| DEI Shares Outstanding |
|
57,976,744.00 |
66,406,314.00 |
66,496,333.00 |
65,932,909.00 |
64,044,649.00 |
64,252,859.00 |
64,896,909.00 |
- |
- |
- |
79,977,050.00 |
| DEI Adjusted Shares Outstanding |
|
57,976,744.00 |
66,406,314.00 |
66,496,333.00 |
65,932,909.00 |
64,044,649.00 |
64,252,859.00 |
64,896,909.00 |
- |
- |
- |
79,977,050.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
1.19 |
1.65 |
3.27 |
2.62 |
1.19 |
2.05 |
1.04 |
- |
- |
- |
-0.54 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
13.96% |
42.01% |
19.97% |
3.30% |
-2.37% |
18.52% |
4.49% |
5.19% |
-4.66% |
-6.30% |
0.00% |
| EBITDA Growth |
|
39.10% |
44.96% |
-0.36% |
36.04% |
-30.80% |
28.97% |
-15.96% |
-31.07% |
-13.49% |
-143.94% |
0.00% |
| EBIT Growth |
|
48.47% |
47.57% |
-5.25% |
42.63% |
-40.36% |
36.10% |
-28.12% |
-47.14% |
-20.57% |
-305.54% |
0.00% |
| NOPAT Growth |
|
31.75% |
59.03% |
123.69% |
-24.48% |
-44.17% |
39.64% |
-31.44% |
-51.05% |
-18.46% |
-320.44% |
0.00% |
| Net Income Growth |
|
68.69% |
58.38% |
98.73% |
-20.71% |
-55.70% |
72.78% |
-48.96% |
-116.88% |
-482.22% |
-279.54% |
0.00% |
| EPS Growth |
|
60.53% |
41.80% |
88.44% |
-20.25% |
-55.00% |
74.36% |
-50.00% |
-115.69% |
-456.25% |
-257.30% |
0.00% |
| Operating Cash Flow Growth |
|
42.67% |
125.45% |
-86.95% |
454.13% |
-77.80% |
505.27% |
-66.65% |
-93.65% |
4,054.94% |
-47.16% |
0.00% |
| Free Cash Flow Firm Growth |
|
-1,576.30% |
78.91% |
60.86% |
1,148.87% |
-100.90% |
-3,918.74% |
144.78% |
-24.52% |
391.05% |
-41.30% |
0.00% |
| Invested Capital Growth |
|
59.66% |
14.03% |
16.29% |
-12.47% |
5.98% |
15.96% |
1.25% |
-0.24% |
-10.10% |
-12.10% |
0.00% |
| Revenue Q/Q Growth |
|
12.10% |
3.97% |
4.55% |
-0.49% |
0.74% |
2.08% |
3.09% |
2.44% |
-2.14% |
-1.36% |
0.00% |
| EBITDA Q/Q Growth |
|
11.01% |
-0.57% |
-1.19% |
52.54% |
-30.95% |
0.16% |
-5.04% |
26.75% |
-12.72% |
-135.95% |
0.00% |
| EBIT Q/Q Growth |
|
11.99% |
-1.57% |
-2.52% |
67.52% |
-38.69% |
-0.54% |
-9.79% |
75.98% |
-23.25% |
-238.30% |
0.00% |
| NOPAT Q/Q Growth |
|
-0.95% |
4.67% |
129.83% |
-37.75% |
-42.92% |
-0.97% |
-9.85% |
84.08% |
-23.44% |
-246.47% |
0.00% |
| Net Income Q/Q Growth |
|
-0.71% |
2.44% |
115.05% |
-9.44% |
-57.10% |
1.47% |
-20.14% |
71.91% |
-48.85% |
-856.71% |
0.00% |
| EPS Q/Q Growth |
|
-1.61% |
0.00% |
117.33% |
-9.09% |
-56.83% |
1.49% |
-20.93% |
72.41% |
-53.45% |
-808.57% |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
10.70% |
23.49% |
-63.80% |
23.70% |
-35.16% |
1.44% |
51.51% |
-81.76% |
17.95% |
-8.22% |
0.00% |
| Free Cash Flow Firm Q/Q Growth |
|
-905.64% |
