| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
20.47% |
3.49% |
9.49% |
10.27% |
118.46% |
18.88% |
1.47% |
7.34% |
4.65% |
2.34% |
2.60% |
| EBITDA Growth |
|
16.82% |
-4.33% |
7.76% |
-1.13% |
-71.94% |
50.00% |
409.09% |
11.61% |
-39.33% |
-24.40% |
-9.01% |
| EBIT Growth |
|
13.63% |
-8.42% |
3.50% |
-2.23% |
-170.79% |
6.25% |
358.00% |
20.16% |
-67.53% |
-83.44% |
-132.00% |
| NOPAT Growth |
|
14.56% |
-7.35% |
1.36% |
26.83% |
-178.85% |
1.53% |
277.19% |
44.79% |
48.39% |
-98.91% |
-487.50% |
| Net Income Growth |
|
10.56% |
-9.35% |
3.49% |
25.06% |
-275.09% |
5.61% |
157.62% |
63.87% |
-88.19% |
-466.67% |
-4.55% |
| EPS Growth |
|
0.00% |
0.00% |
0.00% |
25.00% |
-273.75% |
8.27% |
148.63% |
64.11% |
-90.17% |
-572.50% |
-3.17% |
| Operating Cash Flow Growth |
|
-21.71% |
507.01% |
-7.85% |
-60.11% |
161.38% |
60.35% |
34.35% |
-46.09% |
88.52% |
-59.46% |
85.77% |
| Free Cash Flow Firm Growth |
|
70.03% |
38.71% |
442.13% |
-72.75% |
-4,855.39% |
129.21% |
-88.45% |
183.36% |
211.07% |
-100.89% |
4,698.44% |
| Invested Capital Growth |
|
14.01% |
9.93% |
-2.33% |
6.01% |
104.54% |
-18.87% |
4.38% |
3.08% |
-5.23% |
0.33% |
-8.56% |
| Revenue Q/Q Growth |
|
3.76% |
1.83% |
1.39% |
2.52% |
27.14% |
-2.07% |
-0.24% |
1.90% |
0.48% |
2.44% |
-1.42% |
| EBITDA Q/Q Growth |
|
3.69% |
0.79% |
2.37% |
-6.17% |
191.52% |
-40.90% |
-0.55% |
-0.66% |
-23.66% |
32.82% |
-22.52% |
| EBIT Q/Q Growth |
|
3.25% |
-0.51% |
2.33% |
-8.18% |
44.36% |
-117.75% |
-2.70% |
-1.06% |
-49.16% |
151.02% |
-111.27% |
| NOPAT Q/Q Growth |
|
5.50% |
-1.36% |
0.05% |
-2.37% |
36.83% |
-70.33% |
-17.19% |
5.41% |
118.22% |
111.59% |
-163.27% |
| Net Income Q/Q Growth |
|
2.00% |
-1.11% |
3.32% |
-5.23% |
-3.96% |
11.53% |
-5.54% |
-1.55% |
-78.26% |
21.43% |
-74.24% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-3.15% |
11.46% |
-13.29% |
-1.45% |
-81.31% |
19.92% |
-69.57% |
| Operating Cash Flow Q/Q Growth |
|
-36.43% |
13.79% |
7.57% |
38.10% |
31.03% |
-30.77% |
80.21% |
34.01% |
-18.32% |
-8.33% |
-7.66% |
| Free Cash Flow Firm Q/Q Growth |
|
65.00% |
-154.58% |
741.56% |
513.23% |
-8.92% |
6.18% |
-62.24% |
197.28% |
32.91% |
-476.47% |
0.00% |
| Invested Capital Q/Q Growth |
|
1.74% |
9.65% |
-1.45% |
-4.28% |
4.22% |
2.37% |
4.66% |
-6.77% |
-4.69% |
-3.12% |
-4.93% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
15.40% |
15.10% |
15.41% |
14.86% |
14.41% |
14.64% |
14.62% |
14.46% |
13.65% |
13.56% |
13.28% |
| EBITDA Margin |
|
3.76% |
3.48% |
3.42% |
3.07% |
0.39% |
0.50% |
2.49% |
2.59% |
