| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
190,474,754.00 |
190,474,754.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
190,474,754.00 |
190,474,754.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.21 |
0.16 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-13.46% |
-19.53% |
-3.35% |
100.37% |
4.05% |
-173.06% |
-6.05% |
-6.16% |
-5.12% |
- |
0.32% |
| EBITDA Growth |
|
-12.58% |
-91.46% |
-7.70% |
-2,063.16% |
-129.94% |
2,845.55% |
1.01% |
108.18% |
264.91% |
- |
-7.31% |
| EBIT Growth |
|
-26.44% |
-98.02% |
-18.28% |
-3,796.18% |
-268.48% |
13,209.32% |
-3.30% |
103.23% |
134.76% |
- |
-14.49% |
| NOPAT Growth |
|
-20.43% |
-98.02% |
-18.30% |
-3,359.48% |
-239.26% |
14,051.27% |
30.42% |
103.07% |
138.81% |
- |
-16.63% |
| Net Income Growth |
|
-33.51% |
-100.61% |
-22.83% |
-4,802.04% |
-349.90% |
32,556.71% |
-36.27% |
102.05% |
130.04% |
- |
12.18% |
| EPS Growth |
|
-35.09% |
-15.38% |
-24.00% |
-2,448.00% |
-345.95% |
136.36% |
-60.53% |
101.28% |
119.78% |
- |
20.00% |
| Operating Cash Flow Growth |
|
-25.17% |
-68.39% |
-31.13% |
-63.90% |
52.11% |
78.91% |
-60.15% |
95.78% |
-36.33% |
- |
22.89% |
| Free Cash Flow Firm Growth |
|
133.31% |
59.66% |
-171.05% |
-183.36% |
-59.83% |
214.79% |
92.96% |
-4,192.89% |
-267.54% |
- |
94.19% |
| Invested Capital Growth |
|
-49.81% |
85.32% |
200.78% |
-41.63% |
-43.87% |
-25.36% |
15.56% |
105.29% |
122.52% |
- |
1.87% |
| Revenue Q/Q Growth |
|
0.69% |
-37.72% |
-6.19% |
100.05% |
-47.71% |
-143.74% |
-6.90% |
0.31% |
5.92% |
- |
-7.37% |
| EBITDA Q/Q Growth |
|
-10.07% |
-59.53% |
-6.57% |
-2,233.94% |
98.63% |
4,082.02% |
-1.01% |
3.24% |
-2.96% |
- |
-7.59% |
| EBIT Q/Q Growth |
|
-19.22% |
-82.18% |
-16.02% |
-4,597.14% |
96.32% |
1,507.62% |
-8.30% |
9.22% |
-3.16% |
- |
-20.46% |
| NOPAT Q/Q Growth |
|
-13.85% |
-85.27% |
-23.84% |
-4,112.26% |
96.32% |
1,596.67% |
20.02% |
-29.32% |
13.91% |
- |
-18.87% |
| Net Income Q/Q Growth |
|
-24.50% |
-109.86% |
-13.53% |
-6,180.58% |
95.99% |
1,380.39% |
-24.00% |
-2.16% |
17.55% |
- |
-77.30% |
| EPS Q/Q Growth |
|
-26.00% |
18.92% |
-13.64% |
-3,189.47% |
92.25% |
214.29% |
-85.58% |
0.00% |
20.00% |
- |
-21.74% |
| Operating Cash Flow Q/Q Growth |
|
-45.71% |
-26.26% |
63.26% |
-44.77% |
128.78% |
-13.27% |
-63.63% |
171.32% |
-25.60% |
- |
-42.64% |
| Free Cash Flow Firm Q/Q Growth |
|
100.64% |
-177.12% |
-2,152.43% |
80.46% |
196.68% |
120.41% |
-132.61% |
-301.63% |
-9.95% |
- |
93.32% |
| Invested Capital Q/Q Growth |
|
-1.66% |
70.71% |
4.71% |
-45.73% |
-5.45% |
127.01% |
