| DEI Shares Outstanding |
|
48,395,849.00 |
46,479,987.00 |
45,849,114.00 |
46,193,077.00 |
46,486,749.00 |
46,735,198.00 |
46,989,197.00 |
47,219,507.00 |
47,424,371.00 |
- |
48,549,666.00 |
| DEI Adjusted Shares Outstanding |
|
48,395,849.00 |
46,479,987.00 |
45,849,114.00 |
46,193,077.00 |
46,486,749.00 |
46,735,198.00 |
46,989,197.00 |
47,219,507.00 |
47,424,371.00 |
- |
48,549,666.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
1.27 |
0.72 |
0.16 |
0.78 |
1.66 |
2.54 |
3.00 |
2.19 |
0.18 |
- |
-3.96 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
3.62% |
-0.89% |
15.85% |
2.15% |
8.91% |
18.59% |
16.61% |
7.51% |
0.78% |
-10.36% |
-3.20% |
| EBITDA Growth |
|
-3.65% |
-19.44% |
31.17% |
-7.85% |
29.40% |
33.96% |
19.50% |
-7.74% |
-25.57% |
-124.24% |
72.62% |
| EBIT Growth |
|
-12.59% |
-38.26% |
75.03% |
-19.39% |
58.65% |
45.83% |
17.95% |
-18.59% |
-36.27% |
-236.03% |
30.36% |
| NOPAT Growth |
|
-6.95% |
-43.24% |
-68.87% |
432.38% |
45.90% |
63.77% |
6.30% |
-17.16% |
-61.34% |
-329.48% |
32.49% |
| Net Income Growth |
|
-14.90% |
-43.18% |
-71.12% |
267.69% |
113.14% |
52.63% |
22.31% |
-25.83% |
-84.43% |
-1,800.71% |
40.42% |
| EPS Growth |
|
-12.50% |
-43.65% |
-77.46% |
381.25% |
114.29% |
52.73% |
17.86% |
-26.60% |
-91.74% |
-3,844.44% |
40.80% |
| Operating Cash Flow Growth |
|
46.67% |
-18.96% |
1.18% |
48.78% |
41.37% |
14.26% |
-7.58% |
-45.46% |
5.63% |
-140.63% |
305.85% |
| Free Cash Flow Firm Growth |
|
1,951.07% |
-87.26% |
-1,231.66% |
233.38% |
-126.05% |
320.47% |
-469.64% |
74.49% |
172.70% |
185.31% |
-10.80% |
| Invested Capital Growth |
|
-0.84% |
6.18% |
22.90% |
-11.99% |
23.65% |
10.84% |
60.87% |
17.37% |
-0.18% |
-19.45% |
-19.27% |
| Revenue Q/Q Growth |
|
0.28% |
0.25% |
5.85% |
-0.49% |
2.63% |
5.96% |
1.85% |
1.92% |
-1.29% |
-2.59% |
0.12% |
| EBITDA Q/Q Growth |
|
-3.53% |
-9.77% |
13.97% |
4.74% |
1.54% |
8.98% |
-1.50% |
0.99% |
-15.29% |
24.09% |
-107.61% |
| EBIT Q/Q Growth |
|
-7.69% |
-19.04% |
24.78% |
7.50% |
2.55% |
11.21% |
-4.09% |
-1.71% |
-22.23% |
10.35% |
-213.03% |
| NOPAT Q/Q Growth |
|
-4.52% |
-31.96% |
-77.44% |
273.12% |
12.87% |
9.81% |
-7.49% |
1.64% |
-46.59% |
-0.95% |
-239.49% |
| Net Income Q/Q Growth |
|
-7.54% |
-31.95% |
-79.16% |
282.77% |
13.20% |
14.42% |
-8.24% |
-5.78% |
-64.89% |
3.97% |
-1,764.71% |
| EPS Q/Q Growth |
|
-5.97% |
-33.02% |
-84.91% |
237.50% |
11.49% |
15.60% |
-10.00% |
-6.03% |
-79.07% |
3.58% |
-978.38% |
| Operating Cash Flow Q/Q Growth |
|
-6.98% |
-15.71% |
-24.88% |
29.88% |
27.52% |
13.12% |
-3.42% |
-29.74% |
10.12% |
-124.51% |
