| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
44,952,953.00 |
47,865,593.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
44,952,953.00 |
47,865,593.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
4.72 |
-0.36 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
117.88% |
129.95% |
78.87% |
14.56% |
18.33% |
9.04% |
5.34% |
4.04% |
3.59% |
- |
-11.65% |
| EBITDA Growth |
|
165.44% |
103.28% |
161.30% |
45.27% |
46.99% |
39.03% |
22.02% |
6.30% |
-111.61% |
- |
-44.23% |
| EBIT Growth |
|
128.51% |
60.32% |
233.43% |
73.94% |
79.31% |
61.62% |
35.83% |
5.79% |
-158.31% |
- |
-68.93% |
| NOPAT Growth |
|
138.39% |
283.29% |
207.76% |
83.20% |
26.93% |
3.66% |
54.31% |
4.57% |
-147.20% |
- |
-67.99% |
| Net Income Growth |
|
-86.30% |
232.51% |
202.10% |
419.83% |
1,175.44% |
54.68% |
258.22% |
27.03% |
-286.24% |
- |
-127.72% |
| EPS Growth |
|
-107.14% |
197.00% |
119.23% |
2,100.00% |
2,000.00% |
61.86% |
840.00% |
39.09% |
-342.86% |
- |
-138.30% |
| Operating Cash Flow Growth |
|
-159.79% |
327.21% |
-196.26% |
26.75% |
987.61% |
115.96% |
36.91% |
25.67% |
-41.18% |
- |
-313.33% |
| Free Cash Flow Firm Growth |
|
-3,787.78% |
-20,412.02% |
104.36% |
100.84% |
99.29% |
108.78% |
-102.75% |
-878.61% |
-533.79% |
- |
-3,384.03% |
| Invested Capital Growth |
|
189.08% |
204.05% |
-1.77% |
1.56% |
2.50% |
-3.59% |
1.84% |
6.29% |
1.85% |
- |
3.31% |
| Revenue Q/Q Growth |
|
-1.12% |
13.04% |
-6.34% |
9.42% |
2.13% |
4.17% |
-9.51% |
8.07% |
1.69% |
- |
-18.04% |
| EBITDA Q/Q Growth |
|
6.86% |
11.05% |
-19.00% |
30.28% |
8.13% |
5.04% |
-17.54% |
13.50% |
-111.81% |
- |
-37.43% |
| EBIT Q/Q Growth |
|
6.99% |
17.62% |
-26.62% |
49.68% |
10.29% |
6.02% |
-22.40% |
16.58% |
-160.79% |
- |
-61.03% |
| NOPAT Q/Q Growth |
|
40.07% |
32.29% |
-45.51% |
81.44% |
-2.95% |
8.04% |
-18.89% |
22.96% |
-143.80% |
- |
-67.83% |
| Net Income Q/Q Growth |
|
-52.89% |
836.84% |
-72.66% |
330.82% |
15.58% |
13.62% |
-36.68% |
52.77% |
-269.46% |
- |
-135.89% |
| EPS Q/Q Growth |
|
-240.00% |
1,485.71% |
-89.69% |
1,000.00% |
20.91% |
18.05% |
-40.13% |
62.77% |
-311.11% |
- |
-133.96% |
| Operating Cash Flow Q/Q Growth |
|
-124.67% |
676.55% |
-172.99% |
222.08% |
72.78% |
40.28% |
-121.32% |
343.17% |
-19.12% |
- |
-379.28% |
| Free Cash Flow Firm Q/Q Growth |
|
1.25% |
-6.36% |
104.64% |
-81.99% |
-183.54% |
1,417.38% |
-101.38% |
-5,008.68% |
32.00% |
- |
-44.71% |
| Invested Capital Q/Q Growth |
|
-0.48% |
4.28% |
1.06% |
-0.15% |
0.44% |
-1.91% |
3.53% |
4.21% |
-3.76% |
- |
3.10% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
