| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
54,320,124.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
54,320,124.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
6.18 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
92.78% |
8.15% |
3.96% |
19.74% |
-9.21% |
-17.08% |
5.72% |
17.48% |
19.48% |
13.33% |
2.97% |
| EBITDA Growth |
|
651.04% |
67.53% |
40.50% |
15.64% |
-19.82% |
-18.60% |
42.56% |
7.68% |
-2.78% |
20.32% |
5.36% |
| EBIT Growth |
|
149.42% |
201.83% |
68.72% |
11.60% |
-28.62% |
-25.98% |
77.28% |
9.94% |
-8.10% |
22.32% |
2.59% |
| NOPAT Growth |
|
202.41% |
156.56% |
-12.19% |
202.73% |
-33.98% |
-43.98% |
-5.46% |
5.85% |
20.88% |
35.78% |
-2.15% |
| Net Income Growth |
|
66.40% |
97.14% |
1,563.64% |
869.77% |
-73.10% |
-99.37% |
20,737.50% |
345.41% |
-57.86% |
17.19% |
-8.45% |
| EPS Growth |
|
74.20% |
82.40% |
221.95% |
1,132.00% |
-73.05% |
-99.37% |
20,737.50% |
407.98% |
-60.13% |
17.01% |
-2.31% |
| Operating Cash Flow Growth |
|
146.64% |
11.25% |
-23.03% |
85.83% |
-4.26% |
-9.07% |
-5.98% |
-34.95% |
96.11% |
24.18% |
7.15% |
| Free Cash Flow Firm Growth |
|
81.19% |
184.18% |
-405.38% |
125.20% |
107.90% |
-26.29% |
-106.44% |
1,235.59% |
-200.42% |
156.41% |
-66.84% |
| Invested Capital Growth |
|
13.84% |
-2.53% |
31.32% |
7.04% |
-2.30% |
-3.08% |
4.64% |
-1.08% |
10.50% |
3.57% |
5.09% |
| Revenue Q/Q Growth |
|
6.09% |
-0.97% |
3.73% |
2.99% |
-3.19% |
-17.79% |
15.01% |
9.45% |
5.53% |
0.82% |
2.99% |
| EBITDA Q/Q Growth |
|
231.91% |
18.69% |
2.98% |
-0.38% |
-10.63% |
0.30% |
7.35% |
11.99% |
-1.54% |
3.88% |
0.94% |
| EBIT Q/Q Growth |
|
186.54% |
40.73% |
2.14% |
-1.66% |
-16.61% |
6.84% |
6.94% |
20.40% |
-5.22% |
4.91% |
-1.16% |
| NOPAT Q/Q Growth |
|
358.76% |
14.12% |
-6.50% |
-3.28% |
37.00% |
-14.15% |
9.77% |
22.20% |
3.83% |
9.11% |
-5.85% |
| Net Income Q/Q Growth |
|
65.08% |
91.49% |
1,363.64% |
-4.76% |
-32.80% |
100.69% |
-10.23% |
10.20% |
-10.68% |
8.11% |
-8.30% |
| EPS Q/Q Growth |
|
72.75% |
54.44% |
256.25% |
-5.95% |
-32.79% |
100.69% |
-10.23% |
3.87% |
-7.13% |
-3.59% |
-6.29% |
| Operating Cash Flow Q/Q Growth |
|
21.96% |
-9.87% |
10.71% |
-5.87% |
8.81% |
5.75% |
-3.97% |
-6.91% |
16.33% |
-3.56% |
7.07% |
| Free Cash Flow Firm Q/Q Growth |
|
26.91% |
-25.21% |
-904.45% |
118.51% |
-39.71% |
-31.91% |
91.25% |
-27.21% |
6.84% |
-43.56% |
-75.47% |
| Invested Capital Q/Q Growth |
|
-4.71% |
-1.43% |
26.52% |
-9.71% |
-2.34% |
0.35% |
-4.00% |
-1.43% |
-1.47% |
1.12% |
3.38% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
25.27% |
30.78% |
30.06% |
29.63% |
31.54% |
30.77% |
28.67% |
