| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
99,779,532.00 |
100,153,204.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
99,779,532.00 |
100,153,204.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
-0.15 |
-0.13 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-8.54% |
-17.20% |
-27.84% |
-29.87% |
-34.77% |
-33.70% |
-34.47% |
-38.84% |
4.37% |
- |
4.13% |
| EBITDA Growth |
|
54.14% |
-1.09% |
-42.88% |
-44.39% |
-46.63% |
-46.88% |
-65.75% |
-98.16% |
-59.96% |
- |
-68.26% |
| EBIT Growth |
|
63.09% |
1.09% |
-52.62% |
-54.84% |
-57.03% |
-61.07% |
-103.46% |
-157.25% |
-99.75% |
- |
-1,231.13% |
| NOPAT Growth |
|
39.66% |
-20.42% |
-51.73% |
-57.02% |
-54.64% |
-57.15% |
-103.22% |
-155.10% |
-99.79% |
- |
-1,231.13% |
| Net Income Growth |
|
139.61% |
19.86% |
-53.49% |
-60.42% |
-55.91% |
-66.85% |
-131.69% |
-181.14% |
-103.77% |
- |
-100.68% |
| EPS Growth |
|
115.00% |
6.90% |
-47.37% |
-59.09% |
-53.49% |
-61.29% |
-135.00% |
-183.33% |
-105.00% |
- |
-85.71% |
| Operating Cash Flow Growth |
|
-81.53% |
-19.88% |
248.21% |
-29.85% |
-34.85% |
-20.21% |
-92.21% |
-71.71% |
69.78% |
- |
78.73% |
| Free Cash Flow Firm Growth |
|
-171.57% |
-166.19% |
-82.91% |
-79.90% |
139.82% |
190.58% |
-25.91% |
-14.89% |
61.67% |
- |
23.74% |
| Invested Capital Growth |
|
46.59% |
28.12% |
2.72% |
0.90% |
-2.78% |
-9.25% |
-2.22% |
-6.19% |
-13.35% |
- |
-4.97% |
| Revenue Q/Q Growth |
|
1.61% |
-13.51% |
-15.49% |
-5.58% |
-5.49% |
-12.08% |
-16.48% |
-11.86% |
61.27% |
- |
-18.93% |
| EBITDA Q/Q Growth |
|
-0.69% |
-16.02% |
-31.28% |
-2.97% |
-4.68% |
-16.42% |
-55.69% |
-94.80% |
1,978.53% |
- |
86.06% |
| EBIT Q/Q Growth |
|
-0.45% |
-17.98% |
-41.77% |
-5.02% |
-5.28% |
-25.69% |
-105.17% |
-1,472.30% |
100.41% |
- |
14.86% |
| NOPAT Q/Q Growth |
|
2.55% |
-29.54% |
-35.26% |
-8.10% |
8.23% |
-33.45% |
-104.87% |
-1,472.30% |
100.41% |
- |
14.86% |
| Net Income Q/Q Growth |
|
-1.88% |
-16.97% |
-46.14% |
-9.80% |
9.29% |
-37.57% |
-151.49% |
-130.96% |
94.93% |
- |
13.26% |
| EPS Q/Q Growth |
|
-2.27% |
-27.91% |
-35.48% |
-10.00% |
11.11% |
-40.00% |
-158.33% |
-114.29% |
93.33% |
- |
7.14% |
| Operating Cash Flow Q/Q Growth |
|
-13.47% |
-20.62% |
32.13% |
-22.70% |
-19.63% |
-2.78% |
-87.11% |
180.83% |
382.34% |
- |
22.76% |
| Free Cash Flow Firm Q/Q Growth |
|
-201.85% |
28.98% |
-88.75% |
47.51% |
101.74% |
61.55% |
-84.59% |
69.46% |
283.21% |
- |
-47.13% |
| Invested Capital Q/Q Growth |
|
2.90% |
2.54% |
52.07% |
0.45% |
-0.85% |
-4.28% |
2.57% |
