| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
50,979,544.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
50,979,544.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.41 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
7.53% |
-6.57% |
-17.94% |
-24.18% |
0.88% |
-13.54% |
86.10% |
124.64% |
81.15% |
81.75% |
6.57% |
| EBITDA Growth |
|
-27.83% |
-38.34% |
-47.06% |
-54.04% |
-8.62% |
-90.85% |
-64.74% |
17.31% |
-20.17% |
-17.74% |
182.14% |
| EBIT Growth |
|
-36.90% |
-47.36% |
-56.02% |
-66.07% |
-8.23% |
-132.02% |
-150.24% |
-138.23% |
-116.28% |
-407.12% |
145.02% |
| NOPAT Growth |
|
-32.57% |
-41.95% |
-55.44% |
-64.06% |
-6.26% |
-135.50% |
-135.45% |
-121.67% |
-108.35% |
-284.22% |
188.48% |
| Net Income Growth |
|
-33.79% |
-18.63% |
-55.77% |
-65.38% |
-5.06% |
-80.38% |
-167.99% |
-162.96% |
-66.96% |
-356.26% |
130.38% |
| EPS Growth |
|
-26.82% |
-4.07% |
-48.24% |
-60.32% |
3.54% |
-79.96% |
-140.71% |
-135.71% |
-81.06% |
-245.19% |
129.71% |
| Operating Cash Flow Growth |
|
6.27% |
44.83% |
-68.82% |
-48.91% |
-0.86% |
-44.64% |
-241.50% |
89.36% |
-45.50% |
-11.54% |
208.90% |
| Free Cash Flow Firm Growth |
|
-270.21% |
109.40% |
117.45% |
110.67% |
153.49% |
-164.21% |
-7,855.39% |
-21,788.97% |
-4,587.65% |
-12,487.72% |
108.07% |
| Invested Capital Growth |
|
19.84% |
-1.38% |
5.83% |
3.99% |
3.51% |
3.52% |
191.81% |
181.66% |
186.65% |
181.11% |
-4.52% |
| Revenue Q/Q Growth |
|
-13.78% |
3.04% |
-3.77% |
-11.31% |
14.71% |
-11.69% |
100.40% |
8.35% |
-9.05% |
3.98% |
4.01% |
| EBITDA Q/Q Growth |
|
-32.31% |
1.00% |
-4.28% |
-29.77% |
34.59% |
-89.89% |
259.84% |
129.12% |
-7.55% |
-42.91% |
128.92% |
| EBIT Q/Q Growth |
|
-39.56% |
1.89% |
-5.12% |
-41.94% |
63.48% |
-135.55% |
-43.50% |
57.10% |
28.76% |
-463.44% |
126.14% |
| NOPAT Q/Q Growth |
|
-38.80% |
8.17% |
-7.28% |
-41.44% |
59.62% |
-140.96% |
7.48% |
64.29% |
38.66% |
-722.08% |
149.13% |
| Net Income Q/Q Growth |
|
-39.95% |
55.94% |
-35.13% |
-43.02% |
64.71% |
-67.77% |
-324.77% |
47.23% |
186.44% |
-349.96% |
126.64% |
| EPS Q/Q Growth |
|
-37.04% |
66.88% |
-34.68% |
-42.18% |
64.29% |
-67.70% |
-232.69% |
49.28% |
187.14% |
-347.54% |
127.15% |
| Operating Cash Flow Q/Q Growth |
|
-28.49% |
34.66% |
-64.64% |
50.05% |
38.76% |
-24.81% |
-190.38% |
300.81% |
-60.07% |
22.06% |
11.27% |
| Free Cash Flow Firm Q/Q Growth |
|
3.43% |
228.54% |
-74.79% |
-65.89% |
383.90% |
-254.29% |
-2,937.17% |
6.00% |
-0.92% |
0.03% |
108.51% |
| Invested Capital Q/Q Growth |
|
-1.11% |
-0.42% |
5.43% |
0.16% |
-1.57% |
-0.42% |
197.20% |