30.76% |
32.94% |
31.80% |
33.80% |
34.13% |
33.64% |
33.93% |
33.59% |
34.09% |
- |
28.41% |
| EBITDA Margin |
|
19.24% |
18.91% |
18.97% |
22.58% |
23.91% |
24.11% |
21.97% |
23.07% |
-2.68% |
- |
13.87% |
| Operating Margin |
|
11.63% |
15.37% |
11.88% |
16.13% |
16.80% |
17.01% |
15.21% |
15.66% |
-8.04% |
- |
5.94% |
| EBIT Margin |
|
11.25% |
11.70% |
11.54% |
15.78% |
17.04% |
17.35% |
14.88% |
16.05% |
-9.59% |
- |
5.23% |
| Profit (Net Income) Margin |
|
0.63% |
5.26% |
1.54% |
6.05% |
6.84% |
7.46% |
5.22% |
7.38% |
-12.30% |
- |
-1.64% |
| Tax Burden Percent |
|
54.29% |
91.28% |
56.37% |
78.72% |
72.34% |
73.62% |
72.74% |
83.75% |
74.11% |
- |
54.31% |
| Interest Burden Percent |
|
10.40% |
49.24% |
23.61% |
48.66% |
55.49% |
58.44% |
48.26% |
54.92% |
173.01% |
- |
-57.67% |
| Effective Tax Rate |
|
0.95% |
12.31% |
33.98% |
19.40% |
26.47% |
24.69% |
24.48% |
16.56% |
0.00% |
- |
0.00% |
| Return on Invested Capital (ROIC) |
|
7.43% |
10.18% |
4.48% |
7.83% |
7.75% |
8.13% |
7.32% |
8.24% |
-3.65% |
- |
2.55% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
2.81% |
5.05% |
2.90% |
5.83% |
6.10% |
6.48% |
5.57% |
6.50% |
-5.82% |
- |
1.10% |
| Return on Net Nonoperating Assets (RNNOA) |
|
2.72% |
2.92% |
3.94% |
7.40% |
7.32% |
7.84% |
6.57% |
7.15% |
-6.04% |
- |
1.20% |
| Return on Equity (ROE) |
|
10.14% |
13.10% |
8.42% |
15.23% |
15.07% |
15.97% |
13.89% |
15.39% |
-9.69% |
- |
3.75% |
| Cash Return on Invested Capital (CROIC) |
|
-92.18% |
-92.65% |
7.64% |
5.28% |
4.94% |
11.09% |
6.08% |
1.76% |
3.64% |
- |
-0.59% |
| Operating Return on Assets (OROA) |
|
5.17% |
5.23% |
4.71% |
6.60% |
7.49% |
7.92% |
6.75% |
7.19% |
-4.27% |
- |
2.28% |
| Return on Assets (ROA) |
|
0.29% |
2.35% |
0.63% |
2.53% |
3.01% |
3.41% |
2.37% |
3.31% |
-5.47% |
- |
-0.72% |
| Return on Common Equity (ROCE) |
|
9.82% |
12.73% |
8.13% |
14.45% |
14.31% |
15.11% |
13.14% |
14.62% |
-9.19% |
- |
3.56% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-1.40% |
0.00% |
3.13% |
4.97% |
6.85% |
0.00% |
9.03% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
103 |
137 |
75 |
135 |
131 |
142 |
115 |
141 |
-62 |
114 |
37 |
| NOPAT Margin |
|
11.52% |
13.48% |
7.84% |
13.00% |
12.35% |
12.81% |
11.48% |
13.07% |
-5.63% |
- |
4.16% |
| Net Nonoperating Expense Percent (NNEP) |
|
4.61% |
5.13% |
1.58% |
1.99% |
1.66% |
1.65% |
1.75% |
1.74% |
2.18% |
- |
1.45% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
2.02% |
- |
- |
- |
2.14% |
1.67% |
1.97% |
-0.88% |
1.65% |
0.52% |
| Cost of Revenue to Revenue |
|
69.24% |
67.06% |
