| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
39,509,560.00 |
39,658,699.00 |
39,073,697.00 |
39,015,442.00 |
38,453,344.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
39,509,560.00 |
39,658,699.00 |
39,073,697.00 |
39,015,442.00 |
38,453,344.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
0.09 |
1.07 |
-10.43 |
1.45 |
0.73 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-11.59% |
-0.64% |
64.40% |
35.84% |
30.05% |
32.43% |
-60.18% |
-98.78% |
10.54% |
- |
16.66% |
| EBITDA Growth |
|
-30.34% |
-23.84% |
352.31% |
82.34% |
78.18% |
99.63% |
7.33% |
297.06% |
-425.50% |
- |
34.91% |
| EBIT Growth |
|
-39.03% |
-24.88% |
293.62% |
94.86% |
107.17% |
112.27% |
7.21% |
314.17% |
-453.28% |
- |
39.96% |
| NOPAT Growth |
|
-40.09% |
-24.35% |
334.35% |
243.28% |
205.71% |
101.49% |
-8.44% |
-3.95% |
-339.78% |
- |
60.14% |
| Net Income Growth |
|
-129.99% |
-134.35% |
121.80% |
2,065.00% |
454.83% |
488.81% |
-22.88% |
82.02% |
-1,496.74% |
- |
250.53% |
| EPS Growth |
|
-149.21% |
-151.16% |
106.00% |
640.00% |
322.58% |
313.64% |
0.00% |
100.00% |
-1,611.59% |
- |
711.11% |
| Operating Cash Flow Growth |
|
-197.61% |
-17.07% |
-53.61% |
11.49% |
6.40% |
107.02% |
27.97% |
56.22% |
71.08% |
- |
147.43% |
| Free Cash Flow Firm Growth |
|
90.62% |
-225.05% |
-20.62% |
-210.30% |
-34.97% |
-54.67% |
-686.88% |
84.20% |
38.87% |
- |
114.14% |
| Invested Capital Growth |
|
10.08% |
7.39% |
3.27% |
0.00% |
13.64% |
11.00% |
15.67% |
17.03% |
1.26% |
- |
-0.08% |
| Revenue Q/Q Growth |
|
3.44% |
2.30% |
15.43% |
11.21% |
-0.97% |
4.18% |
-99.75% |
368.47% |
8,887.29% |
- |
-64.52% |
| EBITDA Q/Q Growth |
|
3.90% |
-7.38% |
43.59% |
31.96% |
1.53% |
3.77% |
251.78% |
7.13% |
-183.23% |
- |
125.52% |
| EBIT Q/Q Growth |
|
-5.79% |
2.69% |
50.03% |
34.26% |
0.16% |
5.22% |
265.24% |
7.60% |
-185.43% |
- |
124.38% |
| NOPAT Q/Q Growth |
|
56.10% |
5.77% |
73.18% |
20.06% |
39.02% |
-30.29% |
-21.30% |
25.95% |
-447.04% |
- |
-32.68% |
| Net Income Q/Q Growth |
|
-802.67% |
28.11% |
300.56% |
113.68% |
15.16% |
-21.22% |
-60.22% |
404.34% |
-983.70% |
- |
-46.34% |
| EPS Q/Q Growth |
|
-210.00% |
29.03% |
140.91% |
500.00% |
27.78% |
-31.88% |
-80.85% |
1,100.00% |
-1,065.74% |
- |
-50.34% |
| Operating Cash Flow Q/Q Growth |
|
-12.35% |
155.40% |
-452.02% |
59.60% |
-18.81% |
222.53% |
-222.48% |
75.45% |
21.52% |
- |
351.41% |
| Free Cash Flow Firm Q/Q Growth |
|
-108.77% |
24.71% |
69.98% |
-5,464.15% |
89.27% |
13.72% |
-52.74% |
-11.73% |
58.48% |
- |
330.36% |
| Invested Capital Q/Q Growth |
|
0.00% |
3.46% |
-0.05% |
3.82% |
5.85% |
1.07% |
4.15% |
5.04% |
-8.41% |
- |
0.64% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
67.88% |
67.90% |
71.20% |
73.88% |
72.96% |
74.44% |
-9,821.92% |
-2,087.29% |
76.14% |
- |
77.51% |
| EBITDA Margin |
|
24.78% |
22.44% |
27.91% |
33.12% |
33.96% |
33.82% |
47,211.91% |
10,796.56% |