73.22% |
83.36% |
284.21% |
-101.34% |
-167.50% |
122.11% |
-18.32% |
10.06% |
9.50% |
0.00% |
| Invested Capital Q/Q Growth |
|
55.24% |
17.42% |
10.19% |
-12.17% |
-1.41% |
19.94% |
-1.68% |
-0.18% |
-1.97% |
-10.21% |
0.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
29.96% |
31.26% |
26.76% |
20.55% |
23.07% |
24.48% |
21.25% |
18.94% |
22.09% |
21.83% |
21.81% |
| EBITDA Margin |
|
21.21% |
21.65% |
17.98% |
23.68% |
16.78% |
18.26% |
14.69% |
9.62% |
8.73% |
-4.09% |
10.65% |
| Operating Margin |
|
17.84% |
18.42% |
14.45% |
20.00% |
12.28% |
14.05% |
9.54% |
4.56% |
3.90% |
-9.17% |
5.31% |
| EBIT Margin |
|
17.84% |
18.54% |
14.64% |
20.21% |
12.35% |
14.18% |
9.75% |
4.90% |
4.08% |
-8.96% |
5.57% |
| Profit (Net Income) Margin |
|
7.15% |
7.97% |
13.21% |
10.14% |
4.60% |
6.71% |
3.28% |
-0.53% |
-3.21% |
-13.00% |
-2.37% |
| Tax Burden Percent |
|
56.99% |
61.80% |
146.87% |
77.58% |
72.28% |
74.42% |
71.93% |
60.14% |
98.61% |
76.02% |
90.62% |
| Interest Burden Percent |
|
70.34% |
69.61% |
61.43% |
64.66% |
51.56% |
63.57% |
46.70% |
-17.84% |
-79.73% |
190.98% |
-46.85% |
| Effective Tax Rate |
|
43.01% |
38.20% |
-46.87% |
22.42% |
27.72% |
25.58% |
28.07% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
5.48% |
6.62% |
12.86% |
9.63% |
5.59% |
7.03% |
4.46% |
2.17% |
1.87% |
-4.63% |
2.88% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
3.39% |
3.93% |
5.85% |
4.69% |
1.60% |
3.52% |
1.24% |
-1.35% |
-3.79% |
-10.98% |
-2.95% |
| Return on Net Nonoperating Assets (RNNOA) |
|
11.89% |
10.98% |
13.24% |
9.74% |
3.33% |
9.03% |
3.23% |
-3.44% |
-9.64% |
-32.32% |
-12.43% |
| Return on Equity (ROE) |
|
17.37% |
17.60% |
26.10% |
19.37% |
8.92% |
16.05% |
7.69% |
-1.27% |
-7.77% |
-36.94% |
-9.55% |
| Cash Return on Invested Capital (CROIC) |
|
-40.47% |
-6.49% |
-2.20% |
22.92% |
-0.21% |
-7.76% |
3.22% |
2.41% |
12.50% |
8.25% |
0.00% |
| Operating Return on Assets (OROA) |
|
8.22% |
9.11% |
7.30% |
10.39% |
6.52% |
7.98% |
5.28% |
2.76% |
2.31% |
-5.36% |
3.59% |
| Return on Assets (ROA) |
|
3.30% |
3.92% |
6.59% |
5.21% |
2.43% |
3.77% |
1.77% |
-0.30% |
-1.81% |
-7.78% |
-1.53% |
| Return on Common Equity (ROCE) |
|
17.37% |
17.60% |
26.10% |
19.37% |
8.92% |
16.05% |
7.69% |
-1.27% |
-7.77% |
-36.94% |
-9.55% |
| Return on Equity Simple (ROE_SIMPLE) |
|
15.10% |
13.93% |
24.69% |
19.16% |
9.40% |
15.87% |
7.32% |
-1.31% |
-7.92% |
-47.87% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
98 |
156 |
349 |
264 |
147 |
206 |
141 |
69 |
56 |
-124 |
68 |
| NOPAT Margin |
|
10.16% |
11.38% |
21.22% |
15.52% |
