| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
69,230,926.00 |
69,251,780.00 |
69,435,807.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
69,230,926.00 |
69,251,780.00 |
69,435,807.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
-0.24 |
0.73 |
0.66 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
22.06% |
46.94% |
41.31% |
20.79% |
18.23% |
0.84% |
-7.37% |
-8.04% |
-25.02% |
-12.35% |
-0.35% |
| EBITDA Growth |
|
91.05% |
929.71% |
167.39% |
170.65% |
218.74% |
34.34% |
106.22% |
-49.08% |
-69.39% |
-30.38% |
-38.39% |
| EBIT Growth |
|
285.71% |
1,150.47% |
349.27% |
294.21% |
367.81% |
38.26% |
136.92% |
-67.13% |
-89.22% |
-43.18% |
-49.59% |
| NOPAT Growth |
|
-1.09% |
2,061.68% |
571.93% |
-84.82% |
-286.72% |
-5.39% |
65.38% |
517.01% |
4.72% |
-76.83% |
-66.93% |
| Net Income Growth |
|
-47.53% |
652.38% |
270.00% |
-84.24% |
-253.73% |
-24.27% |
197.77% |
448.85% |
54.08% |
-58.84% |
-75.07% |
| EPS Growth |
|
-42.62% |
620.51% |
417.65% |
-83.27% |
-251.43% |
-20.69% |
201.14% |
444.62% |
54.72% |
-55.28% |
-75.09% |
| Operating Cash Flow Growth |
|
-82.66% |
139.52% |
300.41% |
28.85% |
492.78% |
943.48% |
2.64% |
-42.05% |
-51.89% |
-89.08% |
-66.08% |
| Free Cash Flow Firm Growth |
|
-3,185.07% |
-5,761.04% |
-1,812.84% |
22.85% |
81.55% |
104.71% |
105.40% |
122.60% |
-202.97% |
-1,194.25% |
-1,204.72% |
| Invested Capital Growth |
|
164.26% |
165.46% |
145.09% |
22.32% |
9.85% |
2.01% |
1.12% |
24.06% |
29.95% |
30.02% |
34.78% |
| Revenue Q/Q Growth |
|
8.52% |
16.21% |
5.41% |
-9.13% |
6.21% |
-0.89% |
-3.17% |
-9.79% |
-13.40% |
15.86% |
10.09% |
| EBITDA Q/Q Growth |
|
2.65% |
129.56% |
-12.88% |
31.83% |
20.89% |
-3.24% |
33.73% |
-67.45% |
-27.32% |
120.03% |
18.36% |
| EBIT Q/Q Growth |
|
7.01% |
220.23% |
-18.06% |
40.39% |
26.99% |
-5.36% |
40.41% |
-80.52% |
-58.35% |
398.87% |
24.58% |
| NOPAT Q/Q Growth |
|
-97.65% |
598.69% |
-49.65% |
83.70% |
-128.89% |
454.05% |
-11.98% |
585.33% |
-104.46% |
186.08% |
25.66% |
| Net Income Q/Q Growth |
|
-96.92% |
491.37% |
-58.29% |
107.63% |
-130.02% |
391.33% |
64.01% |
282.70% |
-102.51% |
361.11% |
-0.64% |
| EPS Q/Q Growth |
|
-96.85% |
480.00% |
-56.65% |
111.36% |
-128.49% |
403.77% |
64.60% |
282.26% |
-102.37% |
400.00% |
-8.33% |
| Operating Cash Flow Q/Q Growth |
|
-72.80% |
-56.27% |
1,578.26% |
-35.44% |
25.12% |
-23.03% |
65.08% |
-63.55% |
3.88% |
-82.53% |
412.98% |
| Free Cash Flow Firm Q/Q Growth |
|
-199.54% |
-3.16% |
1.94% |
74.54% |
28.38% |
126.32% |
12.47% |
9.97% |
-1,030.84% |
4.95% |
-13.54% |
