| DEI Shares Outstanding |
|
36,577,272.00 |
32,678,688.00 |
29,424,476.00 |
27,255,503.00 |
25,824,470.00 |
22,677,817.00 |
21,671,547.00 |
- |
- |
- |
18,882,516.00 |
| DEI Adjusted Shares Outstanding |
|
36,577,272.00 |
32,678,688.00 |
29,424,476.00 |
27,255,503.00 |
25,824,470.00 |
22,677,817.00 |
21,671,547.00 |
- |
- |
- |
18,882,516.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
2.97 |
3.80 |
4.60 |
4.45 |
3.66 |
3.96 |
7.65 |
- |
- |
- |
-4.27 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
3.79% |
-24.54% |
-5.59% |
-20.74% |
9.25% |
7.51% |
11.96% |
28.37% |
15.27% |
-7.15% |
-6.75% |
| EBITDA Growth |
|
12.93% |
-7.59% |
17.24% |
-5.86% |
-11.43% |
-4.10% |
37.67% |
-8.88% |
9.47% |
-57.73% |
-68.42% |
| EBIT Growth |
|
21.48% |
-2.88% |
26.40% |
-4.31% |
-13.33% |
-5.92% |
53.05% |
-14.22% |
9.61% |
-72.15% |
-131.55% |
| NOPAT Growth |
|
18.56% |
-2.04% |
26.91% |
-15.40% |
22.42% |
5.32% |
28.49% |
-18.13% |
8.48% |
-70.00% |
-121.89% |
| Net Income Growth |
|
22.33% |
14.03% |
9.07% |
-10.32% |
-22.19% |
-4.95% |
84.66% |
-30.15% |
12.99% |
-128.05% |
-119.97% |
| EPS Growth |
|
34.43% |
27.37% |
20.66% |
-3.88% |
-14.01% |
6.63% |
90.93% |
-26.05% |
15.60% |
-129.68% |
-126.74% |
| Operating Cash Flow Growth |
|
12.86% |
-53.98% |
28.04% |
-22.17% |
61.84% |
-14.77% |
40.13% |
-19.01% |
32.00% |
-67.99% |
135.93% |
| Free Cash Flow Firm Growth |
|
-13.61% |
-51.49% |
115.10% |
30.21% |
-16.97% |
151.91% |
-61.09% |
-313.79% |
177.63% |
-72.44% |
64.89% |
| Invested Capital Growth |
|
-4.93% |
6.11% |
-1.82% |
-11.90% |
-3.34% |
-45.83% |
11.18% |
146.73% |
-11.03% |
-2.85% |
-18.12% |
| Revenue Q/Q Growth |
|
0.61% |
-25.26% |
32.76% |
-5.91% |
4.83% |
0.32% |
4.95% |
9.25% |
-1.76% |
-1.46% |
-1.55% |
| EBITDA Q/Q Growth |
|
4.72% |
-13.00% |
19.88% |
-9.43% |
5.13% |
-14.14% |
21.36% |
6.99% |
-9.23% |
-1.43% |
-35.13% |
| EBIT Q/Q Growth |
|
6.74% |
-9.96% |
19.55% |
-11.19% |
6.67% |
-17.69% |
26.73% |
6.81% |
-10.92% |
-1.96% |
-903.63% |
| NOPAT Q/Q Growth |
|
6.21% |
-9.67% |
19.56% |
-9.04% |
5.09% |
-0.26% |
7.66% |
4.81% |
-11.35% |
-1.83% |
-300.27% |
| Net Income Q/Q Growth |
|
6.86% |
7.67% |
-1.47% |
-10.13% |
6.53% |
-23.24% |
36.19% |
6.36% |
-15.48% |
0.12% |
-25.00% |
| EPS Q/Q Growth |
|
8.78% |
10.00% |
0.69% |
-8.87% |
8.06% |
-22.49% |
38.79% |
7.07% |
-14.52% |
6.03% |
-25.82% |
| Operating Cash Flow Q/Q Growth |
|
-10.06% |
-49.91% |
107.50% |
20.51% |
4.29% |
1.23% |
-1.04% |
5.05% |
-10.84% |
-4.68% |
2.64% |
| Free Cash Flow Firm Q/Q Growth |
|
-26.16% |
-46.51% |
48.81% |
-44.06% |
1,308.09% |
184.09% |
-54.48% |
52.98% |
10.85% |
66.37% |
