| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
44,194,408.00 |
44,200,562.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
44,194,408.00 |
44,200,562.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
-16.16 |
-0.18 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
8.68% |
2.10% |
3.79% |
0.87% |
2.41% |
2.78% |
-5.04% |
4.16% |
19.45% |
- |
32.35% |
| EBITDA Growth |
|
17.87% |
-21.99% |
-64.64% |
-9.29% |
-2.22% |
-125.58% |
211.98% |
19.37% |
-250.60% |
- |
-34.58% |
| EBIT Growth |
|
24.81% |
-35.87% |
-104.17% |
-18.59% |
-9.68% |
-233.85% |
2,719.86% |
32.88% |
-373.86% |
- |
-73.37% |
| NOPAT Growth |
|
34.38% |
-53.29% |
-103.68% |
-23.73% |
-16.61% |
-280.20% |
3,367.23% |
46.48% |
-325.63% |
- |
-79.08% |
| Net Income Growth |
|
34.59% |
-60.42% |
-80.08% |
-28.11% |
-19.06% |
-539.34% |
521.37% |
53.15% |
-468.36% |
- |
-108.58% |
| EPS Growth |
|
34.26% |
-60.24% |
-80.25% |
-28.09% |
-18.62% |
-537.88% |
546.88% |
63.91% |
-491.53% |
- |
-108.70% |
| Operating Cash Flow Growth |
|
41.24% |
41.60% |
34.24% |
5.93% |
14.55% |
45.44% |
-35.01% |
-91.44% |
-53.36% |
- |
68.31% |
| Free Cash Flow Firm Growth |
|
-467.19% |
-38.09% |
-143.98% |
-183.75% |
-209.64% |
172.87% |
179.19% |
172.53% |
-8.53% |
- |
225.68% |
| Invested Capital Growth |
|
5.23% |
8.47% |
9.44% |
8.97% |
9.23% |
-6.45% |
-5.09% |
-2.55% |
2.24% |
- |
-20.98% |
| Revenue Q/Q Growth |
|
0.42% |
3.69% |
-4.66% |
1.60% |
1.96% |
4.06% |
-11.91% |
11.45% |
16.92% |
- |
236.43% |
| EBITDA Q/Q Growth |
|
9.19% |
-34.07% |
-57.90% |
199.29% |
17.71% |
-117.25% |
613.41% |
14.52% |
-248.50% |
- |
-64.87% |
| EBIT Q/Q Growth |
|
15.15% |
-50.11% |
-105.81% |
2,538.51% |
27.75% |
-173.93% |
213.76% |
23.68% |
-363.28% |
- |
-91.81% |
| NOPAT Q/Q Growth |
|
20.73% |
-71.81% |
-107.82% |
2,964.32% |
32.00% |
-160.91% |
241.87% |
28.42% |
-303.33% |
- |
-94.97% |
| Net Income Q/Q Growth |
|
23.18% |
-77.32% |
-50.85% |
423.50% |
38.69% |
-223.11% |
169.52% |
29.03% |
-433.57% |
- |
98.86% |
| EPS Q/Q Growth |
|
23.40% |
-77.24% |
-51.52% |
428.13% |
39.65% |
-222.46% |
171.63% |
33.82% |
-433.57% |
- |
98.86% |
| Operating Cash Flow Q/Q Growth |
|
133.08% |
-30.94% |
-19.00% |
-18.75% |
152.04% |
-12.31% |
-63.81% |
-89.30% |
1,273.76% |
- |
150.56% |
| Free Cash Flow Firm Q/Q Growth |
|
12.76% |
-240.16% |
1.25% |
23.13% |
4.80% |
180.05% |
35.18% |
-29.60% |
-242.46% |
- |
265.26% |
| Invested Capital Q/Q Growth |
|
-0.73% |
7.85% |
-0.07% |
0.01% |
-0.49% |
-7.64% |
3.26% |
2.69% |
4.40% |
- |
-0.07% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
