| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
135,877,594.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
135,877,594.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.15 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-9.19% |
-6.75% |
-9.62% |
-7.58% |
-6.27% |
-5.26% |
-6.82% |
-6.26% |
-5.93% |
-11.15% |
-10.17% |
| EBITDA Growth |
|
-13.29% |
-335.55% |
-28.80% |
-514.32% |
-16.35% |
124.16% |
-1.46% |
120.65% |
75.72% |
4.37% |
-23.07% |
| EBIT Growth |
|
-19.26% |
-502.19% |
-29.45% |
-741.90% |
-14.99% |
111.91% |
-0.16% |
114.72% |
120.21% |
13.27% |
-29.25% |
| NOPAT Growth |
|
-21.22% |
-467.92% |
-32.88% |
-710.99% |
-11.34% |
109.67% |
-9.11% |
115.39% |
14.86% |
170.57% |
-34.63% |
| Net Income Growth |
|
-26.01% |
-663.26% |
-40.93% |
-1,210.89% |
-15.12% |
104.77% |
-3.16% |
108.72% |
183.30% |
76.76% |
-34.64% |
| EPS Growth |
|
-25.00% |
-658.97% |
-41.03% |
-1,197.50% |
-15.38% |
104.59% |
-4.35% |
108.66% |
175.76% |
80.00% |
-36.36% |
| Operating Cash Flow Growth |
|
119.54% |
-40.87% |
-106.31% |
-15.01% |
-33.59% |
-16.29% |
211.48% |
-10.64% |
31.83% |
-0.65% |
-925.00% |
| Free Cash Flow Firm Growth |
|
-193.43% |
135.75% |
518.14% |
382.29% |
132.17% |
297.07% |
99.70% |
-45.63% |
-61.50% |
-45.85% |
-91.22% |
| Invested Capital Growth |
|
0.00% |
-13.27% |
-12.66% |
-30.88% |
-29.70% |
-25.44% |
-30.64% |
-11.61% |
-14.29% |
-14.38% |
-2.72% |
| Revenue Q/Q Growth |
|
-3.75% |
-5.13% |
-1.63% |
2.89% |
-2.38% |
-4.11% |
-3.25% |
3.51% |
-2.04% |
-9.44% |
-2.17% |
| EBITDA Q/Q Growth |
|
-2.85% |
-336.07% |
129.78% |
-706.57% |
119.61% |
-31.81% |
21.47% |
27.09% |
66.94% |
-59.50% |
-10.47% |
| EBIT Q/Q Growth |
|
-4.49% |
-501.31% |
117.18% |
-1,075.08% |
112.65% |
-43.76% |
43.94% |
43.72% |
89.27% |
-71.07% |
-10.10% |
| NOPAT Q/Q Growth |
|
-3.10% |
-476.51% |
118.29% |
-1,015.83% |
114.06% |
-58.95% |
71.94% |
55.10% |
4.92% |
-3.30% |
-58.46% |
| Net Income Q/Q Growth |
|
-2.40% |
-662.19% |
110.63% |
-2,005.38% |
107.46% |
-68.37% |
115.49% |
71.57% |
142.29% |
-80.27% |
-20.32% |
| EPS Q/Q Growth |
|
-2.50% |
-658.97% |
110.55% |
-2,008.70% |
107.52% |
-69.70% |
120.00% |
72.73% |
139.47% |
-80.22% |
-22.22% |
| Operating Cash Flow Q/Q Growth |
|
30.02% |
1.60% |
-104.18% |
1,640.98% |
1.60% |
28.06% |
-94.44% |
1,135.29% |
49.88% |
-3.49% |
-146.17% |
| Free Cash Flow Firm Q/Q Growth |
|
-2,614.42% |
105.99% |
146.60% |
29.83% |
67.70% |
-26.05% |
24.03% |
-64.65% |
18.75% |
-3.14% |
-78.41% |
| Invested Capital Q/Q Growth |
|
-2.54% |
-11.33% |
1.65% |
-21.32% |
-0.87% |
-5.96% |
-5.44% |
0.28% |
-3.88% |
-3.78% |
4.89% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
