| DEI Shares Outstanding |
|
69,451,234.00 |
70,298,970.00 |
68,118,450.00 |
69,906,818.00 |
73,373,443.00 |
74,554,701.00 |
79,854,649.00 |
- |
- |
- |
93,213,722.00 |
| DEI Adjusted Shares Outstanding |
|
69,451,234.00 |
70,298,970.00 |
68,118,450.00 |
69,906,818.00 |
73,373,443.00 |
74,554,701.00 |
79,854,649.00 |
- |
- |
- |
93,213,722.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
1.15 |
1.67 |
0.26 |
1.91 |
0.06 |
-2.68 |
-0.34 |
- |
- |
- |
-3.93 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-7.16% |
2.49% |
-1.59% |
2.06% |
14.44% |
-24.97% |
8.14% |
-1.77% |
11.03% |
11.21% |
-1.56% |
| EBITDA Growth |
|
-44.41% |
14.52% |
-50.99% |
96.98% |
-53.50% |
-275.43% |
108.08% |
-852.59% |
-116.04% |
67.55% |
-443.63% |
| EBIT Growth |
|
-50.77% |
15.88% |
-73.62% |
196.34% |
-92.76% |
-2,548.86% |
76.24% |
-173.44% |
-87.00% |
53.25% |
-215.69% |
| NOPAT Growth |
|
-54.39% |
45.18% |
-81.86% |
546.20% |
-96.06% |
-3,148.68% |
17.78% |
26.19% |
-83.07% |
52.02% |
-213.52% |
| Net Income Growth |
|
-54.71% |
46.87% |
-85.32% |
673.84% |
-96.69% |
-4,636.36% |
86.37% |
-311.76% |
-135.09% |
51.65% |
-187.43% |
| EPS Growth |
|
-52.44% |
49.53% |
-84.38% |
640.00% |
-96.76% |
-4,583.33% |
86.99% |
-297.14% |
-128.78% |
55.66% |
-180.14% |
| Operating Cash Flow Growth |
|
-26.13% |
18.36% |
-36.14% |
9.13% |
-27.78% |
-27.48% |
-69.36% |
-671.51% |
-4.33% |
92.16% |
120.69% |
| Free Cash Flow Firm Growth |
|
155.10% |
97.59% |
-415.83% |
161.17% |
-316.06% |
109.81% |
572.54% |
-205.97% |
40.75% |
69.66% |
165.89% |
| Invested Capital Growth |
|
8.25% |
6.49% |
55.20% |
-3.33% |
45.75% |
-17.38% |
-38.98% |
25.63% |
-4.93% |
-6.24% |
-47.00% |
| Revenue Q/Q Growth |
|
0.08% |
-2.13% |
-2.07% |
5.10% |
2.59% |
-0.23% |
-7.14% |
2.57% |
2.56% |
1.70% |
-0.10% |
| EBITDA Q/Q Growth |
|
-9.18% |
-5.55% |
-5.00% |
4.39% |
-18.77% |
-128.87% |
130.53% |
-11.07% |
14.81% |
-12.92% |
8.60% |
| EBIT Q/Q Growth |
|
-11.35% |
-6.55% |
-21.46% |
4.83% |
-71.61% |
-60.34% |
51.79% |
-6.95% |
7.13% |
-5.79% |
7.98% |
| NOPAT Q/Q Growth |
|
-16.07% |
-4.32% |
-20.50% |
3.29% |
-80.99% |
-72.40% |
23.89% |
-6.92% |
7.48% |
-6.65% |
7.94% |
| Net Income Q/Q Growth |
|
-16.00% |
-2.58% |
-28.93% |
4.89% |
-81.03% |
-108.79% |
78.73% |
-44.89% |
4.05% |
-9.74% |
8.64% |
| EPS Q/Q Growth |
|
-14.40% |
-2.44% |
-26.47% |
2.78% |
-78.57% |
-111.81% |
80.00% |
-47.87% |
5.36% |
-10.16% |
8.78% |
| Operating Cash Flow Q/Q Growth |
|
7.73% |
-6.99% |
-1.76% |
10.80% |
-16.38% |
219.47% |
-81.64% |
2.03% |
-74.65% |
87.57% |
181.82% |
| Free Cash Flow Firm Q/Q Growth |
|
-7.55% |
-31.47% |
