| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
47,299,186.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
47,299,186.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
1.88 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-1.53% |
5.53% |
1.44% |
1.41% |
1.23% |
0.68% |
0.78% |
-0.40% |
-1.60% |
-2.19% |
-5.11% |
| EBITDA Growth |
|
1.36% |
161.90% |
-24.12% |
-11.38% |
-40.94% |
-114.55% |
-5.88% |
-29.09% |
-9.09% |
53.57% |
6.25% |
| EBIT Growth |
|
-3.33% |
103.85% |
-27.81% |
-17.53% |
-50.00% |
-82.39% |
-7.26% |
-37.04% |
-13.79% |
128.00% |
6.96% |
| NOPAT Growth |
|
-1.98% |
112.87% |
-27.21% |
-18.30% |
-48.83% |
-84.18% |
-6.59% |
-38.33% |
-24.44% |
-425.71% |
4.71% |
| Net Income Growth |
|
22.08% |
42.55% |
-30.53% |
-27.71% |
-52.13% |
-134.33% |
-6.59% |
-38.33% |
-24.44% |
95.65% |
4.71% |
| EPS Growth |
|
33.61% |
66.27% |
-17.97% |
-13.04% |
-45.40% |
-131.88% |
-3.93% |
-35.83% |
-21.35% |
104.55% |
11.11% |
| Operating Cash Flow Growth |
|
-124.49% |
38.24% |
-58.44% |
-185.42% |
71.82% |
-4.64% |
4.40% |
92.31% |
-14.29% |
-6.15% |
56.84% |
| Free Cash Flow Firm Growth |
|
111.67% |
201.95% |
212.06% |
-287.74% |
-320.41% |
-13.31% |
-66.67% |
238.83% |
610.39% |
65.57% |
626.67% |
| Invested Capital Growth |
|
16.21% |
-5.26% |
0.20% |
47.97% |
44.53% |
-16.50% |
11.18% |
-83.27% |
-236.18% |
-33.69% |
-29.52% |
| Revenue Q/Q Growth |
|
1.08% |
7.77% |
1.53% |
-3.01% |
0.90% |
7.19% |
-2.56% |
-4.18% |
-0.48% |
1.30% |
-1.76% |
| EBITDA Q/Q Growth |
|
21.14% |
-26.17% |
251.16% |
-27.81% |
-19.27% |
-118.18% |
1,000.00% |
-45.83% |
2.56% |
7.50% |
77.91% |
| EBIT Q/Q Growth |
|
19.59% |
37.07% |
40.23% |
-34.43% |
-27.50% |
-51.72% |
310.71% |
-55.65% |
-1.96% |
14.00% |
115.79% |
| NOPAT Q/Q Growth |
|
21.24% |
40.87% |
32.09% |
-33.81% |
-24.06% |
-56.44% |
333.67% |
-56.47% |
-8.11% |
-267.65% |
256.14% |
| Net Income Q/Q Growth |
|
13.25% |
-28.72% |
35.82% |
-34.07% |
-25.00% |
-151.11% |
469.57% |
-56.47% |
-8.11% |
-102.94% |
9,000.00% |
| EPS Q/Q Growth |
|
18.12% |
-15.34% |
28.99% |
-32.58% |
-25.83% |
-149.44% |
488.64% |
-54.97% |
-9.09% |
-97.14% |
9,400.00% |
| Operating Cash Flow Q/Q Growth |
|
-176.39% |
629.09% |
-120.75% |
-0.82% |
74.80% |
1,890.32% |
-82.88% |
-21.05% |
-4.00% |
-15.28% |
144.26% |
| Free Cash Flow Firm Q/Q Growth |
|
-65.25% |
357.62% |
-14.69% |
-313.19% |
59.20% |
280.00% |
-78.36% |
770.00% |
50.57% |
-42.49% |
-3.54% |
| Invested Capital Q/Q Growth |
|
47.00% |
-163.14% |
31.76% |
45.33% |
43.49% |
-452.63% |
47.98% |
-12.81% |
-3.65% |
-119.77% |
49.60% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
93.94% |
94.23% |
93.75% |
93.88% |
94.02% |
94.27% |
94.50% |
94.26% |
94.07% |
94.07% |
94.29% |
| EBITDA Margin |
|
12.19% |
8.35% |
11.95% |
8.89% |
7.11% |
-1.21% |
11.15% |
6.30% |
6.49% |
6.89% |
12.48% |
| Operating Margin |
|
9.49% |
12.07% |
9.65% |
6.53% |
4.69% |
2.11% |
