| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
45,831,261.00 |
71,992,908.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
45,831,261.00 |
71,992,908.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
-1.07 |
-0.54 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
18.84% |
19.47% |
22.73% |
10.68% |
-5.54% |
-5.49% |
2.01% |
6.96% |
1.73% |
- |
124.66% |
| EBITDA Growth |
|
-19.92% |
31.12% |
111.70% |
320.00% |
16.75% |
43.46% |
-11.05% |
16.79% |
-6.96% |
- |
-19.24% |
| EBIT Growth |
|
-30.56% |
33.48% |
364.06% |
1,583.33% |
21.30% |
77.52% |
-17.85% |
27.72% |
-6.24% |
- |
-243.03% |
| NOPAT Growth |
|
-30.32% |
68.69% |
786.73% |
1,758.39% |
16.91% |
37.36% |
-24.90% |
26.87% |
-12.44% |
- |
-241.99% |
| Net Income Growth |
|
-40.10% |
38.65% |
1,006.25% |
381.25% |
25.66% |
69.47% |
-21.47% |
34.17% |
-13.26% |
- |
-379.14% |
| EPS Growth |
|
-47.02% |
44.74% |
825.00% |
350.00% |
22.50% |
41.82% |
-21.62% |
36.00% |
-10.20% |
- |
-289.66% |
| Operating Cash Flow Growth |
|
107.61% |
121.99% |
-124.86% |
128.00% |
4.73% |
-51.24% |
393.02% |
-39.38% |
20.78% |
- |
-1,463.49% |
| Free Cash Flow Firm Growth |
|
999.26% |
47.09% |
-813.84% |
-32.75% |
-37.06% |
113.95% |
138.39% |
-57.39% |
-75.32% |
- |
-1,269.25% |
| Invested Capital Growth |
|
-39.60% |
47.30% |
132.95% |
-23.97% |
-36.16% |
-0.51% |
-15.75% |
-5.22% |
-3.08% |
- |
268.34% |
| Revenue Q/Q Growth |
|
26.28% |
-4.47% |
-13.50% |
6.07% |
7.78% |
-4.42% |
-6.65% |
11.22% |
2.50% |
- |
51.69% |
| EBITDA Q/Q Growth |
|
333.68% |
-30.46% |
-2.09% |
42.25% |
20.55% |
-14.55% |
-39.29% |
86.77% |
-3.97% |
- |
7,960.00% |
| EBIT Q/Q Growth |
|
1,677.78% |
-45.95% |
-3.26% |
79.80% |
29.03% |
-20.90% |
-55.23% |
179.51% |
-5.28% |
- |
-11.86% |
| NOPAT Q/Q Growth |
|
1,897.47% |
-32.22% |
-22.17% |
74.90% |
26.72% |
-20.37% |
-57.44% |
195.46% |
-12.55% |
- |
-16.67% |
| Net Income Q/Q Growth |
|
395.31% |
-40.21% |
-21.68% |
103.39% |
31.94% |
-19.37% |
-63.71% |
247.48% |
-14.70% |
- |
21.14% |
| EPS Q/Q Growth |
|
366.67% |
-31.25% |
-32.73% |
102.70% |
30.67% |
-20.41% |
-62.82% |
251.72% |
-13.73% |
- |
49.07% |
| Operating Cash Flow Q/Q Growth |
|
445.33% |
-14.43% |
-104.10% |
1,293.02% |
150.49% |
-60.16% |
-75.39% |
146.83% |
399.04% |
- |
-321.96% |
| Free Cash Flow Firm Q/Q Growth |
|
36.41% |
-196.18% |
-153.61% |
177.80% |
27.67% |
-78.68% |
81.33% |
-13.65% |
-26.06% |
- |
-1,600.56% |
| Invested Capital Q/Q Growth |
|
-15.18% |
144.77% |
9.77% |
-2.66% |
-28.78% |
281.47% |
-68.15% |
9.51% |
-27.17% |
- |
26.87% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
40.09% |
40.19% |
39.59% |
41.90% |
41.48% |
40.54% |
39.75% |
42.90% |
42.13% |
- |
37.10% |
| EBITDA Margin |
|
11.58% |
8.43% |
9.54% |
12.79% |
14.31% |
12.79% |
8.32% |
13.97% |
13.09% |
- |
2.99% |
| Operating Margin |
|
7.98% |
4.52% |
5.05% |
8.56% |
10.25% |
8.48% |
4.07% |
10.22% |
9.45% |
- |
-2.70% |
| EBIT Margin |
|
