| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
83,711,931.00 |
88,794,901.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
83,711,931.00 |
88,794,901.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.14 |
-8.01 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-59.11% |
6.45% |
-55.66% |
-13.03% |
194.13% |
20.80% |
100.88% |
90.27% |
-36.81% |
- |
-86.95% |
| EBITDA Growth |
|
-93.15% |
87.29% |
-88.89% |
-58.74% |
1,397.73% |
-37.46% |
544.00% |
364.71% |
-65.86% |
- |
-278.57% |
| EBIT Growth |
|
-102.03% |
115.15% |
-100.77% |
-78.67% |
4,425.00% |
-75.35% |
6,466.67% |
734.38% |
-80.35% |
- |
-470.68% |
| NOPAT Growth |
|
-102.41% |
112.80% |
-100.89% |
-73.83% |
3,623.81% |
-72.53% |
4,815.61% |
586.66% |
-77.40% |
- |
-476.94% |
| Net Income Growth |
|
-105.16% |
126.51% |
-103.32% |
-91.75% |
1,668.18% |
-82.45% |
1,250.00% |
2,050.00% |
-81.45% |
- |
-718.26% |
| EPS Growth |
|
-105.73% |
168.69% |
-103.42% |
-91.85% |
1,281.25% |
-67.29% |
1,000.00% |
1,645.45% |
-79.89% |
- |
-736.51% |
| Operating Cash Flow Growth |
|
-55.74% |
14.91% |
-71.94% |
-10.19% |
111.54% |
57.25% |
113.79% |
70.10% |
26.82% |
- |
-46.77% |
| Free Cash Flow Firm Growth |
|
35.31% |
239.11% |
85.94% |
130.09% |
-2,305.37% |
-2,025.40% |
-7,484.53% |
-1,930.66% |
113.04% |
- |
80.66% |
| Invested Capital Growth |
|
3.09% |
4.68% |
1.01% |
-3.40% |
101.17% |
87.92% |
91.21% |
96.75% |
-3.49% |
- |
-3.18% |
| Revenue Q/Q Growth |
|
-22.17% |
57.83% |
-37.47% |
13.22% |
163.23% |
-35.18% |
3.99% |
7.24% |
-12.58% |
- |
-87.12% |
| EBITDA Q/Q Growth |
|
-78.64% |
670.45% |
-85.25% |
70.00% |
675.29% |
-67.83% |
51.89% |
22.67% |
-43.04% |
- |
-415.93% |
| EBIT Q/Q Growth |
|
-108.00% |
2,466.67% |
-101.06% |
1,166.67% |
1,521.88% |
-86.51% |
172.86% |
39.79% |
-61.80% |
- |
-1,435.85% |
| NOPAT Q/Q Growth |
|
-109.94% |
1,997.77% |
-101.41% |
1,087.01% |
1,238.82% |
-85.21% |
141.24% |
43.72% |
-55.93% |
- |
-2,129.63% |
| Net Income Q/Q Growth |
|
-122.68% |
954.55% |
-105.32% |
180.00% |
4,212.50% |
-90.43% |
248.48% |
49.57% |
-62.79% |
- |
-6,025.00% |
| EPS Q/Q Growth |
|
-123.70% |
931.25% |
-105.26% |
178.57% |
3,336.36% |
-76.98% |
44.83% |
52.38% |
-60.42% |
- |
-3,919.05% |
| Operating Cash Flow Q/Q Growth |
|
-3.70% |
25.96% |
-33.59% |
11.49% |
126.80% |
-6.36% |
-9.71% |
-11.29% |
69.09% |
- |
-57.87% |
| Free Cash Flow Firm Q/Q Growth |
|
78.37% |
233.24% |
-124.98% |
517.89% |
-1,829.12% |
-6.66% |
1.59% |
-0.86% |
112.31% |
- |
25.39% |
| Invested Capital Q/Q Growth |
|
-4.30% |
4.63% |
-1.30% |
