| DEI Shares Outstanding |
|
32,054,421.00 |
32,001,237.00 |
32,273,350.00 |
31,872,406.00 |
31,872,406.00 |
30,749,272.00 |
30,935,922.00 |
30,935,677.00 |
30,933,176.00 |
30,682,618.00 |
30,975,888.00 |
| DEI Adjusted Shares Outstanding |
|
32,054,421.00 |
32,001,237.00 |
32,273,350.00 |
31,872,406.00 |
31,872,406.00 |
30,749,272.00 |
30,935,922.00 |
30,935,677.00 |
30,933,176.00 |
30,682,618.00 |
30,975,888.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.40 |
0.36 |
-0.01 |
0.14 |
0.50 |
1.22 |
0.27 |
0.08 |
2.40 |
1.59 |
1.47 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-5.08% |
-6.62% |
-5.31% |
-0.16% |
-3.29% |
-5.74% |
9.80% |
8.67% |
11.34% |
- |
2.96% |
| EBITDA Growth |
|
-7.19% |
-9.45% |
-7.72% |
-4.97% |
-1.61% |
19.21% |
33.01% |
13.63% |
58.99% |
- |
-15.23% |
| EBIT Growth |
|
111.41% |
50.73% |
112.32% |
83.11% |
45.71% |
79.60% |
38.09% |
12.47% |
82.89% |
- |
-12.10% |
| NOPAT Growth |
|
190.26% |
66.06% |
47.11% |
162.31% |
29.61% |
4.52% |
8.73% |
7.17% |
-6.27% |
- |
69.63% |
| Net Income Growth |
|
173.94% |
153.36% |
-192.22% |
118.93% |
22.35% |
200.91% |
1,869.41% |
-49.71% |
376.48% |
- |
453.06% |
| EPS Growth |
|
187.23% |
516.67% |
-116.67% |
120.90% |
26.83% |
229.73% |
2,800.00% |
-42.86% |
357.69% |
- |
448.15% |
| Operating Cash Flow Growth |
|
-24.06% |
-9.29% |
-7.35% |
25.78% |
22.32% |
-6.40% |
3.06% |
6.29% |
13.94% |
- |
67.05% |
| Free Cash Flow Firm Growth |
|
116.94% |
0.00% |
-8.76% |
-6.11% |
6.35% |
-288.77% |
-254.41% |
-236.50% |
-293.68% |
- |
103.75% |
| Invested Capital Growth |
|
-8.60% |
-5.44% |
-7.41% |
-7.28% |
-9.70% |
16.87% |
15.10% |
15.27% |
26.25% |
- |
1.22% |
| Revenue Q/Q Growth |
|
-0.40% |
8.01% |
-7.58% |
0.42% |
-3.53% |
5.28% |
7.65% |
-0.61% |
-1.15% |
- |
-6.68% |
| EBITDA Q/Q Growth |
|
5.88% |
5.03% |
-16.39% |
2.21% |
9.63% |
26.71% |
-6.72% |
-12.68% |
53.39% |
- |
-16.18% |
| EBIT Q/Q Growth |
|
71.52% |
22.56% |
-17.53% |
5.62% |
36.49% |
49.84% |
-36.59% |
-13.97% |
121.94% |
- |
-25.85% |
| NOPAT Q/Q Growth |
|
94.41% |
53.88% |
-50.29% |
76.40% |
-3.94% |
26.96% |
-48.29% |
73.86% |
-15.98% |
- |
-31.62% |
| Net Income Q/Q Growth |
|
156.81% |
-3.08% |
-103.80% |
1,005.27% |
267.12% |
138.35% |
-77.66% |
-74.27% |
3,378.22% |
- |
-5.18% |
| EPS Q/Q Growth |
|
161.19% |
-9.76% |
-102.70% |
1,500.00% |
271.43% |
134.62% |
-77.87% |
-70.37% |
2,875.00% |
- |
-8.07% |
| Operating Cash Flow Q/Q Growth |
|
-2.24% |
-1.12% |
-37.73% |
108.95% |
-4.93% |
-24.34% |
-31.43% |
115.50% |
1.91% |
- |
-33.98% |
| Free Cash Flow Firm Q/Q Growth |
