| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
92,153,929.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
92,153,929.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.21 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-3.59% |
-3.71% |
-0.55% |
0.68% |
2.06% |
3.34% |
8.01% |
5.38% |
-0.16% |
1.42% |
2.24% |
| EBITDA Growth |
|
-17.00% |
-8.88% |
-9.59% |
-9.64% |
-1.59% |
0.53% |
14.69% |
15.74% |
-7.81% |
6.44% |
4.75% |
| EBIT Growth |
|
-43.86% |
-13.44% |
-14.24% |
-14.99% |
4.53% |
-4.29% |
27.87% |
30.12% |
-36.93% |
19.65% |
12.27% |
| NOPAT Growth |
|
-50.32% |
48.54% |
35.95% |
31.02% |
-5.50% |
-64.47% |
33.33% |
-3.58% |
-37.54% |
83.56% |
16.51% |
| Net Income Growth |
|
-420.50% |
-78.55% |
36.84% |
11.80% |
16.34% |
-109.97% |
84.09% |
263.44% |
-95.45% |
918.40% |
28.51% |
| EPS Growth |
|
-700.00% |
-77.42% |
33.33% |
25.00% |
12.50% |
-114.29% |
87.50% |
273.33% |
-100.00% |
800.00% |
40.00% |
| Operating Cash Flow Growth |
|
-37.10% |
105.64% |
-18.42% |
-18.69% |
37.37% |
-49.13% |
121.46% |
-36.53% |
25.09% |
-30.06% |
-17.78% |
| Free Cash Flow Firm Growth |
|
-96.58% |
162.05% |
-81.31% |
-105.07% |
-70.18% |
-59.48% |
236.03% |
1,543.09% |
286.36% |
274.66% |
-23.47% |
| Invested Capital Growth |
|
-2.89% |
-1.36% |
-0.30% |
2.04% |
-0.74% |
-0.64% |
-3.07% |
-4.25% |
-3.58% |
-3.28% |
-1.86% |
| Revenue Q/Q Growth |
|
-14.40% |
9.20% |
5.57% |
2.02% |
-13.23% |
10.58% |
10.34% |
-0.47% |
-17.79% |
12.33% |
11.23% |
| EBITDA Q/Q Growth |
|
-38.70% |
29.80% |
9.98% |
3.26% |
-33.24% |
32.60% |
25.48% |
4.20% |
-46.83% |
53.10% |
23.48% |
| EBIT Q/Q Growth |
|
-73.56% |
144.99% |
22.43% |
7.18% |
-67.48% |
124.32% |
63.56% |
9.07% |
-84.24% |
325.55% |
53.48% |
| NOPAT Q/Q Growth |
|
-82.02% |
653.55% |
-39.37% |
59.49% |
-87.03% |
183.34% |
127.51% |
15.33% |
-91.60% |
732.64% |
44.40% |
| Net Income Q/Q Growth |
|
-161.65% |
187.72% |
15.05% |
79.69% |
-146.13% |
89.55% |
2,224.45% |
254.76% |
-124.81% |
143.77% |
233.59% |
| EPS Q/Q Growth |
|
-166.67% |
187.50% |
14.29% |
87.50% |
-146.67% |
85.71% |
1,600.00% |
273.33% |
-125.00% |
150.00% |
200.00% |
| Operating Cash Flow Q/Q Growth |
|
-47.03% |
61.30% |
-58.87% |
131.33% |
-10.51% |
-40.27% |
79.08% |
-33.69% |
76.37% |
-66.60% |
110.51% |
| Free Cash Flow Firm Q/Q Growth |
|
-60.42% |
-4.21% |
-56.76% |
-130.92% |
332.80% |
30.16% |
258.60% |
32.81% |
-37.67% |
18.21% |
-21.79% |
| Invested Capital Q/Q Growth |
|
-0.24% |
-0.01% |
0.91% |
1.37% |
-2.95% |
0.09% |
-1.55% |
0.13% |
-2.28% |
0.48% |
-0.19% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