25.08% |
26.92% |
29.09% |
28.68% |
| EBITDA Margin |
|
8.55% |
13.24% |
17.90% |
17.28% |
15.26% |
14.98% |
20.20% |
18.52% |
15.07% |
16.00% |
16.37% |
| Operating Margin |
|
4.58% |
10.86% |
9.89% |
9.17% |
11.52% |
11.39% |
9.79% |
7.10% |
8.57% |
10.02% |
9.80% |
| EBIT Margin |
|
2.59% |
7.22% |
11.71% |
10.92% |
8.58% |
7.66% |
12.85% |
12.02% |
9.25% |
9.98% |
9.94% |
| Profit (Net Income) Margin |
|
-2.48% |
-0.07% |
0.92% |
7.49% |
2.22% |
0.02% |
3.35% |
12.69% |
4.48% |
4.63% |
4.11% |
| Tax Burden Percent |
|
68.92% |
10.96% |
64.92% |
176.96% |
79.20% |
-1.74% |
77.90% |
82.93% |
75.78% |
77.67% |
75.61% |
| Interest Burden Percent |
|
-139.18% |
-8.30% |
12.15% |
38.75% |
32.63% |
-12.72% |
33.45% |
127.28% |
63.88% |
59.71% |
54.73% |
| Effective Tax Rate |
|
0.00% |
0.00% |
35.08% |
-77.07% |
-2.45% |
0.00% |
27.20% |
9.57% |
24.15% |
22.26% |
24.48% |
| Return on Invested Capital (ROIC) |
|
2.41% |
5.87% |
4.52% |
11.64% |
7.52% |
4.33% |
4.06% |
4.23% |
4.88% |
6.20% |
5.81% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-5.02% |
-5.10% |
-1.83% |
2.21% |
-1.68% |
-2.14% |
0.81% |
10.80% |
2.35% |
2.01% |
1.66% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-6.79% |
-5.98% |
-2.85% |
4.38% |
-3.31% |
-4.30% |
1.60% |
18.17% |
3.55% |
3.02% |
2.72% |
| Return on Equity (ROE) |
|
-4.38% |
-0.11% |
1.67% |
16.01% |
4.20% |
0.03% |
5.66% |
22.39% |
8.43% |
9.22% |
8.54% |
| Cash Return on Invested Capital (CROIC) |
|
-10.53% |
8.44% |
-22.56% |
4.84% |
9.84% |
7.45% |
-0.48% |
5.32% |
-5.10% |
2.69% |
0.86% |
| Operating Return on Assets (OROA) |
|
1.42% |
3.92% |
5.76% |
5.48% |
3.90% |
3.00% |
5.21% |
5.93% |
5.63% |
6.45% |
6.15% |
| Return on Assets (ROA) |
|
-1.36% |
-0.04% |
0.45% |
3.76% |
1.01% |
0.01% |
1.36% |
6.26% |
2.73% |
2.99% |
2.54% |
| Return on Common Equity (ROCE) |
|
-4.38% |
-0.11% |
1.66% |
15.96% |
4.19% |
0.03% |
5.38% |
20.25% |
8.06% |
9.20% |
8.51% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-3.87% |
-0.11% |
1.74% |
15.36% |
4.31% |
0.03% |
6.08% |
22.82% |
8.14% |
8.96% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
149 |
382 |
335 |
1,015 |
670 |
376 |
355 |
376 |
454 |
617 |
604 |
| NOPAT Margin |
|
3.20% |
7.60% |
6.42% |
16.23% |
11.80% |
7.97% |
7.13% |
6.42% |
6.50% |
7.79% |
7.40% |
| Net Nonoperating Expense Percent (NNEP) |
|
7.43% |
10.97% |
6.34% |
9.43% |
9.19% |
6.46% |
3.25% |
-6.57% |
2.53% |
4.19% |
4.16% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
5.40% |
| Cost of Revenue to Revenue |
|
74.73% |
69.22% |
69.94% |
70.37% |
68.46% |
69.23% |
71.33% |
74.92% |
73.08% |
70.91% |