18.23% |
17.92% |
16.99% |
16.52% |
18.21% |
16.62% |
18.59% |
18.20% |
18.69% |
17.88% |
18.59% |
| EBITDA Margin |
|
11.60% |
-28.88% |
8.74% |
-51.54% |
10.36% |
7.36% |
9.25% |
11.35% |
19.35% |
8.65% |
7.92% |
| Operating Margin |
|
7.78% |
-32.89% |
5.74% |
-54.43% |
7.05% |
4.14% |
6.15% |
8.54% |
8.13% |
5.27% |
4.85% |
| EBIT Margin |
|
7.78% |
-32.89% |
5.74% |
-54.43% |
7.05% |
4.14% |
6.15% |
8.54% |
16.51% |
5.27% |
4.85% |
| Profit (Net Income) Margin |
|
4.50% |
-26.67% |
2.88% |
-53.35% |
4.08% |
1.34% |
2.99% |
4.96% |
12.27% |
2.67% |
2.18% |
| Tax Burden Percent |
|
74.61% |
76.99% |
74.53% |
94.92% |
77.82% |
56.80% |
67.85% |
73.22% |
82.38% |
135.68% |
62.70% |
| Interest Burden Percent |
|
77.57% |
105.32% |
67.30% |
103.26% |
74.26% |
57.21% |
71.70% |
79.31% |
90.24% |
37.37% |
71.69% |
| Effective Tax Rate |
|
25.39% |
0.00% |
25.47% |
0.00% |
22.18% |
43.20% |
32.15% |
26.78% |
17.62% |
-35.68% |
37.30% |
| Return on Invested Capital (ROIC) |
|
16.73% |
-34.19% |
6.12% |
-59.48% |
8.59% |
3.99% |
7.07% |
11.91% |
12.85% |
13.85% |
5.84% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
14.93% |
-36.59% |
5.24% |
-69.47% |
7.64% |
3.31% |
6.28% |
10.97% |
17.23% |
10.45% |
5.16% |
| Return on Net Nonoperating Assets (RNNOA) |
|
15.49% |
-41.68% |
6.18% |
-102.50% |
10.61% |
5.14% |
9.41% |
21.09% |
26.51% |
15.12% |
6.71% |
| Return on Equity (ROE) |
|
32.22% |
-75.87% |
12.31% |
-161.99% |
19.20% |
9.13% |
16.48% |
33.00% |
39.36% |
28.97% |
12.55% |
| Cash Return on Invested Capital (CROIC) |
|
-183.31% |
12.23% |
10.98% |
16.51% |
14.15% |
17.48% |
24.36% |
21.11% |
25.19% |
26.63% |
13.38% |
| Operating Return on Assets (OROA) |
|
14.72% |
-31.65% |
5.36% |
-54.73% |
7.07% |
4.37% |
6.34% |
9.60% |
18.86% |
5.94% |
5.27% |
| Return on Assets (ROA) |
|
8.52% |
-25.67% |
2.69% |
-53.64% |
4.09% |
1.42% |
3.08% |
5.58% |
14.02% |
3.01% |
2.37% |
| Return on Common Equity (ROCE) |
|
32.20% |
-75.83% |
12.30% |
-161.90% |
19.19% |
9.12% |
16.47% |
32.97% |
39.33% |
28.95% |
12.54% |
| Return on Equity Simple (ROE_SIMPLE) |
|
13.05% |
0.00% |
-12.31% |
-122.08% |
-111.07% |
0.00% |
-68.61% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
68 |
-257 |
47 |
-430 |
60 |
25 |
43 |
66 |
69 |
67 |
28 |
| NOPAT Margin |
|
5.80% |
-23.03% |
4.28% |
-38.10% |
5.49% |
2.35% |
4.18% |
6.26% |
6.70% |
7.16% |
3.04% |
| Net Nonoperating Expense Percent (NNEP) |
|
1.80% |
2.40% |
0.88% |
9.98% |
0.94% |
0.68% |
0.79% |
0.93% |
-4.38% |
3.40% |
0.68% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
-7.73% |
1.39% |
- |
- |
0.97% |
1.59% |
2.50% |
2.81% |
2.66% |
1.10% |
