| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
140,306,440.00 |
140,119,116.00 |
- |
138,625,756.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
140,306,440.00 |
140,119,116.00 |
- |
138,625,756.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
2.01 |
0.93 |
- |
-0.42 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
2.02% |
1.27% |
1.03% |
0.80% |
0.13% |
2.61% |
0.61% |
-0.22% |
-0.10% |
-4.84% |
-6.14% |
| EBITDA Growth |
|
-11.44% |
23.35% |
1.17% |
-1.36% |
-129.47% |
-9.35% |
12.43% |
69.78% |
492.13% |
37.10% |
1.54% |
| EBIT Growth |
|
-15.20% |
43.86% |
10.00% |
-3.25% |
-218.50% |
-15.24% |
22.94% |
115.13% |
218.54% |
61.51% |
-1.06% |
| NOPAT Growth |
|
0.00% |
-53.78% |
91.00% |
906.18% |
-218.50% |
-180.66% |
268.21% |
202.25% |
218.54% |
377.17% |
-203.58% |
| Net Income Growth |
|
0.00% |
-80.76% |
70.00% |
1,200.00% |
-582.69% |
-131.40% |
516.67% |
1,130.77% |
148.17% |
692.59% |
-200.00% |
| EPS Growth |
|
-115.63% |
-88.75% |
20.00% |
65.52% |
-327.54% |
-247.22% |
68.75% |
2,190.00% |
132.54% |
254.72% |
-330.00% |
| Operating Cash Flow Growth |
|
-78.83% |
900.00% |
1,820.00% |
17.44% |
131.03% |
140.00% |
25.00% |
-12.87% |
2.99% |
23.15% |
-347.50% |
| Free Cash Flow Firm Growth |
|
84.18% |
-64.09% |
109.85% |
1,211.97% |
356.43% |
4.61% |
939.10% |
103.99% |
48.24% |
218.67% |
-13.45% |
| Invested Capital Growth |
|
2.97% |
-1.70% |
-1.54% |
-6.20% |
-5.96% |
-4.31% |
-9.56% |
-12.35% |
-5.89% |
-7.59% |
-11.10% |
| Revenue Q/Q Growth |
|
-0.93% |
3.08% |
-1.29% |
0.00% |
-1.59% |
5.63% |
-3.22% |
-0.82% |
-1.47% |
0.62% |
-4.54% |
| EBITDA Q/Q Growth |
|
-18.16% |
48.68% |
-22.94% |
5.20% |
-124.45% |
557.30% |
-4.42% |
58.87% |
-43.53% |
59.89% |
-29.21% |
| EBIT Q/Q Growth |
|
-29.67% |
89.60% |
-29.57% |
3.03% |
-186.13% |
235.61% |
2.16% |
80.28% |
-52.54% |
84.77% |
-37.42% |
| NOPAT Q/Q Growth |
|
884.55% |
20.07% |
-143.33% |
296.44% |
-215.95% |
18.27% |
190.36% |
252.99% |
-54.53% |
91.10% |
-133.77% |
| Net Income Q/Q Growth |
|
-2,700.00% |
265.38% |
-106.98% |
533.33% |
-1,465.38% |
92.39% |
192.59% |
1,180.00% |
-46.56% |
-6.43% |
-115.63% |
| EPS Q/Q Growth |
|
-137.93% |
152.17% |
-188.89% |
68.75% |
-2,850.00% |
82.03% |
81.13% |
2,190.00% |
-54.07% |
-14.58% |
-152.44% |
| Operating Cash Flow Q/Q Growth |
|
-66.28% |
210.34% |
6.67% |
5.21% |
-33.66% |
222.39% |
-44.44% |
-26.67% |
-21.59% |
285.51% |
-211.65% |
| Free Cash Flow Firm Q/Q Growth |
|
-182.56% |
255.40% |
-65.40% |
631.97% |
-34.84% |
-36.61% |
243.66% |
43.69% |
-52.65% |
36.28% |
-6.66% |
| Invested Capital Q/Q Growth |
|
0.11% |
-7.04% |
5.65% |
-4.59% |
0.36% |
-5.41% |