|
8.89% |
-27.94% |
13.11% |
5.79% |
23.34% |
-228.34% |
7.48% |
6.48% |
-75.00% |
- |
-90.05% |
| Invested Capital Q/Q Growth |
|
-2.61% |
-0.89% |
-2.42% |
-1.56% |
-5.16% |
28.27% |
-3.89% |
-1.41% |
3.88% |
- |
-0.70% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
75.95% |
122.27% |
100.00% |
100.00% |
100.00% |
27.44% |
100.00% |
100.00% |
100.00% |
- |
100.00% |
| EBITDA Margin |
|
65.75% |
63.94% |
57.85% |
58.87% |
66.90% |
80.87% |
70.07% |
61.56% |
95.53% |
- |
57.69% |
| Operating Margin |
|
20.87% |
27.08% |
20.80% |
25.58% |
25.47% |
30.02% |
14.42% |
25.23% |
21.44% |
- |
23.76% |
| EBIT Margin |
|
23.51% |
26.68% |
23.81% |
25.04% |
35.43% |
50.83% |
29.94% |
25.92% |
58.19% |
- |
25.56% |
| Profit (Net Income) Margin |
|
9.95% |
8.93% |
-0.37% |
3.31% |
12.59% |
28.51% |
5.92% |
1.53% |
53.89% |
- |
31.78% |
| Tax Burden Percent |
|
91.03% |
111.32% |
100.00% |
100.00% |
100.00% |
98.20% |
100.00% |
100.00% |
100.00% |
- |
100.00% |
| Interest Burden Percent |
|
46.51% |
30.07% |
-1.54% |
13.22% |
35.55% |
57.12% |
19.76% |
5.91% |
92.62% |
- |
124.31% |
| Effective Tax Rate |
|
8.93% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Return on Invested Capital (ROIC) |
|
5.31% |
7.63% |
4.10% |
7.32% |
7.52% |
7.73% |
3.93% |
7.13% |
6.24% |
- |
6.63% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
4.56% |
5.99% |
2.85% |
5.44% |
6.42% |
7.61% |
3.19% |
5.07% |
9.09% |
- |
7.30% |
| Return on Net Nonoperating Assets (RNNOA) |
|
18.61% |
26.65% |
13.03% |
26.69% |
29.88% |
39.76% |
17.49% |
28.50% |
45.09% |
- |
38.11% |
| Return on Equity (ROE) |
|
23.92% |
34.28% |
17.14% |
34.02% |
37.40% |
47.49% |
21.42% |
35.63% |
51.33% |
- |
44.74% |
| Cash Return on Invested Capital (CROIC) |
|
11.88% |
10.63% |
13.55% |
14.32% |
17.51% |
-9.11% |
-7.59% |
-7.51% |
-16.62% |
- |
6.02% |
| Operating Return on Assets (OROA) |
|
4.97% |
5.62% |
5.17% |
5.51% |
7.92% |
10.17% |
6.37% |
5.68% |
12.94% |
- |
5.65% |
| Return on Assets (ROA) |
|
2.10% |
1.88% |
-0.08% |
0.73% |
2.82% |
5.71% |
1.26% |
0.34% |
11.99% |
- |
7.03% |
| Return on Common Equity (ROCE) |
|
24.39% |
34.87% |
17.51% |
35.04% |
38.57% |
48.92% |
22.16% |
36.97% |
53.03% |
- |
46.20% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-1.29% |
0.00% |
0.68% |
0.00% |
0.00% |
0.00% |
22.36% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
25 |
38 |
19 |
33 |
32 |
40 |
20 |
36 |
30 |
51 |
35 |
| NOPAT Margin |
|
19.00% |
27.08% |
14.56% |
25.58% |
25.47% |
30.02% |
14.42% |
25.23% |
21.44% |
- |