68.20% |
66.20% |
65.87% |
66.36% |
66.07% |
66.41% |
65.91% |
- |
71.59% |
| SG&A Expenses to Revenue |
|
13.68% |
12.80% |
14.88% |
13.09% |
12.77% |
12.11% |
14.08% |
13.43% |
13.46% |
- |
17.18% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Operating Expenses to Revenue |
|
19.13% |
15.00% |
19.92% |
17.67% |
17.33% |
16.62% |
18.72% |
17.92% |
42.13% |
- |
22.47% |
| Earnings before Interest and Taxes (EBIT) |
|
101 |
119 |
110 |
164 |
181 |
192 |
149 |
174 |
-106 |
119 |
46 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
173 |
192 |
180 |
235 |
254 |
267 |
220 |
250 |
-30 |
196 |
123 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
2.75 |
2.09 |
2.57 |
2.25 |
1.79 |
2.89 |
2.20 |
2.24 |
2.81 |
- |
3.13 |
| 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 |
| Price to Revenue (P/Rev) |
|
2.60 |
1.74 |
1.87 |
1.58 |
1.31 |
1.96 |
1.57 |
1.77 |
2.10 |
- |
2.39 |
| Price to Earnings (P/E) |
|
0.00 |
86.60 |
95.68 |
35.77 |
22.30 |
37.39 |
25.69 |
27.44 |
0.00 |
- |
0.00 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Earnings Yield |
|
0.00% |
1.15% |
1.05% |
2.80% |
4.48% |
2.67% |
3.89% |
3.64% |
0.00% |
- |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.73 |
1.44 |
1.65 |
1.51 |
1.35 |
1.81 |
1.53 |
1.59 |
1.86 |
- |
1.97 |
| Enterprise Value to Revenue (EV/Rev) |
|
3.98 |
2.87 |
2.86 |
2.53 |
2.17 |
2.81 |
2.42 |
2.59 |
2.89 |
- |
3.27 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
22.98 |
16.17 |
14.63 |
12.17 |
9.90 |
12.47 |
10.45 |
11.12 |
17.56 |
- |
25.16 |
| Enterprise Value to EBIT (EV/EBIT) |
|
38.68 |
27.74 |
23.73 |
18.81 |
14.60 |
18.04 |
14.86 |
15.82 |
30.34 |
- |
58.16 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
51.24 |
25.99 |
27.92 |
22.27 |
18.39 |
23.93 |
19.53 |
20.79 |
34.25 |
- |
74.90 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
164.20 |
57.58 |
103.60 |
76.71 |
25.10 |
23.20 |
18.95 |
19.39 |
25.58 |
- |
129.54 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
21.40 |
28.81 |
27.60 |
16.05 |
25.37 |
92.94 |
51.53 |
- |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
1.48 |
1.30 |
1.38 |
1.37 |
1.24 |
1.22 |
1.18 |
1.04 |
1.08 |
- |
1.15 |
| Long-Term Debt to Equity |
|
1.38 |
1.22 |
1.29 |
1.28 |
1.16 |
1.22 |
1.18 |
1.04 |
1.08 |
- |
1.15 |
| Financial Leverage |
|
0.97 |
0.58 |
1.36 |
1.27 |
1.20 |
1.21 |
1.18 |
1.10 |
1.04 |
- |
1.09 |
| Leverage Ratio |
|
2.76 |
2.67 |
3.30 |
3.27 |
3.14 |
3.07 |
3.06 |
2.96 |
2.97 |
- |
2.94 |
| Compound Leverage Factor |
|
0.29 |
1.31 |
0.78 |
1.59 |
1.74 |
1.79 |
1.48 |
1.62 |
5.13 |
- |
-1.69 |
