| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
60,100,000.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
60,100,000.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.40 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.77% |
-16.02% |
89.62% |
-0.33% |
-0.11% |
-3.17% |
-3.40% |
-6.82% |
-7.71% |
-5.21% |
1.20% |
| EBITDA Growth |
|
-25.00% |
-115.14% |
-125.77% |
-5.47% |
-22.50% |
249.29% |
-1,739.15% |
-110.95% |
-25.95% |
55.88% |
1,260.00% |
| EBIT Growth |
|
-36.49% |
-147.53% |
-102.72% |
-12.89% |
-36.73% |
103.54% |
-712.97% |
-292.59% |
-36.51% |
1,800.00% |
196.15% |
| NOPAT Growth |
|
-39.28% |
-142.72% |
-107.25% |
-17.93% |
-43.92% |
100.51% |
-718.81% |
-395.15% |
-58.70% |
0.00% |
151.60% |
| Net Income Growth |
|
-45.58% |
-153.54% |
-154.61% |
-17.20% |
-42.74% |
90.31% |
-1,080.76% |
-40.00% |
-66.67% |
83.33% |
0.00% |
| EPS Growth |
|
-44.54% |
-154.17% |
-154.13% |
-17.28% |
-43.18% |
90.38% |
-1,074.58% |
-40.30% |
-66.67% |
80.00% |
-2.50% |
| Operating Cash Flow Growth |
|
-40.74% |
12.27% |
2.00% |
100.70% |
-60.48% |
-64.22% |
-128.35% |
-5,300.00% |
-41.18% |
-117.14% |
87.82% |
| Free Cash Flow Firm Growth |
|
85.95% |
90.37% |
155.50% |
346.79% |
255.07% |
762.59% |
-159.49% |
247.97% |
267.07% |
-65.27% |
-113.34% |
| Invested Capital Growth |
|
7.14% |
2.86% |
-55.26% |
-7.41% |
-7.36% |
-24.15% |
49.03% |
-31.12% |
-31.19% |
-10.74% |
6.86% |
| Revenue Q/Q Growth |
|
-21.40% |
-17.42% |
-60.00% |
38.19% |
-21.23% |
-19.94% |
-60.10% |
201.39% |
-22.18% |
1.29% |
0.00% |
| EBITDA Q/Q Growth |
|
4.34% |
-117.77% |
-20.58% |
1,476.26% |
-14.46% |
-65.76% |
-1,585.39% |
98.08% |
746.67% |
9.28% |
0.00% |
| EBIT Q/Q Growth |
|
31.23% |
-161.80% |
-33.38% |
241.00% |
-4.68% |
-96.54% |
-30,692.06% |
87.84% |
138.46% |
-5.00% |
0.00% |
| NOPAT Q/Q Growth |
|
32.30% |
-159.34% |
-35.45% |
224.80% |
-9.59% |
-99.46% |
-216,348.39% |
84.97% |
117.14% |
-2.00% |
0.00% |
| Net Income Q/Q Growth |
|
62.61% |
-178.95% |
43.38% |
182.44% |
12.44% |
-113.37% |
-6,796.86% |
105.79% |
-37.50% |
-106.67% |
0.00% |
| EPS Q/Q Growth |
|
62.96% |
-178.79% |
43.27% |
182.72% |
11.94% |
-113.33% |
-6,830.00% |
105.77% |
-37.50% |
-108.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
156.31% |
-9.02% |
31.93% |
-98.95% |
3,066.89% |
-17.63% |
-204.54% |
-112.82% |
132.05% |
-124.00% |
0.00% |
| Free Cash Flow Firm Q/Q Growth |
|
-56.50% |
33.27% |
1,500.72% |
745.14% |
-1.66% |
185.13% |
-225.76% |
193.90% |
6.19% |
-72.31% |
0.00% |
| Invested Capital Q/Q Growth |
|
-0.05% |
-3.82% |
-57.70% |
1.22% |
0.00% |
-21.26% |
-16.89% |
5.25% |
-0.10% |
2.15% |
0.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
42.46% |
36.86% |
49.61% |
41.95% |
41.53% |
42.27% |
-4.99% |
42.93% |
43.48% |
43.27% |
45.14% |
| EBITDA Margin |
|
7.37% |
-1.59% |
-4.78% |
5.27% |
5.72% |
2.45% |
-91.08% |
-0.58% |
4.83% |
5.21% |
6.66% |
| Operating Margin |
|
4.69% |
-3.54% |
-12.00% |
2.53% |
2.67% |
0.02% |
-101.69% |
-5.07% |
1.09% |
1.08% |
2.64% |
| EBIT Margin |