71.32% |
| SG&A Expenses to Revenue |
|
16.33% |
16.89% |
16.62% |
15.60% |
16.05% |
16.61% |
16.20% |
15.46% |
15.43% |
16.79% |
16.04% |
| 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 |
|
20.69% |
19.93% |
20.17% |
20.46% |
20.03% |
19.38% |
18.88% |
17.98% |
18.35% |
19.08% |
18.88% |
| Earnings before Interest and Taxes (EBIT) |
|
120 |
363 |
612 |
683 |
488 |
361 |
640 |
703 |
646 |
791 |
811 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
397 |
666 |
935 |
1,082 |
867 |
706 |
1,006 |
1,084 |
1,054 |
1,268 |
1,336 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.09 |
1.66 |
2.10 |
2.14 |
2.64 |
2.04 |
2.56 |
1.50 |
1.56 |
1.90 |
1.56 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
|
0.70 |
0.99 |
1.12 |
1.04 |
1.36 |
1.24 |
1.41 |
0.84 |
0.86 |
0.98 |
0.72 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
167.81 |
14.28 |
63.54 |
7,278.22 |
42.10 |
6.47 |
19.87 |
21.17 |
17.40 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
1.22% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
0.00% |
0.00% |
0.60% |
7.00% |
1.57% |
0.01% |
2.38% |
15.46% |
5.03% |
4.72% |
5.75% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.04 |
1.31 |
1.36 |
1.42 |
1.55 |
1.35 |
1.46 |
1.19 |
1.22 |
1.36 |
1.23 |
| Enterprise Value to Revenue (EV/Rev) |
|
1.47 |
1.67 |
2.20 |
2.05 |
2.40 |
2.44 |
2.62 |
1.79 |
1.70 |
1.74 |
1.60 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
17.25 |
12.62 |
12.29 |
11.83 |
15.71 |
16.31 |
12.95 |
9.68 |
11.31 |
10.88 |
9.80 |
| Enterprise Value to EBIT (EV/EBIT) |
|
57.01 |
23.15 |
18.77 |
18.73 |
27.94 |
31.90 |
20.37 |
14.91 |
18.44 |
17.44 |
16.14 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
46.02 |
21.99 |
34.26 |
12.60 |
20.32 |
30.66 |
36.71 |
27.90 |
26.24 |
22.36 |
21.68 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
15.17 |
16.72 |
29.71 |
17.81 |
19.80 |
18.40 |
22.16 |
27.41 |
15.88 |
14.80 |
13.11 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
15.31 |
0.00 |
30.31 |
15.52 |
17.80 |
0.00 |
22.18 |
0.00 |
51.49 |
147.37 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
1.50 |
1.52 |
2.57 |
2.37 |
2.41 |
2.48 |
2.11 |
1.67 |
1.57 |
1.66 |
1.97 |
| Long-Term Debt to Equity |
|
1.50 |
1.51 |
2.56 |
2.36 |
2.41 |
2.46 |
2.11 |
1.67 |
1.57 |
1.66 |
1.97 |
| Financial Leverage |
|
1.35 |
1.17 |
1.56 |
1.98 |
1.97 |
2.01 |
1.97 |
1.68 |
1.51 |
1.50 |
1.64 |
| Leverage Ratio |
|
3.21 |
3.10 |
3.66 |
4.26 |
4.17 |
4.18 |
4.17 |
3.58 |
3.09 |
3.08 |
3.35 |
| Compound Leverage Factor |
|
-4.47 |
-0.26 |
0.45 |
1.65 |
1.36 |
-0.53 |
1.40 |
4.55 |
1.98 |
1.84 |
1.84 |
| Debt to Total Capital |
|
