| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
151,085,078.00 |
151,917,505.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
151,085,078.00 |
151,917,505.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
-0.04 |
-0.04 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
5.14% |
5.80% |
3.15% |
3.46% |
3.39% |
3.22% |
1.14% |
-1.68% |
-4.54% |
- |
3.61% |
| EBITDA Growth |
|
-4.61% |
1.68% |
-5.58% |
-0.15% |
11.13% |
4.53% |
2.79% |
-5.41% |
-23.46% |
- |
-1.72% |
| EBIT Growth |
|
-8.03% |
5.04% |
-14.65% |
-0.16% |
25.46% |
7.92% |
4.11% |
-12.62% |
-52.57% |
- |
-9.40% |
| NOPAT Growth |
|
-11.13% |
7.68% |
-25.20% |
-0.27% |
30.41% |
2.34% |
11.67% |
-13.63% |
-66.65% |
- |
-30.78% |
| Net Income Growth |
|
-7.58% |
18.25% |
-54.86% |
-10.62% |
26.31% |
-31.46% |
-33.16% |
-23.22% |
-118.40% |
- |
-111.00% |
| EPS Growth |
|
-14.29% |
0.00% |
-133.33% |
-9.09% |
50.00% |
-200.00% |
-100.00% |
-25.00% |
-177.78% |
- |
-150.00% |
| Operating Cash Flow Growth |
|
1.96% |
68.30% |
-50.58% |
19.38% |
-10.07% |
-20.15% |
-21.51% |
-10.75% |
-20.97% |
- |
60.80% |
| Free Cash Flow Firm Growth |
|
567.40% |
220.34% |
-217.90% |
-563.86% |
-158.68% |
-129.84% |
166.05% |
235.56% |
188.94% |
- |
28.36% |
| Invested Capital Growth |
|
-3.72% |
-2.43% |
4.98% |
4.29% |
3.84% |
1.58% |
-2.23% |
-2.45% |
-2.01% |
- |
-3.27% |
| Revenue Q/Q Growth |
|
-6.32% |
-4.40% |
1.47% |
13.84% |
-6.38% |
-4.56% |
-0.57% |
10.66% |
-9.10% |
- |
3.46% |
| EBITDA Q/Q Growth |
|
-22.82% |
-10.87% |
-1.09% |
46.74% |
-14.10% |
-16.16% |
-2.73% |
35.04% |
-30.50% |
- |
-1.08% |
| EBIT Q/Q Growth |
|
-40.88% |
-23.89% |
-4.36% |
132.00% |
-25.71% |
-34.52% |
-7.73% |
94.71% |
-59.67% |
- |
-2.47% |
| NOPAT Q/Q Growth |
|
-43.98% |
-22.74% |
-16.18% |
174.91% |
-26.74% |
-39.37% |
-8.54% |
112.62% |
-71.72% |
- |
-10.38% |
| Net Income Q/Q Growth |
|
-60.83% |
-50.80% |
-40.97% |
685.74% |
-44.64% |
-73.30% |
-42.44% |
802.62% |
-113.27% |
- |
-163.57% |
| EPS Q/Q Growth |
|
-72.73% |
-83.33% |
-200.00% |
2,100.00% |
-55.00% |
-111.11% |
-100.00% |
850.00% |
-146.67% |
- |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
-6.33% |
-0.13% |
-76.65% |
446.67% |
-29.45% |
-11.33% |
-77.05% |
521.60% |
-37.52% |
- |
-58.32% |
| Free Cash Flow Firm Q/Q Growth |
|
666.23% |
-32.35% |
-241.02% |
36.54% |
3.07% |
65.60% |
412.14% |
30.24% |
-36.40% |
- |
-7.49% |
| Invested Capital Q/Q Growth |
|
-0.82% |
1.60% |
4.17% |
-0.65% |
-1.25% |
-0.61% |
0.27% |
-0.87% |
-0.81% |
- |
0.54% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