0.78% |
-3.59% |
2.49% |
- |
2.57% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
0.00% |
100.00% |
100.00% |
100.00% |
- |
100.00% |
| EBITDA Margin |
|
17.05% |
11.08% |
17.53% |
-186.99% |
-4.91% |
0.00% |
16.90% |
17.40% |
15.94% |
- |
17.26% |
| Operating Margin |
|
8.33% |
2.38% |
8.52% |
-191.56% |
-13.49% |
0.00% |
8.39% |
7.20% |
6.58% |
- |
7.15% |
| EBIT Margin |
|
8.33% |
2.38% |
8.52% |
-191.49% |
-13.49% |
0.00% |
6.61% |
7.20% |
6.58% |
- |
7.15% |
| Profit (Net Income) Margin |
|
4.61% |
-0.73% |
4.75% |
-144.31% |
-11.08% |
0.00% |
3.65% |
3.56% |
3.95% |
- |
4.08% |
| Tax Burden Percent |
|
84.69% |
63.26% |
78.49% |
74.33% |
69.64% |
74.43% |
80.93% |
66.44% |
78.15% |
- |
78.90% |
| Interest Burden Percent |
|
65.38% |
-48.42% |
71.02% |
101.39% |
117.93% |
100.37% |
68.16% |
74.38% |
76.75% |
- |
72.30% |
| Effective Tax Rate |
|
15.31% |
0.00% |
21.51% |
0.00% |
0.00% |
25.57% |
19.07% |
33.56% |
21.85% |
- |
21.10% |
| Return on Invested Capital (ROIC) |
|
6.20% |
1.47% |
2,025.86% |
-266.02% |
-19.47% |
0.00% |
6.41% |
5.79% |
6.15% |
- |
4.80% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
5.12% |
0.53% |
2,026.61% |
-297.01% |
-24.79% |
0.00% |
4.72% |
5.05% |
5.18% |
- |
4.23% |
| Return on Net Nonoperating Assets (RNNOA) |
|
4.68% |
0.33% |
-2,016.18% |
-103.32% |
-3.70% |
0.00% |
3.30% |
4.65% |
3.14% |
- |
5.44% |
| Return on Equity (ROE) |
|
10.88% |
1.79% |
9.68% |
-369.34% |
-23.17% |
0.00% |
9.72% |
10.43% |
9.29% |
- |
10.24% |
| Cash Return on Invested Capital (CROIC) |
|
86.07% |
-53.85% |
-190.39% |
-44.95% |
-50.75% |
0.90% |
-49.78% |
-68.43% |
-69.46% |
- |
2.84% |
| Operating Return on Assets (OROA) |
|
2.75% |
0.47% |
2.53% |
-51.90% |
-3.56% |
0.00% |
1.63% |
1.77% |
1.53% |
- |
2.50% |
| Return on Assets (ROA) |
|
1.52% |
-0.14% |
1.41% |
-39.12% |
-2.93% |
0.00% |
0.90% |
0.88% |
0.92% |
- |
1.43% |
| Return on Common Equity (ROCE) |
|
10.71% |
1.77% |
9.54% |
-361.90% |
-22.76% |
0.00% |
9.55% |
10.17% |
9.09% |
- |
10.13% |
| Return on Equity Simple (ROE_SIMPLE) |
|
40.62% |
0.00% |
7.93% |
-226.36% |
-165.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
64 |
9.37 |
60 |
-2,407 |
-89 |
1,326 |
51 |
36 |
41 |
52 |
42 |
| NOPAT Margin |
|
7.05% |
1.67% |
6.69% |
-134.09% |
-9.44% |
0.00% |
6.79% |
4.78% |
5.14% |
- |
5.64% |
| Net Nonoperating Expense Percent (NNEP) |
|
1.08% |
0.94% |
-0.75% |
30.99% |
5.32% |
-0.21% |
1.69% |
0.74% |
0.97% |
- |
0.57% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
0.17% |
- |
- |
- |
27.56% |
1.09% |
0.88% |
0.90% |
