| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
113,897,769.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
113,897,769.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
-0.73 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-28.01% |
-18.33% |
-11.33% |
-3.45% |
-4.90% |
3.51% |
0.54% |
6.95% |
7.78% |
-0.37% |
-3.72% |
| EBITDA Growth |
|
-45.25% |
-45.69% |
-37.35% |
-24.41% |
-49.69% |
-21.92% |
-22.33% |
-35.91% |
52.02% |
-113.13% |
-79.35% |
| EBIT Growth |
|
-57.39% |
-62.58% |
-55.91% |
-35.93% |
-87.09% |
-49.15% |
-52.55% |
-70.53% |
465.81% |
-327.67% |
-261.34% |
| NOPAT Growth |
|
-59.39% |
-63.44% |
-57.65% |
-42.08% |
-92.08% |
-40.77% |
-67.62% |
-75.80% |
703.59% |
-329.31% |
-319.49% |
| Net Income Growth |
|
-66.85% |
-75.18% |
-68.96% |
-50.03% |
-124.11% |
-79.30% |
-97.49% |
-103.87% |
273.41% |
-1,517.82% |
-7,016.67% |
| EPS Growth |
|
-62.39% |
-69.74% |
-65.52% |
-45.13% |
-125.61% |
-78.26% |
-97.50% |
-101.61% |
276.19% |
-1,350.00% |
-7,400.00% |
| Operating Cash Flow Growth |
|
-61.00% |
1.07% |
116.00% |
-70.34% |
-11.55% |
-65.99% |
-206.17% |
134.33% |
-85.94% |
126.68% |
43.49% |
| Free Cash Flow Firm Growth |
|
-77.92% |
-55.14% |
-7.05% |
-22.74% |
144.45% |
-61.35% |
-113.67% |
-32.68% |
-102.49% |
-12.49% |
677.97% |
| Invested Capital Growth |
|
0.64% |
-3.29% |
-6.06% |
-2.75% |
-4.92% |
-0.97% |
1.62% |
-2.81% |
1.97% |
-4.06% |
-7.37% |
| Revenue Q/Q Growth |
|
-1.84% |
-3.40% |
1.28% |
0.53% |
-3.32% |
5.15% |
-1.62% |
6.94% |
-2.57% |
-2.81% |
-4.93% |
| EBITDA Q/Q Growth |
|
-15.60% |
-22.58% |
-0.30% |
16.04% |
-43.83% |
20.14% |
-0.82% |
-6.33% |
30.22% |
-111.60% |
245.91% |
| EBIT Q/Q Growth |
|
-22.60% |
-38.34% |
-1.79% |
36.70% |
-84.40% |
142.79% |
-8.35% |
-18.62% |
118.16% |
-272.63% |
47.36% |
| NOPAT Q/Q Growth |
|
-22.32% |
-41.09% |
-4.37% |
32.36% |
-89.37% |
340.30% |
-47.73% |
-1.05% |
252.85% |
-225.65% |
49.97% |
| Net Income Q/Q Growth |
|
-27.78% |
-53.30% |
-2.05% |
51.26% |
-134.85% |
140.08% |
-88.12% |
-333.33% |
1,660.71% |
-427.69% |
42.04% |
| EPS Q/Q Growth |
|
-27.43% |
-43.90% |
-13.04% |
55.00% |
-133.87% |
147.62% |
-90.00% |
-200.00% |
3,800.00% |
-437.84% |
41.60% |
| Operating Cash Flow Q/Q Growth |
|
-29.72% |
94.04% |
-80.56% |
11.85% |
109.60% |
-25.38% |
-160.69% |
346.86% |
-87.42% |
1,103.00% |
-115.13% |
| Free Cash Flow Firm Q/Q Growth |
|
-66.27% |
131.04% |
59.78% |
-37.95% |
6.71% |
-63.47% |
-156.49% |
405.70% |
-103.95% |
1,381.47% |
273.09% |
| Invested Capital Q/Q Growth |
|
-0.74% |
-4.62% |
1.13% |
1.58% |
-2.96% |
-0.66% |
3.77% |
-2.84% |
1.81% |
-6.53% |
