| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
157,165,029.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
157,165,029.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.51 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
31.94% |
29.08% |
0.00% |
0.00% |
38.85% |
39.92% |
31.01% |
12.43% |
11.22% |
| EBITDA Growth |
|
0.00% |
0.00% |
46.76% |
-88.79% |
0.00% |
0.00% |
-23.66% |
411.75% |
81.46% |
32.49% |
120.23% |
| EBIT Growth |
|
0.00% |
0.00% |
48.06% |
-106.81% |
0.00% |
0.00% |
-32.74% |
301.94% |
98.72% |
35.30% |
142.09% |
| NOPAT Growth |
|
0.00% |
0.00% |
18.45% |
-98.51% |
0.00% |
0.00% |
-18.87% |
300.53% |
434.98% |
53.19% |
166.27% |
| Net Income Growth |
|
0.00% |
0.00% |
30.70% |
-151.40% |
0.00% |
0.00% |
-18.49% |
259.89% |
222.83% |
65.19% |
184.24% |
| EPS Growth |
|
0.00% |
0.00% |
31.03% |
-143.75% |
0.00% |
0.00% |
-37.04% |
247.62% |
220.00% |
90.91% |
194.12% |
| Operating Cash Flow Growth |
|
0.00% |
0.00% |
-25.86% |
265.16% |
0.00% |
0.00% |
155.73% |
0.00% |
0.00% |
-105.25% |
57.30% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
98.56% |
110.24% |
0.00% |
54.67% |
-1,040.96% |
| Invested Capital Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
5.22% |
-5.12% |
0.00% |
14.38% |
24.59% |
| Revenue Q/Q Growth |
|
3.75% |
8.11% |
0.00% |
5.04% |
4.53% |
17.69% |
0.00% |
0.00% |
0.00% |
1.00% |
4.60% |
| EBITDA Q/Q Growth |
|
-21.50% |
60.61% |
0.00% |
-93.45% |
760.19% |
53.98% |
0.00% |
0.00% |
0.00% |
12.42% |
24.62% |
| EBIT Q/Q Growth |
|
-19.80% |
67.48% |
0.00% |
-103.61% |
1,435.99% |
65.16% |
0.00% |
0.00% |
0.00% |
12.45% |
25.97% |
| NOPAT Q/Q Growth |
|
-20.43% |
63.76% |
0.00% |
-99.08% |
2,125.42% |
284.86% |
0.00% |
0.00% |
0.00% |
10.20% |
30.56% |
| Net Income Q/Q Growth |
|
-6.09% |
71.31% |
0.00% |
-122.20% |
248.61% |
123.26% |
0.00% |
0.00% |
0.00% |
14.25% |
34.93% |
| EPS Q/Q Growth |
|
-6.25% |
86.67% |
0.00% |
-118.42% |
242.86% |
120.00% |
0.00% |
0.00% |
0.00% |
31.25% |
19.05% |
| Operating Cash Flow Q/Q Growth |
|
172.05% |
-163.88% |
0.00% |
-40.78% |
500.78% |
-69.12% |
0.00% |
0.00% |
0.00% |
0.00% |
7,071.53% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-27.06% |
100.00% |
0.00% |
0.00% |
0.00% |
0.00% |
90.97% |
-75.81% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
18.95% |
-100.00% |
0.00% |
0.00% |
0.00% |
0.00% |
26.31% |
-1.57% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
19.10% |
20.34% |
21.26% |
22.38% |
17.22% |
21.40% |
19.84% |
22.02% |
22.19% |
23.51% |
24.35% |
| EBITDA Margin |
|
5.64% |
8.38% |
10.39% |
0.65% |
5.33% |
6.97% |
4.94% |
7.34% |
7.38% |
8.21% |
9.79% |
| Operating Margin |
|
4.61% |
7.33% |
8.55% |
0.07% |
2.24% |
5.96% |
3.77% |
6.15% |
6.42% |
6.97% |
8.45% |
| EBIT Margin |
|
4.77% |
7.38% |
9.46% |
-0.33% |
4.16% |
5.84% |
3.89% |
6.34% |
6.31% |
7.02% |
8.46% |
| Profit (Net Income) Margin |
|
2.53% |
4.00% |
5.26% |
-1.11% |
1.58% |
3.00% |
2.22% |
3.89% |
3.89% |