55.78% |
55.75% |
56.40% |
55.55% |
56.28% |
55.31% |
55.58% |
55.20% |
49.47% |
- |
56.07% |
| EBITDA Margin |
|
29.98% |
19.06% |
8.42% |
24.79% |
28.62% |
-4.74% |
27.65% |
28.41% |
-36.09% |
- |
13.75% |
| Operating Margin |
|
22.15% |
10.66% |
-0.65% |
15.59% |
19.53% |
-13.88% |
17.92% |
19.89% |
-44.79% |
- |
3.68% |
| EBIT Margin |
|
22.15% |
10.66% |
-0.65% |
15.59% |
19.53% |
-13.88% |
17.92% |
19.89% |
-44.79% |
- |
3.68% |
| Profit (Net Income) Margin |
|
18.37% |
4.02% |
2.07% |
10.68% |
14.52% |
-17.18% |
13.56% |
15.70% |
-44.78% |
- |
-1.49% |
| Tax Burden Percent |
|
91.67% |
51.87% |
-59.24% |
82.09% |
85.03% |
107.81% |
87.20% |
90.63% |
93.23% |
- |
213.07% |
| Interest Burden Percent |
|
90.50% |
72.72% |
538.49% |
83.42% |
87.44% |
114.84% |
86.76% |
87.08% |
107.26% |
- |
-18.96% |
| Effective Tax Rate |
|
7.98% |
48.00% |
0.00% |
17.78% |
15.04% |
0.00% |
12.70% |
9.36% |
0.00% |
- |
0.00% |
| Return on Invested Capital (ROIC) |
|
11.04% |
2.84% |
-0.23% |
6.54% |
8.57% |
-5.07% |
7.86% |
9.04% |
-16.17% |
- |
1.05% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
9.94% |
2.09% |
0.95% |
5.48% |
7.49% |
-9.07% |
7.00% |
7.94% |
-22.20% |
- |
-0.32% |
| Return on Net Nonoperating Assets (RNNOA) |
|
3.28% |
0.78% |
0.35% |
1.88% |
2.49% |
-3.09% |
2.75% |
3.01% |
-10.87% |
- |
-0.14% |
| Return on Equity (ROE) |
|
14.33% |
3.62% |
0.12% |
8.42% |
11.06% |
-8.15% |
10.61% |
12.04% |
-27.04% |
- |
0.91% |
| Cash Return on Invested Capital (CROIC) |
|
3.37% |
-0.94% |
-2.75% |
-2.84% |
-3.50% |
9.07% |
8.56% |
6.66% |
-4.92% |
- |
24.28% |
| Operating Return on Assets (OROA) |
|
9.20% |
4.38% |
-0.27% |
6.54% |
7.89% |
-5.78% |
7.37% |
8.16% |
-18.60% |
- |
1.12% |
| Return on Assets (ROA) |
|
7.63% |
1.65% |
0.86% |
4.48% |
5.87% |
-7.16% |
5.58% |
6.44% |
-18.60% |
- |
-0.45% |
| Return on Common Equity (ROCE) |
|
14.33% |
3.62% |
0.12% |
8.42% |
11.06% |
-8.15% |
10.61% |
12.04% |
-27.04% |
- |
0.91% |
| Return on Equity Simple (ROE_SIMPLE) |
|
9.36% |
0.00% |
6.55% |
5.78% |
5.30% |
0.00% |
3.65% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
152 |
43 |
-3.36 |
96 |
127 |
-77 |
110 |
141 |
-286 |
281 |
14 |
| NOPAT Margin |
|
20.38% |
5.54% |
-0.45% |
12.82% |
16.60% |
-9.71% |
15.64% |
18.03% |
-31.35% |
- |
2.58% |
| Net Nonoperating Expense Percent (NNEP) |
|
1.11% |
0.75% |
-1.18% |
1.07% |
1.09% |
4.00% |
0.86% |
1.09% |
6.03% |
- |
1.37% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
0.69% |
- |
- |
- |
-1.30% |
1.80% |
2.26% |
-4.34% |
4.87% |
