Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
1,330.33% |
199.38% |
296.75% |
156.51% |
43.13% |
25.18% |
-5.41% |
-1.02% |
-19.47% |
-8.22% |
-14.40% |
EBITDA Growth |
|
-173.98% |
152.55% |
1,105.75% |
161.36% |
32.14% |
9.99% |
-20.63% |
-174.82% |
175.64% |
33.16% |
-35.08% |
EBIT Growth |
|
-179.30% |
121.48% |
2,390.51% |
167.15% |
27.28% |
7.35% |
-23.71% |
-196.31% |
162.93% |
37.58% |
-35.32% |
NOPAT Growth |
|
-179.30% |
130.47% |
2,320.00% |
128.52% |
22.82% |
3.97% |
-26.90% |
-191.19% |
165.01% |
45.06% |
-54.44% |
Net Income Growth |
|
-172.52% |
153.89% |
924.85% |
134.42% |
23.35% |
4.74% |
-24.01% |
-242.12% |
146.74% |
28.11% |
-48.19% |
EPS Growth |
|
-273.08% |
103.09% |
7,933.33% |
114.52% |
27.47% |
2.58% |
-28.55% |
-249.07% |
150.69% |
34.79% |
-45.04% |
Operating Cash Flow Growth |
|
-15.54% |
1,064.98% |
267.24% |
110.63% |
9.37% |
61.52% |
-39.43% |
-48.37% |
-27.30% |
80.31% |
-29.95% |
Free Cash Flow Firm Growth |
|
37.21% |
382.69% |
1,100.65% |
99.54% |
-583.17% |
103.10% |
128.53% |
601.84% |
-37.39% |
16.34% |
-82.86% |
Invested Capital Growth |
|
-1,187.92% |
-65.36% |
-141.34% |
-37.46% |
2,892.35% |
18.24% |
7.87% |
-43.47% |
-23.56% |
-31.16% |
2.21% |
Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
64.78% |
77.38% |
56.32% |
50.79% |
46.43% |
50.09% |
46.91% |
42.48% |
41.58% |
41.47% |
38.96% |
EBITDA Margin |
|
-52.13% |
9.15% |
27.81% |
28.33% |
26.16% |
22.98% |
19.29% |
-14.58% |
13.69% |
19.87% |
15.07% |
Operating Margin |
|
-58.40% |
4.19% |
26.30% |
27.39% |
24.36% |
20.89% |
16.85% |
-16.39% |
12.81% |
19.20% |
14.51% |
EBIT Margin |
|
-58.40% |
4.19% |
26.30% |
27.39% |
24.36% |
20.89% |
16.85% |
-16.39% |
12.81% |
19.20% |
14.51% |
Profit (Net Income) Margin |
|
-56.79% |
10.22% |
26.41% |
24.13% |
20.80% |
17.40% |
13.98% |
-20.07% |
11.65% |
16.26% |
9.84% |
Tax Burden Percent |
|
100.00% |
102.07% |
98.84% |
84.11% |
81.07% |
76.55% |
72.46% |
139.65% |
72.86% |
73.58% |
56.95% |
Interest Burden Percent |
|
97.24% |
239.03% |
101.57% |
104.74% |
105.30% |
108.81% |
114.50% |
87.68% |
124.80% |
115.07% |
119.09% |
Effective Tax Rate |
|
0.00% |
0.69% |
3.50% |
17.45% |
20.34% |
22.85% |
26.07% |
0.00% |
27.68% |
23.75% |
46.29% |
Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
41.57% |
19.09% |
12.39% |
-13.91% |
14.20% |
28.15% |
15.40% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
34.92% |
30.48% |
30.27% |
218.02% |
3.76% |
24.54% |
12.09% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
-10.82% |
4.69% |
2.80% |
-9.38% |
-0.97% |
-11.36% |
-6.65% |
Return on Equity (ROE) |
|
-10.21% |
3.01% |
25.47% |
39.41% |
30.74% |
23.79% |
15.20% |
-23.29% |
13.22% |
16.80% |
8.75% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
-83.54% |
2.37% |