1.29% |
0.93% |
| 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% |
| SG&A Expenses to Revenue |
|
91.53% |
0.00% |
91.34% |
0.00% |
113.37% |
0.00% |
91.49% |
92.68% |
93.31% |
- |
92.73% |
| 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 |
|
91.53% |
98.25% |
91.34% |
291.56% |
113.37% |
0.00% |
91.49% |
92.70% |
93.19% |
- |
92.73% |
| Earnings before Interest and Taxes (EBIT) |
|
75 |
13 |
76 |
-3,437 |
-127 |
1,781 |
49 |
54 |
52 |
67 |
53 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
154 |
62 |
157 |
-3,356 |
-46 |
1,833 |
126 |
130 |
126 |
139 |
129 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.71 |
0.77 |
0.61 |
1.07 |
0.79 |
1.25 |
1.38 |
1.32 |
1.34 |
- |
1.73 |
| Price to Tangible Book Value (P/TBV) |
|
0.73 |
0.77 |
0.63 |
1.07 |
0.79 |
1.25 |
1.38 |
1.32 |
1.34 |
- |
1.73 |
| Price to Revenue (P/Rev) |
|
0.42 |
0.55 |
0.40 |
0.25 |
0.27 |
0.58 |
0.66 |
0.65 |
0.68 |
- |
0.92 |
| Price to Earnings (P/E) |
|
10.26 |
12.61 |
7.81 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
17.99 |
- |
22.27 |
| Dividend Yield |
|
11.62% |
10.08% |
12.69% |
15.85% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Earnings Yield |
|
9.74% |
7.93% |
12.81% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
5.56% |
- |
4.49% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.75 |
0.99 |
0.68 |
1.03 |
0.76 |
1.10 |
1.15 |
1.14 |
1.14 |
- |
1.31 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.57 |
1.47 |
0.58 |
0.38 |
0.26 |
1.23 |
1.30 |
1.26 |
1.32 |
- |
1.55 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
1.58 |
8.61 |
3.26 |
0.00 |
0.00 |
0.00 |
0.00 |
12.33 |
7.78 |
- |
9.16 |
| Enterprise Value to EBIT (EV/EBIT) |
|
2.05 |
17.33 |
6.33 |
0.00 |
0.00 |
0.00 |
0.00 |
195.93 |
18.29 |
- |
21.22 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
2.54 |
21.69 |
7.71 |
0.00 |
0.00 |
0.00 |
0.00 |
279.90 |
24.15 |
- |
28.17 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
2.98 |
8.77 |
4.29 |
4.66 |
2.84 |
8.15 |
10.03 |
8.23 |
9.63 |
- |
11.93 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.58 |
0.00 |
0.00 |
0.00 |
0.00 |
103.47 |
0.00 |
0.00 |
0.00 |
- |
46.57 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
1.64 |
1.36 |
1.42 |
3.00 |
2.08 |
2.20 |
2.03 |
1.61 |
1.84 |
- |
1.78 |
| Long-Term Debt to Equity |
|
1.64 |
1.36 |
1.42 |
3.00 |
2.08 |
2.10 |
1.73 |
1.48 |
1.76 |
- |
1.70 |
| Financial Leverage |
|
0.92 |
0.62 |
-0.99 |
0.35 |
0.15 |
1.18 |
0.70 |
0.92 |
0.61 |
- |
1.29 |
| Leverage Ratio |
|
5.10 |
7.26 |
5.25 |
9.87 |
8.97 |
6.72 |
6.50 |