3.11% |
| Free Cash Flow Firm Q/Q Growth |
|
-36.66% |
-84.02% |
-72.95% |
396.49% |
-142.35% |
193.37% |
3.15% |
-549.37% |
32.21% |
107.14% |
29.17% |
| Invested Capital Q/Q Growth |
|
6.60% |
13.36% |
11.11% |
10.61% |
37.47% |
4.65% |
0.89% |
5.69% |
1.26% |
-5.32% |
-14.20% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
27.86% |
26.16% |
24.86% |
23.27% |
24.39% |
25.47% |
25.03% |
24.03% |
21.52% |
21.37% |
21.82% |
| EBITDA Margin |
|
12.26% |
9.97% |
11.28% |
10.18% |
12.09% |
13.66% |
14.00% |
12.01% |
8.87% |
-2.40% |
-0.68% |
| Operating Margin |
|
7.01% |
4.14% |
6.80% |
6.10% |
7.53% |
10.50% |
9.56% |
6.90% |
4.79% |
-7.86% |
-5.48% |
| EBIT Margin |
|
7.18% |
4.47% |
6.75% |
5.33% |
7.76% |
9.55% |
9.66% |
7.31% |
4.62% |
-7.02% |
-5.05% |
| Profit (Net Income) Margin |
|
5.12% |
2.94% |
0.73% |
2.63% |
5.16% |
6.63% |
6.96% |
4.80% |
0.74% |
-14.07% |
-8.66% |
| Tax Burden Percent |
|
76.71% |
74.43% |
12.16% |
70.69% |
76.74% |
75.96% |
76.09% |
81.23% |
44.85% |
131.33% |
108.71% |
| Interest Burden Percent |
|
93.02% |
88.23% |
89.08% |
69.92% |
86.52% |
91.49% |
94.71% |
80.83% |
35.76% |
152.66% |
157.77% |
| Effective Tax Rate |
|
23.29% |
25.57% |
87.84% |
29.31% |
23.26% |
24.04% |
23.91% |
18.77% |
55.15% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
14.21% |
7.86% |
2.13% |
10.95% |
15.25% |
21.43% |
16.61% |
10.26% |
3.68% |
-9.36% |
-7.84% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
3.66% |
5.96% |
1.46% |
0.25% |
10.29% |
10.05% |
15.01% |
7.55% |
-0.58% |
-31.45% |
-19.88% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.25% |
1.42% |
0.85% |
0.16% |
5.08% |
4.66% |
12.02% |
8.84% |
-0.75% |
-60.94% |
-89.31% |
| Return on Equity (ROE) |
|
14.46% |
9.28% |
2.98% |
11.11% |
20.33% |
26.09% |
28.63% |
19.11% |
2.92% |
-70.30% |
-97.15% |
| Cash Return on Invested Capital (CROIC) |
|
15.06% |
1.87% |
-18.42% |
23.70% |
-5.90% |
11.15% |
-30.05% |
-5.72% |
3.85% |
12.19% |
13.48% |
| Operating Return on Assets (OROA) |
|
10.89% |
6.75% |
10.37% |
7.54% |
10.50% |
12.86% |
12.50% |
8.61% |
5.25% |
-7.87% |
-6.63% |
| Return on Assets (ROA) |
|
7.77% |
4.43% |
1.12% |
3.73% |
6.97% |
8.94% |
9.01% |
5.65% |
0.84% |
-15.77% |
-11.38% |
| Return on Common Equity (ROCE) |
|
14.11% |
9.07% |
2.93% |
10.88% |
18.63% |
22.72% |
25.05% |
16.84% |
2.71% |
-67.54% |
-88.04% |
| Return on Equity Simple (ROE_SIMPLE) |
|
15.19% |
10.55% |
3.04% |
11.52% |
20.24% |
29.08% |
30.29% |
20.96% |
0.00% |
-124.12% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
69 |
39 |
12 |
65 |
95 |
155 |
165 |
137 |
53 |
