| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
40,684,442.00 |
40,067,774.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
40,684,442.00 |
40,067,774.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
6.14 |
0.79 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-12.06% |
-6.32% |
-9.42% |
-7.60% |
-3.05% |
-5.81% |
2.04% |
2.96% |
3.14% |
- |
0.78% |
| EBITDA Growth |
|
-40.16% |
9.99% |
-40.17% |
-146.22% |
-15.41% |
-57.48% |
-5.57% |
167.64% |
37.11% |
- |
-11.56% |
| EBIT Growth |
|
-75.93% |
13.39% |
-50.64% |
-209.72% |
-14.55% |
-63.11% |
-10.40% |
105.24% |
169.15% |
- |
-16.96% |
| NOPAT Growth |
|
-73.46% |
118.55% |
-52.22% |
-196.24% |
-32.99% |
-83.68% |
-20.19% |
92.93% |
147.41% |
- |
-18.87% |
| Net Income Growth |
|
-68.80% |
125.82% |
-46.51% |
-231.16% |
-40.17% |
-83.93% |
-35.70% |
90.76% |
185.71% |
- |
-5.37% |
| EPS Growth |
|
-88.33% |
120.00% |
-150.28% |
-265.22% |
71.43% |
-80.88% |
186.67% |
90.35% |
308.33% |
- |
0.00% |
| Operating Cash Flow Growth |
|
218.23% |
-21.10% |
58.56% |
-65.91% |
-257.08% |
3.79% |
-10.81% |
97.03% |
141.11% |
- |
17.46% |
| Free Cash Flow Firm Growth |
|
111.51% |
1,968.36% |
88.81% |
75.70% |
-239.07% |
90.45% |
721.71% |
449.08% |
374.65% |
- |
-30.16% |
| Invested Capital Growth |
|
-5.48% |
31.16% |
5.84% |
0.64% |
9.43% |
-21.57% |
-17.32% |
-16.71% |
-21.55% |
- |
-14.37% |
| Revenue Q/Q Growth |
|
-13.74% |
79.44% |
-39.51% |
-1.31% |
-9.50% |
74.34% |
-34.47% |
-0.42% |
-9.33% |
- |
-33.75% |
| EBITDA Q/Q Growth |
|
-60.21% |
746.62% |
-80.88% |
-171.78% |
172.82% |
325.56% |
-57.55% |
-48.59% |
47.61% |
- |
-79.75% |
| EBIT Q/Q Growth |
|
-87.85% |
3,702.73% |
-88.05% |
-298.60% |
109.47% |
1,541.49% |
-70.97% |
-88.39% |
386.54% |
- |
-88.33% |
| NOPAT Q/Q Growth |
|
-84.41% |
5,235.72% |
-92.75% |
-259.52% |
110.85% |
1,199.40% |
-64.53% |
-114.14% |
479.66% |
- |
-88.39% |
| Net Income Q/Q Growth |
|
-84.42% |
5,252.14% |
-91.68% |
-289.06% |
107.11% |
1,337.14% |
-66.70% |
-127.16% |
319.78% |
- |
-87.32% |
| EPS Q/Q Growth |
|
-94.93% |
16,714.29% |
-107.65% |
-153.33% |
105.26% |
1,775.00% |
-65.33% |
-128.21% |
322.73% |
- |
-87.06% |
| Operating Cash Flow Q/Q Growth |
|
-62.65% |
1,467.08% |
-121.03% |
127.69% |
-272.15% |
1,135.41% |
-122.45% |
149.23% |
-64.08% |
- |
-119.64% |
| Free Cash Flow Firm Q/Q Growth |
|
133.26% |
107.89% |
-124.35% |
-44.34% |
-90.30% |
384.71% |
-20.50% |
-18.96% |
49.72% |
- |
-39.05% |
| Invested Capital Q/Q Growth |
|
0.29% |
-8.09% |
14.92% |
-4.98% |
9.04% |
-34.13% |
21.14% |
-4.28% |
2.71% |
- |
18.60% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
36.02% |
43.29% |
37.89% |
37.98% |
35.96% |
42.57% |
38.84% |
38.56% |
37.28% |
- |
35.82% |
| EBITDA Margin |
|
3.82% |
18.03% |
5.70% |
-4.14% |
3.33% |
8.14% |
5.27% |
2.72% |
4.43% |
- |
4.63% |
| Operating Margin |
|
0.96% |
16.67% |
3.30% |
-6.77% |
0.68% |
6.49% |
3.12% |
0.18% |
1.72% |
- |
2.38% |
| EBIT Margin |
|
0.79% |
16.75% |
3.31% |
-6.66% |
0.70% |
