| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
45,674,726.00 |
45,933,814.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
45,674,726.00 |
45,933,814.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
-0.09 |
0.07 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-3.92% |
-8.69% |
-2.68% |
-6.44% |
66.56% |
67.27% |
69.98% |
76.67% |
-0.47% |
- |
2.19% |
| EBITDA Growth |
|
32.97% |
25.12% |
-20.76% |
-9.48% |
-40.51% |
-0.41% |
90.65% |
-638.19% |
127.36% |
- |
-27.12% |
| EBIT Growth |
|
38.25% |
71.33% |
-29.65% |
-13.07% |
-92.84% |
-172.62% |
98.29% |
-920.21% |
1,417.31% |
- |
-53.18% |
| NOPAT Growth |
|
38.25% |
69.14% |
-30.89% |
-44.09% |
-94.98% |
-181.15% |
94.21% |
-1,122.11% |
1,121.90% |
- |
-71.86% |
| Net Income Growth |
|
11.01% |
227.34% |
-28.52% |
-20.03% |
-150.83% |
-338.20% |
33.41% |
-1,188.79% |
240.63% |
- |
-83.67% |
| EPS Growth |
|
12.16% |
216.67% |
-29.23% |
-19.79% |
-162.65% |
-268.42% |
-4.35% |
-884.42% |
194.23% |
- |
-84.09% |
| Operating Cash Flow Growth |
|
-7.52% |
22.93% |
-6.32% |
-27.63% |
-87.69% |
-424.60% |
-13.88% |
30.76% |
1,510.77% |
- |
-33.60% |
| Free Cash Flow Firm Growth |
|
-464.95% |
115.68% |
141.05% |
136.60% |
-1,364.93% |
-6,327.76% |
-3,241.73% |
-3,899.24% |
131.81% |
- |
131.54% |
| Invested Capital Growth |
|
26.22% |
-1.98% |
-3.31% |
-1.41% |
200.55% |
190.19% |
203.00% |
147.42% |
-19.74% |
- |
-20.04% |
| Revenue Q/Q Growth |
|
-1.38% |
-19.07% |
11.31% |
5.31% |
75.56% |
-18.72% |
13.11% |
9.46% |
-1.10% |
- |
13.02% |
| EBITDA Q/Q Growth |
|
4.61% |
-62.38% |
56.78% |
39.13% |
-31.25% |
-37.03% |
216.53% |
-492.76% |
129.04% |
- |
33.90% |
| EBIT Q/Q Growth |
|
4.32% |
-79.96% |
130.35% |
59.50% |
-91.40% |
-303.14% |
811.79% |
-759.76% |
115.90% |
- |
126.21% |
| NOPAT Q/Q Growth |
|
19.07% |
-84.76% |
103.56% |
15.10% |
-89.32% |
-346.57% |
740.76% |
-705.73% |
112.77% |
- |
341.20% |
| Net Income Q/Q Growth |
|
-13.62% |
-77.18% |
146.07% |
64.86% |
-154.90% |
-6.96% |
237.82% |
-1,445.39% |
107.09% |
- |
182.29% |
| EPS Q/Q Growth |
|
-13.54% |
-77.11% |
142.11% |
67.39% |
-167.53% |
38.46% |
237.50% |
-1,472.73% |
108.11% |
- |
177.78% |
| Operating Cash Flow Q/Q Growth |
|
-30.59% |
-91.34% |
758.61% |
40.18% |
-88.19% |
-328.33% |
327.79% |
112.85% |
45.50% |
- |
193.64% |
| Free Cash Flow Firm Q/Q Growth |
|
-4.91% |
123.21% |
81.57% |
-25.27% |
-4,299.78% |
1.34% |
-1.46% |
9.63% |
135.17% |
- |
18.38% |
| Invested Capital Q/Q Growth |
|
-1.13% |
3.39% |
-1.84% |
-1.75% |
201.42% |
-0.18% |
2.50% |