-0.15% |
-7.54% |
7.76% |
-7.11% |
-3.94% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
40.80% |
43.85% |
40.92% |
39.97% |
40.84% |
35.82% |
41.09% |
42.67% |
41.17% |
41.95% |
40.54% |
| EBITDA Margin |
|
9.79% |
14.12% |
11.02% |
11.59% |
-2.88% |
12.47% |
12.31% |
19.73% |
11.31% |
17.97% |
13.32% |
| Operating Margin |
|
5.61% |
10.31% |
7.36% |
7.58% |
-6.63% |
8.52% |
8.99% |
16.34% |
7.87% |
14.46% |
9.48% |
| EBIT Margin |
|
5.61% |
10.31% |
7.36% |
7.58% |
-6.63% |
8.52% |
8.99% |
16.34% |
7.87% |
14.46% |
9.48% |
| Profit (Net Income) Margin |
|
-1.69% |
2.70% |
-0.19% |
0.83% |
-11.49% |
-0.83% |
0.79% |
10.21% |
5.54% |
5.15% |
-0.84% |
| Tax Burden Percent |
|
157.58% |
44.33% |
-27.27% |
52.00% |
84.73% |
-42.19% |
37.31% |
73.06% |
-8,550.00% |
72.40% |
-39.06% |
| Interest Burden Percent |
|
-19.08% |
59.15% |
9.52% |
21.01% |
204.39% |
23.02% |
23.59% |
85.55% |
-0.82% |
49.22% |
22.78% |
| Effective Tax Rate |
|
0.00% |
55.67% |
127.27% |
48.00% |
0.00% |
142.19% |
62.69% |
26.94% |
0.00% |
27.60% |
139.06% |
| Return on Invested Capital (ROIC) |
|
4.27% |
5.25% |
-2.19% |
4.40% |
-5.18% |
-4.30% |
3.91% |
14.80% |
6.58% |
13.16% |
-4.68% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
2.88% |
4.74% |
-1.73% |
3.59% |
-6.89% |
-3.53% |
3.23% |
14.32% |
6.59% |
11.66% |
-3.90% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-34.74% |
-70.91% |
25.46% |
-51.11% |
78.63% |
38.27% |
-35.04% |
-162.08% |
-69.39% |
-119.16% |
36.96% |
| Return on Equity (ROE) |
|
-30.46% |
-65.66% |
23.28% |
-46.71% |
73.45% |
33.97% |
-31.13% |
-147.27% |
-62.81% |
-106.00% |
32.28% |
| Cash Return on Invested Capital (CROIC) |
|
5.45% |
2.40% |
2.70% |
8.40% |
9.83% |
8.00% |
13.88% |
11.07% |
16.80% |
21.88% |
25.00% |
| Operating Return on Assets (OROA) |
|
4.72% |
8.84% |
6.34% |
6.55% |
-5.83% |
7.55% |
8.04% |
14.73% |
7.33% |
13.24% |
8.61% |
| Return on Assets (ROA) |
|
-1.42% |
2.32% |
-0.16% |
0.72% |
-10.09% |
-0.73% |
0.71% |
9.21% |
5.16% |
4.72% |
-0.77% |
| Return on Common Equity (ROCE) |
|
-47.79% |
-116.28% |
40.07% |
-80.55% |
111.59% |
52.46% |
-47.26% |
-228.84% |
-94.04% |
-162.78% |
47.52% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-25.77% |
0.00% |
-2.10% |
-3.75% |
13.66% |
0.00% |
17.21% |
2.27% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
121 |
145 |
-63 |
124 |
-144 |
-117 |
106 |
374 |
170 |
325 |
-110 |
| NOPAT Margin |
|
3.92% |
4.57% |
-2.01% |
3.94% |
-4.64% |
-3.59% |
3.35% |
11.94% |
5.51% |
10.47% |
-3.70% |
| Net Nonoperating Expense Percent (NNEP) |
|
1.39% |
0.51% |
-0.46% |
0.81% |
1.71% |
-0.78% |
0.68% |
0.48% |
-0.01% |
1.50% |
