| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
86,151,321.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
86,151,321.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
-0.37 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-0.57% |
51.18% |
-7.73% |
-4.53% |
-5.53% |
-3.09% |
-11.23% |
-12.41% |
-13.21% |
-12.27% |
-0.72% |
| EBITDA Growth |
|
-77.51% |
72.09% |
48.59% |
0.46% |
330.65% |
-33.63% |
-59.77% |
-61.24% |
-120.55% |
-131.46% |
12.43% |
| EBIT Growth |
|
-121.20% |
159.35% |
89.62% |
-18.02% |
576.41% |
-46.03% |
-141.92% |
-85.89% |
-185.06% |
-308.47% |
8.41% |
| NOPAT Growth |
|
-120.85% |
84.58% |
192.26% |
1.97% |
296.16% |
-187.42% |
-193.94% |
-90.54% |
-254.82% |
-90.19% |
63.41% |
| Net Income Growth |
|
-181.87% |
-20.11% |
2,966.29% |
-16.46% |
231.91% |
-203.37% |
-283.23% |
-148.30% |
-269.93% |
-96.80% |
-46.53% |
| EPS Growth |
|
-195.12% |
-10.87% |
1,900.00% |
-13.46% |
230.77% |
-200.00% |
-277.78% |
-148.89% |
-272.55% |
-95.12% |
-48.00% |
| Operating Cash Flow Growth |
|
-2.39% |
156.95% |
99.65% |
628.05% |
29.61% |
-30.41% |
-1,576.52% |
-66.64% |
-68.53% |
-60.96% |
-126.02% |
| Free Cash Flow Firm Growth |
|
-1,537.92% |
306.32% |
137.39% |
344.90% |
374.06% |
-38.92% |
435.29% |
-73.40% |
-83.39% |
-33.96% |
43.36% |
| Invested Capital Growth |
|
6.90% |
-9.52% |
-2.87% |
-19.43% |
-18.11% |
-8.06% |
-21.60% |
-6.76% |
-5.88% |
-7.08% |
-23.62% |
| Revenue Q/Q Growth |
|
-3.32% |
-7.58% |
2.55% |
4.19% |
-4.33% |
-5.19% |
-6.07% |
2.80% |
-5.20% |
-4.17% |
13.25% |
| EBITDA Q/Q Growth |
|
-77.38% |
330.62% |
-14.50% |
42.50% |
-3.03% |
-33.64% |
-55.75% |
37.29% |
-151.40% |
-1.61% |
179.82% |
| EBIT Q/Q Growth |
|
-118.30% |
441.20% |
-18.83% |
61.78% |
6.33% |
-61.35% |
-163.05% |
154.47% |
-740.82% |
5.27% |
84.82% |
| NOPAT Q/Q Growth |
|
-132.35% |
277.42% |
-1.66% |
80.67% |
-37.77% |
-179.07% |
-5.68% |
118.20% |
-1,118.03% |
2.87% |
90.77% |
| Net Income Q/Q Growth |
|
-172.43% |
201.29% |
-54.99% |
152.95% |
14.38% |
-179.38% |
20.21% |
33.32% |
-302.37% |
8.07% |
58.96% |
| EPS Q/Q Growth |
|
-175.00% |
205.13% |
-56.10% |
150.00% |
13.33% |
-180.39% |
21.95% |
31.25% |
-300.00% |
9.09% |
58.89% |
| Operating Cash Flow Q/Q Growth |
|
336.21% |
12.44% |
-100.63% |
23,579.73% |
-22.34% |
-39.63% |
-115.23% |
567.14% |
-26.72% |
-25.12% |
90.14% |
| Free Cash Flow Firm Q/Q Growth |
|
22.74% |
244.37% |
-60.69% |
458.56% |
-13.54% |
-67.83% |
244.51% |
-72.24% |
-46.01% |
27.88% |
21.07% |
| Invested Capital Q/Q Growth |
|
-5.13% |
-13.09% |
17.86% |
-17.09% |