1.50% |
1.11% |
0.98% |
| Operating Margin |
|
2.96% |
2.65% |
2.44% |
2.20% |
-0.88% |
-0.73% |
1.09% |
1.46% |
0.40% |
0.03% |
-0.10% |
| EBIT Margin |
|
2.98% |
2.64% |
2.49% |
2.21% |
-0.72% |
-0.56% |
1.44% |
1.61% |
0.50% |
0.08% |
-0.03% |
| Profit (Net Income) Margin |
|
1.70% |
1.48% |
1.40% |
1.59% |
-1.28% |
-1.01% |
0.58% |
0.88% |
0.10% |
-0.36% |
-0.36% |
| Tax Burden Percent |
|
60.38% |
60.40% |
60.70% |
77.52% |
83.58% |
78.66% |
84.70% |
81.94% |
428.57% |
80.29% |
74.68% |
| Interest Burden Percent |
|
94.20% |
93.22% |
92.75% |
92.91% |
213.13% |
228.00% |
47.29% |
66.67% |
4.64% |
-548.00% |
1,925.00% |
| Effective Tax Rate |
|
39.62% |
39.60% |
39.30% |
22.48% |
0.00% |
0.00% |
18.58% |
18.06% |
-328.57% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
8.14% |
6.75% |
6.61% |
8.23% |
-4.14% |
-3.35% |
6.49% |
9.06% |
13.60% |
0.15% |
-0.61% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
6.62% |
5.02% |
5.13% |
5.02% |
-13.17% |
-8.30% |
2.92% |
4.80% |
-10.44% |
-5.64% |
-5.43% |
| Return on Net Nonoperating Assets (RNNOA) |
|
2.43% |
1.92% |
1.52% |
1.00% |
-12.87% |
-16.98% |
5.18% |
6.31% |
-11.90% |
-6.65% |
-6.58% |
| Return on Equity (ROE) |
|
10.57% |
8.67% |
8.13% |
9.23% |
-17.01% |
-20.33% |
11.67% |
15.37% |
1.70% |
-6.50% |
-7.20% |
| Cash Return on Invested Capital (CROIC) |
|
-4.95% |
-2.71% |
8.96% |
2.40% |
-72.80% |
17.48% |
2.21% |
6.03% |
18.96% |
-0.17% |
8.33% |
| Operating Return on Assets (OROA) |
|
10.10% |
8.28% |
8.06% |
7.73% |
-3.16% |
-2.03% |
5.12% |
6.14% |
2.01% |
0.34% |
-0.11% |
| Return on Assets (ROA) |
|
5.74% |
4.66% |
4.54% |
5.56% |
-5.62% |
-3.64% |
2.05% |
3.35% |
0.40% |
-1.47% |
-1.52% |
| Return on Common Equity (ROCE) |
|
10.57% |
8.67% |
8.13% |
9.23% |
-17.03% |
-20.37% |
11.69% |
15.37% |
1.70% |
-6.50% |
-7.19% |
| Return on Equity Simple (ROE_SIMPLE) |
|
10.05% |
8.28% |
7.74% |
8.82% |
-18.91% |
-23.49% |
10.23% |
14.18% |
1.72% |
-6.70% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
146 |
135 |
137 |
174 |
-137 |
-135 |
239 |
347 |
514 |
5.60 |
-22 |
| NOPAT Margin |
|
1.78% |
1.60% |
1.48% |
1.70% |
-0.61% |
-0.51% |
0.89% |
1.20% |
1.70% |
0.02% |
-0.07% |
| Net Nonoperating Expense Percent (NNEP) |
|
1.53% |
1.73% |
1.48% |
3.21% |
9.03% |
4.95% |
3.57% |
4.26% |
24.04% |
5.80% |
4.82% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
-0.63% |
| Cost of Revenue to Revenue |
|
84.60% |
84.90% |
84.59% |
85.14% |
85.59% |
85.36% |
85.38% |
85.54% |
86.35% |
86.44% |
86.72% |
| SG&A Expenses to Revenue |
|
