| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
79,519,234.00 |
79,753,476.00 |
79,917,925.00 |
81,871,568.00 |
82,285,361.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
79,519,234.00 |
79,753,476.00 |
79,917,925.00 |
81,871,568.00 |
82,285,361.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
0.10 |
0.14 |
0.35 |
0.11 |
0.12 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
13.58% |
12.24% |
11.18% |
20.61% |
20.12% |
13.94% |
9.19% |
9.07% |
6.34% |
8.83% |
11.10% |
| EBITDA Growth |
|
28.70% |
3.19% |
24.89% |
7.32% |
24.50% |
24.15% |
6.60% |
28.32% |
-14.16% |
16.27% |
9.51% |
| EBIT Growth |
|
69.37% |
21.52% |
67.97% |
29.28% |
59.89% |
49.65% |
17.72% |
52.09% |
-22.97% |
4.26% |
2.05% |
| NOPAT Growth |
|
96.11% |
88.06% |
58.70% |
239.88% |
5,502.94% |
1,917.66% |
37.02% |
182.57% |
441.46% |
-2.44% |
-5.21% |
| Net Income Growth |
|
89.02% |
91.92% |
1,126.28% |
262.42% |
12,293.10% |
6,911.32% |
59.21% |
994.47% |
160.07% |
23.91% |
18.05% |
| EPS Growth |
|
-23.08% |
-6.67% |
33.33% |
-43.75% |
143.75% |
68.75% |
200.00% |
160.87% |
385.71% |
300.00% |
20.00% |
| Operating Cash Flow Growth |
|
27.68% |
-57.03% |
-51.92% |
49.64% |
-23.15% |
177.02% |
-25.18% |
-40.33% |
81.81% |
55.09% |
139.44% |
| Free Cash Flow Firm Growth |
|
800.22% |
162.47% |
-67.86% |
-147.75% |
1,875.22% |
248.28% |
98.81% |
287.00% |
-52.97% |
-589.74% |
-640.32% |
| Invested Capital Growth |
|
-0.30% |
-1.30% |
1.00% |
2.91% |
-0.85% |
-0.57% |
0.32% |
0.97% |
17.92% |
22.66% |
21.37% |
| Revenue Q/Q Growth |
|
3.69% |
5.43% |
3.23% |
6.88% |
3.27% |
0.01% |
-1.07% |
6.76% |
0.68% |
2.36% |
0.98% |
| EBITDA Q/Q Growth |
|
10.64% |
-9.21% |
16.56% |
-8.34% |
28.36% |
-9.47% |
0.09% |
10.42% |
-14.14% |
22.62% |
-5.73% |
| EBIT Q/Q Growth |
|
24.25% |
-7.36% |
27.62% |
-11.99% |
53.67% |
-13.29% |
0.39% |
13.84% |
-22.18% |
17.36% |
-1.74% |
| NOPAT Q/Q Growth |
|
92.82% |
-168.08% |
1,547.88% |
-49.79% |
177.24% |
-9.81% |
9.15% |
3.54% |
431.24% |
-83.75% |
6.04% |
| Net Income Q/Q Growth |
|
85.78% |
-21.84% |
4,999.06% |
-80.86% |
967.20% |
-31.94% |
14.52% |
31.58% |
153.59% |
-67.57% |
9.10% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
37.50% |
-130.00% |
130.43% |
-171.43% |
300.00% |
40.00% |
142.86% |
-70.59% |
20.00% |
| Operating Cash Flow Q/Q Growth |
|
34.64% |
-66.79% |
55.17% |
115.68% |
-30.85% |
19.71% |
-58.09% |
72.00% |
110.70% |
2.11% |
-35.30% |
| Free Cash Flow Firm Q/Q Growth |
|
-92.64% |
385.87% |
48.97% |
-189.70% |
404.22% |
-14.33% |
-14.96% |
-15.63% |
-23.48% |
-992.06% |
6.18% |
