| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
11.56% |
9.91% |
11.00% |
6.27% |
4.64% |
-6.47% |
5.07% |
3.29% |
5.50% |
6.33% |
4.39% |
| EBITDA Growth |
|
131.99% |
62.49% |
41.80% |
-5.73% |
-24.77% |
-58.00% |
-6.11% |
13.78% |
-12.33% |
-24.00% |
-16.19% |
| EBIT Growth |
|
188.94% |
1,400.17% |
718.88% |
429.05% |
10.39% |
-123.18% |
59.40% |
54.83% |
31.20% |
-22.76% |
-46.16% |
| NOPAT Growth |
|
242.92% |
14,910.12% |
3,147.08% |
513.84% |
-17.06% |
-166.83% |
117.10% |
105.63% |
89.73% |
101.63% |
-72.14% |
| Net Income Growth |
|
171.48% |
574.66% |
466.50% |
932.63% |
7.55% |
325.22% |
106.25% |
89.94% |
20.99% |
95.51% |
-52.42% |
| EPS Growth |
|
125.00% |
283.33% |
233.33% |
300.00% |
33.33% |
354.55% |
300.00% |
150.00% |
25.00% |
98.25% |
-75.00% |
| Operating Cash Flow Growth |
|
51.31% |
87.48% |
21.79% |
28.09% |
-10.25% |
-3.09% |
5.02% |
27.98% |
-12.82% |
14.37% |
-3.16% |
| Free Cash Flow Firm Growth |
|
-85.81% |
-57.47% |
-107.89% |
-273.33% |
-325.46% |
-621.70% |
-230.86% |
-1,735.40% |
-539.85% |
-299.94% |
-218.56% |
| Invested Capital Growth |
|
-21.86% |
0.21% |
25.12% |
51.04% |
71.01% |
61.17% |
40.71% |
200.69% |
72.56% |
360.07% |
177.53% |
| Revenue Q/Q Growth |
|
1.60% |
2.61% |
3.19% |
-1.22% |
0.04% |
-8.28% |
0.68% |
2.03% |
2.18% |
1.31% |
-1.16% |
| EBITDA Q/Q Growth |
|
26.51% |
14.70% |
-19.75% |
-20.72% |
0.96% |
-35.96% |
-3.72% |
24.61% |
-17.02% |
-23.31% |
6.17% |
| EBIT Q/Q Growth |
|
379.67% |
88.29% |
-7.00% |
-39.78% |
0.09% |
-139.54% |
58.52% |
20.06% |
-30.77% |
-52.15% |
10.49% |
| NOPAT Q/Q Growth |
|
741.39% |
55.15% |
-17.58% |
-42.94% |
13.69% |
-225.01% |
-82.72% |
17.32% |
4.90% |
848.21% |
-97.61% |
| Net Income Q/Q Growth |
|
848.13% |
107.20% |
-16.11% |
-37.34% |
-1.25% |
719.19% |
-82.65% |
19.01% |
-37.10% |
1,404.77% |
-95.78% |
| EPS Q/Q Growth |
|
250.00% |
266.67% |
-27.27% |
-50.00% |
0.00% |
1,150.00% |
-85.96% |
25.00% |
-50.00% |
2,160.00% |
-98.23% |
| Operating Cash Flow Q/Q Growth |
|
146.04% |
32.21% |
42.32% |
-70.95% |
72.41% |
24.46% |
46.86% |
-68.13% |
72.41% |
63.26% |
24.36% |
| Free Cash Flow Firm Q/Q Growth |
|
5.97% |
-45.61% |
-214.43% |
-162.80% |
-37.85% |
-25.85% |
-1,156.01% |
-316.68% |
-41.72% |
84.89% |
-1,582.51% |
| Invested Capital Q/Q Growth |
|
3.29% |
-12.38% |
20.41% |
43.40% |
42.73% |
-50.52% |
-104.95% |
222.25% |
42.73% |
491.45% |
-38.90% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
74.20% |
76.21% |
77.99% |
74.37% |
73.53% |
63.36% |
77.99% |
79.44% |
79.86% |
78.97% |
78.04% |
| EBITDA Margin |
|
16.99% |
18.99% |
15.08% |
12.10% |
12.21% |
8.53% |
13.24% |
16.16% |
13.07% |
9.89% |
10.63% |
| Operating Margin |
|
5.35% |
7.68% |
6.80% |
3.78% |
4.35% |
-0.53% |
6.80% |
7.51% |
8.48% |
6.42% |
2.29% |
| EBIT Margin |
|
4.78% |
8.77% |
8.26% |
5.04% |
5.04% |
-2.17% |
6.42% |
7.55% |
6.27% |
2.96% |
3.31% |
| Profit (Net Income) Margin |
|
3.96% |
8.00% |
6.51% |
4.13% |
4.07% |
36.39% |
6.51% |
7.59% |
4.67% |
69.41% |