-99.99% |
- |
34.32% |
| Operating Margin |
|
19.89% |
20.56% |
25.98% |
31.39% |
31.97% |
32.10% |
10,091.61% |
2,458.43% |
-101.42% |
- |
32.83% |
| EBIT Margin |
|
19.92% |
19.99% |
25.99% |
31.37% |
31.73% |
32.05% |
46,444.65% |
10,667.59% |
-101.41% |
- |
33.08% |
| Profit (Net Income) Margin |
|
-3.77% |
-2.65% |
4.60% |
8.84% |
10.28% |
7.77% |
1,226.52% |
1,320.42% |
-129.83% |
- |
10.10% |
| Tax Burden Percent |
|
128.10% |
87.78% |
83.12% |
74.27% |
102.38% |
68.22% |
67.76% |
74.78% |
106.42% |
- |
78.38% |
| Interest Burden Percent |
|
-14.76% |
-15.08% |
21.29% |
37.92% |
31.63% |
35.54% |
3.90% |
16.55% |
120.31% |
- |
38.96% |
| Effective Tax Rate |
|
0.00% |
0.00% |
16.88% |
25.73% |
-2.38% |
31.78% |
32.24% |
25.22% |
0.00% |
- |
21.62% |
| Return on Invested Capital (ROIC) |
|
2.92% |
2.88% |
4.77% |
10.57% |
7.95% |
5.57% |
1,699.50% |
327.05% |
-13.32% |
- |
6.68% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
1.47% |
1.51% |
3.25% |
7.92% |
5.88% |
4.26% |
1,698.22% |
326.52% |
-18.61% |
- |
5.32% |
| Return on Net Nonoperating Assets (RNNOA) |
|
3.29% |
3.28% |
7.67% |
20.48% |
14.55% |
11.09% |
4,445.25% |
849.15% |
-56.87% |
- |
16.45% |
| Return on Equity (ROE) |
|
6.21% |
6.16% |
12.44% |
31.04% |
22.50% |
16.66% |
6,144.75% |
1,176.20% |
-70.20% |
- |
23.13% |
| Cash Return on Invested Capital (CROIC) |
|
-7.51% |
-5.38% |
-4.62% |
-192.59% |
-6.92% |
-4.17% |
-8.41% |
-9.95% |
-2.20% |
- |
0.06% |
| Operating Return on Assets (OROA) |
|
3.89% |
3.69% |
5.33% |
6.58% |
7.14% |
7.55% |
10,739.45% |
1,759.44% |
-17.60% |
- |
7.97% |
| Return on Assets (ROA) |
|
-0.74% |
-0.49% |
0.94% |
1.85% |
2.31% |
1.83% |
283.61% |
217.78% |
-22.54% |
- |
2.43% |
| Return on Common Equity (ROCE) |
|
5.88% |
5.84% |
11.72% |
29.55% |
21.25% |
15.76% |
5,826.20% |
1,123.04% |
-66.53% |
- |
21.87% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-3.93% |
0.00% |
-0.10% |
2.00% |
4.92% |
0.00% |
7.04% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
30 |
32 |
55 |
66 |
92 |
64 |
51 |
64 |
-221 |
120 |
81 |
| NOPAT Margin |
|
13.92% |
14.39% |
21.59% |
23.31% |
32.73% |
21.90% |
6,838.39% |
1,838.48% |
-70.99% |
- |
25.73% |
| Net Nonoperating Expense Percent (NNEP) |
|
1.45% |
1.37% |
1.51% |
2.65% |
2.07% |
1.31% |
1.28% |
0.53% |
5.29% |
- |
1.35% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
0.75% |
- |
- |
- |
1.36% |
1.02% |
1.23% |
-4.67% |
2.47% |
1.64% |
| Cost of Revenue to Revenue |
|
32.12% |
32.10% |
28.80% |
26.12% |
27.04% |
25.56% |
9,921.92% |
2,187.29% |
23.86% |
- |
22.49% |
| SG&A Expenses to Revenue |
|
5.71% |
6.34% |
4.92% |
5.01% |
4.96% |
5.45% |
1,745.33% |
417.74% |
4.96% |
- |
4.95% |
| 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 |
|
47.99% |
47.34% |
45.23% |
42.49% |
41.00% |
42.33% |
16,470.77% |
3,664.15% |
177.56% |
- |
44.68% |
| Earnings before Interest and Taxes (EBIT) |
|
