Effective Tax Rate |
|
24.34% |
24.27% |
26.37% |
13.59% |
12.52% |
0.00% |
36.57% |
24.58% |
0.00% |
- |
37.79% |
| Return on Invested Capital (ROIC) |
|
27.51% |
16.71% |
19.84% |
14.88% |
13.62% |
-7.67% |
7.78% |
12.64% |
11.53% |
- |
9.30% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
26.67% |
15.81% |
20.81% |
11.04% |
12.28% |
-9.40% |
6.17% |
10.18% |
7.58% |
- |
8.41% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-290.43% |
-252.89% |
-826.38% |
167.80% |
128.05% |
-112.04% |
54.17% |
76.55% |
53.02% |
- |
62.68% |
| Return on Equity (ROE) |
|
-262.92% |
-236.18% |
-806.54% |
182.68% |
141.68% |
-119.71% |
61.94% |
89.19% |
64.55% |
- |
71.98% |
| Cash Return on Invested Capital (CROIC) |
|
32.88% |
23.80% |
3.67% |
22.63% |
26.05% |
-54.89% |
-33.19% |
-47.32% |
-45.25% |
- |
5.84% |
| Operating Return on Assets (OROA) |
|
23.27% |
13.43% |
23.55% |
3.54% |
9.90% |
-8.32% |
8.46% |
9.58% |
5.43% |
- |
11.68% |
| Return on Assets (ROA) |
|
14.29% |
7.63% |
15.03% |
0.43% |
5.42% |
-9.06% |
2.92% |
3.81% |
-0.67% |
- |
4.16% |
| Return on Common Equity (ROCE) |
|
-262.92% |
-236.18% |
-806.54% |
182.68% |
141.68% |
-119.71% |
61.94% |
89.19% |
64.55% |
- |
71.98% |
| Return on Equity Simple (ROE_SIMPLE) |
|
647.95% |
0.00% |
249.39% |
128.26% |
107.02% |
0.00% |
-5.67% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
25 |
19 |
26 |
19 |
17 |
-17 |
22 |
27 |
20 |
9.93 |
20 |
| NOPAT Margin |
|
25.73% |
19.26% |
24.47% |
18.36% |
16.59% |
-12.27% |
9.69% |
12.00% |
9.00% |
- |
8.71% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.83% |
0.89% |
-0.97% |
3.84% |
1.35% |
1.72% |
1.61% |
2.46% |
3.95% |
- |
0.89% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
2.96% |
- |
- |
- |
-1.74% |
2.43% |
2.89% |
2.13% |
1.06% |
2.06% |
| Cost of Revenue to Revenue |
|
0.00% |
0.00% |
32.26% |
0.00% |
0.00% |
-24.42% |
53.57% |
52.67% |
0.00% |
- |
0.00% |
| SG&A Expenses to Revenue |
|
13.62% |
16.92% |
14.04% |
21.41% |
24.79% |
46.19% |
12.82% |
12.67% |
12.46% |
- |
11.58% |
| R&D to Revenue |
|
9.35% |
10.66% |
8.83% |
10.10% |
9.71% |
11.24% |
6.02% |
5.54% |
7.01% |
- |
2.87% |
| Operating Expenses to Revenue |
|
65.99% |
74.57% |
34.50% |
78.76% |
81.03% |
141.95% |
31.15% |
31.42% |
87.14% |
- |
86.00% |
| Earnings before Interest and Taxes (EBIT) |
|
34 |
25 |
48 |
6.96 |
19 |
-26 |
35 |
32 |
16 |
7.55 |
37 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
40 |
31 |
53 |
12 |
25 |
-17 |
51 |
49 |
33 |
25 |
54 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
45.77 |
32.05 |
18.01 |
23.51 |
17.29 |
14.68 |
13.65 |
18.89 |
10.74 |
- |
4.59 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
246.10 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Price to Revenue (P/Rev) |
|
3.07 |
3.28 |
2.79 |
3.04 |
2.25 |
2.29 |
1.98 |
2.80 |
1.40 |
- |
0.60 |
| Price to Earnings (P/E) |
|
7.06 |
8.96 |
7.22 |
18.33 |
16.15 |
74.03 |
0.00 |
267.22 |
0.00 |
- |
