| DEI Shares Outstanding |
|
- |
38,525,526.00 |
38,525,526.00 |
40,725,526.00 |
40,725,526.00 |
40,848,106.00 |
42,037,773.00 |
42,037,773.00 |
42,037,773.00 |
- |
39,417,537.00 |
| DEI Adjusted Shares Outstanding |
|
- |
38,525,526.00 |
38,525,526.00 |
40,725,526.00 |
40,725,526.00 |
40,848,106.00 |
42,037,773.00 |
42,037,773.00 |
42,037,773.00 |
- |
39,417,537.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
1.91 |
0.63 |
0.09 |
0.37 |
1.12 |
1.54 |
1.56 |
0.85 |
- |
1.60 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
35.59% |
16.98% |
-18.17% |
-8.53% |
2.96% |
4.79% |
0.42% |
-4.42% |
21.89% |
-2.54% |
0.14% |
| EBITDA Growth |
|
36.74% |
23.96% |
-24.82% |
-21.61% |
21.65% |
-5.92% |
14.64% |
2.74% |
-12.70% |
21.53% |
-2.29% |
| EBIT Growth |
|
35.65% |
15.75% |
-37.73% |
-16.34% |
12.86% |
1.70% |
22.65% |
5.81% |
-8.07% |
10.89% |
1.41% |
| NOPAT Growth |
|
36.23% |
15.88% |
-37.36% |
-17.14% |
13.09% |
7.26% |
0.54% |
-29.83% |
42.74% |
19.63% |
-2.70% |
| Net Income Growth |
|
18.77% |
11.33% |
-74.06% |
-79.16% |
0.00% |
842.49% |
56.41% |
1.41% |
-33.58% |
43.82% |
19.49% |
| EPS Growth |
|
1.27% |
5.63% |
-84.02% |
-140.74% |
-100.00% |
0.00% |
0.00% |
0.88% |
-42.61% |
59.09% |
31.43% |
| Operating Cash Flow Growth |
|
-226.82% |
206.88% |
-42.73% |
0.00% |
0.00% |
58.89% |
16.02% |
-27.98% |
12.33% |
43.12% |
-2.05% |
| Free Cash Flow Firm Growth |
|
63.84% |
215.24% |
-25.19% |
913.99% |
-94.12% |
-1,443.43% |
110.85% |
-42.00% |
124.27% |
16.34% |
-86.80% |
| Invested Capital Growth |
|
24.67% |
-3.11% |
-3.64% |
0.00% |
0.00% |
0.00% |
-2.62% |
-0.63% |
-5.82% |
-6.92% |
3.73% |
| 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 |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT 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% |
| NOPAT 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% |
| Net Income 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% |
| EPS 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% |
| Operating Cash Flow 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% |
| Free Cash Flow Firm 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% |
| Invested Capital 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% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| EBITDA Margin |
|
78.61% |
83.30% |
76.53% |
65.59% |
77.49% |
69.57% |
79.42% |
85.37% |
61.15% |
76.25% |
74.40% |
| Operating Margin |
|
60.67% |
60.10% |
46.01% |
41.67% |
45.77% |
46.85% |
46.91% |
34.44% |
40.32% |
49.50% |
48.09% |
| EBIT Margin |
|
60.60% |
59.96% |
45.63% |
41.73% |
45.74% |
44.39% |
54.22% |
60.02% |
45.27% |
51.50% |
52.16% |
| Profit (Net Income) Margin |
|
41.36% |
39.36% |
12.48% |
2.84% |
2.76% |
24.83% |
38.67% |
41.02% |
22.35% |
32.99% |
39.36% |
| Tax Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Interest Burden Percent |
|
68.25% |
65.64% |
27.34% |
6.81% |
