| DEI Shares Outstanding |
|
88,135,388.00 |
89,681,521.00 |
90,004,844.00 |
88,856,839.00 |
84,549,327.00 |
84,185,728.00 |
85,426,370.00 |
84,945,873.00 |
87,996,741.00 |
- |
90,976,288.00 |
| DEI Adjusted Shares Outstanding |
|
88,135,388.00 |
89,681,521.00 |
90,004,844.00 |
88,856,839.00 |
84,549,327.00 |
84,185,728.00 |
85,426,370.00 |
84,945,873.00 |
87,996,741.00 |
- |
90,976,288.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.29 |
0.23 |
1.95 |
0.14 |
-0.23 |
-0.05 |
0.34 |
0.21 |
-0.18 |
- |
-0.87 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
5.00% |
1.72% |
107.35% |
-44.44% |
-8.14% |
25.75% |
120.97% |
-57.38% |
-8.32% |
22.86% |
22.65% |
| EBITDA Growth |
|
-5.29% |
-9.77% |
355.72% |
-82.84% |
-70.80% |
65.43% |
239.67% |
-33.66% |
-96.56% |
-51,626.23% |
-128.73% |
| EBIT Growth |
|
-7.41% |
-11.56% |
468.02% |
-87.90% |
-107.17% |
374.53% |
807.43% |
-51.97% |
-192.32% |
-84.95% |
-60.03% |
| NOPAT Growth |
|
-5.18% |
-11.70% |
535.95% |
-88.78% |
-105.45% |
-6,556.23% |
151.31% |
-53.45% |
-200.81% |
-96.18% |
-60.38% |
| Net Income Growth |
|
-5.52% |
-20.37% |
762.57% |
-93.09% |
-262.09% |
92.96% |
2,640.01% |
-48.57% |
-185.20% |
-864.62% |
46.84% |
| EPS Growth |
|
-6.67% |
-21.43% |
768.18% |
-93.19% |
-276.92% |
78.26% |
760.00% |
-36.36% |
-185.71% |
-822.22% |
47.59% |
| Operating Cash Flow Growth |
|
14.47% |
-8.01% |
426.25% |
-88.79% |
-6.68% |
101.18% |
2.84% |
20.94% |
-4.72% |
-0.65% |
-85.75% |
| Free Cash Flow Firm Growth |
|
49.59% |
-10.00% |
338.82% |
-96.93% |
145.16% |
-542.07% |
278.97% |
-130.66% |
107.70% |
1,593.32% |
-71.98% |
| Invested Capital Growth |
|
-4.82% |
-4.69% |
-7.39% |
3.79% |
-4.47% |
-1.02% |
-24.39% |
20.66% |
-6.33% |
-27.70% |
-31.53% |
| Revenue Q/Q Growth |
|
0.07% |
1.92% |
-38.20% |
756.66% |
-3.94% |
41.47% |
8.91% |
-63.75% |
-56.73% |
-68.91% |
6.52% |
| EBITDA Q/Q Growth |
|
-4.05% |
3.19% |
-48.32% |
122.10% |
-39.14% |
620.65% |
-16.08% |
-23.46% |
-94.24% |
-4.97% |
28.06% |
| EBIT Q/Q Growth |
|
-4.18% |
5.14% |
-49.88% |
113.70% |
-133.92% |
148.29% |
-22.26% |
-37.22% |
-584.49% |
4.36% |
25.55% |
| NOPAT Q/Q Growth |
|
0.19% |
5.19% |
-45.04% |
101.70% |
-123.29% |
-704.06% |
-33.07% |
-33.95% |
-569.70% |
5.63% |
25.08% |
| Net Income Q/Q Growth |
|
-0.52% |
6.23% |
3.23% |
-31.52% |
2.21% |
91.78% |
-35.02% |
-22.28% |
-589.44% |
-31.34% |
32.52% |
| EPS Q/Q Growth |
|
0.00% |
10.00% |
2.69% |
-27.78% |
0.00% |
75.00% |
-36.54% |
-22.22% |
-1,900.00% |
-33.87% |
33.59% |
| Operating Cash Flow Q/Q Growth |
|
-7.30% |
5.51% |
-3.31% |
10.58% |
-9.33% |
87.89% |
-28.69% |
-11.94% |
7.59% |