27.74% |
29.67% |
31.58% |
31.91% |
25.81% |
29.01% |
32.32% |
33.60% |
25.09% |
30.35% |
33.80% |
| EBITDA Margin |
|
19.13% |
22.73% |
23.68% |
23.97% |
18.44% |
22.11% |
25.15% |
26.33% |
17.03% |
23.21% |
25.76% |
| Operating Margin |
|
3.44% |
8.23% |
10.33% |
11.09% |
3.19% |
8.17% |
12.41% |
13.99% |
1.99% |
10.07% |
14.09% |
| EBIT Margin |
|
4.32% |
9.69% |
11.24% |
11.80% |
4.42% |
8.97% |
13.30% |
14.57% |
2.79% |
10.59% |
14.61% |
| Profit (Net Income) Margin |
|
-3.83% |
3.08% |
3.35% |
5.90% |
-3.14% |
-0.30% |
5.71% |
20.36% |
-6.15% |
2.39% |
7.18% |
| Tax Burden Percent |
|
84.43% |
201.97% |
92.49% |
134.65% |
92.43% |
158.57% |
94.99% |
97.70% |
95.50% |
102.81% |
95.36% |
| Interest Burden Percent |
|
-105.03% |
15.72% |
32.26% |
37.15% |
-76.78% |
-2.09% |
45.22% |
143.01% |
-230.28% |
22.00% |
51.56% |
| Effective Tax Rate |
|
0.00% |
-101.97% |
7.51% |
-34.65% |
0.00% |
0.00% |
5.01% |
2.30% |
0.00% |
-2.81% |
4.64% |
| Return on Invested Capital (ROIC) |
|
0.98% |
6.77% |
3.87% |
6.05% |
0.92% |
2.38% |
5.03% |
5.87% |
0.62% |
4.57% |
6.02% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-0.31% |
3.73% |
2.44% |
3.94% |
-0.18% |
1.06% |
3.58% |
7.46% |
-0.90% |
2.82% |
4.48% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-0.24% |
3.03% |
2.05% |
3.36% |
-0.15% |
0.98% |
3.36% |
7.00% |
-0.84% |
2.78% |
4.41% |
| Return on Equity (ROE) |
|
0.74% |
9.81% |
5.92% |
9.41% |
0.77% |
3.36% |
8.40% |
12.87% |
-0.22% |
7.35% |
10.43% |
| Cash Return on Invested Capital (CROIC) |
|
6.75% |
4.99% |
4.49% |
3.47% |
5.79% |
5.12% |
7.60% |
8.42% |
7.72% |
7.64% |
6.46% |
| Operating Return on Assets (OROA) |
|
1.48% |
3.32% |
3.87% |
4.10% |
1.55% |
3.25% |
4.87% |
5.42% |
1.04% |
4.05% |
5.60% |
| Return on Assets (ROA) |
|
-1.31% |
1.05% |
1.15% |
2.05% |
-1.10% |
-0.11% |
2.09% |
7.57% |
-2.29% |
0.92% |
2.75% |
| Return on Common Equity (ROCE) |
|
0.73% |
9.65% |
5.81% |
9.21% |
0.75% |
3.28% |
8.17% |
12.47% |
-0.22% |
7.09% |
10.04% |
| Return on Equity Simple (ROE_SIMPLE) |
|
3.60% |
0.00% |
1.74% |
1.87% |
2.01% |
0.00% |
2.02% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
5.59 |
42 |
26 |
41 |
5.29 |
15 |
34 |
39 |
3.30 |
27 |
40 |
| NOPAT Margin |
|
2.41% |
16.63% |
9.55% |
14.93% |
2.23% |
5.72% |
11.79% |
13.66% |
1.40% |
10.35% |
13.44% |
| Net Nonoperating Expense Percent (NNEP) |
|
1.29% |
3.04% |
1.44% |
2.11% |
1.10% |
1.32% |
1.46% |
-1.59% |
1.52% |
1.74% |
1.54% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
1.55% |
0.94% |
- |
- |
0.57% |
1.27% |
1.46% |
0.12% |
