| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
29,050,515.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
29,050,515.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
-47.89 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Growth |
|
3.53% |
-143.92% |
-26.45% |
-16.27% |
-19.12% |
0.25% |
2.00% |
-1.97% |
9.54% |
-0.40% |
11.34% |
| EBIT Growth |
|
2.37% |
-145.98% |
-27.81% |
-17.66% |
-20.34% |
-1.31% |
1.94% |
-2.01% |
9.52% |
-0.35% |
11.37% |
| NOPAT Growth |
|
10.59% |
-141.73% |
-16.99% |
-21.74% |
-22.13% |
-17.80% |
3.34% |
0.44% |
6.56% |
-0.34% |
13.14% |
| Net Income Growth |
|
1.05% |
61.25% |
-33.68% |
-22.95% |
-14.85% |
0.31% |
2.34% |
-1.14% |
10.24% |
0.64% |
11.54% |
| EPS Growth |
|
-41.89% |
13.20% |
92.31% |
63.13% |
0.39% |
13.07% |
-37.00% |
-56.32% |
-51.74% |
-62.19% |
-33.33% |
| Operating Cash Flow Growth |
|
-378.83% |
-97.75% |
-88.72% |
-70.86% |
4.25% |
3,376.54% |
-269.41% |
88.96% |
89.50% |
-29.68% |
-37.56% |
| Free Cash Flow Firm Growth |
|
93.09% |
-131.17% |
-180.95% |
-1,821.90% |
-1,022.13% |
-35.30% |
8.36% |
16.38% |
39.36% |
26.59% |
40.36% |
| Invested Capital Growth |
|
-0.14% |
12.20% |
20.54% |
22.16% |
24.77% |
15.23% |
13.82% |
9.33% |
0.08% |
-2.10% |
-1.04% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
|
-6.45% |
-19.20% |
9.37% |
-1.11% |
-9.06% |
0.18% |
-1,092.76% |
-12.35% |
1.78% |
-24.41% |
35.40% |
| EBIT Q/Q Growth |
|
-6.68% |
-19.08% |
8.51% |
-1.23% |
-9.11% |
-0.25% |
-1,037.83% |
-12.30% |
1.80% |
-24.32% |
35.33% |
| NOPAT Q/Q Growth |
|
-5.63% |
-16.67% |
10.19% |
-10.00% |
-5.96% |
-12.54% |
-920.50% |
-11.05% |
-3.50% |
-22.00% |
38.04% |
| Net Income Q/Q Growth |
|
-15.08% |
-19.36% |
15.46% |
-5.88% |
-7.49% |
-3.61% |
-827.68% |
-12.14% |
1.89% |
-24.21% |
35.25% |
| EPS Q/Q Growth |
|
61.25% |
9.69% |
-29.33% |
30.50% |
-0.77% |
23.55% |
-60.63% |
-9.52% |
9.65% |
-3.20% |
-30.58% |
| Operating Cash Flow Q/Q Growth |
|
-70.37% |
108.64% |
150.49% |
-563.38% |
4.53% |
413.72% |
-112.21% |
69.81% |
9.20% |
2,201.26% |
-123.88% |
| Free Cash Flow Firm Q/Q Growth |
|
-283.16% |
-469.13% |
-47.72% |
-11.83% |
-19.36% |
31.38% |
-169.41% |
0.35% |
17.37% |
-15.91% |
37.50% |
| Invested Capital Q/Q Growth |
|
8.57% |
2.30% |
4.43% |
5.32% |
10.89% |
-5.52% |
3.15% |
1.16% |
1.51% |
-7.58% |
4.27% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Profit (Net Income) Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Tax Burden Percent |
|
-127.17% |
-134.85% |
-170.45% |
-137.55% |
-148.82% |
-125.36% |
-2,993.60% |
-3,744.67% |
-3,615.85% |
-4,573.81% |
-4,173.67% |
| Interest Burden Percent |
|
-98.61% |
-93.21% |
-68.14% |
-88.32% |
-80.41% |
-98.67% |
-3.37% |
-2.69% |
-2.78% |
-2.20% |
-2.41% |
| Effective Tax Rate |
|
25.76% |
27.57% |
23.70% |
24.32% |
24.47% |
24.01% |
25.01% |
25.97% |