23.76% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.75% |
1.63% |
1.25% |
1.89% |
1.10% |
0.12% |
0.74% |
2.06% |
-2.85% |
- |
-0.67% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
1.70% |
0.86% |
1.54% |
1.54% |
1.57% |
0.84% |
1.47% |
1.18% |
2.00% |
1.41% |
| Cost of Revenue to Revenue |
|
24.05% |
-22.27% |
0.00% |
0.00% |
0.00% |
72.56% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| SG&A Expenses to Revenue |
|
11.13% |
10.24% |
15.81% |
11.54% |
12.32% |
12.68% |
14.61% |
10.80% |
12.80% |
- |
12.73% |
| 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 |
|
55.08% |
95.19% |
79.20% |
74.42% |
74.53% |
-2.59% |
85.58% |
74.77% |
78.56% |
- |
76.24% |
| Earnings before Interest and Taxes (EBIT) |
|
30 |
37 |
31 |
32 |
44 |
66 |
42 |
37 |
81 |
50 |
37 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
85 |
89 |
75 |
76 |
84 |
106 |
99 |
87 |
133 |
100 |
84 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.86 |
2.16 |
2.09 |
2.21 |
0.00 |
2.80 |
2.79 |
2.71 |
2.69 |
- |
2.98 |
| Price to Tangible Book Value (P/TBV) |
|
2.14 |
4.05 |
3.98 |
4.13 |
0.00 |
5.56 |
5.90 |
5.49 |
4.46 |
- |
4.28 |
| Price to Revenue (P/Rev) |
|
1.15 |
1.37 |
1.28 |
1.29 |
0.00 |
1.75 |
1.56 |
1.46 |
1.71 |
- |
2.04 |
| Price to Earnings (P/E) |
|
0.00 |
134.79 |
208.35 |
23.71 |
0.00 |
15.66 |
12.42 |
12.22 |
7.71 |
- |
6.93 |
| Dividend Yield |
|
18.23% |
6.56% |
7.28% |
7.24% |
6.81% |
6.72% |
9.03% |
9.45% |
8.01% |
- |
4.57% |
| Earnings Yield |
|
0.00% |
0.74% |
0.48% |
4.22% |
0.00% |
6.39% |
8.05% |
8.18% |
12.97% |
- |
14.43% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.16 |
1.21 |
1.20 |
1.21 |
0.00 |
1.27 |
1.25 |
1.24 |
1.28 |
- |
1.38 |
| Enterprise Value to Revenue (EV/Rev) |
|
3.95 |
4.18 |
4.08 |
4.07 |
0.00 |
5.31 |
4.92 |
4.71 |
4.91 |
- |
4.96 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
6.24 |
6.67 |
6.54 |
6.60 |
0.00 |
8.02 |
7.10 |
6.75 |
6.38 |
- |
7.14 |
| Enterprise Value to EBIT (EV/EBIT) |
|
24.65 |
22.42 |
18.54 |
16.41 |
0.00 |
15.67 |
13.95 |
13.33 |
11.96 |
- |
14.07 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
38.16 |
23.41 |
19.63 |
17.20 |
0.00 |
21.22 |
20.81 |
19.95 |
21.68 |
- |
19.14 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
11.42 |
12.20 |
11.89 |
11.06 |
0.00 |
13.54 |
12.80 |
12.26 |
12.60 |
- |
10.66 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
9.29 |
11.09 |
8.48 |
8.13 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
22.99 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
5.78 |
5.71 |
5.91 |
6.20 |
5.95 |
7.07 |
7.58 |
7.71 |
6.40 |
- |