-0.78% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
1.41% |
- |
- |
- |
-1.20% |
1.04% |
3.96% |
1.73% |
3.52% |
-1.16% |
| Cost of Revenue to Revenue |
|
59.20% |
56.15% |
59.08% |
60.03% |
59.16% |
64.19% |
58.91% |
57.33% |
58.83% |
58.05% |
59.46% |
| SG&A Expenses to Revenue |
|
27.64% |
27.16% |
26.91% |
28.09% |
32.69% |
27.73% |
27.38% |
28.25% |
26.95% |
27.11% |
27.93% |
| 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 |
|
35.19% |
33.54% |
33.57% |
32.39% |
47.48% |
27.30% |
32.10% |
26.33% |
33.30% |
27.50% |
31.06% |
| Earnings before Interest and Taxes (EBIT) |
|
173 |
328 |
231 |
238 |
-205 |
278 |
284 |
512 |
243 |
449 |
281 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
302 |
449 |
346 |
364 |
-89 |
407 |
389 |
618 |
349 |
558 |
395 |
| 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) |
|
0.03 |
0.03 |
0.04 |
0.04 |
0.07 |
0.03 |
0.03 |
0.04 |
0.04 |
0.03 |
0.03 |
| Price to Earnings (P/E) |
|
1.69 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.37 |
0.85 |
0.88 |
| 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 |
|
59.24% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
72.92% |
117.77% |
113.85% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.14 |
1.15 |
1.15 |
1.15 |
1.23 |
1.20 |
1.20 |
1.20 |
1.17 |
1.17 |
1.18 |
| Enterprise Value to Revenue (EV/Rev) |
|
1.07 |
1.00 |
1.05 |
1.00 |
1.07 |
0.98 |
0.98 |
0.90 |
0.95 |
0.89 |
0.88 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
9.64 |
8.51 |
8.93 |
8.57 |
12.50 |
12.09 |
11.58 |
8.62 |
6.81 |
5.81 |
5.65 |
| Enterprise Value to EBIT (EV/EBIT) |
|
15.49 |
13.00 |
13.39 |
12.91 |
22.60 |
22.93 |
20.85 |
13.14 |
9.12 |
7.48 |
7.30 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
13.85 |
168.24 |
99.52 |
55.70 |
32.28 |
32.76 |
29.78 |
0.00 |
10.57 |
8.01 |
8.41 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
102.93 |
59.26 |
43.50 |
39.62 |
37.79 |
25.89 |
24.61 |
23.25 |
24.36 |
20.49 |
86.07 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
21.29 |
47.69 |
42.30 |
13.28 |
12.09 |
14.72 |
8.24 |
10.12 |
6.75 |
5.12 |
4.46 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
-13.89 |
-13.94 |
-13.80 |
-13.12 |
-9.46 |
-8.70 |
-8.93 |
-9.89 |
-11.71 |
-12.42 |
-11.05 |
| Long-Term Debt to Equity |
|
-13.86 |
-13.92 |
-13.76 |
-13.09 |
-9.44 |
-8.68 |
-8.91 |
-9.87 |
-11.69 |
-12.40 |
-11.02 |
| Financial Leverage |
|
-12.04 |
-14.96 |
-14.76 |
-14.22 |
-11.41 |
-10.86 |
-10.83 |
-11.32 |
-10.53 |
-10.22 |
-9.49 |
| Leverage Ratio |
|
-14.29 |
-18.69 |
-17.40 |
-17.10 |
-13.21 |
-13.32 |
-12.83 |
-14.19 |
-12.22 |
-12.65 |
-11.80 |
| Compound Leverage Factor |
|
2.73 |
-11.06 |
-1.66 |