8.87% |
10.45% |
6.86% |
3.19% |
2.73% |
-6.42% |
3.72% |
| Net Nonoperating Expense Percent (NNEP) |
|
2.09% |
2.69% |
7.00% |
4.94% |
3.99% |
3.50% |
3.22% |
3.52% |
5.66% |
6.35% |
5.83% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
2.12% |
1.95% |
-4.88% |
2.83% |
| Cost of Revenue to Revenue |
|
70.04% |
68.74% |
73.24% |
79.45% |
76.93% |
75.52% |
78.75% |
81.06% |
77.91% |
78.17% |
78.19% |
| SG&A Expenses to Revenue |
|
10.96% |
11.44% |
11.14% |
9.84% |
9.68% |
9.46% |
9.54% |
8.80% |
9.51% |
9.73% |
10.66% |
| 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 |
|
12.13% |
12.84% |
12.31% |
0.55% |
10.80% |
10.43% |
11.71% |
14.38% |
18.19% |
31.01% |
16.50% |
| Earnings before Interest and Taxes (EBIT) |
|
172 |
254 |
241 |
344 |
205 |
279 |
201 |
106 |
84 |
-173 |
102 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
205 |
297 |
296 |
403 |
279 |
359 |
302 |
208 |
180 |
-79 |
195 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
2.49 |
2.17 |
1.64 |
1.45 |
1.01 |
1.68 |
1.80 |
0.79 |
0.90 |
1.04 |
0.71 |
| 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) |
|
1.18 |
1.24 |
0.88 |
0.76 |
0.49 |
0.71 |
0.81 |
0.32 |
0.37 |
0.28 |
0.18 |
| Price to Earnings (P/E) |
|
16.52 |
15.56 |
6.63 |
7.54 |
10.75 |
10.58 |
24.64 |
0.00 |
0.00 |
0.00 |
0.00 |
| Dividend Yield |
|
7.01% |
6.73% |
8.58% |
9.58% |
14.82% |
8.74% |
7.43% |
16.86% |
7.91% |
11.02% |
18.80% |
| Earnings Yield |
|
6.05% |
6.43% |
15.08% |
13.26% |
9.30% |
9.45% |
4.06% |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.30 |
1.35 |
1.18 |
1.14 |
0.99 |
1.17 |
1.22 |
0.95 |
0.97 |
1.00 |
0.94 |
| Enterprise Value to Revenue (EV/Rev) |
|
2.97 |
2.48 |
2.10 |
1.72 |
1.62 |
1.87 |
1.89 |
1.40 |
1.34 |
1.30 |
1.21 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
14.00 |
11.45 |
11.66 |
7.27 |
9.65 |
10.24 |
12.89 |
14.56 |
15.33 |
0.00 |
11.39 |
| Enterprise Value to EBIT (EV/EBIT) |
|
16.64 |
13.37 |
14.33 |
8.52 |
13.12 |
13.18 |
19.42 |
28.60 |
32.78 |
0.00 |
21.76 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
29.20 |
21.77 |
9.88 |
11.10 |
18.26 |
17.88 |
27.61 |
43.91 |
49.03 |
0.00 |
32.60 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
22.32 |
11.74 |
91.34 |
13.98 |
57.84 |
13.07 |
41.48 |
508.43 |
11.14 |
19.22 |
21.87 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
4.66 |
0.00 |
0.00 |
38.28 |
39.48 |
7.32 |
11.37 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
3.78 |
2.20 |
2.52 |
1.82 |
2.31 |
2.81 |
2.46 |
2.75 |
2.45 |
3.85 |
4.31 |
| Long-Term Debt to Equity |
|
3.71 |
2.18 |
2.52 |
1.82 |
2.31 |
2.81 |