7.98% |
4.52% |
5.05% |
8.56% |
10.25% |
8.48% |
4.07% |
10.22% |
9.45% |
- |
-2.59% |
| Profit (Net Income) Margin |
|
5.31% |
3.32% |
3.01% |
5.77% |
7.07% |
5.96% |
2.32% |
7.24% |
6.03% |
- |
-2.88% |
| Tax Burden Percent |
|
79.75% |
100.00% |
80.45% |
78.26% |
76.86% |
77.37% |
73.55% |
77.90% |
71.78% |
- |
69.78% |
| Interest Burden Percent |
|
83.45% |
73.62% |
74.07% |
86.14% |
89.70% |
90.83% |
77.46% |
90.91% |
88.85% |
- |
159.31% |
| Effective Tax Rate |
|
20.25% |
0.00% |
19.55% |
21.74% |
23.14% |
22.63% |
26.46% |
22.26% |
28.22% |
- |
0.00% |
| Return on Invested Capital (ROIC) |
|
23.28% |
11.18% |
32.83% |
35.14% |
51.54% |
14.20% |
18.71% |
49.13% |
58.48% |
- |
-7.80% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
21.02% |
8.42% |
30.86% |
33.97% |
50.14% |
13.14% |
17.72% |
48.00% |
56.76% |
- |
-9.34% |
| Return on Net Nonoperating Assets (RNNOA) |
|
23.00% |
3.59% |
32,348.09% |
56,175.06% |
65,453.72% |
6.02% |
23,945.81% |
133,591.72% |
113,724.80% |
- |
-54,086.35% |
| Return on Equity (ROE) |
|
46.28% |
14.77% |
32,380.92% |
56,210.20% |
65,505.25% |
20.22% |
23,964.52% |
133,640.85% |
113,783.28% |
- |
-54,094.16% |
| Cash Return on Invested Capital (CROIC) |
|
58.26% |
-31.28% |
-51.47% |
55.65% |
82.01% |
14.27% |
55.29% |
45.17% |
56.21% |
- |
-113.86% |
| Operating Return on Assets (OROA) |
|
10.55% |
6.58% |
7.80% |
11.10% |
13.37% |
11.27% |
5.48% |
13.70% |
13.04% |
- |
-2.80% |
| Return on Assets (ROA) |
|
7.02% |
4.84% |
4.65% |
7.48% |
9.22% |
7.92% |
3.12% |
9.70% |
8.32% |
- |
-3.12% |
| Return on Common Equity (ROCE) |
|
0.00% |
14.77% |
0.00% |
0.00% |
0.00% |
20.21% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Return on Equity Simple (ROE_SIMPLE) |
|
5.79% |
0.00% |
8.46% |
14.48% |
14.62% |
0.00% |
16.89% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
45 |
31 |
24 |
42 |
53 |
42 |
18 |
53 |
46 |
-22 |
-25 |
| NOPAT Margin |
|
6.37% |
4.52% |
4.06% |
6.70% |
7.88% |
6.56% |
2.99% |
7.95% |
6.78% |
- |
-1.89% |
| Net Nonoperating Expense Percent (NNEP) |
|
2.26% |
2.76% |
1.97% |
1.17% |
1.39% |
1.05% |
1.00% |
1.13% |
1.72% |
- |
1.53% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
2.55% |
- |
- |
- |
3.53% |
4.43% |
11.93% |
14.30% |
-0.70% |
-1.76% |
| Cost of Revenue to Revenue |
|
59.91% |
59.83% |
60.39% |
58.10% |
58.52% |
59.47% |
60.25% |
57.10% |
57.87% |
- |
62.90% |
| SG&A Expenses to Revenue |
|
31.38% |
31.04% |
34.54% |
33.01% |
31.00% |
31.64% |
34.61% |
32.30% |
32.57% |
- |
38.20% |
| 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 |
|
32.12% |
35.66% |
34.56% |
33.33% |
31.24% |
32.03% |
35.68% |
32.68% |
32.69% |
- |
39.80% |
| Earnings before Interest and Taxes (EBIT) |
|
57 |
31 |
30 |
53 |
69 |
55 |
24 |
68 |
65 |
-31 |
-35 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
82 |
57 |
56 |
80 |
96 |
82 |
50 |
93 |
90 |
0.50 |
40 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
2.47 |
0.00 |