| Invested Capital Q/Q Growth |
|
6.83% |
10.39% |
-0.77% |
4.52% |
-4.05% |
2.51% |
-1.63% |
28.79% |
0.07% |
2.56% |
1.97% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
15.28% |
28.09% |
28.14% |
28.94% |
33.14% |
35.68% |
31.91% |
23.07% |
19.77% |
22.94% |
29.70% |
| EBITDA Margin |
|
11.79% |
23.29% |
19.25% |
27.93% |
31.79% |
31.03% |
42.86% |
15.46% |
12.98% |
24.65% |
26.50% |
| Operating Margin |
|
5.58% |
17.85% |
14.76% |
20.40% |
23.04% |
26.67% |
21.91% |
7.33% |
4.30% |
9.48% |
13.70% |
| EBIT Margin |
|
6.69% |
18.42% |
14.32% |
22.13% |
26.45% |
25.26% |
36.63% |
7.91% |
3.80% |
16.38% |
18.53% |
| Profit (Net Income) Margin |
|
4.86% |
24.72% |
9.78% |
22.35% |
-6.32% |
18.56% |
31.44% |
133.38% |
-3.87% |
8.72% |
7.87% |
| Tax Burden Percent |
|
66.41% |
124.83% |
72.13% |
105.49% |
-25.41% |
78.38% |
86.75% |
1,969.23% |
-173.08% |
58.31% |
46.06% |
| Interest Burden Percent |
|
109.40% |
107.47% |
94.68% |
95.75% |
93.97% |
93.76% |
98.95% |
85.65% |
58.76% |
91.28% |
92.18% |
| Effective Tax Rate |
|
33.59% |
-24.83% |
27.87% |
-5.49% |
125.41% |
21.62% |
13.25% |
-1,869.23% |
273.08% |
41.69% |
53.94% |
| Return on Invested Capital (ROIC) |
|
4.08% |
24.58% |
12.62% |
19.75% |
-5.54% |
18.67% |
16.84% |
107.29% |
-5.27% |
3.69% |
4.19% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
46.34% |
34.25% |
10.36% |
20.81% |
-6.15% |
15.78% |
33.73% |
94.98% |
-1.48% |
7.69% |
6.77% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.39% |
3.05% |
1.54% |
4.46% |
-1.38% |
3.48% |
6.47% |
16.83% |
-0.24% |
1.19% |
0.85% |
| Return on Equity (ROE) |
|
4.48% |
27.62% |
14.15% |
24.20% |
-6.92% |
22.15% |
23.31% |
124.12% |
-5.51% |
4.88% |
5.03% |
| Cash Return on Invested Capital (CROIC) |
|
-54.01% |
-43.95% |
-30.75% |
-6.41% |
1.88% |
7.94% |
11.43% |
5.05% |
1.69% |
-5.66% |
-8.98% |
| Operating Return on Assets (OROA) |
|
3.44% |
10.18% |
8.29% |
11.96% |
14.88% |
13.95% |
19.73% |
3.85% |
1.73% |
7.04% |
7.82% |
| Return on Assets (ROA) |
|
2.50% |
13.66% |
5.66% |
12.08% |
-3.55% |
10.25% |
16.93% |
64.99% |
-1.76% |
3.74% |
3.32% |
| Return on Common Equity (ROCE) |
|
4.45% |
27.44% |
14.05% |
24.11% |
-6.90% |
22.08% |
23.25% |
123.94% |
-5.51% |
4.88% |
5.03% |
| Return on Equity Simple (ROE_SIMPLE) |
|
41.75% |
46.94% |
50.48% |
0.00% |
13.82% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
19 |
136 |
68 |
126 |
-36 |
129 |
113 |
776 |
-35 |
30 |
37 |
| NOPAT Margin |
|
3.71% |
22.28% |
10.64% |
21.52% |
-5.85% |
20.91% |
19.01% |
144.38% |
-7.44% |
5.53% |
6.31% |
| Net Nonoperating Expense Percent (NNEP) |
