| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-10.76% |
-7.99% |
-46.36% |
4.01% |
2.10% |
-24.66% |
7.17% |
8.05% |
4.72% |
-1.45% |
4.65% |
| EBITDA Growth |
|
-58.48% |
-148.02% |
-7.97% |
229.92% |
-4.90% |
-35.94% |
60.07% |
-32.07% |
103.27% |
34.93% |
10.53% |
| EBIT Growth |
|
-73.15% |
-290.05% |
20.37% |
162.24% |
-4.37% |
-55.77% |
131.23% |
-42.37% |
186.44% |
46.45% |
9.74% |
| NOPAT Growth |
|
-72.81% |
-258.87% |
18.98% |
123.01% |
64.92% |
-16.37% |
173.01% |
-46.44% |
161.02% |
44.96% |
8.25% |
| Net Income Growth |
|
-87.85% |
-629.26% |
37.04% |
67.31% |
-1,050.89% |
100.29% |
5,166.53% |
-58.80% |
196.83% |
84.16% |
8.16% |
| EPS Growth |
|
-85.84% |
-656.25% |
37.64% |
68.47% |
-1,054.29% |
100.25% |
6,200.00% |
-58.73% |
215.38% |
90.24% |
8.97% |
| Operating Cash Flow Growth |
|
4.16% |
-10.45% |
-24.81% |
19.88% |
-49.25% |
-105.87% |
1,815.19% |
-4.52% |
50.00% |
4.79% |
36.85% |
| Free Cash Flow Firm Growth |
|
62.16% |
-55.18% |
-163.58% |
876.65% |
-91.37% |
-181.76% |
270.76% |
12.95% |
15.72% |
-23.88% |
-18.67% |
| Invested Capital Growth |
|
-14.83% |
-15.62% |
1.33% |
-53.69% |
-5.53% |
13.07% |
-3.29% |
-10.06% |
-3.89% |
8.57% |
12.50% |
| Revenue Q/Q Growth |
|
-4.14% |
-2.10% |
-43.73% |
-5.37% |
155.25% |
-8.69% |
6.89% |
1.13% |
1.49% |
-0.32% |
1.45% |
| EBITDA Q/Q Growth |
|
-23.37% |
-27.84% |
-150.43% |
248.76% |
61.94% |
-12.17% |
23.14% |
-4.01% |
23.72% |
-1.81% |
8.32% |
| EBIT Q/Q Growth |
|
-37.86% |
-10.63% |
-222.23% |
169.64% |
34.35% |
-26.40% |
42.31% |
-4.91% |
31.91% |
-1.60% |
7.95% |
| NOPAT Q/Q Growth |
|
1.90% |
-6.14% |
-154.72% |
125.74% |
4,996.60% |
51.56% |
10.63% |
32.94% |
25.41% |
-0.02% |
4.26% |
| Net Income Q/Q Growth |
|
-40.47% |
-4.65% |
-232.55% |
73.84% |
-1,149.10% |
100.27% |
11.17% |
43.67% |
35.49% |
2.61% |
-2.78% |
| EPS Q/Q Growth |
|
-33.33% |
-3.49% |
-233.73% |
74.45% |
-1,054.29% |
100.23% |
12.50% |
36.84% |
38.98% |
-27.78% |
-21.66% |
| Operating Cash Flow Q/Q Growth |
|
36.03% |
-27.71% |
-6.62% |
47.30% |
-24.90% |
-108.55% |
44.75% |
41.78% |
8.43% |
-7.10% |
10.85% |
| Free Cash Flow Firm Q/Q Growth |
|
4.83% |
-18.46% |
-150.29% |
987.20% |
-36.43% |
-108.37% |
140.18% |
49.20% |
15.03% |
-35.07% |
28.93% |
| Invested Capital Q/Q Growth |
|
-6.24% |
-5.44% |
-0.84% |
-54.54% |
-53.63% |
0.63% |
-6.05% |
-10.20% |
-10.02% |
-2.27% |
-3.44% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
36.97% |
35.10% |
42.23% |
44.17% |
44.70% |
44.03% |
45.99% |
46.46% |
49.32% |
51.06% |
50.55% |
| EBITDA Margin |
|