12.43% |
12.39% |
12.90% |
12.46% |
13.32% |
13.37% |
13.33% |
13.22% |
13.12% |
13.23% |
12.95% |
| 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 |
|
12.44% |
12.46% |
12.97% |
12.67% |
15.29% |
15.37% |
13.53% |
12.99% |
13.25% |
13.53% |
13.38% |
| Earnings before Interest and Taxes (EBIT) |
|
244 |
223 |
231 |
226 |
-160 |
-150 |
387 |
465 |
151 |
25 |
-8.00 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
308 |
294 |
317 |
314 |
88 |
132 |
672 |
750 |
455 |
344 |
313 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.65 |
1.66 |
1.14 |
0.89 |
0.29 |
0.95 |
1.23 |
1.38 |
0.70 |
0.53 |
1.05 |
| Price to Tangible Book Value (P/TBV) |
|
2.31 |
2.70 |
1.74 |
1.27 |
0.00 |
7.00 |
3.09 |
2.60 |
1.21 |
0.89 |
1.71 |
| Price to Revenue (P/Rev) |
|
0.28 |
0.30 |
0.21 |
0.16 |
0.02 |
0.04 |
0.07 |
0.09 |
0.04 |
0.03 |
0.05 |
| Price to Earnings (P/E) |
|
16.44 |
20.02 |
14.73 |
10.08 |
0.00 |
0.00 |
12.53 |
9.99 |
50.59 |
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 |
|
6.08% |
4.99% |
6.79% |
9.92% |
0.00% |
0.00% |
7.98% |
10.01% |
1.98% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.47 |
1.48 |
1.11 |
0.91 |
0.77 |
0.98 |
1.09 |
1.18 |
0.86 |
0.79 |
1.03 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.34 |
0.37 |
0.25 |
0.19 |
0.15 |
0.13 |
0.15 |
0.16 |
0.10 |
0.09 |
0.11 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
9.13 |
10.53 |
7.21 |
6.28 |
39.04 |
26.86 |
6.13 |
6.09 |
6.93 |
8.49 |
11.06 |
| Enterprise Value to EBIT (EV/EBIT) |
|
11.52 |
13.88 |
9.90 |
8.72 |
0.00 |
0.00 |
10.64 |
9.83 |
20.88 |
116.81 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
19.24 |
22.90 |
16.67 |
11.32 |
0.00 |
0.00 |
17.21 |
13.19 |
6.13 |
521.48 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
57.52 |
10.45 |
8.37 |
18.07 |
12.06 |
7.76 |
6.71 |
13.81 |
5.05 |
11.54 |
7.37 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
12.29 |
38.85 |
0.00 |
5.03 |
50.62 |
19.82 |
4.39 |
0.00 |
11.76 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.40 |
0.39 |
0.23 |
0.19 |
2.02 |
2.20 |
1.52 |
1.19 |
1.13 |
1.27 |
1.20 |
| Long-Term Debt to Equity |
|
0.39 |
0.39 |
0.22 |
0.18 |
1.95 |
2.13 |
1.44 |
1.18 |
1.12 |
1.27 |
1.20 |
| Financial Leverage |
|
0.37 |
0.38 |
0.30 |
0.20 |
0.98 |
2.05 |
1.78 |
1.31 |
1.14 |
1.18 |
1.21 |
| Leverage Ratio |
|
1.84 |
1.86 |
1.79 |
1.66 |
3.03 |
5.58 |
5.69 |
4.58 |
4.25 |
4.41 |
4.73 |
| Compound Leverage Factor |
|
1.73 |
1.73 |
1.66 |
1.54 |
6.45 |
12.72 |
2.69 |
3.06 |
0.20 |
-24.16 |
91.12 |
| Debt to Total Capital |
|
28.39% |