21.81% |
23.45% |
26.77% |
| Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Equity (ROE) |
|
-37.23% |
-23.97% |
-25.26% |
-25.96% |
-26.01% |
-25.12% |
-23.66% |
-24.30% |
-16.15% |
-276.77% |
-274.06% |
| Cash Return on Invested Capital (CROIC) |
|
-0.24% |
-22.38% |
-29.83% |
-31.19% |
-32.79% |
-25.64% |
-23.42% |
-19.68% |
-6.73% |
-145.58% |
-137.53% |
| Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Assets (ROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Common Equity (ROCE) |
|
-37.23% |
-23.97% |
-25.26% |
-25.96% |
-26.01% |
-25.12% |
-23.66% |
-24.30% |
-16.15% |
-276.77% |
-274.06% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-35.44% |
0.00% |
-23.97% |
-24.67% |
-24.71% |
0.00% |
-22.93% |
-23.84% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-83 |
-97 |
-87 |
-96 |
-101 |
-114 |
-1,165 |
-1,294 |
-1,339 |
-1,634 |
-1,012 |
| NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Nonoperating Expense Percent (NNEP) |
|
6.11% |
9.37% |
7.23% |
6.41% |
5.54% |
5.73% |
36.99% |
39.22% |
28.49% |
48.11% |
30.40% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
-2.81% |
- |
- |
- |
-2.96% |
-29.64% |
-32.60% |
-32.96% |
-43.63% |
-26.16% |
| Cost of Revenue to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| 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 |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings before Interest and Taxes (EBIT) |
|
-114 |
-135 |
-124 |
-125 |
-137 |
-137 |
-1,559 |
-1,751 |
-1,719 |
-2,137 |
-1,382 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-109 |
-130 |
-118 |
-120 |
-130 |
-130 |
-1,553 |
-1,744 |
-1,713 |
-2,131 |
-1,377 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.92 |
1.20 |
1.26 |
1.05 |
1.27 |
0.88 |
0.81 |
0.67 |
0.73 |
0.67 |
0.65 |
| Price to Tangible Book Value (P/TBV) |
|
0.93 |
1.21 |
1.28 |
1.07 |
1.29 |
0.89 |
0.82 |
0.68 |
0.74 |
0.68 |
0.66 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Dividend Yield |
|
1.35% |
1.02% |
0.99% |
1.20% |
0.98% |
1.42% |
1.59% |
1.95% |
1.78% |
1.95% |
2.07% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.94 |
1.15 |
1.19 |
1.04 |
1.17 |
0.91 |
0.87 |
0.78 |
0.82 |
0.77 |
0.77 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
7.15 |
88.86 |
0.00 |
0.00 |
0.00 |
26.99 |
49.32 |
19.37 |
13.38 |
18.22 |
20.85 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.46 |
0.45 |
0.44 |
0.48 |
0.60 |
0.47 |
0.52 |
0.55 |
0.58 |
0.45 |
0.52 |
| Long-Term Debt to Equity |
|
0.46 |
0.45 |
0.44 |
0.48 |
0.60 |
0.47 |
0.52 |
0.55 |
0.58 |
0.45 |
0.52 |
| Financial Leverage |
|
0.44 |
0.34 |
0.34 |
0.38 |
0.46 |
0.39 |
0.44 |
0.48 |
0.53 |
0.41 |
0.49 |
| Leverage Ratio |
|
1.79 |
1.74 |
1.70 |
1.75 |
1.80 |
1.73 |
1.73 |
1.77 |
1.85 |
1.73 |
1.77 |
| Compound Leverage Factor |
|
-1.77 |
-1.63 |
-1.16 |
-1.54 |
-1.45 |
-1.71 |
-0.06 |