0.00 |
0.00 |
2.87 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
17.18 |
0.00 |
0.00 |
0.00 |
11.19 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Price to Revenue (P/Rev) |
|
0.67 |
0.77 |
0.82 |
0.81 |
0.97 |
0.96 |
0.83 |
0.89 |
0.81 |
- |
0.65 |
| Price to Earnings (P/E) |
|
36.48 |
38.26 |
31.75 |
18.54 |
20.01 |
17.31 |
15.48 |
15.62 |
14.91 |
- |
1,542.78 |
| Dividend Yield |
|
3.81% |
3.17% |
2.88% |
3.60% |
2.47% |
2.59% |
2.96% |
2.68% |
2.91% |
- |
4.19% |
| Earnings Yield |
|
2.74% |
2.61% |
3.15% |
5.39% |
5.00% |
5.78% |
6.46% |
6.40% |
6.71% |
- |
0.06% |
| Enterprise Value to Invested Capital (EV/IC) |
|
4.27 |
1.96 |
5.71 |
5.94 |
9.11 |
2.35 |
6.68 |
6.68 |
8.13 |
- |
2.69 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.88 |
0.94 |
0.99 |
0.98 |
1.09 |
1.08 |
0.98 |
1.05 |
0.93 |
- |
1.03 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
11.91 |
12.38 |
11.71 |
9.23 |
9.62 |
8.71 |
8.04 |
8.45 |
7.65 |
- |
16.44 |
| Enterprise Value to EBIT (EV/EBIT) |
|
24.74 |
25.38 |
22.13 |
14.92 |
15.23 |
13.26 |
12.31 |
12.57 |
11.37 |
- |
54.86 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
36.22 |
33.43 |
28.13 |
18.04 |
18.75 |
17.05 |
15.99 |
16.34 |
15.08 |
- |
575.17 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
9.74 |
8.57 |
10.22 |
9.26 |
9.92 |
12.08 |
10.17 |
12.16 |
9.63 |
- |
40.06 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
5.52 |
0.00 |
0.00 |
9.21 |
8.66 |
16.43 |
11.04 |
14.40 |
14.24 |
- |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
1,695.33 |
0.58 |
1,576.67 |
1,541.33 |
1,151.33 |
0.42 |
1,349.00 |
0.00 |
0.00 |
- |
0.00 |
| Long-Term Debt to Equity |
|
1,644.00 |
0.57 |
1,534.00 |
1,372.33 |
981.67 |
0.36 |
1,182.33 |
0.00 |
0.00 |
- |
0.00 |
| Financial Leverage |
|
1.09 |
0.43 |
1,048.33 |
1,653.67 |
1,305.33 |
0.46 |
1,351.67 |
2,783.00 |
2,003.67 |
- |
5,792.33 |
| Leverage Ratio |
|
5.79 |
2.43 |
5,492.33 |
6,694.00 |
6,550.67 |
2.37 |
6,284.50 |
12,842.67 |
12,521.33 |
- |
22,102.33 |
| Compound Leverage Factor |
|
4.84 |
1.79 |
4,068.40 |
5,766.37 |
5,875.63 |
2.16 |
4,867.91 |
11,675.15 |
11,125.77 |
- |
35,211.74 |
| Debt to Total Capital |
|
99.94% |
36.81% |
99.94% |
99.94% |
99.91% |
29.61% |
99.93% |
100.00% |
100.00% |
- |
100.00% |
| Short-Term Debt to Total Capital |
|
3.03% |
0.62% |
2.70% |
10.96% |
14.72% |
4.21% |
12.35% |
0.00% |
0.00% |
- |
1.27% |
| Long-Term Debt to Total Capital |
|
96.91% |
36.18% |
97.23% |
88.98% |
85.19% |
25.40% |
87.58% |
100.00% |
100.00% |
- |
98.73% |
| 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 |
|
0.06% |
0.02% |
0.06% |
0.06% |
0.09% |
0.03% |
0.07% |
0.00% |
0.00% |
- |
0.00% |
| Common Equity to Total Capital |
|
0.00% |
63.17% |
0.00% |
0.00% |
0.00% |
70.36% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Debt to EBITDA |
|
2.96 |
2.40 |
2.20 |
1.68 |
1.19 |
1.12 |
1.31 |
1.38 |
1.03 |
- |
6.45 |
| Net Debt to EBITDA |
|
2.79 |
2.21 |