28.31% |
18.65% |
16.04% |
66.89% |
68.73% |
60.25% |
54.38% |
53.09% |
56.04% |
54.57% |
| Short-Term Debt to Total Capital |
|
0.60% |
0.56% |
0.59% |
0.57% |
2.47% |
2.27% |
3.15% |
0.69% |
0.48% |
0.29% |
0.23% |
| Long-Term Debt to Total Capital |
|
27.79% |
27.75% |
18.06% |
15.48% |
64.43% |
66.46% |
57.10% |
53.69% |
52.61% |
55.75% |
54.34% |
| 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% |
-0.06% |
-0.08% |
-0.03% |
0.03% |
0.03% |
0.00% |
0.09% |
| Common Equity to Total Capital |
|
71.61% |
71.69% |
81.35% |
83.96% |
33.17% |
31.35% |
39.77% |
45.60% |
46.88% |
43.96% |
45.34% |
| Debt to EBITDA |
|
1.78 |
2.04 |
1.22 |
1.12 |
34.54 |
19.02 |
3.42 |
2.85 |
4.34 |
6.08 |
5.96 |
| Net Debt to EBITDA |
|
1.72 |
1.98 |
1.17 |
1.05 |
34.03 |
18.66 |
3.35 |
2.79 |
4.26 |
5.97 |
5.82 |
| Long-Term Debt to EBITDA |
|
1.74 |
2.00 |
1.18 |
1.09 |
33.26 |
18.39 |
3.24 |
2.81 |
4.30 |
6.05 |
5.94 |
| Debt to NOPAT |
|
3.75 |
4.43 |
2.81 |
2.03 |
-22.15 |
-18.58 |
9.59 |
6.16 |
3.84 |
373.57 |
-86.04 |
| Net Debt to NOPAT |
|
3.63 |
4.30 |
2.70 |
1.89 |
-21.83 |
-18.23 |
9.42 |
6.04 |
3.77 |
366.43 |
-84.01 |
| Long-Term Debt to NOPAT |
|
3.67 |
4.35 |
2.72 |
1.96 |
-21.34 |
-17.96 |
9.09 |
6.09 |
3.80 |
371.61 |
-85.67 |
| Altman Z-Score |
|
5.74 |
5.32 |
5.43 |
5.68 |
3.55 |
3.90 |
4.29 |
4.69 |
4.70 |
4.59 |
4.66 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
-0.08% |
-0.22% |
-0.15% |
0.00% |
0.06% |
0.03% |
0.09% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
2.93 |
2.60 |
2.36 |
2.56 |
1.69 |
1.56 |
1.43 |
1.57 |
1.44 |
1.44 |
1.32 |
| Quick Ratio |
|
0.93 |
0.82 |
0.77 |
0.86 |
0.53 |
0.49 |
0.46 |
0.52 |
0.39 |
0.42 |
0.44 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-89 |
-54 |
186 |
51 |
-2,411 |
704 |
81 |
231 |
717 |
-6.40 |
294 |
| Operating Cash Flow to CapEx |
|
38.14% |
718.77% |
488.58% |
250.27% |
581.63% |
1,757.69% |
269.30% |
1,576.19% |
203.26% |
79.06% |
233.83% |
| Free Cash Flow to Firm to Interest Expense |
|
-6.12 |
-3.35 |
11.11 |
3.16 |
-13.32 |
3.67 |
0.40 |
1.49 |
4.98 |
-0.04 |
2.02 |
| Operating Cash Flow to Interest Expense |
|
3.37 |
18.24 |
16.31 |
6.80 |
1.57 |
2.38 |
3.01 |
2.14 |
4.33 |
1.56 |
3.22 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-5.47 |
15.70 |
12.98 |
4.09 |
1.30 |
2.24 |
1.89 |
2.00 |
2.20 |
-0.41 |
1.84 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
3.39 |
3.14 |
3.23 |
3.50 |
4.41 |
3.60 |
3.57 |
3.82 |
4.03 |
4.15 |
4.20 |
| Accounts Receivable Turnover |
|
17.87 |
17.57 |