60.04% |
60.27% |
71.99% |
70.33% |
70.68% |
71.29% |
67.80% |
62.52% |
61.06% |
62.42% |
66.35% |
| Short-Term Debt to Total Capital |
|
0.21% |
0.16% |
0.22% |
0.21% |
0.13% |
0.66% |
0.01% |
0.01% |
0.01% |
0.01% |
0.01% |
| Long-Term Debt to Total Capital |
|
59.82% |
60.10% |
71.77% |
70.11% |
70.54% |
70.63% |
67.79% |
62.50% |
61.05% |
62.41% |
66.34% |
| 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% |
0.00% |
0.10% |
0.10% |
0.11% |
-0.26% |
3.33% |
3.34% |
0.09% |
0.10% |
0.10% |
| Common Equity to Total Capital |
|
39.96% |
39.73% |
27.91% |
29.57% |
29.21% |
28.97% |
28.86% |
34.14% |
38.84% |
37.48% |
33.55% |
| Debt to EBITDA |
|
11.25 |
6.86 |
7.67 |
6.71 |
8.16 |
9.95 |
6.40 |
5.50 |
5.73 |
5.37 |
5.56 |
| Net Debt to EBITDA |
|
9.09 |
5.13 |
6.03 |
5.78 |
6.78 |
8.10 |
5.66 |
4.87 |
5.62 |
4.75 |
5.42 |
| Long-Term Debt to EBITDA |
|
11.21 |
6.84 |
7.64 |
6.69 |
8.15 |
9.86 |
6.40 |
5.50 |
5.73 |
5.37 |
5.56 |
| Debt to NOPAT |
|
30.03 |
11.95 |
21.38 |
7.14 |
10.56 |
18.70 |
18.15 |
15.85 |
13.30 |
11.04 |
12.30 |
| Net Debt to NOPAT |
|
24.25 |
8.93 |
16.82 |
6.16 |
8.77 |
15.22 |
16.05 |
14.03 |
13.04 |
9.76 |
11.99 |
| Long-Term Debt to NOPAT |
|
29.92 |
11.91 |
21.31 |
7.12 |
10.54 |
18.53 |
18.14 |
15.85 |
13.29 |
11.04 |
12.30 |
| Altman Z-Score |
|
0.95 |
1.26 |
1.14 |
1.18 |
1.28 |
1.01 |
1.16 |
1.39 |
1.48 |
1.67 |
1.45 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.17% |
0.34% |
0.36% |
-0.24% |
4.95% |
9.58% |
4.41% |
0.25% |
0.27% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
2.90 |
3.28 |
3.71 |
2.78 |
2.65 |
2.35 |
1.99 |
2.70 |
1.84 |
2.36 |
1.67 |
| Quick Ratio |
|
1.98 |
2.41 |
2.85 |
1.83 |
1.86 |
1.67 |
1.06 |
1.49 |
0.75 |
1.45 |
0.75 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-652 |
549 |
-1,675 |
422 |
878 |
647 |
-42 |
473 |
-475 |
268 |
89 |
| Operating Cash Flow to CapEx |
|
516.11% |
420.77% |
215.07% |
319.38% |
253.13% |
272.00% |
342.97% |
161.23% |
248.69% |
217.23% |
200.46% |
| Free Cash Flow to Firm to Interest Expense |
|
-2.27 |
1.40 |
-3.12 |
1.01 |
2.67 |
1.59 |
-0.10 |
1.93 |
-1.99 |
0.84 |
0.24 |
| Operating Cash Flow to Interest Expense |
|
1.57 |
1.28 |
0.72 |
1.72 |
2.09 |
1.54 |
1.38 |
1.56 |
3.14 |
2.92 |
2.72 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
1.27 |
0.97 |
0.38 |
1.18 |
1.27 |
0.97 |
0.98 |
0.59 |
1.88 |
1.58 |
1.36 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.55 |
0.54 |
0.49 |
0.50 |
0.45 |
0.39 |
0.41 |
0.49 |
0.61 |
0.65 |
0.62 |
| Accounts Receivable Turnover |
|
11.92 |
13.38 |
12.07 |
13.27 |
12.52 |
10.63 |
11.14 |
11.74 |
13.23 |
14.47 |
12.38 |