|
4.75% |
-3.56% |
-11.86% |
2.49% |
3.01% |
0.13% |
-99.80% |
-4.03% |
1.99% |
1.87% |
3.83% |
| Profit (Net Income) Margin |
|
2.93% |
-2.80% |
-3.96% |
1.17% |
1.68% |
-0.28% |
-48.40% |
0.93% |
0.75% |
-0.05% |
0.92% |
| Tax Burden Percent |
|
73.59% |
63.14% |
28.50% |
66.85% |
72.46% |
37.57% |
47.46% |
-18.32% |
71.43% |
50.00% |
68.57% |
| Interest Burden Percent |
|
83.65% |
124.56% |
117.13% |
70.64% |
76.89% |
-572.57% |
102.18% |
125.96% |
52.50% |
-5.26% |
35.00% |
| Effective Tax Rate |
|
26.41% |
0.00% |
0.00% |
33.15% |
27.54% |
0.00% |
0.00% |
0.00% |
28.57% |
0.00% |
31.43% |
| Return on Invested Capital (ROIC) |
|
6.09% |
-4.29% |
-17.87% |
3.00% |
3.45% |
0.03% |
-194.34% |
-6.15% |
1.33% |
1.44% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
5.70% |
-4.49% |
-15.64% |
2.54% |
3.26% |
-0.19% |
-174.54% |
-1.96% |
1.30% |
0.67% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
7.43% |
-5.95% |
-10.81% |
3.64% |
4.49% |
-0.21% |
-73.41% |
-2.27% |
1.48% |
0.60% |
0.00% |
| Return on Equity (ROE) |
|
13.52% |
-10.25% |
-28.68% |
6.65% |
7.93% |
-0.18% |
-267.74% |
-8.42% |
2.81% |
2.04% |
0.00% |
| Cash Return on Invested Capital (CROIC) |
|
-1.06% |
0.13% |
76.99% |
9.13% |
8.17% |
28.83% |
-54.37% |
24.65% |
24.30% |
-2.64% |
-6.64% |
| Operating Return on Assets (OROA) |
|
4.36% |
-3.15% |
-9.00% |
2.30% |
2.76% |
0.12% |
-78.67% |
-3.14% |
1.52% |
1.31% |
0.00% |
| Return on Assets (ROA) |
|
2.69% |
-2.48% |
-3.01% |
1.09% |
1.54% |
-0.25% |
-38.15% |
0.73% |
0.57% |
-0.03% |
0.00% |
| Return on Common Equity (ROCE) |
|
13.52% |
-10.25% |
-28.68% |
6.65% |
7.93% |
-0.18% |
-267.74% |
-8.42% |
2.81% |
2.04% |
0.00% |
| Return on Equity Simple (ROE_SIMPLE) |
|
11.28% |
4.88% |
0.00% |
0.84% |
-0.47% |
1.69% |
0.00% |
-16.01% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
93 |
-55 |
-75 |
58 |
52 |
0.28 |
-610 |
-92 |
16 |
15 |
47 |
| NOPAT Margin |
|
3.45% |
-2.48% |
-8.40% |
1.69% |
1.94% |
0.01% |
-71.18% |
-3.55% |
0.78% |
0.76% |
1.81% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.39% |
0.20% |
-2.23% |
0.47% |
0.19% |
0.21% |
-19.80% |
-4.19% |
0.03% |
0.77% |
1.09% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
-1.73% |
- |
- |
- |
-10.42% |
-1.56% |
0.27% |
0.21% |
0.64% |
| Cost of Revenue to Revenue |
|
57.54% |
63.14% |
50.39% |
58.05% |
58.47% |
57.73% |
104.99% |
57.07% |
56.52% |
56.73% |
54.86% |
| SG&A Expenses to Revenue |
|
37.77% |
40.40% |
59.81% |
39.43% |
38.86% |
42.25% |
60.65% |
43.44% |
40.95% |
40.57% |
41.28% |
| 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 |
|
37.77% |
40.40% |
61.61% |
39.43% |
38.86% |
42.25% |
96.70% |
48.01% |
42.39% |
42.19% |
42.50% |
| Earnings before Interest and Taxes (EBIT) |
|
128 |
-79 |
-105 |
85 |
81 |
2.80 |
-855 |
-104 |
40 |
38 |
100 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
198 |
-35 |
-42 |
179 |
153 |
53 |
-781 |
-15 |
97 |
106 |
174 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.52 |
1.14 |
1.41 |
1.82 |
1.44 |
0.88 |
1.21 |
0.87 |
1.70 |
1.67 |