13.87% |
22.21% |
-11.04% |
-65.97% |
-4.29% |
-25.68% |
16.23% |
62.20% |
-1.76% |
| Invested Capital Q/Q Growth |
|
-1.57% |
5.19% |
-2.73% |
-5.78% |
-3.04% |
-3.82% |
2.72% |
8.93% |
7.11% |
-4.85% |
-2.48% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
79.60% |
78.76% |
76.51% |
76.17% |
76.38% |
70.86% |
71.39% |
70.22% |
68.64% |
69.89% |
69.93% |
| EBITDA Margin |
|
22.02% |
24.61% |
12.25% |
23.65% |
9.61% |
-22.47% |
1.68% |
-12.87% |
-25.04% |
-7.31% |
-40.35% |
| Operating Margin |
|
18.49% |
20.72% |
6.04% |
16.39% |
0.89% |
-36.28% |
-27.58% |
-20.73% |
-34.17% |
-14.74% |
-46.96% |
| EBIT Margin |
|
18.56% |
20.99% |
5.63% |
16.34% |
1.03% |
-33.75% |
-7.41% |
-20.64% |
-34.76% |
-14.61% |
-46.86% |
| Profit (Net Income) Margin |
|
11.05% |
15.83% |
2.36% |
17.90% |
0.52% |
-31.26% |
-3.94% |
-16.51% |
-34.96% |
-15.20% |
-44.38% |
| Tax Burden Percent |
|
59.42% |
75.13% |
47.51% |
110.82% |
0.00% |
89.39% |
47.64% |
79.66% |
100.42% |
103.08% |
92.61% |
| Interest Burden Percent |
|
100.15% |
100.39% |
88.29% |
98.85% |
0.00% |
103.62% |
111.52% |
100.43% |
100.15% |
100.90% |
102.25% |
| Effective Tax Rate |
|
40.58% |
24.87% |
52.49% |
-10.82% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
17.00% |
22.99% |
3.17% |
17.12% |
0.56% |
-15.71% |
-17.73% |
-15.31% |
-25.80% |
-13.11% |
-55.51% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
16.81% |
22.03% |
6.94% |
19.68% |
1.80% |
-94.63% |
-79.32% |
-10.52% |
35.30% |
36.35% |
149.60% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-5.44% |
-6.37% |
-0.90% |
-1.77% |
-0.13% |
-4.55% |
14.79% |
3.22% |
-5.75% |
-4.05% |
-12.94% |
| Return on Equity (ROE) |
|
11.56% |
16.62% |
2.27% |
15.35% |
0.43% |
-20.27% |
-2.94% |
-12.08% |
-31.55% |
-17.15% |
-68.45% |
| Cash Return on Invested Capital (CROIC) |
|
9.08% |
16.71% |
-40.09% |
20.51% |
-36.68% |
3.32% |
30.68% |
-38.03% |
-20.74% |
-6.66% |
5.93% |
| Operating Return on Assets (OROA) |
|
16.87% |
18.87% |
3.92% |
10.19% |
0.64% |
-14.46% |
-3.74% |
-11.11% |
-22.33% |
-11.26% |
-44.56% |
| Return on Assets (ROA) |
|
10.04% |
14.23% |
1.65% |
11.17% |
0.32% |
-13.39% |
-1.99% |
-8.89% |
-22.45% |
-11.71% |
-42.20% |
| Return on Common Equity (ROCE) |
|
11.56% |
16.62% |
2.27% |
15.35% |
0.43% |
-20.27% |
-2.94% |
-12.08% |
-31.55% |
-17.15% |
-68.45% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-12.64% |
-33.62% |
-18.16% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
79 |
115 |
21 |
135 |
5.32 |
-162 |
-133 |
-98 |
-180 |
-86 |
-271 |
| NOPAT Margin |
|
10.99% |
15.56% |
2.87% |
18.17% |
0.63% |
-25.40% |
-19.31% |
-14.51% |
