| DEI Shares Outstanding |
|
66,496,654.00 |
62,035,806.00 |
58,978,174.00 |
56,034,243.00 |
54,092,534.00 |
52,950,178.00 |
49,477,016.00 |
- |
- |
- |
40,516,637.00 |
| DEI Adjusted Shares Outstanding |
|
66,496,654.00 |
62,035,806.00 |
58,978,174.00 |
56,034,243.00 |
54,092,534.00 |
52,950,178.00 |
49,477,016.00 |
- |
- |
- |
40,516,637.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
1.57 |
1.93 |
1.89 |
1.24 |
1.66 |
-1.84 |
0.02 |
- |
- |
- |
5.22 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
8.81% |
-8.98% |
-4.24% |
28.30% |
2.29% |
-36.10% |
21.69% |
38.76% |
1.37% |
-23.25% |
-20.75% |
| EBITDA Growth |
|
38.51% |
7.69% |
-26.85% |
-4.91% |
13.29% |
-119.77% |
297.73% |
192.01% |
68.59% |
-181.43% |
226.05% |
| EBIT Growth |
|
51.59% |
9.96% |
-30.90% |
-10.20% |
16.28% |
-158.61% |
128.72% |
583.76% |
88.87% |
-211.20% |
188.82% |
| NOPAT Growth |
|
52.09% |
13.26% |
-8.82% |
-32.53% |
35.37% |
-155.16% |
150.51% |
324.01% |
91.25% |
-201.56% |
192.20% |
| Net Income Growth |
|
71.16% |
14.52% |
-6.71% |
-37.70% |
29.03% |
-208.75% |
101.19% |
9,588.14% |
105.60% |
-222.09% |
174.76% |
| EPS Growth |
|
76.47% |
20.00% |
-1.11% |
-33.15% |
36.13% |
-213.58% |
101.09% |
11,150.00% |
113.78% |
-233.06% |
179.22% |
| Operating Cash Flow Growth |
|
42.27% |
35.63% |
-19.23% |
-22.10% |
30.06% |
-15.14% |
-106.02% |
1,761.10% |
157.57% |
-63.31% |
-90.05% |
| Free Cash Flow Firm Growth |
|
48.71% |
37.44% |
-225.29% |
149.51% |
20.51% |
18.10% |
-111.76% |
550.08% |
188.44% |
-75.80% |
-249.90% |
| Invested Capital Growth |
|
-0.19% |
-5.10% |
58.38% |
-2.18% |
-1.28% |
-24.04% |
7.38% |
7.86% |
4.07% |
-39.37% |
66.34% |
| Revenue Q/Q Growth |
|
0.81% |
-4.24% |
4.83% |
3.03% |
-1.33% |
-10.56% |
4.35% |
7.67% |
-2.36% |
-8.43% |
-5.82% |
| EBITDA Q/Q Growth |
|
12.26% |
-6.19% |
-1.90% |
-6.18% |
4.65% |
-110.58% |
-34.53% |
64.46% |
2.01% |
-22.72% |
-14.90% |
| EBIT Q/Q Growth |
|
12.73% |
-7.25% |
-2.43% |
-8.39% |
5.65% |
-33.93% |
-60.77% |
106.65% |
1.34% |
-19.95% |
-16.88% |
| NOPAT Q/Q Growth |
|
13.73% |
-7.10% |
33.12% |
-35.08% |
7.44% |
-34.04% |
-42.28% |
87.05% |
3.84% |
-19.26% |
-17.70% |
| Net Income Q/Q Growth |
|
15.76% |
-7.93% |
30.98% |
-35.24% |
8.20% |
-15.24% |
-96.36% |
145.92% |
3.99% |
-22.08% |
-18.89% |
| EPS Q/Q Growth |
|
15.38% |
-6.74% |
34.85% |
-32.77% |
7.28% |
-14.29% |
-96.77% |
141.94% |
5.48% |
-17.86% |
-18.23% |
| Operating Cash Flow Q/Q Growth |
|
-27.83% |
34.33% |
7.82% |
-19.63% |
10.82% |
-29.93% |
86.94% |
-10.68% |
24.59% |
-22.54% |
-92.22% |
| Free Cash Flow Firm Q/Q Growth |
|
-27.90% |
41.32% |
3.28% |
