| DEI Shares Outstanding |
|
32,774,246.00 |
34,141,871.00 |
34,826,189.00 |
34,734,434.00 |
35,213,017.00 |
34,270,715.00 |
34,328,131.00 |
- |
- |
- |
26,686,499.00 |
| DEI Adjusted Shares Outstanding |
|
32,774,246.00 |
34,141,871.00 |
34,826,189.00 |
34,734,434.00 |
35,213,017.00 |
34,270,715.00 |
34,328,131.00 |
- |
- |
- |
26,686,499.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
8.99 |
1.19 |
3.00 |
-0.14 |
0.44 |
-1.28 |
-0.32 |
- |
- |
- |
-0.07 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
4.76% |
2.26% |
4.11% |
-6.50% |
1.57% |
-10.09% |
-12.56% |
26.35% |
3.72% |
-6.71% |
2.25% |
| EBITDA Growth |
|
7.24% |
16.20% |
11.40% |
-57.24% |
60.06% |
-98.86% |
6,391.67% |
135.43% |
6.82% |
-45.33% |
17.18% |
| EBIT Growth |
|
216.35% |
105.47% |
31.51% |
-102.92% |
969.23% |
-497.35% |
86.19% |
842.74% |
15.74% |
-87.34% |
8.89% |
| NOPAT Growth |
|
134.27% |
169.25% |
16.02% |
-26.95% |
-61.46% |
-513.00% |
74.35% |
653.51% |
-6.99% |
-86.76% |
2.12% |
| Net Income Growth |
|
563.51% |
-86.25% |
158.27% |
-104.78% |
412.00% |
-380.13% |
75.06% |
843.12% |
6.79% |
-86.01% |
-115.70% |
| EPS Growth |
|
547.06% |
-86.82% |
26.72% |
-109.52% |
407.14% |
-395.35% |
74.80% |
809.38% |
9.69% |
-83.94% |
-117.50% |
| Operating Cash Flow Growth |
|
6.44% |
-147.27% |
279.21% |
0.07% |
-17.74% |
-98.20% |
3,280.95% |
218.31% |
-34.12% |
3.83% |
-19.66% |
| Free Cash Flow Firm Growth |
|
635.88% |
-156.25% |
129.71% |
853.14% |
-205.75% |
68.56% |
231.30% |
-94.16% |
371.25% |
6.48% |
-488.92% |
| Invested Capital Growth |
|
-23.81% |
25.81% |
1.79% |
-37.50% |
73.87% |
6.25% |
-17.48% |
9.56% |
4.24% |
-3.79% |
18.49% |
| Revenue Q/Q Growth |
|
13.87% |
1.59% |
-0.81% |
-0.21% |
-1.52% |
-11.15% |
9.92% |
7.39% |
0.82% |
-3.25% |
2.10% |
| EBITDA Q/Q Growth |
|
74.01% |
17.99% |
0.79% |
16.73% |
-25.85% |
-98.45% |
250.90% |
32.13% |
24.54% |
-28.98% |
8.75% |
| EBIT Q/Q Growth |
|
800.00% |
58.31% |
1.72% |
72.63% |
-64.13% |
-612.70% |
81.92% |
92.28% |
55.85% |
-76.96% |
72.94% |
| NOPAT Q/Q Growth |
|
618.39% |
74.25% |
4.32% |
20.87% |
-69.53% |
-759.22% |
71.12% |
154.17% |
15.08% |
-77.35% |
66.32% |
| Net Income Q/Q Growth |
|
629.21% |
-85.98% |
123.03% |
-113.93% |
-67.84% |
-262.45% |
84.71% |
121.31% |
37.74% |
-76.73% |
-110.22% |
| EPS Q/Q Growth |
|
633.33% |
-86.48% |
5.76% |
70.83% |
-68.38% |
-252.78% |
64.84% |
127.00% |
44.77% |
-72.60% |
-112.07% |
| Operating Cash Flow Q/Q Growth |
|
-7.48% |
15.71% |
-24.02% |
52.31% |
-15.10% |
-97.90% |
1,414.81% |
6.10% |
94.90% |
-24.47% |
42.43% |
| Free Cash Flow Firm Q/Q Growth |
|
38.34% |
-525.09% |
-62.70% |
