| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
92,705,679.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
92,705,679.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
3.66 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
52.59% |
16.16% |
-1.95% |
3.93% |
4.82% |
23.96% |
15.70% |
-23.17% |
5.61% |
-1.34% |
-1.09% |
| EBITDA Growth |
|
103.93% |
13.87% |
-0.72% |
1.91% |
15.72% |
44.81% |
19.96% |
-66.87% |
-12.82% |
-4.89% |
66.37% |
| EBIT Growth |
|
-84.96% |
362.16% |
-18.00% |
94.84% |
235.52% |
93.77% |
41.00% |
-84.48% |
-26.04% |
1.00% |
226.85% |
| NOPAT Growth |
|
-95.78% |
-737.41% |
-209.27% |
290.09% |
14.08% |
130.03% |
30.22% |
-85.87% |
-157.83% |
191.96% |
334.37% |
| Net Income Growth |
|
-114.69% |
42.60% |
-143.31% |
430.43% |
151.14% |
119.43% |
40.86% |
-90.02% |
-168.17% |
179.09% |
509.53% |
| EPS Growth |
|
-109.48% |
35.00% |
-146.15% |
428.13% |
166.67% |
125.71% |
46.52% |
-89.20% |
-172.00% |
180.56% |
524.14% |
| Operating Cash Flow Growth |
|
125.09% |
12.92% |
9.74% |
-4.94% |
16.69% |
37.67% |
-19.40% |
-19.63% |
-1.19% |
-25.32% |
29.96% |
| Free Cash Flow Firm Growth |
|
105.78% |
-103.26% |
4,105.23% |
64.85% |
-148.98% |
438.88% |
-59.11% |
50.97% |
-2.05% |
-1.42% |
-2.60% |
| Invested Capital Growth |
|
-4.90% |
-0.83% |
-10.10% |
-6.23% |
14.70% |
-3.72% |
13.32% |
-8.48% |
-13.69% |
-11.85% |
-6.13% |
| Revenue Q/Q Growth |
|
-1.02% |
1.17% |
0.76% |
0.50% |
3.41% |
7.64% |
2.05% |
-13.00% |
8.91% |
-1.89% |
-1.64% |
| EBITDA Q/Q Growth |
|
19.10% |
-0.99% |
-2.10% |
5.94% |
2.34% |
15.32% |
-2.04% |
-45.95% |
95.15% |
-4.87% |
-0.51% |
| EBIT Q/Q Growth |
|
119.20% |
-29.27% |
-8.38% |
267.74% |
5.40% |
31.32% |
-2.91% |
-69.82% |
266.51% |
-7.44% |
0.93% |
| NOPAT Q/Q Growth |
|
112.08% |
71.75% |
-278.13% |
271.74% |
2.47% |
38.81% |
-6.37% |
-70.32% |
1.59% |
146.26% |
-1.31% |
| Net Income Q/Q Growth |
|
-1,668.52% |
82.87% |
-243.27% |
125.23% |
-3.22% |
51.18% |
-7.72% |
-77.27% |
66.75% |
106.10% |
-0.48% |
| EPS Q/Q Growth |
|
58.33% |
82.19% |
-252.38% |
123.40% |
-2.78% |
51.92% |
-6.18% |
-76.58% |
65.22% |
100.00% |
-0.28% |
| Operating Cash Flow Q/Q Growth |
|
3.17% |
12.67% |
1.41% |
-8.12% |
2.94% |
16.93% |
-5.16% |
-24.96% |
19.66% |
-0.51% |
10.54% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
88.85% |
-9.24% |
13.41% |
-337.19% |
166.13% |
-6.82% |
-32.58% |
0.85% |
8.44% |
19.73% |
| Invested Capital Q/Q Growth |
|
-1.45% |
-0.31% |
-4.73% |
-1.75% |
7.43% |
-0.97% |
-1.60% |
-2.80% |
-3.30% |
-3.71% |
-6.44% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