2.97% |
| Tax Burden Percent |
|
82.99% |
87.31% |
78.77% |
81.95% |
80.85% |
903.47% |
78.77% |
82.05% |
74.56% |
922.80% |
62.34% |
| Interest Burden Percent |
|
100.00% |
104.59% |
100.00% |
100.00% |
100.00% |
-185.42% |
128.76% |
122.52% |
100.00% |
254.10% |
143.78% |
| Effective Tax Rate |
|
17.01% |
12.69% |
21.23% |
18.05% |
19.15% |
-803.47% |
21.23% |
17.95% |
25.44% |
-822.80% |
37.66% |
| Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
15,539.18% |
0.00% |
1,651.54% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
15,534.88% |
0.00% |
1,619.90% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-15,462.37% |
0.00% |
-1,129.69% |
0.00% |
| Return on Equity (ROE) |
|
2.72% |
90.89% |
98.30% |
-369.88% |
-214.10% |
949.74% |
377.35% |
76.81% |
-854.58% |
521.86% |
152.34% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-99.51% |
0.00% |
41.66% |
40.96% |
| Operating Return on Assets (OROA) |
|
3.76% |
6.68% |
7.16% |
4.80% |
4.40% |
-1.84% |
5.90% |
5.94% |
5.63% |
2.22% |
2.59% |
| Return on Assets (ROA) |
|
3.12% |
6.10% |
5.64% |
3.93% |
3.56% |
30.85% |
5.98% |
5.97% |
4.20% |
52.03% |
2.32% |
| Return on Common Equity (ROCE) |
|
-16.12% |
-1,417.34% |
-874.71% |
-10,226.77% |
-3,484.28% |
-33,377.06% |
-4,698.00% |
-344.11% |
-24,863.08% |
-1,470.81% |
-333.95% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-0.34% |
0.00% |
-12.24% |
-15.51% |
-14.36% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
11 |
17 |
14 |
8.09 |
9.20 |
-12 |
14 |
17 |
17 |
166 |
3.95 |
| NOPAT Margin |
|
4.44% |
6.71% |
5.36% |
3.10% |
3.52% |
-4.79% |
5.36% |
6.16% |
6.33% |
59.21% |
1.43% |
| Net Nonoperating Expense Percent (NNEP) |
|
-0.69% |
2.14% |
1.83% |
3.98% |
3.64% |
97.93% |
1.78% |
4.30% |
-7.89% |
31.64% |
2.56% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
-11.14% |
- |
- |
- |
19.09% |
-53.42% |
4.32% |
10.16% |
46.55% |
1.06% |
| Cost of Revenue to Revenue |
|
25.80% |
23.79% |
22.01% |
25.63% |
26.47% |
36.64% |
22.01% |
20.56% |
20.14% |
21.03% |
21.96% |
| SG&A Expenses to Revenue |
|
12.57% |
12.36% |
12.49% |
12.48% |
12.23% |
11.90% |
12.49% |
12.43% |
12.20% |
13.27% |
13.70% |
| R&D to Revenue |
|
23.65% |
23.68% |
23.68% |
24.22% |
23.33% |
22.07% |
23.68% |
24.24% |
24.60% |
24.64% |
26.17% |
| Operating Expenses to Revenue |
|
68.85% |
68.53% |
71.19% |
70.59% |
69.18% |
63.89% |
71.19% |
71.93% |
71.38% |
72.55% |
75.74% |
| Earnings before Interest and Taxes (EBIT) |
|
12 |
22 |
22 |
13 |
13 |
-5.21 |
17 |
20 |
17 |
8.27 |
9.14 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
42 |
49 |
40 |
32 |
32 |
20 |
35 |
44 |
36 |
28 |
29 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| 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) |
|
4.27 |
4.61 |
3.69 |
4.35 |
3.40 |
3.59 |
3.58 |
3.87 |
4.24 |
4.40 |
4.07 |
| Price to Earnings (P/E) |
|
0.00 |
533.66 |
129.52 |
97.12 |
75.76 |
37.63 |
35.10 |
35.41 |
38.69 |
23.80 |
23.19 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
0.00% |