-3.58% |
-2.41% |
0.50% |
-1.39% |
-2.68% |
-3.66% |
-0.61% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
18.10% |
16.10% |
17.75% |
20.04% |
20.76% |
18.77% |
17.99% |
19.27% |
19.24% |
16.35% |
16.79% |
| EBITDA Margin |
|
1.85% |
8.62% |
6.09% |
8.32% |
8.44% |
5.91% |
2.76% |
3.68% |
-2.00% |
-2.12% |
2.57% |
| Operating Margin |
|
-1.51% |
1.65% |
2.75% |
5.00% |
4.46% |
0.73% |
-2.95% |
0.52% |
-5.61% |
-5.68% |
-0.62% |
| EBIT Margin |
|
-1.06% |
3.91% |
3.10% |
4.81% |
5.34% |
2.18% |
-1.46% |
0.77% |
-5.24% |
-5.18% |
-1.04% |
| Profit (Net Income) Margin |
|
-2.91% |
3.19% |
1.40% |
3.40% |
4.07% |
-3.40% |
-2.89% |
-1.88% |
-7.96% |
-7.64% |
-3.86% |
| Tax Burden Percent |
|
99.53% |
181.53% |
126.61% |
115.12% |
127.63% |
-383.57% |
88.99% |
207.11% |
113.23% |
105.20% |
117.22% |
| Interest Burden Percent |
|
276.16% |
44.95% |
35.74% |
61.46% |
59.63% |
40.75% |
222.26% |
-116.92% |
134.29% |
140.26% |
315.03% |
| Effective Tax Rate |
|
0.00% |
-23.41% |
29.18% |
32.33% |
50.72% |
349.86% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
-2.04% |
4.50% |
3.72% |
6.96% |
4.67% |
-4.22% |
-4.21% |
0.80% |
-8.58% |
-8.68% |
-1.02% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-3.50% |
5.46% |
3.34% |
6.98% |
6.20% |
-5.69% |
-4.83% |
-1.27% |
-12.32% |
-11.97% |
-3.53% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-6.96% |
8.86% |
6.66% |
12.66% |
11.13% |
-7.85% |
-7.88% |
-1.74% |
-15.93% |
-16.20% |
-17.38% |
| Return on Equity (ROE) |
|
-9.00% |
13.36% |
10.38% |
19.62% |
15.80% |
-12.07% |
-12.09% |
-0.94% |
-24.50% |
-24.88% |
-18.41% |
| Cash Return on Invested Capital (CROIC) |
|
-9.30% |
11.16% |
4.58% |
22.68% |
25.27% |
10.55% |
23.24% |
-20.89% |
3.39% |
2.23% |
12.30% |
| Operating Return on Assets (OROA) |
|
-1.19% |
4.91% |
3.73% |
5.75% |
7.00% |
2.89% |
-1.88% |
0.97% |
-6.99% |
-6.98% |
-1.43% |
| Return on Assets (ROA) |
|
-3.28% |
4.01% |
1.69% |
4.07% |
5.32% |
-4.52% |
-3.72% |
-2.36% |
-10.63% |
-10.30% |
-5.27% |
| Return on Common Equity (ROCE) |
|
-9.00% |
13.36% |
10.38% |
19.62% |
15.80% |
-12.07% |
-12.09% |
-0.94% |
-24.50% |
-24.88% |
-18.41% |
| Return on Equity Simple (ROE_SIMPLE) |
|
8.67% |
0.00% |
8.21% |
6.88% |
15.63% |
0.00% |
2.41% |
-4.83% |
-21.57% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-12 |
21 |
21 |
38 |
24 |
-19 |
-20 |
3.60 |
-37 |
-36 |
-3.57 |
| NOPAT Margin |
|
-1.06% |
2.03% |
1.95% |
3.38% |
2.20% |
-1.83% |
-2.06% |
0.37% |
-3.92% |
-3.98% |
-0.44% |
| Net Nonoperating Expense Percent (NNEP) |
|
1.46% |
-0.96% |
0.38% |
-0.02% |