40.20% |
37.44% |
38.57% |
38.68% |
40.81% |
46.91% |
49.21% |
36.34% |
39.49% |
41.29% |
45.89% |
| EBITDA Margin |
|
26.56% |
26.04% |
26.36% |
25.85% |
28.54% |
33.34% |
34.57% |
14.90% |
12.30% |
11.86% |
19.95% |
| Operating Margin |
|
0.46% |
2.90% |
2.36% |
7.00% |
13.07% |
22.58% |
26.39% |
5.13% |
2.43% |
2.57% |
11.18% |
| EBIT Margin |
|
0.70% |
2.80% |
2.34% |
4.39% |
14.06% |
21.98% |
26.79% |
5.41% |
3.79% |
3.88% |
12.82% |
| Profit (Net Income) Margin |
|
-1.10% |
-0.55% |
-1.35% |
4.31% |
10.32% |
18.27% |
22.24% |
2.89% |
-1.87% |
1.50% |
9.22% |
| Tax Burden Percent |
|
1,007.86% |
-60.64% |
-234.98% |
145.03% |
84.62% |
90.86% |
87.49% |
82.77% |
-95.60% |
84.39% |
85.11% |
| Interest Burden Percent |
|
-15.57% |
32.13% |
24.61% |
67.62% |
86.74% |
91.48% |
94.91% |
64.54% |
51.51% |
45.69% |
84.49% |
| Effective Tax Rate |
|
0.00% |
160.64% |
334.98% |
-45.03% |
15.38% |
9.14% |
12.51% |
17.23% |
195.60% |
15.61% |
14.89% |
| Return on Invested Capital (ROIC) |
|
0.15% |
-1.00% |
-3.28% |
6.79% |
7.46% |
16.36% |
20.36% |
2.83% |
-1.84% |
1.94% |
9.27% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
37.50% |
8.72% |
58.89% |
-335.39% |
2.44% |
0.63% |
14.54% |
-1.45% |
-0.17% |
-1.71% |
6.53% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-0.67% |
0.67% |
2.45% |
-3.88% |
0.27% |
0.08% |
2.14% |
-0.39% |
-0.05% |
-0.34% |
0.79% |
| Return on Equity (ROE) |
|
-0.52% |
-0.33% |
-0.83% |
2.91% |
7.73% |
16.44% |
22.51% |
2.44% |
-1.89% |
1.60% |
10.06% |
| Cash Return on Invested Capital (CROIC) |
|
5.17% |
-0.17% |
7.36% |
13.23% |
-6.24% |
20.15% |
7.87% |
11.68% |
12.86% |
14.54% |
15.59% |
| Operating Return on Assets (OROA) |
|
0.27% |
1.30% |
1.08% |
2.23% |
7.37% |
12.81% |
16.90% |
2.72% |
2.16% |
2.31% |
8.02% |
| Return on Assets (ROA) |
|
-0.43% |
-0.25% |
-0.62% |
2.18% |
5.41% |
10.65% |
14.03% |
1.45% |
-1.06% |
0.89% |
5.77% |
| Return on Common Equity (ROCE) |
|
-0.52% |
-0.33% |
-0.83% |
2.91% |
7.73% |
16.44% |
22.51% |
2.44% |
-1.89% |
1.60% |
10.06% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-0.58% |
-0.34% |
-0.84% |
3.05% |
7.79% |
15.85% |
22.70% |
2.64% |
-1.98% |
1.64% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
8.38 |
-53 |
-165 |
314 |
358 |
824 |
1,073 |
152 |
-88 |
81 |
350 |
| NOPAT Margin |
|
0.32% |
-1.76% |
-5.55% |
10.16% |
11.06% |
20.52% |
23.09% |
4.25% |
-2.33% |
2.17% |
9.52% |
| Net Nonoperating Expense Percent (NNEP) |
|
-37.35% |
-9.73% |
-62.17% |
342.18% |
5.02% |
15.74% |
5.82% |
4.28% |
-1.66% |
3.65% |
2.74% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
