| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
112,189,191.00 |
112,214,439.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
112,189,191.00 |
112,214,439.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
1.12 |
-0.12 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-5.21% |
-1.05% |
-5.29% |
-4.18% |
-8.49% |
-9.39% |
-4.41% |
-4.98% |
-3.64% |
- |
-2.04% |
| EBITDA Growth |
|
-14.18% |
576.47% |
-19.23% |
1.43% |
-18.26% |
-36.42% |
1.73% |
28.25% |
-11.70% |
- |
-6.38% |
| EBIT Growth |
|
-21.50% |
199.01% |
-56.12% |
1.84% |
-37.58% |
-57.86% |
39.53% |
68.07% |
-25.51% |
- |
-23.33% |
| NOPAT Growth |
|
-16.44% |
221.23% |
-69.29% |
7.20% |
-28.06% |
-54.62% |
39.53% |
55.07% |
-47.86% |
- |
-23.33% |
| Net Income Growth |
|
-39.18% |
168.13% |
-292.86% |
13.79% |
-62.71% |
-74.19% |
44.44% |
131.82% |
-63.64% |
- |
6.67% |
| EPS Growth |
|
-35.37% |
176.26% |
-284.62% |
13.46% |
-62.26% |
-74.25% |
45.83% |
128.81% |
-65.00% |
- |
0.00% |
| Operating Cash Flow Growth |
|
24.79% |
11.60% |
96.53% |
-40.93% |
-229.14% |
-24.46% |
-1,214.29% |
135.43% |
163.59% |
- |
19.57% |
| Free Cash Flow Firm Growth |
|
136.68% |
135.58% |
279.65% |
-14.81% |
-59.43% |
-44.21% |
-69.44% |
-5.46% |
143.21% |
- |
502.29% |
| Invested Capital Growth |
|
-6.72% |
-3.25% |
-4.94% |
-5.37% |
-2.43% |
-2.20% |
-1.19% |
-4.34% |
-8.27% |
- |
-9.97% |
| Revenue Q/Q Growth |
|
4.08% |
46.92% |
-43.22% |
10.35% |
-0.59% |
45.47% |
-40.10% |
9.68% |
0.82% |
- |
-38.78% |
| EBITDA Q/Q Growth |
|
-1.15% |
40.87% |
-52.47% |
53.25% |
-20.34% |
9.57% |
-23.95% |
93.19% |
-45.15% |
- |
-43.01% |
| EBIT Q/Q Growth |
|
-3.68% |
90.45% |
-85.62% |
286.05% |
-40.96% |
28.57% |
-52.38% |
365.00% |
-73.84% |
- |
-78.30% |
| NOPAT Q/Q Growth |
|
6.63% |
88.14% |
-88.26% |
354.98% |
-28.44% |
18.68% |
-63.89% |
405.65% |
-75.94% |
- |
-81.56% |
| Net Income Q/Q Growth |
|
1.72% |
215.25% |
-114.52% |
344.44% |
-66.67% |
118.18% |
-131.25% |
1,120.00% |
-94.77% |
- |
-111.11% |
| EPS Q/Q Growth |
|
1.92% |
215.09% |
-114.37% |
345.83% |
-66.10% |
115.00% |
-130.23% |
1,138.46% |
-94.81% |
- |
-111.93% |
| Operating Cash Flow Q/Q Growth |
|
-64.88% |
422.52% |
-100.89% |
3,728.57% |
-176.77% |
405.64% |
-115.44% |
750.00% |
-79.26% |
- |
-109.87% |
| Free Cash Flow Firm Q/Q Growth |
|
8.34% |
-30.29% |
-13.45% |
30.31% |
-48.40% |
-4.12% |
-52.59% |
303.12% |
32.73% |
- |
-10.35% |
| Invested Capital Q/Q Growth |
|
0.93% |
-6.12% |
1.34% |
-1.46% |
4.07% |
-5.90% |
2.39% |
-4.60% |
-0.21% |
- |