-1.53% |
1.47% |
0.62% |
2.07% |
3.75% |
3.29% |
2.51% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
0.87% |
- |
- |
- |
-0.90% |
- |
- |
- |
-1.98% |
-0.29% |
| Cost of Revenue to Revenue |
|
81.90% |
83.90% |
82.25% |
79.96% |
79.24% |
81.23% |
82.01% |
80.73% |
80.76% |
83.65% |
83.21% |
| SG&A Expenses to Revenue |
|
14.23% |
13.90% |
14.14% |
14.43% |
15.12% |
17.36% |
19.06% |
17.08% |
15.33% |
17.64% |
16.91% |
| 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 |
|
19.62% |
14.45% |
15.00% |
15.04% |
16.30% |
18.04% |
20.94% |
18.75% |
24.85% |
22.04% |
17.41% |
| Earnings before Interest and Taxes (EBIT) |
|
-12 |
41 |
33 |
54 |
58 |
22 |
-14 |
7.64 |
-49 |
-46 |
-8.54 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
21 |
91 |
66 |
94 |
91 |
60 |
26 |
36 |
-19 |
-19 |
21 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.25 |
1.12 |
1.43 |
1.91 |
1.36 |
1.89 |
2.23 |
1.50 |
1.85 |
1.12 |
0.00 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
4.21 |
10.99 |
5.77 |
3.53 |
4.78 |
5.63 |
4.09 |
4.60 |
3.42 |
0.00 |
| Price to Revenue (P/Rev) |
|
0.19 |
0.18 |
0.24 |
0.34 |
0.26 |
0.37 |
0.43 |
0.29 |
0.34 |
0.18 |
0.04 |
| Price to Earnings (P/E) |
|
14.43 |
17.80 |
17.45 |
27.68 |
8.70 |
25.76 |
92.39 |
0.00 |
0.00 |
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% |
0.00% |
| Earnings Yield |
|
6.93% |
5.62% |
5.73% |
3.61% |
11.49% |
3.88% |
1.08% |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.07 |
1.23 |
1.14 |
1.57 |
1.16 |
1.42 |
1.55 |
1.21 |
1.35 |
1.03 |
1.13 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.57 |
0.53 |
0.59 |
0.68 |
0.49 |
0.59 |
0.67 |
0.53 |
0.60 |
0.46 |
0.42 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
11.33 |
9.60 |
10.18 |
11.60 |
6.52 |
8.20 |
10.43 |
10.26 |
23.17 |
68.64 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
27.39 |
21.24 |
20.36 |
25.60 |
11.44 |
15.22 |
23.31 |
29.42 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
99.93 |
67.22 |
120.25 |
19.51 |
63.11 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
78.94 |
12.09 |
8.55 |
5.66 |
7.38 |
8.35 |
9.30 |
15.56 |
16.24 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
10.44 |
24.46 |
6.16 |
4.13 |
12.88 |
5.86 |
0.00 |
38.57 |
44.70 |
7.94 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
2.90 |
2.41 |
2.34 |
2.15 |
1.47 |
1.44 |
1.50 |
1.58 |
1.68 |
1.91 |
-52.14 |
| Long-Term Debt to Equity |
|
2.84 |
2.37 |
2.30 |
2.09 |
1.43 |
1.40 |
1.46 |
1.53 |
1.64 |
1.86 |
-51.35 |
| Financial Leverage |
|
1.99 |
1.62 |
1.99 |
1.81 |
1.79 |
1.38 |
1.63 |