1.58 |
| Price to Tangible Book Value (P/TBV) |
|
3.67 |
2.86 |
2.37 |
4.71 |
3.61 |
1.44 |
2.24 |
1.60 |
3.13 |
3.06 |
2.88 |
| Price to Revenue (P/Rev) |
|
0.37 |
0.28 |
0.39 |
0.41 |
0.33 |
0.20 |
0.29 |
0.21 |
0.43 |
0.42 |
0.00 |
| Price to Earnings (P/E) |
|
13.45 |
23.39 |
119.28 |
217.84 |
0.00 |
52.29 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Dividend Yield |
|
6.83% |
9.35% |
5.87% |
1.28% |
1.59% |
2.60% |
2.28% |
3.14% |
1.60% |
1.64% |
1.72% |
| Earnings Yield |
|
7.43% |
4.28% |
0.84% |
0.46% |
0.00% |
1.91% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.21 |
1.06 |
1.81 |
1.35 |
1.19 |
1.17 |
1.11 |
0.93 |
1.37 |
1.34 |
1.29 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.71 |
0.62 |
0.53 |
0.73 |
0.64 |
0.50 |
0.49 |
0.44 |
0.66 |
0.67 |
0.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
10.22 |
13.04 |
15.62 |
19.70 |
19.49 |
12.27 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
16.52 |
28.09 |
118.72 |
76.32 |
119.64 |
39.64 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
21.51 |
36.46 |
177.99 |
90.18 |
214.27 |
74.58 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
30.60 |
23.73 |
16.86 |
12.18 |
13.34 |
13.53 |
52.40 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
821.33 |
1.45 |
14.17 |
13.98 |
3.52 |
0.00 |
3.08 |
4.59 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
1.52 |
1.51 |
0.71 |
1.55 |
1.52 |
1.47 |
1.70 |
1.67 |
1.66 |
2.40 |
2.36 |
| Long-Term Debt to Equity |
|
1.48 |
1.51 |
0.71 |
1.55 |
1.52 |
1.47 |
1.70 |
1.53 |
1.52 |
2.40 |
2.36 |
| Financial Leverage |
|
1.30 |
1.33 |
0.69 |
1.44 |
1.38 |
1.12 |
0.42 |
1.16 |
1.14 |
0.89 |
0.97 |
| Leverage Ratio |
|
4.43 |
4.55 |
4.74 |
4.69 |
4.61 |
4.71 |
4.92 |
4.79 |
4.75 |
5.12 |
5.08 |
| Compound Leverage Factor |
|
3.71 |
5.66 |
5.55 |
3.31 |
3.55 |
-26.98 |
5.03 |
6.04 |
2.49 |
-0.27 |
1.78 |
| Debt to Total Capital |
|
60.26% |
60.15% |
41.48% |
60.80% |
60.33% |
59.44% |
62.95% |
62.56% |
62.34% |
70.56% |
70.26% |
| Short-Term Debt to Total Capital |
|
1.39% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
5.10% |
5.13% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
58.88% |
60.15% |
41.48% |
60.80% |
60.33% |
59.44% |
62.95% |
57.46% |
57.21% |
70.56% |
70.26% |
| 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% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
39.74% |
39.85% |
58.52% |
39.20% |
39.67% |
40.56% |
37.05% |
37.44% |
37.66% |
29.44% |
29.74% |
| Debt to EBITDA |
|
5.29 |
7.78 |
5.76 |
9.56 |
10.68 |
8.29 |
-9.33 |
-6.71 |
-6.27 |
-9.69 |
0.00 |
| Net Debt to EBITDA |
|
4.93 |
7.16 |
4.18 |
8.48 |
9.38 |
7.28 |
-4.60 |
-3.65 |
-3.42 |
-3.84 |
0.00 |
| Long-Term Debt to EBITDA |
|
5.16 |
7.78 |
5.76 |
9.56 |
10.68 |
8.29 |
-9.33 |
-6.16 |
-5.76 |
-9.69 |
0.00 |
| Debt to NOPAT |
|
11.13 |
21.74 |
65.62 |
43.78 |
117.39 |
50.38 |
-7.38 |
-5.84 |
-5.60 |
-8.28 |
0.00 |
| Net Debt to NOPAT |
|
10.38 |
20.02 |
47.70 |
38.82 |
103.20 |
44.23 |
-3.64 |
-3.18 |
-3.06 |
-3.29 |
0.00 |
| Long-Term Debt to NOPAT |
|
