| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
145,678,735.00 |
145,799,544.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
145,678,735.00 |
145,799,544.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.43 |
0.60 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-1.67% |
-2.19% |
0.86% |
-2.50% |
-1.84% |
-8.54% |
-9.48% |
-8.90% |
-5.17% |
- |
2.58% |
| EBITDA Growth |
|
-36.94% |
-153.52% |
-7.53% |
6.28% |
-168.44% |
225.67% |
-9.57% |
-6.51% |
68.21% |
- |
5.02% |
| EBIT Growth |
|
-49.22% |
-222.15% |
-11.31% |
25.17% |
-279.90% |
134.92% |
-6.70% |
3.69% |
45.15% |
- |
17.22% |
| NOPAT Growth |
|
-52.37% |
-202.35% |
-4.40% |
12.04% |
-254.08% |
108.60% |
-15.57% |
-15.88% |
38.32% |
- |
13.26% |
| Net Income Growth |
|
-55.22% |
-278.73% |
-12.03% |
46.00% |
-139.86% |
102.86% |
-8.03% |
-15.39% |
-549.21% |
- |
24.61% |
| EPS Growth |
|
-54.95% |
-283.33% |
-10.71% |
46.88% |
-141.46% |
103.79% |
-6.00% |
-12.77% |
-558.82% |
- |
25.53% |
| Operating Cash Flow Growth |
|
48.05% |
-53.26% |
9.91% |
23.93% |
-5.79% |
62.43% |
11.94% |
-1.78% |
22.14% |
- |
2.77% |
| Free Cash Flow Firm Growth |
|
122.85% |
127.45% |
208.04% |
204.21% |
109.87% |
315.55% |
57.71% |
44.87% |
26.15% |
- |
-9.45% |
| Invested Capital Growth |
|
-1.18% |
-3.89% |
-3.84% |
-4.47% |
-7.88% |
-6.64% |
-7.68% |
-7.75% |
-9.19% |
- |
-7.14% |
| Revenue Q/Q Growth |
|
-5.73% |
-0.88% |
1.43% |
2.86% |
-5.09% |
-7.65% |
0.39% |
3.53% |
-1.21% |
- |
1.84% |
| EBITDA Q/Q Growth |
|
-1.73% |
-167.39% |
259.41% |
0.68% |
-163.28% |
223.74% |
14.71% |
4.09% |
-121.52% |
- |
12.57% |
| EBIT Q/Q Growth |
|
9.79% |
-275.37% |
164.62% |
0.60% |
-257.80% |
134.04% |
72.66% |
11.80% |
-183.48% |
- |
37.44% |
| NOPAT Q/Q Growth |
|
7.73% |
-255.79% |
179.18% |
-15.69% |
-248.15% |
108.70% |
677.16% |
-16.00% |
-208.64% |
- |
27.00% |
| Net Income Q/Q Growth |
|
27.88% |
-422.03% |
137.59% |
-5.68% |
-134.91% |
123.12% |
1,108.21% |
-13.23% |
-367.89% |
- |
37.74% |
| EPS Q/Q Growth |
|
28.13% |
-421.95% |
137.88% |
-6.00% |
-136.17% |
129.41% |
840.00% |
-12.77% |
-373.17% |
- |
31.11% |
| Operating Cash Flow Q/Q Growth |
|
20.03% |
-24.35% |
1.32% |
34.72% |
-8.76% |
30.42% |
-30.18% |
18.21% |
13.46% |
- |
-39.21% |
| Free Cash Flow Firm Q/Q Growth |
|
146.26% |
-40.71% |
258.50% |
5.99% |
-6.84% |
17.40% |
36.06% |
-2.64% |
-18.88% |
- |
-4.18% |
| Invested Capital Q/Q Growth |
|
-0.26% |
-4.00% |
0.47% |
-0.69% |
-3.82% |
-2.72% |
-0.65% |
-0.76% |
-5.33% |
- |
0.17% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
31.29% |
29.24% |
31.53% |
30.04% |