0.18% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
16.10% |
11.38% |
12.68% |
14.46% |
8.46% |
9.45% |
9.04% |
7.85% |
10.71% |
1.88% |
4.79% |
| EBITDA Margin |
|
18.12% |
14.52% |
14.30% |
16.50% |
9.59% |
10.96% |
11.04% |
9.67% |
12.93% |
-1.54% |
2.37% |
| Operating Margin |
|
9.93% |
6.13% |
5.95% |
8.30% |
0.98% |
2.83% |
2.66% |
2.01% |
4.83% |
-9.40% |
-4.95% |
| EBIT Margin |
|
10.28% |
6.57% |
6.37% |
8.66% |
1.40% |
3.23% |
3.00% |
2.29% |
5.12% |
-9.09% |
-5.03% |
| Profit (Net Income) Margin |
|
6.25% |
3.02% |
2.92% |
4.40% |
-1.59% |
0.60% |
0.07% |
-0.16% |
2.55% |
-8.60% |
-5.24% |
| Tax Burden Percent |
|
82.48% |
81.47% |
79.27% |
74.84% |
100.00% |
101.00% |
57.14% |
41.18% |
105.30% |
72.36% |
70.16% |
| Interest Burden Percent |
|
73.71% |
56.51% |
57.93% |
67.88% |
-113.51% |
18.55% |
4.25% |
-16.92% |
47.32% |
130.71% |
148.43% |
| Effective Tax Rate |
|
17.52% |
18.53% |
20.73% |
25.16% |
0.00% |
-1.00% |
42.86% |
0.00% |
-5.30% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
11.83% |
7.04% |
6.28% |
8.21% |
0.91% |
3.94% |
2.05% |
1.94% |
7.20% |
-9.64% |
-4.93% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
10.54% |
5.74% |
5.15% |
7.08% |
-0.45% |
2.48% |
1.18% |
0.94% |
5.62% |
-10.91% |
-5.93% |
| Return on Net Nonoperating Assets (RNNOA) |
|
10.83% |
5.82% |
5.66% |
8.08% |
-0.54% |
2.97% |
1.52% |
1.24% |
7.59% |
-14.80% |
-8.90% |
| Return on Equity (ROE) |
|
22.66% |
12.86% |
11.94% |
16.29% |
0.37% |
6.90% |
3.57% |
3.18% |
14.79% |
-24.44% |
-13.83% |
| Cash Return on Invested Capital (CROIC) |
|
13.72% |
15.21% |
15.72% |
10.78% |
10.40% |
5.60% |
1.89% |
4.90% |
2.91% |
4.22% |
5.92% |
| Operating Return on Assets (OROA) |
|
9.23% |
5.69% |
5.36% |
7.28% |
1.18% |
2.76% |
2.58% |
1.99% |
4.60% |
-8.27% |
-4.51% |
| Return on Assets (ROA) |
|
5.61% |
2.62% |
2.46% |
3.70% |
-1.34% |
0.52% |
0.06% |
-0.14% |
2.29% |
-7.83% |
-4.69% |
| Return on Common Equity (ROCE) |
|
22.47% |
12.77% |
11.75% |
16.03% |
0.36% |
6.80% |
3.51% |
3.13% |
14.55% |
-24.04% |
-13.71% |
| Return on Equity Simple (ROE_SIMPLE) |
|
25.77% |
0.00% |
15.92% |
12.80% |
6.99% |
0.00% |
2.91% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
137 |
81 |
77 |
102 |
11 |
48 |
25 |
25 |
87 |
-110 |
-55 |
| NOPAT Margin |
|
8.19% |
5.00% |
4.72% |
6.21% |
0.68% |
2.86% |
1.52% |
1.41% |
5.09% |
-6.58% |
-3.46% |
| Net Nonoperating Expense Percent (NNEP) |
|
1.28% |
1.30% |
1.13% |
1.13% |
1.36% |
1.46% |
0.87% |
1.00% |
1.58% |
1.26% |
1.00% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
1.63% |
- |
- |
- |
0.98% |
0.49% |
0.50% |
1.75% |
-2.33% |
-1.16% |
| Cost of Revenue to Revenue |