1.37 |
1.29 |
1.35 |
4.92 |
| Leverage Ratio |
|
5.11 |
4.62 |
4.74 |
4.85 |
4.53 |
4.12 |
4.16 |
4.14 |
3.75 |
3.81 |
10.17 |
| Compound Leverage Factor |
|
14.12 |
2.08 |
1.70 |
2.98 |
2.70 |
1.68 |
9.26 |
-4.85 |
5.04 |
5.34 |
32.05 |
| Debt to Total Capital |
|
74.38% |
70.71% |
70.07% |
68.30% |
59.58% |
59.04% |
60.06% |
61.20% |
62.70% |
65.62% |
101.96% |
| Short-Term Debt to Total Capital |
|
1.64% |
1.38% |
1.17% |
1.91% |
1.96% |
1.74% |
1.73% |
1.78% |
1.60% |
1.71% |
1.53% |
| Long-Term Debt to Total Capital |
|
72.73% |
69.33% |
68.90% |
66.39% |
57.62% |
57.30% |
58.33% |
59.41% |
61.10% |
63.90% |
100.42% |
| 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 |
|
25.62% |
29.29% |
29.93% |
31.70% |
40.42% |
40.96% |
39.94% |
38.80% |
37.30% |
34.38% |
-1.96% |
| Debt to EBITDA |
|
8.58 |
7.00 |
6.81 |
6.55 |
3.77 |
3.95 |
4.56 |
5.77 |
12.00 |
47.08 |
-7.34 |
| Net Debt to EBITDA |
|
7.63 |
6.34 |
6.02 |
5.81 |
3.04 |
3.02 |
3.68 |
4.76 |
9.93 |
41.07 |
-6.99 |
| Long-Term Debt to EBITDA |
|
8.39 |
6.87 |
6.70 |
6.37 |
3.65 |
3.83 |
4.43 |
5.60 |
11.70 |
45.85 |
-7.23 |
| Debt to NOPAT |
|
-31.72 |
72.89 |
44.95 |
67.88 |
11.29 |
30.40 |
-60.58 |
-2.36 |
-25.42 |
-13.37 |
-6.41 |
| Net Debt to NOPAT |
|
-28.20 |
65.97 |
39.71 |
60.25 |
9.09 |
23.23 |
-48.90 |
-1.95 |
-21.02 |
-11.66 |
-6.10 |
| Long-Term Debt to NOPAT |
|
-31.02 |
71.47 |
44.21 |
65.98 |
10.92 |
29.50 |
-58.83 |
-2.29 |
-24.77 |
-13.02 |
-6.31 |
| Altman Z-Score |
|
1.65 |
1.88 |
1.89 |
1.99 |
2.24 |
2.34 |
2.31 |
2.10 |
2.02 |
1.84 |
1.29 |
| 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 |
|
2.02 |
2.16 |
2.16 |
2.06 |
2.08 |
2.20 |
2.08 |
2.03 |
2.03 |
1.92 |
1.73 |
| Quick Ratio |
|
0.96 |
0.88 |
1.12 |
0.92 |
1.10 |
1.19 |
1.08 |
1.03 |
1.01 |
0.86 |
0.85 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-157 |
227 |
89 |
498 |
431 |
139 |
477 |
132 |
72 |
91 |
356 |
| Operating Cash Flow to CapEx |
|
428.36% |
344.36% |
-3.06% |
753.89% |
433.05% |
252.54% |
-35.24% |
140.27% |
89.77% |
54.12% |
-56.95% |
| Free Cash Flow to Firm to Interest Expense |
|
-7.39 |
10.00 |
4.15 |
23.88 |
18.54 |
10.51 |
27.84 |
8.00 |
4.26 |
4.90 |
19.36 |
| Operating Cash Flow to Interest Expense |
|
4.34 |
4.57 |
-0.03 |
7.39 |
5.15 |
5.48 |
-0.64 |
3.10 |
2.24 |
1.51 |
-0.49 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
3.33 |
3.25 |
-1.03 |
6.41 |
3.96 |
3.31 |
-2.46 |
0.89 |
-0.26 |
-1.28 |
-1.35 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.13 |
1.26 |
1.20 |
1.20 |
1.31 |
1.33 |
1.29 |
1.26 |
1.34 |
1.35 |
1.37 |