2.02% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
42.06% |
35.19% |
43.14% |
42.98% |
42.40% |
35.65% |
43.27% |
43.29% |
42.41% |
- |
43.10% |
| EBITDA Margin |
|
8.51% |
8.16% |
6.83% |
9.49% |
7.60% |
5.73% |
7.27% |
12.80% |
6.97% |
- |
6.95% |
| Operating Margin |
|
3.87% |
5.02% |
1.27% |
4.45% |
2.64% |
2.33% |
1.86% |
7.87% |
2.04% |
- |
1.45% |
| EBIT Margin |
|
3.87% |
5.02% |
1.27% |
4.45% |
2.64% |
2.33% |
1.86% |
7.87% |
2.04% |
- |
1.45% |
| Profit (Net Income) Margin |
|
1.46% |
3.12% |
-0.80% |
1.77% |
0.59% |
0.89% |
-0.46% |
4.31% |
0.22% |
- |
-0.44% |
| Tax Burden Percent |
|
86.76% |
85.71% |
67.50% |
82.50% |
100.00% |
92.31% |
93.75% |
76.12% |
-400.00% |
- |
82.35% |
| Interest Burden Percent |
|
43.31% |
72.58% |
-93.02% |
48.19% |
22.45% |
41.27% |
-26.67% |
72.04% |
-2.74% |
- |
-36.96% |
| Effective Tax Rate |
|
13.24% |
14.29% |
0.00% |
17.50% |
0.00% |
7.69% |
0.00% |
23.88% |
0.00% |
- |
0.00% |
| Return on Invested Capital (ROIC) |
|
6.58% |
9.11% |
1.82% |
7.54% |
5.19% |
4.35% |
2.55% |
11.99% |
2.78% |
- |
2.03% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
5.04% |
7.52% |
0.60% |
5.98% |
3.59% |
2.72% |
1.25% |
10.53% |
1.76% |
- |
0.83% |
| Return on Net Nonoperating Assets (RNNOA) |
|
6.48% |
8.70% |
0.75% |
7.20% |
4.53% |
2.96% |
1.45% |
11.01% |
1.92% |
- |
0.81% |
| Return on Equity (ROE) |
|
13.05% |
17.81% |
2.57% |
14.74% |
9.72% |
7.31% |
4.00% |
23.00% |
4.71% |
- |
2.85% |
| Cash Return on Invested Capital (CROIC) |
|
7.86% |
10.69% |
11.85% |
12.48% |
8.74% |
7.38% |
6.02% |
10.14% |
14.12% |
- |
16.93% |
| Operating Return on Assets (OROA) |
|
4.29% |
6.19% |
1.52% |
5.26% |
2.90% |
2.75% |
2.14% |
9.07% |
2.20% |
- |
1.68% |
| Return on Assets (ROA) |
|
1.61% |
3.85% |
-0.95% |
2.09% |
0.65% |
1.05% |
-0.53% |
4.97% |
0.24% |
- |
-0.51% |
| Return on Common Equity (ROCE) |
|
13.05% |
17.81% |
2.57% |
14.74% |
9.72% |
7.31% |
4.00% |
23.00% |
4.71% |
- |
2.85% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-3.79% |
0.00% |
7.24% |
7.42% |
6.49% |
0.00% |
3.20% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
136 |
256 |
30 |
137 |
98 |
116 |
42 |
212 |
51 |
175 |
32 |
| NOPAT Margin |
|
3.36% |
4.30% |
0.89% |
3.67% |
2.64% |
2.16% |
1.30% |
5.99% |
1.43% |
- |
1.02% |
| Net Nonoperating Expense Percent (NNEP) |
|
1.53% |
1.59% |
1.22% |
1.56% |
1.59% |
1.63% |
1.30% |
1.46% |
1.02% |
- |
1.21% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
3.09% |
- |
- |
- |
1.44% |
0.51% |
2.68% |
0.65% |
2.22% |
0.42% |
