Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
34.07% |
50.22% |
30.42% |
32.38% |
-10.27% |
17.17% |
26.51% |
18.57% |
88.12% |
38.69% |
-24.39% |
EBITDA Growth |
|
50.68% |
36.26% |
25.79% |
-64.06% |
77.60% |
68.32% |
-0.07% |
49.45% |
36.24% |
204.51% |
-43.62% |
EBIT Growth |
|
76.71% |
36.84% |
30.87% |
-83.89% |
166.82% |
127.36% |
-31.49% |
72.98% |
31.35% |
222.68% |
-86.26% |
NOPAT Growth |
|
71.65% |
-10.32% |
1.68% |
-68.50% |
92.01% |
108.03% |
-2.64% |
-24.39% |
-69.63% |
1,553.01% |
-147.05% |
Net Income Growth |
|
273.38% |
12.17% |
118.05% |
-92.36% |
170.56% |
124.82% |
-61.15% |
190.80% |
51.33% |
300.50% |
-99.80% |
EPS Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
143.52% |
84.41% |
-128.04% |
247.79% |
54.23% |
-30.65% |
-101.09% |
Operating Cash Flow Growth |
|
-72.01% |
606.04% |
-226.81% |
89.49% |
429.17% |
126.43% |
-55.08% |
-25.72% |
-1,344.54% |
331.54% |
18.54% |
Free Cash Flow Firm Growth |
|
-392.96% |
-70.66% |
223.10% |
-134.13% |
42.90% |
-106.00% |
-109.08% |
-83.60% |
-90.43% |
77.79% |
357.59% |
Invested Capital Growth |
|
61.62% |
55.76% |
-29.20% |
20.31% |
12.99% |
23.78% |
32.23% |
39.10% |
48.98% |
16.75% |
-19.69% |
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 |
|
21.53% |
18.97% |
18.08% |
11.30% |
14.03% |
18.26% |
17.57% |
16.31% |
14.77% |
16.05% |
10.90% |
EBITDA Margin |
|
12.90% |
11.70% |
11.29% |
3.06% |
6.07% |
8.71% |
6.88% |
8.68% |
6.28% |
13.79% |
9.55% |
Operating Margin |
|
8.67% |
7.26% |
6.30% |
1.23% |
2.58% |
5.81% |
5.08% |
2.70% |
0.52% |
5.13% |
-3.63% |
EBIT Margin |
|
8.37% |
7.62% |
7.65% |
0.93% |
2.77% |
5.37% |
2.91% |
4.24% |
2.96% |
6.89% |
1.07% |
Profit (Net Income) Margin |
|
7.46% |
5.57% |
9.31% |
0.54% |
1.62% |
3.11% |
0.95% |
2.34% |
1.88% |
5.44% |
0.01% |
Tax Burden Percent |
|
129.04% |
99.22% |
159.63% |
95.51% |
99.56% |
73.88% |
59.19% |
87.68% |
79.18% |
86.15% |
5.19% |
Interest Burden Percent |
|
69.04% |
73.60% |
76.22% |
60.40% |
58.75% |
78.29% |
55.42% |
62.90% |
80.25% |
91.54% |
26.27% |
Effective Tax Rate |
|
-24.06% |
11.59% |
20.64% |
3.11% |
1.08% |
22.22% |
31.50% |
17.81% |
30.62% |
16.83% |
26.71% |
Return on Invested Capital (ROIC) |
|
14.19% |
8.06% |
7.87% |
2.72% |
4.48% |
7.86% |
5.95% |
3.31% |
0.69% |
8.84% |
-4.28% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
5.87% |
6.10% |
20.66% |
-0.58% |
0.90% |
1.50% |
-4.83% |
3.66% |
6.53% |
14.03% |
6.48% |
Return on Net Nonoperating Assets (RNNOA) |
|
6.43% |
7.30% |
23.28% |
-0.48% |
0.75% |
0.94% |
-3.23% |
3.77% |
6.68% |
12.20% |
4.32% |
Return on Equity (ROE) |
|
20.62% |
15.35% |
31.15% |
2.23% |
5.23% |
8.80% |
2.73% |
7.07% |
7.37% |
21.04% |
0.04% |
Cash Return on Invested Capital (CROIC) |
|
-32.91% |
-35.55% |
42.07% |
-15.72% |
-7.72% |
-13.39% |
-21.80% |
-29.40% |
-38.65% |
-6.62% |
17.55% |