0.19% |
0.77% |
1.03% |
1.32% |
2.66% |
2.85% |
2.82% |
2.58% |
4.20% |
4.31% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
36.66 |
0.00 |
41.12 |
62.46 |
| Enterprise Value to Revenue (EV/Rev) |
|
4.74 |
5.02 |
3.99 |
4.71 |
3.83 |
3.96 |
3.86 |
4.24 |
4.65 |
4.79 |
4.40 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
34.22 |
32.51 |
23.26 |
25.71 |
24.41 |
26.85 |
26.86 |
28.72 |
33.11 |
36.73 |
35.50 |
| Enterprise Value to EBIT (EV/EBIT) |
|
500.77 |
148.91 |
67.78 |
59.65 |
48.22 |
86.20 |
75.01 |
73.22 |
71.41 |
77.34 |
81.20 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
1,285.70 |
173.31 |
91.80 |
83.05 |
70.40 |
39.31 |
35.90 |
36.73 |
36.10 |
22.83 |
23.14 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
18.00 |
16.68 |
12.86 |
14.90 |
12.50 |
12.90 |
12.47 |
13.42 |
15.64 |
15.72 |
14.77 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
194.14 |
174.89 |
383.19 |
135,052.57 |
0.00 |
148.40 |
91.73 |
0.00 |
95.01 |
98.70 |
152.48 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
-4.72 |
-10.91 |
3.92 |
6.92 |
47.24 |
6.08 |
3.92 |
2.90 |
47.24 |
3.31 |
3.05 |
| Long-Term Debt to Equity |
|
-4.72 |
-10.91 |
3.92 |
6.92 |
47.24 |
6.08 |
3.92 |
1.99 |
47.24 |
2.27 |
2.09 |
| Financial Leverage |
|
-2.44 |
-5.27 |
-3.36 |
3.68 |
1.24 |
-7.43 |
-4.68 |
-1.00 |
3.30 |
-0.70 |
-1.07 |
| Leverage Ratio |
|
17.35 |
44.10 |
23.69 |
-59.35 |
-37.45 |
90.10 |
31.26 |
14.96 |
-68.10 |
11.26 |
9.11 |
| Compound Leverage Factor |
|
17.35 |
46.13 |
23.69 |
-59.35 |
-37.45 |
-167.07 |
40.25 |
18.33 |
-68.10 |
28.61 |
13.10 |
| Debt to Total Capital |
|
126.89% |
110.09% |
79.68% |
87.37% |
97.93% |
85.87% |
79.68% |
74.33% |
97.93% |
76.79% |
75.28% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
23.23% |
0.00% |
23.99% |
23.52% |
| Long-Term Debt to Total Capital |
|
126.89% |
110.09% |
79.68% |
87.37% |
97.93% |
85.87% |
79.68% |
51.10% |
97.93% |
52.79% |
51.75% |
| 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 |
|
168.35% |
146.05% |
105.70% |
115.88% |
74.18% |
113.95% |
105.70% |
56.27% |
74.18% |
58.16% |
56.99% |
| Common Equity to Total Capital |
|
-195.24% |
-156.15% |
-85.37% |
-103.25% |
-72.11% |
-99.82% |
-85.37% |
-30.60% |
-72.11% |
-34.94% |
-32.27% |
| Debt to EBITDA |
|
2.75 |
2.42 |
2.13 |
1.95 |
3.95 |
2.42 |
2.46 |
4.19 |
4.32 |
4.59 |
4.79 |
| Net Debt to EBITDA |
|
-0.25 |
-0.60 |
-1.12 |
-0.58 |
-0.28 |
-0.72 |
-1.29 |
-0.66 |
-0.31 |
-0.49 |
-1.00 |
| Long-Term Debt to EBITDA |
|
2.75 |
2.42 |
2.13 |
1.95 |
3.95 |
2.42 |
2.46 |
2.88 |
4.32 |
3.16 |
3.29 |
| Debt to NOPAT |
|
103.32 |
12.88 |
8.41 |
6.29 |
11.39 |
3.54 |
3.29 |
5.36 |
4.71 |
2.85 |
3.12 |
| Net Debt to NOPAT |
|
-9.45 |
-3.20 |
-4.41 |
-1.87 |
-0.81 |
-1.05 |
-1.73 |
-0.85 |
-0.33 |
-0.31 |
-0.65 |
| Long-Term Debt to NOPAT |
|
103.32 |
12.88 |
8.41 |
6.29 |
11.39 |
3.54 |
3.29 |
3.68 |
4.71 |
1.96 |
2.14 |
| Altman Z-Score |
|
1.41 |
1.63 |
1.80 |
2.21 |
1.55 |
1.52 |
1.81 |
1.78 |
2.01 |
1.95 |
1.89 |