| Cost of Revenue to Revenue |
|
57.94% |
64.81% |
56.86% |
57.02% |
57.60% |
64.35% |
56.73% |
56.71% |
57.59% |
- |
56.90% |
| SG&A Expenses to Revenue |
|
33.55% |
27.03% |
36.31% |
33.49% |
34.80% |
28.52% |
36.00% |
33.81% |
35.33% |
- |
36.15% |
| 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 |
|
38.18% |
30.17% |
41.87% |
38.53% |
39.76% |
33.31% |
41.42% |
35.42% |
40.36% |
- |
41.65% |
| Earnings before Interest and Taxes (EBIT) |
|
157 |
299 |
43 |
166 |
98 |
126 |
60 |
279 |
73 |
212 |
46 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
345 |
486 |
231 |
354 |
282 |
309 |
235 |
454 |
249 |
386 |
220 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.59 |
0.68 |
0.70 |
0.59 |
0.53 |
0.39 |
0.22 |
0.31 |
0.46 |
- |
0.41 |
| Price to Tangible Book Value (P/TBV) |
|
1.76 |
1.89 |
2.04 |
1.70 |
1.54 |
1.04 |
0.59 |
0.77 |
1.16 |
- |
0.96 |
| Price to Revenue (P/Rev) |
|
0.13 |
0.15 |
0.16 |
0.13 |
0.12 |
0.09 |
0.05 |
0.08 |
0.12 |
- |
0.11 |
| Price to Earnings (P/E) |
|
0.00 |
8.33 |
9.72 |
7.91 |
8.15 |
13.49 |
6.90 |
5.78 |
9.40 |
- |
6.03 |
| Dividend Yield |
|
10.01% |
8.38% |
8.27% |
9.90% |
11.05% |
15.14% |
21.67% |
11.65% |
5.38% |
- |
3.41% |
| Earnings Yield |
|
0.00% |
12.00% |
10.29% |
12.64% |
12.27% |
7.41% |
14.49% |
17.30% |
10.64% |
- |
16.60% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.82 |
0.85 |
0.86 |
0.80 |
0.79 |
0.71 |
0.64 |
0.65 |
0.73 |
- |
0.68 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.41 |
0.39 |
0.41 |
0.38 |
0.40 |
0.35 |
0.32 |
0.32 |
0.36 |
- |
0.32 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
8.10 |
4.69 |
5.03 |
4.61 |
4.91 |
4.77 |
4.40 |
3.93 |
4.52 |
- |
3.77 |
| Enterprise Value to EBIT (EV/EBIT) |
|
61.29 |
9.58 |
10.72 |
9.81 |
10.97 |
12.96 |
11.53 |
8.94 |
10.47 |
- |
8.10 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
87.56 |
11.27 |
12.39 |
11.23 |
12.39 |
13.55 |
13.15 |
11.13 |
12.69 |
- |
9.94 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
6.55 |
5.88 |
5.21 |
5.50 |
7.91 |
8.66 |
9.21 |
5.55 |
4.60 |
- |
3.53 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
10.10 |
7.78 |
7.09 |
6.27 |
8.91 |
9.46 |
10.53 |
6.26 |
4.93 |
- |
3.78 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
1.36 |
1.13 |
1.22 |
1.18 |
1.26 |
1.12 |
1.19 |
1.02 |
1.01 |
- |
0.93 |
| Long-Term Debt to Equity |
|
1.16 |
1.11 |
1.12 |
0.98 |
0.97 |
0.95 |
0.95 |
1.00 |
0.99 |
- |
0.93 |
| Financial Leverage |
|
1.28 |
1.16 |
1.24 |
1.20 |
1.26 |
1.09 |
1.15 |
1.05 |
1.09 |
- |
0.98 |
