| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
211,554,322.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
211,554,322.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.20 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
3.55% |
4.28% |
2.76% |
-0.25% |
-0.73% |
-1.59% |
-1.43% |
1.46% |
3.02% |
10.96% |
1.12% |
| EBITDA Growth |
|
-126.40% |
-10.22% |
8.93% |
6.83% |
646.01% |
12.95% |
-10.29% |
0.82% |
-16.64% |
-133.27% |
-2.17% |
| EBIT Growth |
|
-206.69% |
-22.15% |
8.30% |
7.44% |
252.15% |
22.96% |
-16.18% |
-2.01% |
-26.34% |
-216.09% |
-6.38% |
| NOPAT Growth |
|
-200.36% |
-20.68% |
4.73% |
5.36% |
264.94% |
20.33% |
-17.91% |
-1.46% |
-26.41% |
-207.02% |
-11.81% |
| Net Income Growth |
|
-215.30% |
-26.59% |
3.30% |
5.03% |
239.06% |
20.87% |
-27.44% |
-12.85% |
-39.16% |
-255.54% |
-20.65% |
| EPS Growth |
|
-215.79% |
-26.09% |
3.03% |
6.67% |
240.91% |
17.65% |
-26.47% |
-12.50% |
-38.71% |
-260.00% |
-20.00% |
| Operating Cash Flow Growth |
|
19.23% |
32.70% |
81.44% |
-10.83% |
-11.26% |
41.57% |
28.99% |
106.77% |
-52.29% |
-3.77% |
-20.48% |
| Free Cash Flow Firm Growth |
|
78.07% |
-1,755.74% |
160.96% |
151.88% |
96.89% |
87.88% |
-564.22% |
-559.51% |
-8,140.49% |
-3,161.43% |
133.26% |
| Invested Capital Growth |
|
9.67% |
8.61% |
-3.04% |
-2.66% |
2.94% |
2.56% |
30.45% |
27.16% |
27.78% |
23.00% |
-5.54% |
| Revenue Q/Q Growth |
|
-2.34% |
-5.86% |
39.66% |
-22.31% |
-2.81% |
-6.67% |
39.88% |
-20.04% |
-1.31% |
0.51% |
27.47% |
| EBITDA Q/Q Growth |
|
-118.91% |
471.82% |
72.34% |
-11.85% |
-3.34% |
-23.08% |
37.03% |
-0.95% |
-20.15% |
-130.66% |
503.44% |
| EBIT Q/Q Growth |
|
-166.97% |
184.07% |
103.52% |
-6.24% |
-5.16% |
-32.06% |
38.95% |
9.57% |
-28.79% |
-206.86% |
212.28% |
| NOPAT Q/Q Growth |
|
-162.08% |
193.00% |
99.78% |
-8.65% |
-2.82% |
-32.15% |
36.30% |
9.65% |
-27.43% |
-198.68% |
212.32% |
| Net Income Q/Q Growth |
|
-173.29% |
176.35% |
104.74% |
-8.32% |
-2.96% |
-33.64% |
22.90% |
10.13% |
-32.26% |
-269.66% |
162.70% |
| EPS Q/Q Growth |
|
-173.33% |
177.27% |
100.00% |
-5.88% |
-3.13% |
-35.48% |
25.00% |
12.00% |
-32.14% |
-268.42% |
162.50% |
| Operating Cash Flow Q/Q Growth |
|
80.98% |
-28.33% |
14.25% |
-39.83% |
80.09% |
14.34% |
4.10% |
-3.54% |
-58.45% |
130.65% |
-13.98% |
| Free Cash Flow Firm Q/Q Growth |
|
1.72% |
38.17% |
195.07% |
-10.21% |
-105.89% |
-140.94% |
-3,541.31% |
11.12% |
-5.67% |
4.64% |
137.14% |
| Invested Capital Q/Q Growth |
|
-5.21% |
-0.21% |
1.41% |
1.48% |
0.24% |
-0.58% |
28.99% |
-1.08% |
0.73% |