-2.27% |
99.30% |
-2.26% |
0.43% |
0.57% |
-2.24% |
- |
-13.32% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
84.78% |
89.26% |
81.94% |
85.60% |
94.46% |
90.54% |
91.23% |
93.25% |
91.35% |
- |
54.62% |
| EBITDA Margin |
|
9.57% |
46.69% |
11.01% |
16.54% |
48.71% |
24.17% |
35.31% |
40.39% |
26.32% |
- |
-483.19% |
| Operating Margin |
|
-3.26% |
38.98% |
-0.88% |
7.39% |
38.29% |
7.75% |
20.39% |
27.30% |
11.46% |
- |
-597.48% |
| EBIT Margin |
|
-2.61% |
39.12% |
-0.66% |
6.23% |
38.36% |
7.98% |
20.94% |
27.30% |
11.93% |
- |
-594.96% |
| Profit (Net Income) Margin |
|
-4.78% |
25.90% |
-2.20% |
1.56% |
25.50% |
3.76% |
12.61% |
17.59% |
7.49% |
- |
-597.48% |
| Tax Burden Percent |
|
73.33% |
70.41% |
52.63% |
72.73% |
71.43% |
80.49% |
70.99% |
71.07% |
85.33% |
- |
93.55% |
| Interest Burden Percent |
|
250.00% |
94.01% |
633.33% |
34.38% |
93.06% |
58.57% |
84.82% |
90.64% |
73.53% |
- |
107.34% |
| Effective Tax Rate |
|
0.00% |
29.59% |
0.00% |
27.27% |
28.57% |
19.51% |
29.01% |
28.93% |
14.67% |
- |
0.00% |
| Return on Invested Capital (ROIC) |
|
-2.99% |
35.17% |
-0.63% |
5.28% |
25.89% |
6.20% |
16.47% |
24.98% |
8.39% |
- |
-289.63% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-10.53% |
27.37% |
-7.58% |
-11.95% |
20.24% |
-0.18% |
12.31% |
21.21% |
5.78% |
- |
-312.42% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-0.82% |
1.94% |
-0.38% |
-0.65% |
3.23% |
-0.02% |
1.79% |
3.66% |
1.25% |
- |
-90.90% |
| Return on Equity (ROE) |
|
-3.81% |
37.11% |
-1.00% |
4.62% |
29.12% |
6.18% |
18.27% |
28.64% |
9.64% |
- |
-380.53% |
| Cash Return on Invested Capital (CROIC) |
|
20.92% |
23.30% |
12.41% |
13.32% |
-48.62% |
-47.04% |
-44.52% |
-41.95% |
14.37% |
- |
-1.81% |
| Operating Return on Assets (OROA) |
|
-1.81% |
27.51% |
-0.37% |
3.20% |
21.10% |
4.59% |
14.26% |
20.08% |
6.23% |
- |
-244.86% |
| Return on Assets (ROA) |
|
-3.32% |
18.21% |
-1.24% |
0.80% |
14.02% |
2.16% |
8.59% |
12.94% |
3.91% |
- |
-245.90% |
| Return on Common Equity (ROCE) |
|
-3.81% |
37.11% |
-1.00% |
4.62% |
29.12% |
6.18% |
18.27% |
28.64% |
9.64% |
- |
-380.53% |
| Return on Equity Simple (ROE_SIMPLE) |
|
22.39% |
0.00% |
12.09% |
7.99% |
15.17% |
0.00% |
14.25% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-11 |
199 |
-2.80 |
28 |
370 |
55 |
132 |
190 |
84 |
25 |
-498 |
| NOPAT Margin |
|
-2.28% |
27.45% |
-0.62% |
5.38% |
27.35% |
6.24% |
14.48% |
19.40% |
9.78% |
- |
-418.24% |
| Net Nonoperating Expense Percent (NNEP) |
|
7.54% |
7.80% |
6.96% |
17.22% |
5.65% |
6.38% |
4.17% |
3.77% |
2.61% |
- |