5.37 |
| Long-Term Debt to Equity |
|
5.78 |
5.71 |
5.91 |
6.20 |
5.95 |
7.07 |
7.58 |
7.71 |
6.40 |
- |
5.37 |
| Financial Leverage |
|
4.08 |
4.45 |
4.57 |
4.91 |
4.65 |
5.22 |
5.48 |
5.62 |
4.96 |
- |
5.22 |
| Leverage Ratio |
|
6.72 |
7.29 |
7.23 |
7.69 |
7.47 |
8.01 |
8.30 |
8.54 |
7.79 |
- |
7.85 |
| Compound Leverage Factor |
|
3.13 |
2.19 |
-0.11 |
1.02 |
2.66 |
4.57 |
1.64 |
0.50 |
7.22 |
- |
9.76 |
| Debt to Total Capital |
|
85.24% |
85.10% |
85.53% |
86.11% |
85.62% |
87.61% |
88.34% |
88.52% |
86.49% |
- |
84.29% |
| 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% |
| Long-Term Debt to Total Capital |
|
85.24% |
85.10% |
85.53% |
86.11% |
85.62% |
87.61% |
88.34% |
88.52% |
86.49% |
- |
84.29% |
| 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 |
|
-0.42% |
-0.39% |
-0.43% |
-0.46% |
-0.49% |
-0.42% |
-0.46% |
-0.49% |
-0.43% |
- |
-0.43% |
| Common Equity to Total Capital |
|
15.17% |
15.29% |
14.90% |
14.35% |
14.87% |
12.81% |
12.12% |
11.97% |
13.94% |
- |
16.14% |
| Debt to EBITDA |
|
5.51 |
5.63 |
5.65 |
5.70 |
5.48 |
6.48 |
5.87 |
5.68 |
5.12 |
- |
5.14 |
| Net Debt to EBITDA |
|
4.45 |
4.52 |
4.51 |
4.53 |
4.27 |
5.40 |
4.89 |
4.69 |
4.19 |
- |
4.23 |
| Long-Term Debt to EBITDA |
|
5.51 |
5.63 |
5.65 |
5.70 |
5.48 |
6.48 |
5.87 |
5.68 |
5.12 |
- |
5.14 |
| Debt to NOPAT |
|
33.68 |
19.74 |
16.95 |
14.84 |
13.68 |
17.15 |
17.20 |
16.80 |
17.39 |
- |
13.78 |
| Net Debt to NOPAT |
|
27.19 |
15.85 |
13.55 |
11.81 |
10.67 |
14.30 |
14.32 |
13.87 |
14.22 |
- |
11.35 |
| Long-Term Debt to NOPAT |
|
33.68 |
19.74 |
16.95 |
14.84 |
13.68 |
17.15 |
17.20 |
16.80 |
17.39 |
- |
13.78 |
| Altman Z-Score |
|
0.31 |
0.32 |
0.30 |
0.30 |
0.00 |
0.33 |
0.29 |
0.28 |
0.41 |
- |
0.48 |
| Noncontrolling Interest Sharing Ratio |
|
-1.97% |
-1.74% |
-2.16% |
-3.00% |
-3.12% |
-3.01% |
-3.44% |
-3.76% |
-3.31% |
- |
-3.26% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
2.42 |
1.59 |
1.75 |
1.75 |
1.76 |
1.28 |
1.45 |
1.55 |
1.50 |
- |
1.58 |
| Quick Ratio |
|
2.42 |
1.59 |
1.75 |
1.75 |
1.76 |
1.28 |
1.45 |
1.55 |
1.50 |
- |
1.58 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
200 |
144 |
163 |
172 |
213 |
-272 |
-252 |
-235 |
-412 |
95 |
9.43 |
| Operating Cash Flow to CapEx |
|
679.63% |
365.12% |
30,738.00% |
898.89% |
0.00% |
2,670.52% |
0.00% |
674.12% |
70.58% |
- |
95.20% |
| Free Cash Flow to Firm to Interest Expense |
|
4.66 |
3.69 |
4.09 |
4.37 |
5.36 |
-7.47 |
-5.66 |
-5.35 |
-9.20 |
- |
0.24 |
| Operating Cash Flow to Interest Expense |
|
1.16 |
1.26 |
0.77 |
1.63 |
1.54 |
1.27 |
0.71 |