28.63% |
27.09% |
29.91% |
30.35% |
27.83% |
- |
30.63% |
| EBITDA Margin |
|
19.23% |
-13.07% |
20.55% |
20.11% |
-13.41% |
17.96% |
20.53% |
20.64% |
-4.49% |
- |
21.02% |
| Operating Margin |
|
11.61% |
-20.30% |
14.38% |
12.55% |
-20.27% |
8.13% |
13.41% |
14.63% |
-13.19% |
- |
15.15% |
| EBIT Margin |
|
11.74% |
-20.78% |
13.24% |
12.94% |
-21.52% |
7.93% |
13.64% |
14.73% |
-12.45% |
- |
15.59% |
| Profit (Net Income) Margin |
|
6.27% |
-20.38% |
7.55% |
6.92% |
-2.55% |
0.64% |
7.67% |
6.43% |
-17.44% |
- |
9.32% |
| Tax Burden Percent |
|
77.85% |
83.59% |
77.11% |
72.44% |
10.23% |
16.44% |
77.14% |
57.35% |
109.50% |
- |
75.41% |
| Interest Burden Percent |
|
68.61% |
117.34% |
73.99% |
73.84% |
115.64% |
48.88% |
72.91% |
76.11% |
127.93% |
- |
79.27% |
| Effective Tax Rate |
|
22.15% |
0.00% |
22.89% |
27.56% |
0.00% |
83.56% |
22.86% |
42.65% |
0.00% |
- |
24.59% |
| Return on Invested Capital (ROIC) |
|
5.97% |
-9.59% |
7.47% |
6.10% |
-9.68% |
0.92% |
6.98% |
5.57% |
-6.33% |
- |
8.09% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
5.06% |
-11.66% |
6.26% |
5.33% |
-5.59% |
0.69% |
6.10% |
4.88% |
-9.32% |
- |
7.27% |
| Return on Net Nonoperating Assets (RNNOA) |
|
4.85% |
-11.28% |
5.99% |
4.97% |
-5.06% |
0.65% |
5.82% |
4.48% |
-8.38% |
- |
6.15% |
| Return on Equity (ROE) |
|
10.83% |
-20.87% |
13.45% |
11.07% |
-14.74% |
1.57% |
12.80% |
10.04% |
-14.71% |
- |
14.24% |
| Cash Return on Invested Capital (CROIC) |
|
8.21% |
3.30% |
-2.78% |
5.29% |
6.70% |
8.71% |
9.55% |
9.73% |
8.40% |
- |
9.00% |
| Operating Return on Assets (OROA) |
|
5.60% |
-10.25% |
6.64% |
6.30% |
-11.01% |
4.21% |
7.08% |
7.14% |
-6.39% |
- |
8.31% |
| Return on Assets (ROA) |
|
2.99% |
-10.05% |
3.79% |
3.37% |
-1.30% |
0.34% |
3.98% |
3.12% |
-8.96% |
- |
4.97% |
| Return on Common Equity (ROCE) |
|
10.83% |
-20.87% |
13.45% |
11.07% |
-14.74% |
1.57% |
12.80% |
10.04% |
-14.71% |
- |
14.24% |
| Return on Equity Simple (ROE_SIMPLE) |
|
9.66% |
0.00% |
-0.48% |
0.28% |
-2.69% |
0.00% |
4.30% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
91 |
-141 |
112 |
94 |
-139 |
12 |
94 |
79 |
-86 |
84 |
107 |
| NOPAT Margin |
|
9.04% |
-14.21% |
11.09% |
9.09% |
-14.19% |
1.34% |
10.34% |
8.39% |
-9.23% |
- |
11.42% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.92% |
2.07% |
1.21% |
0.77% |
-4.09% |
0.23% |
0.88% |
0.69% |
3.00% |
- |
0.82% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
-2.20% |
- |
- |
- |
0.20% |
1.56% |
1.30% |
-1.45% |
1.49% |
1.87% |
| Cost of Revenue to Revenue |
|
68.71% |
70.76% |
68.47% |
69.96% |
71.37% |
72.91% |