Operating Return on Assets (OROA) |
|
5.44% |
4.98% |
5.96% |
0.93% |
2.10% |
3.80% |
2.09% |
2.77% |
2.63% |
6.61% |
0.75% |
Return on Assets (ROA) |
|
4.85% |
3.64% |
7.25% |
0.54% |
1.23% |
2.20% |
0.68% |
1.53% |
1.67% |
5.21% |
0.01% |
Return on Common Equity (ROCE) |
|
16.31% |
10.99% |
26.92% |
2.23% |
5.02% |
7.22% |
2.07% |
5.46% |
4.91% |
12.68% |
0.02% |
Return on Equity Simple (ROE_SIMPLE) |
|
20.71% |
19.91% |
30.83% |
2.13% |
5.17% |
9.94% |
3.36% |
8.65% |
9.58% |
32.01% |
0.07% |
Net Operating Profit after Tax (NOPAT) |
|
168 |
151 |
154 |
48 |
93 |
193 |
188 |
142 |
43 |
714 |
-336 |
NOPAT Margin |
|
10.75% |
6.42% |
5.00% |
1.19% |
2.55% |
4.52% |
3.48% |
2.22% |
0.36% |
4.27% |
-2.66% |
Net Nonoperating Expense Percent (NNEP) |
|
8.32% |
1.96% |
-12.79% |
3.30% |
3.59% |
6.36% |
10.78% |
-0.36% |
-5.84% |
-5.19% |
-10.76% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
-2.90% |
Cost of Revenue to Revenue |
|
78.47% |
81.03% |
81.92% |
88.70% |
85.97% |
81.74% |
82.43% |
83.69% |
85.23% |
83.95% |
89.10% |
SG&A Expenses to Revenue |
|
3.79% |
3.37% |
3.64% |
1.78% |
3.11% |
3.56% |
4.01% |
4.81% |
4.22% |
3.86% |
4.98% |
R&D to Revenue |
|
1.09% |
0.93% |
0.85% |
1.11% |
1.46% |
1.09% |
1.11% |
1.13% |
0.87% |
0.77% |
1.00% |
Operating Expenses to Revenue |
|
12.86% |
11.71% |
11.78% |
10.07% |
11.46% |
12.45% |
12.49% |
13.61% |
14.25% |
10.92% |
14.53% |
Earnings before Interest and Taxes (EBIT) |
|
131 |
179 |
235 |
38 |
101 |
229 |
157 |
272 |
357 |
1,152 |
136 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
202 |
275 |
346 |
124 |
221 |
372 |
372 |
556 |
757 |
2,306 |
1,207 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.90 |
1.25 |
0.49 |
0.71 |
0.27 |
0.63 |
1.72 |
1.19 |
0.79 |
0.65 |
0.48 |
Price to Tangible Book Value (P/TBV) |
|
0.91 |
1.26 |
0.50 |
0.71 |
0.28 |
0.63 |
1.73 |
1.19 |
0.79 |
0.67 |
0.49 |
Price to Revenue (P/Rev) |
|
0.33 |
0.35 |
0.15 |
0.18 |
0.09 |
0.20 |
0.49 |
0.32 |
0.15 |
0.11 |
0.10 |
Price to Earnings (P/E) |
|
4.71 |
7.90 |
1.75 |
33.53 |
5.28 |
6.54 |
74.73 |
18.21 |
20.74 |
3.83 |
173.76 |
Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
4.06% |
12.05% |
Earnings Yield |
|
21.24% |
12.65% |
57.30% |
2.98% |
18.93% |
15.29% |
1.34% |
5.49% |
4.82% |
26.13% |
0.58% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.98 |
0.68 |
0.73 |
0.85 |
0.62 |
0.77 |
1.31 |
1.05 |
0.93 |
0.87 |
0.80 |
Enterprise Value to Revenue (EV/Rev) |
|
0.92 |
0.66 |
0.38 |
0.41 |
0.38 |
0.49 |
0.87 |
0.82 |
0.58 |
0.45 |
0.44 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
7.10 |
5.64 |
3.39 |
13.23 |
6.19 |
5.60 |
12.66 |
9.43 |
9.18 |
3.28 |
4.61 |
Enterprise Value to EBIT (EV/EBIT) |
|
10.94 |
8.67 |
5.01 |
43.55 |
13.56 |
9.08 |
29.95 |
19.28 |
19.46 |
6.56 |
41.01 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
8.52 |
10.29 |
7.66 |
34.06 |