-121 |
-82 |
| NOPAT Margin |
|
5.38% |
3.08% |
0.83% |
4.31% |
5.78% |
7.98% |
7.27% |
5.60% |
2.15% |
-5.50% |
-3.84% |
| Net Nonoperating Expense Percent (NNEP) |
|
10.55% |
1.90% |
0.67% |
10.70% |
4.96% |
11.38% |
1.60% |
2.72% |
4.26% |
22.09% |
12.04% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
8.90% |
3.29% |
-9.77% |
-8.06% |
| Cost of Revenue to Revenue |
|
72.14% |
73.84% |
75.14% |
76.73% |
75.62% |
74.53% |
74.97% |
75.97% |
78.48% |
78.63% |
78.18% |
| SG&A Expenses to Revenue |
|
15.12% |
13.79% |
12.34% |
12.09% |
12.32% |
10.46% |
10.56% |
11.76% |
11.81% |
13.27% |
13.12% |
| 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 |
|
20.85% |
22.03% |
18.06% |
17.17% |
16.86% |
14.97% |
15.48% |
17.13% |
16.73% |
29.23% |
27.30% |
| Earnings before Interest and Taxes (EBIT) |
|
92 |
57 |
100 |
80 |
128 |
186 |
220 |
179 |
114 |
-155 |
-108 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
158 |
127 |
167 |
154 |
199 |
266 |
318 |
294 |
219 |
-53 |
-15 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
2.62 |
3.40 |
4.48 |
3.37 |
3.93 |
7.16 |
7.68 |
3.57 |
1.71 |
0.95 |
1.84 |
| Price to Tangible Book Value (P/TBV) |
|
4.23 |
6.21 |
30.04 |
19.49 |
1,312.71 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
|
0.88 |
0.95 |
1.08 |
0.77 |
1.00 |
1.63 |
1.76 |
0.82 |
0.41 |
0.11 |
0.08 |
| Price to Earnings (P/E) |
|
18.41 |
35.87 |
219.65 |
32.44 |
21.33 |
26.82 |
28.45 |
19.34 |
121.22 |
0.00 |
0.00 |
| Dividend Yield |
|
1.53% |
1.48% |
1.35% |
2.19% |
2.54% |
4.23% |
3.56% |
2.41% |
4.83% |
11.62% |
0.00% |
| Earnings Yield |
|
5.43% |
2.79% |
0.46% |
3.08% |
4.69% |
3.73% |
3.52% |
5.17% |
0.82% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
2.45 |
2.68 |
2.96 |
2.47 |
2.78 |
4.59 |
3.84 |
2.00 |
1.29 |
0.99 |
1.09 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.92 |
1.08 |
1.27 |
0.91 |
1.17 |
1.80 |
2.07 |
1.18 |
0.76 |
0.52 |
0.47 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
7.52 |
10.83 |
11.22 |
8.94 |
9.64 |
13.15 |
14.82 |
9.80 |
8.52 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
12.85 |
24.15 |
18.74 |
17.07 |
15.01 |
18.81 |
21.48 |
16.10 |
16.34 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
17.15 |
35.07 |
153.01 |
21.11 |
20.18 |
22.52 |
28.53 |
21.02 |
35.16 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
8.60 |
12.31 |
16.53 |
8.16 |
8.05 |
12.87 |
18.76 |
21.00 |
12.85 |
0.00 |
8.38 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
16.19 |
147.55 |
0.00 |
9.75 |
0.00 |
43.27 |
0.00 |
0.00 |
33.56 |
7.24 |
7.19 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.22 |
