Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
-5.12% |
-5.68% |
-6.09% |
-5.71% |
-4.68% |
-3.65% |
-7.04% |
-10.40% |
-12.79% |
-11.45% |
-10.48% |
EBITDA Growth |
|
-19.97% |
-14.40% |
-4.44% |
125.65% |
9.24% |
13.76% |
-11.13% |
-154.12% |
-14.94% |
-16.12% |
-40.81% |
EBIT Growth |
|
-37.61% |
-27.45% |
-2.78% |
83.21% |
48.10% |
118.57% |
-9.43% |
-227.32% |
-23.30% |
-25.53% |
-69.07% |
NOPAT Growth |
|
-22.73% |
-55.20% |
-35.85% |
87.21% |
-13.38% |
126.67% |
-26.90% |
-256.63% |
-22.60% |
-19.62% |
20.45% |
Net Income Growth |
|
-55.00% |
-54.55% |
-40.48% |
74.27% |
129.51% |
253.57% |
-59.22% |
-240.63% |
-40.20% |
114.97% |
-63.48% |
EPS Growth |
|
-61.73% |
-53.06% |
-17.65% |
69.21% |
224.00% |
308.33% |
-60.47% |
-256.19% |
-34.21% |
116.22% |
-59.81% |
Operating Cash Flow Growth |
|
-7.93% |
-21.37% |
87.40% |
-32.53% |
12.96% |
16.98% |
-22.09% |
53.14% |
-10.20% |
-62.34% |
662.07% |
Free Cash Flow Firm Growth |
|
-29.67% |
-29.30% |
-28.02% |
-14.40% |
668.31% |
103.72% |
153.64% |
-14.57% |
-117.33% |
-68.96% |
-88.92% |
Invested Capital Growth |
|
-13.79% |
-7.55% |
-10.49% |
-6.79% |
-16.49% |
-9.10% |
-12.62% |
-16.58% |
4.66% |
-4.35% |
-3.79% |
Revenue Q/Q Growth |
|
-0.49% |
0.15% |
-4.43% |
-0.38% |
-1.08% |
-0.29% |
-4.04% |
0.70% |
0.00% |
-3.80% |
-7.51% |
EBITDA Q/Q Growth |
|
6.05% |
-5.71% |
167.23% |
-72.64% |
13.44% |
5.25% |
171.74% |
-227.54% |
18.12% |
-17.77% |
-56.31% |
EBIT Q/Q Growth |
|
31.53% |
-20.71% |
177.78% |
-162.07% |
52.94% |
6.25% |
113.43% |
-778.48% |
125.71% |
-55.97% |
-81.12% |
NOPAT Q/Q Growth |
|
24.46% |
4.35% |
145.11% |
-192.40% |
-27.84% |
49.42% |
109.00% |
-992.94% |
88.83% |
-51.81% |
-80.72% |
Net Income Q/Q Growth |
|
40.00% |
80.00% |
112.82% |
-239.29% |
41.41% |
135.71% |
105.54% |
-1,342.62% |
117.86% |
-72.82% |
-80.89% |
EPS Q/Q Growth |
|
34.78% |
64.29% |
113.86% |
-224.69% |
65.31% |
188.24% |
105.18% |
-1,412.00% |
108.33% |
-72.09% |
-79.52% |
Operating Cash Flow Q/Q Growth |
|
233.33% |
-18.07% |
-15.00% |
-60.34% |
184.68% |
95.28% |
-69.40% |
-33.60% |
194.81% |
30.06% |
-39.85% |
Free Cash Flow Firm Q/Q Growth |
|
69.29% |
-26.70% |
134.92% |
-76.53% |
70.17% |
-25.37% |
179.37% |
260.17% |
-161.00% |
-7.08% |
-5.91% |
Invested Capital Q/Q Growth |
|
-11.04% |
1.83% |
-0.10% |
-4.73% |
-4.61% |
-1.41% |
4.03% |
-14.65% |
3.84% |
-5.22% |
-0.68% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
25.09% |
25.12% |
21.94% |
23.57% |
22.45% |
23.37% |
21.10% |
23.64% |
21.51% |
22.18% |
20.96% |