-3.63% |
-8.42% |
- |
3.79% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
59.45% |
49.31% |
46.00% |
46.53% |
47.49% |
44.25% |
25.70% |
-0.53% |
18.06% |
- |
9.46% |
| EBITDA Margin |
|
59.92% |
58.18% |
47.31% |
48.61% |
49.03% |
46.61% |
24.73% |
1.46% |
18.81% |
- |
7.54% |
| Operating Margin |
|
46.40% |
36.58% |
28.53% |
29.34% |
29.41% |
24.86% |
-1.54% |
-27.46% |
0.07% |
- |
-19.68% |
| EBIT Margin |
|
44.64% |
42.33% |
29.17% |
29.34% |
29.41% |
24.86% |
-1.54% |
-27.46% |
0.07% |
- |
-19.68% |
| Profit (Net Income) Margin |
|
31.23% |
29.98% |
19.11% |
18.25% |
21.11% |
14.99% |
-9.24% |
-24.22% |
-0.76% |
- |
-17.81% |
| Tax Burden Percent |
|
75.73% |
78.24% |
76.84% |
72.74% |
83.11% |
74.42% |
83.07% |
83.55% |
194.60% |
- |
85.19% |
| Interest Burden Percent |
|
92.40% |
90.52% |
85.26% |
85.54% |
86.38% |
81.03% |
722.58% |
105.54% |
-563.77% |
- |
106.23% |
| Effective Tax Rate |
|
24.27% |
21.76% |
23.16% |
27.26% |
16.89% |
25.58% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Return on Invested Capital (ROIC) |
|
55.73% |
39.97% |
26.90% |
23.71% |
24.04% |
16.52% |
-0.88% |
-14.20% |
0.04% |
- |
-10.83% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
51.35% |
41.47% |
24.34% |
20.17% |
18.58% |
7.68% |
-19.04% |
-28.87% |
9.21% |
- |
-29.66% |
| Return on Net Nonoperating Assets (RNNOA) |
|
27.57% |
16.43% |
9.25% |
5.16% |
2.85% |
0.64% |
-1.51% |
-1.52% |
-0.20% |
- |
-1.17% |
| Return on Equity (ROE) |
|
83.31% |
56.40% |
36.15% |
28.87% |
26.89% |
17.16% |
-2.40% |
-15.72% |
-0.16% |
- |
-12.00% |
| Cash Return on Invested Capital (CROIC) |
|
14.90% |
21.42% |
35.10% |
29.80% |
26.74% |
29.04% |
16.03% |
11.75% |
14.81% |
- |
-3.07% |
| Operating Return on Assets (OROA) |
|
36.92% |
32.55% |
22.80% |
20.65% |
17.93% |
13.52% |
-0.86% |
-13.85% |
0.03% |
- |
-11.55% |
| Return on Assets (ROA) |
|
25.83% |
23.05% |
14.94% |
12.84% |
12.87% |
8.15% |
-5.17% |
-12.21% |
-0.38% |
- |
-10.46% |
| Return on Common Equity (ROCE) |
|
83.31% |
56.40% |
36.15% |
28.87% |
26.89% |
17.16% |
-2.40% |
-15.72% |
-0.16% |
- |
-12.00% |
| Return on Equity Simple (ROE_SIMPLE) |
|
49.50% |
0.00% |
40.01% |
30.77% |
23.16% |
0.00% |
10.73% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
51 |
36 |
23 |
21 |
23 |
15 |
-0.75 |
-12 |
0.05 |
-12 |
-10 |
| NOPAT Margin |
|
35.14% |
28.62% |
21.93% |
21.34% |
24.44% |
18.50% |
-1.08% |
-19.22% |
0.05% |
- |
-13.78% |
| Net Nonoperating Expense Percent (NNEP) |
|
4.39% |
-1.50% |
2.56% |
3.54% |
5.46% |
8.84% |