-4.30% |
-0.94% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
48.51% |
47.94% |
49.44% |
49.93% |
49.75% |
48.84% |
49.92% |
48.82% |
47.93% |
48.54% |
49.39% |
| EBITDA Margin |
|
-1.95% |
7.70% |
9.50% |
10.78% |
10.72% |
8.84% |
8.66% |
10.72% |
8.67% |
-2.65% |
8.37% |
| Operating Margin |
|
-4.95% |
4.42% |
6.44% |
7.77% |
7.57% |
5.52% |
5.48% |
7.52% |
5.42% |
-5.77% |
5.08% |
| EBIT Margin |
|
-4.95% |
4.42% |
6.44% |
7.77% |
7.58% |
5.52% |
5.49% |
7.52% |
5.42% |
-5.77% |
5.08% |
| Profit (Net Income) Margin |
|
-3.90% |
3.16% |
4.63% |
5.47% |
5.46% |
3.88% |
3.41% |
4.70% |
3.22% |
-5.44% |
2.68% |
| Tax Burden Percent |
|
73.83% |
77.43% |
76.01% |
74.06% |
75.99% |
75.78% |
74.43% |
74.38% |
75.81% |
77.32% |
70.02% |
| Interest Burden Percent |
|
106.65% |
92.34% |
94.63% |
94.97% |
94.71% |
92.75% |
83.52% |
84.00% |
78.40% |
122.04% |
75.25% |
| Effective Tax Rate |
|
0.00% |
22.57% |
23.99% |
25.94% |
24.01% |
24.22% |
25.57% |
25.62% |
24.19% |
0.00% |
29.98% |
| Return on Invested Capital (ROIC) |
|
-6.98% |
6.94% |
9.33% |
10.83% |
11.09% |
8.07% |
6.78% |
9.33% |
6.87% |
-7.10% |
5.58% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-7.45% |
6.67% |
9.01% |
10.56% |
10.81% |
7.80% |
6.16% |
8.65% |
6.22% |
-8.16% |
4.89% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-5.83% |
5.32% |
8.09% |
9.61% |
9.85% |
7.15% |
7.32% |
10.15% |
7.29% |
-9.82% |
7.20% |
| Return on Equity (ROE) |
|
-12.81% |
12.25% |
17.42% |
20.44% |
20.94% |
15.22% |
14.10% |
19.48% |
14.16% |
-16.91% |
12.78% |
| Cash Return on Invested Capital (CROIC) |
|
-3.41% |
-2.84% |
8.25% |
7.92% |
6.69% |
7.39% |
-18.28% |
-15.80% |
-16.91% |
-16.39% |
9.22% |
| Operating Return on Assets (OROA) |
|
-7.37% |
6.68% |
9.57% |
11.50% |
11.32% |
8.26% |
7.19% |
9.86% |
7.16% |
-7.99% |
6.30% |
| Return on Assets (ROA) |
|
-5.80% |
4.77% |
6.88% |
8.09% |
8.14% |
5.80% |
4.47% |
6.16% |
4.25% |
-7.54% |
3.32% |
| Return on Common Equity (ROCE) |
|
-12.81% |
12.25% |
17.42% |
20.44% |
20.94% |
15.22% |
14.10% |
19.48% |
14.16% |
-16.91% |
12.78% |
| Return on Equity Simple (ROE_SIMPLE) |
|
9.92% |
0.00% |
9.14% |
9.31% |
17.11% |
0.00% |
16.11% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-42 |
39 |
77 |
71 |
69 |
46 |
63 |
69 |
50 |
-50 |
56 |
| NOPAT Margin |
|
-3.46% |
3.42% |
4.90% |
5.76% |
5.76% |
4.18% |
4.08% |
5.59% |
4.11% |
-4.04% |
3.56% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.47% |
0.27% |
0.33% |
0.27% |
0.28% |
0.27% |
0.63% |
0.67% |
0.66% |
1.06% |
0.69% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