| Invested Capital Q/Q Growth |
|
3.44% |
-1.34% |
0.48% |
0.35% |
-0.35% |
-1.06% |
1.39% |
1.00% |
16.38% |
2.93% |
0.32% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
27.62% |
25.70% |
26.38% |
27.12% |
28.29% |
26.75% |
27.38% |
27.25% |
28.42% |
28.91% |
28.15% |
| EBITDA Margin |
|
22.48% |
19.36% |
21.86% |
18.75% |
23.30% |
21.09% |
21.34% |
22.06% |
18.81% |
22.54% |
21.04% |
| Operating Margin |
|
12.44% |
11.06% |
13.62% |
15.09% |
16.77% |
15.03% |
14.52% |
15.57% |
15.64% |
13.55% |
13.38% |
| EBIT Margin |
|
12.82% |
11.27% |
13.93% |
11.47% |
17.07% |
14.80% |
15.02% |
15.99% |
12.36% |
14.18% |
13.79% |
| Profit (Net Income) Margin |
|
-0.05% |
-0.05% |
2.52% |
0.45% |
4.67% |
3.18% |
3.68% |
4.54% |
11.43% |
3.62% |
3.91% |
| Tax Burden Percent |
|
-2.05% |
-5.87% |
66.79% |
28.33% |
68.41% |
68.83% |
78.61% |
71.10% |
373.47% |
68.44% |
72.80% |
| Interest Burden Percent |
|
17.50% |
8.05% |
27.13% |
13.91% |
40.02% |
31.22% |
31.18% |
39.89% |
24.75% |
37.31% |
38.95% |
| Effective Tax Rate |
|
102.05% |
105.87% |
33.21% |
71.67% |
31.59% |
31.17% |
21.39% |
28.90% |
-273.47% |
31.56% |
27.20% |
| Return on Invested Capital (ROIC) |
|
-0.26% |
-0.70% |
10.10% |
5.00% |
13.84% |
13.05% |
14.57% |
14.35% |
71.15% |
11.41% |
12.20% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-0.20% |
-0.49% |
7.78% |
3.75% |
11.56% |
10.80% |
12.18% |
12.42% |
57.80% |
9.87% |
10.59% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-0.91% |
-2.33% |
38.79% |
97.36% |
264.27% |
-297.92% |
-397.82% |
-96.79% |
-586.94% |
-69.25% |
-79.95% |
| Return on Equity (ROE) |
|
-1.18% |
-3.03% |
48.89% |
102.36% |
278.11% |
-284.87% |
-383.25% |
-82.44% |
-515.78% |
-57.83% |
-67.75% |
| Cash Return on Invested Capital (CROIC) |
|
-3.35% |
-0.82% |
2.74% |
2.44% |
10.88% |
12.89% |
12.95% |
13.35% |
6.43% |
1.59% |
1.85% |
| Operating Return on Assets (OROA) |
|
6.46% |
5.70% |
7.08% |
5.82% |
8.75% |
7.56% |
7.71% |
7.94% |
5.80% |
6.39% |
6.19% |
| Return on Assets (ROA) |
|
-0.02% |
-0.03% |
1.28% |
0.23% |
2.40% |
1.63% |
1.89% |
2.25% |
5.36% |
1.63% |
1.76% |
| Return on Common Equity (ROCE) |
|
1.07% |
3.11% |
-57.44% |
-590.86% |
-1,419.38% |
-1,707.33% |
-2,742.29% |
-125.69% |
-851.00% |
-60.05% |
-70.59% |
| Return on Equity Simple (ROE_SIMPLE) |
|
1.85% |
0.00% |
-2.74% |
-3.48% |
-10.06% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-0.48 |
-1.29 |
19 |
9.40 |
26 |
23 |
26 |
27 |
141 |
23 |
24 |
| NOPAT Margin |
|
-0.26% |
-0.65% |
9.10% |
4.27% |
11.47% |
10.35% |
11.42% |
11.07% |
58.43% |
9.28% |
9.74% |