| Inventory Turnover |
|
8.21 |
7.19 |
6.79 |
8.33 |
7.31 |
5.53 |
6.60 |
8.55 |
7.63 |
7.28 |
7.14 |
| Fixed Asset Turnover |
|
4.29 |
3.74 |
3.43 |
3.68 |
3.30 |
2.68 |
2.76 |
3.27 |
3.71 |
3.66 |
3.26 |
| Accounts Payable Turnover |
|
14.17 |
13.14 |
12.18 |
12.56 |
10.22 |
8.54 |
9.45 |
10.48 |
12.44 |
13.18 |
10.51 |
| Days Sales Outstanding (DSO) |
|
30.62 |
27.27 |
30.23 |
27.50 |
29.15 |
34.35 |
32.76 |
31.08 |
27.58 |
25.23 |
29.49 |
| Days Inventory Outstanding (DIO) |
|
44.45 |
50.79 |
53.76 |
43.84 |
49.93 |
65.98 |
55.28 |
42.70 |
47.83 |
50.16 |
51.10 |
| Days Payable Outstanding (DPO) |
|
25.75 |
27.78 |
29.98 |
29.06 |
35.70 |
42.72 |
38.64 |
34.84 |
29.34 |
27.70 |
34.75 |
| Cash Conversion Cycle (CCC) |
|
49.31 |
50.29 |
54.01 |
42.28 |
43.38 |
57.61 |
49.40 |
38.94 |
46.07 |
47.69 |
45.84 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
6,587 |
6,420 |
8,431 |
9,024 |
8,817 |
8,545 |
8,942 |
8,845 |
9,774 |
10,123 |
10,638 |
| Invested Capital Turnover |
|
0.75 |
0.77 |
0.70 |
0.72 |
0.64 |
0.54 |
0.57 |
0.66 |
0.75 |
0.80 |
0.79 |
| Increase / (Decrease) in Invested Capital |
|
801 |
-167 |
2,011 |
593 |
-207 |
-271 |
397 |
-97 |
929 |
349 |
515 |
| Enterprise Value (EV) |
|
6,853 |
8,401 |
11,490 |
12,796 |
13,624 |
11,513 |
13,035 |
10,486 |
11,918 |
13,791 |
13,089 |
| Market Capitalization |
|
3,242 |
4,989 |
5,840 |
6,531 |
7,733 |
5,823 |
7,018 |
4,895 |
5,986 |
7,758 |
5,838 |
| Book Value per Share |
|
$54.25 |
$46.54 |
$42.02 |
$45.79 |
$40.04 |
$42.16 |
$43.05 |
$54.45 |
$55.03 |
$61.03 |
$69.09 |
| Tangible Book Value per Share |
|
($55.90) |
($44.93) |
($69.62) |
($74.88) |
($65.86) |
($70.62) |
($73.52) |
($63.72) |
($56.50) |
($56.04) |
($75.59) |
| Total Capital |
|
7,447 |
7,572 |
9,961 |
10,315 |
10,017 |
9,853 |
9,502 |
9,530 |
9,891 |
10,914 |
11,187 |
| Total Debt |
|
4,471 |
4,564 |
7,171 |
7,254 |
7,080 |
7,024 |
6,443 |
5,958 |
6,040 |
6,813 |
7,423 |
| Total Long-Term Debt |
|
4,455 |
4,551 |
7,149 |
7,232 |
7,066 |
6,959 |
6,442 |
5,957 |
6,039 |
6,812 |
7,422 |
| Net Debt |
|
3,611 |
3,412 |
5,641 |
6,255 |
5,880 |
5,716 |
5,700 |
5,273 |
5,923 |
6,022 |
7,240 |
| Capital Expenditures (CapEx) |
|
88 |
119 |
180 |
225 |
272 |
230 |
172 |
237 |
302 |
429 |
498 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
318 |
303 |
404 |
436 |
282 |
185 |
366 |
716 |
557 |
497 |
630 |
| Debt-free Net Working Capital (DFNWC) |
|
1,178 |
1,455 |
1,934 |
1,430 |
1,337 |
1,378 |
1,038 |
1,401 |
674 |
1,288 |
813 |
| Net Working Capital (NWC) |
|
1,162 |
1,443 |
1,912 |
1,408 |
1,323 |
1,313 |
1,037 |
1,400 |
673 |
1,287 |
812 |