8.90% |
4.12% |
4.06% |
4.57% |
10.03% |
| EBIT Margin |
|
9.49% |
12.07% |
9.65% |
6.53% |
4.69% |
2.11% |
8.90% |
4.12% |
4.06% |
4.57% |
10.03% |
| Profit (Net Income) Margin |
|
7.69% |
5.09% |
7.20% |
4.89% |
3.64% |
-1.73% |
6.58% |
2.99% |
2.76% |
-0.08% |
7.26% |
| Tax Burden Percent |
|
75.81% |
77.91% |
73.39% |
74.07% |
77.59% |
62.16% |
73.91% |
72.55% |
68.00% |
-100.00% |
72.36% |
| Interest Burden Percent |
|
106.90% |
54.09% |
101.64% |
101.25% |
100.00% |
-132.14% |
100.00% |
100.00% |
100.00% |
1.75% |
100.00% |
| Effective Tax Rate |
|
24.19% |
22.09% |
26.61% |
25.93% |
22.41% |
0.00% |
26.09% |
27.45% |
32.00% |
200.00% |
27.64% |
| Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Equity (ROE) |
|
81.99% |
87.93% |
69.21% |
61.48% |
378.42% |
235.37% |
162.14% |
139.13% |
111.30% |
252.03% |
217.81% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
|
15.40% |
16.90% |
12.38% |
9.25% |
6.96% |
2.73% |
11.64% |
5.64% |
5.72% |
5.78% |
13.79% |
| Return on Assets (ROA) |
|
12.48% |
7.12% |
9.23% |
6.94% |
5.40% |
-2.24% |
8.60% |
4.09% |
3.89% |
-0.10% |
9.98% |
| Return on Common Equity (ROCE) |
|
81.99% |
87.93% |
69.21% |
61.48% |
378.42% |
235.37% |
162.14% |
139.13% |
111.30% |
252.03% |
217.81% |
| Return on Equity Simple (ROE_SIMPLE) |
|
3,550.00% |
0.00% |
234.27% |
312.00% |
203.88% |
0.00% |
265.08% |
134.58% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
88 |
124 |
90 |
59 |
45 |
20 |
85 |
37 |
34 |
-57 |
89 |
| NOPAT Margin |
|
7.20% |
9.41% |
7.08% |
4.83% |
3.64% |
1.48% |
6.58% |
2.99% |
2.76% |
-4.57% |
7.26% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.83% |
-5.04% |
0.15% |
0.08% |
0.00% |
-4.99% |
0.00% |
0.00% |
0.00% |
5.37% |
0.00% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
10.31% |
- |
- |
- |
1.82% |
7.94% |
3.25% |
3.26% |
-5.78% |
8.74% |
| Cost of Revenue to Revenue |
|
6.06% |
5.77% |
6.25% |
6.12% |
5.98% |
5.73% |
5.50% |
5.74% |
5.93% |
5.93% |
5.71% |
| SG&A Expenses to Revenue |
|
4.17% |
4.33% |
3.80% |
3.83% |
3.72% |
6.86% |
3.56% |
4.20% |
4.14% |
4.65% |
4.81% |
| R&D to Revenue |
|
1.23% |
1.21% |
1.42% |
1.39% |
1.37% |
1.21% |
1.55% |
1.37% |
1.46% |
1.28% |
1.55% |
| Operating Expenses to Revenue |
|
84.45% |
82.16% |
84.10% |
87.36% |
89.33% |
92.16% |
85.60% |
90.15% |
90.02% |
89.50% |
84.26% |
| Earnings before Interest and Taxes (EBIT) |
|
116 |
159 |
122 |
80 |
58 |
28 |
115 |
51 |
50 |
57 |
123 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
149 |
110 |
151 |
109 |
88 |
-16 |
144 |
78 |
80 |
86 |
153 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
690.33 |
76.27 |
46.68 |
50.44 |
37.24 |
65.04 |
62.08 |
32.96 |
29.43 |
52.35 |
20.60 |
| 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) |
|
1.41 |
1.19 |
1.35 |
1.02 |
0.97 |
0.89 |
0.77 |
0.70 |
0.64 |
0.56 |
0.35 |
| Price to Earnings (P/E) |
|
19.45 |
15.86 |
19.93 |
16.17 |
18.27 |
25.94 |
23.42 |