6.56% |
2.91% |
0.34% |
1.82% |
- |
2.39% |
| Profit (Net Income) Margin |
|
0.84% |
25.07% |
3.45% |
-6.61% |
0.52% |
4.28% |
2.17% |
-0.59% |
1.44% |
- |
2.04% |
| Tax Burden Percent |
|
86.03% |
146.65% |
88.91% |
101.65% |
83.33% |
65.28% |
73.46% |
-178.43% |
79.37% |
- |
77.70% |
| Interest Burden Percent |
|
123.64% |
102.08% |
117.20% |
97.58% |
89.36% |
99.87% |
101.79% |
98.08% |
99.60% |
- |
109.68% |
| Effective Tax Rate |
|
13.97% |
-46.65% |
11.09% |
0.00% |
16.67% |
34.72% |
26.54% |
278.43% |
20.63% |
- |
22.30% |
| Return on Invested Capital (ROIC) |
|
3.39% |
125.03% |
11.56% |
-18.85% |
2.15% |
20.00% |
9.24% |
-1.39% |
5.50% |
- |
8.98% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
3.31% |
123.63% |
10.13% |
-12.96% |
2.48% |
19.89% |
9.68% |
-0.19% |
4.02% |
- |
8.28% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-0.53% |
-55.05% |
-2.38% |
2.78% |
-0.25% |
-7.81% |
-1.96% |
0.03% |
-0.16% |
- |
-1.95% |
| Return on Equity (ROE) |
|
2.86% |
69.98% |
9.19% |
-16.07% |
1.90% |
12.19% |
7.29% |
-1.35% |
5.34% |
- |
7.02% |
| Cash Return on Invested Capital (CROIC) |
|
31.33% |
29.19% |
35.77% |
31.50% |
21.52% |
28.02% |
21.47% |
26.51% |
32.63% |
- |
35.73% |
| Operating Return on Assets (OROA) |
|
0.93% |
17.88% |
3.76% |
-7.84% |
0.81% |
7.01% |
3.37% |
0.42% |
2.23% |
- |
2.92% |
| Return on Assets (ROA) |
|
0.99% |
26.77% |
3.91% |
-7.78% |
0.60% |
4.57% |
2.52% |
-0.73% |
1.77% |
- |
2.49% |
| Return on Common Equity (ROCE) |
|
1.98% |
51.85% |
7.24% |
-12.87% |
1.59% |
10.48% |
6.72% |
-1.27% |
5.34% |
- |
7.02% |
| Return on Equity Simple (ROE_SIMPLE) |
|
29.35% |
0.00% |
36.75% |
30.85% |
32.62% |
0.00% |
2.40% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
11 |
611 |
44 |
-71 |
7.67 |
100 |
35 |
-5.00 |
19 |
247 |
29 |
| NOPAT Margin |
|
0.82% |
24.44% |
2.93% |
-4.74% |
0.57% |
4.23% |
2.29% |
-0.33% |
1.36% |
- |
1.85% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.08% |
1.39% |
1.44% |
-5.89% |
-0.33% |
0.11% |
-0.43% |
-1.20% |
1.48% |
- |
0.70% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
26.38% |
- |
- |
- |
5.38% |
1.99% |
-0.29% |
1.10% |
12.56% |
1.51% |
| Cost of Revenue to Revenue |
|
63.98% |
56.71% |
62.11% |
62.02% |
64.04% |
57.43% |
61.16% |
61.44% |
62.72% |
- |
64.18% |
| SG&A Expenses to Revenue |
|
34.79% |
26.90% |
34.11% |
33.43% |
34.80% |
27.17% |
34.12% |
32.92% |
34.87% |
- |
32.80% |
| 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 |
|
35.06% |
26.63% |
34.59% |
44.75% |
35.28% |
36.09% |
35.72% |
38.38% |
35.56% |
- |
33.44% |
| Earnings before Interest and Taxes (EBIT) |
|
11 |
418 |
50 |
-99 |
9.40 |
154 |
45 |
5.20 |
25 |
319 |
37 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
53 |
450 |
86 |
-62 |
45 |
192 |
81 |
42 |
62 |
355 |
72 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.91 |
2.02 |
2.01 |
1.82 |
2.25 |
1.39 |
1.48 |
1.79 |
2.35 |
- |
1.81 |
| Price to Tangible Book Value (P/TBV) |
|
7.29 |
4.34 |
4.52 |
3.76 |
5.01 |
2.42 |
2.66 |