2.05 |
1.56 |
1.05 |
1.03 |
1.22 |
1.26 |
0.94 |
- |
6.11 |
| Long-Term Debt to EBITDA |
|
2.87 |
2.36 |
2.14 |
1.49 |
1.02 |
0.96 |
1.15 |
1.38 |
1.03 |
- |
6.37 |
| Debt to NOPAT |
|
9.01 |
6.47 |
5.29 |
3.28 |
2.33 |
2.20 |
2.61 |
2.67 |
2.03 |
- |
225.80 |
| Net Debt to NOPAT |
|
8.48 |
5.97 |
4.93 |
3.04 |
2.06 |
2.02 |
2.43 |
2.44 |
1.86 |
- |
213.58 |
| Long-Term Debt to NOPAT |
|
8.74 |
6.36 |
5.15 |
2.92 |
1.98 |
1.89 |
2.29 |
2.67 |
2.03 |
- |
222.94 |
| Altman Z-Score |
|
2.02 |
2.71 |
2.55 |
2.59 |
2.88 |
3.32 |
2.66 |
2.84 |
2.87 |
- |
1.28 |
| Noncontrolling Interest Sharing Ratio |
|
100.00% |
0.04% |
100.00% |
100.00% |
100.00% |
0.04% |
100.00% |
100.00% |
100.00% |
- |
100.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.14 |
1.16 |
1.29 |
1.20 |
1.09 |
1.10 |
1.19 |
1.46 |
1.33 |
- |
1.39 |
| Quick Ratio |
|
0.58 |
0.07 |
0.64 |
0.61 |
0.58 |
0.06 |
0.59 |
0.80 |
0.69 |
- |
0.67 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
359 |
-345 |
-228 |
177 |
226 |
48 |
87 |
75 |
56 |
-1,775 |
-1,021 |
| Operating Cash Flow to CapEx |
|
507.02% |
648.15% |
-40.19% |
309.04% |
924.46% |
544.68% |
103.28% |
213.01% |
804.15% |
- |
-530.25% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.32 |
1.46 |
1.54 |
1.30 |
1.30 |
1.33 |
1.35 |
1.34 |
1.38 |
- |
1.08 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
12.21 |
10.17 |
9.91 |
0.00 |
10.95 |
9.43 |
10.08 |
- |
9.11 |
| Inventory Turnover |
|
6.38 |
7.89 |
7.62 |
6.78 |
6.91 |
7.64 |
7.19 |
6.91 |
7.51 |
- |
6.18 |
| Fixed Asset Turnover |
|
5.11 |
5.36 |
5.61 |
4.62 |
4.66 |
4.66 |
4.74 |
4.86 |
4.93 |
- |
4.57 |
| Accounts Payable Turnover |
|
3.25 |
3.78 |
4.45 |
3.74 |
3.44 |
3.69 |
4.21 |
3.99 |
3.79 |
- |
3.68 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
29.90 |
35.90 |
36.85 |
0.00 |
33.33 |
38.69 |
36.20 |
- |
40.06 |
| Days Inventory Outstanding (DIO) |
|
57.17 |
46.27 |
47.91 |
53.86 |
52.82 |
47.78 |
50.77 |
52.82 |
48.60 |
- |
59.06 |
| Days Payable Outstanding (DPO) |
|
112.26 |
96.60 |
81.98 |
97.66 |
106.08 |
99.00 |
86.73 |
91.59 |
96.38 |
- |
99.30 |
| Cash Conversion Cycle (CCC) |
|
-55.09 |
-50.33 |
-4.18 |
-7.90 |
-16.42 |
-51.22 |
-2.62 |
-0.08 |
-11.58 |
- |
-0.18 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
478 |
1,171 |
441 |
429 |
305 |
1,165 |
371 |
406 |
296 |
2,920 |
1,367 |
| Invested Capital Turnover |
|
3.66 |
2.48 |
8.08 |
5.24 |
6.54 |
2.16 |
6.25 |
6.18 |
8.62 |
- |
4.13 |
| Increase / (Decrease) in Invested Capital |
|
-314 |
376 |
251 |
-135 |
-173 |
-6.00 |
-69 |
-22 |
-9.40 |
1,753 |
996 |
| Enterprise Value (EV) |
|
2,044 |
2,292 |
2,514 |
2,545 |
2,783 |
2,739 |
2,478 |
2,716 |
2,408 |
- |
3,681 |
| Market Capitalization |
|
1,565 |
1,882 |
2,073 |
2,116 |
2,478 |
2,414 |
2,100 |
2,310 |
2,112 |
- |
2,314 |
| Book Value per Share |
|
$0.00 |
$16.35 |
$0.00 |
$0.00 |
$0.00 |
$17.57 |
$0.00 |
$0.00 |
$0.00 |
$40.05 |
$0.00 |
| Tangible Book Value per Share |