-22.42% |
4.94% |
-23.41% |
73.71% |
-26.68% |
44.79% |
-38.56% |
-250.84% |
| Invested Capital Q/Q Growth |
|
2.42% |
-7.30% |
-2.29% |
-3.96% |
-3.80% |
-0.81% |
-9.77% |
1.80% |
-5.50% |
-10.09% |
3.83% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
14.97% |
17.64% |
14.76% |
12.51% |
13.21% |
10.78% |
10.90% |
12.90% |
19.64% |
13.62% |
4.53% |
| EBITDA Margin |
|
10.89% |
12.89% |
9.85% |
7.30% |
8.08% |
-2.50% |
4.06% |
8.55% |
14.22% |
-15.09% |
24.00% |
| Operating Margin |
|
8.90% |
10.97% |
7.40% |
4.90% |
6.16% |
-5.78% |
1.86% |
6.66% |
12.30% |
-18.29% |
19.93% |
| EBIT Margin |
|
9.02% |
10.90% |
7.86% |
5.50% |
6.26% |
-5.74% |
1.35% |
6.67% |
12.43% |
-18.01% |
20.19% |
| Profit (Net Income) Margin |
|
5.14% |
6.47% |
6.31% |
3.06% |
3.86% |
-6.57% |
0.06% |
4.51% |
9.14% |
-14.54% |
13.72% |
| Tax Burden Percent |
|
63.86% |
64.41% |
90.93% |
72.31% |
76.08% |
89.19% |
90.23% |
77.01% |
78.68% |
75.17% |
74.74% |
| Interest Burden Percent |
|
89.31% |
92.21% |
88.20% |
76.95% |
81.15% |
128.46% |
5.28% |
87.71% |
93.45% |
107.39% |
90.91% |
| Effective Tax Rate |
|
36.14% |
35.59% |
9.07% |
27.69% |
23.92% |
0.00% |
9.77% |
22.99% |
21.32% |
0.00% |
25.26% |
| Return on Invested Capital (ROIC) |
|
19.97% |
23.24% |
16.84% |
9.37% |
12.91% |
-8.15% |
4.60% |
18.10% |
32.70% |
-40.54% |
37.18% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
13.22% |
12.77% |
13.37% |
6.41% |
7.37% |
-21.89% |
-5.32% |
13.62% |
27.78% |
-54.33% |
31.81% |
| Return on Net Nonoperating Assets (RNNOA) |
|
5.14% |
2.95% |
5.94% |
4.80% |
5.10% |
-12.90% |
-4.28% |
13.06% |
16.21% |
-35.98% |
38.63% |
| Return on Equity (ROE) |
|
25.11% |
26.19% |
22.78% |
14.17% |
18.01% |
-21.04% |
0.32% |
31.17% |
48.90% |
-76.51% |
75.81% |
| Cash Return on Invested Capital (CROIC) |
|
20.17% |
28.47% |
-28.35% |
11.57% |
14.19% |
19.18% |
-2.52% |
10.54% |
28.71% |
8.48% |
-12.64% |
| Operating Return on Assets (OROA) |
|
19.47% |
21.76% |
12.35% |
9.40% |
11.12% |
-6.90% |
2.15% |
14.45% |
24.58% |
-25.28% |
24.12% |
| Return on Assets (ROA) |
|
11.10% |
12.92% |
9.90% |
5.23% |
6.87% |
-7.90% |
0.10% |
9.76% |
18.07% |
-20.41% |
16.39% |
| Return on Common Equity (ROCE) |
|
25.11% |
26.19% |
22.78% |
14.17% |
18.01% |
-21.04% |
0.32% |
31.14% |
48.85% |
-76.35% |
75.51% |
| Return on Equity Simple (ROE_SIMPLE) |
|
23.71% |
25.28% |
22.02% |
14.65% |
17.19% |
-24.06% |
0.36% |
28.36% |
42.19% |
-149.91% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
115 |
130 |
119 |
80 |
109 |
-60 |
30 |
128 |
245 |
-249 |
230 |
| NOPAT Margin |
|
5.68% |
7.07% |
6.73% |
3.54% |
4.68% |
-4.04% |
1.68% |
