| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
52,791,451.00 |
52,614,703.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
52,791,451.00 |
52,614,703.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.49 |
1.25 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
12.66% |
35.13% |
10.35% |
2.08% |
4.52% |
18.84% |
21.84% |
30.71% |
41.19% |
11.46% |
19.17% |
| EBITDA Growth |
|
94.93% |
208.41% |
295.80% |
-5,541.79% |
-1,449.96% |
21.99% |
58.34% |
167.29% |
203.01% |
-1.46% |
45.27% |
| EBIT Growth |
|
81.51% |
171.65% |
750.73% |
-965.94% |
-362.88% |
29.37% |
78.36% |
146.47% |
172.28% |
-0.15% |
55.59% |
| NOPAT Growth |
|
76.93% |
167.22% |
1,564.02% |
-749.97% |
-283.75% |
30.11% |
87.38% |
129.73% |
162.34% |
-17.49% |
65.35% |
| Net Income Growth |
|
58.85% |
156.21% |
195.26% |
-246.94% |
-111.23% |
55.44% |
194.86% |
121.04% |
145.14% |
-7.53% |
78.54% |
| EPS Growth |
|
49.17% |
131.58% |
102.78% |
-170.42% |
-66.30% |
76.67% |
1,800.00% |
103.65% |
134.64% |
-9.43% |
223.68% |
| Operating Cash Flow Growth |
|
388.13% |
360.77% |
-5.65% |
-78.13% |
158.17% |
-76.74% |
393.82% |
1,181.74% |
-47.31% |
542.36% |
-28.64% |
| Free Cash Flow Firm Growth |
|
34.36% |
102.28% |
71.29% |
7.92% |
41.36% |
22.29% |
81.96% |
196.48% |
-10.68% |
17.79% |
-22.28% |
| Invested Capital Growth |
|
-18.49% |
-19.13% |
-17.88% |
-18.37% |
-34.37% |
-28.74% |
-39.53% |
-50.21% |
-38.37% |
-49.05% |
-46.02% |
| Revenue Q/Q Growth |
|
-3.70% |
2.69% |
7.48% |
-3.96% |
-1.40% |
16.76% |
10.19% |
3.03% |
6.50% |
-7.82% |
17.82% |
| EBITDA Q/Q Growth |
|
-374.02% |
3,564.86% |
-15.79% |
-251.73% |
21.95% |
219.15% |
15.68% |
-37.44% |
19.48% |
13.97% |
70.54% |
| EBIT Q/Q Growth |
|
-84.56% |
405.47% |
-14.39% |
-320.85% |
19.86% |
185.38% |
18.03% |
-42.46% |
24.66% |
17.94% |
83.91% |
| NOPAT Q/Q Growth |
|
-78.85% |
345.11% |
-27.86% |
-368.79% |
19.25% |
183.10% |
3.89% |
-57.36% |
69.35% |
9.99% |
108.19% |
| Net Income Q/Q Growth |
|
-39.70% |
176.23% |
-41.94% |
-661.10% |
14.95% |
156.10% |
10.15% |
-59.97% |
82.50% |
14.91% |
112.68% |
| EPS Q/Q Growth |
|
-29.58% |
132.61% |
-93.33% |
-9,700.00% |
20.31% |
134.64% |
-28.30% |
-81.58% |
657.14% |
-9.43% |
156.25% |
| Operating Cash Flow Q/Q Growth |
|
23.75% |
-23.02% |
-45.93% |
-57.55% |
1,361.07% |
-93.06% |
1,047.76% |
10.18% |
-39.93% |
-15.44% |
27.51% |
| Free Cash Flow Firm Q/Q Growth |
|
51.13% |
15.70% |
-10.92% |
-30.71% |
97.95% |
0.09% |
32.54% |
12.90% |
-40.36% |
31.99% |
-12.55% |
| Invested Capital Q/Q Growth |
|
-8.28% |
-3.49% |
-1.37% |
-6.50% |
-26.26% |
4.80% |