-19.77% |
-2.22% |
- |
-0.44% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
27.08% |
21.51% |
24.88% |
25.29% |
23.78% |
23.08% |
29.04% |
27.86% |
28.08% |
- |
25.48% |
| EBITDA Margin |
|
17.16% |
7.97% |
11.84% |
15.65% |
6.13% |
4.75% |
13.29% |
-47.67% |
14.00% |
- |
9.47% |
| Operating Margin |
|
13.37% |
3.31% |
7.75% |
8.36% |
0.58% |
-1.74% |
9.04% |
-54.68% |
8.77% |
- |
4.05% |
| EBIT Margin |
|
13.37% |
3.31% |
7.75% |
11.74% |
0.58% |
-1.44% |
9.04% |
-54.51% |
8.77% |
- |
4.14% |
| Profit (Net Income) Margin |
|
9.27% |
2.61% |
5.78% |
9.04% |
-2.83% |
-3.72% |
4.53% |
-55.73% |
4.00% |
- |
0.72% |
| Tax Burden Percent |
|
86.04% |
91.24% |
78.09% |
79.12% |
79.35% |
74.67% |
76.49% |
97.12% |
56.37% |
- |
47.08% |
| Interest Burden Percent |
|
80.57% |
86.51% |
95.42% |
97.33% |
-619.72% |
346.76% |
65.55% |
105.27% |
80.85% |
- |
37.14% |
| Effective Tax Rate |
|
0.00% |
23.97% |
21.91% |
20.88% |
0.00% |
0.00% |
23.51% |
0.00% |
43.63% |
- |
52.92% |
| Return on Invested Capital (ROIC) |
|
30.34% |
4.80% |
11.61% |
12.81% |
0.46% |
-1.57% |
9.89% |
-73.15% |
6.03% |
- |
2.30% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
202.30% |
5.16% |
9.95% |
-364.00% |
-4.28% |
-4.36% |
6.83% |
-101.30% |
5.30% |
- |
1.49% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-2.82% |
0.65% |
0.83% |
1.17% |
-1.84% |
-2.04% |
3.08% |
-47.43% |
3.89% |
- |
1.16% |
| Return on Equity (ROE) |
|
27.52% |
5.45% |
12.44% |
13.99% |
-1.38% |
-3.61% |
12.96% |
-120.58% |
9.92% |
- |
3.46% |
| Cash Return on Invested Capital (CROIC) |
|
-0.96% |
21.68% |
21.76% |
17.81% |
-95.21% |
-93.92% |
-95.45% |
-101.88% |
12.89% |
- |
12.88% |
| Operating Return on Assets (OROA) |
|
19.43% |
4.47% |
10.28% |
14.76% |
0.47% |
-1.36% |
9.34% |
-70.51% |
7.51% |
- |
3.58% |
| Return on Assets (ROA) |
|
13.47% |
3.53% |
7.66% |
11.37% |
-2.29% |
-3.53% |
4.68% |
-72.08% |
3.42% |
- |
0.63% |
| Return on Common Equity (ROCE) |
|
27.52% |
5.45% |
12.44% |
13.99% |
-1.38% |
-3.61% |
12.96% |
-120.58% |
9.92% |
- |
3.46% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
15.65% |
14.26% |
12.52% |
0.00% |
1.23% |
1.70% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
39 |
6.02 |
16 |
19 |
1.98 |
-4.88 |
31 |
-190 |
24 |
2.00 |
8.81 |
| NOPAT Margin |
|
13.37% |
2.52% |
6.05% |
6.62% |
0.40% |
-1.22% |
6.92% |
-38.28% |
4.94% |
- |
1.91% |
| Net Nonoperating Expense Percent (NNEP) |
|
-171.96% |
-0.35% |
1.66% |
376.82% |
4.74% |
2.80% |
3.06% |
28.15% |
0.73% |
- |
0.81% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