1.47% |
- |
- |
- |
1.73% |
1.83% |
2.02% |
1.46% |
-1.50% |
1.70% |
| Cost of Revenue to Revenue |
|
51.49% |
52.06% |
50.56% |
50.07% |
50.25% |
51.16% |
50.08% |
51.18% |
52.07% |
51.46% |
50.61% |
| SG&A Expenses to Revenue |
|
50.36% |
39.67% |
39.65% |
38.48% |
38.67% |
39.96% |
40.76% |
38.10% |
38.80% |
39.94% |
40.91% |
| 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 |
|
53.46% |
43.54% |
42.99% |
42.15% |
42.18% |
43.34% |
44.44% |
41.30% |
42.50% |
54.32% |
44.32% |
| Earnings before Interest and Taxes (EBIT) |
|
-59 |
50 |
102 |
95 |
90 |
61 |
85 |
93 |
67 |
-71 |
80 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-23 |
87 |
150 |
132 |
128 |
98 |
135 |
133 |
106 |
-33 |
132 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
3.16 |
3.37 |
3.73 |
3.27 |
3.35 |
3.06 |
2.72 |
2.33 |
1.96 |
1.75 |
1.43 |
| Price to Tangible Book Value (P/TBV) |
|
136.75 |
280.70 |
107.09 |
71.04 |
50.68 |
41.51 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
|
0.86 |
0.90 |
1.00 |
0.88 |
0.92 |
0.84 |
0.76 |
0.65 |
0.54 |
0.43 |
0.35 |
| Price to Earnings (P/E) |
|
31.88 |
36.95 |
40.84 |
35.12 |
19.60 |
17.37 |
16.88 |
15.17 |
14.32 |
27.18 |
25.54 |
| Dividend Yield |
|
4.38% |
4.21% |
3.78% |
4.34% |
4.20% |
4.64% |
5.26% |
6.14% |
7.41% |
9.11% |
11.25% |
| Earnings Yield |
|
3.14% |
2.71% |
2.45% |
2.85% |
5.10% |
5.76% |
5.92% |
6.59% |
6.98% |
3.68% |
3.91% |
| Enterprise Value to Invested Capital (EV/IC) |
|
2.13 |
2.23 |
2.42 |
2.17 |
2.23 |
2.08 |
1.70 |
1.56 |
1.39 |
1.30 |
1.17 |
| Enterprise Value to Revenue (EV/Rev) |
|
1.11 |
1.14 |
1.25 |
1.14 |
1.17 |
1.09 |
1.16 |
1.04 |
0.94 |
0.81 |
0.73 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
16.72 |
17.92 |
19.03 |
16.90 |
12.11 |
10.99 |
11.97 |
10.79 |
10.18 |
12.50 |
11.30 |
| Enterprise Value to EBIT (EV/EBIT) |
|
29.89 |
33.63 |
35.49 |
31.15 |
17.84 |
16.01 |
17.74 |
16.13 |
15.68 |
24.51 |
22.68 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
38.36 |
42.87 |
46.07 |
40.90 |
23.57 |
21.25 |
23.67 |
21.46 |
20.91 |
33.71 |
32.35 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
17.12 |
16.67 |
16.17 |
15.01 |
16.05 |
13.53 |
13.30 |
10.42 |
10.65 |
9.58 |
9.14 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
28.85 |
27.01 |
33.78 |
28.51 |
0.00 |
0.00 |
0.00 |
0.00 |
12.35 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.92 |
0.95 |
0.94 |
0.95 |
0.93 |
0.91 |
1.45 |
1.40 |
1.44 |
1.54 |
1.52 |
| Long-Term Debt to Equity |
|
0.92 |
0.95 |
0.94 |
0.95 |
0.93 |
0.91 |
1.45 |
1.40 |