EBITDA Margin |
|
14.67% |
13.76% |
14.62% |
5.23% |
17.39% |
15.16% |
14.36% |
-19.21% |
15.17% |
12.84% |
15.03% |
Operating Margin |
|
4.31% |
3.42% |
4.33% |
-4.81% |
3.85% |
4.51% |
4.32% |
-35.48% |
4.68% |
2.86% |
3.51% |
EBIT Margin |
|
4.53% |
3.42% |
4.33% |
-5.32% |
6.88% |
4.45% |
4.18% |
-29.85% |
4.43% |
1.96% |
4.29% |
Profit (Net Income) Margin |
|
1.95% |
1.39% |
0.77% |
-5.76% |
4.12% |
2.88% |
1.22% |
-21.11% |
1.71% |
0.79% |
2.78% |
Tax Burden Percent |
|
48.09% |
48.39% |
36.76% |
63.11% |
66.04% |
77.34% |
53.85% |
65.18% |
59.80% |
51.85% |
84.43% |
Interest Burden Percent |
|
89.73% |
83.78% |
48.57% |
171.67% |
90.60% |
83.66% |
54.17% |
108.49% |
64.56% |
77.14% |
76.73% |
Effective Tax Rate |
|
51.91% |
51.61% |
63.24% |
0.00% |
33.96% |
22.66% |
46.15% |
0.00% |
40.20% |
48.15% |
15.57% |
Return on Invested Capital (ROIC) |
|
4.69% |
3.51% |
3.42% |
-7.51% |
5.17% |
7.16% |
4.66% |
-51.33% |
5.72% |
3.11% |
6.08% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
4.53% |
3.21% |
2.51% |
-10.51% |
7.18% |
6.37% |
3.27% |
-45.71% |
3.99% |
2.04% |
5.81% |
Return on Net Nonoperating Assets (RNNOA) |
|
3.39% |
2.79% |
2.18% |
-8.22% |
4.60% |
4.00% |
2.09% |
-23.71% |
1.79% |
0.94% |
2.77% |
Return on Equity (ROE) |
|
8.08% |
6.30% |
5.59% |
-15.73% |
9.78% |
11.16% |
6.74% |
-75.04% |
7.51% |
4.05% |
8.85% |
Cash Return on Invested Capital (CROIC) |
|
18.24% |
8.88% |
14.62% |
11.24% |
9.37% |
1.31% |
5.01% |
9.30% |
7.05% |
16.32% |
14.87% |
Operating Return on Assets (OROA) |
|
4.24% |
3.22% |
4.06% |
-4.89% |
5.76% |
3.85% |
3.49% |
-23.94% |
3.44% |
1.59% |
3.44% |
Return on Assets (ROA) |
|
1.83% |
1.31% |
0.73% |
-5.30% |
3.45% |
2.49% |
1.02% |
-16.93% |
1.33% |
0.64% |
2.23% |
Return on Common Equity (ROCE) |
|
7.45% |
5.76% |
5.11% |
-14.41% |
9.09% |
10.31% |
6.24% |
-69.76% |
7.03% |
3.80% |
8.32% |
Return on Equity Simple (ROE_SIMPLE) |
|
-2.07% |
0.50% |
2.42% |
0.00% |
-15.35% |
-17.67% |
-19.13% |
0.00% |
15.80% |
16.73% |
11.79% |
Net Operating Profit after Tax (NOPAT) |
|
67 |
54 |
51 |
-114 |
87 |
120 |
80 |
-892 |
100 |
53 |
110 |
NOPAT Margin |
|
2.07% |
1.66% |
1.59% |
-3.37% |
2.55% |
3.49% |
2.33% |
-24.83% |
2.80% |
1.48% |
2.96% |
Net Nonoperating Expense Percent (NNEP) |
|
0.16% |
0.30% |
0.91% |
3.00% |
-2.00% |
0.79% |
1.39% |
-5.61% |
1.72% |
1.07% |
0.27% |
Return On Investment Capital (ROIC_SIMPLE) |
|
0.94% |
- |
- |
- |
1.09% |
- |
- |
- |
- |
- |
- |
Cost of Revenue to Revenue |
|
74.91% |
74.88% |
78.06% |
76.43% |
77.55% |