1.05% |
1.55% |
| Cost of Revenue to Revenue |
|
72.26% |
70.33% |
68.42% |
68.09% |
74.19% |
70.99% |
67.68% |
66.40% |
74.91% |
69.65% |
66.20% |
| SG&A Expenses to Revenue |
|
4.15% |
3.49% |
3.83% |
3.79% |
3.30% |
2.99% |
3.08% |
3.76% |
3.72% |
3.11% |
3.08% |
| 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 |
|
24.30% |
21.44% |
21.25% |
20.82% |
21.94% |
21.46% |
19.91% |
19.62% |
23.09% |
20.28% |
19.71% |
| Earnings before Interest and Taxes (EBIT) |
|
10 |
25 |
30 |
32 |
10 |
23 |
38 |
42 |
6.61 |
28 |
43 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
44 |
58 |
63 |
65 |
44 |
58 |
73 |
76 |
40 |
62 |
76 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.91 |
1.07 |
1.19 |
1.14 |
1.19 |
1.22 |
0.99 |
1.02 |
1.12 |
1.18 |
1.20 |
| Price to Tangible Book Value (P/TBV) |
|
0.91 |
1.08 |
1.19 |
1.14 |
1.20 |
1.22 |
0.99 |
1.02 |
1.12 |
1.19 |
1.20 |
| Price to Revenue (P/Rev) |
|
1.18 |
1.35 |
1.49 |
1.42 |
1.46 |
1.46 |
1.12 |
1.15 |
1.22 |
1.24 |
1.26 |
| Price to Earnings (P/E) |
|
26.15 |
72.45 |
71.16 |
63.69 |
61.77 |
93.72 |
51.39 |
19.69 |
23.31 |
21.25 |
20.31 |
| Dividend Yield |
|
3.51% |
3.03% |
2.90% |
3.07% |
3.11% |
3.23% |
4.25% |
4.14% |
3.94% |
3.96% |
3.78% |
| Earnings Yield |
|
3.82% |
1.38% |
1.41% |
1.57% |
1.62% |
1.07% |
1.95% |
5.08% |
4.29% |
4.71% |
4.92% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.95 |
1.03 |
1.09 |
1.07 |
1.09 |
1.10 |
1.01 |
1.00 |
1.05 |
1.08 |
1.09 |
| Enterprise Value to Revenue (EV/Rev) |
|
2.29 |
2.52 |
2.69 |
2.68 |
2.63 |
2.64 |
2.33 |
2.29 |
2.34 |
2.40 |
2.40 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
9.48 |
10.58 |
11.57 |
11.91 |
11.79 |
11.90 |
10.32 |
9.84 |
10.20 |
10.35 |
10.26 |
| Enterprise Value to EBIT (EV/EBIT) |
|
21.29 |
24.05 |
26.83 |
28.37 |
27.88 |
28.49 |
23.64 |
21.51 |
22.78 |
22.51 |
21.74 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
24.50 |
28.41 |
25.96 |
19.80 |
21.59 |
24.57 |
22.18 |
24.09 |
25.38 |
24.58 |
23.48 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
14.18 |
13.05 |
14.29 |
15.32 |
14.04 |
16.74 |
12.76 |
14.23 |
13.55 |
14.67 |
15.61 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
13.85 |
20.59 |
24.22 |
31.31 |
18.81 |
21.47 |
13.09 |
11.67 |
13.38 |
13.86 |
16.64 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
1.02 |
1.06 |
1.06 |
1.06 |
1.07 |
1.04 |
1.14 |
1.13 |
1.16 |
1.20 |
1.14 |
| Long-Term Debt to Equity |
|
1.02 |
1.06 |
1.06 |
1.06 |
1.07 |
1.04 |
1.14 |
1.13 |
1.16 |
1.20 |
1.14 |
| Financial Leverage |
|
0.79 |
0.81 |
0.84 |
0.85 |
0.87 |
0.92 |
0.94 |
0.94 |
0.93 |