18.16% |
14.67% |
-9.17% |
- |
18.83% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
6.49% |
- |
- |
- |
2.57% |
-0.16% |
-2.77% |
0.01% |
-2.97% |
-2.46% |
| Cost of Revenue to Revenue |
|
40.55% |
50.69% |
54.00% |
53.47% |
52.51% |
55.75% |
74.30% |
100.53% |
81.94% |
- |
90.54% |
| SG&A Expenses to Revenue |
|
10.47% |
9.66% |
13.93% |
13.36% |
13.99% |
15.09% |
21.18% |
20.56% |
13.00% |
- |
20.00% |
| 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 |
|
13.05% |
12.73% |
17.46% |
17.20% |
18.09% |
19.39% |
27.24% |
26.93% |
17.99% |
- |
29.14% |
| Earnings before Interest and Taxes (EBIT) |
|
65 |
53 |
31 |
30 |
28 |
21 |
-1.08 |
-17 |
0.07 |
-17 |
-14 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
87 |
73 |
50 |
49 |
47 |
39 |
17 |
0.90 |
19 |
2.95 |
5.49 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
4.77 |
2.62 |
2.91 |
2.20 |
1.87 |
2.27 |
1.57 |
1.76 |
2.10 |
- |
2.47 |
| Price to Tangible Book Value (P/TBV) |
|
7.09 |
3.66 |
4.02 |
2.95 |
2.44 |
2.92 |
2.01 |
2.25 |
2.66 |
- |
3.10 |
| Price to Revenue (P/Rev) |
|
2.74 |
1.76 |
2.09 |
1.82 |
1.82 |
2.48 |
1.87 |
2.28 |
2.69 |
- |
2.87 |
| Price to Earnings (P/E) |
|
9.64 |
5.69 |
7.27 |
7.15 |
8.09 |
13.42 |
14.72 |
63.71 |
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 |
|
10.38% |
17.56% |
13.75% |
13.99% |
12.36% |
7.45% |
6.79% |
1.57% |
0.00% |
- |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
3.88 |
2.35 |
2.66 |
2.10 |
1.85 |
2.30 |
1.57 |
1.76 |
2.20 |
- |
2.38 |
| Enterprise Value to Revenue (EV/Rev) |
|
2.91 |
1.89 |
2.20 |
1.90 |
1.85 |
2.45 |
1.89 |
2.30 |
2.60 |
- |
2.95 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
5.08 |
3.16 |
3.84 |
3.49 |
3.62 |
5.12 |
4.36 |
6.88 |
10.78 |
- |
34.09 |
| Enterprise Value to EBIT (EV/EBIT) |
|
6.89 |
4.26 |
5.34 |
5.08 |
5.59 |
8.66 |
8.57 |
23.20 |
284.29 |
- |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
8.77 |
5.72 |
7.14 |
6.87 |
7.61 |
11.32 |
11.26 |
31.73 |
406.13 |
- |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
10.33 |
6.79 |
5.95 |
5.16 |
4.98 |
6.25 |
6.31 |
9.28 |
8.27 |
- |
12.37 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
31.00 |
12.31 |
7.68 |
7.07 |
6.81 |
7.54 |
9.68 |
14.48 |
13.76 |
- |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.62 |
0.47 |
0.48 |
0.48 |
0.46 |
0.43 |
0.10 |
0.07 |
0.01 |
- |
0.08 |
| Long-Term Debt to Equity |
|
0.00 |
0.47 |
0.48 |
0.00 |
0.00 |
0.00 |
0.10 |
0.07 |
0.01 |
- |
0.08 |
| Financial Leverage |
|
0.54 |
0.40 |
0.38 |
0.26 |
0.15 |