|
83.90% |
88.62% |
87.32% |
85.54% |
91.54% |
90.55% |
90.96% |
92.15% |
89.29% |
98.12% |
95.21% |
| SG&A Expenses to Revenue |
|
5.44% |
6.37% |
6.23% |
5.75% |
7.03% |
6.00% |
6.14% |
5.41% |
5.73% |
10.15% |
9.16% |
| 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 |
|
6.17% |
5.25% |
6.73% |
6.17% |
7.49% |
6.62% |
6.39% |
5.85% |
5.87% |
11.28% |
9.73% |
| Earnings before Interest and Taxes (EBIT) |
|
172 |
106 |
104 |
142 |
22 |
54 |
49 |
40 |
88 |
-151 |
-80 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
303 |
235 |
234 |
271 |
152 |
183 |
182 |
170 |
222 |
-26 |
38 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
2.66 |
2.91 |
3.29 |
2.62 |
2.74 |
1.95 |
1.39 |
1.18 |
1.46 |
1.29 |
1.95 |
| Price to Tangible Book Value (P/TBV) |
|
9.40 |
11.56 |
13.93 |
11.52 |
13.60 |
10.03 |
7.29 |
6.84 |
8.12 |
10.03 |
23.83 |
| Price to Revenue (P/Rev) |
|
0.86 |
0.95 |
1.08 |
0.85 |
0.87 |
0.60 |
0.43 |
0.35 |
0.42 |
0.35 |
0.50 |
| Price to Earnings (P/E) |
|
10.24 |
14.13 |
20.27 |
20.03 |
37.40 |
36.29 |
45.57 |
0.00 |
53.45 |
0.00 |
0.00 |
| Dividend Yield |
|
1.63% |
1.51% |
1.37% |
1.71% |
1.67% |
2.37% |
3.30% |
3.98% |
3.20% |
3.84% |
2.69% |
| Earnings Yield |
|
9.76% |
7.08% |
4.93% |
4.99% |
2.67% |
2.76% |
2.19% |
0.00% |
1.87% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.77 |
1.90 |
2.03 |
1.71 |
1.75 |
1.41 |
1.16 |
1.07 |
1.19 |
1.12 |
1.36 |
| Enterprise Value to Revenue (EV/Rev) |
|
1.23 |
1.32 |
1.48 |
1.27 |
1.29 |
1.02 |
0.87 |
0.77 |
0.85 |
0.75 |
0.92 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
6.04 |
7.12 |
8.67 |
8.02 |
9.35 |
7.90 |
7.22 |
7.38 |
7.48 |
9.26 |
15.33 |
| Enterprise Value to EBIT (EV/EBIT) |
|
9.70 |
12.28 |
16.21 |
15.96 |
22.25 |
20.59 |
21.25 |
29.82 |
23.58 |
195.70 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
12.38 |
15.70 |
20.78 |
21.07 |
31.92 |
30.22 |
33.50 |
51.55 |
24.65 |
1,366.19 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
9.13 |
9.28 |
9.62 |
10.42 |
10.71 |
13.20 |
16.93 |
11.17 |
19.51 |
10.69 |
12.09 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
12.95 |
12.25 |
12.52 |
15.62 |
16.43 |
24.98 |
61.94 |
21.62 |
41.18 |
25.94 |
22.11 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
1.18 |
1.18 |
1.25 |
1.34 |
1.38 |
1.38 |
1.49 |
1.51 |
1.50 |
1.51 |
1.73 |
| Long-Term Debt to Equity |
|
1.15 |
1.14 |
1.22 |
1.29 |
1.32 |
1.32 |
1.48 |
1.50 |
1.49 |
1.45 |
1.73 |
| Financial Leverage |
|
1.03 |
1.02 |
1.10 |
1.14 |
1.19 |
1.19 |
1.29 |
1.32 |
1.35 |
1.36 |
1.50 |
| Leverage Ratio |
|
3.26 |
3.27 |
3.32 |
3.36 |
3.44 |
3.54 |
3.60 |
3.69 |
3.70 |
3.80 |
3.98 |