14.74 |
10.78 |
25.04 |
36.87 |
160.96 |
10.60 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
49.67 |
7.62 |
0.00 |
0.00 |
15.30 |
10.29 |
51.75 |
77.57 |
0.00 |
3.88 |
2.41 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
1.43 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
4.04 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
1.69 |
1.23 |
1.74 |
1.83 |
1.79 |
1.56 |
2.08 |
2.60 |
1.77 |
1.74 |
1.51 |
Long-Term Debt to Equity |
|
0.68 |
0.36 |
0.08 |
0.06 |
0.23 |
0.23 |
0.59 |
0.83 |
0.55 |
0.55 |
0.98 |
Financial Leverage |
|
1.10 |
1.20 |
1.13 |
0.82 |
0.84 |
0.63 |
0.67 |
1.03 |
1.02 |
0.87 |
0.67 |
Leverage Ratio |
|
4.26 |
4.22 |
4.29 |
4.17 |
4.26 |
4.01 |
3.98 |
4.63 |
4.42 |
4.04 |
3.85 |
Compound Leverage Factor |
|
2.94 |
3.11 |
3.27 |
2.52 |
2.50 |
3.14 |
2.21 |
2.91 |
3.55 |
3.70 |
1.01 |
Debt to Total Capital |
|
62.89% |
55.16% |
63.51% |
64.69% |
64.15% |
61.01% |
67.53% |
72.26% |
63.90% |
63.55% |
60.19% |
Short-Term Debt to Total Capital |
|
37.79% |
38.87% |
60.50% |
62.69% |
55.86% |
51.92% |
48.50% |
49.34% |
44.17% |
43.54% |
21.08% |
Long-Term Debt to Total Capital |
|
25.10% |
16.29% |
3.01% |
2.00% |
8.29% |
9.08% |
19.03% |
22.91% |
19.74% |
20.00% |
39.11% |
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 |
|
10.92% |
12.32% |
0.00% |
0.00% |
2.60% |
9.83% |
7.51% |
6.29% |
14.26% |
14.54% |
16.67% |
Common Equity to Total Capital |
|
26.20% |
32.52% |
36.50% |
35.31% |
33.24% |
29.16% |
24.96% |
21.46% |
21.84% |
21.91% |
23.14% |
Debt to EBITDA |
|
6.70 |
4.05 |
4.65 |
15.11 |
9.96 |
7.51 |
11.17 |
10.51 |
9.15 |
3.57 |
5.88 |
Net Debt to EBITDA |
|
3.41 |
1.75 |
2.07 |
7.38 |
4.37 |
2.12 |
4.30 |
4.81 |
4.67 |
1.66 |
1.90 |
Long-Term Debt to EBITDA |
|
2.67 |
1.20 |
0.22 |
0.47 |
1.29 |
1.12 |
3.15 |
3.33 |
2.83 |
1.12 |
3.82 |
Debt to NOPAT |
|
8.04 |
7.39 |
10.50 |
38.89 |
23.72 |
14.47 |
22.10 |
41.07 |
160.53 |
11.54 |
-21.12 |
Net Debt to NOPAT |
|
4.10 |
3.19 |
4.68 |
18.99 |
10.41 |
4.08 |
8.50 |
18.80 |
81.92 |
5.35 |
-6.84 |
Long-Term Debt to NOPAT |
|
3.21 |
2.18 |
0.50 |
1.21 |
3.06 |
2.15 |
6.23 |
13.02 |
49.58 |
3.63 |
-13.72 |
Altman Z-Score |
|
0.81 |
1.09 |
1.33 |
1.21 |
0.89 |
0.96 |
1.15 |
0.88 |
1.05 |
1.26 |
1.06 |
Noncontrolling Interest Sharing Ratio |
|
20.91% |
28.39% |
13.60% |
0.00% |
3.96% |
17.90% |
24.11% |
22.87% |
33.37% |
39.72% |
40.88% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
0.99 |
1.21 |
1.07 |
0.98 |
0.95 |
1.01 |
1.08 |
1.00 |
1.05 |
1.02 |
1.26 |
Quick Ratio |
|
0.50 |
0.31 |
0.56 |
0.46 |
0.43 |
0.42 |
0.45 |
0.39 |
0.53 |
0.54 |
0.80 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-390 |
-666 |
820 |
-280 |
-160 |
-329 |
-688 |
-1,264 |
-2,407 |
-535 |
1,377 |
Operating Cash Flow to CapEx |
|
37.90% |
156.25% |
-84.71% |
-8.32% |
26.91% |
45.56% |
14.91% |
4.99% |
-50.28% |
93.30% |