76.63% |
78.90% |
76.36% |
78.49% |
77.82% |
79.04% |
SG&A Expenses to Revenue |
|
10.39% |
10.89% |
9.30% |
8.71% |
8.65% |
9.55% |
9.49% |
10.78% |
8.83% |
9.09% |
9.41% |
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 |
|
20.78% |
21.69% |
17.61% |
28.38% |
18.59% |
18.86% |
16.77% |
59.12% |
16.83% |
19.32% |
17.45% |
Earnings before Interest and Taxes (EBIT) |
|
146 |
111 |
140 |
-180 |
234 |
153 |
144 |
-1,072 |
158 |
70 |
159 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
473 |
446 |
473 |
177 |
591 |
521 |
495 |
-690 |
541 |
458 |
557 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
1.21 |
1.26 |
1.20 |
1.38 |
1.43 |
1.36 |
1.72 |
1.66 |
1.32 |
1.22 |
1.48 |
Price to Tangible Book Value (P/TBV) |
|
5.27 |
8.17 |
11.09 |
26.03 |
17.57 |
23.61 |
18.94 |
14.96 |
4.51 |
4.81 |
6.81 |
Price to Revenue (P/Rev) |
|
0.28 |
0.28 |
0.25 |
0.28 |
0.32 |
0.30 |
0.40 |
0.40 |
0.41 |
0.37 |
0.44 |
Price to Earnings (P/E) |
|
0.00 |
156.33 |
42.17 |
42.62 |
0.00 |
0.00 |
0.00 |
0.00 |
8.49 |
7.43 |
12.90 |
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% |
0.64% |
2.37% |
2.35% |
0.00% |
0.00% |
0.00% |
0.00% |
11.78% |
13.45% |
7.75% |
Enterprise Value to Invested Capital (EV/IC) |
|
1.12 |
1.13 |
1.10 |
1.18 |
1.21 |
1.17 |
1.36 |
1.37 |
1.22 |
1.15 |
1.31 |
Enterprise Value to Revenue (EV/Rev) |
|
0.46 |
0.51 |
0.48 |
0.51 |
0.54 |
0.54 |
0.63 |
0.60 |
0.61 |
0.53 |
0.62 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
3.68 |
3.91 |
3.57 |
3.79 |
8.22 |
8.82 |
11.17 |
9.98 |
3.20 |
2.81 |
3.28 |
Enterprise Value to EBIT (EV/EBIT) |
|
21.93 |
18.87 |
16.13 |
17.20 |
0.00 |
0.00 |
0.00 |
0.00 |
7.37 |
6.43 |
7.60 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
30.22 |
105.70 |
29.23 |
27.04 |
0.00 |
0.00 |
0.00 |
0.00 |
10.73 |
9.44 |
11.65 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
4.39 |
4.80 |
4.41 |
5.14 |
5.04 |
5.40 |
6.51 |
6.14 |
7.12 |
6.12 |
5.84 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
5.67 |
12.24 |
7.10 |
10.15 |
11.78 |
85.04 |
25.31 |
13.37 |
17.66 |
6.87 |
8.62 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
1.18 |
1.25 |
1.34 |
1.33 |
1.35 |
1.29 |
1.27 |
1.15 |
0.95 |
0.92 |
0.95 |
Long-Term Debt to Equity |
|
1.12 |
1.18 |
1.21 |
1.25 |
1.15 |
1.09 |
1.08 |
1.02 |
0.78 |
0.75 |
0.77 |
Financial Leverage |
|
0.75 |
0.87 |
0.87 |
0.78 |
0.64 |
0.63 |
0.64 |
0.52 |
0.45 |
0.46 |
0.48 |
Leverage Ratio |
|
4.22 |
4.21 |
4.27 |
4.32 |
3.98 |
3.86 |
3.92 |
3.91 |
3.81 |
3.78 |
3.79 |
Compound Leverage Factor |