| Compound Leverage Factor |
|
2.40 |
1.85 |
1.92 |
2.28 |
-3.91 |
0.66 |
0.15 |
-0.62 |
1.75 |
4.96 |
5.90 |
| Debt to Total Capital |
|
54.10% |
54.07% |
55.62% |
57.30% |
58.03% |
58.03% |
59.83% |
60.12% |
60.02% |
60.18% |
63.33% |
| Short-Term Debt to Total Capital |
|
1.53% |
1.60% |
1.63% |
2.40% |
2.49% |
2.63% |
0.38% |
0.39% |
0.39% |
2.34% |
0.00% |
| Long-Term Debt to Total Capital |
|
52.57% |
52.47% |
53.99% |
54.90% |
55.54% |
55.40% |
59.45% |
59.74% |
59.64% |
57.85% |
63.33% |
| 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 |
|
0.78% |
0.73% |
0.71% |
0.65% |
0.66% |
0.66% |
0.63% |
0.61% |
0.63% |
0.67% |
0.01% |
| Common Equity to Total Capital |
|
45.13% |
45.20% |
43.68% |
42.05% |
41.31% |
41.31% |
39.54% |
39.27% |
39.35% |
39.14% |
36.66% |
| Debt to EBITDA |
|
1.90 |
2.10 |
2.45 |
2.79 |
3.24 |
3.38 |
3.85 |
4.32 |
3.89 |
5.16 |
7.43 |
| Net Debt to EBITDA |
|
1.79 |
1.97 |
2.31 |
2.62 |
2.99 |
3.17 |
3.63 |
4.00 |
3.71 |
4.86 |
6.95 |
| Long-Term Debt to EBITDA |
|
1.85 |
2.04 |
2.38 |
2.68 |
3.10 |
3.23 |
3.83 |
4.30 |
3.87 |
4.96 |
7.43 |
| Debt to NOPAT |
|
3.90 |
4.64 |
5.87 |
7.33 |
11.06 |
12.94 |
17.87 |
30.19 |
12.83 |
762.08 |
-36.68 |
| Net Debt to NOPAT |
|
3.68 |
4.34 |
5.55 |
6.87 |
10.20 |
12.14 |
16.85 |
27.94 |
12.23 |
716.90 |
-34.32 |
| Long-Term Debt to NOPAT |
|
3.79 |
4.50 |
5.70 |
7.03 |
10.59 |
12.35 |
17.76 |
30.00 |
12.75 |
732.51 |
-36.68 |
| Altman Z-Score |
|
2.24 |
2.19 |
2.26 |
2.08 |
2.03 |
1.82 |
1.73 |
1.67 |
1.79 |
1.58 |
1.72 |
| Noncontrolling Interest Sharing Ratio |
|
0.81% |
0.75% |
1.62% |
1.57% |
1.64% |
1.58% |
1.58% |
1.53% |
1.58% |
1.63% |
0.86% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.50 |
1.29 |
1.38 |
1.43 |
1.40 |
1.27 |
1.56 |
1.48 |
1.56 |
1.21 |
1.36 |
| Quick Ratio |
|
0.75 |
0.68 |
0.75 |
0.75 |
0.76 |
0.73 |
0.89 |
0.82 |
0.79 |
0.62 |
0.72 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
105 |
243 |
388 |
241 |
257 |
94 |
-53 |
162 |
-6.41 |
82 |
306 |
| Operating Cash Flow to CapEx |
|
485.75% |
661.27% |
182.84% |
160.35% |
438.57% |
277.84% |
-140.07% |
684.84% |
37.55% |
511.47% |
-111.21% |
| Free Cash Flow to Firm to Interest Expense |
|
2.28 |
5.15 |
8.70 |
5.17 |
5.31 |
2.09 |
-1.09 |
3.46 |
-0.14 |
1.78 |
7.09 |
| Operating Cash Flow to Interest Expense |
|
4.65 |
8.83 |
1.82 |
1.94 |
3.92 |
3.16 |
-1.77 |
4.54 |
0.57 |
6.95 |
-1.13 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
3.69 |
7.49 |
0.82 |
0.73 |
3.03 |
2.02 |
-3.04 |
3.87 |
-0.95 |
5.59 |
-2.14 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.90 |
0.87 |
0.84 |
0.84 |
0.85 |
0.86 |
0.86 |
0.87 |
0.90 |
0.91 |
0.90 |
