Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
30.32% |
6.61% |
4.01% |
4.95% |
2.86% |
7.81% |
3.11% |
10.80% |
4.83% |
11.65% |
16.22% |
EBITDA Growth |
|
26.26% |
10.87% |
80.68% |
-80.33% |
26.46% |
69.71% |
-214.81% |
177.79% |
79.46% |
-14.76% |
12.49% |
EBIT Growth |
|
22.66% |
18.87% |
99.81% |
-91.05% |
65.84% |
134.18% |
-292.60% |
147.69% |
112.36% |
-17.16% |
14.43% |
NOPAT Growth |
|
29.53% |
24.15% |
113.49% |
-82.93% |
-60.37% |
564.05% |
-244.01% |
138.71% |
158.08% |
-7.51% |
8.32% |
Net Income Growth |
|
22.66% |
49.71% |
123.07% |
-94.24% |
-14.14% |
339.22% |
-487.50% |
129.65% |
189.20% |
-15.10% |
10.16% |
EPS Growth |
|
15.90% |
54.70% |
134.33% |
-98.59% |
-46.88% |
2,811.76% |
-670.91% |
125.58% |
246.20% |
-10.55% |
14.87% |
Operating Cash Flow Growth |
|
-0.77% |
17.99% |
29.19% |
-8.41% |
-7.11% |
8.37% |
3.84% |
-2.38% |
16.35% |
-16.38% |
41.05% |
Free Cash Flow Firm Growth |
|
185.10% |
-57.34% |
175.06% |
-60.35% |
15.66% |
30.45% |
19.23% |
-27.87% |
68.30% |
-33.61% |
45.39% |
Invested Capital Growth |
|
-16.42% |
3.62% |
-1.25% |
-9.11% |
-17.04% |
-8.54% |
-76.54% |
-66.28% |
-173.59% |
3.66% |
-213.02% |
Revenue Q/Q Growth |
|
4.13% |
0.93% |
1.04% |
1.42% |
0.38% |
2.71% |
0.26% |
2.71% |
1.03% |
2.47% |
4.20% |
EBITDA Q/Q Growth |
|
18.19% |
19.71% |
133.29% |
-76.94% |
167.15% |
273.69% |
4.26% |
-12.83% |
6.19% |
5.36% |
6.07% |
EBIT Q/Q Growth |
|
2.78% |
1.26% |
124.76% |
-90.18% |
145.52% |
132.87% |
3.70% |
-14.55% |
7.04% |
6.29% |
7.19% |
NOPAT Q/Q Growth |
|
-0.13% |
1.97% |
138.64% |
-82.68% |
220.87% |
232.99% |
2.72% |
-18.25% |
14.83% |
-0.13% |
16.56% |
Net Income Q/Q Growth |
|
-12.53% |
14.93% |
161.04% |
-94.07% |
396.51% |
259.54% |
-9.18% |
-19.31% |
12.75% |
0.13% |
15.84% |
EPS Q/Q Growth |
|
-13.76% |
15.89% |
168.68% |
-98.54% |
113.71% |
203.56% |
-4.28% |
-21.84% |
14.66% |
1.54% |
17.71% |
Operating Cash Flow Q/Q Growth |
|
-20.06% |
49.94% |
-26.05% |
57.66% |
27.52% |
21.00% |
-22.04% |
-9.82% |
9.28% |
23.54% |
144.97% |
Free Cash Flow Firm Q/Q Growth |
|
223.34% |
-37.53% |
66.15% |
-44.71% |
529.04% |
17.92% |
-12.24% |
-34.38% |
37.14% |
22.91% |
336.17% |
Invested Capital Q/Q Growth |
|
-14.92% |
-7.48% |
-1.68% |
-18.15% |
-28.89% |
-24.38% |
-52.14% |
-62.61% |
-135.92% |
-124.83% |
-141.44% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
6.37% |
5.98% |
5.68% |
5.37% |
5.48% |
5.20% |
5.10% |
4.97% |
4.47% |
4.15% |
3.71% |
EBITDA Margin |
|
2.26% |
2.35% |
4.08% |
0.77% |
0.94% |
1.48% |
-1.65% |
1.16% |
1.98% |
1.51% |
1.47% |
Operating Margin |
|
1.66% |
1.86% |
3.59% |
0.37% |
0.41% |
1.08% |
-2.12% |
0.77% |
1.58% |
1.27% |
1.23% |
EBIT Margin |
|
1.69% |
1.89% |
3.63% |
0.31% |
0.50% |
1.08% |
-2.02% |
0.87% |
1.76% |