5.13% |
9.68% |
-12.80% |
14.90% |
| Net Nonoperating Expense Percent (NNEP) |
|
6.75% |
10.46% |
3.47% |
2.96% |
5.54% |
13.74% |
9.92% |
4.48% |
4.91% |
13.80% |
5.37% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
16.16% |
25.93% |
-42.47% |
28.33% |
| Cost of Revenue to Revenue |
|
85.03% |
82.36% |
85.24% |
87.49% |
86.79% |
89.22% |
89.10% |
87.10% |
80.36% |
86.38% |
95.47% |
| SG&A Expenses to Revenue |
|
5.02% |
5.58% |
5.85% |
5.65% |
6.17% |
7.95% |
6.24% |
5.60% |
6.83% |
31.27% |
-17.00% |
| 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 |
|
6.07% |
6.67% |
7.36% |
7.62% |
7.05% |
16.56% |
9.04% |
6.24% |
7.34% |
31.91% |
-15.40% |
| Earnings before Interest and Taxes (EBIT) |
|
183 |
201 |
139 |
125 |
145 |
-85 |
24 |
167 |
315 |
-351 |
311 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
221 |
238 |
174 |
165 |
187 |
-37 |
73 |
214 |
361 |
-294 |
370 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.55 |
1.80 |
2.22 |
1.38 |
1.40 |
2.11 |
2.84 |
2.64 |
2.11 |
3.91 |
0.95 |
| Price to Tangible Book Value (P/TBV) |
|
3.88 |
3.70 |
0.00 |
0.00 |
36.23 |
22.28 |
40.80 |
9.54 |
4.22 |
0.00 |
3.09 |
| Price to Revenue (P/Rev) |
|
0.34 |
0.46 |
0.63 |
0.29 |
0.31 |
0.58 |
0.51 |
0.42 |
0.46 |
0.38 |
0.23 |
| Price to Earnings (P/E) |
|
6.53 |
7.11 |
10.06 |
9.39 |
8.12 |
0.00 |
794.00 |
9.34 |
5.01 |
0.00 |
1.64 |
| Dividend Yield |
|
0.00% |
0.00% |
1.26% |
2.58% |
2.38% |
1.98% |
1.71% |
1.46% |
1.27% |
2.35% |
4.66% |
| Earnings Yield |
|
15.32% |
14.06% |
9.94% |
10.65% |
12.32% |
0.00% |
0.13% |
10.70% |
19.96% |
0.00% |
60.85% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.42 |
1.69 |
1.71 |
1.21 |
1.25 |
1.71 |
1.88 |
1.89 |
1.80 |
2.18 |
0.97 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.40 |
0.50 |
0.84 |
0.45 |
0.45 |
0.73 |
0.71 |
0.55 |
0.54 |
0.52 |
0.49 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
3.70 |
3.88 |
8.51 |
6.20 |
5.56 |
0.00 |
17.48 |
6.48 |
3.81 |
0.00 |
2.03 |
| Enterprise Value to EBIT (EV/EBIT) |
|
4.47 |
4.59 |
10.66 |
8.22 |
7.18 |
0.00 |
52.45 |
8.31 |
4.36 |
0.00 |
2.42 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
7.09 |
7.08 |
12.45 |
12.77 |
9.59 |
0.00 |
42.32 |
10.81 |
5.60 |
0.00 |
3.27 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
6.20 |
5.17 |
10.26 |
9.11 |
7.12 |
8.75 |
0.00 |
11.18 |
4.30 |
8.65 |
64.49 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
7.03 |
5.78 |
0.00 |
10.34 |
8.72 |
7.70 |
0.00 |
18.56 |
6.38 |
19.45 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.72 |
0.50 |
1.09 |
1.07 |
0.87 |
1.11 |
1.32 |
0.99 |
0.72 |
2.09 |
1.20 |
| Long-Term Debt to Equity |