2.46 |
2.70 |
2.42 |
3.84 |
4.30 |
| Financial Leverage |
|
3.51 |
2.79 |
2.26 |
2.08 |
2.08 |
2.56 |
2.61 |
2.56 |
2.54 |
2.94 |
4.21 |
| Leverage Ratio |
|
5.27 |
4.49 |
3.96 |
3.72 |
3.67 |
4.25 |
4.34 |
4.29 |
4.29 |
4.75 |
6.26 |
| Compound Leverage Factor |
|
3.71 |
3.13 |
2.43 |
2.40 |
1.89 |
2.70 |
2.02 |
-0.76 |
-3.42 |
9.07 |
-2.93 |
| Debt to Total Capital |
|
79.09% |
68.72% |
71.57% |
64.55% |
69.82% |
73.72% |
71.13% |
73.36% |
71.00% |
79.38% |
81.15% |
| Short-Term Debt to Total Capital |
|
1.54% |
0.42% |
0.00% |
0.00% |
0.21% |
0.00% |
0.00% |
1.53% |
0.76% |
0.22% |
0.19% |
| Long-Term Debt to Total Capital |
|
77.55% |
68.30% |
71.57% |
64.55% |
69.61% |
73.72% |
71.13% |
71.83% |
70.24% |
79.16% |
80.96% |
| 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 |
|
20.91% |
31.28% |
28.43% |
35.45% |
30.18% |
26.28% |
28.87% |
26.64% |
29.00% |
20.62% |
18.85% |
| Debt to EBITDA |
|
8.45 |
5.81 |
7.49 |
4.07 |
6.75 |
6.50 |
7.51 |
11.49 |
11.36 |
-25.53 |
10.02 |
| Net Debt to EBITDA |
|
8.42 |
5.71 |
6.79 |
4.04 |
6.71 |
6.35 |
7.40 |
11.27 |
11.13 |
-24.89 |
9.73 |
| Long-Term Debt to EBITDA |
|
8.28 |
5.77 |
7.49 |
4.07 |
6.73 |
6.50 |
7.51 |
11.25 |
11.24 |
-25.46 |
9.99 |
| Debt to NOPAT |
|
17.63 |
11.05 |
6.35 |
6.21 |
12.76 |
11.35 |
16.08 |
34.63 |
36.34 |
-16.28 |
28.68 |
| Net Debt to NOPAT |
|
17.57 |
10.86 |
5.76 |
6.17 |
12.68 |
11.09 |
15.84 |
33.97 |
35.61 |
-15.87 |
27.85 |
| Long-Term Debt to NOPAT |
|
17.28 |
10.98 |
6.35 |
6.21 |
12.72 |
11.35 |
16.08 |
33.91 |
35.95 |
-16.24 |
28.61 |
| Altman Z-Score |
|
1.26 |
1.50 |
1.49 |
1.79 |
1.46 |
1.53 |
1.58 |
1.35 |
1.35 |
1.05 |
1.28 |
| 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 |
|
3.43 |
2.63 |
4.40 |
2.27 |
3.05 |
3.00 |
3.42 |
3.75 |
3.06 |
3.30 |
3.32 |
| Quick Ratio |
|
0.56 |
0.72 |
1.73 |
0.63 |
0.72 |
0.75 |
0.73 |
0.72 |
0.70 |
0.94 |
0.88 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-725 |
-153 |
-60 |
628 |
-5.65 |
-227 |
102 |
77 |
377 |
221 |
0.00 |
| Operating Cash Flow to CapEx |
|
691.71% |
682.87% |
65.65% |
0.00% |
109.92% |
1,066.00% |
219.12% |
26.76% |
964.46% |
480.19% |
330.85% |
| Free Cash Flow to Firm to Interest Expense |
|
-14.19 |
-53.96 |
-51.50 |
47.83 |
-4.80 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
2.51 |
102.14 |
32.50 |
15.95 |
39.51 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
2.15 |
87.18 |
-17.00 |
44.75 |
3.56 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.46 |
0.49 |
0.50 |
0.51 |
0.53 |
0.56 |
0.54 |
0.56 |
0.56 |
0.60 |
0.65 |
| Accounts Receivable Turnover |
|
15.38 |