1.63% |
7.16% |
| Cost of Revenue to Revenue |
|
59.80% |
62.56% |
61.43% |
61.33% |
59.19% |
53.09% |
50.79% |
63.67% |
60.51% |
58.71% |
54.11% |
| SG&A Expenses to Revenue |
|
20.46% |
17.99% |
21.24% |
17.09% |
12.79% |
10.12% |
8.36% |
12.65% |
13.08% |
7.20% |
6.87% |
| R&D to Revenue |
|
17.19% |
15.53% |
14.97% |
14.58% |
14.96% |
14.21% |
13.42% |
18.21% |
18.10% |
20.11% |
19.74% |
| Operating Expenses to Revenue |
|
39.74% |
34.54% |
36.21% |
31.67% |
27.74% |
24.33% |
22.82% |
31.20% |
37.06% |
38.72% |
34.71% |
| Earnings before Interest and Taxes (EBIT) |
|
18 |
85 |
70 |
136 |
455 |
883 |
1,244 |
193 |
143 |
144 |
471 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
693 |
790 |
784 |
799 |
924 |
1,339 |
1,606 |
532 |
464 |
441 |
734 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.39 |
1.77 |
1.87 |
2.02 |
2.17 |
4.72 |
2.89 |
2.60 |
3.12 |
1.97 |
2.14 |
| Price to Tangible Book Value (P/TBV) |
|
6.63 |
6.56 |
5.12 |
4.95 |
10.74 |
15.88 |
11.95 |
16.79 |
21.64 |
9.16 |
8.25 |
| Price to Revenue (P/Rev) |
|
2.67 |
2.86 |
3.00 |
2.85 |
2.88 |
5.44 |
2.84 |
2.84 |
2.94 |
1.80 |
1.95 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
66.16 |
27.92 |
29.78 |
12.75 |
98.36 |
0.00 |
120.07 |
21.15 |
| 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 |
|
0.00% |
0.00% |
0.00% |
1.51% |
3.58% |
3.36% |
7.84% |
1.02% |
0.00% |
0.83% |
4.73% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.37 |
1.71 |
1.87 |
1.99 |
1.98 |
4.49 |
2.54 |
2.22 |
2.72 |
1.84 |
2.05 |
| Enterprise Value to Revenue (EV/Rev) |
|
2.80 |
2.99 |
2.99 |
2.89 |
3.14 |
5.52 |
3.06 |
3.18 |
3.19 |
1.93 |
2.03 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
10.55 |
11.50 |
11.36 |
11.17 |
11.00 |
16.55 |
8.85 |
21.37 |
25.92 |
16.28 |
10.20 |
| Enterprise Value to EBIT (EV/EBIT) |
|
397.97 |
106.83 |
127.81 |
65.71 |
22.33 |
25.11 |
11.43 |
58.86 |
84.19 |
49.80 |
15.88 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
873.41 |
0.00 |
0.00 |
28.41 |
28.40 |
26.90 |
13.26 |
74.97 |
0.00 |
89.09 |
21.37 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
10.64 |
11.69 |
10.45 |
11.01 |
10.76 |
17.02 |
13.55 |
13.48 |
14.43 |
11.54 |
9.26 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
25.79 |
0.00 |
24.02 |
14.60 |
0.00 |
21.84 |
34.28 |
18.15 |
19.60 |
11.88 |
12.71 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.20 |
0.20 |
0.21 |
0.21 |
0.37 |
0.38 |
0.45 |
0.52 |
0.56 |
0.46 |
0.46 |
| Long-Term Debt to Equity |
|
0.20 |
0.20 |
0.21 |
0.21 |
0.37 |
0.38 |
0.45 |
0.52 |
0.44 |
0.46 |
0.46 |
| Financial Leverage |
|
-0.02 |
0.08 |
0.04 |