43 |
44 |
66 |
89 |
89 |
94 |
343 |
369 |
-316 |
-427 |
104 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
54 |
50 |
71 |
94 |
96 |
99 |
349 |
374 |
-311 |
-423 |
108 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.68 |
0.88 |
0.91 |
0.68 |
0.72 |
0.73 |
0.67 |
0.44 |
0.65 |
- |
0.67 |
| Price to Tangible Book Value (P/TBV) |
|
1.07 |
1.40 |
1.43 |
1.06 |
1.11 |
1.12 |
1.02 |
0.65 |
0.67 |
- |
0.69 |
| Price to Revenue (P/Rev) |
|
0.94 |
1.28 |
1.13 |
0.79 |
0.85 |
0.74 |
0.73 |
0.70 |
0.70 |
- |
0.54 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
196.01 |
20.33 |
11.67 |
11.51 |
6.38 |
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 |
|
0.00% |
0.00% |
0.00% |
0.51% |
4.92% |
8.57% |
8.69% |
15.67% |
0.00% |
- |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.91 |
0.97 |
0.97 |
0.91 |
0.93 |
0.93 |
0.92 |
0.85 |
0.93 |
- |
0.93 |
| Enterprise Value to Revenue (EV/Rev) |
|
4.55 |
5.01 |
4.49 |
4.03 |
4.05 |
3.86 |
3.95 |
5.16 |
4.98 |
- |
3.59 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
25.70 |
31.72 |
17.89 |
14.66 |
13.61 |
11.94 |
11.46 |
6.47 |
16.72 |
- |
271.87 |
| Enterprise Value to EBIT (EV/EBIT) |
|
32.21 |
40.65 |
20.29 |
16.22 |
14.62 |
12.70 |
12.16 |
6.69 |
18.11 |
- |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
45.70 |
57.12 |
0.00 |
24.66 |
16.85 |
15.67 |
16.03 |
15.98 |
0.00 |
- |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
1,566.05 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
2.46 |
2.44 |
2.56 |
2.68 |
2.67 |
2.95 |
2.85 |
2.71 |
3.81 |
- |
3.61 |
| Long-Term Debt to Equity |
|
2.38 |
2.35 |
2.47 |
2.59 |
2.57 |
2.82 |
2.71 |
2.59 |
3.67 |
- |
3.54 |
| Financial Leverage |
|
2.23 |
2.18 |
2.36 |
2.58 |
2.47 |
2.61 |
2.62 |
2.60 |
3.06 |
- |
3.09 |
| Leverage Ratio |
|
3.47 |
3.44 |
3.61 |
3.87 |
3.75 |
3.89 |
3.89 |
3.88 |
4.39 |
- |
4.41 |
| Compound Leverage Factor |
|
-0.51 |
-0.52 |
0.77 |
1.47 |
1.19 |
1.38 |
0.15 |
0.64 |
5.28 |
- |
1.72 |
| Debt to Total Capital |
|
71.14% |
70.97% |
71.93% |
72.85% |
72.77% |
74.71% |
74.05% |
73.04% |
79.20% |
- |
78.31% |
| Short-Term Debt to Total Capital |
|
2.44% |
2.71% |
2.66% |
2.59% |
2.73% |
3.46% |
3.80% |
3.26% |
2.95% |
- |
1.60% |
| Long-Term Debt to Total Capital |
|
68.70% |
68.26% |
69.28% |
70.26% |
70.03% |
71.25% |
70.24% |
69.78% |
76.25% |
- |
76.71% |
| 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 |
|
1.80% |
1.69% |
1.57% |
1.30% |
1.34% |
1.24% |
1.24% |
1.15% |
1.17% |
- |
1.35% |
| Common Equity to Total Capital |
|
27.06% |
27.34% |
26.49% |
25.85% |
25.90% |
24.05% |
24.71% |
25.81% |
19.63% |
- |
20.35% |
| Debt to EBITDA |
|
20.62 |
23.92 |
13.55 |
12.01 |
11.02 |
9.79 |
9.51 |
5.70 |
14.58 |
- |
234.52 |
| Net Debt to EBITDA |
|
19.88 |
23.03 |
13.07 |
11.57 |
10.57 |
9.50 |
9.18 |
5.50 |
14.16 |
- |
226.94 |
| Long-Term Debt to EBITDA |
|
19.91 |
23.01 |
13.05 |
11.58 |
10.61 |