4.40% |
5.68% |
| Tax Burden Percent |
|
72.74% |
69.34% |
67.26% |
88.10% |
48.16% |
59.14% |
66.42% |
64.83% |
68.59% |
68.87% |
70.93% |
| Interest Burden Percent |
|
72.84% |
78.16% |
82.60% |
387.54% |
78.85% |
86.81% |
86.09% |
94.75% |
89.95% |
91.01% |
94.65% |
| Effective Tax Rate |
|
27.26% |
30.66% |
32.74% |
0.00% |
51.84% |
40.86% |
33.58% |
35.17% |
31.41% |
31.13% |
29.07% |
| Return on Invested Capital (ROIC) |
|
0.00% |
20.78% |
0.00% |
0.00% |
0.00% |
14.92% |
0.00% |
0.00% |
0.00% |
24.53% |
33.22% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
19.38% |
0.00% |
0.00% |
0.00% |
12.37% |
0.00% |
0.00% |
0.00% |
21.84% |
27.69% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
125.60% |
0.00% |
0.00% |
0.00% |
4.33% |
0.00% |
0.00% |
0.00% |
5.27% |
2.49% |
| Return on Equity (ROE) |
|
0.00% |
146.38% |
0.00% |
0.00% |
0.00% |
19.25% |
0.00% |
0.00% |
0.00% |
29.80% |
35.71% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-80.41% |
0.00% |
0.00% |
0.00% |
-14.28% |
-5.09% |
0.00% |
0.00% |
6.72% |
4.80% |
| Operating Return on Assets (OROA) |
|
0.00% |
6.54% |
0.00% |
0.00% |
0.00% |
5.45% |
0.00% |
0.00% |
0.00% |
6.86% |
8.24% |
| Return on Assets (ROA) |
|
0.00% |
3.54% |
0.00% |
0.00% |
0.00% |
2.80% |
0.00% |
0.00% |
0.00% |
4.30% |
5.53% |
| Return on Common Equity (ROCE) |
|
0.00% |
138.32% |
0.00% |
0.00% |
0.00% |
18.97% |
0.00% |
0.00% |
0.00% |
29.59% |
35.49% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
26 |
43 |
54 |
0.50 |
11 |
43 |
32 |
52 |
59 |
65 |
85 |
| NOPAT Margin |
|
3.36% |
5.08% |
5.75% |
0.05% |
1.08% |
3.52% |
2.50% |
3.99% |
4.40% |
4.80% |
5.99% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
1.40% |
1.32% |
5.46% |
0.00% |
2.55% |
0.87% |
0.46% |
-596.10% |
2.70% |
5.52% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
5.20% |
- |
- |
- |
3.79% |
2.76% |
4.31% |
4.81% |
5.01% |
6.38% |
| Cost of Revenue to Revenue |
|
80.91% |
79.66% |
78.74% |
77.62% |
82.78% |
78.60% |
80.16% |
77.98% |
77.81% |
76.49% |
75.65% |
| SG&A Expenses to Revenue |
|
6.28% |
4.92% |
5.02% |
14.71% |
6.88% |
7.42% |
7.73% |
7.66% |
7.63% |
8.36% |
7.91% |
| 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 |
|
14.48% |
13.01% |
12.71% |
22.30% |
14.98% |
15.44% |
16.07% |
15.88% |
15.77% |
16.53% |
15.90% |
| Earnings before Interest and Taxes (EBIT) |
|
38 |
63 |
88 |
-3.20 |
43 |
70 |
50 |
83 |
85 |
95 |
120 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
45 |
72 |
97 |
6.36 |
55 |
84 |
63 |
96 |
99 |
112 |
139 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
4.68 |
3.52 |
1.27 |
0.00 |
2.82 |
2.28 |
2.44 |
2.40 |
6.35 |
4.87 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
14.59 |
7.18 |
1.43 |
0.00 |
3.11 |
2.51 |
2.66 |
2.60 |
6.84 |
5.21 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.14 |
0.00 |
0.00 |
0.00 |
0.49 |
0.00 |
0.00 |
0.00 |
1.14 |
0.93 |
| Price to Earnings (P/E) |
|
0.00 |
3.99 |
0.00 |
0.00 |
0.00 |
35.83 |