14.52 |
12.63 |
11.61 |
11.23 |
14.22 |
14.78 |
14.65 |
14.08 |
12.26 |
13.00 |
| Inventory Turnover |
|
3.23 |
2.82 |
2.81 |
2.99 |
2.92 |
3.08 |
2.94 |
2.62 |
2.48 |
2.80 |
3.40 |
| Fixed Asset Turnover |
|
6.91 |
6.71 |
6.36 |
6.13 |
5.65 |
5.82 |
5.77 |
6.56 |
6.65 |
6.66 |
7.22 |
| Accounts Payable Turnover |
|
15.44 |
12.78 |
10.94 |
10.30 |
10.02 |
12.31 |
12.63 |
13.61 |
12.77 |
12.75 |
13.28 |
| Days Sales Outstanding (DSO) |
|
23.73 |
25.13 |
28.89 |
31.45 |
32.49 |
25.67 |
24.69 |
24.92 |
25.93 |
29.77 |
28.08 |
| Days Inventory Outstanding (DIO) |
|
113.10 |
129.52 |
129.93 |
121.99 |
124.81 |
118.50 |
124.27 |
139.08 |
147.14 |
130.51 |
107.41 |
| Days Payable Outstanding (DPO) |
|
23.63 |
28.56 |
33.36 |
35.43 |
36.43 |
29.65 |
28.90 |
26.82 |
28.58 |
28.63 |
27.48 |
| Cash Conversion Cycle (CCC) |
|
113.20 |
126.09 |
125.46 |
118.00 |
120.88 |
114.52 |
120.06 |
137.18 |
144.49 |
131.65 |
108.01 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
2,204 |
2,513 |
2,923 |
2,558 |
2,711 |
3,144 |
3,184 |
3,176 |
2,855 |
2,510 |
2,362 |
| Invested Capital Turnover |
|
0.54 |
0.58 |
0.61 |
0.62 |
0.63 |
0.67 |
0.65 |
0.68 |
0.68 |
0.72 |
0.77 |
| Increase / (Decrease) in Invested Capital |
|
824 |
309 |
409 |
-364 |
153 |
433 |
39 |
-7.74 |
-321 |
-345 |
0.00 |
| Enterprise Value (EV) |
|
2,868 |
3,400 |
3,453 |
2,928 |
2,690 |
3,678 |
3,894 |
3,032 |
2,760 |
2,516 |
2,217 |
| Market Capitalization |
|
1,142 |
1,703 |
1,442 |
1,301 |
821 |
1,396 |
1,660 |
686 |
756 |
546 |
323 |
| Book Value per Share |
|
$7.89 |
$11.83 |
$13.25 |
$13.65 |
$12.69 |
$12.95 |
$14.18 |
$12.11 |
$10.63 |
$6.63 |
$5.66 |
| Tangible Book Value per Share |
|
($25.14) |
($21.96) |
($22.81) |
($19.41) |
($21.84) |
($27.77) |
($25.45) |
($21.48) |
($17.96) |
($16.54) |
($16.03) |
| Total Capital |
|
2,189 |
2,511 |
3,098 |
2,539 |
2,692 |
3,166 |
3,188 |
3,259 |
2,881 |
2,545 |
2,403 |
| Total Debt |
|
1,732 |
1,726 |
2,218 |
1,639 |
1,880 |
2,334 |
2,268 |
2,391 |
2,046 |
2,020 |
1,950 |
| Total Long-Term Debt |
|
1,698 |
1,715 |
2,218 |
1,639 |
1,874 |
2,334 |
2,268 |
2,341 |
2,024 |
2,015 |
1,946 |
| Net Debt |
|
1,726 |
1,697 |
2,011 |
1,627 |
1,868 |
2,282 |
2,234 |
2,345 |
2,005 |
1,970 |
1,894 |
| Capital Expenditures (CapEx) |
|
19 |
42 |
58 |
-378 |
42 |
26 |
43 |
22 |
26 |
27 |
31 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
357 |
318 |
479 |
316 |
439 |
439 |
556 |
752 |
521 |
500 |
465 |
| Debt-free Net Working Capital (DFNWC) |
|
362 |
347 |
685 |
328 |
451 |
492 |
590 |
797 |
562 |
550 |
521 |
| Net Working Capital (NWC) |
|
328 |
336 |