4.82% |
41.63% |
40.91% |
65.07% |
13.22% |
Operating Return on Assets (OROA) |
|
-9.65% |
1.10% |
21.32% |
36.10% |
23.42% |
17.04% |
11.45% |
-11.69% |
9.19% |
14.17% |
8.74% |
Return on Assets (ROA) |
|
-9.39% |
2.68% |
21.40% |
31.80% |
19.99% |
14.20% |
9.50% |
-14.32% |
8.35% |
12.00% |
5.93% |
Return on Common Equity (ROCE) |
|
-8.56% |
3.01% |
25.47% |
39.34% |
30.55% |
23.52% |
14.99% |
-22.98% |
13.04% |
16.55% |
8.61% |
Return on Equity Simple (ROE_SIMPLE) |
|
-5.77% |
2.92% |
22.14% |
31.85% |
25.51% |
21.88% |
14.35% |
-28.01% |
13.73% |
16.53% |
9.24% |
Net Operating Profit after Tax (NOPAT) |
|
-18 |
5.58 |
135 |
308 |
379 |
394 |
288 |
-262 |
171 |
248 |
113 |
NOPAT Margin |
|
-40.88% |
4.16% |
25.38% |
22.61% |
19.40% |
16.12% |
12.46% |
-11.48% |
9.26% |
14.64% |
7.79% |
Net Nonoperating Expense Percent (NNEP) |
|
-2.80% |
1.73% |
0.93% |
2.32% |
6.64% |
-11.39% |
-17.88% |
-231.93% |
10.44% |
3.61% |
3.31% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
5.19% |
Cost of Revenue to Revenue |
|
35.22% |
22.62% |
43.68% |
49.21% |
53.57% |
49.91% |
53.09% |
57.52% |
58.42% |
58.53% |
61.04% |
SG&A Expenses to Revenue |
|
23.13% |
17.08% |
7.01% |
4.75% |
4.77% |
8.98% |
5.08% |
4.29% |
4.69% |
4.19% |
4.81% |
R&D to Revenue |
|
20.70% |
17.36% |
5.63% |
3.90% |
5.67% |
6.44% |
7.77% |
7.76% |
7.92% |
7.37% |
7.62% |
Operating Expenses to Revenue |
|
123.18% |
73.19% |
30.02% |
23.39% |
22.07% |
29.20% |
30.06% |
58.88% |
28.77% |
22.26% |
24.45% |
Earnings before Interest and Taxes (EBIT) |
|
-26 |
5.61 |
140 |
374 |
475 |
510 |
389 |
-375 |
236 |
325 |
210 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-23 |
12 |
148 |
386 |
511 |
562 |
446 |
-333 |
252 |
336 |
218 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
4.34 |
3.73 |
3.09 |
2.00 |
2.43 |
0.91 |
0.83 |
0.95 |
0.72 |
0.89 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
4.34 |
3.73 |
3.13 |
3.91 |
3.98 |
1.36 |
0.83 |
0.95 |
0.72 |
0.91 |
Price to Revenue (P/Rev) |
|
0.00 |
15.16 |
4.45 |
2.34 |
1.63 |
1.93 |
0.89 |
0.60 |
0.80 |
0.71 |
0.95 |
Price to Earnings (P/E) |
|
0.00 |
148.31 |
16.87 |
9.70 |
7.75 |
11.08 |
6.36 |
0.00 |
6.86 |
4.33 |
9.60 |
Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
2.71% |
7.70% |
9.68% |
8.56% |
11.37% |
17.28% |
Earnings Yield |
|
0.00% |
0.67% |
5.93% |
10.31% |
12.90% |
9.03% |
15.72% |
0.00% |
14.57% |
23.10% |
10.41% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
1.84 |
2.25 |
0.92 |
0.81 |
0.93 |
0.87 |
0.94 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
11.51 |
3.17 |
1.54 |
1.78 |
2.05 |
0.96 |
0.48 |
0.53 |
0.37 |
0.48 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
125.83 |
11.40 |
5.42 |
6.81 |
8.94 |
4.98 |
0.00 |
3.84 |
1.85 |
3.20 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