22.79% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
7.22% |
- |
- |
- |
1.17% |
2.92% |
4.30% |
1.88% |
0.49% |
-11.77% |
| Cost of Revenue to Revenue |
|
15.22% |
10.74% |
18.06% |
14.40% |
5.54% |
9.46% |
8.77% |
6.75% |
8.66% |
- |
45.38% |
| SG&A Expenses to Revenue |
|
14.13% |
9.09% |
12.56% |
12.26% |
7.83% |
10.83% |
7.89% |
8.08% |
10.18% |
- |
89.08% |
| 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 |
|
88.04% |
50.28% |
82.82% |
78.21% |
56.17% |
82.78% |
70.83% |
65.95% |
79.88% |
- |
652.10% |
| Earnings before Interest and Taxes (EBIT) |
|
-12 |
284 |
-3.00 |
32 |
519 |
70 |
191 |
267 |
102 |
53 |
-708 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
44 |
339 |
50 |
85 |
659 |
212 |
322 |
395 |
225 |
182 |
-575 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.96 |
1.76 |
1.93 |
1.91 |
1.10 |
1.08 |
0.92 |
0.98 |
1.13 |
- |
1.74 |
| Price to Tangible Book Value (P/TBV) |
|
1.96 |
1.76 |
1.93 |
1.91 |
1.10 |
1.08 |
0.92 |
0.98 |
1.13 |
- |
1.74 |
| Price to Revenue (P/Rev) |
|
1.45 |
1.40 |
1.81 |
1.82 |
1.27 |
1.19 |
0.88 |
0.81 |
1.08 |
- |
1.77 |
| Price to Earnings (P/E) |
|
8.74 |
6.94 |
16.00 |
23.84 |
7.26 |
10.14 |
6.45 |
5.05 |
10.18 |
- |
0.00 |
| Dividend Yield |
|
2.07% |
2.17% |
2.15% |
2.28% |
2.51% |
2.69% |
3.35% |
3.39% |
2.91% |
- |
2.29% |
| Earnings Yield |
|
11.45% |
14.41% |
6.25% |
4.19% |
13.77% |
9.86% |
15.51% |
19.82% |
9.83% |
- |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.92 |
1.76 |
1.89 |
1.87 |
1.08 |
1.07 |
0.93 |
0.99 |
1.11 |
- |
1.53 |
| Enterprise Value to Revenue (EV/Rev) |
|
1.49 |
1.41 |
1.87 |
1.87 |
1.53 |
1.40 |
1.08 |
1.02 |
1.28 |
- |
2.17 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
4.66 |
3.79 |
6.53 |
7.77 |
4.11 |
4.46 |
3.09 |
2.65 |
4.00 |
- |
27.55 |
| Enterprise Value to EBIT (EV/EBIT) |
|
6.20 |
4.84 |
9.95 |
13.37 |
5.60 |
7.26 |
4.86 |
4.01 |
7.33 |
- |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
8.14 |
6.46 |
14.16 |
18.60 |
7.80 |
9.93 |
6.77 |
5.64 |
10.11 |
- |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
6.45 |
6.03 |
9.70 |
9.60 |
8.71 |
7.35 |
5.56 |
5.41 |
5.53 |
- |
8.04 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
9.32 |
7.73 |
15.30 |
13.76 |
0.00 |
0.00 |
0.00 |
0.00 |
7.61 |
- |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.29 |
0.24 |
0.26 |
0.57 |
0.32 |
0.32 |
0.29 |
0.30 |
0.29 |
- |
0.45 |
| Long-Term Debt to Equity |
|
0.29 |
0.24 |
0.26 |
0.57 |
0.32 |
0.32 |
0.25 |
0.26 |
0.26 |
- |
0.45 |
| Financial Leverage |
|
0.08 |
0.07 |
0.05 |
0.05 |
0.16 |