192.12% |
Free Cash Flow to Firm to Interest Expense |
|
-93.21 |
0.00 |
0.00 |
0.00 |
0.00 |
-122.99 |
-6.62 |
-9.61 |
-15.38 |
-3.24 |
8.79 |
Operating Cash Flow to Interest Expense |
|
6.89 |
0.00 |
0.00 |
0.00 |
0.00 |
75.65 |
0.88 |
0.51 |
-5.37 |
11.81 |
14.74 |
Operating Cash Flow Less CapEx to Interest Expense |
|
-11.29 |
0.00 |
0.00 |
0.00 |
0.00 |
-90.40 |
-4.99 |
-9.78 |
-16.06 |
-0.85 |
7.07 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.65 |
0.65 |
0.78 |
1.00 |
0.76 |
0.71 |
0.72 |
0.65 |
0.89 |
0.96 |
0.70 |
Accounts Receivable Turnover |
|
3.69 |
4.96 |
4.67 |
4.24 |
3.79 |
4.91 |
6.76 |
6.61 |
6.66 |
5.89 |
4.89 |
Inventory Turnover |
|
5.83 |
4.82 |
4.45 |
5.56 |
4.20 |
4.18 |
4.19 |
3.18 |
4.46 |
5.51 |
5.26 |
Fixed Asset Turnover |
|
3.06 |
4.39 |
4.90 |
4.77 |
3.27 |
3.20 |
3.20 |
2.54 |
3.08 |
3.19 |
0.00 |
Accounts Payable Turnover |
|
3.08 |
3.52 |
4.19 |
5.36 |
4.19 |
4.68 |
6.36 |
6.11 |
7.98 |
7.62 |
6.10 |
Days Sales Outstanding (DSO) |
|
98.87 |
73.56 |
78.19 |
86.14 |
96.18 |
74.27 |
54.02 |
55.19 |
54.79 |
62.00 |
74.63 |
Days Inventory Outstanding (DIO) |
|
62.60 |
75.79 |
81.98 |
65.71 |
86.88 |
87.38 |
87.03 |
114.64 |
81.90 |
66.27 |
69.35 |
Days Payable Outstanding (DPO) |
|
118.59 |
103.63 |
87.12 |
68.13 |
87.17 |
77.99 |
57.40 |
59.70 |
45.73 |
47.92 |
59.83 |
Cash Conversion Cycle (CCC) |
|
42.88 |
45.73 |
73.04 |
83.71 |
95.89 |
83.66 |
83.64 |
110.13 |
90.95 |
80.36 |
84.15 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
1,466 |
2,283 |
1,616 |
1,945 |
2,197 |
2,720 |
3,596 |
5,002 |
7,453 |
8,701 |
6,988 |
Invested Capital Turnover |
|
1.32 |
1.26 |
1.57 |
2.28 |
1.76 |
1.74 |
1.71 |
1.49 |
1.94 |
2.07 |
1.61 |
Increase / (Decrease) in Invested Capital |
|
559 |
817 |
-667 |
328 |
253 |
522 |
876 |
1,406 |
2,450 |
1,248 |
-1,713 |
Enterprise Value (EV) |
|
1,434 |
1,554 |
1,175 |
1,647 |
1,369 |
2,083 |
4,708 |
5,242 |
6,950 |
7,563 |
5,560 |
Market Capitalization |
|
509 |
823 |
457 |
729 |
313 |
844 |
2,648 |
2,061 |
1,866 |
1,858 |
1,298 |
Book Value per Share |
|
$5.22 |
$5.29 |
$7.38 |
$8.10 |
$8.64 |
$8.52 |
$8.59 |
$9.25 |
$12.41 |
$14.11 |
$13.07 |
Tangible Book Value per Share |
|
$5.20 |
$5.27 |
$7.36 |
$8.07 |
$8.60 |
$8.48 |
$8.55 |
$9.20 |
$12.35 |
$13.71 |
$12.77 |
Total Capital |
|
2,153 |
2,023 |
2,538 |
2,907 |
3,433 |
4,581 |
6,154 |
8,081 |
10,847 |
12,957 |
11,781 |
Total Debt |
|
1,354 |
1,116 |
1,612 |
1,881 |
2,202 |
2,795 |
4,156 |
5,839 |
6,932 |
8,234 |
7,091 |
Total Long-Term Debt |
|
540 |
330 |
76 |
58 |
285 |
416 |
1,171 |
1,852 |
2,141 |
2,592 |
4,608 |
Net Debt |
|
690 |
482 |
718 |
918 |
967 |
789 |
1,598 |
2,674 |
3,537 |
3,820 |
2,298 |
Capital Expenditures (CapEx) |
|
76 |
130 |
305 |
327 |
332 |
445 |
610 |
1,355 |
1,673 |
2,087 |
1,202 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
147 |
743 |
834 |
847 |