8.69% |
-4.54% |
-9.13% |
11.41% |
10.62% |
9.03% |
13.49% |
8.48% |
16.47% |
22.54% |
23.81% |
| Operating Margin |
|
4.29% |
-8.28% |
-12.50% |
7.83% |
7.26% |
4.90% |
9.67% |
5.37% |
14.03% |
20.63% |
21.64% |
| EBIT Margin |
|
4.28% |
-8.84% |
-13.12% |
7.85% |
7.35% |
4.32% |
9.31% |
4.97% |
13.59% |
20.19% |
21.18% |
| Profit (Net Income) Margin |
|
1.59% |
-9.15% |
-10.74% |
-3.38% |
-38.05% |
0.15% |
7.20% |
2.75% |
7.78% |
14.55% |
15.03% |
| Tax Burden Percent |
|
78.26% |
80.69% |
56.17% |
-112.77% |
-1,330.62% |
9.21% |
86.59% |
65.38% |
67.58% |
81.26% |
76.82% |
| Interest Burden Percent |
|
47.51% |
128.32% |
145.75% |
38.13% |
38.89% |
36.86% |
89.31% |
84.54% |
84.76% |
88.64% |
92.41% |
| Effective Tax Rate |
|
21.74% |
0.00% |
0.00% |
75.28% |
56.92% |
29.20% |
8.56% |
18.34% |
22.13% |
22.09% |
23.18% |
| Return on Invested Capital (ROIC) |
|
3.53% |
-6.61% |
-5.81% |
1.82% |
4.87% |
3.93% |
10.28% |
5.90% |
16.58% |
23.51% |
23.01% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-2.76% |
-16.02% |
-8.75% |
-20.35% |
2,892.17% |
-11.66% |
-2.32% |
-9.95% |
-9.70% |
2.90% |
-6.87% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-1.16% |
-11.01% |
-7.15% |
-5.90% |
-62.82% |
-3.71% |
-0.41% |
-1.61% |
-2.15% |
0.35% |
-0.55% |
| Return on Equity (ROE) |
|
2.37% |
-17.62% |
-12.96% |
-4.09% |
-57.95% |
0.22% |
9.87% |
4.29% |
14.43% |
23.87% |
22.47% |
| Cash Return on Invested Capital (CROIC) |
|
19.55% |
10.33% |
-7.13% |
75.20% |
10.55% |
-8.33% |
13.63% |
16.49% |
20.54% |
15.30% |
11.25% |
| Operating Return on Assets (OROA) |
|
3.06% |
-6.61% |
-5.47% |
3.35% |
3.69% |
2.19% |
5.99% |
3.60% |
10.70% |
15.46% |
16.28% |
| Return on Assets (ROA) |
|
1.14% |
-6.84% |
-4.48% |
-1.44% |
-19.10% |
0.07% |
4.63% |
1.99% |
6.13% |
11.14% |
11.56% |
| Return on Common Equity (ROCE) |
|
2.37% |
-17.62% |
-12.96% |
-4.09% |
-57.95% |
0.22% |
9.87% |
4.29% |
14.43% |
23.87% |
22.47% |
| Return on Equity Simple (ROE_SIMPLE) |
|
2.95% |
-20.19% |
-13.23% |
-3.87% |
-82.72% |
0.20% |
9.24% |
4.92% |
14.26% |
21.88% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
42 |
-67 |
-54 |
12 |
20 |
17 |
47 |
25 |
65 |
95 |
103 |
| NOPAT Margin |
|
3.36% |
-5.79% |
-8.75% |
1.94% |
3.13% |
3.47% |
8.84% |
4.38% |
10.92% |
16.07% |
16.62% |
| Net Nonoperating Expense Percent (NNEP) |
|
6.29% |
9.41% |
2.94% |
22.17% |
-2,887.31% |
15.59% |
12.60% |
15.85% |
26.28% |
20.62% |
29.88% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
1.14% |
- |
- |
- |
- |
- |
- |
16.45% |
| Cost of Revenue to Revenue |