9.86% |
-21.95% |
| Free Cash Flow Firm Q/Q Growth |
|
-5.49% |
-2.09% |
-47.63% |
100.52% |
-42.12% |
-376.46% |
17.84% |
-157.32% |
108.41% |
89.93% |
-62.90% |
| Invested Capital Q/Q Growth |
|
-1.76% |
-1.25% |
11.53% |
0.59% |
2.22% |
12.08% |
0.38% |
4.96% |
-12.61% |
-22.91% |
-13.34% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
97.15% |
96.31% |
91.54% |
84.86% |
86.56% |
68.92% |
38.63% |
78.21% |
74.01% |
72.00% |
58.87% |
| EBITDA Margin |
|
28.17% |
24.99% |
54.92% |
16.96% |
5.39% |
7.09% |
10.90% |
16.97% |
0.64% |
-8.65% |
-15.77% |
| Operating Margin |
|
21.74% |
18.90% |
51.84% |
11.27% |
-0.60% |
1.92% |
7.95% |
9.44% |
-8.92% |
-14.24% |
-18.63% |
| EBIT Margin |
|
21.74% |
18.90% |
51.77% |
11.27% |
-0.88% |
1.92% |
7.89% |
8.89% |
-8.95% |
-14.46% |
-18.62% |
| Profit (Net Income) Margin |
|
10.08% |
7.89% |
32.84% |
4.08% |
-7.21% |
-0.40% |
4.63% |
5.59% |
-5.20% |
-40.80% |
-17.69% |
| Tax Burden Percent |
|
60.96% |
60.86% |
68.06% |
56.80% |
174.13% |
-1,165.55% |
65.35% |
81.36% |
37.16% |
224.99% |
82.13% |
| Interest Burden Percent |
|
76.10% |
68.62% |
93.19% |
63.77% |
470.30% |
1.80% |
89.90% |
77.32% |
156.22% |
125.39% |
115.64% |
| Effective Tax Rate |
|
39.04% |
39.14% |
31.94% |
36.79% |
0.00% |
1,265.55% |
34.65% |
39.83% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
7.59% |
7.04% |
47.62% |
5.45% |
-0.30% |
-20.44% |
12.01% |
5.88% |
-5.60% |
-13.19% |
-29.91% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
4.79% |
3.26% |
37.64% |
-13.18% |
-24.37% |
76.48% |
2.69% |
5.21% |
0.02% |
-174.41% |
-51.97% |
| Return on Net Nonoperating Assets (RNNOA) |
|
8.79% |
4.60% |
18.59% |
-1.88% |
-6.05% |
19.98% |
0.44% |
0.80% |
0.00% |
-59.05% |
-48.68% |
| Return on Equity (ROE) |
|
16.38% |
11.64% |
66.20% |
3.57% |
-6.35% |
-0.46% |
12.44% |
6.68% |
-5.60% |
-72.23% |
-78.59% |
| Cash Return on Invested Capital (CROIC) |
|
12.53% |
11.84% |
55.29% |
1.73% |
4.27% |
-19.42% |
39.78% |
-12.84% |
0.93% |
18.97% |
7.52% |
| Operating Return on Assets (OROA) |
|
10.50% |
9.37% |
43.22% |
4.61% |
-0.36% |
0.94% |
7.50% |
3.33% |
-3.04% |
-7.80% |
-19.06% |
| Return on Assets (ROA) |
|
4.87% |
3.91% |
27.41% |
1.67% |
-2.93% |
-0.20% |
4.41% |
2.09% |
-1.77% |
-22.01% |
-18.10% |
| Return on Common Equity (ROCE) |
|
16.38% |
11.64% |
66.20% |
3.57% |
-6.35% |
-0.44% |
11.71% |
6.50% |
-5.00% |
-64.57% |
-78.59% |
| Return on Equity Simple (ROE_SIMPLE) |
|
15.32% |
11.12% |
50.54% |
3.65% |
-6.84% |
-0.50% |
13.71% |
6.70% |
0.00% |
-101.98% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
34 |
30 |
189 |
21 |
-1.16 |
-77 |
40 |
18 |
-19 |