0.24% |
| Cost of Revenue to Revenue |
|
44.22% |
44.25% |
43.60% |
44.45% |
43.72% |
44.69% |
44.42% |
44.80% |
50.53% |
- |
43.93% |
| SG&A Expenses to Revenue |
|
28.56% |
33.68% |
32.91% |
33.43% |
32.35% |
32.00% |
31.79% |
27.54% |
30.86% |
- |
41.22% |
| R&D to Revenue |
|
5.03% |
4.63% |
5.06% |
5.48% |
5.07% |
5.60% |
5.20% |
4.93% |
6.27% |
- |
8.10% |
| Operating Expenses to Revenue |
|
33.63% |
45.09% |
57.05% |
39.96% |
36.74% |
69.18% |
37.66% |
35.32% |
94.25% |
- |
52.39% |
| Earnings before Interest and Taxes (EBIT) |
|
165 |
82 |
-4.79 |
117 |
149 |
-110 |
126 |
155 |
-409 |
246 |
20 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
224 |
148 |
62 |
186 |
219 |
-38 |
194 |
222 |
-329 |
215 |
75 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
2.13 |
2.62 |
2.35 |
2.17 |
2.60 |
1.93 |
1.56 |
1.24 |
1.39 |
- |
1.71 |
| 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) |
|
3.10 |
3.91 |
3.53 |
3.29 |
3.84 |
2.71 |
2.12 |
1.74 |
1.66 |
- |
2.49 |
| Price to Earnings (P/E) |
|
22.71 |
32.67 |
35.93 |
37.53 |
48.98 |
118.64 |
42.77 |
27.51 |
0.00 |
- |
0.00 |
| Dividend Yield |
|
0.70% |
0.55% |
0.60% |
0.65% |
0.55% |
0.76% |
0.99% |
1.14% |
1.13% |
- |
1.14% |
| Earnings Yield |
|
4.40% |
3.06% |
2.78% |
2.66% |
2.04% |
0.84% |
2.34% |
3.64% |
0.00% |
- |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.86 |
2.19 |
1.99 |
1.87 |
2.17 |
1.71 |
1.39 |
1.17 |
1.23 |
- |
1.68 |
| Enterprise Value to Revenue (EV/Rev) |
|
3.53 |
4.45 |
4.07 |
3.81 |
4.38 |
3.16 |
2.69 |
2.31 |
2.42 |
- |
3.65 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
13.16 |
17.60 |
19.15 |
18.53 |
21.57 |
22.45 |
14.46 |
11.77 |
159.48 |
- |
29.73 |
| Enterprise Value to EBIT (EV/EBIT) |
|
18.90 |
26.14 |
31.62 |
31.89 |
38.53 |
63.78 |
28.82 |
21.95 |
0.00 |
- |
123.61 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
22.59 |
31.73 |
33.19 |
33.87 |
42.45 |
68.61 |
40.53 |
28.36 |
0.00 |
- |
176.59 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
22.18 |
25.86 |
22.61 |
21.03 |
23.04 |
15.09 |
13.55 |
13.63 |
19.71 |
- |
67.09 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
56.72 |
0.00 |
0.00 |
0.00 |
0.00 |
18.17 |
15.82 |
17.38 |
0.00 |
- |
6.12 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.50 |
0.41 |
0.41 |
0.40 |
0.42 |
0.39 |
0.49 |
0.47 |
0.72 |
- |
0.90 |
| Long-Term Debt to Equity |
|
0.48 |
0.39 |
0.39 |
0.38 |
0.39 |
0.36 |
0.47 |
0.45 |
0.70 |
- |
0.87 |
| Financial Leverage |
|
0.33 |
0.37 |
0.37 |
0.34 |
0.33 |
0.34 |
0.39 |
0.38 |
0.49 |
- |
0.45 |
| Leverage Ratio |
|