18.27 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Inventory Turnover |
|
7.65 |
7.20 |
7.64 |
8.03 |
11.50 |
10.14 |
10.16 |
10.75 |
11.25 |
11.98 |
12.90 |
| Fixed Asset Turnover |
|
15.50 |
14.25 |
15.22 |
17.43 |
18.11 |
14.77 |
0.00 |
0.00 |
17.51 |
17.27 |
17.81 |
| Accounts Payable Turnover |
|
18.04 |
17.21 |
16.01 |
16.56 |
18.66 |
14.32 |
14.04 |
14.62 |
14.84 |
15.44 |
15.47 |
| Days Sales Outstanding (DSO) |
|
20.42 |
20.77 |
19.98 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Inventory Outstanding (DIO) |
|
47.70 |
50.68 |
47.76 |
45.43 |
31.75 |
36.01 |
35.92 |
33.94 |
32.44 |
30.47 |
28.30 |
| Days Payable Outstanding (DPO) |
|
20.23 |
21.21 |
22.80 |
22.05 |
19.56 |
25.49 |
26.00 |
24.97 |
24.60 |
23.64 |
23.59 |
| Cash Conversion Cycle (CCC) |
|
47.89 |
50.25 |
44.95 |
23.39 |
12.19 |
10.52 |
9.92 |
8.97 |
7.85 |
6.83 |
4.71 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
1,911 |
2,101 |
2,052 |
2,175 |
4,450 |
3,610 |
3,768 |
3,884 |
3,681 |
3,693 |
3,377 |
| Invested Capital Turnover |
|
4.56 |
4.22 |
4.47 |
4.84 |
6.74 |
6.59 |
7.31 |
7.56 |
8.00 |
8.40 |
8.99 |
| Increase / (Decrease) in Invested Capital |
|
235 |
190 |
-49 |
123 |
2,274 |
-840 |
158 |
116 |
-203 |
12 |
-316 |
| Enterprise Value (EV) |
|
2,811 |
3,100 |
2,287 |
1,970 |
3,436 |
3,546 |
4,119 |
4,571 |
3,152 |
2,920 |
3,462 |
| Market Capitalization |
|
2,280 |
2,518 |
1,917 |
1,640 |
444 |
1,086 |
1,866 |
2,478 |
1,214 |
868 |
1,636 |
| Book Value per Share |
|
$27.57 |
$30.16 |
$33.23 |
$36.58 |
$28.59 |
$20.94 |
$26.89 |
$30.72 |
$29.74 |
$27.59 |
$25.61 |
| Tangible Book Value per Share |
|
$19.74 |
$18.48 |
$21.78 |
$25.57 |
($0.48) |
$2.83 |
$10.72 |
$16.33 |
$17.08 |
$16.36 |
$15.78 |
| Total Capital |
|
1,929 |
2,120 |
2,068 |
2,199 |
4,544 |
3,652 |
3,809 |
3,928 |
3,718 |
3,733 |
3,421 |
| Total Debt |
|
548 |
600 |
386 |
353 |
3,039 |
2,510 |
2,295 |
2,136 |
1,974 |
2,092 |
1,867 |
| Total Long-Term Debt |
|
536 |
588 |
373 |
340 |
2,927 |
2,427 |
2,175 |
2,109 |
1,956 |
2,081 |
1,859 |
| Net Debt |
|
530 |
582 |
370 |
329 |
2,995 |
2,463 |
2,254 |
2,092 |
1,937 |
2,052 |
1,823 |
| Capital Expenditures (CapEx) |
|
128 |
41 |
56 |
44 |
49 |
26 |
228 |
21 |
307 |
320 |
201 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
1,013 |
985 |
955 |
1,079 |
1,518 |
1,371 |
1,142 |
1,363 |
1,039 |
1,008 |
785 |
| Debt-free Net Working Capital (DFNWC) |
|
1,030 |
1,003 |
971 |
1,102 |
1,562 |
1,418 |
1,183 |
1,407 |
1,076 |
1,048 |
829 |
| Net Working Capital (NWC) |
|
1,018 |
991 |
959 |
1,090 |
1,450 |
1,335 |
1,063 |
