| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
24.90% |
-1.12% |
-2.71% |
9.50% |
7.87% |
-17.22% |
134.63% |
8.06% |
2.53% |
-15.65% |
| EBITDA Growth |
|
0.00% |
-92.83% |
926.33% |
-23.82% |
169.40% |
-17.46% |
-49.30% |
459.94% |
14.50% |
0.34% |
-32.91% |
| EBIT Growth |
|
0.00% |
-175.55% |
136.87% |
-92.86% |
7,195.92% |
-32.53% |
-99.00% |
42,987.39% |
16.14% |
-5.70% |
-45.92% |
| NOPAT Growth |
|
0.00% |
-153.04% |
139.75% |
-93.83% |
11,041.19% |
-33.31% |
-99.23% |
57,773.59% |
14.26% |
-4.80% |
-47.77% |
| Net Income Growth |
|
0.00% |
-213.10% |
101.69% |
-1,544.91% |
577.36% |
-46.93% |
-147.77% |
1,436.69% |
15.18% |
-5.63% |
-53.23% |
| EPS Growth |
|
0.00% |
-194.58% |
101.76% |
-1,300.00% |
566.67% |
-46.88% |
-145.38% |
1,359.26% |
10.00% |
-14.97% |
-55.19% |
| Operating Cash Flow Growth |
|
0.00% |
-40.86% |
-35.82% |
-35.93% |
143.10% |
37.82% |
-79.67% |
946.97% |
60.36% |
2.80% |
-39.40% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
-13.08% |
91.60% |
-79.43% |
22.01% |
2,218.67% |
-80.04% |
87.53% |
4.78% |
-61.00% |
| Invested Capital Growth |
|
0.00% |
0.00% |
132.08% |
4.73% |
21.86% |
12.69% |
-94.78% |
214.18% |
-6.68% |
-29.04% |
23.91% |
| 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 |
|
76.70% |
36.67% |
31.17% |
26.85% |
36.48% |
45.71% |
30.37% |
54.49% |
58.86% |
58.80% |
50.39% |
| EBITDA Margin |
|
39.68% |
2.28% |
23.64% |
18.51% |
45.55% |
34.85% |
21.35% |
50.94% |
53.98% |
52.83% |
42.02% |
| Operating Margin |
|
26.87% |
-16.30% |
6.07% |
0.42% |
29.74% |
18.59% |
0.24% |
41.37% |
44.47% |
40.91% |
26.23% |
| EBIT Margin |
|
26.91% |
-16.28% |
6.07% |
0.45% |
29.68% |
18.56% |
0.23% |
41.38% |
44.47% |
40.91% |
26.23% |
| Profit (Net Income) Margin |
|
23.89% |
-21.63% |
0.37% |
-5.49% |
23.93% |
11.77% |
-6.79% |
38.70% |
41.25% |
37.97% |
21.05% |
| Tax Burden Percent |
|
100.00% |
100.54% |
75.60% |
104.69% |
99.53% |
98.42% |
103.30% |
101.06% |
99.39% |
100.33% |
96.88% |
| Interest Burden Percent |
|
88.77% |
132.20% |
8.05% |
-1,177.21% |
81.02% |
64.45% |
-2,918.70% |
92.55% |
93.33% |
92.52% |
82.85% |
| Effective Tax Rate |
|
0.00% |
0.00% |
24.40% |
0.00% |
0.47% |
1.58% |
0.00% |
-1.06% |
0.61% |
-0.33% |
3.12% |
| Return on Invested Capital (ROIC) |
|
0.00% |
-24.87% |
2.98% |
0.13% |
12.60% |
7.19% |
0.10% |
278.52% |
217.01% |
250.32% |
140.67% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
-47.05% |
-1.53% |
-5.81% |
7.00% |
1.71% |
-161.01% |
282.78% |
220.67% |
253.40% |
143.79% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
12,182.80% |
-2.37% |
-4.37% |
5.30% |
1.51% |
-4.17% |
-234.50% |
-176.12% |
-217.62% |
-127.29% |
| Return on Equity (ROE) |
|
0.00% |
12,157.94% |
0.61% |
-4.25% |
17.90% |
8.70% |
-4.07% |
44.02% |
40.89% |
32.69% |
13.37% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-224.87% |
-76.57% |
-4.49% |
-7.10% |
-4.74% |
180.25% |
175.10% |
223.91% |
284.29% |
119.31% |
| Operating Return on Assets (OROA) |
|
0.00% |
-6.82% |
2.46% |
0.17% |
11.07% |
6.94% |
0.06% |
24.33% |
25.48% |
20.78% |
10.42% |
| Return on Assets (ROA) |
|
0.00% |
-9.07% |
0.15% |
-2.07% |
8.93% |
4.40% |
-1.94% |
22.75% |
23.63% |
19.29% |
8.37% |
| Return on Common Equity (ROCE) |
|
0.00% |
12,157.94% |
0.61% |
-3.99% |
15.98% |
7.83% |
-3.55% |
38.35% |
35.32% |
28.03% |
12.18% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
0.30% |
-4.11% |
16.48% |
8.66% |
-4.00% |
37.47% |
38.94% |
