| DEI Shares Outstanding |
|
63,902,866.00 |
63,889,176.00 |
63,889,176.00 |
64,215,204.00 |
63,787,977.00 |
- |
61,760,608.00 |
61,868,817.00 |
60,592,651.00 |
59,745,565.00 |
120,412,610.00 |
| DEI Adjusted Shares Outstanding |
|
63,902,866.00 |
63,889,176.00 |
63,889,176.00 |
64,215,204.00 |
63,787,977.00 |
- |
61,760,608.00 |
61,868,817.00 |
60,592,651.00 |
59,745,565.00 |
120,412,610.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.07 |
0.09 |
-0.21 |
0.02 |
-0.22 |
- |
0.05 |
0.05 |
0.03 |
-1.96 |
0.01 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
2.58% |
2.88% |
-14.75% |
1.56% |
-10.26% |
-20.97% |
-4.38% |
-11.25% |
-5.26% |
- |
-9.11% |
| EBITDA Growth |
|
-0.85% |
9.51% |
-84.17% |
-8.92% |
-83.58% |
35.69% |
424.26% |
2.35% |
387.76% |
- |
-26.25% |
| EBIT Growth |
|
14.90% |
70.51% |
-282.88% |
-22.48% |
-261.70% |
134.06% |
151.36% |
119.24% |
149.56% |
- |
-23.39% |
| NOPAT Growth |
|
57.47% |
88.58% |
-332.03% |
225.65% |
-231.85% |
118.85% |
154.21% |
-15.99% |
134.98% |
- |
-65.62% |
| Net Income Growth |
|
96.55% |
106.69% |
-719.74% |
133.15% |
-440.67% |
154.30% |
123.61% |
116.06% |
113.24% |
- |
-64.91% |
| EPS Growth |
|
133.33% |
50.00% |
-800.00% |
100.00% |
-428.57% |
166.67% |
123.81% |
150.00% |
113.04% |
- |
-60.00% |
| Operating Cash Flow Growth |
|
-53.03% |
-69.73% |
-91.96% |
-77.07% |
111.24% |
333.78% |
181.82% |
46.41% |
6.54% |
- |
-120.28% |
| Free Cash Flow Firm Growth |
|
-12.41% |
-62.78% |
-48.16% |
-82.80% |
-52.68% |
691.50% |
935.52% |
739.56% |
313.13% |
- |
164.34% |
| Invested Capital Growth |
|
-1.83% |
-0.23% |
-1.74% |
-0.17% |
-2.22% |
-7.26% |
-7.77% |
-5.40% |
-4.87% |
- |
-23.59% |
| Revenue Q/Q Growth |
|
5.86% |
7.19% |
-19.69% |
11.43% |
-6.46% |
-5.59% |
-2.83% |
3.42% |
-0.14% |
- |
-18.55% |
| EBITDA Q/Q Growth |
|
14.31% |
3.53% |
-84.98% |
412.37% |
-79.39% |
755.70% |
-41.97% |
0.03% |
-1.80% |
- |
113.14% |
| EBIT Q/Q Growth |
|
83.27% |
25.58% |
-240.49% |
123.98% |
-482.28% |
281.78% |
-69.17% |
2.35% |
-13.58% |
- |
103.90% |
| NOPAT Q/Q Growth |
|
356.30% |
28.56% |
-203.83% |
153.47% |
-284.75% |
313.38% |
-74.28% |
-17.14% |
-23.07% |
- |
101.83% |
| Net Income Q/Q Growth |
|
654.84% |
41.57% |
-324.28% |
109.73% |
-1,202.92% |
205.68% |
-79.17% |
-10.99% |
-32.41% |
- |
100.95% |
| EPS Q/Q Growth |
|
600.00% |
28.57% |
-333.33% |
109.52% |
-1,250.00% |
204.35% |
-79.17% |
0.00% |
-40.00% |
- |
101.01% |
| Operating Cash Flow Q/Q Growth |
|
-69.47% |
-69.21% |
-370.61% |
190.16% |
181.21% |
-36.78% |
-48.96% |
61.32% |
104.63% |
- |
-103.76% |
| Free Cash Flow Firm Q/Q Growth |
|
-36.17% |
-53.90% |
-31.48% |
-14.72% |
75.66% |
671.12% |
-10.36% |
-30.86% |
-13.56% |
- |
71.81% |
| Invested Capital Q/Q Growth |
|
-1.26% |
2.19% |
0.74% |
-1.78% |
-3.30% |
-3.08% |
0.18% |
0.75% |
-2.76% |
- |
1.54% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
22.58% |