|
63.03% |
64.90% |
57.77% |
55.83% |
55.30% |
55.97% |
54.01% |
53.54% |
50.68% |
48.94% |
49.45% |
| SG&A Expenses to Revenue |
|
23.98% |
23.88% |
33.75% |
32.79% |
31.96% |
36.59% |
33.16% |
37.97% |
34.28% |
28.59% |
27.06% |
| 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 |
|
32.68% |
43.37% |
54.73% |
36.34% |
37.44% |
39.13% |
36.33% |
41.09% |
35.29% |
30.44% |
28.91% |
| Earnings before Interest and Taxes (EBIT) |
|
53 |
-102 |
-81 |
50 |
48 |
21 |
49 |
28 |
81 |
119 |
131 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
109 |
-52 |
-56 |
73 |
70 |
45 |
71 |
48 |
99 |
133 |
147 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.86 |
2.66 |
2.83 |
3.17 |
4.49 |
3.44 |
3.66 |
3.52 |
4.49 |
5.71 |
5.26 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
8.57 |
0.00 |
78.65 |
18.82 |
58.63 |
64.35 |
25.92 |
23.53 |
| Price to Revenue (P/Rev) |
|
1.00 |
1.20 |
2.30 |
2.76 |
2.07 |
2.50 |
2.85 |
1.97 |
2.45 |
3.80 |
3.70 |
| Price to Earnings (P/E) |
|
63.15 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
35.58 |
57.33 |
27.33 |
28.44 |
24.60 |
| Dividend Yield |
|
0.19% |
0.17% |
0.17% |
0.14% |
0.18% |
0.19% |
0.16% |
0.21% |
0.15% |
0.10% |
0.09% |
| Earnings Yield |
|
1.58% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
2.81% |
1.74% |
3.66% |
3.52% |
4.07% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.53 |
1.94 |
1.87 |
4.75 |
3.92 |
2.89 |
3.45 |
3.00 |
3.95 |
5.40 |
4.92 |
| Enterprise Value to Revenue (EV/Rev) |
|
1.34 |
1.55 |
2.84 |
3.20 |
2.45 |
2.71 |
2.92 |
2.11 |
2.55 |
3.84 |
3.76 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
15.42 |
0.00 |
0.00 |
28.10 |
23.03 |
30.00 |
21.61 |
24.90 |
15.49 |
17.04 |
15.79 |
| Enterprise Value to EBIT (EV/EBIT) |
|
31.33 |
0.00 |
0.00 |
40.82 |
33.28 |
62.78 |
31.30 |
42.51 |
18.77 |
19.02 |
17.76 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
39.95 |
0.00 |
0.00 |
165.58 |
78.26 |
78.09 |
32.98 |
48.19 |
23.35 |
23.91 |
22.62 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
12.74 |
15.17 |
19.78 |
19.37 |
29.75 |
0.00 |
28.45 |
23.32 |
19.67 |
27.85 |
20.84 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
7.21 |
17.16 |
0.00 |
4.00 |
36.11 |
0.00 |
24.88 |
17.24 |
18.85 |
36.75 |
46.28 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.87 |
1.11 |
1.12 |
0.95 |
1.53 |
0.71 |
0.42 |
0.64 |
0.66 |
0.50 |
0.44 |
| Long-Term Debt to Equity |
|
0.87 |
1.08 |
1.06 |
0.90 |
1.50 |
0.71 |
0.42 |
0.63 |
0.64 |
0.48 |
0.42 |
| Financial Leverage |
|
0.42 |
0.69 |
0.82 |
0.29 |
-0.02 |
0.32 |