38.77 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Earnings Yield |
|
14.16% |
11.16% |
13.85% |
5.46% |
6.19% |
1.35% |
0.00% |
0.37% |
0.00% |
- |
2.58% |
| Enterprise Value to Invested Capital (EV/IC) |
|
3.90 |
3.55 |
2.85 |
3.43 |
2.84 |
2.02 |
2.24 |
3.20 |
2.29 |
- |
1.50 |
| Enterprise Value to Revenue (EV/Rev) |
|
4.04 |
4.43 |
4.06 |
4.11 |
3.28 |
4.21 |
3.32 |
3.85 |
2.26 |
- |
1.41 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
9.41 |
12.02 |
9.98 |
12.10 |
10.92 |
25.72 |
26.76 |
24.81 |
16.00 |
- |
7.94 |
| Enterprise Value to EBIT (EV/EBIT) |
|
10.29 |
14.03 |
11.58 |
14.47 |
13.31 |
38.85 |
53.56 |
44.09 |
32.52 |
- |
13.83 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
7.94 |
9.50 |
9.46 |
19.29 |
17.25 |
48.21 |
52.32 |
65.29 |
34.90 |
- |
23.82 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
23.97 |
22.30 |
18.17 |
16.63 |
12.52 |
45.24 |
42.87 |
47.76 |
23.82 |
- |
15.03 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
13.12 |
16.14 |
89.63 |
14.73 |
10.33 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
25.69 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
17.77 |
14.60 |
10.66 |
11.39 |
11.21 |
13.02 |
10.06 |
8.12 |
7.81 |
- |
7.09 |
| Long-Term Debt to Equity |
|
17.55 |
14.43 |
10.54 |
11.25 |
11.07 |
12.98 |
10.03 |
8.10 |
7.79 |
- |
6.89 |
| Financial Leverage |
|
-10.89 |
-15.99 |
-39.71 |
15.20 |
10.43 |
11.92 |
8.78 |
7.52 |
6.99 |
- |
7.45 |
| Leverage Ratio |
|
-15.79 |
-25.20 |
-61.01 |
25.29 |
18.29 |
18.27 |
14.08 |
13.34 |
13.19 |
- |
12.54 |
| Compound Leverage Factor |
|
-12.82 |
-18.91 |
-52.88 |
3.53 |
11.46 |
25.67 |
7.65 |
7.03 |
-0.47 |
- |
7.18 |
| Debt to Total Capital |
|
94.67% |
93.59% |
91.42% |
91.93% |
91.81% |
92.86% |
90.96% |
89.04% |
88.65% |
- |
87.64% |
| Short-Term Debt to Total Capital |
|
1.15% |
1.14% |
1.00% |
1.13% |
1.13% |
0.26% |
0.27% |
0.27% |
0.27% |
- |
2.47% |
| Long-Term Debt to Total Capital |
|
93.52% |
92.45% |
90.42% |
90.80% |
90.68% |
92.61% |
90.69% |
88.77% |
88.39% |
- |
85.17% |
| 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 |
|
5.33% |
6.41% |
8.58% |
8.07% |
8.19% |
7.14% |
9.04% |
10.96% |
11.35% |
- |
12.36% |
| Debt to EBITDA |
|
2.77 |
4.06 |
4.06 |
4.33 |
4.87 |
12.38 |
11.78 |
7.75 |
7.22 |
- |
5.21 |
| Net Debt to EBITDA |
|
2.26 |
3.11 |
3.12 |
3.15 |
3.41 |
11.75 |
10.79 |
6.80 |
6.07 |
- |
4.57 |
| Long-Term Debt to EBITDA |
|
2.74 |
4.01 |
4.01 |
4.28 |
4.81 |
12.35 |
11.74 |
7.72 |
7.20 |
- |
5.07 |
| Debt to NOPAT |
|
2.34 |
3.21 |
3.84 |
6.91 |
7.69 |
23.22 |
23.02 |
20.38 |
15.76 |
- |
15.63 |
| Net Debt to NOPAT |
|
1.91 |
2.46 |
2.96 |
5.02 |
5.39 |
22.03 |
21.08 |
17.89 |
13.24 |
- |
13.70 |
| Long-Term Debt to NOPAT |
|
2.31 |
3.17 |
3.80 |
6.82 |
7.60 |
23.15 |
22.95 |
20.32 |
15.71 |
- |
15.19 |
| Altman Z-Score |
|
0.16 |
-0.13 |
-0.07 |
-0.17 |
-0.35 |
-0.41 |
-0.04 |
0.49 |
0.15 |
- |
-0.04 |
| 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 |
|
4.59 |
4.37 |
4.20 |