70.09% |
69.65% |
72.17% |
- |
69.37% |
| SG&A Expenses to Revenue |
|
8.56% |
8.82% |
8.75% |
9.01% |
10.42% |
11.95% |
9.44% |
9.31% |
9.20% |
- |
9.99% |
| R&D to Revenue |
|
4.54% |
4.29% |
4.50% |
4.38% |
4.34% |
3.96% |
4.04% |
3.45% |
3.54% |
- |
3.41% |
| Operating Expenses to Revenue |
|
19.68% |
49.54% |
17.15% |
17.50% |
48.90% |
18.96% |
16.50% |
15.71% |
41.02% |
- |
15.48% |
| Earnings before Interest and Taxes (EBIT) |
|
118 |
-206 |
133 |
134 |
-212 |
72 |
124 |
139 |
-116 |
106 |
146 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
193 |
-130 |
207 |
208 |
-132 |
163 |
187 |
195 |
-42 |
175 |
197 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.77 |
1.86 |
1.85 |
1.87 |
1.83 |
1.41 |
1.27 |
1.53 |
1.64 |
- |
1.80 |
| 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 |
| Price to Revenue (P/Rev) |
|
1.40 |
1.38 |
1.35 |
1.39 |
1.35 |
1.04 |
0.95 |
1.18 |
1.20 |
- |
1.38 |
| Price to Earnings (P/E) |
|
18.33 |
0.00 |
0.00 |
677.88 |
0.00 |
31.75 |
29.66 |
39.56 |
0.00 |
- |
105.88 |
| Dividend Yield |
|
1.23% |
1.25% |
0.99% |
0.97% |
1.00% |
1.76% |
1.98% |
1.59% |
1.57% |
- |
1.36% |
| Earnings Yield |
|
5.46% |
0.00% |
0.00% |
0.15% |
0.00% |
3.15% |
3.37% |
2.53% |
0.00% |
- |
0.94% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.40 |
1.44 |
1.43 |
1.44 |
1.43 |
1.22 |
1.14 |
1.28 |
1.34 |
- |
1.45 |
| Enterprise Value to Revenue (EV/Rev) |
|
2.11 |
2.09 |
2.08 |
2.10 |
2.02 |
1.70 |
1.63 |
1.85 |
1.86 |
- |
1.97 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
10.08 |
17.57 |
18.11 |
17.74 |
52.78 |
14.98 |
14.63 |
16.81 |
13.64 |
- |
14.03 |
| Enterprise Value to EBIT (EV/EBIT) |
|
15.85 |
50.24 |
55.59 |
47.46 |
0.00 |
52.32 |
52.52 |
56.09 |
31.29 |
- |
26.76 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
19.88 |
0.00 |
0.00 |
195.90 |
0.00 |
63.97 |
70.39 |
73.59 |
0.00 |
- |
87.43 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
14.95 |
18.56 |
18.09 |
17.17 |
16.68 |
12.12 |
11.06 |
12.36 |
11.62 |
- |
11.76 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
17.01 |
42.75 |
0.00 |
26.68 |
20.53 |
13.49 |
11.49 |
12.64 |
15.15 |
- |
15.50 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
1.18 |
1.13 |
1.14 |
1.29 |
1.08 |
1.11 |
1.12 |
1.11 |
1.18 |
- |
1.00 |
| Long-Term Debt to Equity |
|
1.18 |
1.13 |
1.14 |
1.06 |
1.08 |
1.11 |
1.12 |
1.11 |
1.18 |
- |
1.00 |
| Financial Leverage |
|
0.96 |
0.97 |
0.96 |
0.93 |
0.91 |
0.93 |
0.95 |
0.92 |
0.90 |
- |
0.85 |
| Leverage Ratio |
|
2.72 |
2.69 |
2.63 |
2.67 |
2.54 |
2.52 |
2.54 |
2.62 |
2.53 |
- |
2.45 |
| Compound Leverage Factor |