274.79 |
12.05 |
5.61 |
7.31 |
9.83 |
5.70 |
0.00 |
4.10 |
1.91 |
3.32 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
276.69 |
12.48 |
6.80 |
9.18 |
12.75 |
7.70 |
0.00 |
5.67 |
2.51 |
6.19 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
26.95 |
8.01 |
4.73 |
7.18 |
6.41 |
4.68 |
4.49 |
5.44 |
1.94 |
3.11 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
113.10 |
10.29 |
6.41 |
0.00 |
102.48 |
19.82 |
1.40 |
1.97 |
1.09 |
7.21 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.44 |
0.36 |
0.31 |
0.43 |
0.24 |
0.18 |
0.39 |
Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.44 |
0.36 |
0.31 |
0.43 |
0.00 |
0.16 |
0.01 |
Financial Leverage |
|
-1.02 |
-1.04 |
-1.06 |
-1.07 |
-0.31 |
0.15 |
0.09 |
-0.04 |
-0.26 |
-0.46 |
-0.55 |
Leverage Ratio |
|
1.09 |
1.12 |
1.19 |
1.24 |
1.54 |
1.68 |
1.60 |
1.63 |
1.58 |
1.40 |
1.48 |
Compound Leverage Factor |
|
1.06 |
2.68 |
1.21 |
1.30 |
1.62 |
1.82 |
1.83 |
1.43 |
1.98 |
1.61 |
1.76 |
Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
30.67% |
26.53% |
23.90% |
30.13% |
19.49% |
15.35% |
27.97% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
19.49% |
1.52% |
27.24% |
Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
30.67% |
26.53% |
23.90% |
30.13% |
0.00% |
13.83% |
0.73% |
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% |
0.27% |
0.58% |
1.01% |
1.01% |
0.92% |
1.13% |
1.28% |
1.18% |
Common Equity to Total Capital |
|
100.00% |
100.00% |
100.00% |
99.73% |
68.75% |
72.46% |
75.09% |
68.95% |
79.38% |
83.37% |
70.85% |
Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
1.39 |
1.27 |
1.61 |
-2.15 |
1.52 |
0.91 |
2.79 |
Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.56 |
0.47 |
0.29 |
0.86 |
-2.11 |
-1.78 |
-3.19 |
Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
1.39 |
1.27 |
1.61 |
-2.15 |
0.00 |
0.82 |
0.07 |
Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
1.87 |
1.81 |
2.49 |
-2.73 |
2.25 |
1.24 |
5.39 |
Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.75 |
0.67 |
0.45 |
1.09 |
-3.11 |
-2.41 |
-6.17 |
Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
1.87 |
1.81 |
2.49 |
-2.73 |
0.00 |
1.11 |
0.14 |
Altman Z-Score |
|
0.00 |
17.52 |
12.76 |
10.54 |
3.95 |
4.70 |
2.95 |
1.88 |
3.39 |
3.38 |
2.58 |
Noncontrolling Interest Sharing Ratio |
|
16.13% |
0.00% |
0.00% |
0.17% |
0.62% |
1.13% |
1.35% |
1.32% |
1.36% |
1.46% |
1.58% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
12.23 |
7.00 |
5.39 |
4.57 |
4.69 |
6.06 |
4.67 |
3.74 |
2.47 |
3.74 |
1.88 |
Quick Ratio |
|
12.02 |
6.75 |
5.14 |
4.25 |
1.18 |
1.11 |
1.42 |
2.30 |
1.16 |
2.79 |
0.67 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-4.82 |
14 |
164 |
327 |
-1,579 |
49 |
112 |
785 |
492 |
572 |
97 |
Operating Cash Flow to CapEx |
|