9.34 |
9.02 |
5.45 |
14.03 |
- |
229.74 |
| Debt to NOPAT |
|
36.66 |
43.07 |
-53.45 |
20.20 |
13.65 |
12.84 |
13.31 |
14.07 |
-86.72 |
- |
-3,453.19 |
| Net Debt to NOPAT |
|
35.35 |
41.47 |
-51.56 |
19.46 |
13.09 |
12.46 |
12.84 |
13.58 |
-84.23 |
- |
-3,341.50 |
| Long-Term Debt to NOPAT |
|
35.41 |
41.43 |
-51.47 |
19.48 |
13.14 |
12.25 |
12.63 |
13.44 |
-83.48 |
- |
-3,382.71 |
| Altman Z-Score |
|
0.82 |
1.78 |
1.85 |
1.81 |
1.81 |
1.82 |
1.95 |
1.84 |
1.43 |
- |
1.78 |
| Noncontrolling Interest Sharing Ratio |
|
5.29% |
5.20% |
5.79% |
4.80% |
5.56% |
5.38% |
5.18% |
4.52% |
5.23% |
- |
5.44% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.59 |
12.48 |
14.18 |
14.21 |
14.47 |
11.93 |
12.71 |
12.68 |
13.07 |
- |
15.47 |
| Quick Ratio |
|
0.43 |
12.38 |
14.06 |
14.08 |
14.35 |
11.87 |
12.64 |
12.62 |
13.02 |
- |
15.42 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-338 |
-254 |
-76 |
-4,247 |
-456 |
-393 |
-601 |
-671 |
-279 |
-37 |
85 |
| Operating Cash Flow to CapEx |
|
-3,080.91% |
3,569.19% |
-14,747.27% |
-2,205.61% |
-3,339.94% |
3,688.14% |
-5,842.22% |
-1,010.17% |
-834.60% |
- |
1,768.58% |
| 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 |
|
0.20 |
0.18 |
0.21 |
0.21 |
0.23 |
0.24 |
0.23 |
0.16 |
0.17 |
- |
0.24 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Fixed Asset Turnover |
|
17.74 |
18.22 |
22.59 |
29.78 |
29.62 |
33.80 |
36.45 |
28.12 |
30.28 |
- |
48.32 |
| Accounts Payable Turnover |
|
46.74 |
3.97 |
32.63 |
28.28 |
41.16 |
2.14 |
5.24 |
4.47 |
4.82 |
- |
2.89 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Days Payable Outstanding (DPO) |
|
7.81 |
91.98 |
11.19 |
12.91 |
8.87 |
170.61 |
69.62 |
81.67 |
75.69 |
- |
126.35 |
| Cash Conversion Cycle (CCC) |
|
-7.81 |
-91.98 |
-11.19 |
-12.91 |
-8.87 |
-170.61 |
-69.62 |
-81.67 |
-75.69 |
- |
-126.35 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
4,018 |
4,157 |
4,155 |
4,313 |
4,565 |
4,614 |
4,806 |
5,048 |
4,623 |
4,771 |
4,802 |
| Invested Capital Turnover |
|
0.21 |
0.20 |
0.22 |
0.45 |
0.24 |
0.25 |
0.25 |
0.18 |
0.19 |
- |
0.26 |
| Increase / (Decrease) in Invested Capital |
|
368 |
286 |
132 |
4,313 |
548 |
457 |
651 |
735 |
58 |
157 |
-3.97 |
| Enterprise Value (EV) |
|
3,656 |
4,018 |
4,049 |
3,941 |
4,228 |
4,303 |
4,401 |
4,296 |
4,298 |
- |
4,472 |
| Market Capitalization |
|
754 |
1,028 |
1,024 |
774 |
881 |
824 |
815 |
585 |
603 |
- |
673 |
| Book Value per Share |
|
$28.43 |
$29.74 |
$28.77 |
$29.11 |
$30.92 |
$28.79 |
$30.86 |
$33.71 |
$23.76 |
$25.11 |
$26.07 |
| Tangible Book Value per Share |
|
$17.92 |
$18.74 |
$18.28 |
$18.55 |
$20.19 |
$18.74 |
$20.21 |
$22.63 |
$23.07 |
$24.43 |
$25.37 |
| Total Capital |
|
4,123 |
4,269 |
4,263 |
4,432 |
4,707 |
4,720 |
4,934 |
5,179 |
4,731 |
4,876 |
4,926 |
| Total Debt |
|
2,933 |
3,030 |
3,066 |
3,229 |
3,425 |
3,526 |
3,654 |
3,783 |
3,747 |
3,836 |
3,858 |
| Total Long-Term Debt |