100.00% |
115.43% |
91.42% |
92.21% |
100.00% |
117.15% |
91.71% |
92.70% |
91.93% |
- |
92.07% |
| EBITDA Margin |
|
25.17% |
23.47% |
22.88% |
29.49% |
27.05% |
23.76% |
23.25% |
28.37% |
21.69% |
- |
22.05% |
| Operating Margin |
|
10.31% |
8.40% |
7.18% |
16.46% |
12.98% |
8.86% |
8.14% |
14.47% |
6.36% |
- |
7.11% |
| EBIT Margin |
|
10.88% |
8.66% |
8.17% |
16.64% |
13.21% |
9.06% |
8.41% |
14.79% |
6.56% |
- |
7.35% |
| Profit (Net Income) Margin |
|
4.89% |
2.51% |
1.46% |
10.10% |
5.97% |
1.67% |
0.97% |
7.89% |
-1.15% |
- |
-0.10% |
| Tax Burden Percent |
|
98.01% |
97.24% |
93.89% |
98.96% |
98.20% |
91.41% |
91.52% |
98.83% |
109.86% |
- |
410.59% |
| Interest Burden Percent |
|
45.82% |
29.85% |
19.08% |
61.31% |
46.04% |
20.17% |
12.57% |
53.94% |
-15.96% |
- |
-0.34% |
| Effective Tax Rate |
|
1.99% |
2.76% |
6.11% |
1.04% |
1.80% |
8.59% |
8.48% |
1.17% |
0.00% |
- |
0.00% |
| Return on Invested Capital (ROIC) |
|
3.19% |
2.59% |
2.14% |
5.24% |
4.18% |
2.66% |
2.40% |
4.63% |
1.44% |
- |
1.64% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
2.18% |
1.58% |
1.21% |
3.98% |
2.87% |
1.51% |
1.32% |
3.42% |
0.48% |
- |
0.75% |
| Return on Net Nonoperating Assets (RNNOA) |
|
1.57% |
1.19% |
0.94% |
3.04% |
2.20% |
1.19% |
1.13% |
2.88% |
0.40% |
- |
0.66% |
| Return on Equity (ROE) |
|
4.76% |
3.77% |
3.08% |
8.28% |
6.37% |
3.86% |
3.53% |
7.51% |
1.84% |
- |
2.29% |
| Cash Return on Invested Capital (CROIC) |
|
7.37% |
6.05% |
-1.45% |
-0.79% |
-0.08% |
2.14% |
5.96% |
6.02% |
5.00% |
- |
6.16% |
| Operating Return on Assets (OROA) |
|
2.87% |
2.32% |
2.22% |
4.55% |
3.65% |
2.53% |
2.38% |
4.15% |
1.83% |
- |
2.10% |
| Return on Assets (ROA) |
|
1.29% |
0.67% |
0.40% |
2.76% |
1.65% |
0.47% |
0.27% |
2.21% |
-0.32% |
- |
-0.03% |
| Return on Common Equity (ROCE) |
|
4.00% |
3.17% |
2.59% |
6.95% |
5.34% |
3.22% |
2.95% |
6.26% |
1.53% |
- |
1.90% |
| Return on Equity Simple (ROE_SIMPLE) |
|
3.18% |
0.00% |
3.05% |
2.85% |
3.07% |
0.00% |
2.98% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
34 |
26 |
22 |
60 |
44 |
27 |
24 |
52 |
15 |
19 |
17 |
| NOPAT Margin |
|
10.10% |
8.16% |
6.74% |
16.29% |
12.74% |
8.09% |
7.45% |
14.31% |
4.45% |
- |
4.97% |
| Net Nonoperating Expense Percent (NNEP) |
|
1.01% |
1.01% |
0.93% |
1.26% |
1.30% |
1.15% |
1.08% |
1.21% |
0.96% |
- |
0.89% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
0.56% |
- |
- |
- |
0.58% |
0.53% |
1.13% |
0.32% |
0.42% |
0.38% |
| Cost of Revenue to Revenue |
|
0.00% |
-15.43% |
8.58% |
7.79% |
0.00% |
-17.15% |
8.29% |
7.30% |
8.07% |