6.03% |
55.92% |
71.32% |
68.35% |
49.38% |
64.05% |
75.46% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
9.46% |
10.03% |
6.50% |
0.00% |
0.00% |
14.79% |
7.53% |
5.37% |
7.92% |
10.12% |
17.75% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
4.77% |
4.61% |
-0.78% |
0.00% |
0.00% |
3.44% |
5.26% |
7.34% |
0.35% |
1.46% |
42.81% |
| Return on Net Nonoperating Assets (RNNOA) |
|
8.59% |
8.15% |
-1.45% |
0.00% |
0.00% |
5.45% |
7.30% |
8.04% |
0.30% |
0.94% |
-4.88% |
| Return on Equity (ROE) |
|
18.05% |
18.17% |
5.05% |
0.00% |
0.00% |
20.24% |
14.84% |
13.41% |
8.23% |
11.06% |
12.87% |
| Cash Return on Invested Capital (CROIC) |
|
-12.50% |
13.19% |
10.21% |
0.00% |
0.00% |
-185.21% |
10.19% |
6.01% |
13.92% |
17.29% |
14.09% |
| Operating Return on Assets (OROA) |
|
8.85% |
9.20% |
5.87% |
0.00% |
0.00% |
6.30% |
7.73% |
8.26% |
7.83% |
9.17% |
10.00% |
| Return on Assets (ROA) |
|
6.04% |
6.04% |
1.60% |
0.00% |
0.00% |
3.53% |
5.52% |
5.65% |
3.86% |
5.88% |
7.55% |
| Return on Common Equity (ROCE) |
|
18.05% |
18.17% |
5.05% |
0.00% |
0.00% |
12.62% |
9.60% |
11.30% |
8.23% |
11.06% |
12.87% |
| Return on Equity Simple (ROE_SIMPLE) |
|
16.33% |
18.17% |
5.45% |
0.00% |
0.00% |
10.12% |
13.96% |
12.74% |
0.00% |
10.64% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
88 |
102 |
64 |
53 |
60 |
64 |
65 |
45 |
65 |
77 |
75 |
| NOPAT Margin |
|
60.67% |
60.10% |
46.01% |
41.67% |
45.77% |
46.85% |
46.91% |
34.44% |
40.32% |
49.50% |
48.09% |
| Net Nonoperating Expense Percent (NNEP) |
|
4.68% |
5.42% |
7.28% |
0.00% |
0.00% |
11.34% |
2.28% |
-1.97% |
7.58% |
8.66% |
-25.06% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
9.41% |
6.19% |
- |
- |
- |
- |
4.92% |
7.46% |
9.61% |
15.92% |
| 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 |
|
17.25% |
16.68% |
20.69% |
21.43% |
23.73% |
22.86% |
23.77% |
24.73% |
22.71% |
21.60% |
22.43% |
| 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 |
|
39.33% |
39.90% |
53.99% |
58.33% |
54.23% |
53.15% |
53.09% |
65.56% |
59.68% |
50.50% |
51.91% |
| Earnings before Interest and Taxes (EBIT) |
|
88 |
102 |
63 |
53 |
60 |
61 |
75 |
79 |
73 |
81 |
82 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
114 |
141 |
106 |
83 |
101 |
95 |
109 |
112 |
98 |
119 |
117 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
1.08 |
0.00 |
0.00 |
0.00 |
0.41 |
0.22 |
0.21 |
0.41 |
0.29 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
1.10 |
0.00 |
0.00 |
0.00 |
0.41 |
0.22 |
0.21 |
0.41 |
0.29 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
2.48 |
1.00 |
0.66 |
0.00 |
0.77 |
0.72 |
0.59 |
1.26 |
0.87 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
14.30 |
35.30 |
5.67 |
0.00 |
1.63 |
1.44 |
2.66 |
3.06 |
2.16 |
| Dividend Yield |
|
27.29% |
18.57% |
25.18% |
37.44% |
29.61% |
0.00% |
0.00% |
0.00% |
0.00% |
0.91% |
6.61% |
| Earnings Yield |
|
0.00% |
0.00% |
6.99% |