650.71% |
-1,751.75% |
-566.21% |
150.33% |
150.85% |
1,305.99% |
-58.44% |
30.96% |
| Invested Capital Q/Q Growth |
|
-21.71% |
-1.07% |
7.06% |
-40.34% |
0.83% |
5.89% |
-0.06% |
2.90% |
-1.17% |
1.94% |
-3.82% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
53.63% |
54.43% |
53.23% |
54.27% |
52.84% |
52.30% |
51.65% |
53.41% |
53.85% |
55.65% |
55.78% |
| EBITDA Margin |
|
7.24% |
8.23% |
8.81% |
4.03% |
6.35% |
0.08% |
5.99% |
11.16% |
11.50% |
6.74% |
7.72% |
| Operating Margin |
|
2.01% |
4.29% |
5.12% |
3.41% |
1.51% |
-5.95% |
-1.75% |
5.93% |
6.24% |
0.91% |
0.97% |
| EBIT Margin |
|
2.01% |
4.04% |
5.10% |
-0.16% |
1.37% |
-6.04% |
-0.95% |
5.61% |
6.26% |
0.85% |
0.90% |
| Profit (Net Income) Margin |
|
18.01% |
2.42% |
6.01% |
-0.31% |
0.94% |
-2.94% |
-0.84% |
4.93% |
5.08% |
0.76% |
-0.12% |
| Tax Burden Percent |
|
985.28% |
58.95% |
119.00% |
333.33% |
60.00% |
48.72% |
59.89% |
90.30% |
76.96% |
74.69% |
146.15% |
| Interest Burden Percent |
|
90.88% |
101.63% |
98.88% |
57.69% |
115.04% |
99.89% |
146.77% |
97.39% |
105.44% |
120.00% |
-8.84% |
| Effective Tax Rate |
|
48.16% |
35.95% |
40.27% |
0.00% |
40.00% |
0.00% |
0.00% |
9.70% |
23.04% |
25.31% |
0.00% |
| Return on Invested Capital (ROIC) |
|
2.19% |
6.03% |
6.22% |
5.54% |
2.03% |
-6.40% |
-1.75% |
10.20% |
8.88% |
1.17% |
1.11% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-96.88% |
7.18% |
-5.82% |
12.72% |
1.92% |
-13.46% |
-3.58% |
12.25% |
7.15% |
0.42% |
-104.68% |
| Return on Net Nonoperating Assets (RNNOA) |
|
25.60% |
-2.74% |
1.93% |
-5.93% |
-0.83% |
2.84% |
0.82% |
-3.45% |
-1.62% |
-0.07% |
-1.31% |
| Return on Equity (ROE) |
|
27.79% |
3.29% |
8.16% |
-0.38% |
1.20% |
-3.56% |
-0.92% |
6.75% |
7.26% |
1.11% |
-0.19% |
| Cash Return on Invested Capital (CROIC) |
|
29.21% |
-16.83% |
4.45% |
51.71% |
-51.91% |
-12.46% |
17.40% |
1.07% |
4.74% |
5.03% |
-15.81% |
| Operating Return on Assets (OROA) |
|
1.96% |
3.82% |
5.12% |
-0.15% |
1.22% |
-4.59% |
-0.61% |
4.66% |
5.60% |
0.76% |
0.81% |
| Return on Assets (ROA) |
|
17.58% |
2.29% |
6.02% |
-0.28% |
0.84% |
-2.23% |
-0.54% |
4.10% |
4.54% |
0.68% |
-0.10% |
| Return on Common Equity (ROCE) |
|
27.78% |
3.29% |
8.15% |
-0.23% |
0.71% |
-3.56% |
-0.92% |
6.74% |
7.25% |
1.11% |
-0.19% |
| Return on Equity Simple (ROE_SIMPLE) |
|
24.45% |
3.22% |
8.00% |
-0.38% |
1.23% |
-3.71% |
-0.92% |
6.66% |
7.44% |
1.19% |
-0.20% |
| Net Operating Profit after Tax (NOPAT) |
|
17 |
46 |
53 |
39 |
15 |
-62 |
-16 |
88 |
82 |
11 |
11 |
| NOPAT Margin |
|
1.04% |
2.75% |
3.06% |
2.39% |
0.91% |
-4.17% |
-1.22% |
5.35% |
4.80% |
0.68% |
0.68% |