|
0.63 |
0.50 |
1.00 |
1.06 |
0.87 |
1.11 |
1.32 |
0.99 |
0.72 |
2.09 |
1.20 |
| Financial Leverage |
|
0.39 |
0.23 |
0.44 |
0.75 |
0.69 |
0.59 |
0.80 |
0.96 |
0.58 |
0.66 |
1.21 |
| Leverage Ratio |
|
2.26 |
2.03 |
2.30 |
2.71 |
2.62 |
2.66 |
3.11 |
3.19 |
2.71 |
3.75 |
4.63 |
| Compound Leverage Factor |
|
2.02 |
1.87 |
2.03 |
2.09 |
2.13 |
3.42 |
0.16 |
2.80 |
2.53 |
4.03 |
4.21 |
| Debt to Total Capital |
|
41.75% |
33.49% |
52.14% |
51.64% |
46.66% |
52.53% |
56.82% |
49.85% |
41.88% |
67.66% |
54.58% |
| Short-Term Debt to Total Capital |
|
5.09% |
0.42% |
4.38% |
0.22% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
36.66% |
33.07% |
47.77% |
51.41% |
46.66% |
52.53% |
56.82% |
49.85% |
41.88% |
67.66% |
54.58% |
| 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% |
0.06% |
0.06% |
0.17% |
0.15% |
| Common Equity to Total Capital |
|
58.25% |
66.51% |
47.86% |
48.36% |
53.34% |
47.47% |
43.18% |
50.08% |
58.05% |
32.17% |
45.27% |
| Debt to EBITDA |
|
1.43 |
1.00 |
3.17 |
3.06 |
2.43 |
-12.09 |
5.85 |
1.85 |
1.10 |
-1.35 |
1.20 |
| Net Debt to EBITDA |
|
0.62 |
0.31 |
2.07 |
2.26 |
1.68 |
-6.22 |
4.87 |
1.58 |
0.60 |
-0.93 |
1.09 |
| Long-Term Debt to EBITDA |
|
1.25 |
0.99 |
2.90 |
3.04 |
2.43 |
-12.09 |
5.85 |
1.85 |
1.10 |
-1.35 |
1.20 |
| Debt to NOPAT |
|
2.74 |
1.82 |
4.64 |
6.30 |
4.20 |
-7.48 |
14.15 |
3.08 |
1.62 |
-1.59 |
1.93 |
| Net Debt to NOPAT |
|
1.18 |
0.57 |
3.03 |
4.65 |
2.90 |
-3.84 |
11.78 |
2.63 |
0.88 |
-1.10 |
1.76 |
| Long-Term Debt to NOPAT |
|
2.40 |
1.80 |
4.25 |
6.28 |
4.20 |
-7.48 |
14.15 |
3.08 |
1.62 |
-1.59 |
1.93 |
| Altman Z-Score |
|
3.81 |
4.41 |
2.80 |
2.94 |
3.20 |
2.16 |
2.79 |
3.78 |
4.19 |
1.27 |
2.94 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.07% |
0.12% |
0.22% |
0.39% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
2.51 |
2.89 |
2.03 |
2.02 |
2.09 |
2.32 |
1.83 |
1.71 |
1.93 |
1.93 |
1.39 |
| Quick Ratio |
|
1.57 |
1.90 |
1.19 |
1.15 |
1.21 |
1.35 |
0.86 |
0.90 |
1.03 |
0.84 |
0.50 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
116 |
160 |
-200 |
99 |
119 |
141 |
-17 |
75 |
215 |
52 |
-78 |
| Operating Cash Flow to CapEx |
|
1,724.16% |
879.55% |
950.11% |
692.85% |
388.59% |
616.63% |
-15.21% |
217.36% |
308.07% |
148.19% |
16.18% |
| Free Cash Flow to Firm to Interest Expense |
|
5.95 |
10.20 |
-12.21 |
3.45 |
4.37 |
5.83 |
-0.72 |
3.64 |
10.85 |
2.63 |
-3.67 |
| Operating Cash Flow to Interest Expense |
|
6.74 |
11.41 |
8.80 |
3.91 |
5.35 |
5.13 |
-0.32 |
6.05 |
16.10 |
5.91 |
0.55 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
6.35 |
10.11 |
7.88 |
3.35 |
3.97 |
4.30 |
-2.45 |