2.83% |
17.65% |
2,897,650,793.65% |
61.45% |
69.63% |
37.57% |
32.66% |
46.39% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
1.03 |
0.00 |
0.00 |
0.82 |
0.88 |
0.65 |
0.56 |
0.61 |
0.22 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
7.13 |
0.00 |
0.00 |
5.17 |
5.42 |
4.12 |
2.75 |
2.88 |
0.61 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
9.32 |
0.00 |
0.00 |
7.43 |
6.83 |
4.83 |
4.50 |
3.78 |
0.82 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
15.63 |
0.00 |
0.00 |
11.65 |
10.00 |
6.87 |
6.08 |
5.59 |
1.16 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
15.51 |
0.00 |
0.00 |
11.04 |
11.56 |
11.97 |
6.82 |
5.82 |
1.26 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
16.71 |
0.00 |
0.00 |
10.34 |
9.39 |
9.47 |
6.85 |
4.89 |
1.05 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
9.87 |
0.00 |
0.00 |
0.00 |
8.55 |
10.71 |
3.88 |
3.41 |
1.59 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
1.85 |
1.95 |
2.24 |
0.00 |
0.00 |
1.81 |
1.47 |
1.17 |
0.94 |
0.66 |
0.00 |
| Long-Term Debt to Equity |
|
1.77 |
1.86 |
2.24 |
0.00 |
0.00 |
1.67 |
1.35 |
1.06 |
0.00 |
0.57 |
0.00 |
| Financial Leverage |
|
1.80 |
1.77 |
1.87 |
0.00 |
0.00 |
1.58 |
1.39 |
1.10 |
0.87 |
0.64 |
-0.11 |
| Leverage Ratio |
|
2.99 |
3.01 |
3.15 |
0.00 |
0.00 |
2.87 |
2.69 |
2.38 |
2.13 |
1.88 |
1.71 |
| Compound Leverage Factor |
|
2.04 |
1.98 |
0.86 |
0.00 |
0.00 |
1.61 |
1.92 |
1.62 |
1.05 |
1.21 |
1.29 |
| Debt to Total Capital |
|
64.91% |
66.08% |
69.18% |
0.00% |
0.00% |
64.36% |
59.57% |
53.97% |
48.35% |
39.82% |
0.00% |
| Short-Term Debt to Total Capital |
|
2.62% |
2.92% |
0.26% |
0.00% |
0.00% |
4.84% |
4.87% |
5.02% |
48.35% |
5.42% |
0.00% |
| Long-Term Debt to Total Capital |
|
62.28% |
63.15% |
68.92% |
0.00% |
0.00% |
59.52% |
54.69% |
48.95% |
0.00% |
34.40% |
0.00% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
13.42% |
13.43% |
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 |
|
35.09% |
33.92% |
30.82% |
0.00% |
0.00% |
22.22% |
27.00% |
46.03% |
51.65% |
60.19% |
100.00% |
| Debt to EBITDA |
|
5.96 |
5.06 |
6.72 |
0.00 |
0.00 |
6.37 |
5.14 |
4.42 |
4.28 |
2.69 |
0.00 |
| Net Debt to EBITDA |
|
5.75 |
4.66 |
6.08 |
0.00 |
0.00 |
6.11 |
4.71 |
3.99 |
3.52 |
2.12 |
0.00 |
| Long-Term Debt to EBITDA |
|
5.72 |
4.84 |
6.69 |
0.00 |
0.00 |
5.89 |
4.72 |
4.01 |
0.00 |
2.32 |
0.00 |
| Debt to NOPAT |
|
7.72 |
7.02 |
11.17 |
0.00 |
0.00 |
9.46 |
8.70 |
10.96 |
6.48 |
4.14 |
0.00 |
| Net Debt to NOPAT |
|
7.45 |
6.45 |
10.12 |
0.00 |
0.00 |
9.07 |
7.97 |
9.89 |
5.34 |
3.26 |
0.00 |
| Long-Term Debt to NOPAT |
|
7.41 |
6.71 |
11.13 |
0.00 |
0.00 |
8.74 |
7.99 |
9.94 |
0.00 |
3.58 |
0.00 |
| Altman Z-Score |
|
0.00 |
0.00 |
0.67 |
0.00 |
0.00 |
0.31 |
0.49 |
0.53 |
0.10 |
0.82 |
0.76 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
37.66% |
35.30% |
15.73% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.50 |