29.48% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
142 |
-75 |
30 |
1.84 |
205 |
137 |
1.05 |
608 |
694 |
661 |
345 |
| NOPAT Margin |
|
26.87% |
-11.41% |
4.59% |
0.29% |
29.60% |
18.30% |
0.17% |
41.80% |
44.20% |
41.04% |
25.41% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
22.19% |
4.51% |
5.93% |
5.60% |
5.48% |
161.10% |
-4.25% |
-3.66% |
-3.08% |
-3.13% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
24.60% |
25.47% |
20.02% |
10.77% |
| Cost of Revenue to Revenue |
|
23.30% |
63.33% |
68.83% |
73.15% |
63.52% |
54.29% |
69.63% |
45.51% |
41.14% |
41.20% |
49.61% |
| SG&A Expenses to Revenue |
|
35.87% |
6.29% |
6.91% |
7.55% |
6.88% |
6.78% |
8.32% |
3.78% |
5.28% |
5.94% |
8.38% |
| 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 |
|
49.83% |
52.98% |
25.10% |
26.44% |
6.74% |
27.12% |
30.12% |
13.12% |
14.38% |
17.89% |
24.16% |
| Earnings before Interest and Taxes (EBIT) |
|
142 |
-107 |
40 |
2.82 |
206 |
139 |
1.40 |
602 |
699 |
659 |
356 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
209 |
15 |
154 |
117 |
316 |
261 |
132 |
741 |
848 |
851 |
571 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.49 |
1.17 |
1.49 |
0.93 |
0.92 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.49 |
1.18 |
1.50 |
0.93 |
0.92 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.70 |
1.08 |
1.33 |
1.04 |
1.41 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2.79 |
3.23 |
2.75 |
6.68 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
20.41% |
0.00% |
10.58% |
27.62% |
30.13% |
10.32% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
35.91% |
31.00% |
36.40% |
14.97% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
16.42 |
8.17 |
11.04 |
14.48 |
11.14 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2.79 |
1.86 |
2.17 |
1.97 |
2.23 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
13.08 |
3.65 |
4.02 |
3.73 |
5.30 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1,239.12 |
4.49 |
4.88 |
4.82 |
8.49 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1,647.44 |
4.45 |
4.91 |
4.80 |
8.77 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
36.08 |
5.38 |
4.24 |
3.84 |
6.03 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.90 |
7.08 |
4.76 |
4.23 |
10.33 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
-291.46 |
0.94 |
0.88 |
0.85 |
0.83 |
1.08 |
0.64 |
0.64 |
0.59 |
0.46 |
| Long-Term Debt to Equity |
|
0.00 |
-291.46 |
0.83 |
0.77 |
0.75 |
0.73 |
0.88 |
0.57 |
0.53 |
0.51 |
0.32 |
| Financial Leverage |
|
0.00 |
-258.91 |
1.55 |
0.75 |
0.76 |
0.88 |
0.03 |
-0.83 |
-0.80 |
-0.86 |
-0.89 |
| Leverage Ratio |
|
0.00 |
-670.33 |
4.08 |
2.05 |
2.00 |
1.98 |
2.09 |
1.93 |
1.73 |
1.69 |
1.60 |
| Compound Leverage Factor |
|
0.00 |
-886.16 |
0.33 |
-24.15 |
1.62 |
1.27 |
-61.06 |
1.79 |
1.61 |
1.57 |
1.32 |
| Debt to Total Capital |
|
0.00% |
100.34% |
48.54% |
46.94% |
45.91% |
45.29% |
51.90% |
39.14% |
38.88% |
37.15% |
31.29% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
5.97% |
5.91% |
5.32% |
5.53% |
9.55% |
4.74% |
6.34% |
5.01% |
9.01% |
| Long-Term Debt to Total Capital |
|
0.00% |
100.34% |
42.58% |
41.03% |
40.60% |
39.76% |
42.35% |
34.40% |
32.54% |
32.14% |
22.28% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
6.08% |
5.44% |
5.49% |
7.29% |
6.78% |
9.54% |
8.21% |
3.44% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.09% |
0.07% |
0.02% |
0.00% |
| Common Equity to Total Capital |
|
0.00% |
-0.34% |
51.44% |
46.98% |
48.63% |