1.31% |
1.29% |
Profit (Net Income) Margin |
|
0.86% |
1.21% |
2.60% |
0.14% |
0.12% |
0.48% |
-1.82% |
0.49% |
1.35% |
1.02% |
0.97% |
Tax Burden Percent |
|
58.07% |
71.08% |
74.78% |
124.27% |
41.80% |
97.90% |
86.21% |
66.75% |
80.39% |
83.40% |
79.86% |
Interest Burden Percent |
|
87.66% |
90.20% |
95.72% |
37.11% |
57.12% |
45.74% |
104.50% |
83.94% |
94.92% |
93.76% |
94.27% |
Effective Tax Rate |
|
30.67% |
27.94% |
23.42% |
-22.18% |
58.36% |
1.57% |
0.00% |
32.99% |
19.55% |
16.60% |
20.14% |
Return on Invested Capital (ROIC) |
|
13.41% |
17.96% |
37.90% |
6.82% |
3.10% |
23.74% |
-57.96% |
88.31% |
3,422.01% |
0.00% |
0.00% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
3.97% |
12.25% |
27.46% |
-33.06% |
-5.72% |
-38.84% |
-98.40% |
83.73% |
3,433.33% |
0.00% |
0.00% |
Return on Net Nonoperating Assets (RNNOA) |
|
2.19% |
5.28% |
6.88% |
-4.36% |
-0.70% |
-10.07% |
-48.45% |
-832.24% |
-3,648.82% |
0.00% |
0.00% |
Return on Equity (ROE) |
|
15.59% |
23.23% |
44.78% |
2.46% |
2.41% |
13.67% |
-106.41% |
-743.93% |
-226.81% |
-204.60% |
-211.42% |
Cash Return on Invested Capital (CROIC) |
|
31.29% |
14.40% |
39.16% |
16.37% |
21.73% |
32.66% |
66.03% |
187.44% |
0.00% |
0.00% |
0.00% |
Operating Return on Assets (OROA) |
|
5.74% |
6.53% |
12.25% |
1.06% |
1.78% |
4.14% |
-7.63% |
3.58% |
7.77% |
6.23% |
6.49% |
Return on Assets (ROA) |
|
2.92% |
4.19% |
8.77% |
0.49% |
0.42% |
1.85% |
-6.87% |
2.01% |
5.93% |
4.87% |
4.88% |
Return on Common Equity (ROCE) |
|
13.02% |
19.78% |
38.95% |
2.13% |
2.03% |
10.99% |
-66.15% |
-4,930.15% |
-285.35% |
-253.54% |
-259.70% |
Return on Equity Simple (ROE_SIMPLE) |
|
19.29% |
25.89% |
46.44% |
3.03% |
3.15% |
22.00% |
0.00% |
-56.65% |
-200.43% |
-160.32% |
-167.84% |
Net Operating Profit after Tax (NOPAT) |
|
2,058 |
2,555 |
5,454 |
931 |
369 |
2,450 |
-3,528 |
1,366 |
3,525 |
3,260 |
3,531 |
NOPAT Margin |
|
1.15% |
1.34% |
2.75% |
0.45% |
0.17% |
1.06% |
-1.48% |
0.52% |
1.27% |
1.06% |
0.98% |
Net Nonoperating Expense Percent (NNEP) |
|
9.44% |
5.71% |
10.44% |
39.89% |
8.83% |
62.58% |
40.44% |
4.58% |
-11.31% |
10.20% |
9.97% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
89.17% |
Cost of Revenue to Revenue |
|
93.63% |
94.02% |
94.32% |
94.63% |
94.52% |
94.80% |
94.90% |
95.03% |
95.53% |
95.85% |
96.29% |
SG&A Expenses to Revenue |
|
4.41% |
3.87% |
3.75% |
3.91% |
3.94% |
3.97% |
3.71% |
3.99% |
2.81% |
2.80% |
2.37% |
R&D to Revenue |
|
0.22% |
0.21% |
0.17% |
0.06% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Expenses to Revenue |
|
4.72% |
4.12% |
2.09% |
5.00% |
5.07% |
4.13% |
7.21% |
4.20% |
2.88% |
2.89% |
2.48% |
Earnings before Interest and Taxes (EBIT) |
|
3,031 |
3,603 |
7,199 |
644 |
1,068 |
2,501 |
-4,817 |
2,297 |