6.43% |
0.97% |
- |
- |
0.11% |
-0.28% |
1.76% |
-13.17% |
1.71% |
0.14% |
0.61% |
| Cost of Revenue to Revenue |
|
72.92% |
78.49% |
75.12% |
74.71% |
76.22% |
76.92% |
70.96% |
72.14% |
71.92% |
- |
74.52% |
| SG&A Expenses to Revenue |
|
9.92% |
13.53% |
13.04% |
13.02% |
17.66% |
16.66% |
15.54% |
14.39% |
14.09% |
- |
16.10% |
| 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 |
|
13.71% |
18.20% |
17.13% |
16.93% |
23.21% |
24.82% |
19.99% |
82.54% |
19.32% |
- |
21.43% |
| Earnings before Interest and Taxes (EBIT) |
|
39 |
7.92 |
21 |
33 |
2.83 |
-5.75 |
41 |
-270 |
43 |
8.47 |
19 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
51 |
19 |
32 |
44 |
30 |
19 |
60 |
-236 |
69 |
33 |
44 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.60 |
1.84 |
1.94 |
1.86 |
1.35 |
1.02 |
0.78 |
1.25 |
0.90 |
- |
1.26 |
| Price to Tangible Book Value (P/TBV) |
|
3.03 |
3.42 |
3.50 |
3.24 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Price to Revenue (P/Rev) |
|
0.77 |
0.92 |
1.00 |
1.02 |
1.07 |
0.69 |
0.48 |
0.49 |
0.35 |
- |
0.49 |
| Price to Earnings (P/E) |
|
10.59 |
11.73 |
13.59 |
14.87 |
41.42 |
83.23 |
45.51 |
0.00 |
0.00 |
- |
0.00 |
| Dividend Yield |
|
1.21% |
1.04% |
0.97% |
0.96% |
1.10% |
1.52% |
1.95% |
1.64% |
2.25% |
- |
1.60% |
| Earnings Yield |
|
9.44% |
8.52% |
7.36% |
6.72% |
2.41% |
1.20% |
2.20% |
0.00% |
0.00% |
- |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.59 |
1.81 |
1.94 |
1.92 |
1.21 |
1.01 |
0.87 |
1.13 |
0.94 |
- |
1.14 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.78 |
0.94 |
0.99 |
0.99 |
1.59 |
1.17 |
0.91 |
0.84 |
0.69 |
- |
0.84 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
5.97 |
6.59 |
7.33 |
7.86 |
16.50 |
14.83 |
10.42 |
0.00 |
0.00 |
- |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
8.41 |
9.09 |
10.37 |
11.65 |
32.38 |
42.27 |
24.65 |
0.00 |
0.00 |
- |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
7.99 |
9.09 |
10.37 |
11.65 |
37.01 |
42.27 |
24.65 |
0.00 |
0.00 |
- |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
6.01 |
7.03 |
7.52 |
8.34 |
22.85 |
23.30 |
21.87 |
18.87 |
7.68 |
- |
10.54 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
8.25 |
8.77 |
10.72 |
0.00 |
0.00 |
0.00 |
0.00 |
6.53 |
- |
7.85 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.13 |
0.12 |
0.10 |
0.09 |
0.75 |
0.77 |
0.77 |
1.01 |
0.95 |
- |
0.97 |
| Long-Term Debt to Equity |
|
0.12 |
0.11 |
0.09 |
0.09 |
0.73 |
0.75 |
0.75 |
0.97 |
0.92 |
- |
0.93 |
| Financial Leverage |
|
-0.01 |
0.13 |