| Noncontrolling Interest Sharing Ratio |
|
692.67% |
1,659.32% |
989.87% |
-2,664.85% |
-1,527.40% |
3,614.33% |
1,344.98% |
548.00% |
-2,809.40% |
381.84% |
319.21% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.10 |
1.13 |
1.33 |
1.25 |
1.64 |
1.24 |
1.33 |
1.22 |
1.64 |
1.19 |
1.20 |
| Quick Ratio |
|
0.97 |
1.01 |
1.20 |
1.12 |
1.51 |
1.12 |
1.20 |
1.11 |
1.51 |
1.10 |
1.10 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
31 |
17 |
-19 |
-51 |
-70 |
-88 |
-55 |
-227 |
-68 |
-10 |
-174 |
| Operating Cash Flow to CapEx |
|
3,939.32% |
3,694.87% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
1,163.58% |
0.00% |
16,269.59% |
40,854.98% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-67.75 |
-285.48 |
0.00 |
0.00 |
-64.44 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
162.99 |
52.54 |
0.00 |
0.00 |
47.13 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
164.75 |
48.02 |
0.00 |
0.00 |
47.01 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.79 |
0.76 |
0.87 |
0.95 |
0.87 |
0.85 |
0.92 |
0.79 |
0.90 |
0.75 |
0.78 |
| Accounts Receivable Turnover |
|
5.84 |
3.81 |
7.82 |
6.05 |
5.77 |
3.80 |
7.62 |
5.97 |
6.04 |
3.80 |
6.86 |
| 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 |
|
10.45 |
11.28 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Accounts Payable Turnover |
|
5.12 |
3.64 |
5.09 |
4.95 |
4.93 |
3.27 |
4.29 |
3.36 |
4.10 |
2.86 |
3.37 |
| Days Sales Outstanding (DSO) |
|
62.46 |
95.93 |
46.69 |
60.31 |
63.29 |
96.02 |
47.90 |
61.17 |
60.42 |
96.13 |
53.19 |
| 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) |
|
71.34 |
100.26 |
71.78 |
73.76 |
74.02 |
111.60 |
85.12 |
108.59 |
88.95 |
127.71 |
108.27 |
| Cash Conversion Cycle (CCC) |
|
-8.88 |
-4.34 |
-25.09 |
-13.45 |
-10.73 |
-15.57 |
-37.22 |
-47.42 |
-28.54 |
-31.58 |
-55.08 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
-112 |
-126 |
-100 |
-57 |
-32 |
-49 |
-100 |
122 |
-32 |
127 |
78 |
| Invested Capital Turnover |
|
-9.50 |
-7.87 |
-8.70 |
-12.08 |
-14.59 |
-11.89 |
-7.81 |
2,521.70 |
-14.25 |
27.89 |
-97.98 |
| Increase / (Decrease) in Invested Capital |
|
-20 |
0.26 |
34 |
59 |
79 |
77 |
69 |
244 |
86 |
176 |
178 |
| Enterprise Value (EV) |
|
4,590 |
4,970 |
4,054 |
4,909 |
4,028 |
4,113 |
4,054 |
4,486 |
4,996 |
5,222 |
4,847 |
| Market Capitalization |
|
4,134 |
4,572 |
3,756 |
4,526 |
3,581 |
3,731 |
3,756 |
4,094 |
4,549 |
4,798 |
4,489 |
| Book Value per Share |
|
($3.99) |
($3.67) |
($2.76) |
($3.03) |
($3.33) |
($3.00) |
($2.76) |
($1.85) |
($3.35) |
($2.07) |
($1.95) |
| Tangible Book Value per Share |
|
($4.48) |
($4.18) |
($3.29) |
($3.56) |
($3.88) |
($3.54) |
($3.29) |
($2.41) |
($3.90) |
($2.60) |
($2.51) |
| Total Capital |
|
291 |
335 |
466 |
426 |
665 |
432 |
466 |
880 |
665 |
850 |
868 |
| Total Debt |
|
369 |
369 |
371 |
372 |
652 |
371 |
371 |
654 |
652 |
653 |
653 |
| Total Long-Term Debt |
|
369 |
369 |
371 |
372 |
652 |
371 |
371 |
450 |
652 |
449 |
449 |
| Net Debt |
|
-34 |
-92 |
-195 |
-110 |
-46 |
-110 |
-195 |
-104 |