24.49 |
24.34 |
18.24 |
10.75 |
| Dividend Yield |
|
0.00% |
0.00% |
0.19% |
0.25% |
0.52% |
0.83% |
1.27% |
1.41% |
1.58% |
1.83% |
3.04% |
| Earnings Yield |
|
5.14% |
6.30% |
5.02% |
6.19% |
5.47% |
3.86% |
4.27% |
4.08% |
4.11% |
5.48% |
9.30% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
1.35 |
1.03 |
1.22 |
0.94 |
0.91 |
0.71 |
0.67 |
0.58 |
0.52 |
0.33 |
0.21 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
12.83 |
7.89 |
13.10 |
10.46 |
11.72 |
8.79 |
8.57 |
8.00 |
7.31 |
4.25 |
2.67 |
| Enterprise Value to EBIT (EV/EBIT) |
|
15.11 |
9.52 |
14.31 |
11.54 |
13.04 |
12.43 |
12.23 |
11.75 |
10.85 |
6.04 |
3.77 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
20.35 |
12.72 |
19.01 |
15.35 |
17.30 |
16.23 |
15.89 |
15.26 |
14.61 |
8.46 |
5.34 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
14.94 |
9.55 |
12.08 |
20.06 |
14.50 |
12.83 |
12.05 |
9.17 |
8.52 |
5.45 |
2.97 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
24.31 |
11.68 |
19.07 |
82.77 |
32.43 |
10.54 |
21.36 |
7.04 |
4.86 |
3.45 |
3.24 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
109.10 |
14.40 |
7.83 |
10.92 |
8.51 |
14.62 |
15.98 |
9.64 |
8.48 |
17.26 |
11.27 |
| Long-Term Debt to Equity |
|
109.10 |
13.00 |
7.07 |
10.08 |
7.93 |
13.54 |
14.81 |
8.80 |
8.48 |
17.26 |
11.27 |
| Financial Leverage |
|
-1.69 |
-2.65 |
-2.02 |
-1.77 |
-4.06 |
-11.62 |
-5.51 |
-4.68 |
-3.77 |
-16.96 |
-7.87 |
| Leverage Ratio |
|
6.98 |
8.37 |
7.96 |
6.89 |
48.17 |
53.14 |
37.59 |
35.71 |
29.93 |
64.36 |
49.28 |
| Compound Leverage Factor |
|
7.46 |
4.52 |
8.09 |
6.98 |
48.17 |
-70.22 |
37.59 |
35.71 |
29.93 |
1.13 |
49.28 |
| Debt to Total Capital |
|
99.09% |
93.51% |
88.68% |
91.61% |
89.49% |
93.60% |
94.11% |
90.61% |
89.45% |
94.52% |
91.85% |
| Short-Term Debt to Total Capital |
|
0.00% |
9.08% |
8.63% |
7.05% |
6.11% |
6.96% |
6.92% |
7.90% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
99.09% |
84.43% |
80.05% |
84.56% |
83.37% |
86.64% |
87.20% |
82.70% |
89.45% |
94.52% |
91.85% |
| 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% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
0.91% |
6.49% |
11.32% |
8.39% |
10.51% |
6.40% |
5.89% |
9.39% |
10.55% |
5.48% |
8.15% |
| Debt to EBITDA |
|
2.11 |
1.72 |
2.43 |
2.44 |
2.84 |
2.48 |
2.53 |
2.82 |
2.61 |
2.40 |
2.36 |
| Net Debt to EBITDA |
|
-0.55 |
-1.22 |
-1.38 |
-0.83 |
-0.73 |
-2.23 |
-1.26 |
-1.64 |
-1.73 |
-3.03 |
-1.63 |
| Long-Term Debt to EBITDA |
|
2.11 |
1.55 |
2.19 |
2.26 |
2.65 |
2.29 |
2.34 |
2.57 |
2.61 |
2.40 |
2.36 |
| Debt to NOPAT |
|
3.35 |
2.77 |
3.53 |
3.59 |
4.20 |
4.58 |
4.69 |
5.38 |
5.21 |
4.78 |
4.71 |
| Net Debt to NOPAT |
|
-0.87 |
-1.97 |
-2.00 |
-1.21 |
-1.07 |
-4.12 |
-2.33 |
-3.13 |
-3.47 |
-6.04 |
-3.27 |
| Long-Term Debt to NOPAT |
|
3.35 |
2.50 |
3.18 |
3.31 |
3.91 |
4.24 |
4.35 |
4.91 |
5.21 |
4.78 |
4.71 |
| Altman Z-Score |
|
2.80 |
2.18 |
2.15 |
1.94 |
1.90 |
1.64 |
1.77 |