-23.92% |
-10.32% |
-32.87% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.19% |
0.96% |
-3.77% |
-2.56% |
-1.24% |
78.92% |
61.59% |
-4.79% |
-61.10% |
-49.46% |
-205.10% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
11.83% |
15.25% |
2.09% |
13.69% |
0.40% |
-14.67% |
-13.78% |
-11.11% |
-21.93% |
-11.67% |
-55.55% |
| Cost of Revenue to Revenue |
|
20.40% |
21.24% |
23.49% |
23.83% |
23.62% |
29.14% |
28.61% |
29.78% |
31.36% |
30.11% |
30.07% |
| SG&A Expenses to Revenue |
|
50.66% |
48.51% |
60.37% |
58.49% |
65.40% |
79.44% |
77.87% |
36.54% |
37.67% |
32.94% |
31.15% |
| R&D to Revenue |
|
10.45% |
9.53% |
10.21% |
9.52% |
10.09% |
12.09% |
11.86% |
12.59% |
11.78% |
13.54% |
12.95% |
| Operating Expenses to Revenue |
|
61.11% |
58.04% |
70.47% |
59.78% |
75.49% |
107.14% |
98.97% |
90.95% |
102.81% |
84.63% |
116.90% |
| Earnings before Interest and Taxes (EBIT) |
|
134 |
155 |
41 |
122 |
8.80 |
-216 |
-51 |
-140 |
-262 |
-122 |
-386 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
159 |
182 |
89 |
176 |
82 |
-144 |
12 |
-87 |
-189 |
-61 |
-333 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
3.57 |
2.88 |
2.29 |
2.70 |
1.87 |
0.96 |
2.28 |
1.33 |
2.01 |
1.78 |
1.56 |
| Price to Tangible Book Value (P/TBV) |
|
8.08 |
6.61 |
0.00 |
13.59 |
0.00 |
0.00 |
6.79 |
5.36 |
10.75 |
8.19 |
3.52 |
| Price to Revenue (P/Rev) |
|
3.27 |
2.91 |
2.42 |
3.51 |
2.39 |
1.32 |
3.19 |
1.73 |
2.09 |
1.49 |
0.70 |
| Price to Earnings (P/E) |
|
29.58 |
18.35 |
101.16 |
19.60 |
443.11 |
0.00 |
0.00 |
0.00 |
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 |
|
3.38% |
5.45% |
0.99% |
5.10% |
0.23% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
4.50 |
3.71 |
2.24 |
3.12 |
1.84 |
0.96 |
3.17 |
1.41 |
2.16 |
1.86 |
1.61 |
| Enterprise Value to Revenue (EV/Rev) |
|
3.02 |
2.59 |
2.46 |
3.26 |
2.44 |
1.41 |
2.62 |
1.48 |
1.95 |
1.42 |
0.66 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
13.73 |
10.54 |
20.09 |
13.77 |
25.43 |
0.00 |
155.71 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
16.29 |
12.36 |
43.76 |
19.93 |
236.37 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
27.51 |
16.66 |
85.82 |
17.93 |
390.98 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
15.54 |
11.55 |
16.89 |
20.90 |
24.85 |
14.80 |
97.11 |
0.00 |
0.00 |
0.00 |
301.98 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
51.53 |
22.93 |
0.00 |
14.97 |
0.00 |
26.19 |
7.83 |
0.00 |
0.00 |
0.00 |
18.77 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.01 |
0.01 |
0.30 |
0.02 |
0.21 |
0.26 |
0.00 |
0.00 |
0.05 |
0.06 |
0.33 |
| Long-Term Debt to Equity |
|
0.01 |