21.40% |
21.11% |
23.80% |
21.66% |
23.67% |
23.30% |
24.22% |
22.12% |
- |
23.23% |
| EBITDA Margin |
|
11.45% |
11.06% |
2.07% |
9.51% |
2.09% |
18.99% |
11.34% |
10.97% |
10.78% |
- |
9.20% |
| Operating Margin |
|
3.19% |
3.76% |
-6.68% |
1.10% |
-6.33% |
11.23% |
3.53% |
3.19% |
2.87% |
- |
2.94% |
| EBIT Margin |
|
3.28% |
3.84% |
-6.73% |
1.45% |
-5.91% |
11.39% |
3.61% |
3.57% |
3.09% |
- |
3.04% |
| Profit (Net Income) Margin |
|
2.17% |
2.86% |
-8.00% |
0.70% |
-8.23% |
9.21% |
1.97% |
1.70% |
1.15% |
- |
0.76% |
| Tax Burden Percent |
|
94.69% |
96.24% |
100.18% |
204.56% |
118.25% |
89.22% |
75.21% |
66.60% |
56.94% |
- |
34.08% |
| Interest Burden Percent |
|
69.76% |
77.38% |
118.68% |
23.58% |
117.69% |
90.69% |
72.68% |
71.39% |
65.30% |
- |
73.45% |
| Effective Tax Rate |
|
5.31% |
3.76% |
0.00% |
-104.56% |
0.00% |
10.78% |
24.79% |
33.40% |
43.06% |
- |
65.92% |
| Return on Invested Capital (ROIC) |
|
2.97% |
3.54% |
-4.34% |
2.15% |
-4.22% |
9.02% |
2.35% |
1.84% |
1.44% |
- |
1.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
1.36% |
1.97% |
-9.06% |
-0.84% |
-12.38% |
7.23% |
1.08% |
0.94% |
0.07% |
- |
-0.28% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.20% |
0.28% |
-1.54% |
-0.12% |
-1.45% |
0.78% |
0.13% |
0.11% |
0.01% |
- |
-0.01% |
| Return on Equity (ROE) |
|
3.17% |
3.82% |
-5.88% |
2.03% |
-5.68% |
9.79% |
2.48% |
1.94% |
1.44% |
- |
0.99% |
| Cash Return on Invested Capital (CROIC) |
|
3.78% |
2.59% |
2.29% |
0.60% |
1.13% |
7.38% |
9.15% |
6.77% |
8.66% |
- |
16.12% |
| Operating Return on Assets (OROA) |
|
2.43% |
2.85% |
-4.90% |
1.07% |
-4.26% |
7.69% |
2.47% |
2.38% |
2.02% |
- |
2.15% |
| Return on Assets (ROA) |
|
1.60% |
2.12% |
-5.83% |
0.52% |
-5.93% |
6.22% |
1.35% |
1.13% |
0.75% |
- |
0.54% |
| Return on Common Equity (ROCE) |
|
3.17% |
3.82% |
-5.88% |
2.03% |
-5.68% |
9.79% |
2.48% |
1.94% |
1.44% |
- |
0.99% |
| Return on Equity Simple (ROE_SIMPLE) |
|
1.41% |
0.00% |
-0.38% |
0.00% |
0.00% |
0.00% |
0.77% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
5.86 |
7.54 |
-7.82 |
4.18 |
-7.73 |
16 |
4.24 |
3.51 |
2.70 |
-80 |
1.46 |
| NOPAT Margin |
|
3.02% |
3.62% |
-4.68% |
2.24% |
-4.43% |
10.02% |
2.65% |
2.12% |
1.64% |
- |
1.00% |
| Net Nonoperating Expense Percent (NNEP) |
|
1.61% |
1.57% |
4.72% |
2.98% |
8.15% |
1.78% |
1.27% |
0.90% |
1.37% |
- |
1.29% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
0.89% |
-0.94% |
0.51% |
-0.95% |
2.05% |
0.52% |
0.44% |
0.34% |
-12.66% |
0.23% |
| Cost of Revenue to Revenue |
|
77.42% |
78.60% |
78.89% |
76.20% |
78.34% |
76.33% |
76.70% |
75.78% |
77.88% |
- |
76.77% |
| SG&A Expenses to Revenue |
|
12.48% |
10.76% |
13.45% |
14.15% |
13.05% |
14.21% |
14.09% |
13.89% |
12.57% |
- |
13.78% |
| 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 |
|
19.39% |
17.64% |
27.79% |
22.70% |
27.99% |
12.44% |
19.77% |
21.03% |