0.08 |
0.08 |
0.05 |
-0.02 |
- |
0.04 |
| Leverage Ratio |
|
2.95 |
2.54 |
2.17 |
1.98 |
1.86 |
1.78 |
1.58 |
1.54 |
1.53 |
- |
1.39 |
| Compound Leverage Factor |
|
2.72 |
2.30 |
1.85 |
1.70 |
1.61 |
1.44 |
11.42 |
1.63 |
-8.60 |
- |
1.48 |
| Debt to Total Capital |
|
38.21% |
32.19% |
32.39% |
32.43% |
31.30% |
30.15% |
9.37% |
6.16% |
0.50% |
- |
7.71% |
| Short-Term Debt to Total Capital |
|
38.02% |
0.00% |
0.00% |
32.24% |
31.14% |
29.91% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Long-Term Debt to Total Capital |
|
0.19% |
32.19% |
32.39% |
0.19% |
0.16% |
0.24% |
9.37% |
6.16% |
0.50% |
- |
7.71% |
| 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 |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.01% |
0.00% |
-0.01% |
-0.02% |
-0.03% |
- |
-0.07% |
| Common Equity to Total Capital |
|
61.79% |
67.81% |
67.61% |
67.57% |
68.69% |
69.85% |
90.64% |
93.86% |
99.53% |
- |
92.36% |
| Debt to EBITDA |
|
0.62 |
0.53 |
0.60 |
0.73 |
0.87 |
0.98 |
0.28 |
0.25 |
0.03 |
- |
1.12 |
| Net Debt to EBITDA |
|
0.31 |
0.22 |
0.19 |
0.14 |
0.06 |
-0.05 |
0.06 |
0.07 |
-0.37 |
- |
0.93 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.53 |
0.60 |
0.00 |
0.00 |
0.01 |
0.28 |
0.25 |
0.03 |
- |
1.12 |
| Debt to NOPAT |
|
1.07 |
0.96 |
1.12 |
1.44 |
1.82 |
2.17 |
0.73 |
1.17 |
1.00 |
- |
-0.94 |
| Net Debt to NOPAT |
|
0.53 |
0.40 |
0.35 |
0.27 |
0.12 |
-0.11 |
0.14 |
0.32 |
-14.09 |
- |
-0.77 |
| Long-Term Debt to NOPAT |
|
0.01 |
0.96 |
1.12 |
0.01 |
0.01 |
0.02 |
0.73 |
1.17 |
1.00 |
- |
-0.94 |
| Altman Z-Score |
|
4.09 |
3.65 |
3.80 |
3.13 |
2.97 |
3.18 |
4.19 |
4.56 |
5.03 |
- |
4.64 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-0.01% |
-0.01% |
-0.01% |
- |
-0.04% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.58 |
2.57 |
2.78 |
0.89 |
1.01 |
1.07 |
1.97 |
1.47 |
0.96 |
- |
0.85 |
| Quick Ratio |
|
0.56 |
2.43 |
2.67 |
0.86 |
0.98 |
1.03 |
1.81 |
1.35 |
0.89 |
- |
0.74 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-89 |
-63 |
12 |
18 |
36 |
57 |
8.85 |
15 |
57 |
21 |
11 |
| Operating Cash Flow to CapEx |
|
3,515.82% |
30,631.20% |
54,398.92% |
31,035.71% |
0.00% |
0.00% |
640.49% |
31,605.71% |
108,889.80% |
- |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
-18.02 |
-12.52 |
2.60 |
4.12 |
9.32 |
14.55 |
1.32 |
16.00 |
125.43 |
- |
12.27 |
| Operating Cash Flow to Interest Expense |
|
9.74 |
7.56 |
11.03 |
9.15 |
8.24 |
7.74 |
0.59 |
11.81 |
116.50 |
- |
7.89 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
9.46 |
7.54 |
11.01 |