- |
7.93% |
| SG&A Expenses to Revenue |
|
68.27% |
70.14% |
70.46% |
64.65% |
68.37% |
69.40% |
70.00% |
65.34% |
71.25% |
- |
70.00% |
| 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 |
|
89.69% |
99.33% |
92.82% |
75.76% |
87.02% |
99.86% |
83.57% |
78.23% |
85.57% |
- |
84.96% |
| Earnings before Interest and Taxes (EBIT) |
|
36 |
28 |
26 |
61 |
46 |
30 |
28 |
54 |
22 |
26 |
25 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
84 |
75 |
74 |
109 |
94 |
78 |
76 |
103 |
72 |
76 |
75 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.74 |
0.88 |
0.93 |
0.76 |
0.74 |
0.82 |
0.64 |
0.59 |
0.60 |
- |
0.63 |
| Price to Tangible Book Value (P/TBV) |
|
0.74 |
0.88 |
0.93 |
0.76 |
0.74 |
0.82 |
0.64 |
0.59 |
0.60 |
- |
0.63 |
| Price to Revenue (P/Rev) |
|
1.13 |
1.31 |
1.36 |
1.11 |
1.05 |
1.14 |
0.87 |
0.81 |
0.81 |
- |
0.83 |
| Price to Earnings (P/E) |
|
29.54 |
33.88 |
39.99 |
36.36 |
31.30 |
36.48 |
29.01 |
33.80 |
130.50 |
- |
0.00 |
| Dividend Yield |
|
3.31% |
3.23% |
3.25% |
4.15% |
4.90% |
4.90% |
6.97% |
8.24% |
8.33% |
- |
8.09% |
| Earnings Yield |
|
3.39% |
2.95% |
2.50% |
2.75% |
3.19% |
2.74% |
3.45% |
2.96% |
0.77% |
- |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.87 |
0.94 |
0.96 |
0.89 |
0.88 |
0.92 |
0.84 |
0.82 |
0.82 |
- |
0.84 |
| Enterprise Value to Revenue (EV/Rev) |
|
2.71 |
2.94 |
3.11 |
2.83 |
2.73 |
2.81 |
2.58 |
2.50 |
2.51 |
- |
2.51 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
10.24 |
11.24 |
12.11 |
11.13 |
10.55 |
10.83 |
9.91 |
9.72 |
10.32 |
- |
10.51 |
| Enterprise Value to EBIT (EV/EBIT) |
|
22.78 |
24.88 |
27.26 |
25.06 |
23.00 |
23.51 |
21.50 |
21.78 |
25.58 |
- |
27.15 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
23.86 |
26.02 |
29.01 |
26.70 |
24.26 |
24.88 |
22.43 |
22.86 |
27.42 |
- |
29.16 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
12.68 |
12.37 |
14.11 |
12.20 |
12.23 |
13.47 |
12.60 |
12.71 |
13.49 |
- |
13.48 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
11.59 |
15.42 |
0.00 |
0.00 |
0.00 |
43.05 |
13.95 |
13.44 |
16.27 |
- |
13.42 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.93 |
1.00 |
1.00 |
1.00 |
1.01 |
1.02 |
1.04 |
1.04 |
1.06 |
- |
1.07 |
| Long-Term Debt to Equity |
|
0.93 |
1.00 |
1.00 |
1.00 |
1.01 |
1.02 |
1.04 |
1.04 |
1.06 |
- |
1.07 |
| Financial Leverage |
|
0.72 |
0.75 |
0.78 |
0.76 |
0.76 |
0.79 |
0.86 |
0.84 |
0.85 |
- |
0.88 |
| Leverage Ratio |
|
2.05 |
2.07 |
2.08 |
2.07 |
2.09 |
2.11 |
2.12 |
2.12 |
2.14 |
- |
2.16 |
| Compound Leverage Factor |
|
0.94 |
0.62 |
0.40 |
1.27 |
0.96 |
0.43 |