633 |
548 |
1,050 |
1,121 |
2,336 |
2,023 |
119 |
Debt-free Net Working Capital (DFNWC) |
|
794 |
1,376 |
1,727 |
1,768 |
1,730 |
2,437 |
3,364 |
3,998 |
5,282 |
5,907 |
4,453 |
Net Working Capital (NWC) |
|
-19 |
590 |
191 |
-54 |
-187 |
59 |
379 |
10 |
492 |
265 |
1,970 |
Net Nonoperating Expense (NNE) |
|
52 |
20 |
-132 |
27 |
34 |
60 |
136 |
-7.76 |
-184 |
-195 |
-338 |
Net Nonoperating Obligations (NNO) |
|
667 |
1,376 |
690 |
918 |
967 |
934 |
1,598 |
2,760 |
3,537 |
3,978 |
2,298 |
Total Depreciation and Amortization (D&A) |
|
71 |
96 |
112 |
87 |
120 |
143 |
215 |
284 |
400 |
1,153 |
1,071 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
9.38% |
31.59% |
27.18% |
20.85% |
17.36% |
12.83% |
19.43% |
17.49% |
19.38% |
12.10% |
0.94% |
Debt-free Net Working Capital to Revenue |
|
50.71% |
58.48% |
56.27% |
43.53% |
47.47% |
57.07% |
62.26% |
62.40% |
43.83% |
35.34% |
35.23% |
Net Working Capital to Revenue |
|
-1.23% |
25.06% |
6.23% |
-1.34% |
-5.14% |
1.38% |
7.02% |
0.16% |
4.08% |
1.59% |
15.59% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.88 |
$0.85 |
$0.00 |
$0.00 |
$0.00 |
$0.76 |
$0.20 |
$0.59 |
$0.45 |
$2.34 |
$0.01 |
Adjusted Weighted Average Basic Shares Outstanding |
|
122.98M |
124.62M |
125.87M |
128.94M |
153.81M |
169.36M |
178.94M |
190.67M |
198.00M |
207.71M |
208.61M |
Adjusted Diluted Earnings per Share |
|
$0.62 |
$0.83 |
$0.00 |
$0.00 |
$0.00 |
$0.70 |
($0.21) |
$0.31 |
$0.45 |
$2.15 |
($0.02) |
Adjusted Weighted Average Diluted Shares Outstanding |
|
153.79M |
127.80M |
130.59M |
131.69M |
154.70M |
166.57M |
171.44M |
205.72M |
200.41M |
226.11M |
209.98M |
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 |
|
124.29M |
125.47M |
126.73M |
132.15M |
156.86M |
178.93M |
187.43M |
190.82M |
201.19M |
208.56M |
205.35M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
96 |
151 |
168 |
48 |
95 |
201 |
200 |
177 |
81 |
789 |
-211 |
Normalized NOPAT Margin |
|
6.11% |
6.42% |
5.47% |
1.19% |
2.60% |
4.70% |
3.70% |
2.77% |
0.67% |
4.72% |
-1.67% |
Pre Tax Income Margin |
|
5.78% |
5.61% |
5.83% |
0.56% |
1.63% |
4.21% |
1.61% |
2.67% |
2.38% |
6.31% |
0.28% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
31.29 |
0.00 |
0.00 |
0.00 |
0.00 |
85.71 |
1.51 |
2.07 |
2.28 |
6.99 |
0.87 |
NOPAT to Interest Expense |
|
40.19 |
0.00 |
0.00 |
0.00 |
0.00 |
72.15 |
1.81 |
1.08 |
0.28 |
4.33 |
-2.14 |
EBIT Less CapEx to Interest Expense |
|
13.10 |
0.00 |
0.00 |
0.00 |
0.00 |
-80.35 |
-4.36 |
-8.23 |
-8.41 |
-5.67 |
-6.81 |
NOPAT Less CapEx to Interest Expense |
|
22.01 |
0.00 |
0.00 |
0.00 |
0.00 |
-93.90 |
-4.06 |
-9.22 |
-10.41 |
-8.33 |
-9.82 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
85.51% |
0.00% |
6.08% |
14.38% |
10,893.50% |
Augmented Payout Ratio |
|
0.00% |
0.00% |
1.79% |
0.00% |
0.00% |
0.00% |
94.25% |
0.00% |
9.09% |
15.61% |
17,380.96% |