| Accounts Receivable Turnover |
|
6.62 |
8.39 |
6.31 |
6.79 |
6.98 |
8.22 |
6.80 |
7.33 |
7.36 |
8.34 |
7.11 |
| Inventory Turnover |
|
5.28 |
6.21 |
5.61 |
5.67 |
5.67 |
6.45 |
5.97 |
6.31 |
6.33 |
6.56 |
5.87 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
5.76 |
0.00 |
0.00 |
6.69 |
5.95 |
6.31 |
6.01 |
5.70 |
4.38 |
| Accounts Payable Turnover |
|
9.46 |
10.65 |
9.75 |
9.82 |
10.08 |
12.48 |
10.09 |
10.47 |
10.02 |
11.55 |
9.96 |
| Days Sales Outstanding (DSO) |
|
55.18 |
43.51 |
57.82 |
53.72 |
52.30 |
44.43 |
53.70 |
49.82 |
49.57 |
43.75 |
51.37 |
| Days Inventory Outstanding (DIO) |
|
69.16 |
58.78 |
65.10 |
64.32 |
64.40 |
56.56 |
61.11 |
57.88 |
57.64 |
55.67 |
62.20 |
| Days Payable Outstanding (DPO) |
|
38.57 |
34.27 |
37.45 |
37.16 |
36.20 |
29.24 |
36.17 |
34.86 |
36.42 |
31.59 |
36.66 |
| Cash Conversion Cycle (CCC) |
|
85.76 |
68.02 |
85.47 |
80.88 |
80.49 |
71.75 |
78.64 |
72.83 |
70.78 |
67.83 |
76.91 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
2,246 |
1,952 |
2,301 |
1,908 |
1,839 |
1,795 |
1,804 |
1,779 |
1,731 |
1,668 |
1,162 |
| Invested Capital Turnover |
|
1.93 |
2.21 |
1.91 |
2.06 |
2.12 |
2.30 |
2.04 |
2.19 |
2.19 |
2.18 |
2.35 |
| Increase / (Decrease) in Invested Capital |
|
145 |
-205 |
-68 |
-460 |
-407 |
-157 |
-497 |
-129 |
-108 |
-127 |
-359 |
| Enterprise Value (EV) |
|
2,395 |
2,395 |
2,617 |
2,987 |
2,132 |
2,546 |
2,794 |
2,159 |
2,337 |
1,725 |
1,310 |
| Market Capitalization |
|
782 |
814 |
1,071 |
1,490 |
1,138 |
1,609 |
1,809 |
1,158 |
1,336 |
693 |
124 |
| Book Value per Share |
|
$7.42 |
$8.58 |
$8.84 |
$9.21 |
$9.83 |
$9.98 |
$9.49 |
$8.96 |
$8.52 |
$7.33 |
($0.28) |
| Tangible Book Value per Share |
|
($0.14) |
$2.29 |
$1.15 |
$3.04 |
$3.78 |
$3.95 |
$3.75 |
$3.29 |
$3.44 |
$2.40 |
($1.26) |
| Total Capital |
|
2,439 |
2,470 |
2,498 |
2,468 |
2,071 |
2,077 |
2,032 |
1,984 |
1,931 |
1,803 |
1,221 |
| Total Debt |
|
1,814 |
1,747 |
1,750 |
1,686 |
1,234 |
1,226 |
1,220 |
1,214 |
1,211 |
1,183 |
1,244 |
| Total Long-Term Debt |
|
1,774 |
1,713 |
1,721 |
1,639 |
1,193 |
1,190 |
1,185 |
1,179 |
1,180 |
1,152 |
1,226 |
| Net Debt |
|
1,613 |
1,581 |
1,546 |
1,496 |
994 |
937 |
985 |
1,001 |
1,001 |
1,032 |
1,186 |
| Capital Expenditures (CapEx) |
|
22 |
30 |
21 |
20 |
28 |
29 |
31 |
37 |
42 |
52 |
16 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
764 |
777 |
768 |
763 |
594 |
562 |
564 |
542 |
534 |
455 |
387 |
| Debt-free Net Working Capital (DFNWC) |
|
966 |
943 |
972 |
952 |
834 |
852 |
800 |
756 |
744 |
606 |
446 |
| Net Working Capital (NWC) |
|
925 |
909 |
942 |