|
-42.26% |
-9.67% |
2.25% |
-1.07% |
0.60% |
2.89% |
-16.89% |
12.31% |
-3.79% |
-4.01% |
-2.59% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
3.78% |
-1.10% |
3.76% |
3.20% |
18.22% |
-0.81% |
0.69% |
0.86% |
| Cost of Revenue to Revenue |
|
84.72% |
71.91% |
71.86% |
71.06% |
66.86% |
64.32% |
68.09% |
76.93% |
80.23% |
77.06% |
70.30% |
| SG&A Expenses to Revenue |
|
5.05% |
5.33% |
4.76% |
4.57% |
3.93% |
3.06% |
4.52% |
5.02% |
5.44% |
5.04% |
4.33% |
| 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 |
|
9.70% |
10.24% |
13.39% |
8.54% |
10.10% |
9.01% |
10.01% |
15.74% |
15.47% |
13.46% |
16.00% |
| Earnings before Interest and Taxes (EBIT) |
|
35 |
112 |
92 |
129 |
164 |
155 |
218 |
43 |
18 |
88 |
110 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
62 |
142 |
124 |
163 |
197 |
191 |
255 |
83 |
60 |
133 |
157 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
2.71 |
2.48 |
1.92 |
1.41 |
1.26 |
1.28 |
1.42 |
1.11 |
2.15 |
1.56 |
1.67 |
| Price to Tangible Book Value (P/TBV) |
|
2.71 |
2.48 |
1.92 |
1.41 |
1.26 |
1.28 |
1.42 |
1.11 |
2.15 |
1.56 |
1.67 |
| Price to Revenue (P/Rev) |
|
2.92 |
2.60 |
1.79 |
1.33 |
1.13 |
1.21 |
1.44 |
1.48 |
3.07 |
2.35 |
2.55 |
| Price to Earnings (P/E) |
|
6.50 |
5.27 |
3.77 |
8.43 |
9.00 |
10.86 |
8.70 |
3.57 |
6.76 |
5.35 |
6.84 |
| 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 |
|
15.39% |
18.97% |
26.50% |
11.87% |
11.12% |
9.21% |
11.49% |
28.03% |
14.80% |
18.69% |
14.63% |
| Enterprise Value to Invested Capital (EV/IC) |
|
2.40 |
2.18 |
1.72 |
1.32 |
1.22 |
1.24 |
1.37 |
1.10 |
2.03 |
1.50 |
1.59 |
| Enterprise Value to Revenue (EV/Rev) |
|
3.16 |
2.87 |
2.06 |
1.58 |
1.35 |
1.40 |
1.56 |
1.64 |
3.24 |
2.54 |
2.75 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
32.58 |
19.15 |
11.99 |
7.62 |
5.28 |
5.11 |
4.67 |
5.33 |
12.16 |
10.22 |
13.55 |
| Enterprise Value to EBIT (EV/EBIT) |
|
76.44 |
29.63 |
17.08 |
10.14 |
6.64 |
6.38 |
5.65 |
6.68 |
16.52 |
14.81 |
22.74 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
9.63 |
6.79 |
4.57 |
10.63 |
11.31 |
12.60 |
11.01 |
4.58 |
8.27 |
8.29 |
8.85 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
41.80 |
32.56 |
14.20 |
10.53 |
6.82 |
5.81 |
6.29 |
7.09 |
15.40 |
15.16 |
25.84 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
67.93 |
15.75 |
12.08 |
24.07 |
135.35 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.53 |
0.49 |
0.51 |
0.48 |
0.49 |
0.46 |
0.44 |
0.34 |
0.34 |
0.34 |
0.33 |
| Long-Term Debt to Equity |
|
0.53 |
0.49 |
0.51 |
0.48 |
0.49 |
0.46 |
0.44 |
0.34 |