| Net Nonoperating Expense Percent (NNEP) |
|
99.07% |
-1.16% |
12.04% |
-7.17% |
0.11% |
7.06% |
1.84% |
-2.06% |
1.74% |
0.75% |
105.80% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.92% |
| Cost of Revenue to Revenue |
|
46.37% |
45.57% |
46.77% |
45.73% |
47.16% |
47.70% |
48.35% |
46.59% |
46.15% |
44.35% |
44.22% |
| SG&A Expenses to Revenue |
|
47.14% |
46.25% |
44.64% |
47.02% |
47.89% |
51.39% |
47.89% |
44.00% |
44.40% |
50.51% |
50.59% |
| 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 |
|
51.62% |
50.14% |
48.11% |
50.86% |
51.33% |
58.25% |
53.40% |
47.48% |
47.61% |
54.73% |
54.81% |
| Earnings before Interest and Taxes (EBIT) |
|
33 |
68 |
89 |
-2.60 |
23 |
-90 |
-12 |
92 |
107 |
14 |
15 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
119 |
138 |
153 |
66 |
105 |
1.20 |
78 |
183 |
196 |
107 |
126 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.03 |
0.92 |
1.00 |
5.46 |
0.83 |
0.79 |
0.93 |
1.02 |
1.18 |
1.02 |
0.49 |
| Price to Tangible Book Value (P/TBV) |
|
1.15 |
1.01 |
1.10 |
10.22 |
0.92 |
0.88 |
1.04 |
1.14 |
1.34 |
1.17 |
0.70 |
| Price to Revenue (P/Rev) |
|
0.76 |
0.69 |
0.75 |
0.86 |
0.64 |
0.62 |
0.84 |
0.76 |
0.81 |
0.65 |
0.28 |
| Price to Earnings (P/E) |
|
4.22 |
28.52 |
12.45 |
0.00 |
67.63 |
0.00 |
0.00 |
15.34 |
15.94 |
85.77 |
0.00 |
| Dividend Yield |
|
1.58% |
1.77% |
1.61% |
1.49% |
2.00% |
2.21% |
1.89% |
1.66% |
1.92% |
2.21% |
4.63% |
| Earnings Yield |
|
23.72% |
3.51% |
8.03% |
0.00% |
1.48% |
0.00% |
0.00% |
6.52% |
6.27% |
1.17% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.04 |
0.88 |
0.99 |
1.86 |
0.77 |
0.75 |
0.89 |
1.03 |
1.23 |
1.02 |
0.55 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.43 |
0.45 |
0.49 |
0.62 |
0.44 |
0.50 |
0.57 |
0.56 |
0.68 |
0.58 |
0.36 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
5.91 |
5.41 |
5.59 |
15.29 |
6.88 |
622.50 |
9.43 |
5.05 |
5.88 |
8.63 |
4.73 |
| Enterprise Value to EBIT (EV/EBIT) |
|
21.30 |
11.03 |
9.65 |
0.00 |
31.96 |
0.00 |
0.00 |
10.05 |
10.81 |
68.45 |
40.35 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
41.10 |
16.23 |
16.10 |
25.77 |
48.15 |
0.00 |
0.00 |
10.52 |
14.09 |
85.33 |
53.62 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
4.20 |
0.00 |
6.07 |
7.09 |
6.21 |
355.71 |
10.35 |
4.10 |
7.74 |
5.98 |
4.78 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
3.08 |
0.00 |
22.53 |
2.76 |
0.00 |
0.00 |
4.64 |
100.04 |
26.43 |
19.90 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.18 |
0.01 |
0.00 |
0.00 |
0.00 |
0.27 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.18 |
0.01 |
0.00 |
0.00 |
0.00 |
0.26 |
| Financial Leverage |