| Net Nonoperating Expense Percent (NNEP) |
|
-0.07% |
-0.20% |
2.32% |
1.25% |
2.28% |
2.25% |
2.39% |
1.93% |
13.35% |
1.55% |
1.62% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
-0.26% |
- |
- |
- |
3.07% |
3.36% |
3.42% |
15.69% |
2.42% |
2.52% |
| Cost of Revenue to Revenue |
|
72.38% |
74.30% |
73.62% |
72.88% |
71.71% |
73.25% |
72.62% |
72.75% |
71.58% |
71.09% |
71.85% |
| SG&A Expenses to Revenue |
|
6.04% |
7.07% |
5.34% |
5.10% |
5.47% |
5.63% |
6.72% |
5.80% |
6.51% |
7.18% |
7.71% |
| 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 |
|
15.18% |
14.64% |
12.76% |
12.03% |
11.52% |
11.71% |
12.86% |
11.68% |
12.78% |
15.35% |
14.77% |
| Earnings before Interest and Taxes (EBIT) |
|
24 |
22 |
29 |
25 |
39 |
34 |
34 |
38 |
30 |
35 |
34 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
42 |
39 |
45 |
41 |
53 |
48 |
48 |
53 |
45 |
56 |
53 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
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) |
|
0.34 |
0.36 |
0.32 |
0.52 |
0.62 |
1.03 |
0.60 |
0.68 |
0.59 |
0.47 |
0.40 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
29.74 |
12.78 |
8.01 |
6.79 |
| 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 |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
3.36% |
7.83% |
12.48% |
14.72% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.53 |
1.60 |
1.58 |
1.84 |
1.98 |
2.54 |
1.99 |
2.08 |
1.80 |
1.64 |
1.56 |
| Enterprise Value to Revenue (EV/Rev) |
|
1.48 |
1.48 |
1.43 |
1.60 |
1.64 |
2.01 |
1.56 |
1.61 |
1.60 |
1.47 |
1.36 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
7.04 |
7.21 |
6.75 |
7.77 |
7.84 |
9.46 |
7.40 |
7.34 |
7.67 |
6.93 |
6.46 |
| Enterprise Value to EBIT (EV/EBIT) |
|
13.71 |
13.46 |
11.71 |
12.93 |
12.11 |
14.02 |
10.70 |
10.24 |
10.98 |
10.22 |
9.70 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
42.51 |
35.23 |
19.69 |
20.59 |
15.05 |
14.58 |
8.50 |
8.24 |
8.08 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
11.73 |
13.79 |
16.61 |
17.02 |
19.79 |
20.67 |
17.09 |
20.92 |
17.12 |
14.00 |
11.72 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
57.91 |
76.67 |
18.13 |
19.67 |
15.42 |
15.63 |
30.23 |
114.01 |
92.59 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
5.28 |
5.68 |
5.70 |
-12.65 |
-13.87 |
-5.64 |
-5.89 |
-6.39 |
-9.29 |
-11.25 |
-12.79 |
| Long-Term Debt to Equity |
|
5.23 |
5.62 |
5.64 |
-12.53 |
-13.73 |
-5.58 |
-5.87 |
-6.36 |
-9.19 |
-11.25 |
-12.78 |
| Financial Leverage |
|
4.65 |
4.74 |
4.99 |
25.99 |
22.86 |
-27.59 |
-32.67 |
-7.79 |
-10.15 |
-7.02 |
-7.55 |
| Leverage Ratio |
|
11.59 |
12.18 |
13.08 |