0.27 |
1.15 |
-0.34 |
- |
-0.01 |
| Debt to Total Capital |
|
48.22% |
49.92% |
50.05% |
49.94% |
50.24% |
50.44% |
51.01% |
51.08% |
51.46% |
- |
51.70% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Long-Term Debt to Total Capital |
|
48.22% |
49.92% |
50.05% |
49.94% |
50.24% |
50.44% |
51.01% |
51.08% |
51.46% |
- |
51.70% |
| Preferred Equity to Total Capital |
|
7.97% |
7.82% |
7.84% |
7.82% |
7.88% |
7.91% |
8.00% |
8.01% |
8.07% |
- |
8.22% |
| Noncontrolling Interests to Total Capital |
|
0.30% |
0.30% |
0.29% |
0.29% |
0.29% |
0.30% |
0.29% |
0.29% |
0.29% |
- |
0.29% |
| Common Equity to Total Capital |
|
43.51% |
41.97% |
41.82% |
41.94% |
41.58% |
41.35% |
40.70% |
40.61% |
40.18% |
- |
39.80% |
| Debt to EBITDA |
|
6.42 |
6.76 |
6.84 |
6.84 |
6.65 |
6.59 |
6.55 |
6.66 |
7.11 |
- |
7.10 |
| Net Debt to EBITDA |
|
4.87 |
5.13 |
5.68 |
5.63 |
5.42 |
5.35 |
5.49 |
5.50 |
5.86 |
- |
5.88 |
| Long-Term Debt to EBITDA |
|
6.42 |
6.76 |
6.84 |
6.84 |
6.65 |
6.59 |
6.55 |
6.66 |
7.11 |
- |
7.10 |
| Debt to NOPAT |
|
14.97 |
15.64 |
16.38 |
16.42 |
15.29 |
15.14 |
14.83 |
15.66 |
18.88 |
- |
19.68 |
| Net Debt to NOPAT |
|
11.34 |
11.88 |
13.59 |
13.51 |
12.47 |
12.28 |
12.42 |
12.92 |
15.57 |
- |
16.31 |
| Long-Term Debt to NOPAT |
|
14.97 |
15.64 |
16.38 |
16.42 |
15.29 |
15.14 |
14.83 |
15.66 |
18.88 |
- |
19.68 |
| Altman Z-Score |
|
0.46 |
0.49 |
0.47 |
0.43 |
0.41 |
0.42 |
0.32 |
0.32 |
0.28 |
- |
0.28 |
| Noncontrolling Interest Sharing Ratio |
|
15.82% |
15.94% |
16.09% |
16.04% |
16.20% |
16.38% |
16.60% |
16.59% |
16.82% |
- |
17.26% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
4.34 |
3.41 |
2.40 |
2.55 |
2.70 |
2.61 |
2.52 |
2.43 |
2.51 |
- |
2.84 |
| Quick Ratio |
|
3.60 |
3.19 |
2.17 |
2.34 |
2.47 |
2.48 |
2.36 |
2.28 |
2.34 |
- |
2.60 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
191 |
129 |
-182 |
-116 |
-112 |
-39 |
120 |
157 |
100 |
167 |
154 |
| Operating Cash Flow to CapEx |
|
246.00% |
292.91% |
61.45% |
294.28% |
230.99% |
241.29% |
71.89% |
288.05% |
212.83% |
- |
92.44% |
| Free Cash Flow to Firm to Interest Expense |
|
7.69 |
5.10 |
-6.88 |
-4.12 |
-3.89 |
-1.37 |
4.37 |
5.61 |
3.52 |
- |
5.50 |
| Operating Cash Flow to Interest Expense |
|
3.59 |
3.52 |
0.78 |
4.05 |
2.78 |
2.52 |
0.59 |
3.63 |
2.24 |
- |
0.93 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
2.13 |
2.32 |
-0.49 |
2.67 |
1.58 |
1.47 |
-0.23 |
2.37 |
1.19 |
- |
-0.08 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.26 |
0.27 |
0.27 |
0.27 |
0.28 |
0.28 |
0.28 |
0.28 |
0.28 |
- |
0.29 |