|
-0.26 |
-0.38 |
-0.33 |
-0.47 |
-0.43 |
-0.21 |
-0.23 |
-0.28 |
-0.23 |
-0.16 |
0.01 |
| Leverage Ratio |
|
1.58 |
1.44 |
1.35 |
1.36 |
1.43 |
1.59 |
1.71 |
1.64 |
1.60 |
1.62 |
1.84 |
| Compound Leverage Factor |
|
1.44 |
1.46 |
1.34 |
0.79 |
1.64 |
1.59 |
2.51 |
1.60 |
1.68 |
1.95 |
-0.16 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
15.14% |
0.61% |
0.00% |
0.00% |
0.00% |
21.30% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.52% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
15.14% |
0.61% |
0.00% |
0.00% |
0.00% |
20.79% |
| 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% |
0.10% |
0.10% |
0.13% |
0.11% |
0.14% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
99.97% |
100.00% |
99.97% |
19.35% |
99.87% |
84.73% |
99.19% |
99.89% |
99.86% |
100.00% |
78.70% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
175.50 |
0.09 |
0.00 |
0.00 |
0.00 |
2.04 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-152.67 |
-4.61 |
0.00 |
0.00 |
0.00 |
1.05 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
175.50 |
0.09 |
0.00 |
0.00 |
0.00 |
1.99 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-3.40 |
-0.46 |
0.00 |
0.00 |
0.00 |
23.16 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2.96 |
22.61 |
0.00 |
0.00 |
0.00 |
11.95 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-3.40 |
-0.46 |
0.00 |
0.00 |
0.00 |
22.60 |
| Altman Z-Score |
|
3.33 |
3.89 |
4.15 |
4.00 |
2.99 |
2.21 |
2.26 |
2.97 |
3.24 |
2.89 |
1.91 |
| Noncontrolling Interest Sharing Ratio |
|
0.02% |
0.02% |
0.02% |
40.54% |
41.14% |
0.14% |
0.17% |
0.15% |
0.13% |
0.07% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
2.03 |
2.51 |
2.51 |
2.15 |
1.77 |
2.06 |
1.48 |
1.61 |
1.48 |
1.27 |
1.16 |
| Quick Ratio |
|
1.28 |
1.58 |
1.66 |
0.88 |
1.08 |
1.26 |
0.90 |
0.99 |
0.83 |
0.65 |
0.63 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
228 |
-128 |
38 |
363 |
-384 |
-121 |
158 |
9.25 |
44 |
46 |
-157 |
| Operating Cash Flow to CapEx |
|
563.85% |
-244.27% |
215.22% |
116.46% |
122.53% |
3.35% |
238.26% |
869.23% |
240.16% |
264.73% |
237.93% |
| Free Cash Flow to Firm to Interest Expense |
|
59.96 |
-58.26 |
15.87 |
181.46 |
-174.45 |
-40.22 |
25.55 |
3.19 |
31.15 |
24.44 |
-8.64 |
| Operating Cash Flow to Interest Expense |
|
43.92 |
-35.86 |
58.92 |
70.75 |
52.91 |
0.70 |
11.45 |
77.93 |
106.36 |
81.37 |
6.82 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
36.13 |
-50.55 |
31.54 |
10.00 |
9.73 |
-20.20 |
6.65 |
68.97 |
62.07 |
50.63 |
3.96 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.98 |
0.95 |
1.00 |
0.91 |
0.89 |
0.76 |
0.64 |
0.83 |
0.90 |
0.90 |
0.90 |