| Cost of Revenue to Revenue |
|
81.77% |
82.08% |
83.01% |
83.48% |
81.79% |
83.38% |
81.41% |
81.80% |
81.31% |
82.12% |
81.41% |
| SG&A Expenses to Revenue |
|
9.28% |
10.86% |
11.48% |
11.65% |
11.53% |
11.78% |
12.09% |
11.19% |
12.01% |
12.98% |
13.23% |
| 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 |
|
10.46% |
50.81% |
11.25% |
70.96% |
11.16% |
12.49% |
12.44% |
9.66% |
10.56% |
12.60% |
13.74% |
| Earnings before Interest and Taxes (EBIT) |
|
91 |
-367 |
63 |
-614 |
78 |
44 |
63 |
90 |
171 |
50 |
45 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
136 |
-322 |
96 |
-582 |
114 |
78 |
95 |
120 |
201 |
81 |
73 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.97 |
2.52 |
1.94 |
2.30 |
2.47 |
1.87 |
1.43 |
1.41 |
1.24 |
1.46 |
1.29 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
200.91 |
9.36 |
8.30 |
6.57 |
| Price to Revenue (P/Rev) |
|
0.67 |
0.71 |
0.54 |
0.34 |
0.41 |
0.29 |
0.25 |
0.28 |
0.29 |
0.37 |
0.34 |
| Price to Earnings (P/E) |
|
15.09 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
8.48 |
5.36 |
6.33 |
5.97 |
| Dividend Yield |
|
7.45% |
7.22% |
9.79% |
12.48% |
7.49% |
6.35% |
2.53% |
2.24% |
2.25% |
1.82% |
2.02% |
| Earnings Yield |
|
6.63% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
11.80% |
18.67% |
15.80% |
16.75% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.48 |
1.69 |
1.40 |
1.37 |
1.46 |
1.27 |
1.24 |
1.26 |
1.11 |
1.24 |
1.15 |
| Enterprise Value to Revenue (EV/Rev) |
|
1.02 |
1.05 |
0.92 |
0.72 |
0.77 |
0.64 |
0.60 |
0.62 |
0.54 |
0.59 |
0.59 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
8.97 |
55.70 |
83.25 |
0.00 |
0.00 |
0.00 |
0.00 |
6.47 |
5.51 |
5.02 |
6.01 |
| Enterprise Value to EBIT (EV/EBIT) |
|
13.38 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
9.58 |
7.96 |
6.74 |
8.67 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
17.67 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
13.44 |
10.50 |
10.29 |
10.67 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
8.22 |
10.03 |
10.70 |
8.56 |
10.41 |
9.17 |
8.13 |
8.53 |
6.60 |
7.10 |
8.47 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
12.81 |
11.93 |
6.77 |
8.54 |
6.22 |
4.18 |
5.60 |
4.08 |
4.30 |
8.47 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
1.21 |
1.49 |
1.61 |
3.00 |
2.53 |
2.70 |
2.59 |
2.10 |
1.54 |
1.46 |
1.44 |
| Long-Term Debt to Equity |
|
1.20 |
1.26 |
1.37 |
2.55 |
2.13 |
2.70 |
2.59 |
2.09 |
1.54 |
1.46 |
1.44 |
| Financial Leverage |
|
1.04 |
1.14 |
1.18 |
1.48 |
1.39 |
1.55 |
1.50 |
1.92 |
1.54 |
1.45 |
1.30 |
| Leverage Ratio |
|
3.10 |
3.30 |
3.34 |
3.84 |
3.73 |
4.10 |
4.11 |
4.95 |
4.26 |
4.20 |
4.07 |
| Compound Leverage Factor |