-16.31% |
-23.02% |
-8.72% |
-13.37% |
-11.33% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
4.79% |
10.99% |
10.38% |
-2.39% |
-0.89% |
10.78% |
14.27% |
11.97% |
9.80% |
11.13% |
12.91% |
| EBITDA Margin |
|
-0.44% |
6.63% |
5.19% |
-8.20% |
-6.49% |
6.62% |
6.95% |
4.22% |
4.74% |
5.86% |
8.48% |
| Operating Margin |
|
-2.20% |
4.65% |
3.59% |
-9.86% |
-8.08% |
5.24% |
5.56% |
2.83% |
3.32% |
4.26% |
7.19% |
| EBIT Margin |
|
-1.73% |
5.16% |
4.11% |
-9.45% |
-7.68% |
5.62% |
6.02% |
3.36% |
3.93% |
5.03% |
7.85% |
| Profit (Net Income) Margin |
|
-3.53% |
2.62% |
1.42% |
-8.27% |
-7.14% |
3.43% |
3.43% |
1.33% |
2.28% |
2.84% |
5.14% |
| Tax Burden Percent |
|
92.43% |
79.01% |
68.69% |
72.53% |
70.88% |
76.80% |
68.20% |
55.43% |
75.11% |
69.95% |
73.20% |
| Interest Burden Percent |
|
220.32% |
64.32% |
50.18% |
120.74% |
131.12% |
79.50% |
83.56% |
71.51% |
77.27% |
80.84% |
89.33% |
| Effective Tax Rate |
|
0.00% |
20.99% |
31.31% |
0.00% |
0.00% |
23.20% |
31.80% |
44.57% |
24.89% |
30.05% |
26.80% |
| Return on Invested Capital (ROIC) |
|
-3.24% |
8.53% |
6.00% |
-18.00% |
-17.81% |
13.28% |
14.29% |
7.25% |
15.73% |
19.67% |
42.61% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-7.44% |
6.04% |
3.10% |
-22.12% |
-28.21% |
7.37% |
59.51% |
9.71% |
16.71% |
20.19% |
42.99% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-2.64% |
1.99% |
0.94% |
-6.20% |
-3.52% |
0.74% |
-0.52% |
-1.07% |
-4.57% |
-6.01% |
-18.44% |
| Return on Equity (ROE) |
|
-5.88% |
10.52% |
6.95% |
-24.20% |
-21.33% |
14.03% |
13.77% |
6.18% |
11.16% |
13.66% |
24.16% |
| Cash Return on Invested Capital (CROIC) |
|
16.03% |
21.78% |
21.81% |
18.53% |
36.22% |
29.10% |
46.43% |
72.53% |
65.93% |
82.86% |
85.36% |
| Operating Return on Assets (OROA) |
|
-1.50% |
4.84% |
3.99% |
-9.12% |
-7.66% |
5.76% |
6.26% |
3.59% |
4.64% |
5.96% |
9.13% |
| Return on Assets (ROA) |
|
-3.05% |
2.46% |
1.38% |
-7.99% |
-7.12% |
3.52% |
3.57% |
1.42% |
2.69% |
3.37% |
5.97% |
| Return on Common Equity (ROCE) |
|
-5.91% |
10.59% |
6.93% |
-24.00% |
-21.19% |
13.89% |
13.44% |
5.98% |
10.85% |
13.23% |
23.00% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
-3.91% |
-1.41% |
-6.77% |
0.00% |
-9.23% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-16 |
39 |
28 |
-75 |
-60 |
50 |
52 |
22 |
38 |
41 |
86 |
| NOPAT Margin |
|
-1.54% |
3.68% |
2.47% |
-6.90% |
-5.65% |
4.02% |
3.79% |
1.57% |
2.50% |
2.98% |
5.26% |
| Net Nonoperating Expense Percent (NNEP) |
|
4.20% |
2.49% |
2.90% |
4.13% |
10.39% |
5.92% |
-45.22% |
-2.47% |
-0.98% |
-0.51% |