0.18 |
0.16 |
0.22 |
0.12 |
0.08 |
| Leverage Ratio |
|
2.09 |
2.58 |
2.89 |
2.83 |
3.03 |
2.95 |
2.13 |
2.16 |
2.36 |
2.14 |
1.94 |
| Compound Leverage Factor |
|
0.99 |
3.31 |
4.22 |
1.08 |
1.18 |
1.09 |
1.90 |
1.83 |
2.00 |
1.90 |
1.80 |
| Debt to Total Capital |
|
46.64% |
52.70% |
52.89% |
48.81% |
60.46% |
41.52% |
29.80% |
39.03% |
39.59% |
33.16% |
30.43% |
| Short-Term Debt to Total Capital |
|
0.31% |
1.70% |
2.82% |
2.75% |
0.98% |
0.00% |
0.00% |
0.77% |
0.69% |
0.85% |
1.20% |
| Long-Term Debt to Total Capital |
|
46.33% |
51.00% |
50.07% |
46.06% |
59.47% |
41.52% |
29.80% |
38.27% |
38.90% |
32.31% |
29.22% |
| 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 |
|
53.36% |
47.30% |
47.11% |
51.19% |
39.54% |
58.48% |
70.20% |
60.97% |
60.41% |
66.84% |
69.57% |
| Debt to EBITDA |
|
5.42 |
-11.13 |
-9.98 |
7.28 |
6.62 |
5.72 |
2.45 |
4.21 |
2.17 |
1.46 |
1.29 |
| Net Debt to EBITDA |
|
3.86 |
-7.69 |
-5.90 |
3.86 |
3.58 |
2.31 |
0.49 |
1.72 |
0.61 |
0.21 |
0.26 |
| Long-Term Debt to EBITDA |
|
5.38 |
-10.77 |
-9.45 |
6.87 |
6.51 |
5.72 |
2.45 |
4.13 |
2.14 |
1.43 |
1.24 |
| Debt to NOPAT |
|
14.04 |
-8.72 |
-10.42 |
42.91 |
22.49 |
14.90 |
3.74 |
8.15 |
3.28 |
2.05 |
1.85 |
| Net Debt to NOPAT |
|
10.01 |
-6.02 |
-6.16 |
22.73 |
12.18 |
6.01 |
0.74 |
3.33 |
0.91 |
0.29 |
0.37 |
| Long-Term Debt to NOPAT |
|
13.94 |
-8.44 |
-9.86 |
40.50 |
22.13 |
14.90 |
3.74 |
7.99 |
3.22 |
2.00 |
1.78 |
| Altman Z-Score |
|
3.06 |
2.95 |
2.38 |
3.35 |
3.31 |
4.18 |
5.01 |
4.50 |
5.34 |
5.59 |
5.57 |
| 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 |
|
2.38 |
2.24 |
1.71 |
2.96 |
2.43 |
3.23 |
2.65 |
2.24 |
2.40 |
2.88 |
2.74 |
| Quick Ratio |
|
1.54 |
1.51 |
1.11 |
1.06 |
1.12 |
2.24 |
1.81 |
1.48 |
1.70 |
2.10 |
1.88 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
232 |
104 |
-66 |
514 |
44 |
-36 |
62 |
70 |
81 |
62 |
50 |
| Operating Cash Flow to CapEx |
|
617.87% |
1,078.50% |
527.09% |
971.81% |
400.01% |
-27.84% |
0.00% |
714.49% |
890.45% |
712.64% |
575.41% |
| Free Cash Flow to Firm to Interest Expense |
|
8.28 |
3.62 |
-1.79 |
16.64 |
1.58 |
-1.89 |
11.76 |
15.95 |
6.54 |
4.56 |
5.06 |
| Operating Cash Flow to Interest Expense |
|
4.68 |
4.09 |
2.39 |
3.44 |
1.91 |
-0.16 |
10.29 |
11.80 |
6.26 |
6.01 |
11.23 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
3.93 |
3.71 |
1.94 |
3.08 |
1.43 |
-0.75 |
12.26 |
10.14 |
5.56 |
5.17 |
9.28 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.72 |
0.75 |
0.42 |
0.43 |
0.50 |
0.51 |
0.64 |
0.72 |
0.79 |
0.77 |
0.77 |
| Accounts Receivable Turnover |