|
2,832 |
2,914 |
2,953 |
3,114 |
3,296 |
3,363 |
3,466 |
3,614 |
3,607 |
3,729 |
3,779 |
| Net Debt |
|
2,828 |
2,917 |
2,958 |
3,110 |
3,284 |
3,421 |
3,525 |
3,651 |
3,639 |
3,731 |
3,733 |
| Capital Expenditures (CapEx) |
|
1.22 |
0.58 |
0.50 |
1.34 |
1.05 |
1.16 |
0.90 |
1.28 |
1.21 |
1.43 |
1.41 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-103 |
3,496 |
3,528 |
3,690 |
3,933 |
3,966 |
4,169 |
4,383 |
4,370 |
4,564 |
4,423 |
| Debt-free Net Working Capital (DFNWC) |
|
2.45 |
3,608 |
3,636 |
3,809 |
4,075 |
4,072 |
4,297 |
4,515 |
4,477 |
4,668 |
4,548 |
| Net Working Capital (NWC) |
|
-98 |
3,492 |
3,523 |
3,694 |
3,946 |
3,909 |
4,110 |
4,346 |
4,338 |
4,562 |
4,469 |
| Net Nonoperating Expense (NNE) |
|
38 |
38 |
43 |
41 |
63 |
41 |
41 |
18 |
183 |
61 |
49 |
| Net Nonoperating Obligations (NNO) |
|
2,828 |
2,917 |
2,958 |
3,110 |
3,284 |
3,421 |
3,525 |
3,651 |
3,639 |
3,731 |
3,733 |
| Total Depreciation and Amortization (D&A) |
|
11 |
5.41 |
4.92 |
4.97 |
6.26 |
5.21 |
5.67 |
4.47 |
4.42 |
3.82 |
3.89 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-12.78% |
435.55% |
390.86% |
377.46% |
377.23% |
355.85% |
374.40% |
526.44% |
506.76% |
- |
354.74% |
| Debt-free Net Working Capital to Revenue |
|
0.31% |
449.57% |
402.83% |
389.62% |
390.77% |
365.35% |
385.95% |
542.24% |
519.22% |
- |
364.75% |
| Net Working Capital to Revenue |
|
-12.20% |
435.17% |
390.29% |
377.85% |
378.43% |
350.69% |
369.09% |
521.99% |
503.02% |
- |
358.43% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.31) |
($0.22) |
$0.09 |
$0.55 |
$0.69 |
$0.46 |
$0.09 |
$1.08 |
($10.43) |
$1.47 |
$0.74 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
39.24M |
39.18M |
39.27M |
39.36M |
39.42M |
39.38M |
39.55M |
39.32M |
39.08M |
39.17M |
38.37M |
| Adjusted Diluted Earnings per Share |
|
($0.31) |
($0.22) |
$0.09 |
$0.54 |
$0.69 |
$0.47 |
$0.09 |
$1.08 |
($10.43) |
$1.47 |
$0.73 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
39.24M |
39.18M |
39.45M |
39.55M |
39.49M |
39.54M |
39.69M |
39.39M |
39.08M |
39.17M |
38.51M |
| 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 |
|
39.24M |
39.25M |
39.35M |
39.42M |
39.43M |
39.51M |
39.66M |
39.07M |
39.02M |
38.45M |
38.14M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
55 |
55 |
87 |
103 |
93 |
99 |
83 |
103 |
112 |
178 |
132 |
| Normalized NOPAT Margin |
|
25.45% |
24.75% |
34.21% |
36.13% |
33.13% |
33.60% |
11,297.01% |
2,987.82% |
36.08% |
- |
42.06% |
| Pre Tax Income Margin |
|
-2.94% |
-3.02% |
5.53% |
11.90% |
10.04% |
11.39% |
1,810.01% |
1,765.68% |
-122.00% |
- |
12.89% |
| 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 |
|
-10.11% |
-15.19% |
-1,955.56% |
115.42% |
43.04% |
21.78% |
17.72% |
15.89% |
-7.74% |
- |
-6.95% |
| Augmented Payout Ratio |
|
-10.11% |
-15.19% |
-1,955.56% |
115.42% |
43.04% |
21.78% |
17.72% |
25.28% |
-10.81% |
- |
-18.17% |