4,878 |
4,041 |
4,624 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
4,048 |
4,488 |
8,109 |
1,595 |
2,017 |
3,423 |
-3,930 |
3,057 |
5,486 |
4,676 |
5,260 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
6.11 |
3.76 |
2.67 |
2.81 |
2.66 |
4.56 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Price to Revenue (P/Rev) |
|
0.27 |
0.18 |
0.15 |
0.13 |
0.10 |
0.10 |
0.13 |
0.17 |
0.18 |
0.23 |
0.23 |
Price to Earnings (P/E) |
|
33.15 |
14.87 |
5.83 |
411.57 |
633.80 |
25.82 |
0.00 |
40.72 |
13.63 |
23.47 |
25.60 |
Dividend Yield |
|
0.46% |
0.74% |
0.80% |
0.97% |
1.34% |
1.23% |
0.87% |
0.60% |
0.59% |
0.33% |
0.41% |
Earnings Yield |
|
3.02% |
6.72% |
17.14% |
0.24% |
0.16% |
3.87% |
0.00% |
2.46% |
7.34% |
4.26% |
3.91% |
Enterprise Value to Invested Capital (EV/IC) |
|
3.93 |
2.70 |
2.29 |
2.37 |
2.25 |
2.86 |
14.18 |
61.77 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Revenue (EV/Rev) |
|
0.31 |
0.21 |
0.17 |
0.15 |
0.11 |
0.12 |
0.14 |
0.18 |
0.18 |
0.23 |
0.24 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
13.56 |
8.72 |
4.04 |
19.29 |
12.02 |
8.25 |
0.00 |
15.76 |
9.08 |
15.37 |
16.10 |
Enterprise Value to EBIT (EV/EBIT) |
|
18.11 |
10.86 |
4.55 |
47.78 |
22.69 |
11.29 |
0.00 |
20.98 |
10.21 |
17.79 |
18.31 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
26.68 |
15.32 |
6.01 |
33.05 |
65.69 |
11.52 |
0.00 |
35.28 |
14.13 |
22.05 |
23.98 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
17.64 |
10.66 |
6.91 |
7.08 |
6.01 |
6.45 |
7.22 |
10.87 |
9.65 |
16.66 |
13.92 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
11.43 |
19.10 |
5.82 |
13.77 |
9.38 |
8.37 |
8.16 |
16.62 |
10.21 |
22.19 |
17.98 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
1.04 |
0.78 |
0.68 |
0.68 |
0.78 |
1.10 |
4.94 |
-3.28 |
-3.75 |
-3.52 |
-3.34 |
Long-Term Debt to Equity |
|
0.86 |
0.62 |
0.58 |
0.59 |
0.75 |
0.94 |
4.43 |
-2.83 |
-3.10 |
-3.49 |
-2.63 |
Financial Leverage |
|
0.55 |
0.43 |
0.25 |
0.13 |
0.12 |
0.26 |
0.49 |
-9.94 |
-1.06 |
-0.64 |
-0.31 |
Leverage Ratio |
|
5.34 |
5.55 |
5.11 |
5.03 |
5.66 |
7.38 |
15.48 |
-370.85 |
-38.27 |
-42.01 |
-43.30 |
Compound Leverage Factor |
|
4.68 |
5.01 |
4.89 |
1.87 |
3.24 |
3.37 |
16.18 |
-311.27 |
-36.33 |
-39.39 |
-40.82 |
Debt to Total Capital |
|
50.97% |
43.79% |
40.41% |
40.63% |
43.97% |
52.40% |
83.17% |
143.85% |
136.31% |
139.68% |
142.78% |
Short-Term Debt to Total Capital |
|
8.62% |
8.73% |
5.86% |
5.82% |
1.91% |
7.46% |
8.63% |
19.55% |
23.59% |
1.24% |
30.08% |
Long-Term Debt to Total Capital |
|
42.35% |
35.07% |
34.55% |
34.81% |
42.06% |
44.94% |
74.54% |
124.30% |
112.72% |
138.44% |
112.70% |
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 |
|
7.61% |
8.04% |
7.12% |
8.83% |
9.18% |
11.48% |
17.07% |