| Debt to Total Capital |
|
59.65% |
56.61% |
57.97% |
57.83% |
55.34% |
54.87% |
54.07% |
51.07% |
52.00% |
- |
53.40% |
| Short-Term Debt to Total Capital |
|
4.05% |
3.82% |
3.77% |
3.77% |
3.71% |
0.01% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Long-Term Debt to Total Capital |
|
55.60% |
52.80% |
54.19% |
54.06% |
51.62% |
54.86% |
54.07% |
51.07% |
52.00% |
- |
53.40% |
| 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% |
| Noncontrolling Interests to Total Capital |
|
1.93% |
2.25% |
2.26% |
2.32% |
2.34% |
2.51% |
2.46% |
2.25% |
2.37% |
- |
2.09% |
| Common Equity to Total Capital |
|
38.42% |
41.14% |
39.77% |
39.85% |
42.32% |
42.62% |
43.47% |
46.68% |
45.63% |
- |
44.52% |
| Debt to EBITDA |
|
8.47 |
6.44 |
5.41 |
4.92 |
4.35 |
3.89 |
3.82 |
3.70 |
5.16 |
- |
7.03 |
| Net Debt to EBITDA |
|
7.70 |
6.12 |
4.88 |
4.36 |
3.76 |
3.56 |
3.52 |
3.36 |
4.60 |
- |
6.53 |
| Long-Term Debt to EBITDA |
|
7.89 |
6.01 |
5.06 |
4.60 |
4.06 |
3.89 |
3.82 |
3.70 |
5.16 |
- |
7.03 |
| Debt to NOPAT |
|
18.88 |
10.35 |
10.32 |
9.00 |
8.09 |
7.47 |
7.14 |
6.92 |
10.07 |
- |
20.91 |
| Net Debt to NOPAT |
|
17.17 |
9.84 |
9.30 |
7.97 |
6.98 |
6.83 |
6.57 |
6.28 |
8.97 |
- |
19.43 |
| Long-Term Debt to NOPAT |
|
17.59 |
9.65 |
9.65 |
8.41 |
7.55 |
7.46 |
7.14 |
6.92 |
10.07 |
- |
20.91 |
| Altman Z-Score |
|
1.23 |
1.17 |
1.31 |
1.28 |
1.21 |
1.59 |
1.43 |
1.52 |
1.50 |
- |
1.66 |
| Noncontrolling Interest Sharing Ratio |
|
3.20% |
2.87% |
3.43% |
5.13% |
5.02% |
5.37% |
5.37% |
5.01% |
5.08% |
- |
4.91% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.25 |
1.19 |
1.25 |
1.27 |
1.27 |
1.38 |
1.51 |
1.55 |
1.40 |
- |
1.53 |
| Quick Ratio |
|
0.74 |
0.51 |
0.52 |
0.52 |
0.90 |
0.59 |
1.09 |
0.61 |
1.05 |
- |
1.11 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-4,085 |
-4,345 |
192 |
35 |
-29 |
381 |
-5.28 |
-270 |
-183 |
-127 |
-184 |
| Operating Cash Flow to CapEx |
|
-35.82% |
645.05% |
-210.40% |
413.17% |
768.58% |
1,372.68% |
-298.51% |
610.46% |
506.44% |
- |
-1,000.00% |
| Free Cash Flow to Firm to Interest Expense |
|
-45.14 |
-50.29 |
2.30 |
0.41 |
-0.36 |
4.78 |
-0.07 |
-3.45 |
-2.38 |
- |
-2.52 |
| Operating Cash Flow to Interest Expense |
|
-0.25 |
1.51 |
-1.13 |
1.38 |
2.49 |
3.53 |
-0.78 |
1.86 |
1.53 |
- |
-3.40 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-0.95 |
1.27 |
-1.67 |
1.04 |
2.17 |
3.27 |
-1.04 |
1.56 |
1.23 |
- |
-3.74 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.46 |
0.45 |
0.41 |
0.42 |
0.44 |
0.46 |
0.45 |
0.45 |
0.45 |
- |
0.44 |
| Accounts Receivable Turnover |
|
3.52 |
6.46 |