-16.80% |
| Invested Capital Q/Q Growth |
|
-2.75% |
4.84% |
0.67% |
33.62% |
0.53% |
-74.50% |
-66.96% |
-55.95% |
-59.87% |
-61.19% |
-65.68% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
39.17% |
48.43% |
36.93% |
42.54% |
73.85% |
74.24% |
74.31% |
60.19% |
59.30% |
63.30% |
64.35% |
| EBITDA Margin |
|
18.76% |
22.97% |
28.53% |
33.89% |
27.47% |
24.50% |
30.13% |
21.39% |
20.31% |
9.25% |
3.13% |
| Operating Margin |
|
12.80% |
16.48% |
22.37% |
26.84% |
21.28% |
22.57% |
25.35% |
16.91% |
16.47% |
5.25% |
-1.23% |
| EBIT Margin |
|
12.80% |
16.48% |
22.06% |
26.63% |
21.13% |
18.49% |
25.28% |
16.89% |
16.06% |
4.82% |
-1.63% |
| Profit (Net Income) Margin |
|
7.06% |
10.68% |
12.33% |
13.96% |
9.94% |
8.79% |
14.49% |
7.89% |
7.73% |
-2.34% |
-5.51% |
| Tax Burden Percent |
|
61.00% |
74.20% |
66.37% |
65.23% |
81.57% |
73.50% |
74.80% |
71.52% |
69.10% |
848.83% |
78.50% |
| Interest Burden Percent |
|
90.46% |
87.32% |
84.24% |
80.34% |
57.67% |
64.66% |
76.66% |
65.29% |
69.67% |
-5.71% |
430.52% |
| Effective Tax Rate |
|
36.87% |
36.32% |
36.94% |
43.92% |
20.75% |
26.80% |
25.20% |
28.48% |
30.90% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
17.01% |
16.58% |
20.63% |
18.73% |
24.89% |
34.60% |
59.91% |
26.87% |
21.68% |
7.00% |
-1.71% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
14.37% |
16.84% |
18.78% |
17.92% |
19.86% |
28.29% |
55.53% |
22.57% |
17.85% |
1.14% |
-5.88% |
| Return on Net Nonoperating Assets (RNNOA) |
|
62.46% |
-139.88% |
-65.34% |
-43.50% |
-39.10% |
-46.32% |
-80.48% |
-41.77% |
-39.66% |
-2.33% |
10.73% |
| Return on Equity (ROE) |
|
79.46% |
-123.30% |
-44.71% |
-24.77% |
-14.21% |
-11.73% |
-20.57% |
-14.90% |
-17.99% |
4.67% |
9.02% |
| Cash Return on Invested Capital (CROIC) |
|
22.06% |
10.65% |
22.46% |
31.38% |
28.29% |
94.05% |
49.32% |
-57.77% |
33.35% |
9.90% |
18.21% |
| Operating Return on Assets (OROA) |
|
15.32% |
14.46% |
18.77% |
22.51% |
22.53% |
13.18% |
15.81% |
10.61% |
9.18% |
2.64% |
-0.90% |
| Return on Assets (ROA) |
|
8.45% |
9.37% |
10.49% |
11.79% |
10.60% |
6.27% |
9.07% |
4.96% |
4.42% |
-1.28% |
-3.03% |
| Return on Common Equity (ROCE) |
|
79.46% |
-123.30% |
-44.71% |
-24.77% |
-14.21% |
-11.73% |
-20.57% |
-14.90% |
-17.99% |
4.67% |
9.02% |
| Return on Equity Simple (ROE_SIMPLE) |
|
682.08% |
-57.12% |
-34.87% |
-20.51% |
-12.80% |
-11.31% |
-20.27% |
-15.73% |
-18.21% |
4.31% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
124 |
122 |
155 |
131 |
160 |
169 |
217 |
178 |
193 |
58 |
-13 |
| NOPAT Margin |
|
8.08% |
10.49% |
14.10% |
15.05% |
16.87% |
16.52% |
18.96% |
12.09% |
11.38% |
3.68% |