| Net Nonoperating Expense (NNE) |
|
264 |
385 |
287 |
547 |
544 |
375 |
188 |
-367 |
141 |
250 |
268 |
| Net Nonoperating Obligations (NNO) |
|
3,611 |
3,412 |
5,641 |
5,964 |
5,880 |
5,716 |
5,883 |
5,273 |
5,923 |
6,022 |
6,874 |
| Total Depreciation and Amortization (D&A) |
|
277 |
303 |
323 |
398 |
380 |
345 |
367 |
380 |
407 |
477 |
524 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
6.83% |
6.03% |
7.72% |
6.96% |
4.97% |
3.92% |
7.36% |
12.23% |
7.97% |
6.27% |
7.72% |
| Debt-free Net Working Capital to Revenue |
|
25.34% |
28.95% |
37.00% |
22.86% |
23.53% |
29.26% |
20.84% |
23.94% |
9.65% |
16.26% |
9.97% |
| Net Working Capital to Revenue |
|
24.99% |
28.70% |
36.58% |
22.51% |
23.29% |
27.88% |
20.82% |
23.92% |
9.63% |
16.24% |
9.95% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($1.52) |
($0.27) |
$0.33 |
$4.50 |
$1.13 |
$0.01 |
$1.58 |
$12.42 |
$5.21 |
$6.12 |
$5.98 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
86.64M |
105.13M |
103.60M |
101.76M |
108.18M |
105.28M |
98.10M |
60.90M |
60M |
59.90M |
56.10M |
| Adjusted Diluted Earnings per Share |
|
($1.52) |
($0.27) |
$0.33 |
$4.03 |
$1.09 |
$0.01 |
$1.56 |
$12.09 |
$4.82 |
$5.64 |
$5.51 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
86.64M |
105.13M |
106.81M |
115.98M |
114.75M |
107.11M |
99.78M |
62.70M |
67M |
66.90M |
62.90M |
| 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 |
|
94.86M |
99.14M |
101.03M |
101.72M |
108.04M |
100.62M |
95.57M |
58.60M |
60.35M |
58.45M |
52.15M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
191 |
382 |
353 |
489 |
502 |
376 |
355 |
376 |
486 |
617 |
626 |
| Normalized NOPAT Margin |
|
4.12% |
7.60% |
6.75% |
7.81% |
8.84% |
7.97% |
7.13% |
6.42% |
6.96% |
7.79% |
7.67% |
| Pre Tax Income Margin |
|
-3.60% |
-0.60% |
1.42% |
4.23% |
2.80% |
-0.97% |
4.30% |
15.30% |
5.91% |
5.96% |
5.44% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.42 |
0.92 |
1.14 |
1.63 |
1.48 |
0.89 |
1.50 |
2.87 |
2.71 |
2.48 |
2.21 |
| NOPAT to Interest Expense |
|
0.52 |
0.97 |
0.62 |
2.43 |
2.04 |
0.92 |
0.83 |
1.53 |
1.90 |
1.94 |
1.64 |
| EBIT Less CapEx to Interest Expense |
|
0.11 |
0.62 |
0.80 |
1.09 |
0.66 |
0.32 |
1.10 |
1.90 |
1.44 |
1.14 |
0.85 |
| NOPAT Less CapEx to Interest Expense |
|
0.21 |
0.67 |
0.29 |
1.89 |
1.21 |
0.36 |
0.43 |
0.56 |
0.64 |
0.59 |
0.29 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
-14.83% |
-436.36% |
27.95% |
2.60% |
201.27% |
-4,012.50% |
-14.76% |
73.70% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
-14.83% |
-436.36% |
685.92% |
49.30% |
456.90% |
69,625.00% |
223.46% |
133.36% |
123.71% |
82.00% |
211.20% |