| Accounts Receivable Turnover |
|
28.94 |
40.98 |
39.32 |
37.10 |
36.52 |
53.02 |
50.61 |
46.62 |
47.56 |
- |
46.25 |
| Inventory Turnover |
|
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 |
0.32 |
0.00 |
0.00 |
0.00 |
0.33 |
0.32 |
0.32 |
0.32 |
- |
0.33 |
| Accounts Payable Turnover |
|
0.61 |
0.00 |
0.73 |
0.78 |
0.70 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.71 |
| Days Sales Outstanding (DSO) |
|
12.61 |
8.91 |
9.28 |
9.84 |
9.99 |
6.88 |
7.21 |
7.83 |
7.67 |
- |
7.89 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Days Payable Outstanding (DPO) |
|
594.17 |
0.00 |
500.14 |
469.62 |
518.86 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
514.60 |
| Cash Conversion Cycle (CCC) |
|
-581.56 |
8.91 |
-490.86 |
-459.78 |
-508.86 |
6.88 |
7.21 |
7.83 |
7.67 |
- |
-506.71 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
4,066 |
4,131 |
4,304 |
4,276 |
4,222 |
4,197 |
4,208 |
4,171 |
4,137 |
4,049 |
4,070 |
| Invested Capital Turnover |
|
0.32 |
0.32 |
0.32 |
0.32 |
0.33 |
0.33 |
0.32 |
0.32 |
0.32 |
- |
0.33 |
| Increase / (Decrease) in Invested Capital |
|
-157 |
-103 |
204 |
176 |
156 |
65 |
-96 |
-105 |
-85 |
-148 |
-137 |
| Enterprise Value (EV) |
|
3,539 |
3,899 |
4,147 |
3,810 |
3,711 |
3,844 |
3,540 |
3,416 |
3,398 |
- |
3,420 |
| Market Capitalization |
|
1,476 |
1,738 |
1,823 |
1,501 |
1,423 |
1,565 |
1,199 |
1,104 |
1,088 |
- |
1,127 |
| Book Value per Share |
|
$12.72 |
$12.64 |
$12.79 |
$12.62 |
$12.48 |
$12.51 |
$12.29 |
$12.26 |
$12.09 |
$11.93 |
$11.70 |
| Tangible Book Value per Share |
|
$12.72 |
$12.64 |
$12.79 |
$12.62 |
$12.48 |
$12.51 |
$12.29 |
$12.26 |
$12.09 |
$11.93 |
$11.70 |
| Total Capital |
|
4,604 |
4,694 |
4,680 |
4,690 |
4,654 |
4,637 |
4,588 |
4,580 |
4,549 |
4,498 |
4,465 |
| Total Debt |
|
2,220 |
2,343 |
2,342 |
2,343 |
2,338 |
2,339 |
2,340 |
2,339 |
2,341 |
2,315 |
2,308 |
| Total Long-Term Debt |
|
2,220 |
2,343 |
2,342 |
2,343 |
2,338 |
2,339 |
2,340 |
2,339 |
2,341 |
2,315 |
2,308 |
| Net Debt |
|
1,682 |
1,781 |
1,944 |
1,928 |
1,907 |
1,898 |
1,960 |
1,931 |
1,929 |
1,866 |
1,914 |
| Capital Expenditures (CapEx) |
|
36 |
30 |
34 |
39 |
35 |
29 |
23 |
35 |
30 |
15 |
28 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-28 |
-144 |
-147 |
-141 |
-141 |
-150 |
-131 |
-148 |
-143 |
-132 |
-116 |
| Debt-free Net Working Capital (DFNWC) |
|
502 |
411 |
244 |
267 |
284 |
283 |
241 |
253 |
261 |
310 |
271 |
| Net Working Capital (NWC) |
|
502 |
411 |
244 |
267 |
284 |
283 |
241 |
253 |
261 |
310 |
271 |
| Net Nonoperating Expense (NNE) |
|
17 |
18 |
17 |
23 |
23 |