-3.59 |
-27.01 |
-3.07 |
-3.03 |
-12.14 |
0.10 |
-6.23 |
-2.69 |
| Debt to Total Capital |
|
107.76% |
107.73% |
107.81% |
108.25% |
111.82% |
112.99% |
112.61% |
111.24% |
109.34% |
108.76% |
109.95% |
| Short-Term Debt to Total Capital |
|
0.19% |
0.20% |
0.30% |
0.25% |
0.19% |
0.20% |
0.28% |
0.24% |
0.16% |
0.17% |
0.30% |
| Long-Term Debt to Total Capital |
|
107.57% |
107.53% |
107.51% |
108.00% |
111.63% |
112.80% |
112.34% |
111.01% |
109.18% |
108.59% |
109.65% |
| 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 |
|
4.95% |
5.33% |
4.90% |
5.28% |
5.15% |
5.89% |
5.64% |
5.46% |
5.41% |
5.83% |
5.04% |
| Common Equity to Total Capital |
|
-12.71% |
-13.05% |
-12.71% |
-13.53% |
-16.97% |
-18.89% |
-18.25% |
-16.70% |
-14.75% |
-14.58% |
-15.00% |
| Debt to EBITDA |
|
9.01 |
7.86 |
8.26 |
7.89 |
11.23 |
11.14 |
11.08 |
8.20 |
6.31 |
5.43 |
5.55 |
| Net Debt to EBITDA |
|
8.94 |
7.83 |
8.23 |
7.87 |
11.20 |
11.10 |
10.68 |
7.85 |
6.24 |
5.30 |
5.18 |
| Long-Term Debt to EBITDA |
|
8.99 |
7.84 |
8.24 |
7.87 |
11.21 |
11.12 |
11.05 |
8.18 |
6.31 |
5.42 |
5.54 |
| Debt to NOPAT |
|
12.94 |
155.29 |
92.07 |
51.29 |
28.99 |
30.18 |
28.49 |
-50.68 |
9.80 |
7.48 |
8.27 |
| Net Debt to NOPAT |
|
12.84 |
154.78 |
91.70 |
51.12 |
28.91 |
30.09 |
27.46 |
-48.55 |
9.69 |
7.30 |
7.72 |
| Long-Term Debt to NOPAT |
|
12.91 |
155.01 |
91.81 |
51.17 |
28.95 |
30.13 |
28.42 |
-50.57 |
9.79 |
7.47 |
8.25 |
| Altman Z-Score |
|
0.65 |
0.70 |
0.68 |
0.68 |
0.57 |
0.66 |
0.67 |
0.80 |
0.74 |
0.79 |
0.74 |
| Noncontrolling Interest Sharing Ratio |
|
-56.88% |
-77.09% |
-72.14% |
-72.45% |
-51.92% |
-54.41% |
-51.84% |
-55.39% |
-49.71% |
-53.57% |
-47.21% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.51 |
1.50 |
1.49 |
1.47 |
1.46 |
1.41 |
1.44 |
1.59 |
1.47 |
1.46 |
1.47 |
| Quick Ratio |
|
1.05 |
1.06 |
1.05 |
1.03 |
0.98 |
0.99 |
1.16 |
1.18 |
1.05 |
1.06 |
1.11 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-214 |
332 |
115 |
842 |
549 |
348 |
1,195 |
1,717 |
813 |
1,108 |
1,034 |
| Operating Cash Flow to CapEx |
|
22.83% |
82.57% |
104.35% |
118.82% |
97.10% |
198.17% |
141.18% |
102.33% |
111.29% |
282.98% |
-390.79% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
347.72 |
0.00 |
0.00 |
24.64 |
138.51 |
129.28 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
216.00 |
0.00 |
0.00 |
2.09 |
33.25 |
-37.13 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
107.00 |
0.00 |
0.00 |
0.21 |
21.50 |
-46.63 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.84 |
0.86 |
0.86 |
0.86 |
0.88 |
0.89 |
0.89 |
0.90 |
0.93 |
0.92 |
0.91 |
| Accounts Receivable Turnover |
|
6.03 |
5.85 |
5.91 |
5.92 |