|
($14.89) |
$2.35 |
($13.71) |
($13.50) |
($13.40) |
$4.51 |
($13.13) |
($13.12) |
($13.18) |
$2.90 |
($25.55) |
| Total Capital |
|
509 |
1,206 |
473 |
463 |
346 |
1,194 |
405 |
444 |
324 |
3,136 |
1,445 |
| Total Debt |
|
509 |
444 |
473 |
462 |
345 |
354 |
405 |
444 |
324 |
1,300 |
1,445 |
| Total Long-Term Debt |
|
493 |
436 |
460 |
412 |
295 |
303 |
355 |
444 |
324 |
1,284 |
1,427 |
| Net Debt |
|
478 |
409 |
441 |
429 |
305 |
325 |
377 |
406 |
296 |
1,085 |
1,367 |
| Capital Expenditures (CapEx) |
|
24 |
16 |
11 |
17 |
14 |
9.40 |
12 |
15 |
19 |
16 |
32 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
55 |
45 |
100 |
111 |
58 |
68 |
108 |
149 |
106 |
73 |
301 |
| Debt-free Net Working Capital (DFNWC) |
|
86 |
80 |
132 |
145 |
98 |
97 |
136 |
187 |
134 |
289 |
379 |
| Net Working Capital (NWC) |
|
70 |
72 |
120 |
94 |
47 |
47 |
86 |
187 |
134 |
273 |
361 |
| Net Nonoperating Expense (NNE) |
|
7.50 |
8.10 |
6.20 |
5.79 |
5.46 |
3.87 |
4.04 |
4.72 |
5.17 |
27 |
13 |
| Net Nonoperating Obligations (NNO) |
|
478 |
409 |
440 |
429 |
305 |
325 |
371 |
406 |
296 |
1,085 |
1,367 |
| Total Depreciation and Amortization (D&A) |
|
26 |
27 |
26 |
26 |
27 |
28 |
26 |
25 |
25 |
32 |
75 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
2.38% |
1.86% |
3.92% |
4.27% |
2.27% |
2.71% |
4.26% |
5.76% |
4.08% |
- |
8.39% |
| Debt-free Net Working Capital to Revenue |
|
3.68% |
3.27% |
5.20% |
5.55% |
3.83% |
3.85% |
5.34% |
7.24% |
5.16% |
- |
10.57% |
| Net Working Capital to Revenue |
|
3.02% |
2.97% |
4.70% |
3.61% |
1.85% |
1.86% |
3.37% |
7.24% |
5.16% |
- |
10.06% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.81 |
$0.56 |
$0.38 |
$0.76 |
$1.00 |
$0.81 |
$0.30 |
$1.04 |
$0.90 |
($1.11) |
($0.55) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
46.60M |
44.50M |
47.10M |
47.20M |
47.70M |
47.40M |
47M |
46.20M |
45.80M |
47.90M |
71.60M |
| Adjusted Diluted Earnings per Share |
|
$0.80 |
$0.55 |
$0.37 |
$0.75 |
$0.98 |
$0.78 |
$0.29 |
$1.02 |
$0.88 |
($1.08) |
($0.55) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
47.30M |
45.40M |
48.10M |
48.20M |
48.70M |
48.50M |
48M |
47.10M |
46.70M |
48.90M |
71.60M |
| 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 |
|
46.58M |
46.89M |
47.30M |
47.14M |
47.80M |
47.02M |
46.55M |
45.80M |
45.83M |
71.27M |
71.99M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
50 |
43 |
24 |
43 |
54 |
44 |
23 |
55 |
47 |
-22 |
-10 |
| Normalized NOPAT Margin |
|
6.96% |
6.39% |
4.08% |
6.95% |
8.06% |
6.86% |
3.78% |
8.24% |
6.86% |
- |
-0.77% |
| Pre Tax Income Margin |
|
6.66% |
3.32% |
3.74% |
7.38% |
9.19% |
7.70% |
3.15% |
9.29% |
8.39% |
- |
-4.13% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
132.40% |
118.90% |
94.03% |
54.34% |
50.81% |
45.59% |
46.57% |
42.84% |
44.60% |
- |
4,900.00% |
| Augmented Payout Ratio |
|
132.40% |
119.51% |
98.47% |
66.35% |
71.08% |
92.76% |
122.92% |
132.16% |
132.53% |
- |
7,780.00% |