-67.88% |
423.43% |
3,158.68% |
1,320.46% |
1,370.32% |
2,921.31% |
2,481.73% |
1,635.70% |
1,525.13% |
395.13% |
574.35% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
-191.98 |
4.34 |
9.23 |
67.85 |
40.61 |
65.28 |
5.53 |
Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
58.89 |
69.31 |
39.06 |
21.13 |
14.69 |
36.60 |
12.83 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
54.60 |
66.94 |
37.49 |
19.84 |
13.73 |
27.33 |
10.59 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.17 |
0.26 |
0.81 |
1.32 |
0.96 |
0.82 |
0.68 |
0.71 |
0.72 |
0.74 |
0.60 |
Accounts Receivable Turnover |
|
9.98 |
11.60 |
20.35 |
33.74 |
26.12 |
34.06 |
66.41 |
72.50 |
61.84 |
59.55 |
51.91 |
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 |
|
6.73 |
10.23 |
35.22 |
50.85 |
40.62 |
46.04 |
51.01 |
66.08 |
68.95 |
28.68 |
13.42 |
Accounts Payable Turnover |
|
2.48 |
2.07 |
7.08 |
10.42 |
10.62 |
10.91 |
11.29 |
11.68 |
10.54 |
11.22 |
10.32 |
Days Sales Outstanding (DSO) |
|
36.59 |
31.48 |
17.93 |
10.82 |
13.97 |
10.72 |
5.50 |
5.03 |
5.90 |
6.13 |
7.03 |
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) |
|
146.98 |
176.57 |
51.52 |
35.02 |
34.36 |
33.45 |
32.34 |
31.26 |
34.63 |
32.52 |
35.36 |
Cash Conversion Cycle (CCC) |
|
-110.39 |
-145.09 |
-33.59 |
-24.20 |
-20.39 |
-22.73 |
-26.84 |
-26.22 |
-28.73 |
-26.39 |
-28.33 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
-12 |
-20 |
-49 |
-68 |
1,890 |
2,235 |
2,411 |
1,363 |
1,042 |
717 |
740 |
Invested Capital Turnover |
|
-7.99 |
-8.19 |
-15.27 |
-23.33 |
2.14 |
1.18 |
0.99 |
1.21 |
1.53 |
1.92 |
1.98 |
Increase / (Decrease) in Invested Capital |
|
-13 |
-8.06 |
-29 |
-18 |
1,958 |
345 |
176 |
-1,048 |
-321 |
-325 |
16 |
Enterprise Value (EV) |
|
0.00 |
1,543 |
1,684 |
2,095 |
3,475 |
5,018 |
2,218 |
1,098 |
968 |
621 |
698 |
Market Capitalization |
|
0.00 |
2,031 |
2,368 |
3,196 |
3,176 |
4,726 |
2,059 |
1,363 |
1,477 |
1,194 |
1,368 |
Book Value per Share |
|
$5.16 |
$1.24 |
$1.65 |
$2.66 |
$3.99 |
$4.69 |
$5.40 |
$3.98 |
$3.95 |
$4.41 |
$4.11 |
Tangible Book Value per Share |
|
$5.16 |
$1.24 |
$1.65 |
$2.63 |
$2.04 |
$2.87 |
$3.64 |
$3.97 |
$3.95 |
$4.40 |
$4.03 |
Total Capital |
|
440 |
468 |
634 |
1,036 |
2,314 |
2,681 |
2,998 |
2,378 |
1,968 |
1,994 |
2,174 |
Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
710 |
711 |
717 |
716 |
384 |
306 |
608 |
Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
710 |
711 |
717 |
716 |
0.00 |
276 |
16 |
Net Debt |
|
-453 |
-489 |
-683 |
-1,104 |
286 |
265 |
129 |
-286 |
-531 |
-598 |
-695 |
Capital Expenditures (CapEx) |
|
8.74 |
14 |
6.66 |
34 |
35 |
27 |
19 |
15 |
12 |
81 |
39 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-23 |
-38 |
-65 |
-132 |
1,087 |
1,518 |
902 |
208 |
611 |
46 |
171 |