-3.32% |
0.18% |
-1.44% |
0.02% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
14.46% |
17.22% |
17.46% |
10.36% |
18.92% |
| EBITDA Margin |
|
33.05% |
32.39% |
32.22% |
25.52% |
29.94% |
3.43% |
6.15% |
13.02% |
13.23% |
7.26% |
15.99% |
| Operating Margin |
|
22.53% |
22.28% |
21.97% |
14.38% |
20.50% |
-8.25% |
-5.30% |
-1.75% |
-1.18% |
-9.31% |
3.02% |
| EBIT Margin |
|
22.53% |
22.28% |
21.97% |
14.38% |
20.50% |
-8.25% |
-5.91% |
-2.34% |
-1.83% |
-9.93% |
2.50% |
| Profit (Net Income) Margin |
|
17.68% |
26.75% |
18.03% |
11.59% |
16.64% |
6.07% |
-6.81% |
-3.32% |
3.15% |
-7.58% |
1.94% |
| Tax Burden Percent |
|
82.73% |
87.82% |
85.81% |
86.54% |
84.50% |
97.37% |
94.26% |
124.17% |
-147.65% |
72.21% |
102.07% |
| Interest Burden Percent |
|
94.82% |
136.70% |
95.65% |
93.07% |
96.04% |
-75.57% |
122.26% |
114.15% |
116.48% |
105.66% |
76.19% |
| Effective Tax Rate |
|
17.27% |
12.18% |
14.19% |
13.46% |
15.50% |
2.63% |
0.00% |
0.00% |
0.00% |
0.00% |
-2.07% |
| Return on Invested Capital (ROIC) |
|
40.94% |
38.68% |
34.80% |
21.22% |
29.99% |
-13.47% |
-3.74% |
-1.56% |
-1.20% |
-10.83% |
3.44% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
29.34% |
351.25% |
45.41% |
26.46% |
32.97% |
-54.54% |
72.74% |
33.85% |
-33.51% |
-1.34% |
-114.29% |
| Return on Net Nonoperating Assets (RNNOA) |
|
1.25% |
3.78% |
-1.49% |
-1.57% |
-3.07% |
6.53% |
-1.14% |
-0.85% |
1.56% |
0.06% |
-0.32% |
| Return on Equity (ROE) |
|
42.19% |
42.45% |
33.31% |
19.65% |
26.92% |
-6.94% |
-4.87% |
-2.40% |
0.36% |
-10.77% |
3.12% |
| Cash Return on Invested Capital (CROIC) |
|
43.75% |
51.52% |
33.30% |
26.08% |
26.40% |
14.94% |
-94.89% |
-95.13% |
-100.03% |
-100.13% |
2.86% |
| Operating Return on Assets (OROA) |
|
21.33% |
20.76% |
19.48% |
11.87% |
16.66% |
-6.38% |
-3.47% |
-1.70% |
-1.50% |
-9.18% |
1.72% |
| Return on Assets (ROA) |
|
16.74% |
24.93% |
15.99% |
9.56% |
13.52% |
4.70% |
-3.99% |
-2.40% |
2.57% |
-7.00% |
1.33% |
| Return on Common Equity (ROCE) |
|
42.19% |
42.45% |
33.31% |
19.65% |
26.92% |
-6.94% |
-4.87% |
-2.40% |
0.36% |
-10.77% |
3.12% |
| Return on Equity Simple (ROE_SIMPLE) |
|
52.86% |
0.00% |
37.98% |
29.04% |
26.98% |
0.00% |
2.96% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
106 |
115 |
107 |
62 |
100 |
-41 |
-38 |
-13 |
-8.27 |
-68 |
33 |
| NOPAT Margin |
|
18.64% |
19.57% |
18.85% |
12.45% |
17.32% |
-8.03% |
-3.71% |
-1.22% |
-0.82% |
-6.52% |
3.08% |
| Net Nonoperating Expense Percent (NNEP) |
|
11.61% |
-312.57% |
-10.61% |
-5.24% |
-2.98% |
41.06% |
-76.48% |
-35.40% |
32.31% |
-9.49% |