|
1.86 |
3.16 |
1.94 |
1.97 |
2.94 |
1.23 |
1.85 |
2.00 |
3.24 |
- |
1.94 |
| Debt to Total Capital |
|
54.07% |
53.15% |
53.34% |
56.40% |
51.95% |
52.54% |
52.90% |
52.63% |
54.09% |
- |
49.95% |
| Short-Term Debt to Total Capital |
|
0.03% |
0.04% |
0.04% |
10.17% |
0.03% |
0.04% |
0.04% |
0.04% |
0.04% |
- |
0.04% |
| Long-Term Debt to Total Capital |
|
54.05% |
53.11% |
53.30% |
46.23% |
51.92% |
52.50% |
52.87% |
52.60% |
54.05% |
- |
49.91% |
| 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 |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Common Equity to Total Capital |
|
45.93% |
46.85% |
46.66% |
43.60% |
48.05% |
47.46% |
47.10% |
47.33% |
45.91% |
- |
50.05% |
| Debt to EBITDA |
|
4.44 |
7.05 |
7.30 |
8.15 |
20.83 |
7.17 |
7.50 |
7.75 |
6.37 |
- |
5.44 |
| Net Debt to EBITDA |
|
3.40 |
5.99 |
6.31 |
5.99 |
17.53 |
5.84 |
6.12 |
6.15 |
4.80 |
- |
4.23 |
| Long-Term Debt to EBITDA |
|
4.44 |
7.04 |
7.30 |
6.68 |
20.81 |
7.16 |
7.50 |
7.74 |
6.36 |
- |
5.44 |
| Debt to NOPAT |
|
8.76 |
-85.40 |
-8.42 |
89.99 |
-36.28 |
30.62 |
36.09 |
33.92 |
-48.27 |
- |
33.90 |
| Net Debt to NOPAT |
|
6.71 |
-72.63 |
-7.28 |
66.12 |
-30.54 |
24.94 |
29.45 |
26.91 |
-36.34 |
- |
26.35 |
| Long-Term Debt to NOPAT |
|
8.76 |
-85.34 |
-8.41 |
73.76 |
-36.26 |
30.60 |
36.06 |
33.90 |
-48.23 |
- |
33.87 |
| Altman Z-Score |
|
1.85 |
1.77 |
1.94 |
1.78 |
1.86 |
1.84 |
1.78 |
1.88 |
1.78 |
- |
2.12 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.04% |
0.00% |
- |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
2.86 |
2.55 |
2.64 |
1.77 |
2.60 |
2.85 |
2.64 |
2.71 |
2.91 |
- |
2.75 |
| Quick Ratio |
|
1.90 |
1.52 |
1.54 |
1.21 |
1.56 |
1.76 |
1.62 |
1.75 |
1.91 |
- |
1.75 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
164 |
97 |
348 |
369 |
343 |
403 |
549 |
534 |
433 |
518 |
497 |
| Operating Cash Flow to CapEx |
|
268.32% |
217.21% |
252.76% |
318.38% |
330.78% |
536.90% |
365.92% |
555.07% |
676.66% |
- |
684.36% |
| Free Cash Flow to Firm to Interest Expense |
|
3.69 |
2.24 |
9.06 |
9.02 |
8.82 |
10.73 |
14.45 |
14.18 |
11.49 |
- |
14.57 |
| Operating Cash Flow to Interest Expense |
|
3.14 |
2.43 |
2.77 |
3.51 |
3.36 |
4.54 |
3.14 |
3.74 |
4.24 |
- |
3.59 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
1.97 |
1.31 |
1.68 |
2.41 |
2.35 |
3.70 |
2.28 |
3.07 |
3.61 |
- |
3.07 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.48 |
0.49 |
0.50 |
0.49 |
0.51 |
0.53 |
0.52 |
0.48 |
0.51 |
- |
0.53 |
| Accounts Receivable Turnover |
|
5.47 |
5.45 |
5.35 |
5.10 |
5.28 |
5.60 |
5.27 |
4.70 |
5.00 |
- |
5.37 |
| Inventory Turnover |