0.01 |
0.11 |
0.13 |
0.15 |
0.27 |
0.28 |
0.20 |
0.12 |
| Leverage Ratio |
|
1.21 |
1.33 |
1.33 |
1.33 |
1.43 |
1.54 |
1.60 |
1.68 |
1.78 |
1.80 |
1.75 |
| Compound Leverage Factor |
|
-0.19 |
0.43 |
0.33 |
0.90 |
1.24 |
1.41 |
1.52 |
1.08 |
0.91 |
0.82 |
1.47 |
| Debt to Total Capital |
|
16.50% |
16.81% |
17.07% |
17.44% |
26.83% |
27.35% |
31.02% |
34.42% |
35.86% |
31.35% |
31.66% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.12% |
0.00% |
0.00% |
0.01% |
7.91% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
16.50% |
16.81% |
17.07% |
17.44% |
26.71% |
27.35% |
31.02% |
34.41% |
27.94% |
31.35% |
31.66% |
| 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% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
83.50% |
83.19% |
82.93% |
82.56% |
73.17% |
72.65% |
68.98% |
65.58% |
64.14% |
68.65% |
68.34% |
| Debt to EBITDA |
|
1.42 |
1.25 |
1.25 |
1.15 |
1.70 |
1.30 |
1.27 |
3.85 |
4.29 |
3.51 |
2.11 |
| Net Debt to EBITDA |
|
0.50 |
0.52 |
-0.01 |
0.14 |
0.91 |
0.23 |
0.65 |
2.29 |
2.02 |
1.14 |
0.43 |
| Long-Term Debt to EBITDA |
|
1.42 |
1.25 |
1.25 |
1.15 |
1.70 |
1.30 |
1.27 |
3.85 |
3.34 |
3.51 |
2.11 |
| Debt to NOPAT |
|
117.95 |
-18.52 |
-5.95 |
2.93 |
4.40 |
2.12 |
1.91 |
13.51 |
-22.68 |
19.22 |
4.42 |
| Net Debt to NOPAT |
|
41.71 |
-7.64 |
0.04 |
0.36 |
2.34 |
0.38 |
0.97 |
8.04 |
-10.67 |
6.26 |
0.90 |
| Long-Term Debt to NOPAT |
|
117.95 |
-18.52 |
-5.95 |
2.93 |
4.38 |
2.12 |
1.91 |
13.51 |
-17.67 |
19.22 |
4.42 |
| Altman Z-Score |
|
3.14 |
3.80 |
3.99 |
4.44 |
3.40 |
6.39 |
4.22 |
3.09 |
3.07 |
2.56 |
2.97 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
4.04 |
3.49 |
4.18 |
3.87 |
3.14 |
3.64 |
3.63 |
3.65 |
1.99 |
2.77 |
3.24 |
| Quick Ratio |
|
2.61 |
2.31 |
2.98 |
2.55 |
2.04 |
2.76 |
2.33 |
2.05 |
1.18 |
1.81 |
2.27 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
284 |
-9.26 |
371 |
611 |
-299 |
1,014 |
415 |
626 |
613 |
605 |
589 |
| Operating Cash Flow to CapEx |
|
217.96% |
140.55% |
315.94% |
366.79% |
576.25% |
696.33% |
493.60% |
536.73% |
1,072.56% |
476.63% |
1,045.30% |
| Free Cash Flow to Firm to Interest Expense |
|
12.17 |
-0.16 |
6.23 |
13.90 |
-4.96 |
13.49 |
6.55 |
9.15 |
8.86 |
7.72 |
8.05 |
| Operating Cash Flow to Interest Expense |
|
29.50 |
13.19 |
14.32 |
18.43 |
15.66 |
17.31 |
16.57 |
12.32 |
12.03 |
7.94 |
11.06 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
15.97 |
3.81 |
9.79 |
13.41 |
12.94 |
14.83 |
13.21 |
10.02 |
10.91 |
6.28 |
10.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.39 |
0.46 |
0.46 |
0.51 |
0.52 |
0.58 |
0.63 |
0.50 |
0.57 |
0.60 |
0.63 |