9.12 |
8.36 |
7.87 |
0.50 |
11.77 |
116.39 |
- |
8.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.83 |
0.77 |
0.78 |
0.70 |
0.61 |
0.54 |
0.56 |
0.50 |
0.50 |
- |
0.59 |
| Accounts Receivable Turnover |
|
11.66 |
10.32 |
9.80 |
9.40 |
8.03 |
6.64 |
6.31 |
5.85 |
6.99 |
- |
6.31 |
| 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 |
|
1.67 |
1.60 |
1.47 |
1.37 |
1.24 |
1.15 |
1.04 |
0.95 |
0.95 |
- |
0.00 |
| Accounts Payable Turnover |
|
9.59 |
13.01 |
10.96 |
13.49 |
11.81 |
11.21 |
10.02 |
10.80 |
7.71 |
- |
10.40 |
| Days Sales Outstanding (DSO) |
|
31.31 |
35.37 |
37.25 |
38.84 |
45.43 |
55.01 |
57.85 |
62.43 |
52.23 |
- |
57.87 |
| 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) |
|
38.07 |
28.07 |
33.32 |
27.06 |
30.90 |
32.55 |
36.42 |
33.78 |
47.32 |
- |
35.11 |
| Cash Conversion Cycle (CCC) |
|
-6.76 |
7.31 |
3.93 |
11.78 |
14.53 |
22.46 |
21.43 |
28.64 |
4.91 |
- |
22.76 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
442 |
453 |
432 |
434 |
430 |
411 |
422 |
407 |
372 |
386 |
401 |
| Invested Capital Turnover |
|
1.59 |
1.40 |
1.23 |
1.11 |
0.98 |
0.89 |
0.82 |
0.74 |
0.78 |
- |
0.79 |
| Increase / (Decrease) in Invested Capital |
|
141 |
100 |
11 |
3.88 |
-12 |
-42 |
-9.60 |
-27 |
-57 |
-32 |
-21 |
| Enterprise Value (EV) |
|
1,717 |
1,064 |
1,148 |
910 |
794 |
947 |
662 |
714 |
818 |
- |
955 |
| Market Capitalization |
|
1,613 |
989 |
1,093 |
873 |
781 |
956 |
654 |
707 |
846 |
- |
929 |
| Book Value per Share |
|
$3.33 |
$3.71 |
$3.74 |
$3.96 |
$4.16 |
$4.26 |
$4.18 |
$4.04 |
$4.03 |
$3.90 |
$3.76 |
| Tangible Book Value per Share |
|
$2.24 |
$2.66 |
$2.70 |
$2.96 |
$3.19 |
$3.31 |
$3.27 |
$3.16 |
$3.19 |
$3.10 |
$2.99 |
| Total Capital |
|
547 |
556 |
555 |
588 |
608 |
603 |
458 |
428 |
404 |
397 |
408 |
| Total Debt |
|
209 |
179 |
180 |
191 |
190 |
182 |
43 |
26 |
2.02 |
7.48 |
31 |
| Total Long-Term Debt |
|
1.05 |
179 |
180 |
1.11 |
0.99 |
1.45 |
43 |
26 |
2.02 |
1.68 |
31 |
| Net Debt |
|
104 |
75 |
56 |
36 |
13 |
-8.89 |
8.48 |
7.11 |
-28 |
-0.87 |
26 |
| Capital Expenditures (CapEx) |
|
1.37 |
0.13 |
0.09 |
0.13 |
-0.44 |
-0.50 |
0.62 |
0.04 |
0.05 |
0.05 |
-0.10 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-20 |
6.24 |
-5.05 |
8.51 |
14 |
5.59 |
15 |
7.19 |
-33 |
-13 |
-16 |
| Debt-free Net Working Capital (DFNWC) |
|
85 |
110 |
119 |
163 |
191 |
196 |
49 |
26 |
-2.98 |
-4.90 |
-11 |
| Net Working Capital (NWC) |
|
-123 |
110 |
119 |
-27 |
2.08 |
16 |
49 |
26 |
-2.98 |
-11 |
-11 |
| Net Nonoperating Expense (NNE) |
|
5.70 |