21 |
21 |
23 |
18 |
18 |
17 |
| Net Nonoperating Obligations (NNO) |
|
1,682 |
1,781 |
1,966 |
1,928 |
1,907 |
1,898 |
1,960 |
1,931 |
1,929 |
1,866 |
1,914 |
| Total Depreciation and Amortization (D&A) |
|
48 |
47 |
48 |
47 |
48 |
49 |
49 |
49 |
50 |
50 |
50 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-2.13% |
-10.88% |
-11.03% |
-10.44% |
-10.35% |
-10.96% |
-9.56% |
-10.86% |
-10.56% |
- |
-8.54% |
| Debt-free Net Working Capital to Revenue |
|
38.41% |
31.02% |
18.25% |
19.77% |
20.88% |
20.69% |
17.56% |
18.49% |
19.34% |
- |
19.91% |
| Net Working Capital to Revenue |
|
38.41% |
31.02% |
18.25% |
19.77% |
20.88% |
20.69% |
17.56% |
18.49% |
19.34% |
- |
19.91% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.06 |
$0.01 |
($0.01) |
$0.20 |
$0.09 |
($0.01) |
($0.02) |
$0.15 |
($0.07) |
($0.05) |
($0.05) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
154.56M |
155.93M |
152.97M |
153.64M |
153.07M |
152.86M |
150.91M |
149.53M |
149.13M |
149.66M |
149.32M |
| Adjusted Diluted Earnings per Share |
|
$0.06 |
$0.01 |
($0.01) |
$0.20 |
$0.09 |
($0.01) |
($0.02) |
$0.15 |
($0.07) |
($0.05) |
($0.05) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
155.08M |
156.56M |
152.97M |
154.11M |
153.24M |
153.48M |
150.91M |
149.60M |
149.13M |
149.91M |
149.32M |
| 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 |
|
155.84M |
155.78M |
155.90M |
155.02M |
153.31M |
151.96M |
151.71M |
151.16M |
151.09M |
151.92M |
151.93M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
34 |
26 |
22 |
57 |
40 |
27 |
23 |
52 |
15 |
21 |
19 |
| Normalized NOPAT Margin |
|
10.10% |
8.22% |
6.75% |
15.36% |
11.45% |
8.10% |
7.09% |
14.42% |
4.51% |
- |
5.73% |
| Pre Tax Income Margin |
|
4.99% |
2.59% |
1.56% |
10.20% |
6.08% |
1.83% |
1.06% |
7.98% |
-1.05% |
- |
-0.03% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
1.47 |
1.09 |
1.00 |
2.19 |
1.59 |
1.06 |
1.00 |
1.92 |
0.77 |
- |
0.89 |
| NOPAT to Interest Expense |
|
1.36 |
1.03 |
0.83 |
2.14 |
1.53 |
0.95 |
0.89 |
1.86 |
0.52 |
- |
0.60 |
| EBIT Less CapEx to Interest Expense |
|
0.01 |
-0.11 |
-0.28 |
0.82 |
0.38 |
0.02 |
0.18 |
0.66 |
-0.29 |
- |
-0.12 |
| NOPAT Less CapEx to Interest Expense |
|
-0.10 |
-0.17 |
-0.45 |
0.77 |
0.33 |
-0.10 |
0.06 |
0.60 |
-0.53 |
- |
-0.41 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
92.13% |
96.99% |
115.37% |
127.36% |
123.73% |
139.21% |
154.06% |
189.28% |
348.68% |
- |
465.15% |
| Augmented Payout Ratio |
|
191.92% |
196.15% |
192.76% |
176.75% |
170.11% |
171.47% |
215.09% |
257.51% |
426.66% |
- |
496.24% |