1.16 |
1.23 |
1.21 |
| Financial Leverage |
|
0.78 |
0.80 |
0.90 |
0.91 |
0.91 |
0.92 |
1.19 |
1.17 |
1.17 |
1.20 |
1.47 |
| Leverage Ratio |
|
2.41 |
2.41 |
2.44 |
2.43 |
2.47 |
2.47 |
2.78 |
2.76 |
2.75 |
2.79 |
3.13 |
| Compound Leverage Factor |
|
2.57 |
2.23 |
2.30 |
2.31 |
2.34 |
2.29 |
2.32 |
2.32 |
2.16 |
3.41 |
2.36 |
| Debt to Total Capital |
|
47.82% |
48.73% |
48.41% |
48.67% |
48.13% |
47.51% |
59.15% |
58.40% |
58.98% |
60.62% |
60.27% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
11.54% |
12.07% |
12.19% |
| Long-Term Debt to Total Capital |
|
47.82% |
48.73% |
48.41% |
48.67% |
48.13% |
47.51% |
59.15% |
58.40% |
47.44% |
48.55% |
48.08% |
| 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 |
|
52.18% |
51.27% |
51.59% |
51.33% |
51.87% |
52.49% |
40.85% |
41.60% |
41.02% |
39.38% |
39.73% |
| Debt to EBITDA |
|
3.77 |
3.96 |
3.83 |
3.80 |
2.63 |
2.51 |
4.16 |
4.06 |
4.33 |
5.87 |
5.84 |
| Net Debt to EBITDA |
|
3.72 |
3.89 |
3.79 |
3.78 |
2.60 |
2.50 |
4.15 |
4.04 |
4.29 |
5.84 |
5.80 |
| Long-Term Debt to EBITDA |
|
3.77 |
3.96 |
3.83 |
3.80 |
2.63 |
2.51 |
4.16 |
4.06 |
3.48 |
4.70 |
4.65 |
| Debt to NOPAT |
|
8.64 |
9.46 |
9.28 |
9.20 |
5.12 |
4.86 |
8.24 |
8.08 |
8.89 |
15.83 |
16.71 |
| Net Debt to NOPAT |
|
8.54 |
9.30 |
9.16 |
9.15 |
5.06 |
4.84 |
8.21 |
8.04 |
8.81 |
15.74 |
16.61 |
| Long-Term Debt to NOPAT |
|
8.64 |
9.46 |
9.28 |
9.20 |
5.12 |
4.86 |
8.24 |
8.08 |
7.15 |
12.68 |
13.33 |
| Altman Z-Score |
|
3.08 |
3.24 |
3.51 |
3.35 |
3.43 |
3.30 |
2.39 |
2.29 |
2.06 |
1.89 |
1.93 |
| 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 |
|
1.07 |
1.04 |
1.11 |
1.19 |
1.24 |
1.20 |
1.26 |
1.26 |
0.79 |
0.75 |
0.77 |
| Quick Ratio |
|
0.57 |
0.53 |
0.60 |
0.67 |
0.71 |
0.62 |
0.65 |
0.63 |
0.40 |
0.37 |
0.39 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-273 |
-169 |
160 |
144 |
-8.48 |
-20 |
-744 |
-661 |
-699 |
-666 |
247 |
| Operating Cash Flow to CapEx |
|
438.97% |
249.29% |
271.03% |
155.09% |
298.27% |
212.63% |
300.06% |
357.84% |
218.56% |
260.22% |
522.99% |
| Free Cash Flow to Firm to Interest Expense |
|
-31.88 |
-20.53 |
14.18 |
16.03 |
-0.98 |
-2.50 |
-37.81 |
-35.03 |
-38.35 |
-33.49 |
10.04 |
| Operating Cash Flow to Interest Expense |
|
15.02 |
11.21 |
9.30 |
7.05 |
13.12 |
15.96 |
6.89 |
6.93 |
2.98 |
6.30 |
4.37 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
11.59 |
6.71 |
5.87 |
2.50 |
8.72 |
8.46 |
4.60 |
4.99 |
1.62 |
3.88 |
3.54 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.49 |
1.51 |
1.49 |
1.48 |
1.49 |
1.50 |
1.31 |
1.31 |
1.32 |