3.95 |
3.58 |
1.78 |
1.84 |
1.71 |
1.74 |
- |
1.66 |
| Quick Ratio |
|
2.56 |
2.60 |
2.53 |
2.46 |
2.29 |
0.84 |
0.97 |
0.95 |
1.02 |
- |
0.84 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-75 |
-57 |
-129 |
45 |
68 |
-446 |
-250 |
-326 |
-322 |
60 |
16 |
| Operating Cash Flow to CapEx |
|
518.81% |
1,156.66% |
2,043.90% |
736.83% |
569.03% |
-901.62% |
1,180.37% |
1,155.16% |
239.48% |
- |
-28.13% |
| Free Cash Flow to Firm to Interest Expense |
|
-9.39 |
-6.96 |
-15.37 |
5.58 |
7.06 |
-36.45 |
-15.10 |
-19.85 |
-18.19 |
- |
0.94 |
| Operating Cash Flow to Interest Expense |
|
2.33 |
3.17 |
3.53 |
3.08 |
2.60 |
-3.13 |
1.96 |
2.24 |
2.65 |
- |
-0.43 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
1.88 |
2.90 |
3.35 |
2.66 |
2.14 |
-3.48 |
1.80 |
2.04 |
1.54 |
- |
-1.96 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.67 |
0.52 |
0.51 |
0.52 |
0.51 |
0.44 |
0.56 |
0.67 |
0.78 |
- |
0.72 |
| Accounts Receivable Turnover |
|
10.16 |
7.76 |
8.39 |
7.72 |
8.50 |
5.57 |
6.93 |
8.35 |
10.21 |
- |
7.87 |
| Inventory Turnover |
|
0.00 |
0.00 |
2.69 |
2.58 |
2.42 |
0.00 |
1.51 |
3.09 |
3.09 |
- |
0.00 |
| Fixed Asset Turnover |
|
5.02 |
3.92 |
4.02 |
4.05 |
4.16 |
4.09 |
5.35 |
6.58 |
7.80 |
- |
7.75 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
8.93 |
7.82 |
7.98 |
0.00 |
2.74 |
5.38 |
4.81 |
- |
0.00 |
| Days Sales Outstanding (DSO) |
|
35.94 |
47.02 |
43.49 |
47.31 |
42.94 |
65.56 |
52.69 |
43.71 |
35.76 |
- |
46.41 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
135.60 |
141.64 |
150.77 |
0.00 |
241.26 |
118.20 |
117.99 |
- |
0.00 |
| Days Payable Outstanding (DPO) |
|
0.00 |
0.00 |
40.87 |
46.68 |
45.76 |
0.00 |
133.44 |
67.78 |
75.91 |
- |
0.00 |
| Cash Conversion Cycle (CCC) |
|
35.94 |
47.02 |
138.22 |
142.27 |
147.95 |
65.56 |
160.51 |
94.13 |
77.84 |
- |
46.41 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
519 |
496 |
575 |
483 |
467 |
926 |
847 |
836 |
809 |
812 |
851 |
| Invested Capital Turnover |
|
1.07 |
0.87 |
0.81 |
0.81 |
0.82 |
0.63 |
0.80 |
1.05 |
1.28 |
- |
1.07 |
| Increase / (Decrease) in Invested Capital |
|
101 |
76 |
155 |
-27 |
-52 |
429 |
272 |
353 |
342 |
-50 |
3.91 |
| Enterprise Value (EV) |
|
2,021 |
1,761 |
1,637 |
1,654 |
1,326 |
1,874 |
1,896 |
2,675 |
1,850 |
- |
1,275 |
| Market Capitalization |
|
1,535 |
1,305 |
1,124 |
1,223 |
912 |
1,018 |
1,132 |
1,942 |
1,148 |
- |
541 |
| Book Value per Share |
|
$0.26 |
$0.32 |
$0.49 |
$0.41 |
$0.42 |
$0.55 |
$0.63 |
$0.78 |
$0.80 |
$0.76 |
$0.88 |
| Tangible Book Value per Share |
|
($0.15) |
($0.12) |
$0.04 |
($0.07) |
($0.10) |
($3.11) |
($2.83) |
($2.67) |
($2.55) |
($2.55) |
($2.29) |
| Total Capital |
|
630 |
635 |
728 |
644 |
644 |
972 |
917 |
938 |
942 |
937 |
955 |
| Total Debt |
|
596 |
595 |
665 |
592 |
591 |
902 |
835 |
835 |
836 |
836 |
837 |
| Total Long-Term Debt |
|
589 |
588 |
658 |
585 |
584 |
900 |
832 |
833 |
833 |
834 |
813 |
| Net Debt |
|
485 |
456 |
512 |
431 |
414 |
856 |
764 |