4.88 |
5.14 |
3.05 |
5.51 |
3.55 |
5.62 |
2.66 |
- |
2.45 |
| Inventory Turnover |
|
4.01 |
4.95 |
4.39 |
4.44 |
4.72 |
5.20 |
5.17 |
5.34 |
5.39 |
- |
5.12 |
| Fixed Asset Turnover |
|
4.58 |
5.29 |
0.00 |
4.72 |
4.80 |
4.89 |
4.87 |
4.78 |
4.75 |
- |
4.61 |
| Accounts Payable Turnover |
|
4.20 |
4.52 |
3.35 |
3.28 |
3.14 |
2.96 |
2.88 |
2.69 |
2.57 |
- |
2.57 |
| Days Sales Outstanding (DSO) |
|
103.67 |
56.47 |
74.84 |
70.97 |
119.70 |
66.29 |
102.78 |
64.93 |
137.32 |
- |
148.78 |
| Days Inventory Outstanding (DIO) |
|
90.93 |
73.74 |
83.11 |
82.22 |
77.41 |
70.25 |
70.65 |
68.29 |
67.70 |
- |
71.31 |
| Days Payable Outstanding (DPO) |
|
86.90 |
80.68 |
108.93 |
111.33 |
116.29 |
123.13 |
126.67 |
135.48 |
142.16 |
- |
142.12 |
| Cash Conversion Cycle (CCC) |
|
107.70 |
49.53 |
49.02 |
41.87 |
80.82 |
13.41 |
46.75 |
-2.26 |
62.86 |
- |
77.96 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
6,404 |
6,678 |
6,545 |
6,535 |
6,564 |
6,439 |
6,666 |
6,947 |
6,686 |
6,679 |
6,887 |
| Invested Capital Turnover |
|
0.64 |
0.76 |
0.57 |
0.60 |
0.63 |
0.63 |
0.64 |
0.63 |
0.65 |
- |
0.61 |
| Increase / (Decrease) in Invested Capital |
|
4,189 |
4,482 |
-118 |
101 |
160 |
-240 |
120 |
411 |
122 |
242 |
221 |
| Enterprise Value (EV) |
|
11,067 |
9,627 |
10,795 |
9,873 |
8,832 |
11,669 |
10,197 |
11,011 |
12,412 |
- |
13,563 |
| Market Capitalization |
|
7,228 |
5,828 |
7,042 |
6,178 |
5,314 |
8,170 |
6,596 |
7,524 |
8,996 |
- |
9,896 |
| Book Value per Share |
|
$61.44 |
$65.18 |
$65.16 |
$64.23 |
$69.41 |
$66.08 |
$65.59 |
$73.35 |
$71.24 |
$71.86 |
$65.96 |
| Tangible Book Value per Share |
|
($70.09) |
($68.12) |
($69.51) |
($66.02) |
($62.54) |
($61.01) |
($54.79) |
($51.02) |
($53.71) |
($52.25) |
($49.21) |
| Total Capital |
|
6,835 |
6,774 |
6,886 |
6,898 |
7,020 |
6,637 |
6,894 |
7,181 |
7,018 |
6,941 |
7,092 |
| Total Debt |
|
4,077 |
3,835 |
3,992 |
3,989 |
3,885 |
3,642 |
3,728 |
3,667 |
3,649 |
3,565 |
3,787 |
| Total Long-Term Debt |
|
3,800 |
3,576 |
3,732 |
3,729 |
3,624 |
3,641 |
3,728 |
3,667 |
3,649 |
3,565 |
3,787 |
| Net Debt |
|
3,708 |
3,647 |
3,598 |
3,535 |
3,354 |
3,333 |
3,431 |
3,325 |
3,250 |
3,199 |
3,519 |
| Capital Expenditures (CapEx) |
|
63 |
20 |
45 |
28 |
26 |
21 |
20 |
24 |
23 |
23 |
25 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
570 |
418 |
546 |
531 |
496 |
368 |
572 |
643 |
422 |
405 |
717 |
| Debt-free Net Working Capital (DFNWC) |
|
730 |
607 |
738 |
778 |
807 |
677 |
868 |
986 |
821 |
771 |
985 |
| Net Working Capital (NWC) |
|
453 |
348 |
478 |
519 |
546 |
676 |
868 |
986 |
821 |
771 |