10.87 |
21.74 |
65.62 |
43.78 |
117.39 |
50.38 |
-7.38 |
-5.37 |
-5.14 |
-8.28 |
0.00 |
| Altman Z-Score |
|
1.87 |
1.70 |
1.56 |
1.88 |
1.81 |
1.74 |
1.47 |
1.64 |
1.81 |
1.75 |
1.06 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.26 |
1.23 |
1.20 |
1.22 |
1.23 |
1.34 |
1.32 |
1.27 |
1.27 |
1.73 |
1.78 |
| Quick Ratio |
|
0.21 |
0.23 |
0.21 |
0.25 |
0.25 |
0.20 |
0.52 |
0.45 |
0.45 |
0.84 |
0.82 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-346 |
-231 |
3,230 |
545 |
536 |
1,528 |
-1,922 |
1,804 |
1,916 |
531 |
-241 |
| Operating Cash Flow to CapEx |
|
401.32% |
679.42% |
555.23% |
6.90% |
209.18% |
190.25% |
-143.95% |
-577.78% |
104.17% |
-19.35% |
-34.55% |
| 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 |
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 |
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 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.92 |
0.89 |
0.76 |
0.92 |
0.92 |
0.91 |
0.79 |
0.78 |
0.77 |
0.70 |
0.00 |
| Accounts Receivable Turnover |
|
13.01 |
12.60 |
14.24 |
14.03 |
13.74 |
14.58 |
15.77 |
13.50 |
13.04 |
14.98 |
0.00 |
| Inventory Turnover |
|
1.29 |
1.28 |
1.22 |
1.38 |
1.37 |
1.48 |
1.52 |
1.31 |
1.28 |
1.40 |
0.00 |
| Fixed Asset Turnover |
|
6.80 |
6.49 |
5.67 |
6.82 |
6.90 |
7.13 |
6.29 |
6.19 |
6.15 |
6.28 |
0.00 |
| Accounts Payable Turnover |
|
1.62 |
1.57 |
1.39 |
1.76 |
1.74 |
1.79 |
1.64 |
1.50 |
1.49 |
1.62 |
0.00 |
| Days Sales Outstanding (DSO) |
|
28.05 |
28.97 |
25.64 |
26.02 |
26.57 |
25.04 |
23.15 |
27.04 |
27.98 |
24.37 |
0.00 |
| Days Inventory Outstanding (DIO) |
|
283.28 |
285.41 |
299.90 |
264.76 |
267.26 |
246.83 |
240.91 |
279.35 |
285.22 |
260.74 |
0.00 |
| Days Payable Outstanding (DPO) |
|
225.17 |
232.37 |
262.88 |
207.47 |
209.83 |
204.28 |
222.56 |
243.35 |
244.57 |
224.99 |
0.00 |
| Cash Conversion Cycle (CCC) |
|
86.17 |
82.02 |
62.65 |
83.31 |
84.00 |
67.59 |
41.50 |
63.04 |
68.64 |
60.12 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
6,576 |
6,325 |
2,675 |
6,092 |
6,092 |
4,797 |
3,987 |
4,196 |
4,192 |
4,282 |
4,484 |
| Invested Capital Turnover |
|
1.76 |
1.73 |
2.13 |
1.78 |
1.78 |
2.01 |
2.73 |
1.73 |
1.70 |
1.90 |
0.00 |
| Increase / (Decrease) in Invested Capital |
|
438 |
176 |
-3,305 |
-487 |
-484 |
-1,528 |
1,312 |
-1,896 |
-1,900 |
-515 |
288 |
| Enterprise Value (EV) |
|
7,984 |
6,700 |
4,845 |
8,195 |
7,237 |
5,636 |
4,434 |
3,905 |
5,738 |
5,748 |
5,768 |
| Market Capitalization |
|
4,131 |
3,022 |
3,547 |
4,667 |
3,751 |
2,293 |
2,617 |
1,906 |
3,749 |
3,661 |
3,497 |
| Book Value per Share |
|
$45.81 |
$44.51 |
$42.35 |
$43.07 |
$43.72 |
$43.53 |
$36.33 |
$36.74 |
$36.76 |
$36.59 |
$36.82 |
| Tangible Book Value per Share |
|
$18.92 |
$17.79 |
$25.20 |
$16.64 |
$17.43 |
$26.61 |
$19.52 |
$19.95 |
$20.01 |
$19.92 |
$20.20 |
| Total Capital |
|
6,853 |
6,642 |
4,306 |
6,543 |
6,572 |
6,405 |
5,856 |
5,868 |
5,849 |
7,456 |
7,440 |
| Total Debt |
|
4,130 |
3,996 |
1,786 |
3,978 |
3,965 |
3,807 |
3,686 |
3,671 |
3,646 |
5,261 |
5,227 |
| Total Long-Term Debt |
|