-36 |
-58 |
| NOPAT Margin |
|
13.25% |
11.50% |
35.28% |
7.13% |
-0.42% |
-22.39% |
5.20% |
5.68% |
-6.24% |
-9.97% |
-13.04% |
| Net Nonoperating Expense Percent (NNEP) |
|
2.80% |
3.77% |
9.97% |
18.63% |
24.07% |
-96.93% |
9.32% |
0.67% |
-5.62% |
161.22% |
22.06% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
3.69% |
-4.32% |
-10.93% |
-26.22% |
| Cost of Revenue to Revenue |
|
2.85% |
3.69% |
8.46% |
15.14% |
13.44% |
31.08% |
61.37% |
21.79% |
25.99% |
28.00% |
41.13% |
| SG&A Expenses to Revenue |
|
16.85% |
18.10% |
17.49% |
17.70% |
63.37% |
44.56% |
27.10% |
48.24% |
54.87% |
54.56% |
49.95% |
| 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 |
|
75.41% |
77.41% |
39.74% |
73.84% |
86.89% |
67.00% |
30.61% |
68.39% |
82.93% |
86.05% |
77.49% |
| Earnings before Interest and Taxes (EBIT) |
|
55 |
49 |
278 |
34 |
-2.41 |
6.61 |
60 |
29 |
-27 |
-53 |
-83 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
72 |
65 |
294 |
51 |
15 |
24 |
83 |
55 |
1.89 |
-32 |
-71 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
2.83 |
2.42 |
1.34 |
0.59 |
0.63 |
0.73 |
2.00 |
1.30 |
1.34 |
1.45 |
4.73 |
| 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) |
|
1.86 |
1.72 |
0.87 |
0.66 |
0.66 |
0.59 |
0.68 |
1.09 |
1.01 |
0.58 |
0.59 |
| Price to Earnings (P/E) |
|
18.46 |
21.79 |
2.66 |
16.22 |
0.00 |
0.00 |
17.52 |
19.42 |
0.00 |
0.00 |
0.00 |
| Dividend Yield |
|
1.98% |
2.53% |
3.13% |
9.01% |
9.38% |
5.22% |
1.66% |
2.41% |
5.89% |
8.51% |
6.94% |
| Earnings Yield |
|
5.42% |
4.59% |
37.55% |
6.16% |
0.00% |
0.00% |
5.71% |
5.15% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.71 |
1.63 |
1.31 |
0.66 |
0.72 |
0.80 |
1.90 |
1.24 |
1.46 |
1.28 |
2.30 |
| Enterprise Value to Revenue (EV/Rev) |
|
2.91 |
2.61 |
0.94 |
0.88 |
0.99 |
0.87 |
0.71 |
1.31 |
1.58 |
0.81 |
0.82 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
10.31 |
10.43 |
1.70 |
5.17 |
18.37 |
12.31 |
6.51 |
7.70 |
247.78 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
13.37 |
13.79 |
1.81 |
7.77 |
0.00 |
45.45 |
9.00 |
14.70 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
21.93 |
22.65 |
2.65 |
12.29 |
0.00 |
0.00 |
13.66 |
23.02 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
11.86 |
11.76 |
1.66 |
7.72 |
8.59 |
4.73 |
8.27 |
5.37 |
6.22 |
3.98 |
34.30 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
13.28 |
13.46 |
2.28 |
38.65 |
16.36 |
0.00 |
4.12 |
0.00 |
151.44 |
5.68 |
24.91 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
1.87 |
1.58 |
0.85 |
0.73 |
0.75 |
0.69 |
0.83 |
0.74 |
0.78 |
1.28 |
3.01 |
| Long-Term Debt to Equity |
|
1.85 |
1.56 |
0.84 |
0.72 |
0.74 |