3.07 |
4.04 |
- |
2.90 |
| Price to Revenue (P/Rev) |
|
0.41 |
0.61 |
0.60 |
0.51 |
0.59 |
0.38 |
0.39 |
0.46 |
0.59 |
- |
0.50 |
| Price to Earnings (P/E) |
|
7.03 |
5.65 |
6.47 |
7.28 |
8.42 |
0.00 |
69.13 |
23.76 |
27.92 |
- |
11.74 |
| Dividend Yield |
|
1.33% |
0.93% |
1.04% |
1.33% |
1.20% |
1.96% |
1.94% |
1.62% |
1.26% |
- |
1.53% |
| Earnings Yield |
|
14.22% |
17.71% |
15.46% |
13.73% |
11.87% |
0.00% |
1.45% |
4.21% |
3.58% |
- |
8.52% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.83 |
2.39 |
2.15 |
1.90 |
2.19 |
1.58 |
1.56 |
1.95 |
2.57 |
- |
2.19 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.43 |
0.53 |
0.56 |
0.48 |
0.61 |
0.29 |
0.35 |
0.42 |
0.56 |
- |
0.41 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
4.27 |
4.87 |
5.43 |
6.27 |
7.99 |
7.56 |
9.23 |
7.83 |
10.13 |
- |
5.34 |
| Enterprise Value to EBIT (EV/EBIT) |
|
5.53 |
6.13 |
6.90 |
8.71 |
10.97 |
17.24 |
21.64 |
13.18 |
16.61 |
- |
7.32 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
6.91 |
4.83 |
5.34 |
5.95 |
7.50 |
36.15 |
56.59 |
21.39 |
26.60 |
- |
9.96 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
4.23 |
6.96 |
5.10 |
4.82 |
7.38 |
3.34 |
4.12 |
4.57 |
5.28 |
- |
3.99 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
5.67 |
9.30 |
6.18 |
6.07 |
10.64 |
4.96 |
6.59 |
6.68 |
6.91 |
- |
5.65 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.07 |
0.05 |
0.06 |
0.00 |
0.14 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.14 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Financial Leverage |
|
-0.16 |
-0.45 |
-0.23 |
-0.21 |
-0.10 |
-0.39 |
-0.20 |
-0.18 |
-0.04 |
- |
-0.24 |
| Leverage Ratio |
|
2.93 |
2.66 |
2.66 |
2.65 |
2.92 |
2.68 |
2.77 |
2.83 |
3.15 |
- |
3.04 |
| Compound Leverage Factor |
|
3.62 |
2.71 |
3.12 |
2.59 |
2.61 |
2.68 |
2.82 |
2.78 |
3.14 |
- |
3.34 |
| Debt to Total Capital |
|
6.22% |
4.97% |
5.78% |
0.00% |
12.33% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Short-Term Debt to Total Capital |
|
6.22% |
4.97% |
5.78% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
12.33% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| 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 |
|
27.58% |
22.07% |
12.82% |
10.42% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Common Equity to Total Capital |
|
66.20% |
72.95% |
81.40% |
89.58% |
87.67% |
100.00% |
100.00% |
100.00% |
100.00% |
- |
100.00% |
| Debt to EBITDA |
|
0.20 |
0.19 |
0.20 |
0.00 |
0.49 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Net Debt to EBITDA |
|
-0.67 |
-1.58 |
-0.80 |
0.00 |
0.18 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.49 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Debt to NOPAT |
|
0.32 |
0.19 |
0.20 |
0.00 |
0.46 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Net Debt to NOPAT |
|
-1.08 |
-1.56 |
-0.79 |
0.00 |
0.17 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.46 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Altman Z-Score |
|
2.66 |
2.98 |
2.93 |
2.91 |
2.93 |