Debt-free Net Working Capital (DFNWC) |
|
428 |
432 |
586 |
927 |
1,446 |
1,893 |
1,420 |
1,082 |
1,397 |
839 |
1,361 |
Net Working Capital (NWC) |
|
428 |
432 |
586 |
927 |
1,446 |
1,893 |
1,420 |
1,082 |
1,013 |
809 |
769 |
Net Nonoperating Expense (NNE) |
|
7.12 |
-8.12 |
-5.45 |
-21 |
-27 |
-31 |
-35 |
197 |
-44 |
-27 |
-30 |
Net Nonoperating Obligations (NNO) |
|
-453 |
-489 |
-683 |
-1,104 |
286 |
265 |
129 |
-298 |
-543 |
-971 |
-826 |
Total Depreciation and Amortization (D&A) |
|
2.81 |
6.65 |
8.01 |
13 |
35 |
51 |
56 |
42 |
16 |
11 |
8.05 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
-51.54% |
-28.05% |
-12.20% |
-9.71% |
55.70% |
62.15% |
39.03% |
9.09% |
33.19% |
2.72% |
11.82% |
Debt-free Net Working Capital to Revenue |
|
956.10% |
322.34% |
110.32% |
67.99% |
74.11% |
77.50% |
61.44% |
47.31% |
75.82% |
49.63% |
94.08% |
Net Working Capital to Revenue |
|
956.10% |
322.34% |
110.32% |
67.99% |
74.11% |
77.50% |
61.44% |
47.31% |
54.99% |
47.84% |
53.14% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
($0.97) |
$0.04 |
$0.38 |
$0.81 |
$1.01 |
$7.15 |
$5.05 |
($7.20) |
$3.80 |
$5.18 |
$0.39 |
Adjusted Weighted Average Basic Shares Outstanding |
|
85.29M |
342.65M |
377.34M |
394.55M |
407.01M |
415.32M |
416.91M |
404.70M |
390.18M |
377.64M |
369.31M |
Adjusted Diluted Earnings per Share |
|
($0.97) |
$0.03 |
$0.36 |
$0.77 |
$0.96 |
$6.76 |
$4.83 |
($7.20) |
$3.65 |
$4.92 |
$0.38 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
85.29M |
401.40M |
407.04M |
415.27M |
433.08M |
451.21M |
452.08M |
404.70M |
423.81M |
401.83M |
373.59M |
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 |
|
377.76M |
383.75M |
388.95M |
398.43M |
413.88M |
417.28M |
411.98M |
395.20M |
376.97M |
375.09M |
328.19M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
-18 |
5.58 |
135 |
308 |
379 |
394 |
288 |
221 |
171 |
248 |
113 |
Normalized NOPAT Margin |
|
-40.88% |
4.16% |
25.38% |
22.61% |
19.40% |
16.12% |
12.46% |
9.64% |
9.26% |
14.64% |
7.79% |
Pre Tax Income Margin |
|
-56.79% |
10.02% |
26.71% |
28.69% |
25.65% |
22.73% |
19.29% |
-14.37% |
15.99% |
22.10% |
17.28% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
57.81 |
45.22 |
32.10 |
-32.39 |
19.48 |
37.04 |
11.99 |
NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
46.05 |
34.89 |
23.73 |
-22.67 |
14.09 |
28.25 |
6.44 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
53.51 |
42.85 |
30.52 |
-33.68 |
18.52 |
27.78 |
9.76 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
41.75 |
32.51 |
22.15 |
-23.96 |
13.13 |
18.98 |
4.21 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
29.63% |
53.51% |
-29.15% |
56.82% |
49.09% |
68.90% |
Augmented Payout Ratio |
|
-235.18% |
19.23% |
0.00% |
0.00% |
0.00% |
29.63% |
69.23% |
-58.64% |
83.34% |
59.96% |
184.09% |