|
4.07 |
4.11 |
4.08 |
4.10 |
4.15 |
4.18 |
3.95 |
3.96 |
4.00 |
- |
4.15 |
| Fixed Asset Turnover |
|
4.78 |
0.00 |
4.69 |
4.63 |
4.55 |
4.61 |
4.52 |
4.43 |
4.43 |
- |
4.73 |
| Accounts Payable Turnover |
|
5.44 |
5.51 |
5.63 |
5.61 |
5.78 |
6.58 |
5.74 |
5.63 |
5.71 |
- |
5.68 |
| Days Sales Outstanding (DSO) |
|
66.70 |
66.92 |
68.27 |
71.53 |
69.07 |
65.17 |
69.21 |
77.70 |
73.05 |
- |
67.97 |
| Days Inventory Outstanding (DIO) |
|
89.75 |
88.76 |
89.52 |
89.06 |
87.91 |
87.27 |
92.49 |
92.27 |
91.24 |
- |
87.91 |
| Days Payable Outstanding (DPO) |
|
67.10 |
66.25 |
64.86 |
65.06 |
63.14 |
55.50 |
63.58 |
64.89 |
63.89 |
- |
64.31 |
| Cash Conversion Cycle (CCC) |
|
89.35 |
89.43 |
92.93 |
95.53 |
93.84 |
96.94 |
98.13 |
105.08 |
100.40 |
- |
91.56 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
6,133 |
5,887 |
5,915 |
5,874 |
5,650 |
5,496 |
5,461 |
5,419 |
5,130 |
5,062 |
5,071 |
| Invested Capital Turnover |
|
0.66 |
0.68 |
0.67 |
0.67 |
0.68 |
0.69 |
0.67 |
0.66 |
0.69 |
- |
0.71 |
| Increase / (Decrease) in Invested Capital |
|
-73 |
-238 |
-236 |
-275 |
-483 |
-391 |
-454 |
-455 |
-519 |
-434 |
-390 |
| Enterprise Value (EV) |
|
8,616 |
8,475 |
8,434 |
8,480 |
8,105 |
6,685 |
6,242 |
6,944 |
6,861 |
- |
7,350 |
| Market Capitalization |
|
5,708 |
5,584 |
5,494 |
5,618 |
5,413 |
4,079 |
3,630 |
4,405 |
4,449 |
- |
5,135 |
| Book Value per Share |
|
$21.16 |
$19.80 |
$19.77 |
$19.98 |
$19.59 |
$19.33 |
$19.05 |
$19.67 |
$18.67 |
$19.12 |
$19.59 |
| Tangible Book Value per Share |
|
($10.24) |
($9.45) |
($9.39) |
($8.88) |
($6.30) |
($6.59) |
($6.76) |
($6.56) |
($5.97) |
($5.38) |
($4.80) |
| Total Capital |
|
7,022 |
6,395 |
6,375 |
6,907 |
6,156 |
6,090 |
6,049 |
6,081 |
5,922 |
5,635 |
5,706 |
| Total Debt |
|
3,797 |
3,399 |
3,400 |
3,895 |
3,198 |
3,199 |
3,200 |
3,201 |
3,203 |
2,850 |
2,850 |
| Total Long-Term Debt |
|
3,795 |
3,397 |
3,398 |
3,193 |
3,196 |
3,197 |
3,198 |
3,198 |
3,201 |
2,848 |
2,848 |
| Net Debt |
|
2,907 |
2,891 |
2,940 |
2,862 |
2,692 |
2,606 |
2,612 |
2,539 |
2,412 |
2,277 |
2,215 |
| Capital Expenditures (CapEx) |
|
52 |
48 |
42 |
45 |
40 |
32 |
33 |
25 |
24 |
50 |
18 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
733 |
773 |
847 |
848 |
784 |
725 |
719 |
753 |
725 |
649 |
695 |
| Debt-free Net Working Capital (DFNWC) |
|
1,622 |
1,281 |
1,307 |
1,881 |
1,291 |
1,318 |
1,307 |
1,415 |
1,516 |
1,222 |
1,330 |
| Net Working Capital (NWC) |
|
1,620 |
1,279 |
1,305 |
1,178 |
1,288 |
1,316 |
1,305 |
1,413 |
1,514 |
1,219 |
1,328 |
| Net Nonoperating Expense (NNE) |
|
28 |
61 |
36 |
22 |