1.13 |
3.07 |
0.00 |
0.00 |
0.43 |
0.79 |
1.06 |
0.23 |
0.93 |
0.63 |
| Quick Ratio |
|
0.48 |
1.10 |
2.99 |
0.00 |
0.00 |
0.40 |
0.74 |
0.69 |
0.16 |
0.84 |
0.55 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-116 |
134 |
100 |
1,018 |
60 |
-805 |
87 |
51 |
114 |
132 |
60 |
| Operating Cash Flow to CapEx |
|
-47.28% |
276.52% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
1,577.00% |
1,519.37% |
341,325.93% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
-4.16 |
3.84 |
2.17 |
20.17 |
1.02 |
-29.75 |
4.08 |
1.96 |
2.89 |
4.20 |
2.80 |
| Operating Cash Flow to Interest Expense |
|
-3.47 |
2.96 |
1.28 |
0.00 |
0.74 |
2.54 |
3.72 |
2.22 |
1.64 |
2.93 |
4.23 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-10.80 |
1.89 |
1.28 |
0.00 |
0.74 |
2.54 |
3.72 |
2.08 |
1.53 |
2.92 |
4.23 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.15 |
0.15 |
0.13 |
0.00 |
0.00 |
0.14 |
0.14 |
0.14 |
0.17 |
0.18 |
0.19 |
| Accounts Receivable Turnover |
|
200.00 |
220.44 |
137.89 |
0.00 |
0.00 |
357.20 |
170.27 |
202.39 |
413.61 |
100.94 |
66.04 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
0.15 |
0.17 |
0.14 |
0.00 |
0.00 |
0.16 |
0.16 |
0.16 |
0.20 |
0.20 |
0.21 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
|
1.83 |
1.66 |
2.65 |
0.00 |
0.00 |
1.02 |
2.14 |
1.80 |
0.88 |
3.62 |
5.53 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Cash Conversion Cycle (CCC) |
|
1.83 |
1.66 |
2.65 |
0.00 |
0.00 |
1.02 |
2.14 |
1.80 |
0.88 |
3.62 |
5.53 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
1,034 |
1,002 |
965 |
0.00 |
0.00 |
869 |
846 |
841 |
792 |
737 |
432 |
| Invested Capital Turnover |
|
0.16 |
0.17 |
0.14 |
0.00 |
0.00 |
0.32 |
0.16 |
0.16 |
0.20 |
0.20 |
0.37 |
| Increase / (Decrease) in Invested Capital |
|
205 |
-32 |
-36 |
-965 |
0.00 |
869 |
-23 |
-5.34 |
-49 |
-55 |
16 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
991 |
0.00 |
0.00 |
709 |
747 |
543 |
441 |
450 |
95 |
| Market Capitalization |
|
0.00 |
0.00 |
345 |
128 |
86 |
0.00 |
105 |
94 |
95 |
198 |
136 |
| Book Value per Share |
|
$10.35 |
$9.55 |
$8.26 |
$0.00 |
$0.00 |
$5.15 |
$6.24 |
$10.08 |
$10.66 |
$11.53 |
$11.27 |
| Tangible Book Value per Share |
|
$9.80 |
$9.22 |
$8.13 |
$0.00 |
$0.00 |
$5.15 |
$6.24 |
$10.08 |
$10.66 |
$11.53 |
$11.27 |
| Total Capital |
|
1,048 |
1,084 |
1,033 |
0.00 |
0.00 |
944 |
943 |
921 |
868 |
806 |
473 |
| Total Debt |
|
680 |
716 |
714 |
0.00 |
0.00 |
608 |
562 |
497 |
420 |
321 |
0.00 |
| Total Long-Term Debt |
|
653 |
685 |
712 |
0.00 |
0.00 |
562 |
516 |
451 |
0.00 |
277 |
0.00 |
| Net Debt |
|
656 |
659 |
647 |
0.00 |
0.00 |
583 |
515 |
448 |
346 |
253 |
-41 |
| Capital Expenditures (CapEx) |
|
205 |
37 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
3.64 |
4.24 |
0.03 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-22 |
-19 |
-17 |
0.00 |
0.00 |
-15 |
-15 |
1.61 |
-7.67 |
-30 |
-71 |