1.39 |
1.24 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Inventory Turnover |
|
10.38 |
10.26 |
9.93 |
10.13 |
9.89 |
9.66 |
9.08 |
9.15 |
9.39 |
9.57 |
9.01 |
| Fixed Asset Turnover |
|
5.61 |
5.62 |
5.35 |
5.35 |
5.36 |
5.30 |
5.33 |
5.37 |
5.45 |
5.48 |
5.61 |
| Accounts Payable Turnover |
|
7.74 |
7.95 |
8.13 |
8.34 |
8.44 |
8.90 |
8.08 |
8.23 |
8.65 |
9.37 |
8.20 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Inventory Outstanding (DIO) |
|
35.17 |
35.58 |
36.74 |
36.03 |
36.91 |
37.78 |
40.21 |
39.89 |
38.87 |
38.16 |
40.49 |
| Days Payable Outstanding (DPO) |
|
47.18 |
45.90 |
44.90 |
43.75 |
43.26 |
41.02 |
45.18 |
44.35 |
42.18 |
38.94 |
44.52 |
| Cash Conversion Cycle (CCC) |
|
-12.00 |
-10.32 |
-8.16 |
-7.72 |
-6.36 |
-3.24 |
-4.97 |
-4.46 |
-3.31 |
-0.78 |
-4.03 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
2,620 |
2,614 |
2,651 |
2,690 |
2,697 |
2,681 |
3,458 |
3,421 |
3,446 |
3,298 |
3,267 |
| Invested Capital Turnover |
|
2.01 |
2.03 |
1.91 |
1.88 |
1.93 |
1.93 |
1.66 |
1.67 |
1.67 |
1.76 |
1.57 |
| Increase / (Decrease) in Invested Capital |
|
231 |
207 |
-83 |
-73 |
77 |
67 |
807 |
731 |
749 |
617 |
-192 |
| Enterprise Value (EV) |
|
5,592 |
5,822 |
6,411 |
5,835 |
6,008 |
5,582 |
5,893 |
5,323 |
4,805 |
4,273 |
3,826 |
| Market Capitalization |
|
4,347 |
4,560 |
5,136 |
4,529 |
4,717 |
4,311 |
3,850 |
3,330 |
2,779 |
2,279 |
1,862 |
| Book Value per Share |
|
$6.51 |
$6.40 |
$6.52 |
$6.56 |
$6.68 |
$6.70 |
$6.71 |
$6.76 |
$6.73 |
$6.17 |
$6.16 |
| Tangible Book Value per Share |
|
$0.15 |
$0.08 |
$0.23 |
$0.30 |
$0.44 |
$0.49 |
($3.67) |
($1.31) |
($3.58) |
($1.17) |
($3.40) |
| Total Capital |
|
2,634 |
2,637 |
2,667 |
2,697 |
2,712 |
2,686 |
3,466 |
3,432 |
3,463 |
3,310 |
3,278 |
| Total Debt |
|
1,260 |
1,285 |
1,291 |
1,313 |
1,305 |
1,276 |
2,050 |
2,004 |
2,042 |
2,006 |
1,976 |
| Total Long-Term Debt |
|
1,260 |
1,285 |
1,291 |
1,313 |
1,305 |
1,276 |
2,050 |
2,004 |
1,643 |
1,607 |
1,576 |
| Net Debt |
|
1,245 |
1,263 |
1,275 |
1,306 |
1,290 |
1,271 |
2,043 |
1,993 |
2,026 |
1,994 |
1,964 |
| Capital Expenditures (CapEx) |
|
29 |
37 |
39 |
41 |
38 |
61 |
45 |
37 |
25 |
48 |
21 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
30 |
6.03 |
50 |
106 |
124 |
103 |
139 |
140 |
177 |
140 |
162 |
| Debt-free Net Working Capital (DFNWC) |
|
45 |
29 |
66 |
113 |
139 |
108 |
147 |
151 |
194 |
153 |
173 |
| Net Working Capital (NWC) |
|
45 |
29 |
66 |
113 |
139 |
108 |
147 |
151 |
-206 |
-247 |
-227 |
| Net Nonoperating Expense (NNE) |
|
5.19 |
2.96 |
4.14 |
3.55 |
3.54 |