0.68 |
0.81 |
0.73 |
0.74 |
1.28 |
2.65 |
| Financial Leverage |
|
1.84 |
1.41 |
0.49 |
0.14 |
0.25 |
0.26 |
0.16 |
0.15 |
0.20 |
0.34 |
0.94 |
| Leverage Ratio |
|
3.37 |
2.97 |
2.41 |
2.14 |
2.17 |
2.35 |
2.82 |
3.19 |
3.17 |
3.28 |
4.34 |
| Compound Leverage Factor |
|
2.56 |
2.04 |
2.25 |
1.36 |
10.20 |
0.04 |
2.54 |
2.47 |
4.95 |
4.12 |
5.02 |
| Debt to Total Capital |
|
65.20% |
61.29% |
45.90% |
42.26% |
42.85% |
40.84% |
45.25% |
42.69% |
43.69% |
56.15% |
75.09% |
| Short-Term Debt to Total Capital |
|
0.78% |
0.79% |
0.47% |
0.52% |
0.60% |
0.57% |
1.04% |
1.06% |
1.85% |
0.00% |
8.99% |
| Long-Term Debt to Total Capital |
|
64.42% |
60.50% |
45.43% |
41.74% |
42.25% |
40.26% |
44.20% |
41.63% |
41.84% |
56.15% |
66.10% |
| 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% |
6.37% |
0.00% |
3.00% |
9.25% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
34.80% |
38.71% |
54.10% |
57.74% |
57.15% |
52.80% |
54.75% |
54.31% |
47.05% |
43.85% |
24.91% |
| Debt to EBITDA |
|
4.38 |
4.50 |
1.00 |
4.82 |
14.65 |
8.75 |
2.56 |
3.87 |
109.39 |
-5.93 |
-2.37 |
| Net Debt to EBITDA |
|
3.71 |
3.54 |
0.11 |
1.26 |
6.14 |
2.69 |
0.32 |
1.03 |
66.33 |
-2.71 |
-1.46 |
| Long-Term Debt to EBITDA |
|
4.32 |
4.44 |
0.99 |
4.76 |
14.45 |
8.63 |
2.50 |
3.77 |
104.76 |
-5.93 |
-2.08 |
| Debt to NOPAT |
|
9.30 |
9.77 |
1.56 |
11.47 |
-186.69 |
-2.77 |
5.37 |
11.55 |
-11.14 |
-5.14 |
-2.86 |
| Net Debt to NOPAT |
|
7.88 |
7.70 |
0.18 |
3.00 |
-78.22 |
-0.85 |
0.67 |
3.08 |
-6.76 |
-2.35 |
-1.77 |
| Long-Term Debt to NOPAT |
|
9.19 |
9.64 |
1.55 |
11.33 |
-184.10 |
-2.73 |
5.25 |
11.27 |
-10.67 |
-5.14 |
-2.52 |
| Altman Z-Score |
|
-0.15 |
-0.11 |
2.03 |
0.23 |
-0.21 |
0.01 |
1.04 |
0.25 |
-0.14 |
-0.85 |
-1.59 |
| Noncontrolling Interest Sharing Ratio |
|
0.01% |
0.01% |
0.00% |
0.00% |
0.00% |
5.57% |
5.88% |
2.76% |
10.64% |
10.61% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
3.58 |
3.80 |
5.44 |
5.02 |
3.17 |
2.26 |
1.82 |
1.64 |
1.42 |
3.02 |
1.51 |
| Quick Ratio |
|
3.41 |
3.66 |
1.91 |
4.78 |
2.97 |
2.11 |
1.72 |
1.53 |
0.55 |
2.74 |
1.30 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
56 |
50 |
220 |
6.75 |
17 |
-73 |
131 |
-40 |
3.09 |
52 |
15 |
| Operating Cash Flow to CapEx |
|
454.75% |
632.90% |
2,506.82% |
199.12% |
124.74% |
1,597.81% |
1,121.38% |
688.15% |
275.17% |
882.72% |
149.25% |
| Free Cash Flow to Firm to Interest Expense |
|
4.20 |
3.20 |
10.97 |
0.41 |
1.19 |
-8.85 |
18.65 |
-3.81 |
0.17 |
3.16 |
0.96 |
| Operating Cash Flow to Interest Expense |
|
4.70 |
3.67 |
15.06 |
2.07 |
2.26 |
7.68 |
9.30 |
7.49 |
4.09 |
4.51 |