0.98 |
0.98 |
| Leverage Ratio |
|
2.14 |
2.15 |
2.17 |
2.16 |
2.20 |
2.21 |
2.26 |
2.24 |
2.29 |
2.29 |
2.32 |
| Compound Leverage Factor |
|
-2.25 |
0.34 |
0.70 |
0.80 |
-1.69 |
-0.05 |
1.02 |
3.20 |
-5.27 |
0.50 |
1.20 |
| Debt to Total Capital |
|
50.43% |
51.43% |
51.53% |
51.39% |
51.80% |
51.04% |
53.29% |
53.01% |
53.75% |
54.59% |
53.34% |
| 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 |
|
50.43% |
51.43% |
51.53% |
51.39% |
51.80% |
51.04% |
53.29% |
53.01% |
53.75% |
54.59% |
53.34% |
| 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 |
|
1.00% |
0.98% |
1.09% |
1.26% |
1.32% |
1.42% |
1.46% |
1.70% |
1.79% |
1.89% |
2.05% |
| Common Equity to Total Capital |
|
48.57% |
47.60% |
47.37% |
47.35% |
46.87% |
47.54% |
45.26% |
45.28% |
44.46% |
43.52% |
44.61% |
| Debt to EBITDA |
|
5.58 |
5.71 |
5.87 |
6.05 |
6.07 |
5.79 |
5.94 |
5.70 |
5.77 |
5.69 |
5.38 |
| Net Debt to EBITDA |
|
4.47 |
4.79 |
5.04 |
5.42 |
5.09 |
5.17 |
5.18 |
4.69 |
4.68 |
4.79 |
4.67 |
| Long-Term Debt to EBITDA |
|
5.58 |
5.71 |
5.87 |
6.05 |
6.07 |
5.79 |
5.94 |
5.70 |
5.77 |
5.69 |
5.38 |
| Debt to NOPAT |
|
14.42 |
15.33 |
13.17 |
10.06 |
11.11 |
11.96 |
12.77 |
13.95 |
14.36 |
13.51 |
12.30 |
| Net Debt to NOPAT |
|
11.56 |
12.88 |
11.31 |
9.02 |
9.32 |
10.68 |
11.14 |
11.49 |
11.65 |
11.39 |
10.69 |
| Long-Term Debt to NOPAT |
|
14.42 |
15.33 |
13.17 |
10.06 |
11.11 |
11.96 |
12.77 |
13.95 |
14.36 |
13.51 |
12.30 |
| Altman Z-Score |
|
0.60 |
0.65 |
0.70 |
0.65 |
0.66 |
0.67 |
0.56 |
0.65 |
0.61 |
0.64 |
0.67 |
| Noncontrolling Interest Sharing Ratio |
|
1.53% |
1.63% |
1.85% |
2.18% |
2.37% |
2.45% |
2.68% |
3.10% |
3.29% |
3.51% |
3.74% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
2.67 |
2.26 |
2.00 |
1.50 |
1.99 |
1.47 |
1.72 |
2.59 |
2.25 |
2.34 |
1.83 |
| Quick Ratio |
|
2.19 |
1.74 |
1.52 |
1.50 |
1.50 |
0.90 |
1.17 |
1.88 |
1.64 |
1.56 |
1.19 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
80 |
77 |
33 |
-10 |
24 |
31 |
111 |
148 |
92 |
109 |
85 |
| Operating Cash Flow to CapEx |
|
104.96% |
116.97% |
73.97% |
159.65% |
109.20% |
125.33% |
169.28% |
196.41% |
322.44% |
134.48% |
295.56% |
| Free Cash Flow to Firm to Interest Expense |
|
3.90 |
3.71 |
1.63 |
-0.51 |
1.19 |
1.30 |
5.29 |
6.75 |
4.23 |
4.97 |
4.08 |
| Operating Cash Flow to Interest Expense |
|
1.81 |
2.91 |
1.21 |
2.83 |
2.54 |
1.28 |
2.60 |
1.66 |
2.94 |
0.98 |
2.15 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.09 |
0.42 |
-0.43 |
1.06 |
0.21 |
0.26 |
1.06 |
0.81 |
2.03 |
0.25 |
1.43 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.34 |
0.34 |