117.74% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
7.02% |
7.46% |
6.73% |
3.83% |
5.77% |
-2.30% |
-0.89% |
-0.32% |
-0.20% |
-1.65% |
0.81% |
| Cost of Revenue to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
85.54% |
82.78% |
82.54% |
89.64% |
81.08% |
| SG&A Expenses to Revenue |
|
55.04% |
56.24% |
55.58% |
61.57% |
59.19% |
83.32% |
3.95% |
3.16% |
3.40% |
10.14% |
3.33% |
| 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 |
|
77.47% |
77.72% |
78.03% |
85.62% |
79.50% |
108.25% |
19.76% |
18.96% |
18.64% |
19.67% |
15.90% |
| Earnings before Interest and Taxes (EBIT) |
|
128 |
131 |
124 |
72 |
118 |
-42 |
-60 |
-26 |
-18 |
-104 |
27 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
188 |
190 |
182 |
128 |
172 |
17 |
63 |
143 |
133 |
76 |
173 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
2.55 |
2.31 |
1.86 |
2.08 |
2.01 |
2.00 |
1.07 |
0.97 |
1.14 |
1.23 |
1.46 |
| Price to Tangible Book Value (P/TBV) |
|
2.55 |
2.31 |
1.86 |
2.08 |
2.01 |
2.00 |
1.07 |
0.97 |
1.14 |
1.23 |
1.46 |
| Price to Revenue (P/Rev) |
|
1.31 |
1.24 |
1.09 |
1.34 |
1.38 |
1.46 |
1.59 |
1.14 |
1.17 |
1.09 |
1.26 |
| Price to Earnings (P/E) |
|
4.83 |
4.73 |
4.90 |
7.15 |
7.44 |
10.95 |
36.14 |
178.10 |
0.00 |
0.00 |
0.00 |
| Dividend Yield |
|
5.07% |
5.30% |
6.36% |
0.00% |
0.24% |
0.47% |
0.78% |
1.00% |
0.66% |
0.45% |
0.38% |
| Earnings Yield |
|
20.71% |
21.13% |
20.40% |
13.99% |
13.44% |
9.13% |
2.77% |
0.56% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
2.61 |
2.40 |
1.90 |
2.16 |
2.18 |
2.21 |
1.07 |
0.97 |
1.14 |
1.23 |
1.45 |
| Enterprise Value to Revenue (EV/Rev) |
|
1.29 |
1.20 |
1.06 |
1.29 |
1.28 |
1.34 |
1.58 |
1.13 |
1.16 |
1.09 |
1.27 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
2.97 |
2.86 |
3.01 |
4.18 |
4.24 |
4.97 |
8.91 |
7.57 |
9.51 |
11.02 |
10.25 |
| Enterprise Value to EBIT (EV/EBIT) |
|
3.81 |
3.74 |
4.24 |
6.32 |
6.40 |
8.17 |
23.94 |
45.72 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
4.60 |
4.75 |
5.02 |
7.35 |
7.42 |
12.23 |
52.82 |
2,384.04 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
4.17 |
3.52 |
3.68 |
5.00 |
4.96 |
6.05 |
14.32 |
9.29 |
13.36 |
14.90 |
10.06 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
6.50 |
4.62 |
5.87 |
8.46 |
8.39 |
15.06 |
0.00 |
0.00 |
0.00 |
0.00 |
49.66 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.16 |
0.15 |
0.14 |
0.13 |
0.13 |
0.13 |
0.09 |
0.10 |
0.11 |
0.12 |
0.12 |
| Long-Term Debt to Equity |
|
0.14 |
0.14 |
0.13 |
0.13 |
0.05 |
0.06 |
0.08 |
0.09 |
0.09 |
0.10 |
0.11 |
| Financial Leverage |
|
0.04 |
0.01 |
-0.03 |