1.74 |
1.71 |
1.67 |
1.63 |
1.70 |
1.68 |
1.70 |
1.68 |
1.85 |
- |
1.94 |
| Compound Leverage Factor |
|
1.57 |
1.24 |
9.00 |
1.36 |
1.49 |
1.93 |
1.48 |
1.47 |
1.98 |
- |
-0.37 |
| Debt to Total Capital |
|
33.26% |
29.01% |
29.26% |
28.54% |
29.34% |
27.90% |
32.87% |
31.98% |
42.01% |
- |
47.40% |
| Short-Term Debt to Total Capital |
|
1.35% |
1.40% |
1.42% |
1.47% |
1.53% |
1.69% |
1.64% |
1.60% |
1.52% |
- |
1.76% |
| Long-Term Debt to Total Capital |
|
31.90% |
27.61% |
27.84% |
27.07% |
27.82% |
26.22% |
31.23% |
30.38% |
40.50% |
- |
45.65% |
| 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 |
|
66.75% |
70.99% |
70.74% |
71.46% |
70.66% |
72.10% |
67.13% |
68.02% |
57.99% |
- |
52.60% |
| Debt to EBITDA |
|
2.71 |
2.41 |
2.92 |
2.94 |
3.03 |
3.86 |
3.58 |
3.34 |
57.22 |
- |
10.65 |
| Net Debt to EBITDA |
|
1.60 |
2.12 |
2.55 |
2.55 |
2.63 |
3.18 |
3.07 |
2.92 |
49.91 |
- |
9.47 |
| Long-Term Debt to EBITDA |
|
2.60 |
2.30 |
2.78 |
2.79 |
2.87 |
3.63 |
3.40 |
3.18 |
55.15 |
- |
10.26 |
| Debt to NOPAT |
|
4.65 |
4.35 |
5.06 |
5.37 |
5.96 |
11.80 |
10.02 |
8.06 |
-16.59 |
- |
63.28 |
| Net Debt to NOPAT |
|
2.74 |
3.82 |
4.41 |
4.67 |
5.18 |
9.73 |
8.60 |
7.04 |
-14.47 |
- |
56.24 |
| Long-Term Debt to NOPAT |
|
4.46 |
4.14 |
4.81 |
5.10 |
5.65 |
11.08 |
9.52 |
7.66 |
-15.99 |
- |
60.93 |
| Altman Z-Score |
|
2.44 |
3.58 |
2.67 |
2.66 |
2.93 |
3.09 |
1.87 |
1.66 |
1.20 |
- |
1.38 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
3.58 |
2.32 |
2.51 |
2.58 |
2.42 |
2.27 |
2.28 |
2.41 |
2.57 |
- |
2.55 |
| Quick Ratio |
|
2.23 |
1.10 |
1.20 |
1.23 |
1.15 |
1.15 |
1.11 |
1.07 |
1.22 |
- |
0.93 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-126 |
-429 |
-533 |
-410 |
-390 |
312 |
422 |
297 |
-424 |
-608 |
1,238 |
| Operating Cash Flow to CapEx |
|
827.02% |
503.44% |
293.62% |
263.47% |
1,091.09% |
632.80% |
244.38% |
22.66% |
359.93% |
- |
248.32% |
| Free Cash Flow to Firm to Interest Expense |
|
-5.43 |
-16.62 |
-23.51 |
-19.36 |
-18.53 |
16.76 |
22.77 |
13.69 |
-13.30 |
- |
48.14 |
| Operating Cash Flow to Interest Expense |
|
8.70 |
5.40 |
4.97 |
4.33 |
10.97 |
10.87 |
3.95 |
0.36 |
3.39 |
- |
1.81 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
7.65 |
4.33 |
3.28 |
2.69 |
9.97 |
9.16 |
2.34 |
-1.23 |
2.44 |
- |
1.08 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.42 |
0.41 |
0.42 |
0.42 |
0.40 |
0.42 |
0.41 |
0.41 |
0.42 |
- |
0.31 |
| Accounts Receivable Turnover |
|
7.25 |
6.98 |
6.99 |
6.85 |
6.76 |
6.75 |
6.59 |
6.32 |
6.00 |
- |
5.12 |
| Inventory Turnover |
|
2.29 |
2.20 |