0.08 |
0.00 |
0.43 |
0.47 |
0.45 |
0.47 |
0.73 |
- |
0.78 |
| Leverage Ratio |
|
1.54 |
1.59 |
1.57 |
1.54 |
2.02 |
1.99 |
2.01 |
2.17 |
2.47 |
- |
2.49 |
| Compound Leverage Factor |
|
1.24 |
1.38 |
1.50 |
1.49 |
-12.55 |
6.89 |
1.32 |
2.28 |
2.00 |
- |
0.92 |
| Debt to Total Capital |
|
11.20% |
10.35% |
8.73% |
8.35% |
43.01% |
43.59% |
43.54% |
50.16% |
48.82% |
- |
49.24% |
| Short-Term Debt to Total Capital |
|
0.39% |
0.40% |
0.42% |
0.42% |
1.45% |
1.50% |
1.47% |
1.83% |
1.94% |
- |
1.85% |
| Long-Term Debt to Total Capital |
|
10.81% |
9.95% |
8.31% |
7.93% |
41.56% |
42.09% |
42.07% |
48.33% |
46.88% |
- |
47.38% |
| 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 |
|
88.80% |
89.65% |
91.27% |
91.65% |
56.99% |
56.41% |
56.46% |
49.84% |
51.18% |
- |
50.76% |
| Debt to EBITDA |
|
0.46 |
0.41 |
0.36 |
0.40 |
6.20 |
6.60 |
5.42 |
-5.60 |
-8.31 |
- |
-7.20 |
| Net Debt to EBITDA |
|
0.07 |
0.12 |
-0.01 |
-0.29 |
5.37 |
6.11 |
4.97 |
-5.07 |
-7.38 |
- |
-6.53 |
| Long-Term Debt to EBITDA |
|
0.45 |
0.39 |
0.35 |
0.38 |
5.99 |
6.37 |
5.24 |
-5.40 |
-7.98 |
- |
-6.93 |
| Debt to NOPAT |
|
0.62 |
0.56 |
0.51 |
0.59 |
13.92 |
18.81 |
12.83 |
-4.41 |
-5.10 |
- |
-4.88 |
| Net Debt to NOPAT |
|
0.09 |
0.17 |
-0.02 |
-0.44 |
12.04 |
17.42 |
11.75 |
-3.99 |
-4.53 |
- |
-4.43 |
| Long-Term Debt to NOPAT |
|
0.60 |
0.54 |
0.49 |
0.56 |
13.45 |
18.16 |
12.40 |
-4.25 |
-4.90 |
- |
-4.70 |
| Altman Z-Score |
|
4.24 |
4.68 |
4.74 |
4.71 |
1.62 |
1.55 |
1.56 |
1.21 |
1.62 |
- |
1.71 |
| 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 |
|
2.03 |
2.27 |
2.22 |
2.36 |
2.24 |
2.39 |
2.41 |
2.20 |
2.04 |
- |
2.28 |
| Quick Ratio |
|
1.16 |
1.12 |
1.21 |
1.42 |
1.08 |
0.94 |
1.06 |
1.01 |
1.00 |
- |
1.04 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-76 |
18 |
35 |
26 |
-1,113 |
-1,098 |
-1,114 |
-1,007 |
354 |
297 |
351 |
| Operating Cash Flow to CapEx |
|
299.21% |
40.36% |
438.81% |
744.59% |
0.00% |
-109.21% |
193.69% |
419.27% |
412.92% |
- |
171.18% |
| Free Cash Flow to Firm to Interest Expense |
|
-48.54 |
16.51 |
37.32 |
30.18 |
-62.88 |
-77.39 |
-79.91 |
-70.80 |
26.29 |
- |
29.18 |
| Operating Cash Flow to Interest Expense |
|
28.43 |
3.61 |
34.83 |
52.83 |
0.31 |
-0.88 |
2.04 |
4.27 |
6.55 |
- |
1.57 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
18.93 |
-5.33 |
26.89 |
45.74 |
0.38 |
-1.69 |
0.99 |
3.25 |
4.97 |
- |
0.65 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.45 |
1.35 |
1.33 |
1.26 |
0.81 |
0.95 |
1.03 |
1.29 |
0.86 |
- |
0.86 |
| Accounts Receivable Turnover |