3.26 |
10.87 |
1.92 |
-2.84 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
2.16 |
2.00 |
1.57 |
1.71 |
1.78 |
1.20 |
1.59 |
2.17 |
1.98 |
1.40 |
1.19 |
| Accounts Receivable Turnover |
|
14.08 |
12.04 |
11.76 |
13.83 |
13.11 |
10.82 |
12.98 |
11.58 |
11.57 |
11.91 |
11.70 |
| Inventory Turnover |
|
10.02 |
9.90 |
9.39 |
10.87 |
10.84 |
7.54 |
8.01 |
9.05 |
7.97 |
6.39 |
6.70 |
| Fixed Asset Turnover |
|
14.31 |
13.44 |
10.73 |
11.27 |
0.00 |
0.00 |
0.00 |
9.94 |
8.50 |
5.86 |
4.82 |
| Accounts Payable Turnover |
|
19.61 |
20.14 |
16.76 |
15.17 |
13.98 |
11.05 |
11.54 |
12.00 |
11.79 |
11.09 |
10.07 |
| Days Sales Outstanding (DSO) |
|
25.93 |
30.31 |
31.03 |
26.39 |
27.84 |
33.75 |
28.12 |
31.52 |
31.55 |
30.65 |
31.21 |
| Days Inventory Outstanding (DIO) |
|
36.43 |
36.85 |
38.85 |
33.59 |
33.67 |
48.40 |
45.59 |
40.32 |
45.80 |
57.13 |
54.52 |
| Days Payable Outstanding (DPO) |
|
18.61 |
18.13 |
21.78 |
24.06 |
26.11 |
33.02 |
31.62 |
30.40 |
30.96 |
32.92 |
36.24 |
| Cash Conversion Cycle (CCC) |
|
43.74 |
49.04 |
48.10 |
35.92 |
35.40 |
49.13 |
42.09 |
41.43 |
46.40 |
54.86 |
49.49 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
576 |
547 |
866 |
847 |
836 |
635 |
682 |
736 |
766 |
464 |
772 |
| Invested Capital Turnover |
|
3.52 |
3.29 |
2.50 |
2.65 |
2.76 |
2.01 |
2.74 |
3.53 |
3.38 |
3.17 |
2.50 |
| Increase / (Decrease) in Invested Capital |
|
-1.11 |
-29 |
319 |
-19 |
-11 |
-201 |
47 |
54 |
30 |
-301 |
308 |
| Enterprise Value (EV) |
|
817 |
924 |
1,481 |
1,025 |
1,042 |
1,086 |
1,281 |
1,387 |
1,375 |
1,014 |
752 |
| Market Capitalization |
|
681 |
849 |
1,121 |
652 |
727 |
856 |
924 |
1,049 |
1,159 |
739 |
347 |
| Book Value per Share |
|
$6.61 |
$7.61 |
$8.58 |
$8.46 |
$9.63 |
$7.65 |
$6.58 |
$8.29 |
$11.92 |
$4.36 |
$9.07 |
| Tangible Book Value per Share |
|
$2.64 |
$3.70 |
($0.82) |
($0.85) |
$0.37 |
$0.73 |
$0.46 |
$2.29 |
$5.96 |
($1.71) |
$2.78 |
| Total Capital |
|
755 |
710 |
1,057 |
980 |
977 |
853 |
754 |
794 |
947 |
587 |
811 |
| Total Debt |
|
315 |
238 |
551 |
506 |
456 |
448 |
428 |
396 |
396 |
397 |
443 |
| Total Long-Term Debt |
|
277 |
235 |
505 |
504 |
456 |
448 |
428 |
396 |
396 |
397 |
443 |
| Net Debt |
|
136 |
74 |
360 |
373 |
315 |
230 |
357 |
338 |
216 |
274 |
404 |
| Capital Expenditures (CapEx) |
|
7.64 |
20 |
15 |
16 |
38 |
20 |
49 |
57 |
104 |
79 |
72 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
178 |
154 |
148 |
147 |
141 |
92 |
169 |
187 |
150 |
171 |
85 |
| Debt-free Net Working Capital (DFNWC) |
|
357 |
318 |
339 |
280 |
282 |
310 |
240 |
245 |
329 |
286 |
117 |
| Net Working Capital (NWC) |
|
318 |
315 |
293 |