0.34 |
0.35 |
0.35 |
0.36 |
0.37 |
0.37 |
0.37 |
0.38 |
0.38 |
| Accounts Receivable Turnover |
|
26.58 |
29.30 |
22.86 |
30.22 |
28.96 |
35.71 |
28.13 |
30.61 |
34.49 |
40.93 |
26.96 |
| 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 |
|
0.40 |
0.39 |
0.40 |
0.40 |
0.40 |
0.40 |
0.41 |
0.42 |
0.42 |
0.42 |
0.43 |
| Accounts Payable Turnover |
|
6.57 |
6.72 |
6.99 |
6.95 |
6.45 |
7.12 |
6.83 |
7.38 |
6.36 |
7.62 |
6.78 |
| Days Sales Outstanding (DSO) |
|
13.73 |
12.46 |
15.96 |
12.08 |
12.60 |
10.22 |
12.98 |
11.92 |
10.58 |
8.92 |
13.54 |
| 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) |
|
55.53 |
54.32 |
52.22 |
52.54 |
56.56 |
51.29 |
53.41 |
49.45 |
57.43 |
47.89 |
53.87 |
| Cash Conversion Cycle (CCC) |
|
-41.80 |
-41.87 |
-36.26 |
-40.46 |
-43.96 |
-41.07 |
-40.44 |
-37.53 |
-46.85 |
-38.97 |
-40.33 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
2,500 |
2,500 |
2,523 |
2,557 |
2,482 |
2,484 |
2,445 |
2,449 |
2,393 |
2,404 |
2,400 |
| Invested Capital Turnover |
|
0.41 |
0.41 |
0.41 |
0.41 |
0.41 |
0.42 |
0.43 |
0.43 |
0.44 |
0.44 |
0.45 |
| Increase / (Decrease) in Invested Capital |
|
-74 |
-35 |
-7.61 |
51 |
-19 |
-16 |
-77 |
-109 |
-89 |
-82 |
-46 |
| Enterprise Value (EV) |
|
2,370 |
2,585 |
2,750 |
2,747 |
2,712 |
2,741 |
2,473 |
2,459 |
2,516 |
2,590 |
2,604 |
| Market Capitalization |
|
1,224 |
1,387 |
1,522 |
1,461 |
1,506 |
1,513 |
1,192 |
1,241 |
1,314 |
1,341 |
1,367 |
| Book Value per Share |
|
$12.52 |
$12.27 |
$12.58 |
$12.61 |
$12.38 |
$12.21 |
$11.93 |
$12.32 |
$12.29 |
$11.96 |
$12.38 |
| Tangible Book Value per Share |
|
$12.48 |
$12.23 |
$12.53 |
$12.56 |
$12.34 |
$12.16 |
$11.88 |
$12.27 |
$12.24 |
$11.91 |
$12.33 |
| Total Capital |
|
2,766 |
2,712 |
2,707 |
2,715 |
2,694 |
2,615 |
2,672 |
2,686 |
2,648 |
2,606 |
2,558 |
| Total Debt |
|
1,395 |
1,395 |
1,395 |
1,395 |
1,396 |
1,335 |
1,424 |
1,424 |
1,423 |
1,423 |
1,364 |
| Total Long-Term Debt |
|
1,395 |
1,395 |
1,395 |
1,395 |
1,396 |
1,335 |
1,424 |
1,424 |
1,423 |
1,423 |
1,364 |
| Net Debt |
|
1,119 |
1,172 |
1,198 |
1,252 |
1,171 |
1,191 |
1,242 |
1,173 |
1,154 |
1,200 |
1,185 |
| Capital Expenditures (CapEx) |
|
36 |
51 |
33 |
36 |
47 |
24 |
32 |
18 |
20 |
16 |
15 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-79 |
-81 |
-78 |
-84 |
-97 |
-90 |
-91 |
-75 |
-103 |
-80 |
-77 |
| Debt-free Net Working Capital (DFNWC) |
|
197 |
142 |
119 |
60 |
127 |
54 |
91 |
176 |
166 |
143 |
102 |
| Net Working Capital (NWC) |
|
197 |
142 |
119 |
60 |
127 |
54 |
91 |
176 |
166 |
143 |
102 |
| Net Nonoperating Expense (NNE) |
|
14 |
34 |
17 |