0.01 |
0.14 |
0.02 |
0.21 |
0.26 |
0.00 |
0.00 |
0.05 |
0.06 |
0.33 |
| Financial Leverage |
|
-0.32 |
-0.29 |
-0.13 |
-0.09 |
-0.07 |
0.05 |
-0.19 |
-0.31 |
-0.16 |
-0.11 |
-0.09 |
| Leverage Ratio |
|
1.15 |
1.17 |
1.38 |
1.37 |
1.33 |
1.51 |
1.48 |
1.36 |
1.41 |
1.46 |
1.62 |
| Compound Leverage Factor |
|
1.15 |
1.17 |
1.22 |
1.36 |
0.00 |
1.57 |
1.65 |
1.37 |
1.41 |
1.48 |
1.66 |
| Debt to Total Capital |
|
1.31% |
1.03% |
23.32% |
2.12% |
17.66% |
20.33% |
0.00% |
0.00% |
4.69% |
5.35% |
24.57% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
12.71% |
0.54% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
1.31% |
1.03% |
10.61% |
1.58% |
17.66% |
20.33% |
0.00% |
0.00% |
4.69% |
5.35% |
24.57% |
| 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% |
-0.04% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
98.69% |
98.97% |
76.72% |
97.88% |
82.34% |
79.67% |
100.00% |
100.00% |
95.31% |
94.65% |
75.43% |
| Debt to EBITDA |
|
0.06 |
0.04 |
2.62 |
0.12 |
2.85 |
-1.57 |
0.00 |
0.00 |
-0.20 |
-0.65 |
-0.36 |
| Net Debt to EBITDA |
|
-1.11 |
-1.27 |
0.39 |
-1.08 |
0.51 |
-0.37 |
0.00 |
0.00 |
0.54 |
1.03 |
0.09 |
| Long-Term Debt to EBITDA |
|
0.06 |
0.04 |
1.19 |
0.09 |
2.85 |
-1.57 |
0.00 |
0.00 |
-0.20 |
-0.65 |
-0.36 |
| Debt to NOPAT |
|
0.11 |
0.07 |
11.17 |
0.15 |
43.89 |
-1.39 |
0.00 |
0.00 |
-0.21 |
-0.46 |
-0.44 |
| Net Debt to NOPAT |
|
-2.22 |
-2.01 |
1.65 |
-1.41 |
7.84 |
-0.33 |
0.00 |
0.00 |
0.57 |
0.73 |
0.11 |
| Long-Term Debt to NOPAT |
|
0.11 |
0.07 |
5.08 |
0.12 |
43.89 |
-1.39 |
0.00 |
0.00 |
-0.21 |
-0.46 |
-0.44 |
| Altman Z-Score |
|
15.32 |
11.39 |
3.10 |
8.76 |
3.34 |
0.87 |
4.13 |
2.15 |
1.90 |
1.84 |
-1.51 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
-0.03% |
-0.02% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
4.13 |
4.35 |
1.39 |
3.21 |
2.96 |
2.67 |
2.37 |
2.00 |
2.01 |
1.82 |
2.49 |
| Quick Ratio |
|
3.38 |
3.51 |
1.13 |
2.78 |
2.34 |
1.65 |
2.11 |
1.58 |
1.64 |
1.36 |
1.98 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
42 |
84 |
-264 |
162 |
-350 |
34 |
231 |
-245 |
-145 |
-44 |
29 |
| Operating Cash Flow to CapEx |
|
587.87% |
3,326.00% |
1,740.98% |
1,379.76% |
973.26% |
595.10% |
103.33% |
-234.66% |
-151.30% |
-29.29% |
11.54% |
| Free Cash Flow to Firm to Interest Expense |
|
211.92 |
279.16 |
-44.08 |
50.56 |
-29.13 |
3.18 |
34.96 |
-76.41 |
-49.96 |
-15.70 |
2.76 |
| Operating Cash Flow to Interest Expense |
|
702.50 |
554.33 |
17.70 |
36.22 |
6.98 |
5.62 |
2.82 |
-33.22 |
-38.24 |
-3.11 |
0.17 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
583.00 |
537.67 |
16.68 |
33.59 |
6.26 |
4.68 |