2.76 |
2.84 |
2.96 |
3.09 |
- |
2.95 |
| Noncontrolling Interest Sharing Ratio |
|
30.87% |
25.90% |
21.14% |
19.91% |
16.27% |
14.03% |
7.84% |
5.77% |
0.00% |
- |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.61 |
1.79 |
1.67 |
1.69 |
1.55 |
1.48 |
1.50 |
1.54 |
1.50 |
- |
1.62 |
| Quick Ratio |
|
0.34 |
0.70 |
0.42 |
0.26 |
0.10 |
0.33 |
0.16 |
0.18 |
0.14 |
- |
0.35 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
112 |
233 |
-57 |
-82 |
-156 |
443 |
352 |
285 |
427 |
403 |
246 |
| Operating Cash Flow to CapEx |
|
141.18% |
2,083.66% |
-678.97% |
156.43% |
-119.49% |
2,022.54% |
-478.96% |
359.58% |
95.38% |
- |
-590.61% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
-155.53 |
2,214.10 |
0.00 |
2,853.04 |
4,271.68 |
- |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
-75.40 |
3,903.50 |
0.00 |
863.00 |
310.00 |
- |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
-138.50 |
3,710.50 |
0.00 |
623.00 |
-15.00 |
- |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.18 |
1.07 |
1.14 |
1.18 |
1.17 |
1.07 |
1.16 |
1.24 |
1.23 |
- |
1.22 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Inventory Turnover |
|
1.98 |
2.13 |
2.04 |
2.05 |
1.96 |
2.11 |
2.05 |
2.07 |
1.94 |
- |
2.09 |
| Fixed Asset Turnover |
|
13.33 |
13.23 |
13.45 |
13.46 |
13.55 |
13.35 |
13.92 |
14.30 |
14.01 |
- |
13.93 |
| Accounts Payable Turnover |
|
6.21 |
5.38 |
6.53 |
7.46 |
6.44 |
5.43 |
6.97 |
7.74 |
6.33 |
- |
6.60 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Days Inventory Outstanding (DIO) |
|
184.14 |
171.63 |
179.02 |
178.17 |
186.39 |
173.36 |
178.37 |
176.39 |
188.62 |
- |
174.94 |
| Days Payable Outstanding (DPO) |
|
58.81 |
67.79 |
55.88 |
48.94 |
56.70 |
67.22 |
52.36 |
47.18 |
57.67 |
- |
55.33 |
| Cash Conversion Cycle (CCC) |
|
125.33 |
103.85 |
123.14 |
129.23 |
129.69 |
106.14 |
126.00 |
129.21 |
130.95 |
- |
119.61 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
1,731 |
1,591 |
1,828 |
1,737 |
1,894 |
1,248 |
1,512 |
1,447 |
1,486 |
1,091 |
1,294 |
| Invested Capital Turnover |
|
4.12 |
5.11 |
3.95 |
3.98 |
3.78 |
4.72 |
4.03 |
4.26 |
4.04 |
- |
4.87 |
| Increase / (Decrease) in Invested Capital |
|
-100 |
378 |
101 |
11 |
163 |
-343 |
-317 |
-290 |
-408 |
-156 |
-217 |
| Enterprise Value (EV) |
|
3,163 |
3,805 |
3,931 |
3,309 |
4,150 |
1,972 |
2,363 |
2,817 |
3,813 |
- |
2,831 |
| Market Capitalization |
|
3,004 |
4,380 |
4,184 |
3,489 |
4,055 |
2,576 |
2,627 |
3,099 |
4,048 |
- |
3,434 |
| Book Value per Share |
|
$35.03 |
$48.89 |
$46.78 |
$42.98 |
$40.84 |
$42.58 |
$41.40 |
$42.00 |
$42.02 |
$48.33 |
$47.35 |
| Tangible Book Value per Share |
|
$9.18 |
$22.77 |
$20.79 |
$20.78 |
$18.36 |
$24.43 |
$22.99 |
$24.51 |
$24.45 |
$30.76 |
$29.51 |
| Total Capital |
|
2,375 |
2,970 |
2,558 |
2,140 |
2,052 |
1,852 |
1,776 |
1,728 |
1,721 |
1,966 |
1,897 |
| Total Debt |
|
148 |
148 |
148 |
0.00 |
253 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
253 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
-496 |