-0.06 |
-0.09 |
-0.12 |
-0.02 |
-0.03 |
-0.05 |
-0.04 |
0.00 |
| Leverage Ratio |
|
2.42 |
2.14 |
2.01 |
1.94 |
1.93 |
1.91 |
1.69 |
1.71 |
1.70 |
1.72 |
1.63 |
| Compound Leverage Factor |
|
2.29 |
2.93 |
1.93 |
1.81 |
1.86 |
-1.44 |
2.07 |
1.96 |
1.98 |
1.81 |
1.24 |
| Debt to Total Capital |
|
13.51% |
12.80% |
12.26% |
11.72% |
11.34% |
11.69% |
8.61% |
9.41% |
9.97% |
10.95% |
11.07% |
| Short-Term Debt to Total Capital |
|
1.03% |
0.72% |
0.54% |
0.37% |
6.49% |
6.36% |
0.88% |
1.38% |
2.00% |
2.38% |
1.06% |
| Long-Term Debt to Total Capital |
|
12.48% |
12.08% |
11.72% |
11.35% |
4.85% |
5.34% |
7.74% |
8.03% |
7.97% |
8.57% |
10.01% |
| 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 |
|
86.49% |
87.20% |
87.74% |
88.28% |
88.66% |
88.31% |
91.39% |
90.59% |
90.03% |
89.05% |
88.93% |
| Debt to EBITDA |
|
0.18 |
0.19 |
0.23 |
0.28 |
0.29 |
0.36 |
0.79 |
0.81 |
0.93 |
1.09 |
0.87 |
| Net Debt to EBITDA |
|
-0.04 |
-0.08 |
-0.07 |
-0.16 |
-0.33 |
-0.44 |
-0.05 |
-0.05 |
-0.06 |
0.05 |
0.08 |
| Long-Term Debt to EBITDA |
|
0.17 |
0.18 |
0.22 |
0.27 |
0.12 |
0.16 |
0.71 |
0.69 |
0.75 |
0.86 |
0.78 |
| Debt to NOPAT |
|
0.29 |
0.31 |
0.39 |
0.49 |
0.51 |
0.88 |
4.68 |
255.55 |
-4.75 |
-3.55 |
-6.81 |
| Net Debt to NOPAT |
|
-0.06 |
-0.13 |
-0.12 |
-0.28 |
-0.57 |
-1.07 |
-0.27 |
-14.27 |
0.30 |
-0.16 |
-0.63 |
| Long-Term Debt to NOPAT |
|
0.26 |
0.29 |
0.37 |
0.47 |
0.22 |
0.40 |
4.20 |
218.10 |
-3.80 |
-2.78 |
-6.16 |
| Altman Z-Score |
|
3.13 |
3.06 |
2.85 |
2.96 |
3.00 |
2.81 |
1.80 |
1.72 |
1.98 |
2.02 |
2.34 |
| 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 |
|
1.28 |
1.35 |
1.47 |
1.55 |
1.38 |
1.52 |
1.89 |
1.78 |
1.82 |
1.60 |
1.70 |
| Quick Ratio |
|
0.90 |
1.00 |
1.04 |
1.15 |
1.04 |
1.20 |
1.16 |
1.05 |
1.06 |
1.00 |
1.10 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-103 |
133 |
33 |
11 |
55 |
-85 |
-2,584 |
-2,429 |
-2,452 |
-2,451 |
209 |
| Operating Cash Flow to CapEx |
|
390.57% |
421.19% |
214.28% |
212.74% |
413.50% |
297.59% |
-186.40% |
221.03% |
179.42% |
125.70% |
168.80% |
| Free Cash Flow to Firm to Interest Expense |
|
-15.52 |
25.26 |
6.18 |
2.28 |
11.82 |
-11.94 |
-131.20 |
-241.70 |
-231.16 |
-214.08 |
18.64 |
| Operating Cash Flow to Interest Expense |
|
24.49 |
41.77 |
14.33 |
23.29 |
34.59 |
17.02 |
-5.57 |
21.90 |
8.29 |
9.37 |
10.67 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
18.22 |
31.85 |
7.64 |
12.34 |
26.23 |
11.30 |
-8.55 |
11.99 |
3.67 |
1.92 |
4.35 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.95 |
0.93 |
0.89 |
0.83 |
0.81 |
0.77 |
0.59 |
0.72 |
0.82 |
0.92 |
0.69 |
| Accounts Receivable Turnover |
|
16.63 |
14.04 |
13.04 |
15.67 |
14.66 |
13.30 |
8.62 |
12.99 |
14.16 |
14.72 |
10.14 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2.08 |
4.57 |
5.94 |
15.05 |
9.39 |
| Fixed Asset Turnover |
|
1.32 |
1.30 |
1.24 |
1.16 |
1.16 |
1.12 |
0.82 |
1.01 |
1.17 |
1.32 |
0.95 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2.36 |
5.32 |
7.22 |
14.79 |
11.58 |
| Days Sales Outstanding (DSO) |
|
21.94 |
25.99 |
28.00 |
23.29 |
24.90 |
27.44 |
42.34 |
28.09 |
25.78 |
24.79 |
36.00 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
175.87 |
79.84 |
61.40 |
24.25 |
38.88 |
| Days Payable Outstanding (DPO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
154.85 |
68.58 |
50.56 |
24.67 |
31.53 |
| Cash Conversion Cycle (CCC) |
|
21.94 |
25.99 |
28.00 |
23.29 |
24.90 |
27.44 |
63.36 |
39.35 |
36.62 |
24.37 |
43.35 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
1,265 |
1,259 |
1,328 |
1,330 |
1,309 |
1,304 |
3,874 |
3,746 |
3,752 |
3,699 |
3,699 |
| Invested Capital Turnover |
|
2.20 |
1.98 |
1.85 |
1.70 |
1.73 |
1.68 |
1.01 |
1.27 |
1.45 |
1.66 |
1.12 |
| Increase / (Decrease) in Invested Capital |
|
209 |
-18 |
73 |
51 |
44 |
44 |
2,547 |
2,416 |
2,443 |
2,383 |
-175 |
| Enterprise Value (EV) |
|
3,296 |
3,019 |
2,525 |
2,877 |
2,849 |
2,883 |
4,143 |
3,651 |
4,270 |
4,556 |
5,381 |
| Market Capitalization |
|
3,341 |
3,103 |
2,586 |
2,985 |
3,070 |
3,136 |
4,165 |
3,673 |
4,297 |
4,535 |
5,339 |
| Book Value per Share |
|
$40.92 |
$43.32 |
$47.26 |
$48.95 |
$52.04 |
$53.35 |
$72.12 |
$71.55 |
$73.42 |
$71.79 |
$72.55 |
| Tangible Book Value per Share |
|
$40.92 |
$43.32 |
$47.26 |
$48.95 |
$52.04 |
$53.35 |
$72.12 |
$71.55 |
$73.42 |
$71.79 |
$72.55 |
| Total Capital |
|
1,513 |
1,541 |
1,583 |
1,629 |
1,725 |
1,776 |
4,263 |
4,159 |
4,197 |
4,131 |
4,112 |
| Total Debt |
|
204 |
197 |
194 |
191 |
196 |
208 |
367 |
391 |
418 |
452 |
455 |
| Total Long-Term Debt |
|
189 |
186 |
185 |
185 |
84 |
95 |
330 |
334 |
335 |
354 |
412 |
| Net Debt |
|
-44 |
-84 |
-61 |
-109 |
-220 |
-253 |
-21 |
-22 |
-26 |
20 |
42 |
| Capital Expenditures (CapEx) |
|
42 |
52 |
36 |
55 |
39 |
41 |
59 |
100 |
49 |
85 |
71 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-108 |
-113 |
-50 |
-72 |
-100 |
-80 |
278 |
202 |
270 |
168 |
155 |
| Debt-free Net Working Capital (DFNWC) |
|
141 |
168 |
205 |
227 |
316 |
380 |
666 |
616 |
714 |
600 |
567 |
| Net Working Capital (NWC) |
|
125 |
157 |
196 |
221 |
205 |
267 |
629 |
558 |
631 |
502 |
524 |
| Net Nonoperating Expense (NNE) |
|
5.50 |
-42 |
4.64 |
4.32 |
3.94 |
-72 |
32 |
23 |
-40 |
11 |
12 |
| Net Nonoperating Obligations (NNO) |
|
-44 |
-84 |
-61 |
-109 |
-220 |
-265 |
-21 |
-22 |
-26 |
20 |
42 |
| Total Depreciation and Amortization (D&A) |
|
60 |
59 |
58 |
56 |
54 |
59 |
123 |
169 |
151 |
179 |
146 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-4.23% |
-4.50% |
-2.11% |
-3.25% |
-4.47% |
-3.73% |
10.60% |
6.27% |
7.33% |
4.04% |
3.65% |
| Debt-free Net Working Capital to Revenue |
|
5.53% |
6.72% |
8.60% |
10.22% |
14.20% |
17.69% |
25.43% |
19.05% |
19.41% |
14.41% |
13.41% |
| Net Working Capital to Revenue |
|
4.92% |
6.27% |
8.24% |
9.95% |
9.18% |
12.44% |
24.01% |
17.28% |
17.14% |
12.05% |
12.38% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$3.15 |
$5.09 |
$3.40 |
$1.96 |
$3.23 |
$1.06 |
($1.38) |
($0.70) |
$0.61 |
($1.51) |
$0.41 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
31.01M |
29.60M |
29.39M |
29.39M |
29.39M |
54.02M |
52.66M |
51.47M |
51.24M |
50.98M |
50.41M |
| Adjusted Diluted Earnings per Share |
|
$3.11 |
$5.19 |
$3.39 |
$1.96 |
$3.22 |
$1.04 |
($1.38) |
($0.70) |
$0.61 |
($1.51) |
$0.41 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
31.01M |
29.60M |
29.39M |
29.39M |
29.39M |
54.02M |
52.66M |
51.47M |
51.24M |
50.98M |
50.41M |
| 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 |
|
31.01M |
29.60M |
29.39M |
29.39M |
29.39M |
54.02M |
52.66M |
51.47M |
51.24M |
50.98M |
50.41M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
106 |
115 |
107 |
62 |
100 |
-41 |
-38 |
-13 |
-8.27 |
-68 |
23 |
| Normalized NOPAT Margin |
|
18.64% |
19.57% |
18.85% |
12.45% |
17.32% |
-8.03% |
-3.71% |
-1.22% |
-0.82% |
-6.52% |
2.11% |
| Pre Tax Income Margin |
|
21.37% |
30.46% |
21.01% |
13.39% |
19.69% |
6.24% |
-7.22% |
-2.67% |
-2.13% |
-10.49% |
1.90% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
19.32 |
24.94 |
22.96 |
14.44 |
25.26 |
-5.88 |
-3.05 |
-2.57 |
-1.73 |
-9.04 |
2.42 |
| NOPAT to Interest Expense |
|
15.99 |
21.90 |
19.71 |
12.49 |
21.35 |
-5.72 |
-1.92 |
-1.34 |
-0.78 |
-5.94 |
2.98 |
| EBIT Less CapEx to Interest Expense |
|
13.05 |
15.02 |
16.27 |
3.49 |
16.90 |
-11.59 |
-6.04 |
-12.48 |
-6.35 |
-16.50 |
-3.90 |
| NOPAT Less CapEx to Interest Expense |
|
9.72 |
11.98 |
13.02 |
1.55 |
12.98 |
-11.44 |
-4.90 |
-11.25 |
-5.40 |
-13.39 |
-3.34 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
16.20% |
11.51% |
7.16% |
0.26% |
2.05% |
5.54% |
22.54% |
148.79% |
-65.55% |
-17.14% |
-32.87% |
| Augmented Payout Ratio |
|
56.29% |
72.40% |
79.62% |
79.20% |
48.79% |
30.29% |
121.69% |
1,037.01% |
-532.20% |
-163.51% |
-295.10% |