| Accounts Receivable Turnover |
|
7.02 |
7.71 |
7.31 |
7.82 |
8.28 |
9.26 |
8.56 |
7.66 |
9.94 |
9.01 |
9.24 |
| Inventory Turnover |
|
4.03 |
4.42 |
4.05 |
3.85 |
3.73 |
4.16 |
3.73 |
2.93 |
3.03 |
3.23 |
3.33 |
| Fixed Asset Turnover |
|
2.71 |
2.49 |
2.15 |
2.26 |
2.47 |
3.18 |
3.69 |
2.97 |
3.73 |
4.45 |
4.86 |
| Accounts Payable Turnover |
|
8.05 |
9.00 |
8.51 |
8.49 |
7.98 |
7.60 |
7.35 |
8.44 |
9.84 |
8.50 |
7.91 |
| Days Sales Outstanding (DSO) |
|
51.97 |
47.36 |
49.96 |
46.70 |
44.08 |
39.40 |
42.65 |
47.66 |
36.72 |
40.49 |
39.51 |
| Days Inventory Outstanding (DIO) |
|
90.53 |
82.54 |
90.20 |
94.77 |
97.94 |
87.75 |
97.73 |
124.67 |
120.58 |
112.97 |
109.54 |
| Days Payable Outstanding (DPO) |
|
45.34 |
40.56 |
42.91 |
43.00 |
45.71 |
48.01 |
49.64 |
43.26 |
37.10 |
42.93 |
46.17 |
| Cash Conversion Cycle (CCC) |
|
97.16 |
89.34 |
97.25 |
98.47 |
96.31 |
79.14 |
90.74 |
129.07 |
120.21 |
110.53 |
102.89 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
5,349 |
5,305 |
4,769 |
4,472 |
5,129 |
4,939 |
5,597 |
5,122 |
4,421 |
3,897 |
3,658 |
| Invested Capital Turnover |
|
0.48 |
0.57 |
0.59 |
0.67 |
0.67 |
0.80 |
0.88 |
0.67 |
0.79 |
0.89 |
0.97 |
| Increase / (Decrease) in Invested Capital |
|
-275 |
-44 |
-536 |
-297 |
657 |
-191 |
658 |
-475 |
-701 |
-524 |
-239 |
| Enterprise Value (EV) |
|
7,317 |
9,078 |
8,905 |
8,920 |
10,171 |
22,158 |
14,219 |
11,365 |
12,022 |
7,182 |
7,485 |
| Market Capitalization |
|
6,968 |
8,670 |
8,911 |
8,808 |
9,335 |
21,848 |
13,176 |
10,146 |
11,087 |
6,678 |
7,171 |
| Book Value per Share |
|
$36.47 |
$38.72 |
$37.75 |
$35.51 |
$37.11 |
$40.87 |
$41.99 |
$39.07 |
$36.84 |
$36.32 |
$36.07 |
| Tangible Book Value per Share |
|
$7.67 |
$10.46 |
$13.77 |
$14.48 |
$7.52 |
$12.14 |
$10.17 |
$6.05 |
$5.31 |
$7.81 |
$9.38 |
| Total Capital |
|
5,988 |
5,886 |
5,759 |
5,281 |
5,867 |
6,372 |
6,600 |
5,951 |
5,544 |
4,942 |
4,893 |
| Total Debt |
|
988 |
989 |
983 |
921 |
1,574 |
1,743 |
2,047 |
2,048 |
1,988 |
1,549 |
1,549 |
| Total Long-Term Debt |
|
988 |
989 |
983 |
921 |
1,567 |
1,743 |
2,047 |
2,048 |
1,549 |
1,549 |
1,549 |
| Net Debt |
|
349 |
408 |
-6.51 |
112 |
837 |
309 |
1,043 |
1,219 |
936 |
505 |
314 |
| Capital Expenditures (CapEx) |
|
316 |
553 |
270 |
221 |
164 |
187 |
213 |
157 |
78 |
131 |
77 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
523 |
497 |
476 |
538 |
443 |
404 |
802 |
666 |
625 |
363 |
375 |
| Debt-free Net Working Capital (DFNWC) |
|
1,135 |
1,043 |
1,403 |
1,249 |
1,158 |
1,802 |
1,775 |
1,474 |
1,655 |
1,384 |
1,594 |
| Net Working Capital (NWC) |
|
1,135 |
1,043 |
1,403 |
1,249 |