|
2.41 |
3.48 |
2.25 |
3.97 |
2.77 |
2.34 |
2.94 |
3.93 |
3.85 |
1.57 |
2.92 |
| Debt to Total Capital |
|
54.66% |
59.84% |
61.69% |
74.98% |
71.70% |
72.98% |
72.15% |
67.70% |
60.63% |
59.43% |
59.03% |
| Short-Term Debt to Total Capital |
|
0.25% |
9.27% |
9.03% |
11.27% |
11.49% |
0.05% |
0.05% |
0.05% |
0.06% |
0.06% |
0.06% |
| Long-Term Debt to Total Capital |
|
54.41% |
50.57% |
52.67% |
63.72% |
60.21% |
72.93% |
72.10% |
67.65% |
60.57% |
59.37% |
58.97% |
| 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 |
|
0.02% |
0.02% |
0.02% |
0.03% |
0.03% |
0.03% |
0.03% |
0.03% |
0.02% |
0.02% |
0.02% |
| Common Equity to Total Capital |
|
45.32% |
40.14% |
38.29% |
24.99% |
28.27% |
26.99% |
27.82% |
32.27% |
39.35% |
40.55% |
40.95% |
| Debt to EBITDA |
|
3.60 |
22.21 |
40.96 |
-2.98 |
-2.71 |
-6.34 |
-6.56 |
4.41 |
3.69 |
3.13 |
3.86 |
| Net Debt to EBITDA |
|
3.10 |
18.12 |
33.83 |
-2.53 |
-2.31 |
-5.15 |
-5.16 |
3.50 |
2.55 |
1.90 |
2.55 |
| Long-Term Debt to EBITDA |
|
3.58 |
18.77 |
34.97 |
-2.54 |
-2.28 |
-6.34 |
-6.55 |
4.41 |
3.68 |
3.13 |
3.86 |
| Debt to NOPAT |
|
7.09 |
-31.41 |
-25.42 |
-3.46 |
-3.19 |
-6.19 |
-6.43 |
9.16 |
7.02 |
6.42 |
6.86 |
| Net Debt to NOPAT |
|
6.10 |
-25.63 |
-21.00 |
-2.93 |
-2.72 |
-5.03 |
-5.06 |
7.28 |
4.86 |
3.90 |
4.52 |
| Long-Term Debt to NOPAT |
|
7.05 |
-26.54 |
-21.70 |
-2.94 |
-2.68 |
-6.19 |
-6.43 |
9.15 |
7.02 |
6.41 |
6.85 |
| Altman Z-Score |
|
2.61 |
2.33 |
2.47 |
1.87 |
2.54 |
2.56 |
2.51 |
2.59 |
2.83 |
2.78 |
2.74 |
| Noncontrolling Interest Sharing Ratio |
|
0.05% |
0.05% |
0.04% |
0.06% |
0.07% |
0.07% |
0.07% |
0.10% |
0.08% |
0.08% |
0.07% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.87 |
1.49 |
1.57 |
1.53 |
1.48 |
2.00 |
2.20 |
2.17 |
2.15 |
2.25 |
2.33 |
| Quick Ratio |
|
0.98 |
0.79 |
0.84 |
0.82 |
0.78 |
1.07 |
1.20 |
1.18 |
1.30 |
1.37 |
1.38 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-3,266 |
196 |
482 |
626 |
1,050 |
777 |
963 |
341 |
404 |
392 |
85 |
| Operating Cash Flow to CapEx |
|
1,005.59% |
624.36% |
-57.01% |
1,253.33% |
9,550.00% |
561.01% |
88.31% |
988.24% |
796.84% |
619.90% |
-230.86% |
| Free Cash Flow to Firm to Interest Expense |
|
-148.44 |
9.23 |
22.34 |
27.96 |
50.02 |
37.17 |
51.25 |
16.61 |
21.86 |
25.94 |
5.83 |
| Operating Cash Flow to Interest Expense |
|
6.54 |
6.89 |
-0.28 |
4.20 |
4.55 |
5.85 |
0.36 |
4.10 |
6.81 |
8.05 |
-3.87 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
5.89 |
5.79 |
-0.78 |
3.86 |
4.50 |
4.81 |
-0.05 |
3.68 |
5.95 |
6.75 |
-5.54 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.89 |
0.96 |
0.93 |
1.01 |
1.00 |
1.06 |
1.03 |
1.12 |
1.14 |
1.13 |