-0.86% |
| Net Nonoperating Expense Percent (NNEP) |
|
2.63% |
-0.26% |
1.84% |
0.80% |
5.03% |
6.31% |
4.38% |
4.30% |
3.82% |
5.87% |
4.17% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
-1.65% |
| Cost of Revenue to Revenue |
|
60.83% |
51.57% |
63.07% |
57.46% |
26.15% |
25.76% |
25.69% |
39.81% |
40.70% |
36.70% |
35.65% |
| SG&A Expenses to Revenue |
|
14.36% |
13.09% |
10.69% |
12.05% |
8.04% |
7.90% |
7.17% |
8.91% |
10.22% |
9.12% |
10.21% |
| 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 |
|
26.37% |
31.95% |
14.56% |
15.69% |
52.56% |
51.67% |
48.96% |
43.28% |
42.83% |
58.05% |
65.58% |
| Earnings before Interest and Taxes (EBIT) |
|
197 |
191 |
242 |
232 |
201 |
189 |
289 |
248 |
272 |
76 |
-24 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
289 |
267 |
313 |
295 |
261 |
250 |
345 |
314 |
344 |
145 |
46 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
155.17 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
|
1.61 |
2.33 |
2.39 |
2.34 |
2.23 |
1.64 |
1.77 |
1.01 |
0.80 |
0.55 |
0.26 |
| Price to Earnings (P/E) |
|
22.75 |
21.79 |
19.41 |
16.79 |
22.48 |
18.72 |
12.21 |
12.81 |
10.32 |
0.00 |
0.00 |
| Dividend Yield |
|
1.48% |
1.81% |
1.79% |
2.14% |
1.95% |
1.62% |
1.80% |
2.50% |
2.62% |
3.88% |
8.70% |
| Earnings Yield |
|
4.40% |
4.59% |
5.15% |
5.96% |
4.45% |
5.34% |
8.19% |
7.81% |
9.69% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
4.45 |
4.86 |
5.40 |
5.04 |
5.55 |
8.23 |
8.46 |
3.38 |
3.49 |
3.14 |
3.01 |
| Enterprise Value to Revenue (EV/Rev) |
|
2.06 |
3.16 |
3.66 |
3.79 |
3.69 |
2.76 |
2.82 |
2.16 |
1.73 |
1.62 |
1.37 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
10.98 |
13.77 |
12.83 |
11.19 |
13.45 |
11.27 |
9.36 |
10.12 |
8.49 |
17.55 |
43.68 |
| Enterprise Value to EBIT (EV/EBIT) |
|
16.09 |
19.20 |
16.59 |
14.24 |
17.49 |
14.94 |
11.15 |
12.81 |
10.74 |
33.68 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
25.49 |
30.16 |
25.95 |
25.19 |
21.90 |
16.71 |
14.87 |
17.89 |
15.16 |
44.13 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
13.99 |
35.22 |
30.04 |
31.69 |
20.84 |
19.65 |
16.03 |
19.50 |
13.58 |
37.05 |
12.34 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
19.65 |
46.95 |
23.84 |
15.03 |
19.27 |
6.15 |
18.06 |
0.00 |
9.85 |
31.22 |
14.89 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
44.84 |
-4.56 |
-3.59 |
-2.13 |
-2.09 |
-1.74 |
-1.56 |
-2.49 |
-2.44 |
-2.04 |
-1.82 |
| Long-Term Debt to Equity |
|
43.16 |
-4.31 |
-3.42 |
-2.08 |
-2.09 |
-1.74 |
-1.56 |
-2.44 |
-2.40 |
-2.00 |
-1.78 |
| Financial Leverage |
|
4.35 |
-8.31 |
-3.48 |
-2.43 |
-1.97 |
-1.64 |
-1.45 |
-1.85 |
-2.22 |
-2.05 |