5.97 |
5.59 |
5.60 |
5.68 |
6.02 |
5.72 |
5.51 |
| Inventory Turnover |
|
21.99 |
21.76 |
21.69 |
21.95 |
23.13 |
23.26 |
23.35 |
23.09 |
24.03 |
22.28 |
23.81 |
| Fixed Asset Turnover |
|
2.35 |
2.36 |
2.39 |
2.40 |
2.48 |
2.53 |
2.54 |
2.56 |
2.64 |
2.69 |
2.75 |
| Accounts Payable Turnover |
|
9.02 |
8.79 |
8.84 |
9.01 |
8.76 |
8.40 |
8.01 |
8.20 |
8.80 |
8.29 |
8.14 |
| Days Sales Outstanding (DSO) |
|
60.53 |
62.41 |
61.75 |
61.64 |
61.11 |
65.25 |
65.19 |
64.31 |
60.66 |
63.78 |
66.30 |
| Days Inventory Outstanding (DIO) |
|
16.60 |
16.78 |
16.83 |
16.63 |
15.78 |
15.69 |
15.63 |
15.81 |
15.19 |
16.38 |
15.33 |
| Days Payable Outstanding (DPO) |
|
40.44 |
41.51 |
41.27 |
40.51 |
41.67 |
43.46 |
45.57 |
44.50 |
41.46 |
44.02 |
44.85 |
| Cash Conversion Cycle (CCC) |
|
36.68 |
37.67 |
37.31 |
37.77 |
35.23 |
37.48 |
35.26 |
35.62 |
34.38 |
36.14 |
36.78 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
11,602 |
10,785 |
11,394 |
10,871 |
10,910 |
10,320 |
10,305 |
9,528 |
10,267 |
9,537 |
9,161 |
| Invested Capital Turnover |
|
1.09 |
1.15 |
1.09 |
1.12 |
1.12 |
1.20 |
1.17 |
1.24 |
1.19 |
1.26 |
1.26 |
| Increase / (Decrease) in Invested Capital |
|
335 |
-187 |
-178 |
-718 |
-692 |
-465 |
-1,089 |
-1,343 |
-643 |
-783 |
-1,144 |
| Enterprise Value (EV) |
|
13,278 |
12,445 |
13,094 |
12,521 |
13,378 |
12,427 |
12,405 |
11,417 |
12,010 |
11,125 |
10,845 |
| Market Capitalization |
|
397 |
428 |
479 |
467 |
843 |
415 |
375 |
477 |
450 |
432 |
408 |
| Book Value per Share |
|
($10.69) |
($10.18) |
($10.88) |
($10.37) |
($13.12) |
($13.77) |
($13.84) |
($11.62) |
($10.72) |
($10.06) |
($10.49) |
| Tangible Book Value per Share |
|
($39.52) |
($39.11) |
($41.02) |
($38.95) |
($41.48) |
($41.04) |
($41.09) |
($37.31) |
($35.98) |
($34.00) |
($33.07) |
| Total Capital |
|
11,509 |
10,663 |
11,235 |
10,652 |
10,745 |
10,135 |
10,538 |
9,765 |
10,181 |
9,559 |
9,695 |
| Total Debt |
|
12,402 |
11,487 |
12,113 |
11,531 |
12,015 |
11,452 |
11,867 |
10,863 |
11,132 |
10,396 |
10,660 |
| Total Long-Term Debt |
|
12,380 |
11,466 |
12,079 |
11,504 |
11,995 |
11,432 |
11,838 |
10,840 |
11,116 |
10,380 |
10,631 |
| Net Debt |
|
12,311 |
11,449 |
12,065 |
11,492 |
11,982 |
11,415 |
11,436 |
10,407 |
11,009 |
10,136 |
9,948 |
| Capital Expenditures (CapEx) |
|
127 |
109 |
92 |
85 |
69 |
109 |
85 |
86 |
62 |
94 |
76 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
1,030 |
1,049 |
1,025 |
1,015 |
969 |
939 |
635 |
931 |
913 |
782 |
523 |
| Debt-free Net Working Capital (DFNWC) |
|
1,121 |
1,087 |
1,073 |
1,054 |
1,002 |
976 |
1,066 |
1,387 |
1,036 |
1,042 |
1,235 |
| Net Working Capital (NWC) |
|
1,099 |
1,066 |