9.44 |
8.27 |
- |
5.56 |
| Compound Leverage Factor |
|
3.33 |
-3.52 |
3.73 |
10.00 |
10.58 |
6.75 |
4.43 |
7.02 |
6.35 |
- |
4.02 |
| Debt to Total Capital |
|
62.06% |
57.69% |
58.72% |
75.00% |
67.56% |
68.76% |
67.04% |
61.62% |
64.85% |
- |
63.98% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.29% |
0.00% |
0.00% |
0.00% |
3.26% |
9.92% |
4.72% |
3.16% |
- |
2.75% |
| Long-Term Debt to Total Capital |
|
62.06% |
57.39% |
58.72% |
75.00% |
67.56% |
65.51% |
57.12% |
56.91% |
61.69% |
- |
61.23% |
| 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 |
|
0.58% |
0.61% |
0.59% |
0.77% |
0.69% |
0.71% |
0.73% |
0.84% |
0.75% |
- |
0.00% |
| Common Equity to Total Capital |
|
37.36% |
41.70% |
40.69% |
24.24% |
31.74% |
30.53% |
32.23% |
37.54% |
34.40% |
- |
36.02% |
| Debt to EBITDA |
|
2.74 |
5.78 |
5.28 |
-1.17 |
-1.09 |
-2.36 |
-2.22 |
7.89 |
5.65 |
- |
5.55 |
| Net Debt to EBITDA |
|
0.40 |
5.32 |
0.99 |
-0.19 |
0.02 |
-1.48 |
-1.44 |
5.89 |
3.68 |
- |
3.77 |
| Long-Term Debt to EBITDA |
|
2.74 |
5.75 |
5.28 |
-1.17 |
-1.09 |
-2.25 |
-1.90 |
7.28 |
5.37 |
- |
5.31 |
| Debt to NOPAT |
|
4.39 |
14.55 |
12.46 |
-1.50 |
-1.41 |
-2.79 |
-2.64 |
178.96 |
17.54 |
- |
17.06 |
| Net Debt to NOPAT |
|
0.63 |
13.39 |
2.34 |
-0.25 |
0.03 |
-1.75 |
-1.70 |
133.72 |
11.43 |
- |
11.59 |
| Long-Term Debt to NOPAT |
|
4.39 |
14.48 |
12.46 |
-1.50 |
-1.41 |
-2.66 |
-2.25 |
165.27 |
16.69 |
- |
16.32 |
| Altman Z-Score |
|
-0.05 |
0.37 |
-0.07 |
-0.82 |
-0.12 |
1.15 |
0.48 |
0.47 |
0.50 |
- |
0.56 |
| Noncontrolling Interest Sharing Ratio |
|
1.54% |
1.49% |
1.46% |
2.02% |
1.77% |
0.00% |
1.74% |
2.55% |
2.14% |
- |
1.08% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.29 |
1.59 |
0.25 |
0.26 |
0.34 |
1.61 |
1.25 |
1.07 |
1.35 |
- |
1.34 |
| Quick Ratio |
|
0.29 |
1.04 |
0.25 |
0.25 |
0.34 |
0.91 |
0.69 |
0.41 |
0.74 |
- |
0.66 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
2,890 |
-2,229 |
-6,147 |
-1,201 |
1,161 |
2,559 |
-434 |
-1,744 |
-1,918 |
128 |
-25 |
| Operating Cash Flow to CapEx |
|
159.66% |
76.06% |
130.55% |
217.14% |
143.35% |
159.53% |
57.39% |
179.78% |
106.70% |
- |
58.95% |
| Free Cash Flow to Firm to Interest Expense |
|
92.47 |
-67.82 |
-203.50 |
-38.67 |
37.75 |
86.10 |
-13.24 |
-67.63 |
-77.62 |
- |
-0.86 |
| Operating Cash Flow to Interest Expense |
|
3.31 |
2.32 |
4.13 |
2.22 |
5.12 |
4.59 |
1.51 |
5.22 |
4.06 |
- |
2.07 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
1.24 |
-0.73 |
0.97 |
1.20 |
1.55 |
1.71 |
-1.12 |
2.32 |
0.25 |
- |
-1.44 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.33 |