| Leverage Ratio |
|
4.04 |
3.70 |
3.85 |
3.83 |
4.04 |
3.58 |
3.68 |
3.55 |
3.78 |
- |
3.44 |
| Compound Leverage Factor |
|
1.75 |
2.69 |
-3.58 |
1.85 |
0.91 |
1.48 |
-0.98 |
2.56 |
-0.10 |
- |
-1.27 |
| Debt to Total Capital |
|
57.56% |
53.11% |
54.91% |
54.08% |
55.83% |
52.92% |
54.38% |
50.49% |
50.16% |
- |
48.07% |
| Short-Term Debt to Total Capital |
|
8.33% |
1.11% |
4.20% |
9.15% |
12.79% |
7.96% |
10.84% |
0.95% |
0.57% |
- |
0.00% |
| Long-Term Debt to Total Capital |
|
49.24% |
52.01% |
50.72% |
44.93% |
43.04% |
44.95% |
43.54% |
49.54% |
49.59% |
- |
48.07% |
| 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 |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Common Equity to Total Capital |
|
42.44% |
46.89% |
45.09% |
45.92% |
44.17% |
47.08% |
45.62% |
49.51% |
49.84% |
- |
51.93% |
| Debt to EBITDA |
|
5.80 |
3.01 |
3.29 |
3.19 |
3.55 |
3.63 |
3.82 |
3.13 |
3.17 |
- |
2.85 |
| Net Debt to EBITDA |
|
5.58 |
2.88 |
3.13 |
3.02 |
3.43 |
3.52 |
3.69 |
2.99 |
3.06 |
- |
2.52 |
| Long-Term Debt to EBITDA |
|
4.96 |
2.95 |
3.04 |
2.65 |
2.74 |
3.09 |
3.06 |
3.07 |
3.14 |
- |
2.85 |
| Debt to NOPAT |
|
62.66 |
7.24 |
8.11 |
7.76 |
8.96 |
10.32 |
11.42 |
8.86 |
8.90 |
- |
7.49 |
| Net Debt to NOPAT |
|
60.32 |
6.94 |
7.71 |
7.36 |
8.64 |
10.00 |
11.03 |
8.47 |
8.58 |
- |
6.63 |
| Long-Term Debt to NOPAT |
|
53.60 |
7.09 |
7.49 |
6.45 |
6.91 |
8.77 |
9.14 |
8.69 |
8.80 |
- |
7.49 |
| Altman Z-Score |
|
1.58 |
1.84 |
1.71 |
1.68 |
1.52 |
1.44 |
1.37 |
1.53 |
1.43 |
- |
1.53 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.14 |
1.31 |
1.21 |
1.08 |
1.05 |
1.08 |
1.09 |
1.36 |
1.30 |
- |
1.48 |
| Quick Ratio |
|
0.05 |
0.07 |
0.08 |
0.07 |
0.04 |
0.04 |
0.05 |
0.07 |
0.04 |
- |
0.17 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
759 |
529 |
458 |
597 |
308 |
295 |
140 |
564 |
749 |
941 |
843 |
| Operating Cash Flow to CapEx |
|
103.42% |
1,111.27% |
-5.56% |
224.78% |
-154.76% |
627.37% |
-85.19% |
842.25% |
134.78% |
- |
-88.10% |
| Free Cash Flow to Firm to Interest Expense |
|
8.53 |
6.45 |
5.52 |
6.94 |
4.05 |
3.99 |
1.84 |
7.24 |
9.99 |
- |
13.38 |
| Operating Cash Flow to Interest Expense |
|
1.70 |
9.62 |
-0.08 |
2.95 |
-2.57 |
8.05 |
-1.21 |
7.67 |
1.65 |
- |
-1.17 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.06 |
8.76 |
-1.60 |
1.64 |
-4.22 |
6.77 |
-2.63 |
6.76 |
0.43 |
- |
-2.51 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.11 |
1.23 |
1.19 |
1.18 |
1.10 |
1.18 |
1.15 |
1.15 |
1.08 |
- |
1.15 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Inventory Turnover |