|
3.79 |
3.53 |
2.07 |
7.41 |
3.61 |
3.23 |
2.12 |
4.25 |
2.46 |
2.91 |
2.91 |
Debt to Total Capital |
|
54.08% |
55.59% |
57.20% |
57.15% |
57.43% |
56.28% |
56.00% |
53.53% |
48.82% |
47.85% |
48.62% |
Short-Term Debt to Total Capital |
|
2.73% |
3.10% |
5.26% |
3.79% |
8.36% |
8.47% |
8.48% |
6.08% |
9.02% |
8.81% |
9.20% |
Long-Term Debt to Total Capital |
|
51.36% |
52.49% |
51.94% |
53.36% |
49.07% |
47.81% |
47.52% |
47.45% |
39.79% |
39.04% |
39.42% |
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 |
|
3.70% |
3.50% |
3.49% |
3.56% |
3.28% |
4.04% |
3.97% |
3.93% |
3.36% |
3.39% |
3.30% |
Common Equity to Total Capital |
|
42.22% |
40.91% |
39.31% |
39.29% |
39.29% |
39.68% |
40.03% |
42.54% |
47.82% |
48.76% |
48.08% |
Debt to EBITDA |
|
2.36 |
2.32 |
2.28 |
2.22 |
4.95 |
5.15 |
5.70 |
5.06 |
1.67 |
1.55 |
1.59 |
Net Debt to EBITDA |
|
1.30 |
1.61 |
1.56 |
1.55 |
3.11 |
3.52 |
3.74 |
2.92 |
0.93 |
0.78 |
0.85 |
Long-Term Debt to EBITDA |
|
2.24 |
2.19 |
2.07 |
2.07 |
4.23 |
4.37 |
4.84 |
4.48 |
1.36 |
1.26 |
1.29 |
Debt to NOPAT |
|
19.33 |
62.85 |
18.65 |
15.80 |
-7.73 |
-7.94 |
-7.65 |
-7.18 |
5.60 |
5.21 |
5.63 |
Net Debt to NOPAT |
|
10.64 |
43.54 |
12.73 |
11.07 |
-4.85 |
-5.43 |
-5.02 |
-4.15 |
3.12 |
2.61 |
3.03 |
Long-Term Debt to NOPAT |
|
18.36 |
59.35 |
16.94 |
14.75 |
-6.61 |
-6.74 |
-6.49 |
-6.37 |
4.56 |
4.25 |
4.57 |
Altman Z-Score |
|
0.98 |
0.93 |
0.92 |
0.83 |
0.91 |
0.87 |
0.89 |
0.64 |
0.85 |
0.87 |
0.91 |
Noncontrolling Interest Sharing Ratio |
|
7.87% |
8.58% |
8.62% |
8.39% |
7.02% |
7.63% |
7.50% |
7.03% |
6.38% |
6.31% |
6.07% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
1.34 |
1.25 |
1.21 |
1.17 |
1.11 |
1.13 |
1.14 |
1.18 |
1.13 |
1.14 |
1.09 |
Quick Ratio |
|
1.18 |
1.09 |
1.05 |
1.02 |
0.97 |
0.96 |
0.96 |
1.02 |
0.90 |
0.98 |
0.94 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
924 |
546 |
744 |
317 |
1,314 |
772 |
1,034 |
370 |
-231 |
379 |
408 |
Operating Cash Flow to CapEx |
|
2,500.00% |
0.00% |
553.49% |
848.48% |
2,277.42% |
0.00% |
288.64% |
846.94% |
6,250.00% |
0.00% |
301.85% |
Free Cash Flow to Firm to Interest Expense |
|
14.00 |
7.91 |
10.34 |
4.17 |
16.84 |
9.90 |
15.67 |
5.88 |
-4.13 |
8.61 |
11.02 |
Operating Cash Flow to Interest Expense |
|
9.85 |
2.83 |
3.31 |
3.68 |
9.05 |
3.18 |
1.92 |
6.59 |
11.16 |
4.82 |
4.41 |
Operating Cash Flow Less CapEx to Interest Expense |
|
9.45 |
3.17 |
2.71 |
3.25 |
8.65 |
3.19 |
1.26 |
5.81 |
10.98 |
5.20 |
2.95 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.94 |
0.94 |