| Accounts Receivable Turnover |
|
7.31 |
7.60 |
7.20 |
7.40 |
7.38 |
6.95 |
6.50 |
6.84 |
7.28 |
7.32 |
6.64 |
| Inventory Turnover |
|
6.07 |
6.29 |
5.91 |
5.80 |
6.34 |
6.90 |
6.91 |
6.79 |
6.86 |
7.81 |
7.39 |
| Fixed Asset Turnover |
|
2.78 |
2.63 |
2.62 |
2.66 |
2.68 |
2.70 |
2.78 |
2.86 |
2.98 |
3.00 |
3.06 |
| Accounts Payable Turnover |
|
7.24 |
7.03 |
7.15 |
7.41 |
7.75 |
7.09 |
7.45 |
7.24 |
7.68 |
7.53 |
7.30 |
| Days Sales Outstanding (DSO) |
|
49.96 |
48.06 |
50.68 |
49.30 |
49.47 |
52.53 |
56.14 |
53.36 |
50.11 |
49.85 |
54.94 |
| Days Inventory Outstanding (DIO) |
|
60.18 |
57.98 |
61.78 |
62.93 |
57.60 |
52.91 |
52.82 |
53.75 |
53.18 |
46.73 |
49.39 |
| Days Payable Outstanding (DPO) |
|
50.40 |
51.94 |
51.03 |
49.24 |
47.11 |
51.49 |
48.99 |
50.40 |
47.55 |
48.47 |
50.00 |
| Cash Conversion Cycle (CCC) |
|
59.74 |
54.10 |
61.43 |
62.98 |
59.96 |
53.96 |
59.98 |
56.71 |
55.73 |
48.12 |
54.33 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
4,999 |
4,768 |
4,822 |
4,898 |
4,753 |
4,722 |
4,900 |
4,761 |
4,847 |
4,530 |
4,539 |
| Invested Capital Turnover |
|
1.44 |
1.41 |
1.33 |
1.32 |
1.33 |
1.38 |
1.35 |
1.38 |
1.41 |
1.47 |
1.42 |
| Increase / (Decrease) in Invested Capital |
|
32 |
-162 |
-311 |
-139 |
-246 |
-46 |
78 |
-137 |
94 |
-192 |
-361 |
| Enterprise Value (EV) |
|
8,856 |
9,037 |
9,795 |
8,365 |
8,336 |
6,640 |
5,692 |
5,117 |
5,749 |
5,069 |
6,183 |
| Market Capitalization |
|
6,185 |
6,502 |
7,145 |
5,603 |
5,640 |
3,941 |
2,798 |
2,313 |
2,865 |
2,377 |
3,378 |
| Book Value per Share |
|
$18.50 |
$18.22 |
$18.12 |
$17.89 |
$17.50 |
$17.35 |
$17.38 |
$17.00 |
$17.12 |
$16.11 |
$15.26 |
| Tangible Book Value per Share |
|
$5.23 |
$4.59 |
$4.28 |
$4.07 |
$3.53 |
$3.37 |
$3.33 |
$2.94 |
$3.08 |
$2.08 |
$1.25 |
| Total Capital |
|
5,158 |
4,938 |
4,973 |
5,080 |
4,979 |
4,898 |
5,074 |
4,985 |
4,987 |
4,698 |
4,731 |
| Total Debt |
|
2,790 |
2,670 |
2,766 |
2,911 |
2,890 |
2,842 |
3,036 |
2,997 |
2,993 |
2,827 |
2,996 |
| Total Long-Term Debt |
|
2,711 |
2,591 |
2,685 |
2,789 |
2,766 |
2,713 |
3,017 |
2,978 |
2,974 |
2,718 |
2,996 |
| Net Debt |
|
2,632 |
2,500 |
2,615 |
2,729 |
2,664 |
2,667 |
2,862 |
2,773 |
2,853 |
2,660 |
2,804 |
| Capital Expenditures (CapEx) |
|
44 |
63 |
44 |
57 |
43 |
51 |
61 |
31 |
71 |
63 |
44 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
624 |
354 |
466 |
559 |
470 |
401 |
658 |
536 |
691 |
284 |
361 |
| Debt-free Net Working Capital (DFNWC) |
|
783 |
524 |
617 |
741 |
696 |
577 |
832 |
760 |
832 |
451 |
553 |
| Net Working Capital (NWC) |
|
704 |
445 |
536 |
619 |
572 |
448 |
812 |
741 |
813 |
342 |
553 |