0.09 |
-47.38 |
-63.52 |
-13.71 |
-1.31 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.91 |
0.90 |
0.70 |
0.62 |
0.62 |
0.43 |
0.50 |
0.54 |
0.64 |
0.77 |
0.95 |
| Accounts Receivable Turnover |
|
8.36 |
8.11 |
7.63 |
7.47 |
7.04 |
5.60 |
7.64 |
7.03 |
6.98 |
7.11 |
6.97 |
| Inventory Turnover |
|
6.02 |
4.96 |
4.25 |
4.63 |
6.12 |
6.36 |
9.32 |
11.41 |
11.22 |
10.19 |
8.53 |
| Fixed Asset Turnover |
|
14.19 |
11.80 |
13.32 |
15.77 |
16.94 |
13.03 |
16.40 |
10.69 |
7.44 |
7.09 |
7.13 |
| Accounts Payable Turnover |
|
6.67 |
7.46 |
7.94 |
7.38 |
6.78 |
6.92 |
7.89 |
6.92 |
8.65 |
8.68 |
7.96 |
| Days Sales Outstanding (DSO) |
|
43.65 |
45.03 |
47.81 |
48.88 |
51.87 |
65.19 |
47.78 |
51.89 |
52.31 |
51.31 |
52.35 |
| Days Inventory Outstanding (DIO) |
|
60.67 |
73.56 |
85.81 |
78.79 |
59.65 |
57.37 |
39.16 |
31.98 |
32.53 |
35.82 |
42.77 |
| Days Payable Outstanding (DPO) |
|
54.73 |
48.96 |
45.94 |
49.44 |
53.84 |
52.76 |
46.27 |
52.76 |
42.19 |
42.04 |
45.86 |
| Cash Conversion Cycle (CCC) |
|
49.59 |
69.62 |
87.68 |
78.24 |
57.68 |
69.80 |
40.67 |
31.11 |
42.65 |
45.09 |
49.26 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
486 |
517 |
802 |
776 |
1,131 |
934 |
570 |
716 |
681 |
638 |
338 |
| Invested Capital Turnover |
|
1.55 |
1.48 |
1.10 |
0.94 |
0.89 |
0.62 |
0.92 |
1.06 |
1.08 |
1.27 |
1.69 |
| Increase / (Decrease) in Invested Capital |
|
37 |
32 |
285 |
-27 |
355 |
-197 |
-364 |
146 |
-35 |
-43 |
-300 |
| Enterprise Value (EV) |
|
2,184 |
1,920 |
1,794 |
2,422 |
2,080 |
899 |
1,806 |
1,006 |
1,471 |
1,185 |
544 |
| Market Capitalization |
|
2,361 |
2,151 |
1,760 |
2,612 |
2,038 |
845 |
2,204 |
1,176 |
1,573 |
1,248 |
573 |
| Book Value per Share |
|
$9.53 |
$10.64 |
$11.28 |
$13.82 |
$14.84 |
$11.82 |
$12.12 |
$10.93 |
$9.53 |
$7.70 |
$3.95 |
| Tangible Book Value per Share |
|
$4.21 |
$4.63 |
($0.58) |
$2.75 |
($0.18) |
($0.33) |
$4.06 |
$2.71 |
$1.78 |
$1.67 |
$1.75 |
| Total Capital |
|
671 |
756 |
1,002 |
987 |
1,322 |
1,106 |
968 |
886 |
822 |
741 |
488 |
| Total Debt |
|
8.80 |
7.80 |
234 |
21 |
234 |
225 |
0.00 |
0.00 |
39 |
40 |
120 |
| Total Long-Term Debt |
|
8.80 |
7.80 |
106 |
16 |
234 |
225 |
0.00 |
0.00 |
39 |
40 |
120 |
| Net Debt |
|
-177 |
-231 |
34 |
-190 |
42 |
53 |
-398 |
-170 |
-102 |
-63 |
-30 |
| Capital Expenditures (CapEx) |
|
24 |
5.00 |
6.10 |
8.40 |
8.60 |
10 |
18 |
45 |
73 |
30 |
16 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
70 |
83 |
61 |
50 |
94 |
93 |
-58 |
23 |
17 |
32 |
49 |
| Debt-free Net Working Capital (DFNWC) |
|
215 |
242 |
212 |
231 |
231 |
244 |
281 |
137 |
158 |
134 |
199 |
| Net Working Capital (NWC) |