0.12 |
0.15 |
0.17 |
0.22 |
- |
0.29 |
| Leverage Ratio |
|
2.03 |
1.95 |
1.89 |
2.02 |
2.00 |
1.93 |
1.91 |
2.05 |
2.00 |
- |
2.17 |
| Compound Leverage Factor |
|
5.08 |
1.83 |
11.97 |
0.69 |
1.86 |
1.13 |
1.62 |
1.86 |
1.47 |
- |
2.33 |
| Debt to Total Capital |
|
22.32% |
19.57% |
20.54% |
36.13% |
24.42% |
24.24% |
22.32% |
22.87% |
22.70% |
- |
30.98% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
2.70% |
2.76% |
2.74% |
- |
0.00% |
| Long-Term Debt to Total Capital |
|
22.32% |
19.57% |
20.54% |
36.13% |
24.42% |
24.24% |
19.62% |
20.10% |
19.96% |
- |
30.98% |
| 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 |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Common Equity to Total Capital |
|
77.68% |
80.43% |
79.46% |
63.87% |
75.58% |
75.76% |
77.68% |
77.13% |
77.30% |
- |
69.02% |
| Debt to EBITDA |
|
0.67 |
0.52 |
0.85 |
2.24 |
1.00 |
1.13 |
0.79 |
0.64 |
0.88 |
- |
5.77 |
| Net Debt to EBITDA |
|
0.11 |
0.02 |
0.19 |
0.22 |
0.71 |
0.67 |
0.56 |
0.53 |
0.62 |
- |
5.15 |
| Long-Term Debt to EBITDA |
|
0.67 |
0.52 |
0.85 |
2.24 |
1.00 |
1.13 |
0.69 |
0.56 |
0.77 |
- |
5.77 |
| Debt to NOPAT |
|
1.17 |
0.89 |
1.84 |
5.37 |
1.89 |
2.51 |
1.73 |
1.36 |
2.21 |
- |
-6.26 |
| Net Debt to NOPAT |
|
0.19 |
0.04 |
0.41 |
0.52 |
1.35 |
1.49 |
1.23 |
1.13 |
1.56 |
- |
-5.58 |
| Long-Term Debt to NOPAT |
|
1.17 |
0.89 |
1.84 |
5.37 |
1.89 |
2.51 |
1.53 |
1.19 |
1.94 |
- |
-6.26 |
| Altman Z-Score |
|
2.47 |
2.85 |
2.48 |
2.12 |
1.63 |
1.45 |
1.55 |
1.71 |
1.68 |
- |
0.91 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.34 |
1.51 |
1.41 |
2.43 |
0.97 |
1.04 |
0.83 |
0.78 |
0.89 |
- |
0.55 |
| Quick Ratio |
|
1.08 |
1.19 |
1.11 |
2.14 |
0.67 |
0.76 |
0.59 |
0.43 |
0.55 |
- |
0.35 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-75 |
99 |
-25 |
104 |
-1,792 |
-1,911 |
-1,881 |
-1,897 |
234 |
-487 |
-364 |
| Operating Cash Flow to CapEx |
|
305.88% |
344.74% |
197.73% |
303.13% |
258.82% |
242.35% |
338.18% |
300.00% |
310.00% |
- |
74.44% |
| Free Cash Flow to Firm to Interest Expense |
|
-4.97 |
7.09 |
-1.91 |
6.10 |
-52.71 |
-68.26 |
-67.18 |
-75.89 |
9.35 |
- |
-7.27 |
| Operating Cash Flow to Interest Expense |
|
6.93 |
9.36 |
6.69 |
5.71 |
6.47 |
7.36 |
6.64 |
6.60 |
11.16 |
- |
1.98 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
4.67 |
6.64 |
3.31 |
3.82 |
3.97 |
4.32 |
4.68 |
4.40 |
7.56 |
- |
-0.68 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.69 |
0.70 |
0.56 |
0.51 |
0.55 |
0.57 |
0.68 |
0.74 |
0.52 |
- |
0.41 |
| Accounts Receivable Turnover |
|
9.35 |
9.43 |
8.31 |
9.62 |