| Accounts Receivable Turnover |
|
8.06 |
8.58 |
8.81 |
0.00 |
0.00 |
6.07 |
5.24 |
5.92 |
5.90 |
6.20 |
6.39 |
| Inventory Turnover |
|
2.95 |
2.88 |
2.94 |
0.00 |
0.00 |
2.39 |
2.33 |
2.78 |
2.55 |
2.36 |
2.79 |
| Fixed Asset Turnover |
|
3.61 |
3.81 |
3.82 |
3.16 |
2.92 |
2.58 |
2.29 |
3.06 |
3.28 |
3.08 |
3.16 |
| Accounts Payable Turnover |
|
5.34 |
5.35 |
5.83 |
4.38 |
3.96 |
4.07 |
4.31 |
5.10 |
4.72 |
4.56 |
4.86 |
| Days Sales Outstanding (DSO) |
|
45.28 |
42.56 |
41.44 |
0.00 |
0.00 |
60.12 |
69.60 |
61.71 |
61.84 |
58.89 |
57.08 |
| Days Inventory Outstanding (DIO) |
|
123.67 |
126.60 |
124.06 |
0.00 |
0.00 |
152.91 |
156.84 |
131.39 |
142.93 |
154.96 |
130.60 |
| Days Payable Outstanding (DPO) |
|
68.40 |
68.23 |
62.60 |
83.36 |
92.24 |
89.77 |
84.65 |
71.59 |
77.33 |
80.08 |
75.10 |
| Cash Conversion Cycle (CCC) |
|
100.55 |
100.93 |
102.90 |
-83.36 |
-92.24 |
123.26 |
141.79 |
121.50 |
127.45 |
133.77 |
112.58 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
675 |
849 |
864 |
540 |
939 |
997 |
823 |
902 |
940 |
904 |
1,079 |
| Invested Capital Turnover |
|
2.10 |
2.20 |
2.03 |
2.32 |
2.24 |
1.54 |
1.43 |
1.90 |
1.85 |
1.72 |
1.63 |
| Increase / (Decrease) in Invested Capital |
|
-211 |
174 |
15 |
-324 |
399 |
59 |
-174 |
79 |
38 |
-36 |
168 |
| Enterprise Value (EV) |
|
701 |
745 |
858 |
1,003 |
722 |
747 |
735 |
926 |
1,152 |
924 |
593 |
| Market Capitalization |
|
1,242 |
1,155 |
1,302 |
1,395 |
1,055 |
929 |
1,092 |
1,241 |
1,375 |
1,038 |
461 |
| Book Value per Share |
|
$36.75 |
$36.82 |
$37.54 |
$7.36 |
$36.10 |
$34.40 |
$34.39 |
$35.36 |
$35.19 |
$35.59 |
$35.47 |
| Tangible Book Value per Share |
|
$33.00 |
$33.42 |
$34.13 |
$3.93 |
$32.54 |
$30.75 |
$30.71 |
$31.72 |
$31.17 |
$30.95 |
$24.72 |
| Total Capital |
|
1,205 |
1,257 |
1,308 |
1,321 |
1,273 |
1,391 |
1,190 |
1,218 |
1,165 |
1,018 |
1,203 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
211 |
7.30 |
0.00 |
0.00 |
0.00 |
256 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
211 |
7.30 |
0.00 |
0.00 |
0.00 |
250 |
| Net Debt |
|
-541 |
-410 |
-444 |
-392 |
-334 |
-183 |
-359 |
-317 |
-225 |
-114 |
132 |
| Capital Expenditures (CapEx) |
|
30 |
32 |
66 |
122 |
95 |
63 |
30 |
26 |
62 |
58 |
52 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
22 |
162 |
139 |
121 |
85 |
140 |
-34 |
60 |
66 |
29 |
-19 |
| Debt-free Net Working Capital (DFNWC) |
|
563 |
572 |
583 |
513 |
419 |
534 |
333 |
376 |
291 |
142 |
105 |
| Net Working Capital (NWC) |
|
563 |
572 |
583 |
513 |
419 |
534 |
333 |
376 |
291 |
142 |
99 |
| Net Nonoperating Expense (NNE) |
|
-278 |
5.42 |
-51 |
44 |
-0.60 |
-18 |
-4.99 |