685 |
328 |
445 |
492 |
590 |
747 |
540 |
545 |
517 |
| Net Nonoperating Expense (NNE) |
|
29 |
47 |
132 |
91 |
71 |
74 |
74 |
80 |
122 |
127 |
111 |
| Net Nonoperating Obligations (NNO) |
|
1,747 |
1,728 |
2,042 |
1,658 |
1,899 |
2,312 |
2,263 |
2,308 |
2,020 |
1,985 |
1,909 |
| Total Depreciation and Amortization (D&A) |
|
33 |
43 |
55 |
59 |
74 |
80 |
101 |
102 |
96 |
94 |
93 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
36.92% |
23.16% |
29.07% |
18.58% |
26.45% |
22.33% |
27.06% |
34.76% |
25.28% |
25.85% |
25.44% |
| Debt-free Net Working Capital to Revenue |
|
37.46% |
25.26% |
41.61% |
19.26% |
27.13% |
24.98% |
28.70% |
36.86% |
27.27% |
28.47% |
28.52% |
| Net Working Capital to Revenue |
|
33.97% |
24.50% |
41.61% |
19.26% |
26.79% |
24.98% |
28.70% |
34.55% |
26.20% |
28.18% |
28.27% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$1.22 |
$1.73 |
$3.27 |
$2.61 |
$1.17 |
$2.06 |
$1.03 |
($0.16) |
($0.89) |
($3.18) |
($0.54) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
58.04M |
66.47M |
66.49M |
66.15M |
65.01M |
64.16M |
65.09M |
70.47M |
74.27M |
79.01M |
79.75M |
| Adjusted Diluted Earnings per Share |
|
$1.22 |
$1.73 |
$3.26 |
$2.60 |
$1.17 |
$2.04 |
$1.02 |
($0.16) |
($0.89) |
($3.18) |
($0.54) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
58.04M |
66.47M |
66.71M |
66.26M |
65.04M |
64.56M |
65.75M |
70.47M |
74.27M |
79.01M |
79.75M |
| 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 |
|
58.04M |
66.47M |
66.50M |
65.64M |
64.04M |
64.67M |
68.52M |
71.67M |
78.62M |
79.14M |
79.97M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
98 |
160 |
168 |
127 |
147 |
206 |
158 |
139 |
167 |
149 |
129 |
| Normalized NOPAT Margin |
|
10.16% |
11.63% |
10.18% |
7.47% |
8.87% |
10.45% |
7.67% |
6.41% |
8.10% |
7.73% |
7.03% |
| Pre Tax Income Margin |
|
12.55% |
12.90% |
8.99% |
13.07% |
6.37% |
9.01% |
4.55% |
-0.87% |
-3.26% |
-17.10% |
-2.61% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
3.37 |
89.69 |
207.23 |
26.17 |
174.17 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
1.92 |
55.08 |
300.45 |
20.09 |
125.17 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
3.01 |
74.73 |
157.73 |
54.98 |
138.22 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
1.56 |
40.13 |
250.95 |
48.90 |
89.22 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
110.77% |
92.12% |
56.85% |
72.22% |
161.89% |
92.34% |
182.44% |
-1,172.87% |
-84.61% |
-23.90% |
-140.09% |
| Augmented Payout Ratio |
|
110.77% |
92.12% |
56.85% |
87.83% |
207.34% |
92.34% |
182.44% |
-1,172.87% |
-84.61% |
-23.90% |
-140.09% |