733 |
702 |
711 |
733 |
| Capital Expenditures (CapEx) |
|
3.60 |
2.26 |
1.45 |
3.39 |
4.42 |
4.25 |
2.75 |
3.18 |
20 |
34 |
26 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
121 |
111 |
110 |
103 |
81 |
102 |
94 |
61 |
49 |
40 |
91 |
| Debt-free Net Working Capital (DFNWC) |
|
232 |
250 |
263 |
265 |
258 |
144 |
165 |
163 |
182 |
165 |
195 |
| Net Working Capital (NWC) |
|
224 |
243 |
255 |
258 |
250 |
141 |
162 |
160 |
180 |
163 |
171 |
| Net Nonoperating Expense (NNE) |
|
4.29 |
4.37 |
-4.96 |
18 |
6.05 |
11 |
10 |
14 |
22 |
20 |
6.63 |
| Net Nonoperating Obligations (NNO) |
|
485 |
456 |
512 |
431 |
414 |
856 |
764 |
733 |
702 |
711 |
733 |
| Total Depreciation and Amortization (D&A) |
|
5.92 |
6.00 |
5.32 |
5.20 |
5.32 |
8.79 |
16 |
17 |
17 |
18 |
17 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
24.12% |
27.87% |
27.24% |
25.68% |
20.01% |
22.89% |
16.53% |
8.73% |
5.97% |
- |
10.06% |
| Debt-free Net Working Capital to Revenue |
|
46.25% |
62.84% |
65.13% |
65.85% |
63.66% |
32.28% |
28.84% |
23.43% |
22.30% |
- |
21.48% |
| Net Working Capital to Revenue |
|
44.81% |
61.02% |
63.34% |
64.05% |
61.87% |
31.72% |
28.41% |
23.07% |
22.00% |
- |
18.88% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.16 |
$0.11 |
$0.24 |
$0.01 |
$0.08 |
($0.22) |
$0.09 |
$0.10 |
($0.01) |
($0.08) |
$0.10 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
129.95M |
129.75M |
129.27M |
128.30M |
127.92M |
128.53M |
132.47M |
133.65M |
134.66M |
133.71M |
135.66M |
| Adjusted Diluted Earnings per Share |
|
$0.16 |
$0.11 |
$0.23 |
$0.01 |
$0.08 |
($0.22) |
$0.09 |
$0.09 |
($0.01) |
($0.08) |
$0.10 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
133.32M |
133.28M |
132.44M |
131.73M |
130.39M |
131.46M |
135.31M |
136.90M |
134.66M |
136.59M |
136.85M |
| 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 |
|
128.84M |
128.07M |
127.10M |
126.95M |
125.78M |
131.35M |
132.26M |
133.69M |
133.85M |
134.68M |
135.24M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
25 |
19 |
26 |
19 |
17 |
-17 |
22 |
27 |
20 |
9.93 |
20 |
| Normalized NOPAT Margin |
|
25.73% |
19.26% |
24.47% |
18.36% |
16.59% |
-12.27% |
9.69% |
12.00% |
9.00% |
- |
8.71% |
| Pre Tax Income Margin |
|
28.22% |
19.53% |
39.70% |
0.95% |
12.09% |
-26.42% |
8.24% |
7.51% |
-0.25% |
- |
9.29% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
4.24 |
3.09 |
5.68 |
0.86 |
2.01 |
-2.12 |
2.11 |
1.96 |
0.88 |
- |
2.18 |
| NOPAT to Interest Expense |
|
3.14 |
2.28 |
3.04 |
2.31 |
1.73 |
-1.38 |
1.35 |
1.65 |
1.14 |
- |
1.17 |
| EBIT Less CapEx to Interest Expense |
|
3.79 |
2.81 |
5.51 |
0.44 |
1.55 |
-2.46 |
1.94 |
1.77 |
-0.22 |
- |
0.65 |
| NOPAT Less CapEx to Interest Expense |
|
2.69 |
2.01 |
2.86 |
1.89 |
1.27 |
-1.73 |
1.18 |
1.46 |
0.03 |
- |
-0.36 |
| 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% |
| Augmented Payout Ratio |
|
0.00% |
3.31% |
9.61% |
41.94% |
63.06% |
241.42% |
-490.17% |
138.01% |
-45.75% |
- |
0.00% |