|
11.70 |
13.45 |
12.15 |
11.77 |
8.66 |
11.77 |
11.51 |
12.72 |
9.12 |
- |
9.14 |
| Inventory Turnover |
|
7.80 |
7.06 |
7.65 |
7.95 |
5.21 |
5.63 |
6.37 |
7.33 |
5.05 |
- |
4.90 |
| Fixed Asset Turnover |
|
5.25 |
4.47 |
4.44 |
4.34 |
3.91 |
4.46 |
4.85 |
5.60 |
4.51 |
- |
4.55 |
| Accounts Payable Turnover |
|
11.20 |
14.05 |
13.18 |
12.00 |
9.78 |
13.36 |
14.02 |
14.30 |
10.47 |
- |
11.36 |
| Days Sales Outstanding (DSO) |
|
31.21 |
27.14 |
30.04 |
31.02 |
42.13 |
31.00 |
31.71 |
28.70 |
40.03 |
- |
39.94 |
| Days Inventory Outstanding (DIO) |
|
46.82 |
51.68 |
47.71 |
45.93 |
70.11 |
64.84 |
57.29 |
49.79 |
72.22 |
- |
74.56 |
| Days Payable Outstanding (DPO) |
|
32.58 |
25.97 |
27.70 |
30.41 |
37.31 |
27.32 |
26.04 |
25.53 |
34.87 |
- |
32.12 |
| Cash Conversion Cycle (CCC) |
|
45.45 |
52.85 |
50.05 |
46.53 |
74.93 |
68.53 |
62.97 |
52.96 |
77.39 |
- |
82.38 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
556 |
575 |
564 |
554 |
1,671 |
1,668 |
1,709 |
1,371 |
1,341 |
1,373 |
1,367 |
| Invested Capital Turnover |
|
2.27 |
1.91 |
1.92 |
1.94 |
1.15 |
1.28 |
1.43 |
1.91 |
1.22 |
- |
1.21 |
| Increase / (Decrease) in Invested Capital |
|
115 |
-12 |
-19 |
-7.95 |
1,115 |
1,093 |
1,145 |
817 |
-330 |
-295 |
-343 |
| Enterprise Value (EV) |
|
884 |
1,039 |
1,095 |
1,066 |
2,029 |
1,688 |
1,484 |
1,550 |
1,267 |
- |
1,555 |
| Market Capitalization |
|
874 |
1,019 |
1,097 |
1,106 |
1,369 |
992 |
776 |
896 |
652 |
- |
916 |
| Book Value per Share |
|
$16.54 |
$16.91 |
$17.10 |
$17.94 |
$21.39 |
$20.57 |
$21.21 |
$15.60 |
$15.83 |
$15.99 |
$15.83 |
| Tangible Book Value per Share |
|
$8.75 |
$9.07 |
$9.45 |
$10.31 |
($3.43) |
($3.76) |
($3.06) |
($2.45) |
($2.06) |
($1.96) |
($1.76) |
| Total Capital |
|
614 |
619 |
620 |
648 |
1,774 |
1,723 |
1,774 |
1,439 |
1,419 |
1,438 |
1,433 |
| Total Debt |
|
69 |
64 |
54 |
54 |
763 |
751 |
773 |
722 |
693 |
707 |
705 |
| Total Long-Term Debt |
|
66 |
62 |
52 |
51 |
737 |
725 |
746 |
696 |
665 |
679 |
679 |
| Net Debt |
|
10 |
20 |
-1.97 |
-40 |
660 |
696 |
708 |
654 |
615 |
643 |
639 |
| Capital Expenditures (CapEx) |
|
15 |
9.55 |
7.54 |
6.23 |
-1.28 |
11 |
15 |
14 |
21 |
11 |
11 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
83 |
100 |
91 |
82 |
261 |
289 |
305 |
277 |
242 |
287 |
300 |
| Debt-free Net Working Capital (DFNWC) |
|
141 |
144 |
148 |
176 |
364 |
345 |
370 |
345 |
320 |
351 |
366 |
| Net Working Capital (NWC) |
|
139 |
142 |
145 |
174 |
338 |
319 |
344 |
319 |
292 |
323 |
339 |
| Net Nonoperating Expense (NNE) |
|
12 |