62.19 |
56.14 |
-65.59 |
-78.74 |
-17.73 |
-23.76 |
-16.42 |
-18.29 |
| Compound Leverage Factor |
|
2.03 |
0.98 |
3.55 |
8.65 |
22.47 |
-20.47 |
-24.55 |
-7.07 |
-5.88 |
-6.13 |
-7.12 |
| Debt to Total Capital |
|
84.07% |
85.02% |
85.07% |
108.58% |
107.77% |
121.56% |
120.46% |
118.55% |
112.07% |
109.75% |
108.48% |
| Short-Term Debt to Total Capital |
|
0.84% |
0.89% |
0.89% |
1.11% |
1.10% |
1.24% |
0.25% |
0.55% |
1.11% |
0.00% |
0.05% |
| Long-Term Debt to Total Capital |
|
83.23% |
84.13% |
84.18% |
107.47% |
106.67% |
120.32% |
120.22% |
118.00% |
110.96% |
109.75% |
108.43% |
| 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 |
|
34.32% |
34.64% |
36.24% |
14.28% |
14.12% |
0.24% |
0.25% |
0.25% |
0.20% |
0.85% |
0.84% |
| Common Equity to Total Capital |
|
-18.39% |
-19.66% |
-21.32% |
-22.86% |
-21.89% |
-21.80% |
-20.71% |
-18.80% |
-12.27% |
-10.60% |
-9.32% |
| Debt to EBITDA |
|
4.04 |
4.11 |
3.88 |
4.89 |
4.59 |
4.98 |
4.85 |
4.57 |
5.19 |
5.15 |
5.07 |
| Net Debt to EBITDA |
|
3.79 |
3.78 |
3.59 |
4.60 |
4.29 |
4.60 |
4.54 |
4.25 |
4.83 |
4.68 |
4.54 |
| Long-Term Debt to EBITDA |
|
4.00 |
4.06 |
3.84 |
4.84 |
4.55 |
4.92 |
4.84 |
4.55 |
5.14 |
5.15 |
5.07 |
| Debt to NOPAT |
|
-24.05 |
-42.74 |
24.42 |
22.14 |
11.53 |
10.83 |
9.86 |
9.08 |
5.75 |
6.12 |
6.34 |
| Net Debt to NOPAT |
|
-22.57 |
-39.29 |
22.62 |
20.86 |
10.76 |
10.01 |
9.22 |
8.44 |
5.35 |
5.57 |
5.68 |
| Long-Term Debt to NOPAT |
|
-23.82 |
-42.29 |
24.16 |
21.92 |
11.41 |
10.71 |
9.84 |
9.04 |
5.69 |
6.12 |
6.33 |
| Altman Z-Score |
|
0.53 |
0.53 |
0.54 |
0.57 |
0.64 |
0.74 |
0.63 |
0.64 |
0.59 |
0.55 |
0.55 |
| Noncontrolling Interest Sharing Ratio |
|
190.78% |
202.62% |
217.49% |
677.23% |
610.36% |
-499.34% |
-615.53% |
-52.46% |
-64.99% |
-3.83% |
-4.19% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.02 |
1.03 |
1.04 |
1.03 |
1.04 |
1.05 |
1.06 |
1.06 |
1.06 |
1.07 |
1.08 |
| Quick Ratio |
|
0.11 |
0.12 |
0.12 |
0.11 |
0.12 |
0.12 |
0.12 |
0.11 |
0.12 |
0.12 |
0.13 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
1.63 |
7.90 |
12 |
-11 |
32 |
28 |
23 |
20 |
15 |
-135 |
-126 |
| Operating Cash Flow to CapEx |
|
478.29% |
143.22% |
201.32% |
561.86% |
372.61% |
511.01% |
195.41% |
216.95% |
604.98% |
616.74% |
431.63% |
| Free Cash Flow to Firm to Interest Expense |
|
0.08 |
0.38 |
0.56 |
-0.49 |
1.38 |
1.19 |
1.01 |
0.86 |
0.67 |
-6.14 |
-6.02 |
| Operating Cash Flow to Interest Expense |
|
1.29 |
0.42 |
0.64 |
1.32 |
0.85 |
1.03 |
0.43 |
0.74 |
1.61 |
1.68 |
1.13 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
1.02 |
0.13 |