| Debt-free Net Working Capital (DFNWC) |
|
1.93 |
39 |
50 |
0.00 |
0.00 |
9.99 |
32 |
50 |
66 |
38 |
-30 |
| Net Working Capital (NWC) |
|
-26 |
7.14 |
48 |
0.00 |
0.00 |
-36 |
-14 |
3.95 |
-354 |
-5.73 |
-30 |
| Net Nonoperating Expense (NNE) |
|
28 |
35 |
47 |
49 |
56 |
30 |
11 |
-8.67 |
29 |
26 |
14 |
| Net Nonoperating Obligations (NNO) |
|
666 |
634 |
647 |
0.00 |
0.00 |
533 |
465 |
417 |
344 |
253 |
-41 |
| Total Depreciation and Amortization (D&A) |
|
26 |
40 |
43 |
30 |
42 |
35 |
35 |
33 |
25 |
39 |
35 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-15.40% |
-11.05% |
-12.45% |
0.00% |
0.00% |
-10.93% |
-10.77% |
1.22% |
-4.78% |
-19.34% |
-45.04% |
| Debt-free Net Working Capital to Revenue |
|
1.33% |
22.86% |
36.09% |
0.00% |
0.00% |
7.28% |
23.37% |
38.13% |
41.18% |
24.24% |
-18.84% |
| Net Working Capital to Revenue |
|
-17.59% |
4.20% |
34.18% |
0.00% |
0.00% |
-26.05% |
-9.99% |
3.00% |
-220.28% |
-3.67% |
-18.84% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$1.60 |
$1.69 |
$0.27 |
($0.11) |
($0.22) |
$0.63 |
$1.14 |
$0.00 |
$0.66 |
$1.05 |
$1.38 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
20.51M |
20.51M |
34.55M |
35.49M |
35.49M |
35.55M |
36.50M |
36.80M |
36.80M |
36.80M |
36.56M |
| Adjusted Diluted Earnings per Share |
|
$1.60 |
$1.69 |
$0.27 |
($0.11) |
($0.22) |
$0.63 |
$1.14 |
$0.00 |
$0.66 |
$1.05 |
$1.38 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
38.53M |
38.53M |
38.53M |
40.73M |
40.73M |
40.85M |
42.04M |
42.04M |
36.80M |
36.80M |
36.56M |
| Adjusted Basic & Diluted Earnings per Share |
|
$1.60 |
$1.69 |
$0.27 |
($0.11) |
($0.22) |
$0.63 |
$1.14 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
38.53M |
40.73M |
40.73M |
40.85M |
42.04M |
1.00 |
42.04M |
41.98M |
39.42M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
62 |
71 |
45 |
37 |
42 |
45 |
45 |
32 |
45 |
54 |
53 |
| Normalized NOPAT Margin |
|
42.47% |
42.07% |
32.20% |
29.17% |
32.04% |
32.80% |
32.83% |
24.11% |
28.23% |
34.65% |
33.67% |
| Pre Tax Income Margin |
|
41.36% |
39.36% |
12.48% |
2.84% |
2.76% |
24.83% |
38.67% |
41.02% |
22.35% |
32.99% |
39.36% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
3.15 |
2.91 |
1.37 |
1.05 |
1.02 |
2.25 |
3.49 |
3.06 |
1.85 |
2.56 |
3.83 |
| NOPAT to Interest Expense |
|
3.15 |
2.92 |
1.38 |
1.05 |
1.02 |
2.38 |
3.02 |
1.75 |
1.64 |
2.46 |
3.53 |
| EBIT Less CapEx to Interest Expense |
|
-4.18 |
1.84 |
1.37 |
0.00 |
1.02 |
2.25 |
3.49 |
2.92 |
1.74 |
2.56 |
3.83 |
| NOPAT Less CapEx to Interest Expense |
|
-4.18 |
1.85 |
1.38 |
0.00 |
1.02 |
2.38 |
3.02 |
1.61 |
1.54 |
2.46 |
3.53 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
103.59% |
100.00% |
385.59% |
0.00% |
453.67% |
33.96% |
21.71% |
21.41% |
32.23% |
28.65% |
27.40% |
| Augmented Payout Ratio |
|
103.70% |
100.18% |
385.59% |
0.00% |
453.67% |
33.96% |
21.71% |
21.41% |
32.23% |
29.13% |
29.55% |