-114 |
6.34 |
24 |
19 |
77 |
21 |
20 |
| Net Nonoperating Obligations (NNO) |
|
2,907 |
2,891 |
2,940 |
2,862 |
2,692 |
2,606 |
2,612 |
2,539 |
2,412 |
2,277 |
2,215 |
| Total Depreciation and Amortization (D&A) |
|
75 |
76 |
74 |
74 |
80 |
91 |
63 |
56 |
74 |
69 |
51 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
17.97% |
19.06% |
20.84% |
21.01% |
19.52% |
18.43% |
18.73% |
20.11% |
19.62% |
- |
18.65% |
| Debt-free Net Working Capital to Revenue |
|
39.80% |
31.60% |
32.17% |
46.60% |
32.12% |
33.52% |
34.05% |
37.78% |
41.04% |
- |
35.69% |
| Net Working Capital to Revenue |
|
39.75% |
31.54% |
32.11% |
29.19% |
32.07% |
33.46% |
34.00% |
37.73% |
40.98% |
- |
35.62% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.41 |
($1.33) |
$0.51 |
$0.48 |
($0.17) |
$0.03 |
$0.47 |
$0.41 |
($1.12) |
$0.45 |
$0.60 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
151.36M |
150.47M |
150.74M |
150.96M |
149.57M |
149.55M |
146.29M |
145.64M |
145.68M |
145.80M |
145.43M |
| Adjusted Diluted Earnings per Share |
|
$0.41 |
($1.32) |
$0.50 |
$0.47 |
($0.17) |
$0.05 |
$0.47 |
$0.41 |
($1.12) |
$0.45 |
$0.59 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
151.36M |
150.47M |
150.74M |
150.96M |
149.57M |
149.55M |
146.29M |
145.64M |
145.68M |
145.80M |
145.43M |
| 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 |
|
151.36M |
150.47M |
150.74M |
150.96M |
149.57M |
149.55M |
146.29M |
145.64M |
145.68M |
145.80M |
145.43M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
111 |
-140 |
112 |
97 |
64 |
55 |
100 |
83 |
85 |
100 |
110 |
| Normalized NOPAT Margin |
|
11.06% |
-14.12% |
11.15% |
9.33% |
6.52% |
6.02% |
10.93% |
8.80% |
9.09% |
- |
11.72% |
| Pre Tax Income Margin |
|
8.06% |
-24.38% |
9.79% |
9.56% |
-24.89% |
3.88% |
9.95% |
11.21% |
-15.93% |
- |
12.36% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
2.65 |
-4.76 |
3.47 |
3.28 |
-5.43 |
1.92 |
3.27 |
3.69 |
-3.08 |
- |
4.27 |
| NOPAT to Interest Expense |
|
2.04 |
-3.25 |
2.91 |
2.30 |
-3.58 |
0.32 |
2.48 |
2.10 |
-2.28 |
- |
3.13 |
| EBIT Less CapEx to Interest Expense |
|
1.49 |
-5.88 |
2.37 |
2.18 |
-6.45 |
1.07 |
2.42 |
3.02 |
-3.70 |
- |
3.75 |
| NOPAT Less CapEx to Interest Expense |
|
0.87 |
-4.37 |
1.81 |
1.20 |
-4.60 |
-0.52 |
1.62 |
1.43 |
-2.91 |
- |
2.61 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
22.53% |
-1,830.21% |
-1,064.07% |
1,833.85% |
-190.86% |
118.00% |
58.88% |
64.23% |
-271.07% |
- |
144.33% |
| Augmented Payout Ratio |
|
58.40% |
-4,111.74% |
-1,755.91% |
2,801.94% |
-302.52% |
182.04% |
199.99% |
231.69% |
-821.60% |
- |
241.86% |