0.20 |
0.30 |
0.27 |
0.26 |
0.25 |
0.25 |
0.25 |
0.23 |
- |
0.35 |
| Accounts Receivable Turnover |
|
0.00 |
6.21 |
8.07 |
10.28 |
8.60 |
6.41 |
6.95 |
6.85 |
6.01 |
- |
6.89 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Fixed Asset Turnover |
|
0.65 |
0.56 |
0.61 |
0.75 |
0.75 |
0.53 |
0.51 |
0.51 |
0.49 |
- |
0.50 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Days Sales Outstanding (DSO) |
|
0.00 |
58.77 |
45.21 |
35.51 |
42.45 |
56.90 |
52.55 |
53.30 |
60.73 |
- |
52.94 |
| Days Inventory Outstanding (DIO) |
|
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 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
58.77 |
45.21 |
35.51 |
42.45 |
56.90 |
52.55 |
53.30 |
60.73 |
- |
52.94 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
2,848 |
4,862 |
3,115 |
1,691 |
1,599 |
3,629 |
3,600 |
3,471 |
3,557 |
3,070 |
3,668 |
| Invested Capital Turnover |
|
0.88 |
0.88 |
303.02 |
1.98 |
2.06 |
0.76 |
0.94 |
1.21 |
1.19 |
- |
0.85 |
| Increase / (Decrease) in Invested Capital |
|
-2,827 |
2,239 |
6,207 |
-1,206 |
-1,250 |
-1,233 |
485 |
1,780 |
1,959 |
-76 |
67 |
| Enterprise Value (EV) |
|
2,137 |
4,835 |
2,122 |
1,741 |
1,215 |
3,975 |
4,139 |
3,940 |
4,058 |
- |
4,803 |
| Market Capitalization |
|
1,569 |
1,816 |
1,443 |
1,156 |
1,241 |
1,852 |
2,084 |
2,023 |
2,103 |
- |
2,827 |
| Book Value per Share |
|
$17.45 |
$18.32 |
$18.57 |
$8.47 |
$12.31 |
$7.77 |
$7.91 |
$8.06 |
$8.21 |
$8.43 |
$8.60 |
| Tangible Book Value per Share |
|
$16.81 |
$18.32 |
$17.93 |
$8.47 |
$12.31 |
$7.77 |
$7.91 |
$8.06 |
$8.21 |
$8.43 |
$8.60 |
| Total Capital |
|
5,953 |
5,623 |
5,843 |
4,478 |
4,968 |
4,845 |
4,673 |
4,088 |
4,547 |
4,016 |
4,545 |
| Total Debt |
|
3,695 |
3,244 |
3,431 |
3,358 |
3,357 |
3,331 |
3,133 |
2,519 |
2,948 |
2,410 |
2,908 |
| Total Long-Term Debt |
|
3,695 |
3,227 |
3,431 |
3,358 |
3,357 |
3,174 |
2,669 |
2,326 |
2,805 |
2,285 |
2,783 |
| Net Debt |
|
534 |
2,985 |
645 |
551 |
-60 |
2,088 |
2,021 |
1,882 |
1,921 |
1,429 |
1,976 |
| Capital Expenditures (CapEx) |
|
65 |
100 |
95 |
32 |
110 |
86 |
87 |
75 |
94 |
86 |
104 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-7,938 |
205 |
-7,782 |
-7,795 |
-7,725 |
-275 |
-261 |
-343 |
-391 |
-399 |
-345 |
| Debt-free Net Working Capital (DFNWC) |
|
-5,990 |
464 |
-6,187 |
-6,167 |
-5,468 |
968 |
851 |
294 |
636 |
582 |
587 |
| Net Working Capital (NWC) |
|
-5,990 |
447 |
-6,187 |
-6,167 |
-5,468 |
810 |
387 |
101 |
493 |
457 |
462 |
| Net Nonoperating Expense (NNE) |
|
22 |
13 |
17 |
183 |
15 |
-4.92 |
23 |
9.15 |
9.46 |