0.69 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
3.67 |
3.09 |
14.46 |
1.03 |
0.45 |
7.20 |
8.47 |
6.40 |
2.60 |
4.00 |
0.23 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.48 |
0.50 |
0.83 |
0.41 |
0.41 |
0.49 |
0.95 |
0.37 |
0.34 |
0.54 |
1.02 |
| Accounts Receivable Turnover |
|
3.87 |
3.93 |
7.17 |
3.64 |
3.63 |
3.22 |
4.42 |
1.52 |
2.02 |
5.27 |
5.48 |
| 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 |
|
4.43 |
4.57 |
9.27 |
4.75 |
3.78 |
4.54 |
11.30 |
5.23 |
4.63 |
5.72 |
8.49 |
| Accounts Payable Turnover |
|
0.23 |
0.31 |
0.98 |
0.80 |
0.70 |
1.18 |
2.75 |
0.31 |
0.54 |
2.01 |
2.53 |
| Days Sales Outstanding (DSO) |
|
94.33 |
92.81 |
50.87 |
100.29 |
100.54 |
113.21 |
82.52 |
240.22 |
181.12 |
69.21 |
66.56 |
| 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) |
|
1,564.93 |
1,159.71 |
372.97 |
456.82 |
521.16 |
308.55 |
132.81 |
1,163.66 |
674.07 |
181.54 |
144.34 |
| Cash Conversion Cycle (CCC) |
|
-1,470.60 |
-1,066.89 |
-322.10 |
-356.53 |
-420.62 |
-195.34 |
-50.29 |
-923.44 |
-492.95 |
-112.33 |
-77.79 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
433 |
412 |
382 |
396 |
379 |
375 |
283 |
342 |
320 |
232 |
159 |
| Invested Capital Turnover |
|
0.57 |
0.61 |
1.35 |
0.77 |
0.71 |
0.91 |
2.31 |
1.04 |
0.90 |
1.32 |
2.29 |
| Increase / (Decrease) in Invested Capital |
|
-22 |
-20 |
-30 |
14 |
-18 |
-3.86 |
-91 |
59 |
-22 |
-89 |
-73 |
| Enterprise Value (EV) |
|
738 |
674 |
502 |
261 |
271 |
300 |
540 |
423 |
468 |
297 |
365 |
| Market Capitalization |
|
473 |
445 |
468 |
197 |
180 |
201 |
513 |
352 |
299 |
211 |
262 |
| Book Value per Share |
|
$1.90 |
$2.05 |
$3.87 |
$3.74 |
$3.41 |
$3.28 |
$3.01 |
$3.18 |
$2.53 |
$1.62 |
$0.61 |
| Tangible Book Value per Share |
|
($1.36) |
($1.12) |
$0.00 |
($0.21) |
($0.33) |
($0.57) |
($1.03) |
($1.01) |
($0.35) |
($0.48) |
($0.85) |
| Total Capital |
|
481 |
474 |
644 |
576 |
504 |
523 |
469 |
498 |
473 |
333 |
223 |
| Total Debt |
|
313 |
290 |
295 |
244 |
216 |
213 |
212 |
213 |
207 |
187 |
167 |
| Total Long-Term Debt |
|
310 |
287 |
292 |
241 |
213 |
210 |
207 |
207 |
198 |
187 |
147 |
| Net Debt |
|
265 |
229 |
34 |
64 |
91 |
66 |
26 |
57 |
125 |
86 |
103 |
| Capital Expenditures (CapEx) |
|
14 |
9.05 |
12 |
17 |
25 |
3.97 |
5.82 |
11 |
27 |
8.46 |
7.14 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
42 |
39 |
29 |
40 |
21 |
28 |
2.68 |
8.97 |
41 |
23 |
18 |
| Debt-free Net Working Capital (DFNWC) |
|
90 |
101 |
291 |
220 |
146 |
176 |
189 |
165 |
123 |
125 |
82 |
| Net Working Capital (NWC) |
|
86 |
97 |
288 |
217 |
143 |
173 |
184 |
160 |
114 |
125 |
62 |
| Net Nonoperating Expense (NNE) |
|
8.05 |
9.33 |
13 |