1.09 |
| Accounts Receivable Turnover |
|
0.00 |
7.20 |
6.81 |
6.68 |
6.58 |
7.33 |
7.22 |
6.91 |
6.92 |
7.83 |
7.33 |
| Inventory Turnover |
|
0.00 |
4.48 |
4.46 |
4.62 |
4.62 |
4.71 |
4.79 |
4.96 |
4.93 |
4.92 |
4.81 |
| Fixed Asset Turnover |
|
0.00 |
6.08 |
5.91 |
5.84 |
5.82 |
5.82 |
5.89 |
5.87 |
5.87 |
5.84 |
5.85 |
| Accounts Payable Turnover |
|
0.00 |
7.34 |
7.23 |
7.25 |
6.99 |
7.03 |
7.32 |
7.03 |
6.83 |
6.87 |
6.83 |
| Days Sales Outstanding (DSO) |
|
0.00 |
50.68 |
53.59 |
54.61 |
55.44 |
49.82 |
50.54 |
52.79 |
52.77 |
46.59 |
49.81 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
81.42 |
81.93 |
78.95 |
79.05 |
77.44 |
76.25 |
73.64 |
74.07 |
74.15 |
75.89 |
| Days Payable Outstanding (DPO) |
|
0.00 |
49.71 |
50.49 |
50.37 |
52.23 |
51.92 |
49.89 |
51.94 |
53.42 |
53.15 |
53.42 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
82.39 |
85.03 |
83.19 |
82.26 |
75.35 |
76.90 |
74.49 |
73.42 |
67.59 |
72.27 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
3,334 |
2,956 |
3,005 |
2,364 |
2,344 |
2,204 |
2,084 |
2,090 |
2,009 |
1,933 |
2,027 |
| Invested Capital Turnover |
|
2.88 |
1.48 |
1.43 |
1.56 |
1.56 |
1.70 |
1.69 |
1.90 |
1.92 |
1.94 |
1.92 |
| Increase / (Decrease) in Invested Capital |
|
3,334 |
-452 |
-436 |
-1,056 |
-990 |
-752 |
-921 |
-274 |
-335 |
-325 |
-57 |
| Enterprise Value (EV) |
|
4,918 |
4,985 |
4,221 |
3,233 |
3,430 |
2,804 |
2,590 |
2,631 |
2,239 |
2,401 |
2,331 |
| Market Capitalization |
|
3,219 |
3,362 |
2,504 |
1,536 |
1,827 |
1,289 |
1,066 |
1,205 |
1,202 |
1,490 |
1,342 |
| Book Value per Share |
|
$12.28 |
$10.00 |
$9.42 |
$4.98 |
$5.52 |
$5.13 |
$5.54 |
$6.33 |
$7.18 |
$7.55 |
$7.65 |
| Tangible Book Value per Share |
|
($3.47) |
($2.43) |
($2.59) |
($2.18) |
($1.68) |
($1.83) |
($0.64) |
$0.04 |
$0.95 |
$1.32 |
$1.50 |
| Total Capital |
|
3,608 |
3,322 |
3,366 |
2,671 |
2,621 |
2,554 |
2,684 |
2,649 |
2,470 |
2,520 |
2,538 |
| Total Debt |
|
1,972 |
1,988 |
2,077 |
2,003 |
1,879 |
1,864 |
1,936 |
1,794 |
1,497 |
1,498 |
1,498 |
| Total Long-Term Debt |
|
1,963 |
1,680 |
1,773 |
1,702 |
1,578 |
1,863 |
1,935 |
1,792 |
1,496 |
1,496 |
1,497 |
| Net Debt |
|
1,698 |
1,622 |
1,715 |
1,696 |
1,602 |
1,514 |
1,524 |
1,425 |
1,037 |
910 |
988 |
| Capital Expenditures (CapEx) |
|
14 |
23 |
11 |
7.50 |
1.00 |
22 |
7.70 |
8.50 |
16 |
20 |
24 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
612 |
561 |
615 |
615 |
587 |
495 |
562 |
573 |
455 |
383 |
489 |
| Debt-free Net Working Capital (DFNWC) |
|
886 |
927 |
976 |
922 |
864 |
845 |
975 |
942 |
916 |
970 |
1,000 |
| Net Working Capital (NWC) |
|
877 |
619 |
672 |
621 |
563 |
844 |
974 |
940 |
915 |
969 |