1.55 |
1.55 |
- |
1.33 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.99 |
0.92 |
0.77 |
1.45 |
2.86 |
1.22 |
1.89 |
1.32 |
-0.65 |
- |
-0.07 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.21 |
0.21 |
0.22 |
0.22 |
0.22 |
0.20 |
0.21 |
0.22 |
0.22 |
- |
0.22 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| 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 |
|
0.33 |
0.33 |
0.33 |
0.34 |
0.34 |
0.30 |
0.31 |
0.32 |
0.33 |
- |
0.32 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.63 |
0.71 |
0.72 |
0.67 |
- |
0.00 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| 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) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
582.89 |
512.52 |
507.14 |
546.98 |
- |
0.00 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-582.89 |
-512.52 |
-507.14 |
-546.98 |
- |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
1,863 |
1,847 |
1,802 |
1,774 |
1,682 |
2,158 |
2,074 |
2,045 |
2,124 |
2,114 |
2,099 |
| Invested Capital Turnover |
|
0.28 |
0.28 |
0.28 |
0.29 |
0.30 |
0.26 |
0.27 |
0.28 |
0.29 |
- |
0.28 |
| Increase / (Decrease) in Invested Capital |
|
-175 |
-106 |
-144 |
-139 |
-181 |
312 |
272 |
271 |
442 |
-44 |
25 |
| Enterprise Value (EV) |
|
2,153 |
2,240 |
2,154 |
2,148 |
0.00 |
2,739 |
2,601 |
2,541 |
2,719 |
- |
2,887 |
| Market Capitalization |
|
629 |
732 |
676 |
683 |
0.00 |
904 |
822 |
785 |
946 |
- |
1,186 |
| Book Value per Share |
|
$10.55 |
$10.60 |
$10.05 |
$9.69 |
$10.03 |
$10.52 |
$9.54 |
$9.35 |
$11.36 |
$12.22 |
$12.85 |
| Tangible Book Value per Share |
|
$9.18 |
$5.66 |
$5.26 |
$5.19 |
$5.67 |
$5.29 |
$4.50 |
$4.62 |
$6.86 |
$8.02 |
$8.94 |
| Total Capital |
|
2,229 |
2,219 |
2,175 |
2,152 |
2,073 |
2,526 |
2,434 |
2,417 |
2,521 |
2,535 |
2,466 |
| Total Debt |
|
1,900 |
1,889 |
1,860 |
1,853 |
1,775 |
2,213 |
2,151 |
2,140 |
2,181 |
2,171 |
2,079 |
| Total Long-Term Debt |
|
1,900 |
1,889 |
1,860 |
1,853 |
1,775 |
2,213 |
2,151 |
2,140 |
2,181 |
2,171 |
2,079 |
| Net Debt |
|
1,534 |
1,516 |
1,487 |
1,475 |
1,384 |
1,845 |
1,790 |
1,767 |
1,784 |
1,749 |
1,712 |
| Capital Expenditures (CapEx) |
|
7.35 |
14 |
0.10 |
7.15 |
-52 |
1.73 |
-52 |
10 |
99 |
12 |
56 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-121 |
-186 |
-169 |
-169 |
-174 |
-222 |
-190 |
-186 |
-209 |
-194 |
-179 |
| Debt-free Net Working Capital (DFNWC) |
|
172 |
110 |
127 |
126 |
133 |
62 |
86 |
102 |
104 |
142 |
104 |
| Net Working Capital (NWC) |
|
172 |
110 |
127 |
126 |
133 |
62 |
86 |
102 |
104 |
142 |
104 |
| Net Nonoperating Expense (NNE) |