-1.83 |
| Leverage Ratio |
|
9.40 |
-13.16 |
-4.26 |
-2.10 |
-1.34 |
-1.87 |
-2.27 |
-3.01 |
-4.07 |
-3.65 |
-2.98 |
| Compound Leverage Factor |
|
8.50 |
-11.49 |
-3.59 |
-1.69 |
-0.77 |
-1.21 |
-1.74 |
-1.96 |
-2.84 |
0.21 |
-12.82 |
| Debt to Total Capital |
|
97.82% |
128.06% |
138.62% |
188.12% |
192.04% |
235.76% |
279.19% |
167.32% |
169.30% |
196.41% |
222.54% |
| Short-Term Debt to Total Capital |
|
3.65% |
7.23% |
6.39% |
4.74% |
0.10% |
0.14% |
0.20% |
2.76% |
2.89% |
4.06% |
3.85% |
| Long-Term Debt to Total Capital |
|
94.17% |
120.83% |
132.23% |
183.38% |
191.95% |
235.62% |
278.99% |
164.56% |
166.41% |
192.35% |
218.69% |
| 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 |
|
0.00% |
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 |
|
2.18% |
-28.06% |
-38.62% |
-88.12% |
-92.04% |
-135.76% |
-179.19% |
-67.32% |
-69.30% |
-96.41% |
-122.54% |
| Debt to EBITDA |
|
2.48 |
3.71 |
4.45 |
4.29 |
5.90 |
5.50 |
3.70 |
5.83 |
5.11 |
11.94 |
37.13 |
| Net Debt to EBITDA |
|
2.41 |
3.65 |
4.44 |
4.28 |
5.32 |
4.56 |
3.48 |
5.39 |
4.56 |
11.57 |
35.35 |
| Long-Term Debt to EBITDA |
|
2.38 |
3.50 |
4.24 |
4.18 |
5.89 |
5.50 |
3.70 |
5.73 |
5.02 |
11.70 |
36.49 |
| Debt to NOPAT |
|
5.75 |
8.13 |
9.00 |
9.65 |
9.60 |
8.16 |
5.88 |
10.30 |
9.11 |
30.04 |
-134.71 |
| Net Debt to NOPAT |
|
5.60 |
7.99 |
8.97 |
9.63 |
8.66 |
6.76 |
5.54 |
9.54 |
8.15 |
29.10 |
-128.24 |
| Long-Term Debt to NOPAT |
|
5.53 |
7.67 |
8.59 |
9.41 |
9.60 |
8.16 |
5.87 |
10.14 |
8.96 |
29.41 |
-132.38 |
| Altman Z-Score |
|
4.13 |
3.72 |
4.07 |
5.37 |
4.82 |
2.43 |
2.97 |
1.81 |
1.89 |
1.66 |
1.46 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.47 |
0.56 |
0.53 |
0.52 |
1.44 |
0.99 |
0.51 |
0.54 |
0.58 |
0.42 |
0.51 |
| Quick Ratio |
|
0.29 |
0.33 |
0.24 |
0.33 |
1.08 |
0.82 |
0.39 |
0.41 |
0.46 |
0.25 |
0.33 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
161 |
78 |
168 |
219 |
182 |
459 |
179 |
-382 |
296 |
82 |
135 |
| Operating Cash Flow to CapEx |
|
263.12% |
246.19% |
370.85% |
377.24% |
443.93% |
0.00% |
687.22% |
1,063.62% |
432.26% |
76.04% |
237.53% |
| Free Cash Flow to Firm to Interest Expense |
|
8.59 |
3.23 |
4.42 |
4.82 |
2.14 |
6.88 |
2.65 |
-4.43 |
3.59 |
1.02 |
1.71 |
| Operating Cash Flow to Interest Expense |
|
12.07 |
4.30 |
3.50 |
2.28 |
1.98 |
2.15 |
2.98 |
1.89 |
2.61 |
0.86 |
2.06 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
7.48 |
2.55 |
2.56 |
1.68 |
1.54 |
2.20 |
2.55 |
1.71 |
2.00 |
-0.27 |
1.19 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.20 |
0.88 |
0.85 |
0.85 |
1.07 |
0.71 |
0.63 |
0.63 |
0.57 |
0.55 |
0.55 |
| Accounts Receivable Turnover |
|