998 |
| Net Nonoperating Expense (NNE) |
|
15 |
41 |
15 |
172 |
16 |
11 |
12 |
14 |
-58 |
42 |
7.90 |
| Net Nonoperating Obligations (NNO) |
|
1,698 |
1,622 |
1,715 |
1,696 |
1,602 |
1,514 |
1,337 |
1,234 |
1,037 |
910 |
988 |
| Total Depreciation and Amortization (D&A) |
|
45 |
45 |
33 |
33 |
36 |
34 |
32 |
30 |
29 |
32 |
28 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
12.74% |
11.88% |
13.33% |
13.61% |
13.21% |
11.30% |
13.05% |
13.52% |
10.91% |
9.44% |
12.39% |
| Debt-free Net Working Capital to Revenue |
|
18.44% |
19.61% |
21.17% |
20.41% |
19.45% |
19.29% |
22.63% |
22.22% |
21.95% |
23.92% |
25.31% |
| Net Working Capital to Revenue |
|
18.25% |
13.10% |
14.58% |
13.74% |
12.67% |
19.26% |
22.60% |
22.19% |
21.92% |
23.89% |
25.27% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.39 |
($2.18) |
$0.23 |
($4.39) |
$0.33 |
$0.10 |
$0.22 |
$0.38 |
$0.92 |
$0.18 |
$0.14 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
136.40M |
133.73M |
136.80M |
137.30M |
137.40M |
134.73M |
137.80M |
138.50M |
138.70M |
135.88M |
139.30M |
| Adjusted Diluted Earnings per Share |
|
$0.39 |
($2.18) |
$0.23 |
($4.39) |
$0.33 |
$0.10 |
$0.22 |
$0.38 |
$0.91 |
$0.18 |
$0.14 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
136.80M |
133.73M |
137.30M |
137.30M |
138M |
134.73M |
138.60M |
139.60M |
140.20M |
135.88M |
141M |
| 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 |
|
133.32M |
133.73M |
134.04M |
134.17M |
134.29M |
134.73M |
135.14M |
135.35M |
135.44M |
135.88M |
136.43M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
64 |
-264 |
39 |
38 |
50 |
22 |
41 |
53 |
57 |
16 |
24 |
| Normalized NOPAT Margin |
|
5.45% |
-23.72% |
3.59% |
3.38% |
4.53% |
2.11% |
4.04% |
4.98% |
5.51% |
1.69% |
2.64% |
| Pre Tax Income Margin |
|
6.03% |
-34.64% |
3.87% |
-56.20% |
5.24% |
2.37% |
4.41% |
6.78% |
14.90% |
1.97% |
3.47% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
4.15 |
-17.30 |
2.92 |
-27.42 |
3.70 |
2.09 |
3.35 |
4.41 |
9.25 |
3.28 |
3.07 |
| NOPAT to Interest Expense |
|
3.10 |
-12.11 |
2.17 |
-19.20 |
2.88 |
1.19 |
2.27 |
3.23 |
3.75 |
4.45 |
1.92 |
| EBIT Less CapEx to Interest Expense |
|
3.50 |
-18.41 |
2.42 |
-27.76 |
3.65 |
1.05 |
2.94 |
4.00 |
8.39 |
1.98 |
1.39 |
| NOPAT Less CapEx to Interest Expense |
|
2.45 |
-13.22 |
1.68 |
-19.53 |
2.83 |
0.14 |
1.86 |
2.81 |
2.90 |
3.15 |
0.25 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
110.82% |
-175.00% |
-152.74% |
-30.12% |
-23.21% |
-26.65% |
-15.94% |
18.85% |
11.94% |
11.47% |
12.06% |
| Augmented Payout Ratio |
|
113.40% |
-179.39% |
-155.83% |
-30.74% |
-23.82% |
-27.61% |
-16.49% |
20.89% |
13.18% |
12.49% |
13.75% |