49.22% |
40.80% |
53.99% |
51.52% |
54.62% |
65.27% |
| Debt to EBITDA |
|
0.00 |
45.54 |
4.85 |
6.39 |
2.71 |
3.23 |
8.59 |
1.31 |
1.25 |
1.44 |
1.76 |
| Net Debt to EBITDA |
|
0.00 |
40.45 |
4.85 |
6.39 |
2.71 |
3.23 |
8.59 |
1.31 |
1.25 |
1.44 |
1.75 |
| Long-Term Debt to EBITDA |
|
0.00 |
45.54 |
4.25 |
5.59 |
2.39 |
2.84 |
7.01 |
1.15 |
1.05 |
1.25 |
1.25 |
| Debt to NOPAT |
|
0.00 |
-9.09 |
24.97 |
406.70 |
4.17 |
6.15 |
1,081.33 |
1.59 |
1.53 |
1.86 |
2.91 |
| Net Debt to NOPAT |
|
0.00 |
-8.07 |
24.97 |
406.70 |
4.17 |
6.15 |
1,081.33 |
1.59 |
1.53 |
1.86 |
2.90 |
| Long-Term Debt to NOPAT |
|
0.00 |
-9.09 |
21.90 |
355.47 |
3.68 |
5.40 |
882.33 |
1.40 |
1.28 |
1.61 |
2.07 |
| Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.04 |
3.10 |
3.24 |
2.52 |
2.53 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.04% |
5.94% |
10.71% |
10.06% |
12.64% |
12.89% |
13.62% |
14.27% |
8.93% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
5.01 |
1.67 |
1.61 |
1.11 |
1.24 |
1.18 |
3.58 |
2.60 |
2.16 |
1.33 |
| Quick Ratio |
|
0.00 |
5.01 |
0.53 |
0.56 |
0.49 |
0.42 |
0.40 |
1.62 |
1.02 |
0.85 |
0.59 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-680 |
-769 |
-65 |
-116 |
-90 |
1,914 |
382 |
716 |
751 |
293 |
| Operating Cash Flow to CapEx |
|
0.00% |
143.33% |
96.58% |
0.00% |
53.04% |
263.79% |
15.48% |
3,952.76% |
234.08% |
0.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-18.21 |
-18.93 |
-1.64 |
-2.77 |
-1.81 |
45.15 |
7.83 |
11.76 |
10.13 |
3.94 |
| Operating Cash Flow to Interest Expense |
|
17.10 |
4.58 |
2.71 |
1.79 |
4.09 |
4.72 |
1.13 |
10.29 |
13.22 |
11.17 |
6.74 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
17.10 |
1.39 |
-0.10 |
1.79 |
-3.62 |
2.93 |
-6.18 |
10.03 |
7.57 |
11.17 |
6.74 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.42 |
0.40 |
0.38 |
0.37 |
0.37 |
0.29 |
0.59 |
0.57 |
0.51 |
0.40 |
| Accounts Receivable Turnover |
|
0.00 |
9.32 |
8.47 |
7.18 |
7.32 |
8.34 |
5.97 |
6.36 |
5.19 |
6.25 |
5.64 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
72.72 |
57.52 |
2.95 |
2.63 |
9.87 |
7.15 |
7.49 |
8.46 |
| Fixed Asset Turnover |
|
0.00 |
0.49 |
0.48 |
0.45 |
0.43 |
0.42 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Accounts Payable Turnover |
|
0.00 |
14.64 |
16.41 |
15.13 |
10.72 |
13.22 |
12.69 |
12.15 |
13.07 |
14.09 |
14.60 |
| Days Sales Outstanding (DSO) |
|
0.00 |
39.16 |
43.08 |
50.85 |
49.84 |
43.76 |
61.09 |
57.43 |
70.29 |
58.36 |
64.74 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
5.02 |
6.35 |
123.63 |
138.82 |
36.97 |
51.08 |
48.76 |
43.13 |
| Days Payable Outstanding (DPO) |
|
0.00 |
24.94 |
22.25 |
24.13 |
34.06 |
27.61 |
28.76 |
30.05 |
27.93 |
25.91 |
24.99 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
14.22 |
20.83 |
31.74 |
22.13 |
139.78 |
171.15 |
64.35 |
93.45 |
81.21 |
82.88 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
605 |
1,403 |
1,469 |
1,791 |
2,018 |
105 |
331 |
309 |
219 |
272 |
| Invested Capital Turnover |
|
0.00 |
2.18 |
0.65 |
0.44 |
0.43 |
0.39 |
0.58 |
6.66 |
4.91 |
6.10 |
5.54 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
605 |
799 |
66 |
321 |
227 |
-1,912 |
226 |
-22 |
-90 |
52 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1,730 |
2,703 |
3,411 |
3,175 |
3,026 |
| Market Capitalization |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
435 |
1,566 |
2,089 |
1,677 |
1,915 |
| Book Value per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$12.23 |