0.34 |
0.34 |
0.33 |
| Financial Leverage |
|
0.01 |
0.09 |
0.15 |
0.21 |
0.22 |
0.22 |
0.19 |
0.18 |
0.16 |
0.15 |
0.13 |
| Leverage Ratio |
|
2.16 |
2.17 |
2.35 |
2.06 |
2.06 |
1.97 |
1.96 |
1.80 |
1.81 |
1.79 |
1.77 |
| Compound Leverage Factor |
|
2.36 |
2.34 |
2.23 |
1.97 |
1.94 |
1.85 |
1.94 |
1.54 |
1.07 |
1.64 |
1.63 |
| Debt to Total Capital |
|
34.73% |
33.07% |
33.75% |
32.54% |
32.88% |
31.73% |
30.69% |
25.51% |
25.58% |
25.26% |
24.98% |
| Short-Term Debt 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% |
| Long-Term Debt to Total Capital |
|
34.73% |
33.07% |
33.75% |
32.54% |
32.88% |
31.73% |
30.69% |
25.51% |
25.58% |
25.26% |
24.98% |
| 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 |
|
0.30% |
0.32% |
0.28% |
0.17% |
0.14% |
0.11% |
0.08% |
0.05% |
0.01% |
-0.07% |
-0.05% |
| Common Equity to Total Capital |
|
64.97% |
66.60% |
65.98% |
67.28% |
66.98% |
68.17% |
69.23% |
74.44% |
74.41% |
74.81% |
75.07% |
| Debt to EBITDA |
|
5.92 |
3.48 |
2.79 |
2.21 |
1.73 |
1.61 |
1.35 |
1.49 |
1.84 |
2.05 |
2.51 |
| Net Debt to EBITDA |
|
2.44 |
1.75 |
1.51 |
1.20 |
0.82 |
0.67 |
0.36 |
0.50 |
0.64 |
0.77 |
0.99 |
| Long-Term Debt to EBITDA |
|
5.92 |
3.48 |
2.79 |
2.21 |
1.73 |
1.61 |
1.35 |
1.49 |
1.84 |
2.05 |
2.51 |
| Debt to NOPAT |
|
1.75 |
1.23 |
1.06 |
3.08 |
3.70 |
3.96 |
3.17 |
1.28 |
1.25 |
1.66 |
1.64 |
| Net Debt to NOPAT |
|
0.72 |
0.62 |
0.58 |
1.67 |
1.76 |
1.65 |
0.85 |
0.43 |
0.44 |
0.62 |
0.64 |
| Long-Term Debt to NOPAT |
|
1.75 |
1.23 |
1.06 |
3.08 |
3.70 |
3.96 |
3.17 |
1.28 |
1.25 |
1.66 |
1.64 |
| Altman Z-Score |
|
2.33 |
2.53 |
2.22 |
2.05 |
2.01 |
2.09 |
2.29 |
2.21 |
2.99 |
2.51 |
2.67 |
| Noncontrolling Interest Sharing Ratio |
|
0.57% |
0.65% |
0.75% |
0.36% |
0.33% |
0.31% |
0.26% |
0.15% |
0.09% |
0.01% |
0.01% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.57 |
1.73 |
1.61 |
1.59 |
1.67 |
1.81 |
1.87 |
1.77 |
1.55 |
1.55 |
1.64 |
| Quick Ratio |
|
1.32 |
1.46 |
1.35 |
1.38 |
1.44 |
1.56 |
1.64 |
1.55 |
1.32 |
1.29 |
1.38 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-1,519 |
-1,567 |
-1,536 |
-391 |
-280 |
74 |
83 |
91 |
-849 |
-807 |
-916 |
| Operating Cash Flow to CapEx |
|
17.38% |
10.44% |
235.65% |
111.55% |
189.20% |
209.06% |
0.00% |
68.96% |
78.37% |
25.99% |
84.74% |
| Free Cash Flow to Firm to Interest Expense |
|
-85.80 |
-69.32 |
-68.58 |
-17.70 |
-11.53 |
2.97 |
3.33 |
3.68 |
-34.93 |
-33.61 |
-36.79 |
| Operating Cash Flow to Interest Expense |
|
1.49 |
0.51 |
8.62 |
5.64 |
6.42 |
4.84 |
7.96 |
2.91 |
3.09 |
0.55 |