0.32 |
1.09 |
0.62 |
0.83 |
0.21 |
0.40 |
1.34 |
1.41 |
0.87 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.50 |
0.51 |
0.51 |
0.51 |
0.51 |
0.51 |
0.51 |
0.50 |
0.47 |
0.45 |
0.45 |
| Accounts Receivable Turnover |
|
11.22 |
11.06 |
10.69 |
12.93 |
12.67 |
13.91 |
12.19 |
12.10 |
11.25 |
11.97 |
11.59 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
20.49 |
19.04 |
18.25 |
18.33 |
18.23 |
18.11 |
17.65 |
17.12 |
16.82 |
17.15 |
17.23 |
| Accounts Payable Turnover |
|
10.19 |
10.72 |
10.72 |
9.43 |
10.11 |
11.17 |
12.58 |
11.07 |
10.20 |
10.33 |
12.41 |
| Days Sales Outstanding (DSO) |
|
32.53 |
33.01 |
34.13 |
28.23 |
28.82 |
26.25 |
29.94 |
30.15 |
32.44 |
30.50 |
31.51 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
35.81 |
34.04 |
34.04 |
38.72 |
36.09 |
32.69 |
29.02 |
32.96 |
35.80 |
35.32 |
29.41 |
| Cash Conversion Cycle (CCC) |
|
-3.28 |
-1.03 |
0.09 |
-10.49 |
-7.27 |
-6.44 |
0.92 |
-2.81 |
-3.36 |
-4.82 |
2.10 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
709 |
700 |
703 |
706 |
703 |
696 |
705 |
712 |
829 |
853 |
856 |
| Invested Capital Turnover |
|
1.03 |
1.07 |
1.11 |
1.17 |
1.21 |
1.26 |
1.28 |
1.30 |
1.22 |
1.23 |
1.25 |
| Increase / (Decrease) in Invested Capital |
|
-2.11 |
-9.19 |
6.95 |
20 |
-6.06 |
-4.02 |
2.25 |
6.82 |
126 |
158 |
151 |
| Enterprise Value (EV) |
|
1,087 |
1,121 |
1,111 |
1,300 |
1,394 |
1,769 |
1,406 |
1,479 |
1,488 |
1,400 |
1,334 |
| Market Capitalization |
|
248 |
273 |
248 |
423 |
525 |
907 |
542 |
620 |
549 |
446 |
388 |
| Book Value per Share |
|
($1.78) |
($1.93) |
($2.11) |
($2.15) |
($2.16) |
($2.16) |
($1.99) |
($1.83) |
($1.38) |
($1.23) |
($1.09) |
| Tangible Book Value per Share |
|
($10.42) |
($10.39) |
($10.52) |
($10.08) |
($10.29) |
($10.16) |
($9.77) |
($9.45) |
($9.95) |
($10.17) |
($9.83) |
| Total Capital |
|
741 |
751 |
750 |
753 |
758 |
765 |
764 |
777 |
899 |
947 |
965 |
| Total Debt |
|
623 |
639 |
638 |
817 |
816 |
930 |
921 |
921 |
1,008 |
1,039 |
1,046 |
| Total Long-Term Debt |
|
617 |
632 |
631 |
809 |
808 |
921 |
919 |
917 |
998 |
1,039 |
1,046 |
| Net Debt |
|
584 |
587 |
591 |
770 |
762 |
861 |
862 |
857 |
938 |
946 |
938 |
| Capital Expenditures (CapEx) |
|
5.40 |
5.99 |
6.61 |
5.11 |
5.33 |
4.65 |
5.10 |
7.89 |
5.96 |
5.97 |
5.52 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-16 |
-16 |
-7.84 |
-15 |
-8.42 |
-6.77 |
4.71 |
16 |
22 |
11 |
15 |
| Debt-free Net Working Capital (DFNWC) |
|
23 |
36 |
39 |
32 |
46 |
63 |
64 |
81 |
92 |
105 |
123 |
| Net Working Capital (NWC) |
|
17 |
29 |
32 |
24 |
38 |
53 |
62 |
77 |
82 |
105 |
123 |