-0.38% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
-0.72% |
- |
- |
- |
-3.57% |
3.15% |
3.14% |
1.33% |
2.25% |
2.49% |
4.98% |
| Cost of Revenue to Revenue |
|
95.21% |
89.01% |
89.62% |
102.39% |
100.89% |
89.22% |
85.73% |
88.03% |
90.20% |
88.87% |
87.09% |
| SG&A Expenses to Revenue |
|
6.99% |
6.33% |
6.79% |
7.48% |
7.19% |
5.54% |
8.70% |
9.14% |
6.48% |
6.87% |
5.71% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
6.99% |
6.33% |
6.79% |
7.48% |
7.19% |
5.54% |
8.70% |
9.14% |
6.48% |
6.87% |
5.71% |
| Earnings before Interest and Taxes (EBIT) |
|
-18 |
54 |
46 |
-102 |
-82 |
70 |
83 |
48 |
59 |
70 |
129 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-4.47 |
70 |
59 |
-89 |
-69 |
83 |
96 |
60 |
71 |
81 |
139 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.37 |
0.58 |
0.87 |
1.17 |
1.12 |
1.05 |
2.08 |
2.90 |
2.90 |
3.36 |
3.45 |
| Price to Tangible Book Value (P/TBV) |
|
0.47 |
0.73 |
1.10 |
1.51 |
1.47 |
1.37 |
2.69 |
3.75 |
3.72 |
4.31 |
4.37 |
| Price to Revenue (P/Rev) |
|
0.12 |
0.18 |
0.27 |
0.33 |
0.29 |
0.27 |
0.52 |
0.68 |
0.64 |
0.72 |
0.73 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
43.94 |
52.15 |
35.23 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.09% |
0.16% |
0.22% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
2.28% |
1.92% |
2.84% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.51 |
0.65 |
0.89 |
1.14 |
1.12 |
1.05 |
2.34 |
4.09 |
4.45 |
5.92 |
7.01 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.22 |
0.25 |
0.33 |
0.39 |
0.28 |
0.26 |
0.47 |
0.59 |
0.54 |
0.61 |
0.61 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
12.04 |
10.77 |
41.92 |
0.00 |
0.00 |
111.76 |
17.81 |
9.66 |
11.17 |
10.29 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
32.44 |
19.25 |
0.00 |
0.00 |
0.00 |
0.00 |
25.41 |
11.51 |
13.27 |
11.84 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
92.51 |
37.06 |
0.00 |
0.00 |
0.00 |
0.00 |
49.51 |
18.41 |
22.38 |
19.22 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
2.72 |
2.71 |
3.68 |
5.59 |
2.43 |
2.80 |
3.51 |
3.32 |
3.99 |
3.95 |
4.54 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
2.84 |
2.68 |
3.69 |
5.54 |
2.46 |
3.00 |
3.80 |
3.74 |
5.15 |
4.82 |
5.76 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.70 |
0.61 |
0.51 |
0.55 |
0.46 |
0.34 |
0.34 |
0.33 |
0.32 |
0.32 |
0.30 |
| Long-Term Debt to Equity |
|
0.61 |
0.60 |
0.50 |
0.53 |
0.44 |
0.33 |
0.32 |
0.31 |
0.31 |
0.31 |
0.29 |
| Financial Leverage |
|
0.36 |
0.33 |
0.30 |
0.28 |
0.12 |
0.10 |
-0.01 |
-0.11 |
-0.27 |
-0.30 |
-0.43 |
| Leverage Ratio |
|
3.29 |
3.29 |
3.26 |
3.46 |
3.55 |
3.54 |
3.59 |
3.84 |
3.88 |
3.91 |
3.97 |
| Compound Leverage Factor |
|
7.25 |
2.11 |
1.64 |
4.18 |
4.66 |
2.82 |
3.00 |
2.75 |
3.00 |
3.16 |
3.55 |
| Debt to Total Capital |
|
41.20% |
38.07% |
33.95% |
35.62% |
31.55% |
25.46% |
25.28% |
24.79% |
24.39% |
23.97% |
22.89% |
| Short-Term Debt to Total Capital |
|
5.38% |
1.00% |
0.93% |
1.34% |
1.42% |
0.87% |
1.57% |
1.20% |
0.87% |
0.49% |
0.29% |
| Long-Term Debt to Total Capital |
|
35.83% |
37.07% |
33.01% |
34.27% |
30.13% |
24.59% |
23.70% |
23.58% |
23.52% |
23.49% |
22.60% |
| 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 |
|
-0.35% |
-0.18% |
0.31% |
0.95% |
1.41% |
1.72% |
3.29% |
3.71% |
2.64% |
3.06% |
3.98% |
| Common Equity to Total Capital |
|
59.15% |
62.11% |
65.74% |
63.43% |
67.03% |
72.82% |
71.43% |
71.51% |
72.97% |
72.97% |
73.13% |
| Debt to EBITDA |
|
-17.25 |
9.22 |
5.18 |
16.95 |
-17.75 |
-26.68 |
20.97 |
2.45 |
1.32 |
1.29 |
1.13 |
| Net Debt to EBITDA |
|
-7.18 |
3.42 |
2.01 |
6.08 |
2.33 |
3.08 |
-14.25 |
-3.08 |
-1.91 |
-2.22 |
-2.33 |
| Long-Term Debt to EBITDA |
|
-15.00 |
8.98 |
5.03 |
16.31 |
-16.95 |
-25.77 |
19.67 |
2.33 |
1.27 |
1.27 |
1.11 |
| Debt to NOPAT |
|
-11.22 |
70.85 |
17.81 |
-24.35 |
-7.35 |
-6.64 |
-11.68 |
6.81 |
2.51 |
2.59 |
2.11 |
| Net Debt to NOPAT |
|
-4.67 |
26.32 |
6.92 |
-8.74 |
0.96 |
0.77 |
7.94 |
-8.55 |
-3.65 |
-4.45 |
-4.36 |
| Long-Term Debt to NOPAT |
|
-9.75 |
68.98 |
17.32 |
-23.43 |
-7.02 |
-6.42 |
-10.95 |
6.48 |
2.42 |
2.54 |
2.08 |
| Altman Z-Score |
|
1.37 |
1.58 |
1.68 |
1.52 |
1.46 |
1.52 |
1.68 |
1.78 |
1.87 |
2.01 |
2.08 |
| Noncontrolling Interest Sharing Ratio |
|
-0.57% |
-0.65% |
0.25% |
0.80% |
0.66% |
0.95% |
2.38% |
3.22% |
2.80% |
3.19% |
4.80% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.66 |
1.70 |
1.65 |
1.55 |
1.41 |
1.33 |
1.32 |
1.30 |
1.27 |
1.28 |
1.29 |
| Quick Ratio |
|
0.68 |
0.69 |
0.66 |
0.72 |
0.62 |
0.60 |
0.63 |
0.62 |
0.60 |
0.60 |
0.63 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
361 |
417 |
372 |
258 |
510 |
510 |
676 |
763 |
455 |
601 |
526 |
| Operating Cash Flow to CapEx |
|
2,024.10% |
1,002.18% |
525.50% |
417.18% |
4,495.01% |
77.22% |
1,136.13% |
601.67% |
243.85% |
952.91% |
584.31% |
| Free Cash Flow to Firm to Interest Expense |
|
16.92 |
21.61 |
16.10 |
12.13 |
19.98 |
35.55 |
49.77 |
56.35 |
33.79 |
44.86 |
38.31 |
| Operating Cash Flow to Interest Expense |
|
5.99 |
5.09 |
2.30 |
1.06 |
12.91 |
1.59 |
19.31 |
21.34 |
12.89 |
10.96 |
13.65 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
5.69 |
4.58 |
1.86 |
0.81 |
12.63 |
-0.47 |
17.61 |
17.79 |
7.60 |
9.81 |
11.31 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.86 |
0.94 |
0.97 |
0.97 |
1.00 |
1.03 |
1.04 |
1.07 |
1.18 |
1.19 |
1.16 |
| Accounts Receivable Turnover |
|
3.49 |
3.78 |
3.68 |
3.46 |
4.24 |
3.84 |
3.93 |
3.91 |
5.03 |
4.67 |
4.72 |
| 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 |
|
8.86 |
9.44 |
9.69 |
9.79 |
10.01 |
10.29 |
10.73 |
11.12 |
11.42 |
11.42 |
11.53 |
| Accounts Payable Turnover |
|
7.78 |
7.22 |
7.07 |
6.65 |
7.52 |
6.35 |
6.68 |
7.10 |
7.22 |
6.99 |
7.28 |
| Days Sales Outstanding (DSO) |
|
104.65 |
96.58 |
99.16 |
105.38 |
86.08 |
95.01 |
92.77 |
93.36 |
72.61 |
78.19 |
77.28 |
| 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) |
|
46.94 |
50.52 |
51.62 |
54.88 |
48.52 |
57.52 |
54.61 |
51.38 |
50.57 |
52.25 |
50.15 |
| Cash Conversion Cycle (CCC) |
|
57.71 |
46.06 |
47.55 |
50.49 |
37.56 |
37.49 |
38.16 |
41.98 |
22.05 |
25.94 |
27.13 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
1,659 |
1,601 |
1,579 |
1,476 |
1,089 |
1,141 |
955 |
735 |
671 |
581 |
515 |
| Invested Capital Turnover |
|
2.10 |
2.32 |
2.43 |
2.61 |
3.15 |
3.30 |
3.77 |
4.62 |
6.30 |
6.60 |
8.09 |
| Increase / (Decrease) in Invested Capital |
|
-376 |
-379 |
-344 |
-332 |
-570 |
-460 |
-624 |
-741 |
-418 |
-560 |
-439 |
| Enterprise Value (EV) |
|
841 |
1,046 |
1,408 |
1,686 |
1,223 |
1,197 |
2,235 |
3,003 |
2,987 |
3,442 |
3,615 |
| Market Capitalization |
|
473 |
752 |
1,139 |
1,423 |
1,269 |
1,217 |
2,465 |
3,459 |
3,535 |
4,075 |
4,365 |
| Book Value per Share |
|
$24.83 |
$25.09 |
$25.05 |
$23.16 |
$21.64 |
$22.11 |
$22.49 |
$22.59 |
$23.11 |
$23.00 |
$24.07 |
| Tangible Book Value per Share |
|
$19.57 |
$19.85 |
$19.85 |
$17.98 |
$16.47 |
$16.95 |
$17.36 |
$17.48 |
$18.01 |
$17.91 |
$18.97 |
| Total Capital |
|
2,184 |
2,104 |
1,993 |
1,913 |
1,693 |
1,593 |
1,659 |
1,666 |
1,670 |
1,664 |
1,731 |
| Total Debt |
|
900 |
801 |
676 |
681 |
534 |
406 |
419 |
413 |
407 |
399 |
396 |
| Total Long-Term Debt |
|
782 |
780 |
658 |
656 |
510 |
392 |
393 |
393 |
393 |
391 |
391 |
| Net Debt |
|
375 |
298 |
263 |
245 |
-70 |
-47 |
-285 |
-518 |
-592 |
-684 |
-820 |
| Capital Expenditures (CapEx) |
|
6.31 |
9.81 |
10 |
5.41 |
7.33 |
30 |
23 |
48 |
71 |
15 |
32 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
989 |
941 |
941 |
808 |
374 |
422 |
264 |
53 |
-107 |
-185 |
-256 |
| Debt-free Net Working Capital (DFNWC) |
|
1,514 |
1,445 |
1,354 |
1,245 |
978 |
875 |
968 |
984 |
892 |
898 |
960 |
| Net Working Capital (NWC) |
|
1,396 |
1,424 |
1,336 |
1,220 |
954 |
861 |
942 |
964 |
877 |
889 |
955 |
| Net Nonoperating Expense (NNE) |