2.14 |
2.09 |
2.11 |
2.19 |
2.10 |
2.03 |
2.05 |
- |
1.86 |
| Fixed Asset Turnover |
|
6.67 |
6.42 |
6.36 |
6.29 |
6.20 |
6.20 |
5.99 |
5.84 |
5.26 |
- |
4.27 |
| Accounts Payable Turnover |
|
10.48 |
10.25 |
10.55 |
10.39 |
10.66 |
9.84 |
10.30 |
9.97 |
10.37 |
- |
6.66 |
| Days Sales Outstanding (DSO) |
|
50.36 |
52.29 |
52.20 |
53.29 |
54.01 |
54.08 |
55.36 |
57.77 |
60.81 |
- |
71.23 |
| Days Inventory Outstanding (DIO) |
|
159.59 |
165.61 |
170.46 |
174.38 |
173.37 |
166.44 |
173.98 |
179.78 |
178.12 |
- |
196.06 |
| Days Payable Outstanding (DPO) |
|
34.84 |
35.61 |
34.61 |
35.13 |
34.25 |
37.09 |
35.43 |
36.62 |
35.21 |
- |
54.84 |
| Cash Conversion Cycle (CCC) |
|
175.11 |
182.29 |
188.05 |
192.54 |
193.12 |
183.43 |
193.91 |
200.93 |
203.71 |
- |
212.45 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
5,599 |
6,039 |
6,146 |
6,146 |
6,116 |
5,649 |
5,833 |
5,990 |
6,254 |
4,471 |
4,609 |
| Invested Capital Turnover |
|
0.54 |
0.51 |
0.51 |
0.51 |
0.52 |
0.52 |
0.50 |
0.50 |
0.52 |
- |
0.41 |
| Increase / (Decrease) in Invested Capital |
|
278 |
472 |
530 |
506 |
517 |
-390 |
-313 |
-157 |
137 |
889 |
-1,224 |
| Enterprise Value (EV) |
|
10,440 |
13,235 |
12,221 |
11,475 |
13,248 |
9,632 |
8,110 |
7,021 |
7,718 |
- |
7,757 |
| Market Capitalization |
|
9,172 |
11,642 |
10,595 |
9,893 |
11,630 |
8,266 |
6,389 |
5,279 |
5,303 |
- |
5,287 |
| Book Value per Share |
|
$91.80 |
$94.50 |
$95.67 |
$96.78 |
$95.12 |
$92.11 |
$88.32 |
$96.02 |
$86.48 |
$70.71 |
$69.78 |
| Tangible Book Value per Share |
|
($8.40) |
($20.75) |
($17.52) |
($15.15) |
($16.17) |
($13.41) |
($16.88) |
($14.38) |
($25.49) |
($15.94) |
($15.81) |
| Total Capital |
|
6,463 |
6,256 |
6,366 |
6,379 |
6,343 |
5,934 |
6,100 |
6,238 |
6,591 |
5,766 |
5,864 |
| Total Debt |
|
2,149 |
1,815 |
1,863 |
1,821 |
1,861 |
1,656 |
2,005 |
1,995 |
2,769 |
2,641 |
2,780 |
| Total Long-Term Debt |
|
2,062 |
1,728 |
1,772 |
1,727 |
1,764 |
1,556 |
1,905 |
1,895 |
2,669 |
2,541 |
2,677 |
| Net Debt |
|
1,268 |
1,592 |
1,625 |
1,582 |
1,618 |
1,366 |
1,721 |
1,741 |
2,415 |
2,263 |
2,470 |
| Capital Expenditures (CapEx) |
|
24 |
28 |
38 |
35 |
21 |
32 |
30 |
35 |
30 |
0.65 |
19 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
718 |
665 |
716 |
737 |
734 |
632 |
679 |
854 |
959 |
898 |
925 |
| Debt-free Net Working Capital (DFNWC) |
|
1,599 |
888 |
953 |
975 |
977 |
922 |
963 |
1,108 |
1,313 |
1,276 |
1,235 |
| Net Working Capital (NWC) |
|
1,512 |
801 |
863 |
881 |
881 |
822 |
863 |
1,008 |
1,213 |
1,176 |
1,132 |
| Net Nonoperating Expense (NNE) |
|