|
5.95 |
6.05 |
3.27 |
4.09 |
5.26 |
4.70 |
5.64 |
5.44 |
5.85 |
5.84 |
5.86 |
| Inventory Turnover |
|
5.16 |
5.46 |
2.60 |
3.32 |
4.85 |
3.77 |
3.95 |
3.85 |
3.83 |
3.91 |
4.02 |
| Fixed Asset Turnover |
|
8.02 |
8.96 |
5.91 |
8.58 |
11.72 |
8.35 |
9.61 |
12.70 |
14.89 |
14.88 |
13.19 |
| Accounts Payable Turnover |
|
5.97 |
6.40 |
2.87 |
3.53 |
4.94 |
4.53 |
5.34 |
4.55 |
4.93 |
6.15 |
7.07 |
| Days Sales Outstanding (DSO) |
|
61.37 |
60.32 |
111.60 |
89.21 |
69.44 |
77.71 |
64.69 |
67.09 |
62.36 |
62.53 |
62.25 |
| Days Inventory Outstanding (DIO) |
|
70.78 |
66.91 |
140.58 |
109.94 |
75.20 |
96.74 |
92.38 |
94.89 |
95.38 |
93.40 |
90.73 |
| Days Payable Outstanding (DPO) |
|
61.17 |
57.04 |
127.28 |
103.46 |
73.83 |
80.63 |
68.41 |
80.25 |
74.05 |
59.37 |
51.63 |
| Cash Conversion Cycle (CCC) |
|
70.98 |
70.19 |
124.90 |
95.68 |
70.81 |
93.82 |
88.66 |
81.73 |
83.69 |
96.56 |
101.34 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
1,092 |
922 |
934 |
433 |
409 |
462 |
447 |
402 |
386 |
419 |
472 |
| Invested Capital Turnover |
|
1.05 |
1.14 |
0.66 |
0.94 |
1.56 |
1.13 |
1.16 |
1.35 |
1.52 |
1.46 |
1.38 |
| Increase / (Decrease) in Invested Capital |
|
-190 |
-171 |
12 |
-501 |
-24 |
53 |
-15 |
-45 |
-16 |
33 |
52 |
| Enterprise Value (EV) |
|
1,674 |
1,786 |
1,751 |
2,055 |
1,602 |
1,337 |
1,541 |
1,206 |
1,526 |
2,265 |
2,320 |
| Market Capitalization |
|
1,255 |
1,385 |
1,419 |
1,773 |
1,353 |
1,234 |
1,507 |
1,123 |
1,466 |
2,237 |
2,281 |
| Book Value per Share |
|
$11.32 |
$8.84 |
$8.38 |
$9.18 |
$4.90 |
$6.01 |
$6.85 |
$5.48 |
$5.82 |
$7.22 |
$8.04 |
| Tangible Book Value per Share |
|
($4.10) |
($4.04) |
($4.19) |
$3.40 |
($0.19) |
$0.26 |
$1.33 |
$0.33 |
$0.41 |
$1.59 |
$1.80 |
| Total Capital |
|
1,261 |
1,101 |
1,062 |
1,091 |
762 |
614 |
587 |
523 |
541 |
586 |
623 |
| Total Debt |
|
588 |
580 |
562 |
533 |
460 |
255 |
175 |
204 |
214 |
195 |
190 |
| Total Long-Term Debt |
|
584 |
562 |
532 |
503 |
453 |
255 |
175 |
200 |
210 |
190 |
182 |
| Net Debt |
|
419 |
401 |
332 |
282 |
249 |
103 |
35 |
83 |
60 |
27 |
38 |
| Capital Expenditures (CapEx) |
|
21 |
11 |
17 |
11 |
13 |
11 |
-10 |
7.24 |
8.72 |
11 |
19 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
160 |
140 |
68 |
473 |
226 |
83 |
82 |
72 |
57 |
81 |
95 |
| Debt-free Net Working Capital (DFNWC) |
|
329 |
319 |
298 |
723 |
437 |
236 |
223 |
193 |
211 |
248 |
247 |
| Net Working Capital (NWC) |
|
325 |
301 |
268 |
693 |
430 |
236 |
223 |
189 |
208 |
243 |
239 |
| Net Nonoperating Expense (NNE) |
|
22 |
39 |
12 |
34 |