-0.23 |
0.74 |
-6.80 |
16 |
10 |
11 |
86 |
4.63 |
6.07 |
5.46 |
| Net Nonoperating Obligations (NNO) |
|
10 |
20 |
-1.97 |
-40 |
660 |
696 |
708 |
654 |
615 |
643 |
639 |
| Total Depreciation and Amortization (D&A) |
|
11 |
11 |
11 |
11 |
27 |
25 |
19 |
34 |
26 |
24 |
25 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
7.33% |
8.99% |
8.31% |
7.61% |
20.44% |
20.10% |
18.80% |
15.06% |
13.15% |
- |
16.15% |
| Debt-free Net Working Capital to Revenue |
|
12.50% |
13.00% |
13.41% |
16.30% |
28.50% |
23.96% |
22.78% |
18.75% |
17.40% |
- |
19.71% |
| Net Working Capital to Revenue |
|
12.29% |
12.78% |
13.17% |
16.05% |
26.48% |
22.16% |
21.18% |
17.32% |
15.90% |
- |
18.28% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.83 |
$0.19 |
$0.47 |
$0.77 |
($0.52) |
($0.32) |
$0.44 |
($6.04) |
$0.49 |
($0.09) |
$0.07 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
32.82M |
32.83M |
32.87M |
32.88M |
36.42M |
47.02M |
46.48M |
45.69M |
46.17M |
45.46M |
45.48M |
| Adjusted Diluted Earnings per Share |
|
$0.83 |
$0.19 |
$0.46 |
$0.77 |
($0.52) |
($0.32) |
$0.44 |
($6.04) |
$0.49 |
($0.09) |
$0.07 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
33.03M |
33.04M |
33.10M |
33.11M |
36.65M |
47.02M |
46.56M |
45.69M |
46.17M |
45.46M |
45.66M |
| 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 |
|
33.00M |
33.10M |
33.11M |
47.25M |
47.26M |
47.23M |
45.97M |
45.88M |
45.67M |
45.93M |
45.93M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
28 |
6.02 |
16 |
19 |
1.98 |
0.65 |
32 |
23 |
24 |
2.00 |
13 |
| Normalized NOPAT Margin |
|
9.36% |
2.52% |
6.05% |
6.62% |
0.40% |
0.16% |
7.08% |
4.64% |
4.94% |
- |
2.83% |
| Pre Tax Income Margin |
|
10.77% |
2.86% |
7.40% |
11.43% |
-3.56% |
-4.98% |
5.93% |
-57.38% |
7.09% |
- |
1.54% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
25.24 |
7.41 |
21.72 |
37.49 |
0.16 |
-0.41 |
2.94 |
-18.99 |
3.19 |
- |
1.59 |
| NOPAT to Interest Expense |
|
25.24 |
5.64 |
16.96 |
21.13 |
0.11 |
-0.34 |
2.25 |
-13.33 |
1.80 |
- |
0.73 |
| EBIT Less CapEx to Interest Expense |
|
15.74 |
-1.53 |
13.79 |
30.39 |
0.23 |
-1.21 |
1.88 |
-20.01 |
1.60 |
- |
0.67 |
| NOPAT Less CapEx to Interest Expense |
|
15.74 |
-3.31 |
9.03 |
14.03 |
0.18 |
-1.15 |
1.19 |
-14.35 |
0.21 |
- |
-0.19 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
12.90% |
12.23% |
13.15% |
14.30% |
36.21% |
110.18% |
83.40% |
-5.37% |
-5.94% |
- |
-5.68% |
| Augmented Payout Ratio |
|
19.67% |
18.67% |
13.15% |
14.30% |
36.21% |
141.19% |
242.77% |
-15.66% |
-18.84% |
- |
-7.69% |