1,380 |
1,058 |
1,037 |
821 |
| Net Nonoperating Expense (NNE) |
|
7.36 |
9.60 |
7.04 |
11 |
148 |
134 |
84 |
93 |
484 |
116 |
93 |
| Net Nonoperating Obligations (NNO) |
|
530 |
582 |
370 |
329 |
2,945 |
2,468 |
2,254 |
2,092 |
1,937 |
2,052 |
1,823 |
| Total Depreciation and Amortization (D&A) |
|
64 |
71 |
86 |
88 |
248 |
282 |
285 |
285 |
304 |
319 |
321 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
12.37% |
11.63% |
10.30% |
10.55% |
6.79% |
5.16% |
4.24% |
4.71% |
3.43% |
3.25% |
2.47% |
| Debt-free Net Working Capital to Revenue |
|
12.58% |
11.85% |
10.47% |
10.78% |
6.99% |
5.34% |
4.39% |
4.86% |
3.55% |
3.38% |
2.61% |
| Net Working Capital to Revenue |
|
12.44% |
11.71% |
10.34% |
10.66% |
6.49% |
5.03% |
3.94% |
4.77% |
3.50% |
3.35% |
2.58% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
($5.56) |
($5.10) |
$2.65 |
$4.28 |
$0.41 |
($1.89) |
($1.95) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
50.02M |
50.31M |
50.57M |
50.53M |
51.25M |
53.78M |
56.10M |
58M |
59.20M |
59.30M |
60.20M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
($5.56) |
($5.10) |
$2.48 |
$4.07 |
$0.40 |
($1.89) |
($1.95) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
50.27M |
50.40M |
50.78M |
50.84M |
51.54M |
53.78M |
60M |
61M |
60.70M |
59.30M |
60.20M |
| 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 |
|
50.10M |
50.39M |
50.62M |
50.42M |
53.43M |
54.84M |
56.45M |
58.31M |
58.50M |
59.52M |
60.65M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
147 |
139 |
141 |
190 |
171 |
236 |
282 |
293 |
111 |
71 |
74 |
| Normalized NOPAT Margin |
|
1.79% |
1.64% |
1.52% |
1.86% |
0.76% |
0.89% |
1.05% |
1.01% |
0.37% |
0.23% |
0.23% |
| Pre Tax Income Margin |
|
2.81% |
2.46% |
2.31% |
2.05% |
-1.53% |
-1.29% |
0.68% |
1.07% |
0.02% |
-0.44% |
-0.48% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
16.82 |
13.74 |
13.80 |
14.10 |
-0.88 |
-0.78 |
1.90 |
3.00 |
1.05 |
0.15 |
-0.05 |
| NOPAT to Interest Expense |
|
10.08 |
8.33 |
8.19 |
10.86 |
-0.76 |
-0.70 |
1.17 |
2.24 |
3.57 |
0.03 |
-0.15 |
| EBIT Less CapEx to Interest Expense |
|
7.99 |
11.20 |
10.46 |
11.39 |
-1.15 |
-0.92 |
0.78 |
2.86 |
-1.08 |
-1.82 |
-1.43 |
| NOPAT Less CapEx to Interest Expense |
|
1.24 |
5.79 |
4.85 |
8.14 |
-1.03 |
-0.84 |
0.06 |
2.10 |
1.44 |
-1.94 |
-1.53 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
-0.35% |
-1.86% |
2.58% |
1.57% |
20.00% |
-3.64% |
-3.48% |
| Augmented Payout Ratio |
|
1.75% |
1.37% |
1.01% |
17.69% |
-1.40% |
-2.23% |
11.61% |
17.72% |
360.00% |
-10.00% |
-12.17% |