0.00 |
0.00 |
0.00 |
31.39 |
20.71 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
0.00% |
25.08% |
0.00% |
0.00% |
0.00% |
2.79% |
0.00% |
0.00% |
0.00% |
3.19% |
4.83% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
1.47 |
1.38 |
1.16 |
0.00 |
2.33 |
2.10 |
2.27 |
2.40 |
5.59 |
4.69 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.36 |
0.00 |
0.00 |
0.00 |
0.55 |
0.00 |
0.00 |
0.00 |
1.17 |
0.94 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
4.67 |
0.00 |
0.00 |
0.00 |
11.88 |
0.00 |
0.00 |
0.00 |
16.60 |
11.39 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
5.38 |
0.00 |
0.00 |
0.00 |
15.45 |
0.00 |
0.00 |
0.00 |
19.73 |
13.30 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
7.48 |
0.00 |
0.00 |
0.00 |
33.61 |
0.00 |
0.00 |
0.00 |
29.61 |
19.49 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
17.50 |
0.00 |
0.00 |
0.00 |
6.14 |
0.00 |
0.00 |
0.00 |
15.26 |
10.40 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
88.73 |
108.47 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
7.20 |
5.87 |
0.85 |
0.00 |
0.57 |
0.53 |
0.49 |
0.40 |
0.37 |
0.28 |
| Long-Term Debt to Equity |
|
0.00 |
7.04 |
5.75 |
0.82 |
0.00 |
0.35 |
0.33 |
0.30 |
0.28 |
0.36 |
0.27 |
| Financial Leverage |
|
0.00 |
6.48 |
5.27 |
0.72 |
0.00 |
0.35 |
0.94 |
0.39 |
0.00 |
0.24 |
0.09 |
| Leverage Ratio |
|
0.00 |
34.53 |
28.94 |
6.74 |
0.00 |
10.71 |
10.68 |
6.96 |
6.42 |
6.49 |
6.20 |
| Compound Leverage Factor |
|
0.00 |
26.99 |
23.90 |
26.11 |
0.00 |
9.30 |
9.20 |
6.59 |
5.77 |
5.91 |
5.87 |
| Debt to Total Capital |
|
0.00% |
87.81% |
85.45% |
45.91% |
0.00% |
36.30% |
34.82% |
32.94% |
28.72% |
26.83% |
21.96% |
| Short-Term Debt to Total Capital |
|
0.00% |
2.02% |
1.83% |
1.47% |
0.00% |
13.96% |
13.35% |
12.56% |
8.74% |
0.34% |
0.63% |
| Long-Term Debt to Total Capital |
|
0.00% |
85.79% |
83.62% |
44.44% |
0.00% |
22.34% |
21.47% |
20.38% |
19.99% |
26.49% |
21.33% |
| 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 |
|
0.00% |
0.67% |
0.61% |
0.57% |
0.00% |
0.55% |
0.52% |
0.48% |
0.45% |
0.44% |
0.38% |
| Common Equity to Total Capital |
|
0.00% |
11.52% |
13.94% |
53.52% |
0.00% |
63.15% |
64.66% |
66.58% |
70.82% |
72.73% |
77.67% |
| Debt to EBITDA |
|
0.00 |
3.07 |
0.00 |
0.00 |
0.00 |
2.15 |
0.00 |
0.00 |
0.00 |
0.94 |
0.66 |
| Net Debt to EBITDA |
|
0.00 |
2.76 |
0.00 |
0.00 |
0.00 |
1.32 |
0.00 |
0.00 |
0.00 |
0.41 |
0.10 |
| Long-Term Debt to EBITDA |
|
0.00 |
3.00 |
0.00 |
0.00 |
0.00 |
1.32 |
0.00 |
0.00 |
0.00 |
0.93 |
0.64 |
| Debt to NOPAT |
|
0.00 |
4.91 |
0.00 |
0.00 |
0.00 |
6.08 |
0.00 |
0.00 |
0.00 |
1.68 |
1.12 |
| Net Debt to NOPAT |
|
0.00 |
4.42 |
0.00 |
0.00 |
0.00 |
3.73 |
0.00 |
0.00 |
0.00 |
0.73 |
0.17 |
| Long-Term Debt to NOPAT |
|
0.00 |
4.80 |
0.00 |
0.00 |
0.00 |
3.74 |
0.00 |
0.00 |
0.00 |
1.65 |
1.09 |
| Altman Z-Score |
|
0.00 |
1.15 |
0.29 |
0.27 |
0.00 |
1.11 |
0.28 |
0.00 |
0.00 |
1.87 |
1.78 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