270 |
16 |
8.66 |
9.35 |
19 |
8.98 |
9.79 |
| Net Nonoperating Obligations (NNO) |
|
419 |
401 |
433 |
-126 |
107 |
103 |
35 |
83 |
60 |
27 |
38 |
| Total Depreciation and Amortization (D&A) |
|
55 |
49 |
25 |
23 |
21 |
23 |
22 |
20 |
17 |
14 |
16 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
12.84% |
12.17% |
11.10% |
73.71% |
34.56% |
16.91% |
15.57% |
12.69% |
9.50% |
13.70% |
15.39% |
| Debt-free Net Working Capital to Revenue |
|
26.36% |
27.80% |
48.33% |
112.77% |
66.81% |
47.76% |
42.12% |
33.82% |
35.32% |
42.05% |
39.96% |
| Net Working Capital to Revenue |
|
26.04% |
26.16% |
43.46% |
108.10% |
65.66% |
47.76% |
42.12% |
33.12% |
34.69% |
41.20% |
38.74% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.32 |
($1.78) |
($1.11) |
($0.36) |
($4.07) |
$0.01 |
$0.63 |
$0.26 |
$0.82 |
$1.58 |
$1.72 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
61.26M |
59.01M |
59.44M |
60.44M |
61.15M |
59.95M |
60.02M |
59.54M |
56.68M |
54.34M |
54.05M |
| Adjusted Diluted Earnings per Share |
|
$0.32 |
($1.78) |
($1.11) |
($0.36) |
($4.04) |
$0.01 |
$0.63 |
$0.26 |
$0.82 |
$1.56 |
$1.70 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
62.06M |
59.01M |
59.44M |
60.44M |
61.61M |
60.27M |
60.40M |
59.91M |
57.12M |
54.86M |
54.49M |
| 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 |
|
59.69M |
58.96M |
59.82M |
61.02M |
60.54M |
59.80M |
60.29M |
56.87M |
54.34M |
54.19M |
52.98M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
108 |
74 |
30 |
45 |
52 |
20 |
55 |
34 |
66 |
101 |
107 |
| Normalized NOPAT Margin |
|
8.64% |
6.45% |
4.90% |
6.96% |
7.96% |
4.07% |
10.33% |
5.89% |
11.05% |
17.07% |
17.35% |
| Pre Tax Income Margin |
|
2.03% |
-11.34% |
-19.12% |
2.99% |
2.86% |
1.59% |
8.32% |
4.20% |
11.52% |
17.90% |
19.57% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
1.91 |
-3.53 |
-2.19 |
1.63 |
1.71 |
1.11 |
9.35 |
6.47 |
6.56 |
8.80 |
13.18 |
| NOPAT to Interest Expense |
|
1.49 |
-2.31 |
-1.46 |
0.40 |
0.73 |
0.89 |
8.88 |
5.71 |
5.27 |
7.00 |
10.35 |
| EBIT Less CapEx to Interest Expense |
|
1.15 |
-3.91 |
-2.64 |
1.28 |
1.23 |
0.52 |
11.32 |
4.82 |
5.86 |
7.96 |
11.23 |
| NOPAT Less CapEx to Interest Expense |
|
0.74 |
-2.69 |
-1.91 |
0.05 |
0.25 |
0.30 |
10.85 |
4.06 |
4.57 |
6.16 |
8.39 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
13.07% |
-2.26% |
-3.56% |
-11.04% |
-0.98% |
334.58% |
6.29% |
15.36% |
4.88% |
2.54% |
2.34% |
| Augmented Payout Ratio |
|
1,079.92% |
-18.52% |
-3.56% |
-11.04% |
-10.00% |
4,140.94% |
6.29% |
494.21% |
128.73% |
47.27% |
76.45% |