0.60 |
0.95 |
0.80 |
0.60 |
0.75 |
1.33 |
1.51 |
1.62 |
3.64 |
8.02 |
| Long-Term Debt to Equity |
|
0.22 |
0.60 |
0.95 |
0.80 |
0.60 |
0.75 |
1.33 |
1.51 |
1.62 |
3.64 |
8.02 |
| Financial Leverage |
|
0.07 |
0.24 |
0.58 |
0.66 |
0.49 |
0.46 |
0.80 |
1.17 |
1.30 |
1.94 |
4.49 |
| Leverage Ratio |
|
1.86 |
2.09 |
2.66 |
2.98 |
2.92 |
2.92 |
3.18 |
3.38 |
3.47 |
4.46 |
8.54 |
| Compound Leverage Factor |
|
1.73 |
1.85 |
2.37 |
2.08 |
2.52 |
2.67 |
3.01 |
2.73 |
1.24 |
6.80 |
13.47 |
| Debt to Total Capital |
|
18.35% |
37.52% |
48.67% |
44.42% |
37.63% |
42.98% |
57.10% |
60.24% |
61.78% |
78.43% |
88.91% |
| 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% |
0.00% |
| Long-Term Debt to Total Capital |
|
18.35% |
37.52% |
48.67% |
44.42% |
37.63% |
42.98% |
57.10% |
60.24% |
61.78% |
78.43% |
88.91% |
| 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 |
|
2.08% |
1.21% |
0.99% |
1.21% |
8.06% |
7.37% |
5.21% |
4.63% |
1.05% |
1.44% |
1.75% |
| Common Equity to Total Capital |
|
79.57% |
61.28% |
50.35% |
54.37% |
54.31% |
49.65% |
37.70% |
35.13% |
37.17% |
20.13% |
9.34% |
| Debt to EBITDA |
|
0.63 |
1.71 |
2.06 |
1.84 |
1.46 |
1.45 |
2.49 |
3.27 |
4.55 |
-18.41 |
-62.40 |
| Net Debt to EBITDA |
|
0.25 |
1.27 |
1.62 |
1.33 |
1.04 |
0.95 |
1.99 |
2.75 |
3.76 |
-16.80 |
-56.68 |
| Long-Term Debt to EBITDA |
|
0.63 |
1.71 |
2.06 |
1.84 |
1.46 |
1.45 |
2.49 |
3.27 |
4.55 |
-18.41 |
-62.40 |
| Debt to NOPAT |
|
1.45 |
5.53 |
28.14 |
4.33 |
3.05 |
2.48 |
4.79 |
7.01 |
18.80 |
-8.03 |
-11.04 |
| Net Debt to NOPAT |
|
0.57 |
4.13 |
22.05 |
3.13 |
2.19 |
1.62 |
3.83 |
5.89 |
15.53 |
-7.33 |
-10.03 |
| Long-Term Debt to NOPAT |
|
1.45 |
5.53 |
28.14 |
4.33 |
3.05 |
2.48 |
4.79 |
7.01 |
18.80 |
-8.03 |
-11.04 |
| Altman Z-Score |
|
5.09 |
4.80 |
4.33 |
3.97 |
3.55 |
4.49 |
3.97 |
2.98 |
2.40 |
1.70 |
1.85 |
| Noncontrolling Interest Sharing Ratio |
|
2.43% |
2.27% |
1.93% |
2.05% |
8.37% |
12.93% |
12.50% |
11.89% |
7.26% |
3.94% |
9.37% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
2.01 |
2.41 |
2.68 |
2.24 |
1.51 |
1.66 |
1.57 |
1.82 |
1.69 |
1.84 |
1.89 |
| Quick Ratio |
|
1.66 |
1.98 |
2.31 |
1.82 |
1.14 |
1.29 |
1.16 |
1.39 |
1.41 |
1.52 |
1.51 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
73 |
9.33 |
-106 |
141 |
-37 |
81 |
-299 |
-76 |
55 |
158 |
141 |
| Operating Cash Flow to CapEx |
|
207.85% |
220.49% |
217.94% |
387.75% |
394.06% |
455.08% |
416.99% |
163.57% |
214.22% |
0.00% |
360.06% |
| Free Cash Flow to Firm to Interest Expense |
|
9.72 |
1.17 |
-7.69 |
4.91 |
-1.92 |
4.63 |
-24.15 |
-2.11 |