2.70 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-7.06 |
-4.37 |
4.96 |
0.58 |
3.02 |
2.52 |
9.52 |
-1.31 |
-0.85 |
-1.55 |
-0.49 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.51 |
0.55 |
0.58 |
0.54 |
0.56 |
0.55 |
0.54 |
0.49 |
0.45 |
0.43 |
0.42 |
| Accounts Receivable Turnover |
|
4.16 |
3.75 |
4.32 |
4.59 |
4.60 |
4.15 |
4.52 |
4.53 |
4.40 |
4.22 |
4.06 |
| 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 |
|
1.37 |
1.44 |
1.51 |
1.32 |
1.33 |
1.29 |
1.25 |
1.18 |
1.07 |
1.00 |
0.99 |
| Accounts Payable Turnover |
|
4.49 |
4.71 |
5.14 |
4.83 |
4.79 |
4.97 |
5.17 |
4.82 |
4.36 |
4.30 |
4.49 |
| Days Sales Outstanding (DSO) |
|
87.83 |
97.24 |
84.57 |
79.60 |
79.33 |
87.86 |
80.79 |
80.58 |
82.90 |
86.42 |
89.88 |
| 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) |
|
81.36 |
77.42 |
71.02 |
75.51 |
76.27 |
73.44 |
70.56 |
75.78 |
83.64 |
84.93 |
81.22 |
| Cash Conversion Cycle (CCC) |
|
6.46 |
19.82 |
13.55 |
4.09 |
3.06 |
14.42 |
10.23 |
4.80 |
-0.73 |
1.49 |
8.66 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
2,475 |
2,732 |
2,711 |
2,833 |
2,718 |
2,787 |
2,741 |
3,530 |
3,532 |
3,623 |
3,694 |
| Invested Capital Turnover |
|
1.10 |
1.10 |
1.19 |
0.92 |
0.95 |
0.89 |
0.89 |
0.74 |
0.71 |
0.67 |
0.66 |
| Increase / (Decrease) in Invested Capital |
|
1,538 |
1,703 |
1,605 |
517 |
244 |
55 |
30 |
685 |
814 |
837 |
953 |
| Enterprise Value (EV) |
|
5,940 |
5,949 |
4,652 |
3,741 |
3,307 |
3,450 |
3,766 |
3,874 |
7,168 |
5,432 |
5,877 |
| Market Capitalization |
|
5,486 |
5,395 |
4,056 |
3,146 |
2,789 |
2,993 |
3,473 |
3,507 |
6,787 |
5,028 |
5,452 |
| Book Value per Share |
|
$27.91 |
$30.06 |
$29.07 |
$31.48 |
$31.07 |
$32.78 |
$34.37 |
$45.56 |
$45.66 |
$46.51 |
$47.11 |
| Tangible Book Value per Share |
|
$27.91 |
$30.06 |
$29.07 |
$31.48 |
$31.07 |
$32.78 |
$34.37 |
$45.56 |
$45.66 |
$46.51 |
$47.11 |
| Total Capital |
|
3,110 |
3,268 |
3,206 |
3,327 |
3,295 |
3,418 |
3,536 |
4,258 |
4,249 |
4,305 |
4,357 |
| Total Debt |
|
1,080 |
1,081 |
1,082 |
1,083 |
1,084 |
1,084 |
1,085 |
1,086 |
1,087 |
1,088 |
1,089 |
| Total Long-Term Debt |
|
1,080 |
1,081 |
1,082 |
1,083 |
1,084 |
1,084 |
1,085 |
1,086 |
1,087 |
1,088 |
1,089 |
| Net Debt |
|
444 |
544 |
587 |
589 |
514 |
453 |
290 |
365 |
380 |
407 |
428 |
| Capital Expenditures (CapEx) |
|
151 |
110 |
82 |
112 |
82 |
57 |
-39 |
105 |
96 |
50 |
79 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-72 |
107 |
27 |
19 |
9.50 |
33 |
-50 |
-66 |
-151 |
-117 |
-36 |
| Debt-free Net Working Capital (DFNWC) |
|
437 |
517 |
419 |
399 |
463 |
549 |
626 |
534 |
427 |
424 |