4,035 |
3,996 |
1,786 |
3,978 |
3,965 |
3,807 |
3,686 |
3,372 |
3,346 |
5,261 |
5,227 |
| Net Debt |
|
3,853 |
3,678 |
1,298 |
3,527 |
3,486 |
3,342 |
1,817 |
1,999 |
1,989 |
2,087 |
2,271 |
| Capital Expenditures (CapEx) |
|
54 |
29 |
47 |
39 |
41 |
37 |
51 |
27 |
48 |
62 |
55 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
1,118 |
867 |
582 |
680 |
724 |
1,436 |
-391 |
-86 |
-75 |
-5.00 |
238 |
| Debt-free Net Working Capital (DFNWC) |
|
1,395 |
1,185 |
1,070 |
1,131 |
1,203 |
1,900 |
1,478 |
1,586 |
1,582 |
3,169 |
3,194 |
| Net Working Capital (NWC) |
|
1,300 |
1,185 |
1,070 |
1,131 |
1,203 |
1,900 |
1,478 |
1,287 |
1,282 |
3,169 |
3,194 |
| Net Nonoperating Expense (NNE) |
|
14 |
7.03 |
-39 |
17 |
7.00 |
6.30 |
-195 |
-116 |
0.71 |
16 |
23 |
| Net Nonoperating Obligations (NNO) |
|
3,853 |
3,678 |
156 |
3,527 |
3,486 |
2,200 |
1,817 |
1,999 |
1,989 |
2,087 |
2,271 |
| Total Depreciation and Amortization (D&A) |
|
70 |
44 |
63 |
95 |
73 |
50 |
75 |
89 |
57 |
68 |
74 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
9.97% |
8.03% |
6.32% |
6.03% |
6.42% |
12.82% |
-4.30% |
-0.97% |
-0.86% |
-0.06% |
0.00% |
| Debt-free Net Working Capital to Revenue |
|
12.44% |
10.97% |
11.61% |
10.03% |
10.67% |
16.96% |
16.25% |
17.81% |
18.11% |
36.74% |
0.00% |
| Net Working Capital to Revenue |
|
11.59% |
10.97% |
11.61% |
10.03% |
10.67% |
16.96% |
16.25% |
14.45% |
14.67% |
36.74% |
0.00% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$1.44 |
$0.00 |
($0.58) |
$0.67 |
$0.75 |
($0.10) |
($6.95) |
$0.40 |
$0.25 |
($0.02) |
$0.40 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
59.45M |
0.00 |
59.43M |
59.56M |
59.63M |
59.68M |
59.65M |
59.80M |
59.90M |
60M |
60.10M |
| Adjusted Diluted Earnings per Share |
|
$1.43 |
$0.00 |
($0.59) |
$0.67 |
$0.75 |
($0.10) |
($6.93) |
$0.40 |
$0.25 |
($0.02) |
$0.39 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
59.60M |
0.00 |
59.61M |
59.84M |
59.91M |
59.90M |
59.90M |
60.20M |
60.50M |
60M |
60.90M |
| 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 |
|
59.47M |
0.00 |
59.55M |
59.62M |
59.67M |
59.73M |
59.79M |
59.93M |
59.98M |
60.02M |
60.30M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
93 |
-55 |
-75 |
58 |
52 |
0.28 |
-610 |
-9.10 |
36 |
39 |
69 |
| Normalized NOPAT Margin |
|
3.45% |
-2.48% |
-8.40% |
1.69% |
1.94% |
0.01% |
-71.18% |
-0.35% |
1.81% |
1.89% |
2.65% |
| Pre Tax Income Margin |
|
3.98% |
-4.43% |
-13.89% |
1.76% |
2.31% |
-0.75% |
-101.98% |
-5.07% |
1.04% |
-0.10% |
1.34% |
| 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 |
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 |
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 |
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 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
87.91% |
150.41% |
703.86% |
662.44% |
-567.07% |
157.21% |
-20.54% |
-17.61% |
-15.70% |
-18.30% |
0.00% |
| Augmented Payout Ratio |
|
142.00% |
220.16% |
752.69% |
686.95% |
-610.87% |
170.62% |
-22.47% |
-19.18% |
-16.88% |
-19.50% |
0.00% |