| Net Nonoperating Expense (NNE) |
|
32 |
32 |
29 |
30 |
36 |
38 |
24 |
28 |
43 |
34 |
28 |
| Net Nonoperating Obligations (NNO) |
|
2,632 |
2,500 |
2,615 |
2,729 |
2,664 |
2,667 |
2,862 |
2,773 |
2,853 |
2,660 |
2,804 |
| Total Depreciation and Amortization (D&A) |
|
131 |
129 |
130 |
129 |
130 |
129 |
132 |
130 |
134 |
126 |
117 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
8.68% |
5.17% |
7.03% |
8.51% |
7.25% |
6.13% |
10.04% |
8.05% |
10.19% |
4.18% |
5.37% |
| Debt-free Net Working Capital to Revenue |
|
10.88% |
7.67% |
9.31% |
11.28% |
10.73% |
8.82% |
12.70% |
11.41% |
12.25% |
6.66% |
8.23% |
| Net Working Capital to Revenue |
|
9.78% |
6.51% |
8.09% |
9.43% |
8.82% |
6.84% |
12.40% |
11.12% |
11.97% |
5.04% |
8.23% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.84 |
$0.48 |
$0.41 |
$0.63 |
($0.21) |
$0.09 |
$0.01 |
($0.01) |
$0.37 |
($1.25) |
($0.73) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
124.20M |
125.90M |
119.90M |
118.50M |
116.90M |
117.80M |
115.30M |
114.90M |
114.40M |
114.60M |
113.80M |
| Adjusted Diluted Earnings per Share |
|
$0.82 |
$0.46 |
$0.40 |
$0.62 |
($0.21) |
$0.10 |
$0.01 |
($0.01) |
$0.37 |
($1.25) |
($0.73) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
127M |
128.80M |
121.90M |
120.20M |
116.90M |
119.50M |
116.60M |
114.90M |
115.10M |
114.60M |
113.80M |
| 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 |
|
122.55M |
120.20M |
119.42M |
117.54M |
116.60M |
115.42M |
115.14M |
114.64M |
114.12M |
113.64M |
113.90M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
147 |
79 |
84 |
107 |
16 |
40 |
27 |
30 |
60 |
-96 |
-48 |
| Normalized NOPAT Margin |
|
8.78% |
4.87% |
5.12% |
6.52% |
1.03% |
2.41% |
1.66% |
1.70% |
3.50% |
-5.78% |
-3.06% |
| Pre Tax Income Margin |
|
7.58% |
3.71% |
3.69% |
5.88% |
-1.59% |
0.60% |
0.13% |
-0.39% |
2.42% |
-11.89% |
-7.47% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
3.72 |
2.25 |
2.33 |
3.05 |
0.46 |
1.20 |
1.02 |
0.86 |
1.87 |
-3.28 |
-1.84 |
| NOPAT to Interest Expense |
|
2.96 |
1.71 |
1.73 |
2.19 |
0.22 |
1.06 |
0.51 |
0.53 |
1.86 |
-2.37 |
-1.27 |
| EBIT Less CapEx to Interest Expense |
|
2.76 |
0.91 |
1.34 |
1.84 |
-0.44 |
0.06 |
-0.25 |
0.20 |
0.35 |
-4.64 |
-2.86 |
| NOPAT Less CapEx to Interest Expense |
|
2.01 |
0.37 |
0.74 |
0.98 |
-0.67 |
-0.07 |
-0.75 |
-0.13 |
0.34 |
-3.73 |
-2.28 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
9.89% |
22.35% |
41.30% |
51.54% |
97.01% |
89.71% |
159.76% |
-554.49% |
176.44% |
-90.60% |
-66.22% |
| Augmented Payout Ratio |
|
151.53% |
179.71% |
217.87% |
245.28% |
356.58% |
376.86% |
530.14% |
-1,275.45% |
339.46% |
-152.42% |
-89.04% |