-1.71 |
3.01 |
3.11 |
3.17 |
2.94 |
5.71 |
3.08 |
0.81 |
3.17 |
2.94 |
| Net Nonoperating Obligations (NNO) |
|
104 |
76 |
56 |
36 |
12 |
-9.64 |
6.75 |
5.54 |
-30 |
-2.66 |
24 |
| Total Depreciation and Amortization (D&A) |
|
22 |
20 |
19 |
19 |
19 |
18 |
18 |
18 |
19 |
20 |
20 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-3.33% |
1.11% |
-0.97% |
1.78% |
3.18% |
1.45% |
4.18% |
2.32% |
-10.61% |
- |
-4.97% |
| Debt-free Net Working Capital to Revenue |
|
14.49% |
19.55% |
22.83% |
33.95% |
44.63% |
50.81% |
14.04% |
8.51% |
-0.95% |
- |
-3.28% |
| Net Working Capital to Revenue |
|
-20.79% |
19.55% |
22.83% |
-5.56% |
0.49% |
4.12% |
14.04% |
8.51% |
-0.95% |
- |
-3.28% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.45 |
$0.36 |
$0.20 |
$0.18 |
$0.20 |
$0.13 |
($0.07) |
($0.15) |
($0.01) |
($0.14) |
($0.13) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
101.62M |
101.35M |
100.66M |
100.26M |
100.44M |
100.14M |
99.11M |
99.40M |
99.78M |
99.52M |
99.93M |
| Adjusted Diluted Earnings per Share |
|
$0.43 |
$0.31 |
$0.20 |
$0.18 |
$0.20 |
$0.12 |
($0.07) |
($0.15) |
($0.01) |
($0.14) |
($0.13) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
105.09M |
105.32M |
102.36M |
101.25M |
101.30M |
101.43M |
99.11M |
99.40M |
99.78M |
99.52M |
99.93M |
| 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 |
|
101.66M |
100.52M |
100.28M |
100.43M |
98.94M |
99.36M |
99.36M |
99.78M |
99.78M |
100.15M |
100.16M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
51 |
36 |
23 |
21 |
23 |
15 |
-0.75 |
-12 |
0.05 |
-12 |
-10 |
| Normalized NOPAT Margin |
|
35.14% |
28.62% |
21.93% |
21.34% |
24.44% |
18.50% |
-1.08% |
-19.22% |
0.05% |
- |
-13.78% |
| Pre Tax Income Margin |
|
41.24% |
38.32% |
24.87% |
25.10% |
25.40% |
20.14% |
-11.12% |
-28.98% |
-0.39% |
- |
-20.91% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
13.15 |
10.55 |
6.78 |
6.92 |
7.34 |
5.27 |
-0.16 |
-18.06 |
0.15 |
- |
-16.06 |
| NOPAT to Interest Expense |
|
10.35 |
7.14 |
5.10 |
5.03 |
6.10 |
3.92 |
-0.11 |
-12.64 |
0.11 |
- |
-11.24 |
| EBIT Less CapEx to Interest Expense |
|
12.87 |
10.53 |
6.76 |
6.89 |
7.46 |
5.40 |
-0.25 |
-18.09 |
0.04 |
- |
-15.95 |
| NOPAT Less CapEx to Interest Expense |
|
10.08 |
7.11 |
5.08 |
5.00 |
6.22 |
4.05 |
-0.20 |
-12.68 |
0.00 |
- |
-11.13 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.09% |
0.30% |
1.70% |
-2.58% |
- |
-0.57% |
| Augmented Payout Ratio |
|
1.36% |
0.87% |
15.08% |
17.30% |
22.64% |
47.00% |
27.98% |
111.45% |
-123.56% |
- |
-0.57% |