490 |
| Net Working Capital (NWC) |
|
437 |
517 |
419 |
399 |
463 |
549 |
626 |
534 |
427 |
424 |
490 |
| Net Nonoperating Expense (NNE) |
|
-6.04 |
-15 |
5.55 |
-4.85 |
2.87 |
14 |
-74 |
59 |
-17 |
-17 |
-9.26 |
| Net Nonoperating Obligations (NNO) |
|
444 |
544 |
587 |
589 |
507 |
453 |
290 |
358 |
371 |
405 |
426 |
| Total Depreciation and Amortization (D&A) |
|
27 |
30 |
32 |
34 |
33 |
36 |
37 |
41 |
43 |
45 |
47 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-3.84% |
5.14% |
1.19% |
0.79% |
0.39% |
1.32% |
-2.07% |
-2.77% |
-6.83% |
-5.49% |
-1.66% |
| Debt-free Net Working Capital to Revenue |
|
23.25% |
24.93% |
18.53% |
16.90% |
18.84% |
22.27% |
25.89% |
22.53% |
19.30% |
19.83% |
22.93% |
| Net Working Capital to Revenue |
|
23.25% |
24.93% |
18.53% |
16.90% |
18.84% |
22.27% |
25.89% |
22.53% |
19.30% |
19.83% |
22.93% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.35 |
$2.07 |
$0.89 |
$1.87 |
($0.53) |
$1.62 |
$2.66 |
$10.17 |
($0.24) |
$0.73 |
$0.66 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
72.40M |
72.40M |
72.40M |
72.10M |
71M |
71.10M |
70.70M |
70.60M |
69.20M |
69.30M |
69.40M |
| Adjusted Diluted Earnings per Share |
|
$0.35 |
$2.03 |
$0.88 |
$1.86 |
($0.53) |
$1.61 |
$2.65 |
$10.13 |
($0.24) |
$0.72 |
$0.66 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
73.60M |
73.70M |
73.20M |
72.90M |
71M |
71.30M |
71M |
70.90M |
69.20M |
70.40M |
70.30M |
| 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 |
|
72.41M |
72.75M |
71.12M |
71.03M |
71.07M |
71.21M |
69.58M |
69.23M |
69.25M |
69.44M |
69.44M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
19 |
76 |
68 |
83 |
106 |
129 |
113 |
41 |
24 |
36 |
68 |
| Normalized NOPAT Margin |
|
3.71% |
12.49% |
10.64% |
14.28% |
17.01% |
20.91% |
19.01% |
7.67% |
5.05% |
6.76% |
11.42% |
| Pre Tax Income Margin |
|
7.31% |
19.80% |
13.56% |
21.18% |
24.86% |
23.68% |
36.24% |
6.77% |
2.23% |
14.95% |
17.08% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
1.98 |
4.97 |
4.11 |
5.85 |
6.76 |
6.27 |
8.76 |
1.71 |
0.73 |
3.68 |
4.42 |
| NOPAT to Interest Expense |
|
1.10 |
6.02 |
3.06 |
5.69 |
-1.50 |
5.19 |
4.55 |
31.29 |
-1.42 |
1.24 |
1.50 |
| EBIT Less CapEx to Interest Expense |
|
-6.57 |
0.10 |
0.46 |
0.80 |
3.37 |
3.95 |
10.33 |
-2.51 |
-3.21 |
1.58 |
1.23 |
| NOPAT Less CapEx to Interest Expense |
|
-7.45 |
1.14 |
-0.60 |
0.64 |
-4.89 |
2.87 |
6.11 |
27.06 |
-5.36 |
-0.86 |
-1.68 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
0.00% |
13.27% |
14.29% |
34.18% |
0.00% |
0.00% |
25.45% |
10.21% |
0.00% |
0.00% |
3.15% |