3.37 |
10 |
11 |
11 |
17 |
14 |
| Net Nonoperating Obligations (NNO) |
|
1,245 |
1,263 |
1,275 |
1,306 |
1,290 |
1,271 |
2,043 |
1,993 |
2,026 |
1,994 |
1,964 |
| Total Depreciation and Amortization (D&A) |
|
36 |
37 |
48 |
37 |
37 |
37 |
49 |
40 |
40 |
38 |
52 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.60% |
0.12% |
0.98% |
2.07% |
2.42% |
2.01% |
2.74% |
2.75% |
3.45% |
2.67% |
3.06% |
| Debt-free Net Working Capital to Revenue |
|
0.89% |
0.56% |
1.29% |
2.21% |
2.71% |
2.11% |
2.88% |
2.97% |
3.77% |
2.90% |
3.28% |
| Net Working Capital to Revenue |
|
0.89% |
0.56% |
1.29% |
2.21% |
2.71% |
2.11% |
2.88% |
2.97% |
-4.01% |
-4.70% |
-4.30% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.22) |
$0.17 |
$0.35 |
$0.32 |
$0.31 |
$0.20 |
$0.25 |
$0.28 |
$0.19 |
($0.32) |
$0.20 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
211.52M |
211.63M |
211.08M |
211.36M |
210.82M |
211.02M |
211.19M |
211.39M |
211.42M |
211.34M |
211.87M |
| Adjusted Diluted Earnings per Share |
|
($0.22) |
$0.17 |
$0.34 |
$0.32 |
$0.31 |
$0.20 |
$0.25 |
$0.28 |
$0.19 |
($0.32) |
$0.20 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
211.52M |
213.36M |
212.11M |
212.32M |
211.98M |
212.14M |
212.14M |
211.99M |
212.11M |
212.11M |
212.58M |
| 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 |
|
211.12M |
210.57M |
211.14M |
210.60M |
210.60M |
210.84M |
211.14M |
211.18M |
211.18M |
211.55M |
211.99M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-41 |
44 |
81 |
76 |
72 |
47 |
69 |
69 |
55 |
45 |
57 |
| Normalized NOPAT Margin |
|
-3.40% |
3.87% |
5.11% |
6.24% |
6.04% |
4.22% |
4.46% |
5.59% |
4.45% |
3.69% |
3.63% |
| Pre Tax Income Margin |
|
-5.28% |
4.08% |
6.09% |
7.38% |
7.18% |
5.12% |
4.58% |
6.31% |
4.25% |
-7.04% |
3.82% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-6.94 |
6.08 |
8.99 |
10.61 |
10.39 |
7.52 |
4.33 |
4.95 |
3.65 |
-3.57 |
3.24 |
| NOPAT to Interest Expense |
|
-4.86 |
4.71 |
6.83 |
7.85 |
7.89 |
5.70 |
3.22 |
3.68 |
2.77 |
-2.50 |
2.27 |
| EBIT Less CapEx to Interest Expense |
|
-10.36 |
1.58 |
5.55 |
6.06 |
6.00 |
0.01 |
2.04 |
3.01 |
2.29 |
-5.99 |
2.40 |
| NOPAT Less CapEx to Interest Expense |
|
-8.28 |
0.21 |
3.40 |
3.31 |
3.49 |
-1.81 |
0.92 |
1.74 |
1.40 |
-4.92 |
1.43 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
141.69% |
158.18% |
156.84% |
154.35% |
83.51% |
81.83% |
89.56% |
93.80% |
106.99% |
249.69% |
290.08% |
| Augmented Payout Ratio |
|
164.35% |
195.29% |
191.59% |
187.12% |
99.14% |
90.98% |
98.03% |
96.30% |
109.83% |
256.25% |
295.27% |