25 |
13 |
16 |
18 |
-19 |
18 |
21 |
18 |
| Net Nonoperating Obligations (NNO) |
|
1,129 |
1,183 |
1,211 |
1,237 |
1,184 |
1,204 |
1,197 |
1,187 |
1,168 |
1,221 |
1,206 |
| Total Depreciation and Amortization (D&A) |
|
34 |
33 |
33 |
33 |
33 |
34 |
34 |
34 |
34 |
34 |
33 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-7.64% |
-7.87% |
-7.59% |
-8.19% |
-9.44% |
-8.63% |
-8.60% |
-6.98% |
-9.57% |
-7.43% |
-7.12% |
| Debt-free Net Working Capital to Revenue |
|
19.04% |
13.88% |
11.64% |
5.82% |
12.36% |
5.19% |
8.56% |
16.36% |
15.46% |
13.26% |
9.43% |
| Net Working Capital to Revenue |
|
19.04% |
13.88% |
11.64% |
5.82% |
12.36% |
5.19% |
8.56% |
16.36% |
15.46% |
13.26% |
9.43% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.08) |
$0.07 |
$0.08 |
$0.15 |
($0.07) |
($0.01) |
$0.15 |
$0.56 |
($0.14) |
$0.07 |
$0.21 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
107.01M |
108.19M |
101.96M |
101.96M |
101.88M |
101.85M |
100.67M |
97.69M |
95.21M |
96.71M |
92.18M |
| Adjusted Diluted Earnings per Share |
|
($0.08) |
$0.07 |
$0.08 |
$0.15 |
($0.07) |
($0.01) |
$0.15 |
$0.56 |
($0.14) |
$0.07 |
$0.21 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
107.01M |
108.41M |
102.36M |
102.35M |
101.88M |
102.27M |
101.13M |
98.08M |
95.21M |
97.16M |
92.72M |
| 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 |
|
105.20M |
101.91M |
101.96M |
101.96M |
101.82M |
101.35M |
98.70M |
95.78M |
94.81M |
92.15M |
92.25M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
5.44 |
15 |
25 |
21 |
4.23 |
15 |
34 |
40 |
2.94 |
19 |
40 |
| Normalized NOPAT Margin |
|
2.34% |
5.76% |
9.38% |
7.79% |
1.79% |
5.74% |
11.79% |
13.76% |
1.25% |
7.05% |
13.59% |
| Pre Tax Income Margin |
|
-4.54% |
1.52% |
3.62% |
4.39% |
-3.40% |
-0.19% |
6.01% |
20.84% |
-6.43% |
2.33% |
7.53% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.49 |
1.19 |
1.48 |
1.59 |
0.52 |
0.98 |
1.83 |
1.91 |
0.30 |
1.28 |
2.06 |
| NOPAT to Interest Expense |
|
0.27 |
2.04 |
1.26 |
2.01 |
0.26 |
0.62 |
1.62 |
1.79 |
0.15 |
1.25 |
1.90 |
| EBIT Less CapEx to Interest Expense |
|
-1.24 |
-1.30 |
-0.17 |
-0.18 |
-1.81 |
-0.04 |
0.29 |
1.07 |
-0.61 |
0.56 |
1.34 |
| NOPAT Less CapEx to Interest Expense |
|
-1.46 |
-0.45 |
-0.39 |
0.24 |
-2.07 |
-0.39 |
0.08 |
0.95 |
-0.76 |
0.53 |
1.17 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
93.85% |
2.91% |
-47.25% |
186.60% |
181.61% |
2.08% |
1.95% |
0.86% |
0.96% |
0.86% |
1.20% |
| Augmented Payout Ratio |
|
321.16% |
670.73% |
456.61% |
521.55% |
406.40% |
96.03% |
187.58% |
121.98% |
153.97% |
180.77% |
119.31% |