9.70 |
10.47 |
12.01 |
14.61 |
10.80 |
- |
7.08 |
| Inventory Turnover |
|
7.45 |
5.97 |
4.22 |
4.82 |
4.19 |
3.88 |
3.88 |
4.08 |
3.59 |
- |
2.76 |
| Fixed Asset Turnover |
|
1.01 |
1.01 |
0.80 |
0.78 |
0.71 |
0.76 |
0.87 |
0.99 |
0.64 |
- |
0.50 |
| Accounts Payable Turnover |
|
1.83 |
1.34 |
1.11 |
1.33 |
1.06 |
1.02 |
1.06 |
1.05 |
0.91 |
- |
0.67 |
| Days Sales Outstanding (DSO) |
|
39.06 |
38.70 |
43.93 |
37.96 |
37.61 |
34.87 |
30.40 |
24.98 |
33.81 |
- |
51.53 |
| Days Inventory Outstanding (DIO) |
|
49.02 |
61.14 |
86.41 |
75.79 |
87.08 |
94.16 |
94.17 |
89.45 |
101.79 |
- |
132.36 |
| Days Payable Outstanding (DPO) |
|
199.47 |
273.29 |
329.53 |
275.27 |
342.93 |
356.86 |
345.70 |
346.39 |
401.74 |
- |
542.82 |
| Cash Conversion Cycle (CCC) |
|
-111.39 |
-173.44 |
-199.19 |
-161.52 |
-218.24 |
-227.84 |
-221.12 |
-231.96 |
-266.14 |
- |
-358.93 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
2,137 |
2,236 |
2,207 |
2,157 |
4,299 |
4,202 |
4,220 |
4,244 |
4,149 |
4,714 |
4,086 |
| Invested Capital Turnover |
|
1.31 |
1.28 |
1.02 |
0.98 |
0.95 |
0.99 |
1.14 |
1.29 |
0.86 |
- |
0.69 |
| Increase / (Decrease) in Invested Capital |
|
64 |
100 |
22 |
-76 |
2,162 |
1,966 |
2,013 |
2,087 |
-150 |
512 |
-134 |
| Enterprise Value (EV) |
|
4,105 |
3,938 |
4,170 |
4,023 |
4,661 |
4,486 |
3,945 |
4,200 |
4,620 |
- |
6,254 |
| Market Capitalization |
|
4,010 |
3,913 |
4,048 |
3,910 |
3,855 |
3,812 |
3,231 |
3,355 |
3,907 |
- |
5,086 |
| Book Value per Share |
|
$29.73 |
$32.34 |
$30.21 |
$29.94 |
$51.58 |
$38.58 |
$38.73 |
$38.21 |
$41.14 |
$43.89 |
$32.94 |
| Tangible Book Value per Share |
|
$29.73 |
$32.34 |
$30.21 |
$29.94 |
$51.58 |
$38.58 |
$38.73 |
$38.21 |
$41.14 |
$43.89 |
$32.94 |
| Total Capital |
|
2,639 |
2,759 |
2,634 |
3,213 |
4,632 |
4,670 |
4,526 |
4,417 |
4,454 |
4,957 |
4,228 |
| Total Debt |
|
589 |
540 |
541 |
1,161 |
1,131 |
1,132 |
1,010 |
1,010 |
1,011 |
1,283 |
1,310 |
| Total Long-Term Debt |
|
589 |
540 |
541 |
1,161 |
1,131 |
1,132 |
888 |
888 |
889 |
1,283 |
1,310 |
| Net Debt |
|
95 |
25 |
122 |
113 |
806 |
674 |
714 |
845 |
713 |
1,040 |
1,168 |
| Capital Expenditures (CapEx) |
|
34 |
38 |
44 |
32 |
85 |
85 |
55 |
55 |
90 |
114 |
133 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-244 |
-183 |
-158 |
-185 |
-266 |
-328 |
-254 |
-150 |
-179 |
-244 |
-693 |
| Debt-free Net Working Capital (DFNWC) |
|
235 |
313 |
245 |
846 |
-25 |
44 |
-40 |
-78 |
17 |
-112 |
-653 |
| Net Working Capital (NWC) |
|
235 |
313 |
245 |
846 |
-25 |
44 |
-162 |
-200 |
-105 |
-112 |
-653 |