278 |
282 |
310 |
240 |
245 |
329 |
286 |
117 |
| Net Nonoperating Expense (NNE) |
|
11 |
11 |
7.53 |
11 |
19 |
37 |
29 |
16 |
14 |
34 |
18 |
| Net Nonoperating Obligations (NNO) |
|
136 |
74 |
360 |
373 |
315 |
230 |
357 |
338 |
216 |
274 |
404 |
| Total Depreciation and Amortization (D&A) |
|
38 |
37 |
35 |
41 |
42 |
48 |
49 |
47 |
45 |
57 |
59 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
8.78% |
8.36% |
8.35% |
6.49% |
6.10% |
6.23% |
9.35% |
7.47% |
5.91% |
8.76% |
5.50% |
| Debt-free Net Working Capital to Revenue |
|
17.60% |
17.22% |
19.19% |
12.35% |
12.16% |
20.92% |
13.33% |
9.80% |
12.98% |
14.70% |
7.57% |
| Net Working Capital to Revenue |
|
15.71% |
17.06% |
16.56% |
12.25% |
12.16% |
20.92% |
13.33% |
9.80% |
12.98% |
14.70% |
7.57% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$1.55 |
$1.87 |
$1.88 |
$1.22 |
$1.64 |
($1.84) |
$0.02 |
$2.31 |
$4.92 |
($6.40) |
$5.09 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
64.94M |
59.96M |
57.65M |
57.00M |
54.70M |
52.95M |
50.68M |
48.63M |
47.01M |
44.36M |
41.51M |
| Adjusted Diluted Earnings per Share |
|
$1.50 |
$1.82 |
$1.78 |
$1.19 |
$1.62 |
($1.84) |
$0.02 |
$2.25 |
$4.81 |
($6.40) |
$5.07 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
64.94M |
59.96M |
57.65M |
58.43M |
55.29M |
52.95M |
51.61M |
49.88M |
48.03M |
44.36M |
41.75M |
| 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 |
|
64.94M |
59.96M |
57.65M |
55.15M |
53.08M |
52.06M |
48.76M |
47.51M |
45.09M |
42.45M |
40.44M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
115 |
130 |
128 |
98 |
109 |
14 |
55 |
129 |
246 |
-249 |
240 |
| Normalized NOPAT Margin |
|
5.68% |
7.07% |
7.23% |
4.34% |
4.68% |
0.94% |
3.06% |
5.15% |
9.68% |
-12.79% |
15.55% |
| Pre Tax Income Margin |
|
8.05% |
10.05% |
6.93% |
4.23% |
5.08% |
-7.37% |
0.07% |
5.85% |
11.62% |
-19.35% |
18.35% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
9.35 |
12.84 |
8.47 |
4.34 |
5.31 |
-3.51 |
1.06 |
8.13 |
15.88 |
-17.68 |
14.61 |
| NOPAT to Interest Expense |
|
5.89 |
8.33 |
7.25 |
2.79 |
3.97 |
-2.48 |
1.31 |
6.25 |
12.36 |
-12.56 |
10.78 |
| EBIT Less CapEx to Interest Expense |
|
8.96 |
11.54 |
7.55 |
3.77 |
3.93 |
-4.35 |
-1.07 |
5.35 |
10.66 |
-21.66 |
11.23 |
| NOPAT Less CapEx to Interest Expense |
|
5.50 |
7.03 |
6.33 |
2.23 |
2.60 |
-3.31 |
-0.81 |
3.47 |
7.14 |
-16.55 |
7.40 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
13.75% |
25.59% |
19.87% |
-17.78% |
1,411.94% |
14.21% |
7.06% |
-5.43% |
6.51% |
| Augmented Payout Ratio |
|
59.22% |
66.61% |
80.60% |
109.69% |
57.50% |
-37.18% |
7,144.85% |
44.61% |
39.93% |
-30.48% |
22.47% |