1,151 |
1,802 |
1,775 |
1,474 |
1,216 |
1,384 |
1,594 |
| Net Nonoperating Expense (NNE) |
|
37 |
-37 |
-125 |
181 |
24 |
90 |
39 |
48 |
-17 |
25 |
11 |
| Net Nonoperating Obligations (NNO) |
|
349 |
408 |
-6.51 |
112 |
837 |
309 |
1,043 |
1,219 |
865 |
505 |
314 |
| Total Depreciation and Amortization (D&A) |
|
675 |
705 |
714 |
663 |
469 |
456 |
361 |
339 |
321 |
297 |
262 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
20.02% |
16.40% |
16.02% |
17.42% |
13.69% |
10.07% |
17.27% |
18.65% |
16.59% |
9.76% |
10.18% |
| Debt-free Net Working Capital to Revenue |
|
43.49% |
34.39% |
47.17% |
40.43% |
35.76% |
44.88% |
38.20% |
41.31% |
43.90% |
37.22% |
43.32% |
| Net Working Capital to Revenue |
|
43.49% |
34.39% |
47.17% |
40.42% |
35.55% |
44.88% |
38.20% |
41.30% |
32.26% |
37.22% |
43.32% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.20) |
$0.00 |
($0.32) |
$1.07 |
$2.86 |
$6.43 |
$9.38 |
$1.01 |
($0.72) |
$0.59 |
$3.66 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
141.94M |
0.00 |
126.95M |
124.53M |
117.01M |
114.03M |
110.20M |
102.21M |
97.56M |
94.59M |
92.59M |
| Adjusted Diluted Earnings per Share |
|
($0.20) |
$0.00 |
($0.32) |
$1.05 |
$2.80 |
$6.32 |
$9.26 |
$1.00 |
($0.72) |
$0.58 |
$3.62 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
141.94M |
0.00 |
126.95M |
127.36M |
119.29M |
116.02M |
111.55M |
103.02M |
97.56M |
95.45M |
93.55M |
| 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 |
|
127.53M |
0.00 |
126.49M |
119.15M |
114.73M |
112.59M |
106.03M |
98.74M |
95.63M |
93.03M |
88.01M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
8.38 |
62 |
49 |
152 |
358 |
824 |
1,115 |
162 |
219 |
243 |
420 |
| Normalized NOPAT Margin |
|
0.32% |
2.03% |
1.65% |
4.90% |
11.06% |
20.52% |
23.99% |
4.54% |
5.81% |
6.54% |
11.43% |
| Pre Tax Income Margin |
|
-0.11% |
0.90% |
0.58% |
2.97% |
12.20% |
20.11% |
25.42% |
3.49% |
1.95% |
1.77% |
10.83% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.79 |
1.44 |
1.17 |
3.09 |
7.54 |
11.74 |
19.65 |
2.82 |
2.06 |
1.84 |
6.45 |
| NOPAT to Interest Expense |
|
0.36 |
-0.91 |
-2.77 |
7.14 |
5.93 |
10.95 |
16.94 |
2.21 |
-1.27 |
1.03 |
4.79 |
| EBIT Less CapEx to Interest Expense |
|
-12.75 |
-7.94 |
-3.36 |
-1.94 |
4.82 |
9.25 |
16.29 |
0.53 |
0.94 |
0.17 |
5.39 |
| NOPAT Less CapEx to Interest Expense |
|
-13.18 |
-10.29 |
-7.30 |
2.12 |
3.21 |
8.47 |
13.58 |
-0.08 |
-2.39 |
-0.64 |
3.73 |
| 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 |
|
-4,506.88% |
-1,264.39% |
-545.84% |
479.30% |
154.08% |
70.21% |
111.51% |
835.42% |
-568.89% |
640.72% |
157.10% |