31.44 |
19.16 |
16.50 |
14.86 |
18.51 |
16.52 |
14.97 |
16.48 |
16.63 |
17.15 |
16.85 |
| Inventory Turnover |
|
126.14 |
76.83 |
118.57 |
188.48 |
136.75 |
146.84 |
141.82 |
153.81 |
150.37 |
147.51 |
132.59 |
| Fixed Asset Turnover |
|
2.12 |
1.61 |
1.82 |
1.92 |
2.34 |
2.81 |
3.47 |
3.96 |
4.08 |
3.73 |
3.35 |
| Accounts Payable Turnover |
|
29.31 |
16.45 |
20.03 |
13.63 |
6.06 |
7.72 |
9.76 |
12.25 |
9.11 |
7.47 |
7.43 |
| Days Sales Outstanding (DSO) |
|
11.61 |
19.05 |
22.12 |
24.56 |
19.72 |
22.09 |
24.38 |
22.14 |
21.94 |
21.28 |
21.66 |
| Days Inventory Outstanding (DIO) |
|
2.89 |
4.75 |
3.08 |
1.94 |
2.67 |
2.49 |
2.57 |
2.37 |
2.43 |
2.47 |
2.75 |
| Days Payable Outstanding (DPO) |
|
12.46 |
22.19 |
18.22 |
26.78 |
60.26 |
47.28 |
37.41 |
29.79 |
40.07 |
48.88 |
49.11 |
| Cash Conversion Cycle (CCC) |
|
2.05 |
1.62 |
6.97 |
-0.29 |
-37.87 |
-22.70 |
-10.46 |
-5.27 |
-15.70 |
-25.13 |
-24.71 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
713 |
757 |
743 |
655 |
633 |
343 |
381 |
940 |
837 |
813 |
666 |
| Invested Capital Turnover |
|
2.10 |
1.58 |
1.46 |
1.24 |
1.48 |
2.09 |
3.16 |
2.22 |
1.90 |
1.91 |
1.98 |
| Increase / (Decrease) in Invested Capital |
|
-37 |
44 |
-14 |
-88 |
-22 |
-290 |
38 |
559 |
-104 |
-24 |
-147 |
| Enterprise Value (EV) |
|
3,173 |
3,677 |
4,016 |
3,298 |
3,510 |
2,821 |
3,225 |
3,177 |
2,919 |
2,550 |
2,004 |
| Market Capitalization |
|
2,475 |
2,703 |
2,627 |
2,037 |
2,123 |
1,680 |
2,024 |
1,483 |
1,350 |
869 |
382 |
| Book Value per Share |
|
$0.44 |
($6.65) |
($13.19) |
($21.71) |
($28.56) |
($34.98) |
($37.74) |
($34.96) |
($35.72) |
($44.54) |
($49.69) |
| Tangible Book Value per Share |
|
($4.04) |
($12.16) |
($14.99) |
($23.45) |
($30.39) |
($37.08) |
($39.97) |
($66.43) |
($66.80) |
($68.34) |
($63.01) |
| Total Capital |
|
731 |
774 |
1,005 |
672 |
801 |
584 |
456 |
1,094 |
1,037 |
884 |
766 |
| Total Debt |
|
715 |
991 |
1,393 |
1,263 |
1,539 |
1,378 |
1,274 |
1,830 |
1,755 |
1,735 |
1,704 |
| Total Long-Term Debt |
|
689 |
935 |
1,329 |
1,231 |
1,538 |
1,377 |
1,273 |
1,800 |
1,725 |
1,699 |
1,674 |
| Net Debt |
|
698 |
974 |
1,389 |
1,260 |
1,387 |
1,141 |
1,201 |
1,694 |
1,569 |
1,681 |
1,622 |
| Capital Expenditures (CapEx) |
|
86 |
42 |
36 |
28 |
38 |
-3.25 |
29 |
15 |
50 |
90 |
68 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-112 |
-84 |
-63 |
-60 |
-82 |
-241 |
-233 |
-345 |
-390 |
-271 |
-263 |
| Debt-free Net Working Capital (DFNWC) |
|
-95 |
-67 |
-58 |
-57 |
70 |
-3.96 |
-159 |
-209 |
-204 |
-217 |
-181 |
| Net Working Capital (NWC) |
|
-121 |
-123 |
-123 |
-89 |
69 |
-4.77 |
-160 |
-239 |
-234 |
-253 |
-210 |