15 |
12 |
-19 |
16 |
16 |
59 |
15 |
18 |
123 |
995 |
22 |
| Net Nonoperating Obligations (NNO) |
|
1,285 |
1,598 |
1,642 |
1,588 |
1,635 |
1,371 |
1,738 |
1,747 |
2,432 |
1,346 |
1,525 |
| Total Depreciation and Amortization (D&A) |
|
58 |
65 |
67 |
69 |
69 |
73 |
68 |
67 |
79 |
-32 |
55 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
24.26% |
22.37% |
23.85% |
24.49% |
24.26% |
20.73% |
22.55% |
28.08% |
30.06% |
- |
43.51% |
| Debt-free Net Working Capital to Revenue |
|
54.06% |
29.86% |
31.76% |
32.42% |
32.30% |
30.25% |
31.99% |
36.42% |
41.16% |
- |
58.06% |
| Net Working Capital to Revenue |
|
51.10% |
26.92% |
28.74% |
29.30% |
29.10% |
26.97% |
28.67% |
33.13% |
38.02% |
- |
53.21% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$2.92 |
$0.66 |
$0.32 |
$1.70 |
$2.38 |
($2.91) |
$2.08 |
$2.77 |
($9.24) |
($15.91) |
($0.18) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
46.99M |
46.98M |
47.07M |
47.15M |
46.72M |
46.84M |
45.78M |
44.27M |
44.24M |
44.62M |
44.26M |
| Adjusted Diluted Earnings per Share |
|
$2.90 |
$0.66 |
$0.32 |
$1.69 |
$2.36 |
($2.89) |
$2.07 |
$2.77 |
($9.24) |
($15.85) |
($0.18) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
47.30M |
47.30M |
47.39M |
47.36M |
47.01M |
47.09M |
45.93M |
44.33M |
44.24M |
44.72M |
44.26M |
| 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 |
|
46.99M |
47.06M |
47.10M |
47.12M |
46.44M |
46.37M |
44.19M |
44.19M |
44.19M |
44.20M |
44.27M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
152 |
70 |
95 |
103 |
123 |
99 |
114 |
161 |
79 |
172 |
26 |
| Normalized NOPAT Margin |
|
20.41% |
9.06% |
12.90% |
13.68% |
16.03% |
12.39% |
16.24% |
20.60% |
8.64% |
- |
4.73% |
| Pre Tax Income Margin |
|
20.04% |
7.75% |
-3.50% |
13.01% |
17.08% |
-15.94% |
15.55% |
17.32% |
-48.04% |
- |
-0.70% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
7.13 |
3.20 |
-0.21 |
5.52 |
7.09 |
-5.92 |
6.77 |
7.15 |
-12.84 |
- |
0.78 |
| NOPAT to Interest Expense |
|
6.56 |
1.66 |
-0.15 |
4.54 |
6.02 |
-4.15 |
5.91 |
6.48 |
-8.99 |
- |
0.55 |
| EBIT Less CapEx to Interest Expense |
|
6.08 |
2.12 |
-1.91 |
3.88 |
6.08 |
-7.64 |
5.15 |
5.56 |
-13.78 |
- |
0.05 |
| NOPAT Less CapEx to Interest Expense |
|
5.51 |
0.59 |
-1.84 |
2.90 |
5.02 |
-5.86 |
4.29 |
4.89 |
-9.93 |
- |
-0.18 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
15.82% |
17.93% |
21.68% |
24.27% |
26.86% |
91.20% |
41.99% |
32.17% |
-18.59% |
- |
-5.96% |
| Augmented Payout Ratio |
|
15.82% |
17.93% |
21.68% |
24.27% |
26.86% |
378.24% |
376.69% |
292.68% |
-110.06% |
- |
-5.96% |