-0.05 |
-0.05 |
-0.04 |
-0.04 |
| Debt to Total Capital |
|
31.44% |
30.80% |
30.66% |
32.48% |
37.57% |
32.18% |
34.42% |
35.40% |
36.57% |
30.81% |
34.02% |
| 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 |
|
31.44% |
30.80% |
30.66% |
32.48% |
37.57% |
32.18% |
34.42% |
35.40% |
36.57% |
30.81% |
34.02% |
| 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 |
|
68.56% |
69.20% |
69.34% |
67.52% |
62.43% |
67.82% |
65.58% |
64.60% |
63.43% |
69.19% |
65.98% |
| Debt to EBITDA |
|
-120.98 |
-2.44 |
-2.32 |
-2.48 |
-3.07 |
-2.49 |
-2.90 |
-2.81 |
-4.65 |
-0.16 |
-0.19 |
| Net Debt to EBITDA |
|
-98.76 |
-1.92 |
-2.05 |
-2.26 |
-2.77 |
-2.19 |
-2.68 |
-2.62 |
-4.24 |
-0.15 |
-0.18 |
| Long-Term Debt to EBITDA |
|
-120.98 |
-2.44 |
-2.32 |
-2.48 |
-3.07 |
-2.49 |
-2.90 |
-2.81 |
-4.65 |
-0.16 |
-0.19 |
| Debt to NOPAT |
|
-86.26 |
-3.20 |
-3.10 |
-3.27 |
-4.03 |
-3.12 |
-3.58 |
-3.52 |
-5.68 |
-0.21 |
-0.25 |
| Net Debt to NOPAT |
|
-70.42 |
-2.52 |
-2.74 |
-2.98 |
-3.64 |
-2.74 |
-3.32 |
-3.28 |
-5.18 |
-0.19 |
-0.23 |
| Long-Term Debt to NOPAT |
|
-86.26 |
-3.20 |
-3.10 |
-3.27 |
-4.03 |
-3.12 |
-3.58 |
-3.52 |
-5.68 |
-0.21 |
-0.25 |
| Altman Z-Score |
|
1.99 |
2.41 |
2.57 |
2.32 |
2.31 |
2.23 |
1.14 |
0.90 |
0.96 |
0.62 |
1.18 |
| 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 |
|
8.24 |
8.14 |
8.99 |
9.02 |
9.33 |
9.36 |
9.93 |
9.82 |
9.52 |
9.33 |
9.64 |
| Quick Ratio |
|
0.56 |
0.67 |
0.46 |
0.43 |
0.49 |
0.46 |
0.34 |
0.38 |
0.44 |
0.39 |
0.31 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-79 |
-447 |
-661 |
-739 |
-882 |
-605 |
-1,631 |
-1,625 |
-1,343 |
-1,556 |
-973 |
| Operating Cash Flow to CapEx |
|
-1,742.66% |
30.03% |
364.61% |
-569.45% |
-1,538.46% |
3,527.70% |
-1,082.25% |
-169.74% |
-94.00% |
0.00% |
-743.29% |
| 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 |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Accounts Receivable Turnover |
|
0.00 |
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 |
1.95 |
1.85 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
53.70 |
45.23 |
| Days Sales Outstanding (DSO) |
|
0.00 |
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 |
187.17 |
197.17 |
| Days Payable Outstanding (DPO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
6.80 |
8.07 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
3,151 |
3,223 |
3,366 |
3,545 |
3,931 |
3,714 |
3,831 |
3,876 |
3,934 |
3,636 |
3,791 |
| Invested Capital Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Increase / (Decrease) in Invested Capital |
|
-4.50 |
350 |
574 |
643 |
780 |
491 |
465 |
331 |
3.03 |
-78 |
-40 |
| Enterprise Value (EV) |
|
2,971 |
3,699 |
4,004 |
3,676 |
4,611 |
3,392 |
3,330 |
3,032 |
3,237 |
2,788 |
2,905 |
| Market Capitalization |
|
2,113 |
2,863 |
3,057 |
2,596 |
3,227 |
2,299 |
2,077 |
1,720 |
1,881 |
1,744 |