985 |
| Net Nonoperating Expense (NNE) |
|
98 |
83 |
60 |
72 |
59 |
59 |
63 |
62 |
73 |
74 |
51 |
| Net Nonoperating Obligations (NNO) |
|
3,646 |
3,739 |
3,651 |
3,626 |
3,429 |
3,443 |
3,499 |
3,433 |
3,317 |
3,304 |
3,581 |
| Total Depreciation and Amortization (D&A) |
|
72 |
73 |
71 |
71 |
73 |
75 |
71 |
76 |
76 |
77 |
76 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
20.52% |
12.48% |
14.47% |
13.60% |
12.20% |
8.84% |
13.58% |
15.12% |
9.82% |
- |
17.29% |
| Debt-free Net Working Capital to Revenue |
|
26.27% |
18.10% |
19.55% |
19.94% |
19.83% |
16.26% |
20.61% |
23.17% |
19.13% |
- |
23.75% |
| Net Working Capital to Revenue |
|
16.30% |
10.39% |
12.66% |
13.28% |
13.42% |
16.24% |
20.61% |
23.17% |
19.13% |
- |
23.75% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.08) |
$1.03 |
$0.11 |
$1.23 |
$1.48 |
$1.72 |
$0.95 |
$1.54 |
($3.23) |
$1.04 |
($0.36) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
41.98M |
41.97M |
42.03M |
42.04M |
42.05M |
42.15M |
44.93M |
44.94M |
44.95M |
45.10M |
47.85M |
| Adjusted Diluted Earnings per Share |
|
($0.07) |
$0.97 |
$0.10 |
$1.10 |
$1.33 |
$1.57 |
$0.94 |
$1.53 |
($3.23) |
$1.06 |
($0.36) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
47.61M |
46.82M |
46.73M |
47.25M |
46.67M |
46.67M |
45.20M |
45.15M |
44.95M |
45.37M |
47.85M |
| 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 |
|
42.75M |
42.28M |
42.80M |
42.81M |
42.81M |
45.69M |
45.70M |
44.95M |
44.95M |
47.87M |
47.87M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
103 |
137 |
75 |
135 |
131 |
142 |
115 |
141 |
-62 |
114 |
37 |
| Normalized NOPAT Margin |
|
11.52% |
13.48% |
7.84% |
13.00% |
12.35% |
12.81% |
11.48% |
13.07% |
-5.63% |
- |
4.16% |
| Pre Tax Income Margin |
|
1.17% |
5.76% |
2.72% |
7.68% |
9.46% |
10.14% |
7.18% |
8.81% |
-16.60% |
- |
-3.02% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
1.12 |
1.38 |
1.31 |
1.95 |
2.25 |
2.41 |
1.93 |
2.22 |
-1.37 |
- |
0.63 |
| NOPAT to Interest Expense |
|
1.14 |
1.58 |
0.89 |
1.60 |
1.63 |
1.78 |
1.49 |
1.81 |
-0.80 |
- |
0.50 |
| EBIT Less CapEx to Interest Expense |
|
0.42 |
1.14 |
0.77 |
1.61 |
1.92 |
2.15 |
1.67 |
1.91 |
-1.67 |
- |
0.29 |
| NOPAT Less CapEx to Interest Expense |
|
0.45 |
1.35 |
0.35 |
1.27 |
1.30 |
1.52 |
1.23 |
1.50 |
-1.11 |
- |
0.16 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
-88.86% |
69.42% |
45.92% |
22.69% |
13.36% |
11.68% |
10.06% |
11.62% |
42.07% |
- |
-121.96% |
| Augmented Payout Ratio |
|
-99.46% |
69.42% |
49.88% |
22.69% |
14.98% |
11.68% |
10.06% |
11.62% |
42.07% |
- |
-121.96% |