1,039 |
1,027 |
982 |
956 |
1,037 |
1,364 |
1,020 |
1,026 |
1,206 |
| Net Nonoperating Expense (NNE) |
|
173 |
59 |
-57 |
98 |
212 |
-90 |
81 |
54 |
-0.90 |
165 |
-85 |
| Net Nonoperating Obligations (NNO) |
|
12,495 |
11,609 |
12,272 |
11,750 |
12,180 |
11,637 |
11,634 |
10,626 |
11,218 |
10,374 |
10,126 |
| Total Depreciation and Amortization (D&A) |
|
129 |
121 |
115 |
126 |
116 |
129 |
105 |
106 |
106 |
109 |
114 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
8.27% |
8.40% |
8.19% |
8.09% |
7.72% |
7.43% |
5.02% |
7.36% |
7.22% |
6.26% |
4.26% |
| Debt-free Net Working Capital to Revenue |
|
9.00% |
8.70% |
8.57% |
8.40% |
7.98% |
7.73% |
8.42% |
10.97% |
8.19% |
8.35% |
10.05% |
| Net Working Capital to Revenue |
|
8.83% |
8.53% |
8.30% |
8.19% |
7.82% |
7.57% |
8.20% |
10.79% |
8.07% |
8.22% |
9.81% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.69) |
$0.36 |
($0.32) |
($0.10) |
($2.95) |
($0.53) |
($0.10) |
$2.11 |
$0.97 |
$0.83 |
($0.43) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
130.70M |
130.45M |
131.27M |
132.34M |
132.38M |
132.10M |
132.88M |
133.76M |
133.79M |
133.56M |
134.42M |
| Adjusted Diluted Earnings per Share |
|
($0.69) |
$0.36 |
($0.32) |
($0.10) |
($2.95) |
($0.53) |
($0.10) |
$2.09 |
$0.96 |
$0.82 |
($0.43) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
130.70M |
130.45M |
131.27M |
132.34M |
132.38M |
132.10M |
132.88M |
134.88M |
135.19M |
135.01M |
134.42M |
| 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 |
|
136.80M |
136.74M |
138.97M |
138.94M |
138.95M |
138.92M |
140.31M |
140.12M |
138.52M |
138.63M |
140.92M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
139 |
175 |
174 |
129 |
43 |
200 |
182 |
199 |
185 |
206 |
134 |
| Normalized NOPAT Margin |
|
4.51% |
5.50% |
5.53% |
4.11% |
1.40% |
6.11% |
5.76% |
6.37% |
5.99% |
6.64% |
4.51% |
| Pre Tax Income Margin |
|
-1.07% |
6.10% |
0.70% |
1.59% |
-13.56% |
1.96% |
2.12% |
13.98% |
-0.06% |
7.12% |
2.16% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
278.00 |
0.00 |
0.00 |
7.36 |
56.13 |
35.13 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-117.28 |
0.00 |
0.00 |
5.15 |
40.63 |
-13.72 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
169.00 |
0.00 |
0.00 |
5.48 |
44.38 |
25.63 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-226.28 |
0.00 |
0.00 |
3.28 |
28.88 |
-23.22 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
35.01% |
887.50% |
490.00% |
266.67% |
-63.05% |
-43.65% |
-43.20% |
-454.05% |
31.90% |
24.70% |
30.19% |
| Augmented Payout Ratio |
|
35.01% |
887.50% |
490.00% |
266.67% |
-63.05% |
-43.65% |
-43.20% |
-454.05% |
31.90% |
24.70% |
30.19% |