|
12 |
25 |
19 |
29 |
16 |
1.99 |
12 |
33 |
-45 |
1.80 |
-12 |
| Net Nonoperating Obligations (NNO) |
|
1,534 |
1,516 |
1,487 |
1,475 |
1,384 |
1,845 |
1,790 |
1,767 |
1,784 |
1,749 |
1,712 |
| Total Depreciation and Amortization (D&A) |
|
55 |
52 |
44 |
44 |
39 |
40 |
57 |
50 |
52 |
50 |
47 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-22.15% |
-34.84% |
-31.94% |
-32.09% |
-33.31% |
-42.99% |
-36.01% |
-34.43% |
-37.67% |
- |
-30.77% |
| Debt-free Net Working Capital to Revenue |
|
31.55% |
20.52% |
23.98% |
23.95% |
25.33% |
12.08% |
16.27% |
18.96% |
18.86% |
- |
17.81% |
| Net Working Capital to Revenue |
|
31.55% |
20.52% |
23.98% |
23.95% |
25.33% |
12.08% |
16.27% |
18.96% |
18.86% |
- |
17.81% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.41 |
$0.37 |
($0.01) |
$0.14 |
$0.52 |
$1.22 |
$0.27 |
$0.08 |
$2.44 |
$1.62 |
$1.50 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
31.31M |
31.30M |
31.55K |
31.15M |
30.76M |
30.91M |
30.42M |
30.46M |
30.41M |
30.34M |
30.18M |
| Adjusted Diluted Earnings per Share |
|
$0.41 |
$0.37 |
($0.01) |
$0.14 |
$0.52 |
$1.22 |
$0.27 |
$0.08 |
$2.38 |
$1.61 |
$1.48 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
31.31M |
31.30M |
31.55K |
31.16M |
30.76M |
30.96M |
30.71M |
30.74M |
31.31M |
30.84M |
30.68M |
| 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 |
|
32.00M |
32.27M |
31.87M |
0.00 |
30.75M |
30.94M |
30.94M |
30.93M |
30.68M |
30.98M |
30.94M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
23 |
26 |
19 |
23 |
22 |
28 |
14 |
26 |
22 |
36 |
24 |
| Normalized NOPAT Margin |
|
17.55% |
18.89% |
14.98% |
17.87% |
17.82% |
21.14% |
10.10% |
18.38% |
15.88% |
- |
16.63% |
| Pre Tax Income Margin |
|
10.93% |
8.02% |
-0.37% |
3.31% |
12.59% |
29.03% |
5.92% |
1.53% |
53.89% |
- |
31.78% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.71 |
0.95 |
0.77 |
0.82 |
1.12 |
1.84 |
0.96 |
0.83 |
1.81 |
- |
0.94 |
| NOPAT to Interest Expense |
|
0.57 |
0.97 |
0.47 |
0.84 |
0.80 |
1.09 |
0.46 |
0.81 |
0.67 |
- |
0.87 |
| EBIT Less CapEx to Interest Expense |
|
0.54 |
0.61 |
0.77 |
0.64 |
2.43 |
1.79 |
2.13 |
0.60 |
-0.39 |
- |
-0.46 |
| NOPAT Less CapEx to Interest Expense |
|
0.40 |
0.62 |
0.47 |
0.66 |
2.12 |
1.04 |
1.63 |
0.58 |
-1.53 |
- |
-0.52 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
-2,669.35% |
3,752.22% |
2,308.80% |
171.14% |
156.98% |
88.41% |
113.37% |
116.70% |
61.60% |
- |
31.40% |
| Augmented Payout Ratio |
|
-2,688.34% |
3,786.83% |
2,586.15% |
229.80% |
232.54% |
152.24% |
161.00% |
148.74% |
75.15% |
- |
42.64% |