|
2.43 |
3.46 |
3.14 |
3.10 |
2.41 |
3.32 |
3.08 |
3.08 |
2.35 |
- |
3.05 |
| Fixed Asset Turnover |
|
2.20 |
2.23 |
2.24 |
2.22 |
2.19 |
2.16 |
2.16 |
2.17 |
2.17 |
- |
2.21 |
| Accounts Payable Turnover |
|
5.64 |
8.52 |
8.20 |
7.62 |
5.30 |
8.88 |
8.52 |
7.72 |
5.05 |
- |
8.09 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Days Inventory Outstanding (DIO) |
|
150.07 |
105.51 |
116.27 |
117.84 |
151.44 |
110.04 |
118.59 |
118.61 |
155.58 |
- |
119.75 |
| Days Payable Outstanding (DPO) |
|
64.75 |
42.83 |
44.51 |
47.90 |
68.86 |
41.11 |
42.82 |
47.31 |
72.30 |
- |
45.13 |
| Cash Conversion Cycle (CCC) |
|
85.32 |
62.67 |
71.76 |
69.94 |
82.59 |
68.93 |
75.77 |
71.30 |
83.28 |
- |
74.62 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
8,649 |
8,120 |
8,229 |
8,109 |
8,439 |
7,941 |
8,131 |
7,757 |
7,741 |
7,175 |
7,320 |
| Invested Capital Turnover |
|
1.96 |
2.12 |
2.05 |
2.05 |
1.96 |
2.02 |
1.96 |
2.00 |
1.95 |
- |
2.00 |
| Increase / (Decrease) in Invested Capital |
|
-623 |
-273 |
-428 |
-460 |
-210 |
-179 |
-98 |
-352 |
-698 |
-766 |
-811 |
| Enterprise Value (EV) |
|
7,110 |
6,868 |
7,098 |
6,526 |
6,648 |
5,610 |
5,187 |
5,032 |
5,634 |
- |
4,941 |
| Market Capitalization |
|
2,212 |
2,641 |
2,682 |
2,247 |
2,013 |
1,471 |
835 |
1,202 |
1,823 |
- |
1,645 |
| Book Value per Share |
|
$33.89 |
$35.16 |
$34.38 |
$34.44 |
$34.20 |
$34.15 |
$33.95 |
$35.05 |
$35.07 |
$36.08 |
$35.86 |
| Tangible Book Value per Share |
|
$11.37 |
$12.59 |
$11.86 |
$11.90 |
$11.72 |
$12.65 |
$12.62 |
$13.96 |
$14.06 |
$15.24 |
$15.20 |
| Total Capital |
|
8,839 |
8,303 |
8,457 |
8,340 |
8,613 |
8,075 |
8,284 |
7,931 |
7,885 |
7,849 |
7,749 |
| Total Debt |
|
5,088 |
4,410 |
4,644 |
4,510 |
4,809 |
4,273 |
4,505 |
4,004 |
3,955 |
3,801 |
3,725 |
| Total Long-Term Debt |
|
4,352 |
4,318 |
4,289 |
3,747 |
3,707 |
3,630 |
3,607 |
3,929 |
3,910 |
3,801 |
3,725 |
| Net Debt |
|
4,898 |
4,227 |
4,416 |
4,279 |
4,635 |
4,139 |
4,352 |
3,830 |
3,811 |
3,127 |
3,296 |
| Capital Expenditures (CapEx) |
|
146 |
71 |
126 |
113 |
126 |
95 |
108 |
71 |
92 |
47 |
84 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
1,110 |
707 |
770 |
807 |
1,152 |
766 |
1,045 |
827 |
902 |
486 |
758 |
| Debt-free Net Working Capital (DFNWC) |
|
1,300 |
890 |
998 |
1,038 |
1,326 |
900 |
1,198 |
1,001 |
1,046 |
1,160 |
1,187 |
| Net Working Capital (NWC) |
|
564 |
798 |
643 |
275 |
224 |
257 |
300 |
926 |
1,001 |
1,160 |
1,187 |
| Net Nonoperating Expense (NNE) |
|
77 |
70 |
57 |
71 |