6.95 |
-4.69 |
-1.27 |
13 |
| Net Nonoperating Obligations (NNO) |
|
-530 |
-409 |
-444 |
-781 |
-334 |
-183 |
-360 |
-317 |
-225 |
-114 |
132 |
| Total Depreciation and Amortization (D&A) |
|
86 |
70 |
65 |
68 |
82 |
91 |
90 |
91 |
89 |
94 |
111 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
1.32% |
9.70% |
8.00% |
7.41% |
5.14% |
9.41% |
-2.59% |
3.63% |
3.88% |
1.79% |
-1.16% |
| Debt-free Net Working Capital to Revenue |
|
34.41% |
34.18% |
33.50% |
31.47% |
25.34% |
35.90% |
25.59% |
22.90% |
17.05% |
8.95% |
6.47% |
| Net Working Capital to Revenue |
|
34.41% |
34.18% |
33.50% |
31.47% |
25.34% |
35.90% |
25.59% |
22.90% |
17.05% |
8.95% |
6.08% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$9.00 |
$1.18 |
$1.51 |
($0.14) |
$0.44 |
($1.27) |
($0.32) |
$2.33 |
$2.56 |
$0.41 |
($0.07) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
33.15M |
34.31M |
35.12M |
34.99M |
34.82M |
34.19M |
34.37M |
34.13M |
31.61M |
28.24M |
25.05M |
| Adjusted Diluted Earnings per Share |
|
$8.80 |
$1.16 |
$1.47 |
($0.14) |
$0.43 |
($1.27) |
($0.32) |
$2.27 |
$2.49 |
$0.40 |
($0.07) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
33.15M |
34.31M |
35.12M |
34.99M |
34.82M |
34.19M |
34.37M |
34.13M |
31.61M |
28.24M |
25.05M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.44 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
33.15M |
34.31M |
35.12M |
34.99M |
34.82M |
34.19M |
34.37M |
34.13M |
31.61M |
28.24M |
25.05M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
25 |
55 |
57 |
47 |
16 |
-34 |
-8.12 |
88 |
82 |
18 |
13 |
| Normalized NOPAT Margin |
|
1.54% |
3.30% |
3.29% |
2.87% |
0.94% |
-2.25% |
-0.62% |
5.38% |
4.80% |
1.15% |
0.81% |
| Pre Tax Income Margin |
|
1.83% |
4.11% |
5.05% |
-0.09% |
1.57% |
-6.03% |
-1.40% |
5.46% |
6.60% |
1.02% |
-0.08% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
8.66 |
30.73 |
37.04 |
-1.30 |
10.27 |
-29.93 |
-2.00 |
31.76 |
76.14 |
7.11 |
0.81 |
| NOPAT to Interest Expense |
|
4.49 |
20.87 |
22.20 |
19.46 |
6.82 |
-20.65 |
-2.56 |
30.33 |
58.43 |
5.70 |
0.61 |
| EBIT Less CapEx to Interest Expense |
|
0.87 |
16.05 |
9.67 |
-62.05 |
-32.91 |
-50.83 |
-6.81 |
22.79 |
31.86 |
-23.63 |
-2.06 |
| NOPAT Less CapEx to Interest Expense |
|
-3.30 |
6.19 |
-5.18 |
-41.29 |
-36.36 |
-41.55 |
-7.37 |
21.36 |
14.15 |
-25.04 |
-2.26 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
6.69% |
50.62% |
19.89% |
-422.00% |
135.26% |
-47.60% |
-188.99% |
25.56% |
29.60% |
204.13% |
-1,189.47% |
| Augmented Payout Ratio |
|
7.88% |
86.17% |
26.48% |
-968.00% |
189.74% |
-128.83% |
-188.99% |
66.79% |
182.31% |
1,511.57% |
-4,873.68% |