1,667 |
| Book Value per Share |
|
$71.60 |
$75.12 |
$76.06 |
$77.56 |
$81.30 |
$83.63 |
$83.28 |
$83.94 |
$86.86 |
$88.20 |
$87.89 |
| Tangible Book Value per Share |
|
$70.65 |
$74.16 |
$75.05 |
$76.55 |
$80.04 |
$82.32 |
$81.95 |
$82.59 |
$85.48 |
$86.80 |
$86.47 |
| Total Capital |
|
3,344 |
3,449 |
3,489 |
3,652 |
4,080 |
3,864 |
3,932 |
3,969 |
4,064 |
3,746 |
3,870 |
| Total Debt |
|
1,051 |
1,062 |
1,070 |
1,186 |
1,533 |
1,243 |
1,353 |
1,405 |
1,486 |
1,154 |
1,316 |
| Total Long-Term Debt |
|
1,051 |
1,062 |
1,070 |
1,186 |
1,533 |
1,243 |
1,353 |
1,405 |
1,486 |
1,154 |
1,316 |
| Net Debt |
|
858 |
836 |
947 |
1,080 |
1,384 |
1,093 |
1,253 |
1,312 |
1,356 |
1,044 |
1,238 |
| Capital Expenditures (CapEx) |
|
5.73 |
29 |
5.92 |
18 |
6.21 |
8.50 |
3.38 |
6.51 |
11 |
-16 |
6.77 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
3,014 |
2,992 |
3,152 |
3,347 |
3,629 |
3,489 |
3,654 |
3,689 |
3,727 |
3,429 |
3,628 |
| Debt-free Net Working Capital (DFNWC) |
|
3,208 |
3,219 |
3,275 |
3,454 |
3,778 |
3,639 |
3,755 |
3,783 |
3,857 |
3,539 |
3,706 |
| Net Working Capital (NWC) |
|
3,208 |
3,219 |
3,275 |
3,454 |
3,778 |
3,639 |
3,755 |
3,783 |
3,857 |
3,539 |
3,706 |
| Net Nonoperating Expense (NNE) |
|
59 |
73 |
57 |
56 |
62 |
55 |
407 |
469 |
390 |
514 |
379 |
| Net Nonoperating Obligations (NNO) |
|
858 |
836 |
947 |
1,080 |
1,384 |
1,093 |
1,253 |
1,312 |
1,356 |
1,044 |
1,238 |
| Total Depreciation and Amortization (D&A) |
|
4.11 |
4.76 |
5.48 |
5.69 |
6.27 |
6.85 |
6.43 |
6.43 |
6.01 |
5.96 |
5.35 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$2.60 |
$2.87 |
$2.02 |
$2.65 |
$2.65 |
$3.27 |
$1.28 |
$1.15 |
$1.26 |
$1.23 |
$0.84 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
31.96M |
31.92M |
31.81M |
31.65M |
31.34M |
31.51M |
30.80M |
30.37M |
29.65M |
29.99M |
29.19M |
| Adjusted Diluted Earnings per Share |
|
$2.58 |
$2.83 |
$2.00 |
$2.61 |
$2.59 |
$3.20 |
$1.26 |
$1.14 |
$1.25 |
$1.21 |
$0.84 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
32.24M |
32.21M |
32.24M |
32.09M |
32.03M |
32.11M |
31.15M |
30.68M |
30.02M |
30.36M |
29.22M |
| 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 |
|
31.77M |
31.77M |
31.79M |
31.34M |
31.34M |
30.96M |
30.55M |
29.68M |
29.38M |
29.05M |
28.77M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-83 |
-97 |
-87 |
-95 |
-100 |
-114 |
-1,165 |
-1,289 |
-1,337 |
-1,634 |
-1,012 |
| Normalized NOPAT Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Pre Tax Income Margin |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| 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 |
|
-3.50% |
-5.40% |
-5.22% |
-5.12% |
-5.07% |
-5.21% |
-5.65% |
-5.56% |
-8.32% |
-0.48% |
-0.50% |
| Augmented Payout Ratio |
|
-7.18% |
-10.90% |
-13.25% |
-18.41% |
-15.18% |
-20.20% |
-29.43% |
-30.37% |
-49.80% |
-2.72% |
-2.55% |