0.94 |
0.92 |
0.84 |
0.87 |
0.83 |
0.80 |
0.78 |
0.81 |
0.80 |
Accounts Receivable Turnover |
|
4.44 |
4.24 |
4.29 |
4.08 |
4.21 |
4.25 |
4.06 |
3.96 |
4.17 |
4.22 |
4.07 |
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 |
|
8.54 |
8.12 |
7.80 |
7.49 |
7.26 |
7.29 |
6.85 |
6.57 |
6.46 |
0.00 |
0.00 |
Accounts Payable Turnover |
|
13.90 |
15.35 |
15.08 |
12.99 |
12.46 |
14.77 |
14.75 |
13.87 |
14.48 |
15.24 |
14.96 |
Days Sales Outstanding (DSO) |
|
82.14 |
86.01 |
85.18 |
89.39 |
86.65 |
85.97 |
89.88 |
92.26 |
87.57 |
86.54 |
89.62 |
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) |
|
26.27 |
23.78 |
24.20 |
28.09 |
29.29 |
24.71 |
24.74 |
26.32 |
25.20 |
23.95 |
24.40 |
Cash Conversion Cycle (CCC) |
|
55.88 |
62.23 |
60.98 |
61.29 |
57.36 |
61.25 |
65.14 |
65.94 |
62.36 |
62.58 |
65.22 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
5,357 |
6,022 |
5,914 |
5,920 |
6,214 |
6,514 |
6,607 |
6,351 |
7,441 |
7,166 |
7,561 |
Invested Capital Turnover |
|
2.26 |
2.12 |
2.15 |
2.23 |
2.03 |
2.05 |
2.00 |
2.07 |
2.04 |
2.10 |
2.05 |
Increase / (Decrease) in Invested Capital |
|
-857 |
-492 |
-693 |
-431 |
-1,227 |
-652 |
-954 |
-1,262 |
331 |
-326 |
-298 |
Enterprise Value (EV) |
|
5,986 |
6,813 |
6,498 |
6,999 |
7,538 |
7,645 |
8,979 |
8,685 |
9,054 |
8,217 |
9,885 |
Market Capitalization |
|
3,617 |
3,752 |
3,415 |
3,879 |
4,429 |
4,274 |
5,645 |
5,820 |
6,097 |
5,627 |
6,992 |
Book Value per Share |
|
$16.52 |
$16.49 |
$15.93 |
$15.37 |
$16.04 |
$15.34 |
$15.52 |
$15.36 |
$20.11 |
$20.08 |
$20.48 |
Tangible Book Value per Share |
|
$3.79 |
$2.54 |
$1.72 |
$0.81 |
$1.30 |
$0.88 |
$1.41 |
$1.71 |
$5.87 |
$5.09 |
$4.45 |
Total Capital |
|
7,082 |
7,287 |
7,250 |
7,155 |
7,907 |
7,930 |
8,188 |
8,220 |
9,675 |
9,465 |
9,827 |
Total Debt |
|
3,830 |
4,051 |
4,147 |
4,089 |
4,541 |
4,463 |
4,585 |
4,400 |
4,723 |
4,529 |
4,778 |
Total Long-Term Debt |
|
3,637 |
3,825 |
3,766 |
3,818 |
3,880 |
3,791 |
3,891 |
3,900 |
3,850 |
3,695 |
3,874 |
Net Debt |
|
2,107 |
2,806 |
2,830 |
2,865 |
2,850 |
3,051 |
3,009 |
2,542 |
2,632 |
2,269 |
2,569 |
Capital Expenditures (CapEx) |
|
26 |
-24 |
43 |
33 |
31 |
-1.00 |
44 |
49 |
10 |
-17 |
54 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-243 |
-16 |
-66 |
-212 |
-460 |
-115 |
-195 |
-421 |
-395 |
-613 |
-714 |
Debt-free Net Working Capital (DFNWC) |
|
1,480 |
1,229 |
1,251 |
1,012 |
1,231 |
1,297 |
1,381 |
1,437 |
1,696 |
1,647 |
1,495 |
Net Working Capital (NWC) |
|
1,287 |
1,003 |
870 |
741 |
570 |
625 |
687 |
937 |
823 |
813 |