-1,231 |
-582 |
-403 |
95 |
-604 |
-264 |
-281 |
-235 |
-875 |
-603 |
| Capital Expenditures (CapEx) |
|
34 |
36 |
23 |
28 |
63 |
39 |
37 |
24 |
33 |
60 |
25 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
651 |
330 |
595 |
646 |
747 |
277 |
557 |
582 |
619 |
260 |
470 |
| Debt-free Net Working Capital (DFNWC) |
|
1,295 |
1,708 |
1,324 |
1,049 |
905 |
881 |
821 |
863 |
854 |
1,135 |
1,073 |
| Net Working Capital (NWC) |
|
1,147 |
1,561 |
1,177 |
1,049 |
905 |
881 |
821 |
863 |
854 |
1,135 |
1,073 |
| Net Nonoperating Expense (NNE) |
|
-0.26 |
-16 |
-7.82 |
28 |
0.67 |
-0.98 |
1.84 |
4.10 |
-1.03 |
-3.03 |
-3.03 |
| Net Nonoperating Obligations (NNO) |
|
-496 |
-1,231 |
-582 |
-403 |
95 |
-604 |
-264 |
-281 |
-235 |
-875 |
-603 |
| Total Depreciation and Amortization (D&A) |
|
42 |
32 |
36 |
38 |
36 |
37 |
37 |
37 |
36 |
36 |
35 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
8.87% |
4.60% |
8.48% |
9.37% |
10.91% |
4.13% |
8.26% |
8.58% |
9.07% |
- |
6.89% |
| Debt-free Net Working Capital to Revenue |
|
17.64% |
23.82% |
18.88% |
15.22% |
13.21% |
13.14% |
12.18% |
12.74% |
12.51% |
- |
15.72% |
| Net Working Capital to Revenue |
|
15.63% |
21.76% |
16.77% |
15.22% |
13.21% |
13.14% |
12.18% |
12.74% |
12.51% |
- |
15.72% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.07 |
$13.78 |
($0.90) |
($2.28) |
$0.12 |
$2.25 |
$0.79 |
($0.22) |
$0.49 |
$6.07 |
$0.79 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
44.70M |
44.90M |
44.60M |
44.50M |
43.90M |
44.10M |
42.50M |
41.10M |
40.80M |
41.30M |
40M |
| Adjusted Diluted Earnings per Share |
|
$0.07 |
$11.77 |
($0.90) |
($2.28) |
$0.12 |
$2.25 |
$0.78 |
($0.22) |
$0.49 |
$6.03 |
$0.78 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
45.60M |
54M |
44.60M |
44.50M |
44.70M |
44.10M |
42.70M |
41.10M |
41.20M |
41.60M |
40.40M |
| 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 |
|
44.32M |
44.50M |
44.61M |
44.05M |
43.49M |
42.90M |
41.15M |
40.95M |
40.68M |
40.07M |
39.33M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
12 |
291 |
44 |
46 |
8.25 |
100 |
35 |
58 |
20 |
247 |
29 |
| Normalized NOPAT Margin |
|
0.83% |
11.67% |
2.93% |
3.07% |
0.61% |
4.23% |
2.29% |
3.78% |
1.45% |
- |
1.85% |
| Pre Tax Income Margin |
|
0.98% |
17.10% |
3.88% |
-6.50% |
0.62% |
6.55% |
2.96% |
0.33% |
1.81% |
- |
2.63% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
9.40 |
771.50 |
0.00 |
52.00 |
253.00 |
- |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
7.67 |
498.10 |
0.00 |
-49.96 |
189.68 |
- |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
-53.70 |
578.50 |
0.00 |
-188.00 |
-72.00 |
- |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
-55.43 |
305.10 |
0.00 |
-289.96 |
-135.32 |
- |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
15.56% |
8.98% |
9.95% |
12.60% |
12.44% |
109.64% |
138.97% |
41.97% |
35.52% |
- |
17.87% |
| Augmented Payout Ratio |
|
55.08% |
26.17% |
24.01% |
30.19% |
35.55% |
335.13% |
721.13% |
224.17% |
175.10% |
- |
76.14% |