|
215 |
242 |
84 |
225 |
231 |
244 |
281 |
137 |
158 |
134 |
199 |
| Net Nonoperating Expense (NNE) |
|
-0.42 |
-1.95 |
3.71 |
1.99 |
0.92 |
37 |
-106 |
14 |
83 |
41 |
95 |
| Net Nonoperating Obligations (NNO) |
|
-177 |
-231 |
34 |
-190 |
42 |
53 |
-398 |
-170 |
-102 |
-63 |
-30 |
| Total Depreciation and Amortization (D&A) |
|
25 |
27 |
48 |
54 |
73 |
72 |
63 |
53 |
73 |
61 |
54 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
9.70% |
11.24% |
8.34% |
6.74% |
11.03% |
14.53% |
-8.44% |
3.32% |
2.23% |
3.76% |
5.97% |
| Debt-free Net Working Capital to Revenue |
|
29.74% |
32.71% |
29.02% |
31.02% |
27.12% |
38.13% |
40.62% |
20.25% |
20.94% |
15.99% |
24.11% |
| Net Working Capital to Revenue |
|
29.74% |
32.71% |
11.55% |
30.31% |
27.12% |
38.13% |
40.62% |
20.25% |
20.94% |
15.99% |
24.11% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$1.12 |
$1.79 |
$0.32 |
$1.89 |
$0.06 |
$0.00 |
($0.35) |
($1.39) |
($3.18) |
($1.41) |
($3.95) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
71.30M |
70M |
68.30M |
69.40M |
73.50M |
0.00 |
78M |
80.60M |
82.80M |
90.60M |
92.60M |
| Adjusted Diluted Earnings per Share |
|
$1.08 |
$1.71 |
$0.32 |
$1.82 |
$0.06 |
$0.00 |
($0.35) |
($1.39) |
($3.18) |
($1.41) |
($3.95) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
74.50M |
73.40M |
68.80M |
72M |
76M |
0.00 |
78M |
80.60M |
82.80M |
90.60M |
92.60M |
| 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 |
|
68.60M |
69.13M |
68.44M |
70.92M |
73.87M |
0.00 |
80.02M |
81.22M |
89.87M |
91.31M |
93.51M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
79 |
115 |
30 |
42 |
5.32 |
-92 |
-89 |
-87 |
-180 |
-47 |
-47 |
| Normalized NOPAT Margin |
|
10.99% |
15.56% |
4.15% |
5.71% |
0.63% |
-14.47% |
-12.84% |
-12.76% |
-23.92% |
-5.57% |
-5.76% |
| Pre Tax Income Margin |
|
18.59% |
21.07% |
4.97% |
16.15% |
0.00% |
-34.97% |
-8.27% |
-20.73% |
-34.81% |
-14.74% |
-47.92% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
670.50 |
518.00 |
6.83 |
37.97 |
0.73 |
-19.95 |
-7.76 |
-43.75 |
-90.28 |
-43.71 |
-36.80 |
| NOPAT to Interest Expense |
|
396.92 |
384.16 |
3.48 |
42.22 |
0.44 |
-15.02 |
-20.20 |
-30.76 |
-62.13 |
-30.88 |
-25.81 |
| EBIT Less CapEx to Interest Expense |
|
551.00 |
501.33 |
5.82 |
35.34 |
0.02 |
-20.90 |
-10.48 |
-57.91 |
-115.55 |
-54.32 |
-38.29 |
| NOPAT Less CapEx to Interest Expense |
|
277.42 |
367.49 |
2.47 |
39.59 |
-0.27 |
-15.96 |
-22.93 |
-44.91 |
-87.41 |
-41.48 |
-27.30 |
| 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 |
|
264.04% |
138.74% |
183.72% |
0.00% |
1,136.36% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |