| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
60,931,817.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
60,931,817.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.54 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
1.98% |
0.27% |
-0.52% |
-0.12% |
9.95% |
4.22% |
4.93% |
7.48% |
-5.63% |
-0.39% |
-4.17% |
| EBITDA Growth |
|
-92.16% |
-64.09% |
-33.57% |
-26.89% |
708.33% |
41.54% |
20.00% |
16.09% |
-93.81% |
10.87% |
-27.72% |
| EBIT Growth |
|
-187.18% |
-112.15% |
-70.00% |
-73.81% |
108.82% |
192.31% |
57.14% |
81.82% |
-1,316.67% |
108.33% |
265.00% |
| NOPAT Growth |
|
-182.86% |
-112.16% |
-74.95% |
-88.86% |
102.67% |
131.25% |
68.75% |
150.00% |
-4,000.00% |
280.00% |
393.88% |
| Net Income Growth |
|
-263.41% |
-158.21% |
-163.64% |
-350.00% |
44.78% |
48.72% |
85.71% |
65.00% |
-132.43% |
80.00% |
571.43% |
| EPS Growth |
|
-271.88% |
-162.62% |
-180.65% |
-383.33% |
42.73% |
47.76% |
80.00% |
64.71% |
-126.98% |
82.86% |
533.33% |
| Operating Cash Flow Growth |
|
-38.67% |
3.05% |
-65.60% |
-5.30% |
-10.36% |
56.69% |
34.97% |
38.40% |
-19.60% |
65.45% |
0.00% |
| Free Cash Flow Firm Growth |
|
385.92% |
268.19% |
-73.63% |
-84.14% |
-107.04% |
-59.59% |
255.50% |
399.08% |
2,566.04% |
221.41% |
41.17% |
| Invested Capital Growth |
|
-5.23% |
-7.95% |
-1.21% |
-1.29% |
0.33% |
-3.29% |
-4.89% |
-6.82% |
-8.56% |
-10.87% |
-9.29% |
| Revenue Q/Q Growth |
|
-1.20% |
1.82% |
2.95% |
-3.56% |
8.76% |
-3.48% |
3.65% |
-1.21% |
-4.50% |
1.87% |
0.00% |
| EBITDA Q/Q Growth |
|
-89.92% |
441.67% |
46.15% |
-8.42% |
11.49% |
-5.15% |
23.91% |
-11.40% |
-94.06% |
1,600.00% |
0.00% |
| EBIT Q/Q Growth |
|
-261.90% |
80.88% |
261.54% |
-47.62% |
-45.45% |
100.00% |
175.00% |
-39.39% |
-465.00% |
134.25% |
0.00% |
| NOPAT Q/Q Growth |
|
-239.20% |
78.67% |
200.00% |
-62.50% |
-66.67% |
150.00% |
440.00% |
-44.44% |
-620.00% |
124.36% |
0.00% |
| Net Income Q/Q Growth |
|
-937.50% |
41.79% |
64.10% |
-42.86% |
-85.00% |
45.95% |
90.00% |
-250.00% |
-1,128.57% |
95.35% |
0.00% |
| EPS Q/Q Growth |
|
-1,016.67% |
39.09% |
62.69% |
-36.00% |
-85.29% |
44.44% |
85.71% |
-140.00% |
-1,091.67% |
95.80% |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
68.18% |
-214.41% |
172.05% |
-31.69% |
59.20% |
-155.28% |
324.55% |
-29.96% |
-7.51% |
-123.75% |
0.00% |
| Free Cash Flow Firm Q/Q Growth |
|
-55.96% |
121.13% |
-82.51% |
-6.87% |
-119.56% |
1,368.87% |
53.83% |
30.74% |
-3.36% |
65.38% |
0.00% |
| Invested Capital Q/Q Growth |
|
-4.69% |
8.23% |
-3.46% |
-0.88% |
-3.12% |
4.33% |
-5.06% |
-2.90% |
-4.93% |
1.69% |
0.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
13.02% |
13.64% |
13.31% |
13.60% |
13.68% |
13.19% |
13.14% |
13.43% |
13.38% |
13.41% |
13.58% |
| EBITDA Margin |
|
0.16% |
0.86% |
1.22% |
1.16% |
1.19% |
1.17% |
1.40% |
1.25% |
0.08% |
1.30% |
0.95% |
| Operating Margin |
|
-1.01% |
-0.21% |
0.21% |
0.08% |
0.02% |
0.06% |
0.33% |
0.19% |
-1.01% |
0.24% |
0.85% |
| EBIT Margin |
|
-0.92% |
-0.17% |
0.27% |
0.15% |
0.07% |
0.15% |
0.40% |
0.25% |
-0.95% |
0.32% |
0.95% |
| Profit (Net Income) Margin |
|
-0.90% |
-0.52% |
-0.18% |
-0.27% |
-0.45% |
-0.25% |
-0.02% |
-0.09% |
-1.12% |
-0.05% |
0.43% |
| Tax Burden Percent |
|
65.05% |
81.25% |
73.68% |
76.92% |
84.09% |
83.33% |
40.00% |
43.75% |
78.90% |
44.44% |
78.57% |
| Interest Burden Percent |
|
151.47% |
369.23% |
-90.48% |
-236.36% |
-733.33% |
-200.00% |
-15.15% |
-80.00% |
149.32% |
-36.00% |
57.53% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
21.43% |
| Return on Invested Capital (ROIC) |
|
-5.66% |
-1.08% |
1.13% |
0.44% |
0.14% |
0.36% |
1.96% |
1.14% |
-6.38% |
1.48% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-6.38% |
-2.24% |
-0.07% |
-0.72% |
-1.78% |
-0.69% |
0.96% |
0.28% |
-8.00% |
0.64% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-7.27% |
-3.03% |
-0.09% |
-0.85% |
-2.10% |
-0.93% |
1.21% |
0.34% |
-9.70% |
0.83% |
0.00% |
| Return on Equity (ROE) |
|
-12.94% |
-4.12% |
1.04% |
-0.41% |
-1.95% |
-0.58% |
3.17% |
1.48% |
-16.08% |
2.30% |
0.00% |
| Cash Return on Invested Capital (CROIC) |
|
18.96% |
8.36% |
0.45% |
0.04% |
-0.17% |
3.86% |
5.76% |
7.99% |
8.33% |
11.17% |
0.00% |
| Operating Return on Assets (OROA) |
|
-3.70% |
-0.65% |
1.07% |
0.58% |
0.31% |
0.60% |
1.66% |
1.05% |
-3.99% |
1.30% |
0.00% |
| Return on Assets (ROA) |
|
-3.64% |
-1.95% |
-0.71% |
-1.06% |
-1.88% |
-1.01% |
-0.10% |
-0.37% |
-4.70% |
-0.21% |
0.00% |
| Return on Common Equity (ROCE) |
|
-12.93% |
-4.12% |
1.04% |
-0.41% |
-1.95% |
-0.58% |
3.17% |
1.48% |
-16.07% |
2.30% |
0.00% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
-4.47% |
-6.62% |
-8.33% |
0.00% |
-5.60% |
-4.86% |
-4.06% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-53 |
-11 |
11 |
4.20 |
1.40 |
3.50 |
19 |
11 |
-55 |
13 |
52 |
| NOPAT Margin |
|
-0.71% |
-0.15% |
0.14% |
0.06% |
0.02% |
0.04% |
0.23% |
0.13% |
-0.71% |
0.17% |
0.67% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.72% |
1.16% |
1.20% |
1.17% |
1.93% |
1.04% |
1.00% |
0.86% |
1.62% |
0.84% |
1.06% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
-0.28% |
0.29% |
- |
- |
0.09% |
0.51% |
0.29% |
-1.60% |
0.38% |
1.59% |
| Cost of Revenue to Revenue |
|
86.98% |
86.36% |
86.69% |
86.40% |
86.32% |
86.81% |
86.86% |
86.57% |
86.62% |
86.59% |
86.42% |
| SG&A Expenses to Revenue |
|
13.54% |
13.55% |
12.99% |
13.23% |
13.18% |
12.90% |
12.64% |
12.72% |
13.59% |
12.70% |
12.35% |
| 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 |
|
14.04% |
13.85% |
13.11% |
13.52% |
13.66% |
13.12% |
12.81% |
13.24% |
14.40% |
13.16% |
12.73% |
| Earnings before Interest and Taxes (EBIT) |
|
-68 |
-13 |
21 |
11 |
6.00 |
12 |
33 |
20 |
-73 |
25 |
73 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
12 |
65 |
95 |
87 |
97 |
92 |
114 |
101 |
6.00 |
102 |
73 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.70 |
0.49 |
0.52 |
0.32 |
0.53 |
0.75 |
1.10 |
1.00 |
1.05 |
1.48 |
1.95 |
| Price to Tangible Book Value (P/TBV) |
|
1.21 |
0.85 |
0.90 |
0.55 |
0.89 |
1.26 |
1.79 |
1.60 |
1.71 |
2.35 |
2.97 |
| Price to Revenue (P/Rev) |
|
0.04 |
0.03 |
0.03 |
0.02 |
0.03 |
0.04 |
0.06 |
0.05 |
0.05 |
0.07 |
0.00 |
| Price to Earnings (P/E) |
|
50.59 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
1.98% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.86 |
0.78 |
0.79 |
0.70 |
0.79 |
0.90 |
1.04 |
1.00 |
1.03 |
1.21 |
1.47 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.10 |
0.10 |
0.10 |
0.09 |
0.09 |
0.11 |
0.12 |
0.11 |
0.11 |
0.13 |
0.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
6.93 |
9.18 |
10.44 |
10.32 |
8.49 |
9.31 |
9.78 |
8.79 |
11.06 |
12.91 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
20.88 |
100.39 |
0.00 |
0.00 |
116.81 |
69.06 |
61.53 |
50.00 |
0.00 |
834.11 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
6.13 |
889.20 |
0.00 |
0.00 |
521.48 |
170.10 |
136.25 |
103.49 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
5.05 |
4.92 |
10.74 |
9.69 |
11.54 |
8.70 |
8.28 |
6.97 |
7.37 |
7.69 |
9.44 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
4.39 |
8.96 |
172.68 |
1,572.74 |
0.00 |
22.82 |
17.66 |
12.06 |
11.76 |
10.24 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
1.13 |
1.37 |
1.29 |
1.29 |
1.27 |
1.39 |
1.28 |
1.22 |
1.20 |
1.24 |
1.04 |
| Long-Term Debt to Equity |
|
1.12 |
1.36 |
1.29 |
1.28 |
1.27 |
1.39 |
1.27 |
1.21 |
1.20 |
1.24 |
1.04 |
| Financial Leverage |
|
1.14 |
1.35 |
1.19 |
1.18 |
1.18 |
1.36 |
1.26 |
1.23 |
1.21 |
1.30 |
1.10 |
| Leverage Ratio |
|
4.25 |
4.54 |
4.33 |
4.32 |
4.41 |
4.76 |
4.64 |
4.60 |
4.73 |
4.89 |
4.59 |
| Compound Leverage Factor |
|
6.43 |
16.77 |
-3.92 |
-10.22 |
-32.33 |
-9.52 |
-0.70 |
-3.68 |
7.07 |
-1.76 |
2.64 |
| Debt to Total Capital |
|
53.09% |
57.75% |
56.39% |
56.35% |
56.04% |
58.23% |
56.10% |
54.94% |
54.57% |
55.41% |
51.03% |
| Short-Term Debt to Total Capital |
|
0.48% |
0.40% |
0.31% |
0.29% |
0.29% |
0.26% |
0.24% |
0.25% |
0.23% |
0.20% |
0.18% |
| Long-Term Debt to Total Capital |
|
52.61% |
57.35% |
56.08% |
56.06% |
55.75% |
57.97% |
55.86% |
54.69% |
54.34% |
55.21% |
50.84% |
| 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 |
|
0.03% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-0.03% |
0.09% |
0.03% |
0.03% |
| Common Equity to Total Capital |
|
46.88% |
42.25% |
43.61% |
43.65% |
43.96% |
41.77% |
43.90% |
45.09% |
45.34% |
44.56% |
48.94% |
| Debt to EBITDA |
|
4.34 |
6.85 |
7.52 |
8.38 |
6.08 |
6.11 |
5.33 |
4.90 |
5.96 |
5.96 |
0.00 |
| Net Debt to EBITDA |
|
4.26 |
6.74 |
7.40 |
8.23 |
5.97 |
6.01 |
5.21 |
4.77 |
5.82 |
5.84 |
0.00 |
| Long-Term Debt to EBITDA |
|
4.30 |
6.80 |
7.48 |
8.34 |
6.05 |
6.08 |
5.30 |
4.88 |
5.94 |
5.94 |
0.00 |
| Debt to NOPAT |
|
3.84 |
663.43 |
-74.42 |
-44.93 |
373.57 |
111.58 |
74.18 |
57.73 |
-86.04 |
-161.68 |
0.00 |
| Net Debt to NOPAT |
|
3.77 |
652.86 |
-73.27 |
-44.12 |
366.43 |
109.75 |
72.61 |
56.21 |
-84.01 |
-158.49 |
0.00 |
| Long-Term Debt to NOPAT |
|
3.80 |
658.86 |
-74.01 |
-44.70 |
371.61 |
111.08 |
73.86 |
57.46 |
-85.67 |
-161.09 |
0.00 |
| Altman Z-Score |
|
4.60 |
4.36 |
4.45 |
4.45 |
4.58 |
4.43 |
4.66 |
4.77 |
4.63 |
4.78 |
0.00 |
| Noncontrolling Interest Sharing Ratio |
|
0.06% |
0.00% |
0.08% |
0.03% |
0.03% |
0.00% |
0.00% |
-0.03% |
0.09% |
0.03% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.44 |
1.54 |
1.53 |
1.51 |
1.44 |
1.48 |
1.45 |
1.41 |
1.32 |
1.38 |
1.33 |
| Quick Ratio |
|
0.39 |
0.41 |
0.44 |
0.44 |
0.42 |
0.45 |
0.45 |
0.43 |
0.44 |
0.42 |
0.42 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
151 |
333 |
58 |
54 |
-11 |
135 |
207 |
271 |
261 |
432 |
382 |
| Operating Cash Flow to CapEx |
|
215.53% |
-390.77% |
281.54% |
171.23% |
170.09% |
-244.44% |
466.04% |
326.42% |
320.00% |
-237.50% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
4.30 |
9.51 |
1.46 |
1.46 |
-0.21 |
3.74 |
5.44 |
7.51 |
7.26 |
12.71 |
12.32 |
| Operating Cash Flow to Interest Expense |
|
6.34 |
-7.26 |
4.58 |
3.38 |
3.98 |
-3.06 |
6.50 |
4.81 |
4.44 |
-1.12 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
3.40 |
-9.11 |
2.95 |
1.41 |
1.64 |
-4.31 |
5.11 |
3.33 |
3.06 |
-1.59 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
4.03 |
3.78 |
3.95 |
3.97 |
4.15 |
3.96 |
4.11 |
4.24 |
4.20 |
4.09 |
0.00 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Inventory Turnover |
|
11.25 |
9.71 |
10.87 |
11.15 |
11.98 |
10.73 |
12.09 |
12.63 |
12.90 |
11.86 |
0.00 |
| Fixed Asset Turnover |
|
17.51 |
17.67 |
17.36 |
17.23 |
17.27 |
17.66 |
17.82 |
18.18 |
17.81 |
18.13 |
0.00 |
| Accounts Payable Turnover |
|
14.84 |
13.60 |
14.90 |
14.91 |
15.44 |
14.11 |
15.72 |
16.19 |
15.47 |
14.36 |
0.00 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Inventory Outstanding (DIO) |
|
32.44 |
37.60 |
33.57 |
32.73 |
30.47 |
34.02 |
30.19 |
28.90 |
28.30 |
30.77 |
0.00 |
| Days Payable Outstanding (DPO) |
|
24.60 |
26.85 |
24.49 |
24.49 |
23.64 |
25.87 |
23.21 |
22.54 |
23.59 |
25.41 |
0.00 |
| Cash Conversion Cycle (CCC) |
|
7.85 |
10.76 |
9.08 |
8.24 |
6.83 |
8.15 |
6.97 |
6.36 |
4.71 |
5.35 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
3,681 |
3,984 |
3,846 |
3,812 |
3,693 |
3,853 |
3,658 |
3,552 |
3,377 |
3,434 |
3,222 |
| Invested Capital Turnover |
|
8.00 |
7.29 |
7.82 |
7.88 |
8.40 |
7.99 |
8.44 |
8.76 |
8.99 |
8.72 |
0.00 |
| Increase / (Decrease) in Invested Capital |
|
-203 |
-344 |
-47 |
-50 |
12 |
-131 |
-188 |
-260 |
-316 |
-419 |
-330 |
| Enterprise Value (EV) |
|
3,152 |
3,112 |
3,039 |
2,674 |
2,920 |
3,453 |
3,815 |
3,550 |
3,462 |
4,171 |
4,746 |
| Market Capitalization |
|
1,214 |
827 |
885 |
543 |
868 |
1,225 |
1,782 |
1,623 |
1,636 |
2,284 |
3,122 |
| Book Value per Share |
|
$29.74 |
$29.04 |
$28.48 |
$28.28 |
$27.59 |
$27.30 |
$27.12 |
$26.85 |
$25.61 |
$25.51 |
$26.28 |
| Tangible Book Value per Share |
|
$17.08 |
$16.70 |
$16.61 |
$16.71 |
$16.36 |
$16.38 |
$16.61 |
$16.74 |
$15.78 |
$15.99 |
$17.32 |
| Total Capital |
|
3,718 |
4,021 |
3,880 |
3,851 |
3,733 |
3,890 |
3,702 |
3,604 |
3,421 |
3,472 |
3,265 |
| Total Debt |
|
1,974 |
2,322 |
2,188 |
2,170 |
2,092 |
2,265 |
2,077 |
1,980 |
1,867 |
1,924 |
1,666 |
| Total Long-Term Debt |
|
1,956 |
2,306 |
2,176 |
2,159 |
2,081 |
2,255 |
2,068 |
1,971 |
1,859 |
1,917 |
1,660 |
| Net Debt |
|
1,937 |
2,285 |
2,154 |
2,131 |
2,052 |
2,228 |
2,033 |
1,928 |
1,823 |
1,886 |
1,623 |
| Capital Expenditures (CapEx) |
|
103 |
65 |
65 |
73 |
117 |
45 |
53 |
53 |
50 |
16 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
1,039 |
1,359 |
1,223 |
1,165 |
1,008 |
1,186 |
1,052 |
958 |
785 |
938 |
765 |
| Debt-free Net Working Capital (DFNWC) |
|
1,076 |
1,396 |
1,257 |
1,204 |
1,048 |
1,223 |
1,096 |
1,010 |
829 |
976 |
808 |
| Net Working Capital (NWC) |
|
1,058 |
1,380 |
1,245 |
1,193 |
1,037 |
1,213 |
1,087 |
1,001 |
821 |
969 |
802 |
| Net Nonoperating Expense (NNE) |
|
15 |
28 |
25 |
24 |