19.24% |
- |
20.29% |
| Earnings before Interest and Taxes (EBIT) |
|
6.38 |
8.01 |
-11 |
2.70 |
-10 |
19 |
5.78 |
5.91 |
5.11 |
-113 |
4.43 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
22 |
23 |
3.46 |
18 |
3.65 |
31 |
18 |
18 |
18 |
-102 |
13 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.77 |
0.61 |
0.57 |
0.41 |
0.43 |
0.47 |
0.47 |
0.48 |
0.53 |
- |
1.23 |
| Price to Tangible Book Value (P/TBV) |
|
1.16 |
0.91 |
0.83 |
0.60 |
0.61 |
0.66 |
0.65 |
0.66 |
0.73 |
- |
1.49 |
| Price to Revenue (P/Rev) |
|
0.69 |
0.55 |
0.52 |
0.38 |
0.40 |
0.46 |
0.46 |
0.50 |
0.56 |
- |
1.07 |
| Price to Earnings (P/E) |
|
54.51 |
33.65 |
0.00 |
0.00 |
0.00 |
0.00 |
60.31 |
48.88 |
15.94 |
- |
0.00 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Earnings Yield |
|
1.83% |
2.97% |
0.00% |
0.00% |
0.00% |
0.00% |
1.66% |
2.05% |
6.27% |
- |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.79 |
0.65 |
0.63 |
0.49 |
0.49 |
0.51 |
0.51 |
0.52 |
0.56 |
- |
1.23 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.80 |
0.67 |
0.67 |
0.51 |
0.51 |
0.55 |
0.55 |
0.58 |
0.62 |
- |
1.06 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
7.31 |
6.04 |
7.42 |
5.79 |
7.79 |
6.76 |
5.32 |
5.46 |
4.75 |
- |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
29.85 |
21.77 |
76.47 |
66.01 |
0.00 |
0.00 |
22.28 |
19.31 |
11.40 |
- |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
40.58 |
27.71 |
118.20 |
112.49 |
0.00 |
0.00 |
45.77 |
41.43 |
14.81 |
- |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
9.33 |
9.24 |
9.89 |
23.03 |
11.69 |
8.26 |
5.66 |
5.45 |
5.54 |
- |
7.42 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
20.75 |
25.20 |
27.26 |
81.26 |
42.61 |
6.68 |
5.32 |
7.47 |
6.28 |
- |
6.61 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.19 |
0.19 |
0.20 |
0.18 |
0.18 |
0.18 |
0.18 |
0.16 |
0.15 |
- |
0.10 |
| Long-Term Debt to Equity |
|
0.19 |
0.19 |
0.20 |
0.18 |
0.18 |
0.18 |
0.18 |
0.00 |
0.00 |
- |
0.00 |
| Financial Leverage |
|
0.15 |
0.14 |
0.17 |
0.14 |
0.12 |
0.11 |
0.12 |
0.11 |
0.09 |
- |
0.04 |
| Leverage Ratio |
|
1.53 |
1.51 |
1.49 |
1.47 |
1.48 |
1.48 |
1.46 |
1.44 |
1.46 |
- |
1.48 |
| Compound Leverage Factor |
|
1.07 |
1.17 |
1.77 |
0.35 |
1.74 |
1.34 |
1.06 |
1.03 |
0.95 |
- |
1.09 |
| Debt to Total Capital |
|
16.30% |
16.10% |
16.44% |
15.33% |
15.46% |
15.55% |
15.50% |
13.82% |
13.22% |
- |
8.78% |
| Short-Term Debt to Total Capital |
|
0.07% |
0.07% |
0.07% |
0.08% |
0.08% |
0.08% |
0.08% |
13.58% |
12.99% |
- |
8.53% |
| Long-Term Debt to Total Capital |
|
16.23% |
16.02% |
16.36% |
15.25% |
15.39% |
15.47% |
15.42% |
0.24% |
0.24% |
- |
0.24% |
| 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 |
|
83.70% |
83.90% |
83.56% |
84.67% |
84.54% |
84.45% |
84.50% |
86.18% |
86.78% |
- |
91.22% |
| Debt to EBITDA |
|
1.61 |
1.57 |
2.00 |
1.88 |
2.62 |
2.23 |
1.77 |
1.56 |
1.23 |
- |
-1.05 |