1.72 |
1.78 |
1.50 |
1.53 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.09 |
1.05 |
1.06 |
1.04 |
1.07 |
1.07 |
1.08 |
1.10 |
1.11 |
1.09 |
1.12 |
| Quick Ratio |
|
0.39 |
0.33 |
0.32 |
0.30 |
0.34 |
0.25 |
0.32 |
0.36 |
0.36 |
0.22 |
0.36 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
35 |
160 |
89 |
-189 |
-77 |
139 |
30 |
261 |
393 |
226 |
218 |
| Operating Cash Flow to CapEx |
|
-550.00% |
2,771.43% |
-677.78% |
-723.53% |
-124.00% |
3,083.33% |
593.75% |
416.67% |
423.53% |
338.89% |
573.08% |
| Free Cash Flow to Firm to Interest Expense |
|
3.49 |
9.40 |
5.53 |
-11.80 |
-5.13 |
9.24 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
-11.00 |
34.24 |
-7.63 |
-7.69 |
-2.07 |
37.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-13.00 |
33.00 |
-8.75 |
-8.75 |
-3.73 |
35.80 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.62 |
1.40 |
1.28 |
1.42 |
1.49 |
1.29 |
1.31 |
1.37 |
1.41 |
1.27 |
1.37 |
| Accounts Receivable Turnover |
|
12.30 |
11.63 |
11.44 |
11.25 |
10.46 |
11.95 |
10.36 |
10.13 |
9.96 |
15.07 |
10.33 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
92.51 |
243.61 |
214.78 |
230.56 |
331.47 |
374.30 |
421.92 |
421.50 |
403.04 |
477.14 |
318.97 |
| Accounts Payable Turnover |
|
2.68 |
3.32 |
2.44 |
3.29 |
3.18 |
3.45 |
2.90 |
3.44 |
3.40 |
3.30 |
3.37 |
| Days Sales Outstanding (DSO) |
|
29.67 |
31.39 |
31.92 |
32.44 |
34.91 |
30.56 |
35.22 |
36.05 |
36.66 |
24.22 |
35.33 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
136.43 |
109.98 |
149.32 |
111.06 |
114.66 |
105.66 |
125.78 |
106.25 |
107.24 |
110.51 |
108.36 |
| Cash Conversion Cycle (CCC) |
|
-106.77 |
-78.58 |
-117.40 |
-78.63 |
-79.76 |
-75.10 |
-90.56 |
-70.20 |
-70.58 |
-86.29 |
-73.03 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
-274 |
-721 |
-492 |
-269 |
-152 |
-840 |
-437 |
-493 |
-511 |
-1,123 |
-566 |
| Invested Capital Turnover |
|
-16.32 |
-7.10 |
-10.03 |
-12.61 |
-23.34 |
-6.47 |
-10.90 |
-13.28 |
-15.20 |
-5.10 |
-9.86 |
| Increase / (Decrease) in Invested Capital |
|
53 |
-36 |
1.00 |
248 |
122 |
-119 |
55 |
-224 |
-359 |
-283 |
-129 |
| Enterprise Value (EV) |
|
6,619 |
5,150 |
6,040 |
4,675 |
4,523 |
3,579 |
3,411 |
2,927 |
2,616 |
1,650 |
1,060 |
| Market Capitalization |
|
6,903 |
5,949 |
6,675 |
5,044 |
4,804 |
4,488 |
3,911 |
3,527 |
3,237 |
2,827 |
1,709 |
| Book Value per Share |
|
$0.17 |
$1.54 |
$2.80 |
$1.98 |
$2.60 |
$1.39 |
$1.27 |
$2.21 |
$2.26 |
$1.12 |
$1.75 |
| Tangible Book Value per Share |
|
($10.41) |
($11.01) |
($9.67) |
($10.64) |
($10.31) |
($11.05) |
($10.98) |
($10.37) |
($10.33) |
($11.66) |
($11.27) |
| Total Capital |
|
1,101 |
1,201 |
1,263 |
1,192 |
1,227 |
1,078 |
1,070 |
1,139 |
1,043 |
986 |
1,018 |
| Total Debt |
|
1,091 |
1,123 |
1,120 |
1,092 |
1,098 |
1,009 |
1,007 |
1,032 |
933 |
932 |
935 |
| Total Long-Term Debt |
|
1,091 |
1,014 |
1,011 |
1,008 |
1,023 |
934 |
933 |
942 |
933 |
932 |
935 |