| Net Nonoperating Expense (NNE) |
|
12 |
11 |
7.20 |
20 |
25 |
22 |
17 |
18 |
20 |
13 |
213 |
| Net Nonoperating Obligations (NNO) |
|
87 |
17 |
114 |
105 |
798 |
664 |
704 |
837 |
706 |
1,040 |
1,168 |
| Total Depreciation and Amortization (D&A) |
|
56 |
55 |
53 |
53 |
140 |
142 |
131 |
128 |
123 |
129 |
133 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-8.85% |
-6.53% |
-7.08% |
-8.59% |
-8.73% |
-10.26% |
-6.95% |
-3.64% |
-4.94% |
- |
-24.10% |
| Debt-free Net Working Capital to Revenue |
|
8.52% |
11.17% |
10.98% |
39.28% |
-0.82% |
1.38% |
-1.09% |
-1.89% |
0.47% |
- |
-22.71% |
| Net Working Capital to Revenue |
|
8.52% |
11.17% |
10.98% |
39.28% |
-0.82% |
1.38% |
-4.43% |
-4.85% |
-2.90% |
- |
-22.71% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.32) |
$2.81 |
($0.14) |
$0.12 |
$3.86 |
$0.90 |
$1.27 |
$1.93 |
$0.76 |
$0.21 |
($8.02) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
68.70M |
69.60M |
69M |
68.10M |
89.40M |
79.30M |
90.60M |
89M |
83.70M |
87M |
88.70M |
| Adjusted Diluted Earnings per Share |
|
($0.32) |
$2.66 |
($0.14) |
$0.11 |
$3.78 |
$0.87 |
$1.26 |
$1.92 |
$0.76 |
$0.21 |
($8.02) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
68.70M |
72.50M |
69M |
70M |
91.20M |
81.40M |
91.20M |
89.40M |
84.40M |
87.40M |
88.70M |
| 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 |
|
68.62M |
69.27M |
68.53M |
67.88M |
91.71M |
90.78M |
89.18M |
83.68M |
83.71M |
88.60M |
88.79M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-11 |
182 |
-7.00 |
36 |
370 |
52 |
132 |
190 |
86 |
25 |
-498 |
| Normalized NOPAT Margin |
|
-2.28% |
25.02% |
-1.54% |
7.07% |
27.35% |
5.97% |
14.48% |
19.40% |
10.08% |
- |
-418.24% |
| Pre Tax Income Margin |
|
-6.52% |
36.78% |
-4.19% |
2.14% |
35.70% |
4.68% |
17.76% |
24.74% |
8.77% |
- |
-638.66% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-0.80 |
20.29 |
-0.23 |
1.88 |
15.26 |
2.50 |
6.82 |
10.68 |
4.08 |
- |
-14.16 |
| NOPAT to Interest Expense |
|
-0.70 |
14.23 |
-0.22 |
1.63 |
10.88 |
1.95 |
4.72 |
7.59 |
3.35 |
- |
-9.95 |
| EBIT Less CapEx to Interest Expense |
|
-3.07 |
17.57 |
-3.62 |
0.00 |
12.76 |
-0.54 |
4.86 |
8.48 |
0.48 |
- |
-16.82 |
| NOPAT Less CapEx to Interest Expense |
|
-2.97 |
11.52 |
-3.60 |
-0.26 |
8.38 |
-1.08 |
2.75 |
5.39 |
-0.25 |
- |
-12.61 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
17.21% |
14.36% |
32.41% |
51.22% |
18.64% |
30.05% |
25.35% |
21.05% |
35.94% |
- |
-29.59% |
| Augmented Payout Ratio |
|
62.75% |
39.72% |
88.54% |
120.12% |
44.07% |
81.12% |
72.26% |
83.76% |
142.45% |
- |
-91.36% |