| Net Debt to EBITDA |
|
0.98 |
1.03 |
1.64 |
1.50 |
1.66 |
1.07 |
0.83 |
0.80 |
0.44 |
- |
0.08 |
| Long-Term Debt to EBITDA |
|
1.60 |
1.56 |
1.99 |
1.87 |
2.60 |
2.22 |
1.76 |
0.03 |
0.02 |
- |
-0.03 |
| Debt to NOPAT |
|
8.93 |
7.21 |
31.83 |
36.52 |
-14.50 |
-105.97 |
15.24 |
11.81 |
3.84 |
- |
-0.79 |
| Net Debt to NOPAT |
|
5.46 |
4.72 |
26.21 |
29.16 |
-9.18 |
-50.68 |
7.11 |
6.06 |
1.39 |
- |
0.06 |
| Long-Term Debt to NOPAT |
|
8.89 |
7.18 |
31.69 |
36.34 |
-14.43 |
-105.43 |
15.16 |
0.20 |
0.07 |
- |
-0.02 |
| Altman Z-Score |
|
2.41 |
2.31 |
2.20 |
2.09 |
2.05 |
2.13 |
2.14 |
2.01 |
2.01 |
- |
2.81 |
| 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 |
|
2.89 |
3.10 |
3.31 |
3.26 |
3.40 |
3.16 |
3.42 |
1.87 |
1.82 |
- |
1.94 |
| Quick Ratio |
|
1.44 |
1.59 |
1.58 |
1.59 |
1.62 |
1.65 |
1.76 |
0.96 |
0.96 |
- |
0.99 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
20 |
9.41 |
6.45 |
5.50 |
9.66 |
74 |
67 |
46 |
40 |
103 |
176 |
| Operating Cash Flow to CapEx |
|
580.71% |
65.55% |
-145.70% |
0.00% |
604.07% |
0.00% |
0.00% |
217.92% |
408.75% |
- |
-56.13% |
| 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 |
|
0.74 |
0.74 |
0.73 |
0.74 |
0.72 |
0.68 |
0.68 |
0.67 |
0.65 |
- |
0.71 |
| Accounts Receivable Turnover |
|
3.90 |
3.71 |
3.58 |
3.93 |
3.96 |
3.48 |
3.57 |
3.32 |
3.41 |
- |
3.53 |
| Inventory Turnover |
|
3.10 |
3.16 |
2.89 |
2.78 |
2.69 |
2.57 |
2.47 |
2.35 |
2.26 |
- |
2.55 |
| Fixed Asset Turnover |
|
2.66 |
2.68 |
2.58 |
2.67 |
2.69 |
2.53 |
2.51 |
2.44 |
2.42 |
- |
2.58 |
| Accounts Payable Turnover |
|
10.10 |
8.62 |
9.01 |
9.88 |
10.08 |
8.56 |
9.85 |
8.51 |
8.80 |
- |
9.19 |
| Days Sales Outstanding (DSO) |
|
93.67 |
98.44 |
101.98 |
92.82 |
92.16 |
104.76 |
102.35 |
110.00 |
107.02 |
- |
103.39 |
| Days Inventory Outstanding (DIO) |
|
117.74 |
115.68 |
126.13 |
131.10 |
135.91 |
141.88 |
147.51 |
155.15 |
161.32 |
- |
143.10 |
| Days Payable Outstanding (DPO) |
|
36.15 |
42.34 |
40.51 |
36.94 |
36.23 |
42.63 |
37.05 |
42.89 |
41.46 |
- |
39.74 |
| Cash Conversion Cycle (CCC) |
|
175.26 |
171.79 |
187.61 |
186.98 |
191.84 |
204.01 |
212.81 |
222.27 |
226.88 |
- |
206.76 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
781 |
799 |
804 |
790 |
764 |
741 |
742 |
748 |
727 |
558 |
567 |
| Invested Capital Turnover |
|
0.98 |
0.98 |
0.93 |
0.96 |
0.95 |
0.90 |
0.89 |
0.86 |
0.88 |
- |
1.00 |
| Increase / (Decrease) in Invested Capital |
|
-15 |
-1.87 |
-14 |
-1.32 |
-17 |
-58 |
-63 |
-43 |
-37 |
-182 |
-175 |
| Enterprise Value (EV) |
|
618 |
523 |
506 |
385 |
373 |
379 |
377 |
388 |
405 |
- |
697 |
| Market Capitalization |
|
535 |
434 |
394 |
285 |
293 |
319 |
318 |
332 |
367 |
- |
701 |
| Book Value per Share |
|
$10.93 |
$11.11 |
$11.08 |
$10.75 |
$10.74 |
$10.79 |
$11.07 |
$11.16 |
$11.37 |
$9.59 |
$9.48 |
| Tangible Book Value per Share |
|
$7.23 |
$7.46 |
$7.58 |
$7.41 |
$7.60 |
$7.69 |