5.51% |
4.19% |
1.06% |
0.00% |
1.44% |
1.35% |
0.00% |
0.00% |
0.71% |
0.62% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
1.58 |
1.56 |
1.71 |
0.00 |
0.96 |
0.98 |
0.92 |
0.94 |
1.07 |
1.00 |
| Quick Ratio |
|
0.00 |
1.47 |
1.45 |
1.57 |
0.00 |
0.89 |
0.93 |
0.84 |
0.88 |
0.90 |
0.91 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
0.00 |
-783 |
-995 |
0.00 |
0.00 |
-11 |
102 |
-815 |
-74 |
-129 |
| Operating Cash Flow to CapEx |
|
32.99% |
-16.78% |
65.86% |
31.23% |
324.81% |
77.66% |
848.02% |
0.00% |
0.00% |
-2.99% |
218.13% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
-50.89 |
-108.33 |
0.00 |
0.00 |
-1.64 |
23.36 |
-95.61 |
-8.59 |
-20.15 |
| Operating Cash Flow to Interest Expense |
|
1.49 |
-0.71 |
3.82 |
3.79 |
23.16 |
6.94 |
21.76 |
0.00 |
0.00 |
-0.40 |
36.79 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-3.02 |
-4.91 |
-1.98 |
-8.35 |
16.03 |
-2.00 |
19.20 |
0.00 |
0.00 |
-13.63 |
19.92 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.89 |
0.00 |
0.00 |
0.00 |
0.93 |
0.00 |
0.00 |
0.00 |
0.98 |
0.97 |
| Accounts Receivable Turnover |
|
0.00 |
5.19 |
0.00 |
0.00 |
0.00 |
6.21 |
0.00 |
0.00 |
0.00 |
7.46 |
7.37 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
0.00 |
5.39 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
4.83 |
4.71 |
| Accounts Payable Turnover |
|
0.00 |
17.37 |
0.00 |
0.00 |
0.00 |
20.87 |
0.00 |
0.00 |
0.00 |
22.49 |
22.04 |
| Days Sales Outstanding (DSO) |
|
0.00 |
70.39 |
0.00 |
0.00 |
0.00 |
58.75 |
0.00 |
0.00 |
0.00 |
48.95 |
49.55 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
0.00 |
21.02 |
0.00 |
0.00 |
0.00 |
17.49 |
0.00 |
0.00 |
0.00 |
16.23 |
16.56 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
49.37 |
0.00 |
0.00 |
0.00 |
41.26 |
0.00 |
0.00 |
0.00 |
32.72 |
32.99 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
761 |
837 |
996 |
0.00 |
966 |
873 |
918 |
875 |
1,105 |
1,087 |
| Invested Capital Turnover |
|
0.00 |
4.09 |
0.00 |
0.00 |
0.00 |
4.23 |
0.00 |
0.00 |
0.00 |
5.11 |
5.54 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
0.00 |
837 |
996 |
0.00 |
0.00 |
43 |
-50 |
875 |
139 |
215 |
| Enterprise Value (EV) |
|
0.00 |
1,115 |
1,159 |
1,151 |
0.00 |
2,254 |
1,836 |
2,080 |
2,096 |
6,170 |
5,098 |
| Market Capitalization |
|
450 |
450 |
450 |
727 |
6,091 |
1,998 |
1,713 |
1,969 |
2,092 |
6,012 |
5,048 |
| Book Value per Share |
|
$0.00 |
$0.75 |
$0.99 |
$3.83 |
$0.00 |
$4.66 |
$4.92 |
$5.29 |
$5.72 |
$6.05 |
$6.60 |
| Tangible Book Value per Share |
|
$0.00 |
$0.24 |
$0.49 |
$3.39 |
$0.00 |
$4.22 |
$4.48 |
$4.85 |
$5.27 |
$5.61 |
$6.17 |
| Total Capital |
|
0.00 |
834 |
918 |
1,069 |
0.00 |
1,124 |
1,160 |
1,212 |
1,230 |
1,302 |
1,335 |
| Total Debt |
|
0.00 |
733 |
785 |
491 |
0.00 |
408 |
404 |
399 |
353 |
349 |
293 |
| Total Long-Term Debt |
|
0.00 |
716 |
768 |
475 |
0.00 |
251 |
249 |
247 |
246 |
345 |
285 |
| Net Debt |
|
0.00 |
659 |
703 |
417 |
0.00 |
250 |
117 |
105 |
-2.30 |
152 |