|
20 |
11 |
12 |
15 |
16 |
7.42 |
5.04 |
3.38 |
3.24 |
1.87 |
2.11 |
| Net Nonoperating Obligations (NNO) |
|
375 |
298 |
263 |
245 |
-70 |
-47 |
-285 |
-518 |
-592 |
-684 |
-820 |
| Total Depreciation and Amortization (D&A) |
|
13 |
15 |
12 |
14 |
13 |
13 |
13 |
12 |
12 |
11 |
10 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
25.48% |
22.66% |
22.08% |
18.89% |
8.64% |
9.34% |
5.53% |
1.03% |
-1.93% |
-3.26% |
-4.30% |
| Debt-free Net Working Capital to Revenue |
|
39.01% |
34.79% |
31.80% |
29.09% |
22.60% |
19.33% |
20.30% |
19.28% |
16.09% |
15.79% |
16.14% |
| Net Working Capital to Revenue |
|
35.99% |
34.28% |
31.36% |
28.49% |
22.05% |
19.03% |
19.75% |
18.89% |
15.83% |
15.64% |
16.06% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.92) |
$0.30 |
$0.02 |
($1.92) |
($1.53) |
$0.53 |
$0.38 |
$0.07 |
$0.55 |
$0.49 |
$1.25 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
51.85M |
52.09M |
52.33M |
52.41M |
52.32M |
52.54M |
52.72M |
52.74M |
52.69M |
52.74M |
52.60M |
| Adjusted Diluted Earnings per Share |
|
($0.92) |
$0.30 |
$0.02 |
($1.92) |
($1.53) |
$0.53 |
$0.38 |
$0.07 |
$0.53 |
$0.48 |
$1.23 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
51.85M |
52.52M |
52.85M |
52.41M |
52.32M |
53.01M |
53.19M |
53.66M |
53.41M |
53.75M |
53.47M |
| 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 |
|
52.03M |
52.28M |
52.39M |
52.43M |
52.49M |
52.70M |
52.74M |
52.74M |
52.79M |
52.61M |
52.57M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-16 |
39 |
28 |
-75 |
-60 |
50 |
52 |
22 |
38 |
41 |
86 |
| Normalized NOPAT Margin |
|
-1.54% |
3.68% |
2.47% |
-6.90% |
-5.65% |
4.02% |
3.79% |
1.57% |
2.50% |
2.98% |
5.26% |
| Pre Tax Income Margin |
|
-3.82% |
3.32% |
2.06% |
-11.41% |
-10.07% |
4.46% |
5.03% |
2.40% |
3.04% |
4.07% |
7.02% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-0.83 |
2.80 |
2.01 |
-4.82 |
-3.21 |
4.88 |
6.08 |
3.51 |
4.40 |
5.22 |
9.37 |
| NOPAT to Interest Expense |
|
-0.74 |
2.00 |
1.21 |
-3.52 |
-2.37 |
3.50 |
3.84 |
1.64 |
2.79 |
3.09 |
6.28 |
| EBIT Less CapEx to Interest Expense |
|
-1.13 |
2.30 |
1.57 |
-5.08 |
-3.50 |
2.82 |
4.38 |
-0.04 |
-0.89 |
4.07 |
7.03 |
| NOPAT Less CapEx to Interest Expense |
|
-1.03 |
1.49 |
0.77 |
-3.78 |
-2.65 |
1.43 |
2.14 |
-1.91 |
-2.49 |
1.94 |
3.95 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
-36.44% |
-88.73% |
-236.80% |
-39.41% |
-19.05% |
-25.82% |
-41.20% |
119.48% |
38.31% |
41.37% |
29.62% |
| Augmented Payout Ratio |
|
-36.44% |
-88.73% |
-236.80% |
-39.41% |
-19.05% |
-25.82% |
-41.20% |
119.48% |
38.31% |
41.37% |
29.62% |