| Net Debt |
|
-284 |
-799 |
-635 |
-369 |
-281 |
-909 |
-500 |
-600 |
-621 |
-1,177 |
-649 |
| Capital Expenditures (CapEx) |
|
20 |
21 |
18 |
17 |
25 |
18 |
16 |
18 |
17 |
18 |
26 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-928 |
-1,397 |
-1,162 |
-955 |
-841 |
-1,499 |
-1,088 |
-1,164 |
-1,180 |
-1,750 |
-1,204 |
| Debt-free Net Working Capital (DFNWC) |
|
150 |
224 |
280 |
187 |
240 |
274 |
285 |
344 |
249 |
231 |
258 |
| Net Working Capital (NWC) |
|
150 |
115 |
171 |
103 |
165 |
199 |
211 |
254 |
249 |
231 |
258 |
| Net Nonoperating Expense (NNE) |
|
-6.06 |
57 |
-1.47 |
-0.74 |
0.00 |
43 |
0.00 |
0.00 |
0.00 |
-56 |
0.00 |
| Net Nonoperating Obligations (NNO) |
|
-284 |
-799 |
-635 |
-369 |
-281 |
-909 |
-500 |
-600 |
-621 |
-1,177 |
-649 |
| Total Depreciation and Amortization (D&A) |
|
33 |
-49 |
29 |
29 |
30 |
-44 |
29 |
27 |
30 |
29 |
30 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-18.93% |
-27.97% |
-23.52% |
-19.27% |
-16.91% |
-29.67% |
-21.49% |
-23.01% |
-23.42% |
-34.93% |
-24.35% |
| Debt-free Net Working Capital to Revenue |
|
3.06% |
4.49% |
5.67% |
3.77% |
4.83% |
5.42% |
5.63% |
6.80% |
4.94% |
4.61% |
5.22% |
| Net Working Capital to Revenue |
|
3.06% |
2.30% |
3.46% |
2.08% |
3.32% |
3.94% |
4.17% |
5.02% |
4.94% |
4.61% |
5.22% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$1.65 |
$1.38 |
$1.80 |
$1.21 |
$0.90 |
($0.44) |
$1.72 |
$0.77 |
$0.70 |
$0.01 |
$1.90 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
57M |
57M |
51M |
50M |
50M |
50M |
49M |
48M |
48M |
48M |
47M |
| Adjusted Diluted Earnings per Share |
|
$1.63 |
$1.38 |
$1.78 |
$1.20 |
$0.89 |
($0.44) |
$1.71 |
$0.77 |
$0.70 |
$0.02 |
$1.90 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
58M |
57M |
51M |
51M |
50M |
50M |
49M |
49M |
48M |
49M |
47M |
| 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 |
|
50.51M |
50.57M |
50.56M |
49.67M |
49.58M |
49.53M |
48.40M |
48.59M |
48.03M |
47.30M |
45.94M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
88 |
124 |
90 |
59 |
45 |
20 |
85 |
37 |
34 |
40 |
89 |
| Normalized NOPAT Margin |
|
7.20% |
9.41% |
7.08% |
4.83% |
3.64% |
1.48% |
6.58% |
2.99% |
2.76% |
3.20% |
7.26% |
| Pre Tax Income Margin |
|
10.15% |
6.53% |
9.81% |
6.61% |
4.69% |
-2.79% |
8.90% |
4.12% |
4.06% |
0.08% |
10.03% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
11.60 |
9.35 |
7.63 |
5.00 |
3.87 |
1.87 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
8.79 |
7.29 |
5.60 |
3.70 |
3.00 |
1.31 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
9.60 |
8.12 |
6.50 |
3.94 |
2.20 |
0.67 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
6.79 |
6.05 |
4.47 |
2.64 |
1.33 |
0.11 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
21.39% |
29.34% |
34.72% |
38.35% |
33.55% |
33.33% |
| Augmented Payout Ratio |
|
351.83% |
299.20% |
314.63% |
371.47% |
63.88% |
127.17% |
179.04% |
131.25% |
151.13% |
151.61% |
128.30% |