45 |
| Capital Expenditures (CapEx) |
|
46 |
58 |
89 |
111 |
64 |
83 |
18 |
0.00 |
0.00 |
114 |
108 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
209 |
236 |
275 |
0.00 |
-41 |
-159 |
-232 |
-319 |
-124 |
-245 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
282 |
317 |
348 |
0.00 |
117 |
129 |
62 |
37 |
73 |
2.97 |
| Net Working Capital (NWC) |
|
0.00 |
265 |
300 |
333 |
0.00 |
-40 |
-26 |
-90 |
-71 |
68 |
-5.42 |
| Net Nonoperating Expense (NNE) |
|
6.55 |
9.22 |
4.64 |
11 |
-5.15 |
6.38 |
3.59 |
1.22 |
6.84 |
5.42 |
4.47 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
659 |
703 |
417 |
0.00 |
250 |
117 |
105 |
-2.30 |
152 |
45 |
| Total Depreciation and Amortization (D&A) |
|
6.91 |
8.52 |
8.68 |
9.55 |
12 |
14 |
13 |
13 |
14 |
16 |
19 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
6.71% |
0.00% |
0.00% |
0.00% |
-1.00% |
0.00% |
0.00% |
0.00% |
-2.35% |
-4.51% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
9.06% |
0.00% |
0.00% |
0.00% |
2.85% |
0.00% |
0.00% |
0.00% |
1.38% |
0.05% |
| Net Working Capital to Revenue |
|
0.00% |
8.52% |
0.00% |
0.00% |
0.00% |
-0.98% |
0.00% |
0.00% |
0.00% |
1.29% |
-0.10% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.28 |
$0.38 |
($0.07) |
$0.00 |
$0.22 |
$0.18 |
$0.33 |
$0.33 |
$0.39 |
$0.51 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
128.72M |
128.72M |
149.46M |
0.00 |
146.66M |
155.18M |
156.34M |
156.58M |
156.18M |
157.07M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.28 |
$0.38 |
($0.07) |
$0.00 |
$0.22 |
$0.17 |
$0.31 |
$0.32 |
$0.42 |
$0.50 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
128.72M |
128.72M |
149.46M |
0.00 |
148.57M |
166.42M |
165.47M |
164.71M |
156.70M |
162.08M |
| 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 |
|
0.00 |
0.00 |
24.64M |
152.40M |
0.00 |
0.00 |
0.00 |
0.00 |
156.62M |
157.17M |
158.27M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
26 |
43 |
54 |
0.50 |
16 |
43 |
32 |
52 |
59 |
65 |
85 |
| Normalized NOPAT Margin |
|
3.36% |
5.08% |
5.75% |
0.05% |
1.57% |
3.52% |
2.50% |
3.99% |
4.40% |
4.80% |
5.99% |
| Pre Tax Income Margin |
|
3.47% |
5.77% |
7.82% |
-1.26% |
3.28% |
5.07% |
3.35% |
6.00% |
5.67% |
6.39% |
8.01% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
3.68 |
4.58 |
5.75 |
-0.35 |
4.73 |
7.58 |
7.19 |
19.06 |
9.95 |
11.12 |
18.70 |
| NOPAT to Interest Expense |
|
2.59 |
3.15 |
3.49 |
0.05 |
1.23 |
4.58 |
4.63 |
11.99 |
6.94 |
7.60 |
13.25 |
| EBIT Less CapEx to Interest Expense |
|
-0.82 |
0.38 |
-0.05 |
-12.48 |
-2.40 |
-1.36 |
4.62 |
0.00 |
0.00 |
-2.11 |
1.84 |
| NOPAT Less CapEx to Interest Expense |
|
-1.91 |
-1.05 |
-2.31 |
-12.08 |
-5.91 |
-4.37 |
2.06 |
0.00 |
0.00 |
-5.63 |
-3.61 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
71.22% |
0.00% |
0.00% |
0.00% |
60.93% |
0.00% |
0.00% |
0.00% |
0.20% |
0.24% |
| Augmented Payout Ratio |
|
0.00% |
71.22% |
0.00% |
0.00% |
0.00% |
60.93% |
0.00% |
0.00% |
0.00% |
0.20% |
0.24% |