0.71 |
1.88 |
1.97 |
| Operating Cash Flow to Interest Expense |
|
18.31 |
14.08 |
8.24 |
5.87 |
12.45 |
15.55 |
20.29 |
3.80 |
1.85 |
-0.70 |
1.69 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
9.50 |
7.69 |
4.46 |
4.36 |
9.29 |
12.13 |
15.43 |
1.48 |
0.99 |
-0.69 |
1.22 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.52 |
1.51 |
1.53 |
1.41 |
1.35 |
1.35 |
1.29 |
1.18 |
1.14 |
1.12 |
1.31 |
| Accounts Receivable Turnover |
|
4.60 |
4.37 |
4.27 |
4.06 |
4.82 |
5.49 |
6.18 |
6.31 |
6.06 |
5.21 |
4.70 |
| 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 |
|
8.08 |
7.99 |
9.40 |
9.29 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Accounts Payable Turnover |
|
23.11 |
23.10 |
26.23 |
21.87 |
20.06 |
22.16 |
24.86 |
22.59 |
20.29 |
19.21 |
21.31 |
| Days Sales Outstanding (DSO) |
|
79.41 |
83.62 |
85.57 |
89.83 |
75.73 |
66.43 |
59.07 |
57.87 |
60.21 |
70.06 |
77.58 |
| 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) |
|
15.80 |
15.80 |
13.92 |
16.69 |
18.19 |
16.47 |
14.68 |
16.16 |
17.99 |
19.00 |
17.13 |
| Cash Conversion Cycle (CCC) |
|
63.62 |
67.82 |
71.66 |
73.14 |
57.54 |
49.96 |
44.39 |
41.72 |
42.22 |
51.05 |
60.45 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
485 |
515 |
632 |
557 |
688 |
763 |
1,227 |
1,440 |
1,438 |
1,158 |
935 |
| Invested Capital Turnover |
|
2.64 |
2.55 |
2.58 |
2.54 |
2.64 |
2.69 |
2.28 |
1.83 |
1.71 |
1.70 |
2.04 |
| Increase / (Decrease) in Invested Capital |
|
-4.10 |
30 |
118 |
-76 |
132 |
75 |
464 |
213 |
-2.52 |
-280 |
-223 |
| Enterprise Value (EV) |
|
1,186 |
1,377 |
1,870 |
1,373 |
1,916 |
3,501 |
4,715 |
2,878 |
1,861 |
1,146 |
1,015 |
| Market Capitalization |
|
1,135 |
1,208 |
1,594 |
1,162 |
1,646 |
3,183 |
4,010 |
1,997 |
1,022 |
238 |
175 |
| Book Value per Share |
|
$8.96 |
$7.64 |
$7.76 |
$7.47 |
$9.00 |
$9.52 |
$11.11 |
$11.86 |
$12.62 |
$5.24 |
$1.96 |
| Tangible Book Value per Share |
|
$5.54 |
$4.18 |
$1.16 |
$1.29 |
$0.03 |
($0.66) |
($9.14) |
($10.20) |
($8.62) |
($10.18) |
($8.39) |
| Total Capital |
|
545 |
579 |
707 |
635 |
771 |
896 |
1,385 |
1,594 |
1,611 |
1,243 |
1,018 |
| Total Debt |
|
100 |
217 |
344 |
282 |
290 |
385 |
791 |
960 |
995 |
975 |
905 |
| Total Long-Term Debt |
|
100 |
217 |
344 |
282 |
290 |
385 |
791 |
960 |
995 |
975 |
905 |
| Net Debt |
|
40 |
162 |
270 |
204 |
208 |
252 |
633 |
807 |
822 |
890 |
822 |
| Capital Expenditures (CapEx) |
|
66 |
51 |
52 |
43 |
60 |
60 |
60 |
84 |
68 |
-0.48 |
34 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
148 |
198 |
265 |
213 |
104 |
128 |
95 |
185 |
105 |
213 |
234 |