591 |
Net Nonoperating Expense (NNE) |
|
3.85 |
8.71 |
26 |
81 |
-53 |
21 |
38 |
-134 |
39 |
25 |
6.75 |
Net Nonoperating Obligations (NNO) |
|
2,105 |
2,786 |
2,811 |
2,854 |
2,848 |
3,047 |
3,004 |
2,531 |
2,489 |
2,230 |
2,512 |
Total Depreciation and Amortization (D&A) |
|
327 |
335 |
333 |
357 |
357 |
368 |
351 |
382 |
383 |
388 |
398 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
-1.86% |
-0.12% |
-0.49% |
-1.55% |
-3.32% |
-0.82% |
-1.38% |
-2.92% |
-2.66% |
-3.99% |
-4.51% |
Debt-free Net Working Capital to Revenue |
|
11.31% |
9.27% |
9.30% |
7.40% |
8.87% |
9.24% |
9.75% |
9.96% |
11.42% |
10.72% |
9.44% |
Net Working Capital to Revenue |
|
9.83% |
7.56% |
6.47% |
5.42% |
4.11% |
4.45% |
4.85% |
6.49% |
5.54% |
5.29% |
3.73% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.31 |
$0.23 |
$0.14 |
($1.02) |
$0.82 |
$0.49 |
$0.17 |
($3.30) |
$0.26 |
$0.12 |
$0.44 |
Adjusted Weighted Average Basic Shares Outstanding |
|
181.05M |
181.02M |
180.81M |
178.91M |
182.87M |
193.64M |
205.17M |
211.27M |
227.68M |
230.07M |
229.88M |
Adjusted Diluted Earnings per Share |
|
$0.31 |
$0.23 |
$0.14 |
($1.01) |
$0.81 |
$0.49 |
$0.17 |
($3.28) |
$0.25 |
$0.12 |
$0.43 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
181.05M |
181.02M |
180.81M |
178.91M |
182.87M |
193.64M |
205.17M |
211.27M |
227.68M |
230.07M |
229.88M |
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 |
|
181.05M |
181.02M |
180.81M |
178.91M |
182.87M |
193.64M |
205.17M |
211.27M |
227.68M |
230.07M |
229.88M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
127 |
107 |
125 |
-100 |
110 |
147 |
91 |
-835 |
129 |
80 |
138 |
Normalized NOPAT Margin |
|
3.95% |
3.30% |
3.87% |
-2.96% |
3.24% |
4.28% |
2.64% |
-23.26% |
3.62% |
2.25% |
3.71% |
Pre Tax Income Margin |
|
4.06% |
2.87% |
2.10% |
-9.13% |
6.24% |
3.73% |
2.26% |
-32.39% |
2.86% |
1.51% |
3.29% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
2.21 |
1.61 |
1.94 |
-2.37 |
3.00 |
1.96 |
2.18 |
-17.02 |
2.82 |
1.59 |
4.30 |
NOPAT to Interest Expense |
|
1.01 |
0.78 |
0.71 |
-1.50 |
1.11 |
1.54 |
1.22 |
-14.16 |
1.78 |
1.20 |
2.97 |
EBIT Less CapEx to Interest Expense |
|
1.82 |
1.96 |
1.35 |
-2.80 |
2.60 |
1.97 |
1.52 |
-17.79 |
2.64 |
1.98 |
2.84 |
NOPAT Less CapEx to Interest Expense |
|
0.62 |
1.13 |
0.12 |
-1.94 |
0.71 |
1.55 |
0.55 |
-14.93 |
1.60 |
1.59 |
1.51 |
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 |
|
-253.23% |
2,633.33% |
891.30% |
1,044.19% |
-230.40% |
-162.23% |
-108.77% |
-118.20% |
82.22% |
97.15% |
152.96% |