76 |
68 |
57 |
59 |
43 |
49 |
46 |
| Net Nonoperating Obligations (NNO) |
|
4,898 |
4,227 |
4,416 |
4,279 |
4,635 |
4,139 |
4,352 |
3,830 |
3,811 |
3,127 |
3,296 |
| Total Depreciation and Amortization (D&A) |
|
188 |
187 |
188 |
188 |
184 |
183 |
175 |
175 |
176 |
174 |
174 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
6.33% |
4.05% |
4.45% |
4.71% |
6.87% |
4.72% |
6.50% |
5.21% |
5.73% |
- |
4.90% |
| Debt-free Net Working Capital to Revenue |
|
7.41% |
5.09% |
5.77% |
6.06% |
7.90% |
5.55% |
7.45% |
6.30% |
6.64% |
- |
7.68% |
| Net Working Capital to Revenue |
|
3.22% |
4.57% |
3.72% |
1.61% |
1.33% |
1.58% |
1.87% |
5.83% |
6.36% |
- |
7.68% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.54 |
$1.69 |
($0.24) |
$0.59 |
$0.20 |
$0.43 |
($0.13) |
$1.37 |
$0.08 |
$1.11 |
($0.13) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
110.71M |
110.91M |
111.21M |
111.24M |
111.32M |
111.32M |
112.04M |
112.07M |
112.19M |
112.21M |
113.40M |
| Adjusted Diluted Earnings per Share |
|
$0.53 |
$1.67 |
($0.24) |
$0.59 |
$0.20 |
$0.43 |
($0.13) |
$1.35 |
$0.07 |
$1.09 |
($0.13) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
110.71M |
110.91M |
111.21M |
111.24M |
111.32M |
111.32M |
112.04M |
112.07M |
112.19M |
112.21M |
113.40M |
| 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 |
|
110.71M |
110.91M |
111.21M |
111.24M |
111.32M |
111.32M |
112.04M |
112.07M |
112.19M |
112.21M |
113.40M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
136 |
256 |
30 |
137 |
69 |
116 |
42 |
123 |
54 |
175 |
32 |
| Normalized NOPAT Margin |
|
3.36% |
4.30% |
0.89% |
3.67% |
1.85% |
2.16% |
1.30% |
3.46% |
1.51% |
- |
1.02% |
| Pre Tax Income Margin |
|
1.68% |
3.64% |
-1.18% |
2.14% |
0.59% |
0.96% |
-0.49% |
5.67% |
-0.06% |
- |
-0.54% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
1.76 |
3.65 |
0.52 |
1.93 |
1.29 |
1.70 |
0.79 |
3.58 |
0.97 |
- |
0.73 |
| NOPAT to Interest Expense |
|
1.53 |
3.13 |
0.36 |
1.59 |
1.29 |
1.57 |
0.55 |
2.72 |
0.68 |
- |
0.51 |
| EBIT Less CapEx to Interest Expense |
|
0.12 |
2.78 |
-1.00 |
0.62 |
-0.37 |
0.42 |
-0.63 |
2.67 |
-0.25 |
- |
-0.60 |
| NOPAT Less CapEx to Interest Expense |
|
-0.11 |
2.26 |
-1.16 |
0.28 |
-0.37 |
0.29 |
-0.87 |
1.81 |
-0.55 |
- |
-0.82 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
-154.93% |
69.40% |
79.71% |
77.82% |
89.47% |
203.67% |
149.59% |
66.83% |
50.52% |
- |
20.51% |
| Augmented Payout Ratio |
|
-154.93% |
69.40% |
79.71% |
77.82% |
89.47% |
203.67% |
149.59% |
66.83% |
50.52% |
- |
20.51% |