9.06 |
19 |
-76 |
4.29 |
0.28 |
-3.11 |
113 |
21 |
| Net Nonoperating Obligations (NNO) |
|
265 |
229 |
34 |
64 |
91 |
66 |
26 |
57 |
54 |
86 |
103 |
| Total Depreciation and Amortization (D&A) |
|
16 |
16 |
17 |
17 |
17 |
18 |
23 |
26 |
28 |
21 |
13 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
16.65% |
15.14% |
5.37% |
13.47% |
7.65% |
8.15% |
0.35% |
2.77% |
13.87% |
6.38% |
4.02% |
| Debt-free Net Working Capital to Revenue |
|
35.51% |
38.93% |
54.22% |
73.88% |
53.53% |
51.14% |
24.80% |
50.91% |
41.26% |
34.16% |
18.32% |
| Net Working Capital to Revenue |
|
34.03% |
37.48% |
53.66% |
72.87% |
52.43% |
50.27% |
24.15% |
49.29% |
38.31% |
34.16% |
13.85% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.29 |
$0.23 |
$1.95 |
$0.14 |
($0.23) |
($0.05) |
$0.34 |
$0.21 |
($0.18) |
($1.66) |
($0.87) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
87.92M |
89.34M |
90.27M |
89.12M |
85.11M |
84.23M |
85.30M |
85.39M |
87.90M |
89.88M |
91.02M |
| Adjusted Diluted Earnings per Share |
|
$0.28 |
$0.22 |
$1.92 |
$0.13 |
($0.23) |
($0.05) |
$0.33 |
$0.21 |
($0.18) |
($1.66) |
($0.87) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
90.30M |
91.30M |
91.89M |
90.33M |
85.11M |
84.23M |
87.91M |
87.77M |
87.90M |
89.88M |
91.02M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$16,273,000.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
88.91M |
90.21M |
90.11M |
0.00 |
84.36M |
0.00 |
86.68M |
87.71M |
89.52M |
90.98M |
91.96M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
34 |
30 |
189 |
20 |
17 |
33 |
47 |
18 |
-8.69 |
6.03 |
-18 |
| Normalized NOPAT Margin |
|
13.25% |
11.50% |
35.28% |
6.87% |
6.13% |
9.49% |
6.17% |
5.64% |
-2.92% |
1.65% |
-3.94% |
| Pre Tax Income Margin |
|
16.54% |
12.97% |
48.25% |
7.19% |
-4.14% |
0.03% |
7.09% |
6.87% |
-13.98% |
-18.14% |
-21.54% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
4.17 |
3.13 |
13.87 |
2.06 |
-0.17 |
0.80 |
8.54 |
2.73 |
-1.45 |
-3.19 |
-5.44 |
| NOPAT to Interest Expense |
|
2.54 |
1.90 |
9.45 |
1.30 |
-0.08 |
-9.32 |
5.63 |
1.75 |
-1.01 |
-2.20 |
-3.81 |
| EBIT Less CapEx to Interest Expense |
|
3.14 |
2.55 |
13.26 |
1.02 |
-1.99 |
0.32 |
7.71 |
1.65 |
-2.93 |
-3.70 |
-5.90 |
| NOPAT Less CapEx to Interest Expense |
|
1.51 |
1.32 |
8.85 |
0.26 |
-1.90 |
-9.80 |
4.80 |
0.66 |
-2.49 |
-2.71 |
-4.27 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
36.49% |
54.78% |
8.33% |
146.22% |
-86.05% |
-759.26% |
24.22% |
47.13% |
-135.83% |
-12.80% |
-22.99% |
| Augmented Payout Ratio |
|
36.49% |
54.78% |
11.36% |
259.80% |
-149.79% |
-797.12% |
24.22% |
109.38% |
-135.83% |
-12.80% |
-22.99% |