| Net Nonoperating Expense (NNE) |
|
-0.40 |
-1.19 |
14 |
8.40 |
15 |
16 |
17 |
16 |
113 |
14 |
15 |
| Net Nonoperating Obligations (NNO) |
|
591 |
587 |
591 |
770 |
762 |
861 |
862 |
857 |
938 |
946 |
938 |
| Total Depreciation and Amortization (D&A) |
|
18 |
16 |
16 |
16 |
14 |
14 |
14 |
15 |
16 |
21 |
18 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-2.14% |
-2.06% |
-1.01% |
-1.88% |
-0.99% |
-0.77% |
0.52% |
1.76% |
2.36% |
1.16% |
1.52% |
| Debt-free Net Working Capital to Revenue |
|
3.11% |
4.76% |
5.04% |
3.92% |
5.41% |
7.15% |
7.10% |
8.81% |
9.86% |
10.99% |
12.62% |
| Net Working Capital to Revenue |
|
2.26% |
3.87% |
4.17% |
2.90% |
4.43% |
6.07% |
6.89% |
8.35% |
8.79% |
10.99% |
12.57% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.16) |
($0.16) |
($0.10) |
($0.23) |
$0.07 |
($0.05) |
$0.10 |
$0.14 |
$0.34 |
$0.12 |
$0.12 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
78.38M |
78.33M |
78.02M |
77.74M |
77.97M |
77.99M |
78.77M |
78.98M |
80.33M |
79.80M |
81.37M |
| Adjusted Diluted Earnings per Share |
|
($0.16) |
($0.16) |
($0.10) |
($0.23) |
$0.07 |
($0.05) |
$0.10 |
$0.14 |
$0.34 |
$0.10 |
$0.12 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
78.38M |
78.33M |
78.02M |
77.74M |
80.10M |
77.99M |
79.86M |
79.84M |
81.12M |
81.47M |
83.65M |
| 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 |
|
76.72M |
75.79M |
80.07M |
76.83M |
77.17M |
79.52M |
79.75M |
79.92M |
81.87M |
82.29M |
82.36M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
16 |
15 |
19 |
23 |
26 |
23 |
26 |
27 |
26 |
23 |
24 |
| Normalized NOPAT Margin |
|
8.71% |
7.74% |
9.10% |
10.56% |
11.47% |
10.35% |
11.42% |
11.07% |
10.95% |
9.28% |
9.74% |
| Pre Tax Income Margin |
|
2.24% |
0.91% |
3.78% |
1.60% |
6.83% |
4.62% |
4.68% |
6.38% |
3.06% |
5.29% |
5.37% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
1.21 |
1.09 |
1.37 |
1.16 |
1.67 |
1.45 |
1.45 |
1.66 |
1.33 |
1.60 |
1.64 |
| NOPAT to Interest Expense |
|
-0.02 |
-0.06 |
0.90 |
0.43 |
1.12 |
1.02 |
1.10 |
1.15 |
6.28 |
1.04 |
1.16 |
| EBIT Less CapEx to Interest Expense |
|
0.94 |
0.80 |
1.06 |
0.93 |
1.44 |
1.25 |
1.23 |
1.32 |
1.06 |
1.32 |
1.38 |
| NOPAT Less CapEx to Interest Expense |
|
-0.29 |
-0.35 |
0.58 |
0.20 |
0.89 |
0.82 |
0.89 |
0.81 |
6.01 |
0.77 |
0.89 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
-710.73% |
-1,885.43% |
462.85% |
387.10% |
173.22% |
98.46% |
0.00% |
19.62% |
13.99% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
-862.18% |
-1,981.24% |
483.36% |
436.69% |
194.65% |
104.87% |
0.00% |
22.64% |
16.22% |
0.00% |
0.00% |