| Debt-free Net Working Capital (DFNWC) |
|
208 |
254 |
340 |
291 |
187 |
261 |
254 |
339 |
278 |
298 |
317 |
| Net Working Capital (NWC) |
|
208 |
254 |
340 |
291 |
187 |
261 |
254 |
339 |
278 |
298 |
317 |
| Net Nonoperating Expense (NNE) |
|
3.29 |
1.83 |
1.41 |
25 |
10 |
26 |
7.08 |
20 |
35 |
189 |
103 |
| Net Nonoperating Obligations (NNO) |
|
40 |
153 |
270 |
204 |
208 |
252 |
633 |
807 |
822 |
890 |
822 |
| Total Depreciation and Amortization (D&A) |
|
65 |
70 |
67 |
73 |
71 |
80 |
99 |
115 |
105 |
102 |
93 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
11.49% |
15.56% |
17.95% |
14.10% |
6.34% |
6.55% |
4.20% |
7.58% |
4.28% |
9.67% |
10.97% |
| Debt-free Net Working Capital to Revenue |
|
16.18% |
19.89% |
22.99% |
19.29% |
11.35% |
13.37% |
11.16% |
13.86% |
11.30% |
13.52% |
14.85% |
| Net Working Capital to Revenue |
|
16.18% |
19.89% |
22.99% |
19.29% |
11.35% |
13.37% |
11.16% |
13.86% |
11.30% |
13.52% |
14.85% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$3.01 |
$2.19 |
$0.18 |
($6.74) |
($3.99) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
46.89M |
47.12M |
47.34M |
47.61M |
48.21M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$2.97 |
$2.18 |
$0.18 |
($6.74) |
($3.99) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
47.39M |
47.34M |
47.42M |
47.61M |
48.21M |
| 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 |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
46.99M |
47.23M |
47.43M |
47.76M |
48.57M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
77 |
66 |
84 |
70 |
99 |
162 |
177 |
153 |
96 |
57 |
67 |
| Normalized NOPAT Margin |
|
5.97% |
5.21% |
5.71% |
4.67% |
6.03% |
8.33% |
7.78% |
6.25% |
3.92% |
2.56% |
3.15% |
| Pre Tax Income Margin |
|
6.67% |
3.94% |
6.02% |
3.73% |
6.72% |
8.74% |
9.15% |
5.91% |
1.65% |
-10.71% |
-7.97% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
12.25 |
7.18 |
7.27 |
2.81 |
6.68 |
10.64 |
17.73 |
4.95 |
1.45 |
-1.84 |
-1.50 |
| NOPAT to Interest Expense |
|
9.18 |
4.94 |
0.89 |
2.27 |
4.97 |
8.89 |
13.35 |
3.80 |
0.68 |
-1.44 |
-1.14 |
| EBIT Less CapEx to Interest Expense |
|
3.44 |
0.79 |
3.48 |
1.29 |
3.52 |
7.22 |
12.86 |
2.63 |
0.59 |
-1.83 |
-1.97 |
| NOPAT Less CapEx to Interest Expense |
|
0.37 |
-1.44 |
-2.89 |
0.76 |
1.81 |
5.47 |
8.48 |
1.47 |
-0.19 |
-1.43 |
-1.61 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
33.42% |
60.32% |
232.85% |
71.11% |
39.76% |
112.39% |
33.63% |
51.10% |
329.63% |
-3.89% |
-4.43% |
| Augmented Payout Ratio |
|
59.57% |
270.78% |
402.37% |
71.11% |
39.76% |
112.39% |
33.63% |
51.10% |
329.63% |
-3.89% |
-4.43% |