| Net Nonoperating Expense (NNE) |
|
16 |
-2.14 |
19 |
9.54 |
66 |
79 |
51 |
62 |
62 |
94 |
68 |
| Net Nonoperating Obligations (NNO) |
|
698 |
974 |
1,131 |
1,247 |
1,371 |
1,136 |
1,199 |
1,677 |
1,555 |
1,665 |
1,604 |
| Total Depreciation and Amortization (D&A) |
|
92 |
76 |
71 |
63 |
60 |
61 |
56 |
66 |
72 |
70 |
70 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-7.30% |
-7.19% |
-5.74% |
-6.86% |
-8.59% |
-23.58% |
-20.35% |
-23.47% |
-23.02% |
-17.26% |
-17.92% |
| Debt-free Net Working Capital to Revenue |
|
-6.15% |
-5.73% |
-5.33% |
-6.54% |
7.37% |
-0.39% |
-13.92% |
-14.20% |
-12.04% |
-13.82% |
-12.34% |
| Net Working Capital to Revenue |
|
-7.88% |
-10.54% |
-11.18% |
-10.20% |
7.28% |
-0.47% |
-14.00% |
-16.26% |
-13.81% |
-16.10% |
-14.35% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$2.89 |
$3.68 |
$4.42 |
$4.26 |
$3.66 |
$3.88 |
$7.40 |
$5.46 |
$6.35 |
($1.87) |
($4.24) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
37.59M |
33.74M |
30.63M |
28.50M |
23.65M |
22.72M |
21.01M |
20.78M |
19.74M |
18.83M |
18.90M |
| Adjusted Diluted Earnings per Share |
|
$2.85 |
$3.63 |
$4.38 |
$4.21 |
$3.62 |
$3.86 |
$7.37 |
$5.45 |
$6.30 |
($1.87) |
($4.24) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
38.22M |
34.15M |
30.91M |
28.81M |
23.65M |
22.72M |
21.01M |
20.78M |
19.74M |
18.83M |
18.90M |
| 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 |
|
35.79M |
32.33M |
29.43M |
25.74M |
23.65M |
22.72M |
21.01M |
20.78M |
19.74M |
18.83M |
18.90M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
134 |
127 |
139 |
115 |
169 |
167 |
214 |
176 |
181 |
172 |
137 |
| Normalized NOPAT Margin |
|
8.69% |
10.97% |
12.67% |
13.26% |
17.79% |
16.30% |
18.74% |
11.96% |
10.70% |
10.92% |
9.34% |
| Pre Tax Income Margin |
|
11.58% |
14.39% |
18.58% |
21.39% |
12.19% |
11.96% |
19.38% |
11.03% |
11.19% |
-0.28% |
-7.02% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
10.49 |
7.89 |
6.35 |
5.09 |
2.36 |
2.83 |
4.29 |
2.88 |
3.30 |
0.95 |
-0.30 |
| NOPAT to Interest Expense |
|
6.62 |
5.02 |
4.06 |
2.87 |
1.89 |
2.53 |
3.21 |
2.06 |
2.34 |
0.72 |
-0.16 |
| EBIT Less CapEx to Interest Expense |
|
5.90 |
6.14 |
5.40 |
4.48 |
1.92 |
2.88 |
3.85 |
2.70 |
2.69 |
-0.19 |
-1.17 |
| NOPAT Less CapEx to Interest Expense |
|
2.03 |
3.28 |
3.11 |
2.27 |
1.44 |
2.58 |
2.78 |
1.88 |
1.73 |
-0.41 |
-1.03 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
34.36% |
32.48% |
36.15% |
37.42% |
43.60% |
30.68% |
22.52% |
31.95% |
27.43% |
-92.58% |
-20.58% |
| Augmented Payout Ratio |
|
328.60% |
261.89% |
283.22% |
305.71% |
189.37% |
203.99% |
143.18% |
53.54% |
96.25% |
-283.34% |
-26.77% |