$7.95 |
$8.10 |
$8.31 |
$7.89 |
$7.82 |
| Total Capital |
|
834 |
846 |
829 |
815 |
810 |
806 |
809 |
801 |
794 |
628 |
626 |
| Total Debt |
|
136 |
136 |
136 |
125 |
125 |
125 |
125 |
111 |
105 |
55 |
55 |
| Total Long-Term Debt |
|
135 |
136 |
136 |
124 |
125 |
125 |
125 |
1.92 |
1.89 |
1.67 |
1.53 |
| Net Debt |
|
83 |
89 |
112 |
100 |
79 |
60 |
59 |
57 |
38 |
-15 |
-4.04 |
| Capital Expenditures (CapEx) |
|
2.35 |
6.40 |
7.80 |
-4.67 |
4.77 |
-11 |
-0.03 |
6.88 |
7.51 |
-3.42 |
3.36 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
265 |
284 |
305 |
301 |
293 |
276 |
279 |
282 |
266 |
213 |
227 |
| Debt-free Net Working Capital (DFNWC) |
|
318 |
331 |
329 |
326 |
339 |
341 |
346 |
336 |
333 |
282 |
286 |
| Net Working Capital (NWC) |
|
317 |
331 |
328 |
325 |
338 |
341 |
345 |
227 |
230 |
229 |
232 |
| Net Nonoperating Expense (NNE) |
|
1.65 |
1.57 |
5.55 |
2.88 |
6.62 |
1.33 |
1.08 |
0.70 |
0.80 |
38 |
0.35 |
| Net Nonoperating Obligations (NNO) |
|
83 |
89 |
112 |
100 |
79 |
60 |
59 |
57 |
38 |
-15 |
-4.04 |
| Total Depreciation and Amortization (D&A) |
|
16 |
15 |
15 |
15 |
14 |
13 |
12 |
12 |
13 |
12 |
8.95 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
34.10% |
36.34% |
40.47% |
39.74% |
39.77% |
39.82% |
40.71% |
42.48% |
40.62% |
- |
34.63% |
| Debt-free Net Working Capital to Revenue |
|
40.91% |
42.36% |
43.66% |
43.07% |
46.01% |
49.26% |
50.46% |
50.58% |
50.85% |
- |
43.64% |
| Net Working Capital to Revenue |
|
40.84% |
42.28% |
43.58% |
42.99% |
45.93% |
49.17% |
50.37% |
34.20% |
35.11% |
- |
35.48% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.07 |
$0.09 |
($0.21) |
$0.02 |
($0.23) |
$0.24 |
$0.05 |
$0.05 |
$0.03 |
($1.99) |
$0.02 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
62.65M |
62.69M |
62.50M |
62.48M |
62.08M |
62.00M |
60.17M |
59.15M |
57.95M |
58.70M |
57.79M |
| Adjusted Diluted Earnings per Share |
|
$0.07 |
$0.09 |
($0.21) |
$0.02 |
($0.23) |
$0.24 |
$0.05 |
$0.05 |
$0.03 |
($1.99) |
$0.02 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
63.06M |
63.15M |
62.50M |
62.70M |
62.08M |
62.00M |
60.17M |
59.15M |
58.02M |
58.70M |
58.44M |
| 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 |
|
63.89M |
63.58M |
64.22M |
63.79M |
63.11M |
61.76M |
61.87M |
60.59M |
59.75M |
60.21M |
60.19M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
5.86 |
7.54 |
-0.82 |
1.43 |
1.63 |
18 |
4.24 |
4.42 |
2.70 |
-10 |
3.96 |
| Normalized NOPAT Margin |
|
3.02% |
3.62% |
-0.49% |
0.77% |
0.93% |
10.66% |
2.65% |
2.67% |
1.64% |
- |
2.73% |
| Pre Tax Income Margin |
|
2.29% |
2.98% |
-7.98% |
0.34% |
-6.96% |
10.33% |
2.63% |
2.55% |
2.02% |
- |
2.24% |
| 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 |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Augmented Payout Ratio |
|
30.58% |
53.27% |
0.00% |
-328.77% |
-44.06% |
-126.24% |
370.84% |
352.02% |
109.62% |
- |
-10.11% |