-46 |
-70 |
-137 |
| Capital Expenditures (CapEx) |
|
1.77 |
2.50 |
-1.42 |
-2.90 |
-2.13 |
-0.95 |
-1.42 |
3.59 |
-2.13 |
0.63 |
0.31 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-343 |
-370 |
-369 |
-335 |
-322 |
-318 |
-369 |
-364 |
-322 |
-343 |
-407 |
| Debt-free Net Working Capital (DFNWC) |
|
59 |
91 |
197 |
147 |
375 |
163 |
197 |
394 |
375 |
380 |
384 |
| Net Working Capital (NWC) |
|
59 |
91 |
197 |
147 |
375 |
163 |
197 |
190 |
375 |
176 |
179 |
| Net Nonoperating Expense (NNE) |
|
1.18 |
-3.32 |
-3.04 |
-2.70 |
-1.46 |
-99 |
-3.04 |
-3.86 |
4.56 |
-28 |
-4.24 |
| Net Nonoperating Obligations (NNO) |
|
-34 |
-92 |
-195 |
-110 |
-46 |
-110 |
-195 |
-104 |
-46 |
-70 |
-137 |
| Total Depreciation and Amortization (D&A) |
|
31 |
26 |
18 |
18 |
19 |
26 |
18 |
23 |
19 |
19 |
20 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-35.49% |
-37.37% |
-36.27% |
-32.22% |
-30.63% |
-30.62% |
-35.12% |
-34.35% |
-30.04% |
-31.48% |
-36.93% |
| Debt-free Net Working Capital to Revenue |
|
6.11% |
9.18% |
19.39% |
14.09% |
35.67% |
15.70% |
18.78% |
37.21% |
34.98% |
34.82% |
34.81% |
| Net Working Capital to Revenue |
|
6.11% |
9.18% |
19.39% |
14.09% |
35.67% |
15.70% |
18.78% |
17.90% |
34.98% |
16.12% |
16.28% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.03 |
$0.11 |
$0.08 |
$0.04 |
$0.04 |
$0.51 |
$0.08 |
$0.10 |
$0.05 |
$1.17 |
$0.02 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
142.39M |
143.59M |
145.30M |
144.25M |
143.92M |
144.20M |
145.30M |
144.07M |
143.48M |
144.23M |
144.43M |
| Adjusted Diluted Earnings per Share |
|
$0.03 |
$0.11 |
$0.08 |
$0.04 |
$0.04 |
$0.50 |
$0.08 |
$0.10 |
$0.05 |
$1.13 |
$0.02 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
148.13M |
150.19M |
148.76M |
150.01M |
147.63M |
148.59M |
148.76M |
146.53M |
149.07M |
148.64M |
149.61M |
| 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 |
|
142.91M |
144.30M |
145.59M |
143.23M |
143.70M |
144.35M |
145.59M |
144.89M |
143.70M |
143.79M |
144.79M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
11 |
17 |
14 |
8.09 |
9.20 |
-0.89 |
14 |
17 |
17 |
13 |
3.95 |
| Normalized NOPAT Margin |
|
4.44% |
6.71% |
5.36% |
3.10% |
3.52% |
-0.37% |
5.36% |
6.16% |
6.33% |
4.49% |
1.43% |
| Pre Tax Income Margin |
|
4.78% |
9.17% |
8.26% |
5.04% |
5.04% |
4.03% |
8.26% |
9.25% |
6.27% |
7.52% |
4.76% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
21.09 |
25.61 |
0.00 |
0.00 |
3.39 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
17.62 |
20.90 |
0.00 |
0.00 |
1.47 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
22.86 |
21.10 |
0.00 |
0.00 |
3.28 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
19.38 |
16.39 |
0.00 |
0.00 |
1.35 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
1,081.86% |
56.22% |
30.80% |
22.09% |
21.85% |
11.58% |
10.88% |
10.16% |
10.01% |
6.13% |
6.37% |
| Augmented Payout Ratio |
|
21,723.12% |
1,079.90% |
440.01% |
283.22% |
280.14% |
148.86% |
131.90% |
119.78% |
136.71% |
92.41% |
103.39% |