-82 |
12 |
| Net Nonoperating Obligations (NNO) |
|
590 |
2,483 |
704 |
571 |
-13 |
2,116 |
2,060 |
1,902 |
1,959 |
1,464 |
2,030 |
| Total Depreciation and Amortization (D&A) |
|
79 |
49 |
81 |
81 |
81 |
52 |
77 |
76 |
74 |
72 |
75 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-211.98% |
6.22% |
-213.13% |
-171.32% |
-168.43% |
-8.55% |
-8.22% |
-10.98% |
-12.69% |
- |
-11.16% |
| Debt-free Net Working Capital to Revenue |
|
-159.94% |
14.10% |
-169.46% |
-135.53% |
-119.22% |
30.05% |
26.83% |
9.41% |
20.66% |
- |
19.00% |
| Net Working Capital to Revenue |
|
-159.94% |
13.60% |
-169.46% |
-135.53% |
-119.22% |
25.15% |
12.21% |
3.24% |
16.00% |
- |
14.96% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.37 |
$0.45 |
$0.38 |
($11.74) |
($0.91) |
$1.04 |
$0.15 |
$0.15 |
$0.18 |
$0.23 |
$0.18 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
109.73M |
109.74M |
110.22M |
110.30M |
114.36M |
126.93M |
172.48M |
172.50M |
172.62M |
172.55M |
172.63M |
| Adjusted Diluted Earnings per Share |
|
$0.37 |
$0.44 |
$0.38 |
($11.74) |
($0.91) |
$1.04 |
$0.15 |
$0.15 |
$0.18 |
$0.23 |
$0.18 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
109.92M |
110.04M |
110.48M |
110.30M |
114.36M |
126.93M |
172.81M |
172.66M |
172.92M |
173.02M |
173.33M |
| 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 |
|
127.98M |
128.01M |
128.16M |
128.16M |
190.32M |
190.32M |
190.35M |
190.47M |
190.47M |
190.47M |
190.49M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
64 |
9.37 |
60 |
-2,407 |
-89 |
1,326 |
51 |
36 |
40 |
52 |
42 |
| Normalized NOPAT Margin |
|
7.05% |
1.67% |
6.69% |
-134.09% |
-9.44% |
0.00% |
6.79% |
4.80% |
5.04% |
- |
5.64% |
| Pre Tax Income Margin |
|
5.45% |
-1.15% |
6.05% |
-194.16% |
-15.90% |
0.00% |
4.51% |
5.36% |
5.05% |
- |
5.17% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
2.40 |
0.41 |
2.53 |
-110.66 |
-4.11 |
59.93 |
1.50 |
2.08 |
2.11 |
- |
1.81 |
| NOPAT to Interest Expense |
|
2.04 |
0.29 |
1.99 |
-77.49 |
-2.88 |
44.61 |
1.54 |
1.38 |
1.65 |
- |
1.43 |
| EBIT Less CapEx to Interest Expense |
|
0.33 |
-2.65 |
-0.63 |
-111.68 |
-7.69 |
57.05 |
-1.14 |
-0.82 |
-1.70 |
- |
-1.70 |
| NOPAT Less CapEx to Interest Expense |
|
-0.04 |
-2.77 |
-1.17 |
-78.51 |
-6.45 |
41.73 |
-1.10 |
-1.52 |
-2.16 |
- |
-2.09 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
16.95% |
51.33% |
39.99% |
-1.46% |
-0.07% |
-0.14% |
-0.14% |
-13.02% |
1.57% |
- |
0.64% |
| Augmented Payout Ratio |
|
16.95% |
51.33% |
39.99% |
-1.46% |
-0.07% |
-0.14% |
-0.14% |
-13.02% |
1.57% |
- |
0.64% |