905 |
794 |
815 |
764 |
720 |
713 |
575 |
428 |
| Net Nonoperating Expense (NNE) |
|
21 |
-12 |
5.94 |
-0.21 |
-20 |
16 |
7.93 |
22 |
38 |
33 |
28 |
| Net Nonoperating Obligations (NNO) |
|
1,621 |
1,229 |
1,553 |
1,125 |
1,002 |
944 |
992 |
1,009 |
1,011 |
1,048 |
1,186 |
| Total Depreciation and Amortization (D&A) |
|
33 |
50 |
32 |
40 |
33 |
38 |
40 |
29 |
30 |
27 |
30 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
18.26% |
17.10% |
17.24% |
17.33% |
13.70% |
13.07% |
13.49% |
13.41% |
13.70% |
12.05% |
12.29% |
| Debt-free Net Working Capital to Revenue |
|
23.06% |
20.76% |
21.82% |
21.64% |
19.23% |
19.78% |
19.11% |
18.69% |
19.07% |
16.05% |
14.16% |
| Net Working Capital to Revenue |
|
22.10% |
20.00% |
21.16% |
20.57% |
18.30% |
18.94% |
18.27% |
17.82% |
18.28% |
15.23% |
13.57% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.39) |
$0.40 |
$0.18 |
$0.45 |
$0.51 |
($0.41) |
($0.32) |
($0.22) |
($0.88) |
($0.80) |
($0.37) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
84.52M |
86.37M |
84.60M |
84.96M |
85.18M |
85.00M |
85.52M |
85.27M |
84.55M |
84.99M |
86.38M |
| Adjusted Diluted Earnings per Share |
|
($0.39) |
$0.41 |
$0.18 |
$0.45 |
$0.51 |
($0.41) |
($0.32) |
($0.22) |
($0.88) |
($0.80) |
($0.37) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
84.52M |
87.08M |
85.15M |
85.76M |
86.35M |
85.87M |
85.52M |
85.27M |
84.55M |
84.99M |
86.38M |
| 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 |
|
84.34M |
84.60M |
84.97M |
85.19M |
85.22M |
85.57M |
85.99M |
84.54M |
84.62M |
84.85M |
86.76M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
31 |
16 |
28 |
43 |
43 |
10 |
-7.16 |
15 |
26 |
-30 |
-0.71 |
| Normalized NOPAT Margin |
|
2.71% |
1.54% |
2.56% |
3.79% |
3.95% |
0.99% |
-0.75% |
1.53% |
2.74% |
-3.35% |
-0.09% |
| Pre Tax Income Margin |
|
-2.93% |
1.76% |
1.11% |
2.95% |
3.19% |
0.89% |
-3.25% |
-0.91% |
-7.03% |
-7.26% |
-3.29% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-0.57 |
1.82 |
1.56 |
2.59 |
2.48 |
1.69 |
-0.82 |
0.46 |
-2.92 |
-2.48 |
-0.47 |
| NOPAT to Interest Expense |
|
-0.57 |
0.94 |
0.98 |
1.83 |
1.02 |
-1.42 |
-1.16 |
0.22 |
-2.19 |
-1.91 |
-0.19 |
| EBIT Less CapEx to Interest Expense |
|
-1.58 |
0.49 |
0.56 |
1.61 |
1.29 |
-0.48 |
-2.64 |
-1.75 |
-5.42 |
-5.27 |
-1.33 |
| NOPAT Less CapEx to Interest Expense |
|
-1.58 |
-0.38 |
-0.02 |
0.85 |
-0.17 |
-3.59 |
-2.98 |
-1.99 |
-4.69 |
-4.70 |
-1.05 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
327.95% |
288.64% |
0.00% |
49.79% |
0.00% |
0.00% |
0.00% |
-65.28% |
-15.63% |
-12.85% |
0.00% |