38 |
24 |
21 |
18 |
31 |
17 |
19 |
| Net Nonoperating Obligations (NNO) |
|
1,937 |
2,285 |
2,154 |
2,131 |
2,052 |
2,228 |
2,033 |
1,928 |
1,823 |
1,886 |
1,623 |
| Total Depreciation and Amortization (D&A) |
|
80 |
78 |
74 |
76 |
91 |
80 |
81 |
81 |
79 |
77 |
0.00 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
3.43% |
4.49% |
4.04% |
3.85% |
3.25% |
3.79% |
3.32% |
2.97% |
2.47% |
2.95% |
0.00% |
| Debt-free Net Working Capital to Revenue |
|
3.55% |
4.61% |
4.16% |
3.98% |
3.38% |
3.91% |
3.46% |
3.13% |
2.61% |
3.07% |
0.00% |
| Net Working Capital to Revenue |
|
3.50% |
4.56% |
4.12% |
3.94% |
3.35% |
3.88% |
3.43% |
3.10% |
2.58% |
3.05% |
0.00% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($1.15) |
($0.67) |
($0.25) |
($0.34) |
($0.63) |
($0.35) |
($0.05) |
($0.12) |
($1.43) |
($0.06) |
$0.54 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
59.20M |
58.70M |
59.40M |
59.40M |
59.30M |
59.60M |
60.20M |
60.50M |
60.20M |
60.70M |
60.80M |
| Adjusted Diluted Earnings per Share |
|
($1.10) |
($0.67) |
($0.25) |
($0.34) |
($0.63) |
($0.35) |
($0.05) |
($0.12) |
($1.43) |
($0.06) |
$0.52 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
60.70M |
58.70M |
59.40M |
59.40M |
59.30M |
59.60M |
60.20M |
60.50M |
60.20M |
60.70M |
62.70M |
| 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 |
|
58.50M |
59.41M |
59.44M |
59.47M |
59.52M |
59.92M |
60.52M |
60.57M |
60.65M |
60.93M |
60.52M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-27 |
4.90 |
18 |
20 |
29 |
16 |
29 |
40 |
-11 |
39 |
75 |
| Normalized NOPAT Margin |
|
-0.36% |
0.06% |
0.23% |
0.26% |
0.35% |
0.20% |
0.35% |
0.50% |
-0.15% |
0.49% |
0.97% |
| Pre Tax Income Margin |
|
-1.39% |
-0.64% |
-0.24% |
-0.35% |
-0.54% |
-0.30% |
-0.06% |
-0.20% |
-1.42% |
-0.11% |
0.54% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-1.94 |
-0.37 |
0.53 |
0.30 |
0.12 |
0.33 |
0.87 |
0.56 |
-2.03 |
0.74 |
2.35 |
| NOPAT to Interest Expense |
|
-1.50 |
-0.32 |
0.28 |
0.11 |
0.03 |
0.10 |
0.50 |
0.29 |
-1.52 |
0.39 |
1.67 |
| EBIT Less CapEx to Interest Expense |
|
-4.89 |
-2.23 |
-1.10 |
-1.68 |
-2.22 |
-0.92 |
-0.53 |
-0.92 |
-3.42 |
0.26 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
-4.44 |
-2.18 |
-1.35 |
-1.86 |
-2.31 |
-1.15 |
-0.90 |
-1.18 |
-2.91 |
-0.08 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
20.00% |
-6.58% |
-5.36% |
-3.57% |
-3.64% |
-4.40% |
-5.06% |
-4.55% |
-3.48% |
-5.05% |
0.00% |
| Augmented Payout Ratio |
|
360.00% |
-84.21% |
-41.07% |
-23.57% |
-10.00% |
-9.89% |
-17.72% |
-19.70% |
-12.17% |
-16.16% |
0.00% |