$11.92 |
$16.42 |
$17.06 |
$20.91 |
$21.39 |
| Tangible Book Value per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$12.23 |
$11.92 |
$16.33 |
$16.97 |
$20.82 |
$21.27 |
| Total Capital |
|
0.00 |
681 |
1,537 |
1,597 |
1,863 |
1,860 |
2,188 |
2,471 |
2,726 |
3,301 |
3,206 |
| Total Debt |
|
0.00 |
683 |
746 |
750 |
855 |
842 |
1,135 |
967 |
1,060 |
1,226 |
1,003 |
| Total Long-Term Debt |
|
0.00 |
683 |
654 |
655 |
756 |
740 |
926 |
850 |
887 |
1,061 |
714 |
| Net Debt |
|
0.00 |
607 |
746 |
750 |
855 |
842 |
1,135 |
967 |
1,060 |
1,226 |
1,000 |
| Capital Expenditures (CapEx) |
|
0.00 |
119 |
114 |
0.00 |
323 |
89 |
310 |
13 |
344 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
41 |
197 |
197 |
120 |
150 |
265 |
650 |
599 |
495 |
419 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
117 |
197 |
197 |
120 |
150 |
265 |
650 |
599 |
495 |
419 |
| Net Working Capital (NWC) |
|
0.00 |
117 |
105 |
102 |
21 |
47 |
56 |
533 |
426 |
330 |
131 |
| Net Nonoperating Expense (NNE) |
|
16 |
67 |
27 |
37 |
39 |
49 |
43 |
45 |
46 |
49 |
59 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
607 |
612 |
622 |
783 |
1,000 |
-947 |
-1,173 |
-1,357 |
-1,856 |
-1,931 |
| Total Depreciation and Amortization (D&A) |
|
67 |
122 |
114 |
114 |
110 |
122 |
131 |
139 |
149 |
192 |
215 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
6.29% |
30.26% |
31.03% |
17.30% |
20.02% |
42.79% |
44.74% |
38.10% |
30.75% |
30.86% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
17.82% |
30.26% |
31.03% |
17.30% |
20.02% |
42.79% |
44.74% |
38.10% |
30.75% |
30.86% |
| Net Working Capital to Revenue |
|
0.00% |
17.82% |
16.17% |
16.13% |
3.02% |
6.27% |
9.06% |
36.69% |
27.11% |
20.48% |
9.61% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.04 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$6.54 |
$2.91 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
74.86M |
81.23M |
82.31M |
86.23M |
97.81M |
101.33M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.04 |
($0.48) |
$2.24 |
$1.19 |
($0.54) |
$6.80 |
$7.48 |
$6.36 |
$2.85 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
74.86M |
81.23M |
82.31M |
86.23M |
97.81M |
101.33M |
| 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 |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
74.86M |
81.23M |
82.31M |
86.23M |
97.81M |
101.33M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
99 |
54 |
33 |
4.12 |
92 |
148 |
4.30 |
423 |
694 |
461 |
345 |
| Normalized NOPAT Margin |
|
18.81% |
8.25% |
5.00% |
0.65% |
13.24% |
19.76% |
0.69% |
29.08% |
44.20% |
28.63% |
25.41% |
| Pre Tax Income Margin |
|
23.89% |
-21.52% |
0.49% |
-5.24% |
24.04% |
11.96% |
-6.58% |
38.30% |
41.51% |
37.85% |
21.73% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
8.38 |
-2.87 |
0.97 |
0.07 |
4.92 |
2.78 |
0.03 |
12.33 |
11.47 |
8.89 |
4.79 |
| NOPAT to Interest Expense |
|
8.37 |
-2.01 |
0.74 |
0.05 |
4.90 |
2.74 |
0.02 |
12.45 |
11.40 |
8.92 |
4.64 |
| EBIT Less CapEx to Interest Expense |
|
8.38 |
-6.07 |
-1.83 |
0.07 |
-2.79 |
0.99 |
-7.28 |
12.07 |
5.82 |
8.89 |
4.79 |
| NOPAT Less CapEx to Interest Expense |
|
8.37 |
-5.21 |
-2.07 |
0.05 |
-2.80 |
0.95 |
-7.28 |
12.19 |
5.75 |
8.92 |
4.64 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
-17.55% |
51.52% |
0.00% |
0.00% |
80.14% |
0.00% |
29.63% |
90.49% |
90.48% |
69.83% |
| Augmented Payout Ratio |
|
0.00% |
-17.55% |
51.52% |
0.00% |
0.00% |
81.70% |
-0.68% |
29.63% |
90.52% |
90.48% |
69.83% |