11.74% |
8.94% |
9.23% |
9.60% |
Common Equity to Total Capital |
|
41.42% |
48.16% |
52.47% |
50.55% |
46.85% |
36.12% |
-0.24% |
-55.59% |
-45.25% |
-48.91% |
-52.37% |
Debt to EBITDA |
|
2.43 |
1.81 |
1.05 |
4.94 |
3.77 |
2.16 |
-1.82 |
1.92 |
1.02 |
1.20 |
1.07 |
Net Debt to EBITDA |
|
1.11 |
0.91 |
0.21 |
0.93 |
0.55 |
0.99 |
-0.22 |
0.77 |
0.17 |
0.22 |
-0.01 |
Long-Term Debt to EBITDA |
|
2.02 |
1.45 |
0.90 |
4.23 |
3.60 |
1.85 |
-1.63 |
1.66 |
0.84 |
1.19 |
0.85 |
Debt to NOPAT |
|
4.78 |
3.18 |
1.57 |
8.46 |
20.59 |
3.02 |
-2.03 |
4.30 |
1.59 |
1.73 |
1.60 |
Net Debt to NOPAT |
|
2.19 |
1.59 |
0.31 |
1.59 |
2.98 |
1.38 |
-0.25 |
1.72 |
0.26 |
0.32 |
-0.01 |
Long-Term Debt to NOPAT |
|
3.98 |
2.54 |
1.34 |
7.25 |
19.69 |
2.59 |
-1.82 |
3.72 |
1.31 |
1.71 |
1.26 |
Altman Z-Score |
|
4.57 |
4.30 |
4.34 |
4.13 |
4.22 |
4.45 |
3.91 |
4.87 |
5.36 |
5.62 |
5.87 |
Noncontrolling Interest Sharing Ratio |
|
16.50% |
14.89% |
13.01% |
13.34% |
15.56% |
19.55% |
37.83% |
-562.72% |
-25.81% |
-23.92% |
-22.84% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
1.09 |
1.10 |
1.04 |
1.01 |
1.02 |
0.99 |
1.03 |
0.95 |
0.92 |
0.92 |
0.90 |
Quick Ratio |
|
0.63 |
0.63 |
0.59 |
0.56 |
0.56 |
0.56 |
0.58 |
0.46 |
0.50 |
0.50 |
0.51 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
4,803 |
2,049 |
5,635 |
2,234 |
2,584 |
3,371 |
4,019 |
2,899 |
4,879 |
3,239 |
4,709 |
Operating Cash Flow to CapEx |
|
827.66% |
752.46% |
1,174.26% |
1,072.84% |
947.42% |
1,208.29% |
1,007.10% |
1,142.78% |
1,322.82% |
1,000.93% |
1,133.15% |
Free Cash Flow to Firm to Interest Expense |
|
12.84 |
5.80 |
18.30 |
5.52 |
9.79 |
13.54 |
18.52 |
7.86 |
19.67 |
12.85 |
17.77 |
Operating Cash Flow to Interest Expense |
|
8.32 |
10.40 |
15.40 |
10.73 |
15.29 |
17.57 |
20.93 |
12.02 |
20.80 |
17.12 |
22.96 |
Operating Cash Flow Less CapEx to Interest Expense |
|
7.32 |
9.02 |
14.09 |
9.73 |
13.67 |
16.11 |
18.85 |
10.96 |
19.23 |
15.41 |
20.94 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
3.39 |
3.46 |
3.38 |
3.43 |
3.57 |
3.82 |
3.77 |
4.11 |
4.41 |
4.76 |
5.04 |
Accounts Receivable Turnover |
|
12.06 |
11.26 |
10.97 |
11.60 |
11.92 |
12.10 |
12.18 |
13.98 |
14.57 |
15.06 |
15.19 |
Inventory Turnover |
|
12.29 |
12.11 |
12.23 |
12.48 |
12.27 |
13.10 |
12.57 |
13.22 |
13.77 |
14.51 |
15.67 |
Fixed Asset Turnover |
|
84.44 |
88.31 |
86.89 |
87.62 |
85.52 |
94.06 |
96.33 |
112.98 |
129.64 |
137.53 |
149.05 |
Accounts Payable Turnover |
|
7.24 |
6.68 |
6.28 |
6.24 |
6.14 |
6.17 |
5.94 |
6.51 |
6.56 |
6.61 |
6.75 |
Days Sales Outstanding (DSO) |
|
30.27 |
32.41 |
33.27 |
31.47 |
30.62 |
30.17 |
29.98 |
26.11 |
25.06 |
24.24 |
24.02 |
Days Inventory Outstanding (DIO) |
|
29.70 |
30.13 |
29.83 |
29.24 |
29.75 |
27.87 |
29.04 |
27.61 |
26.51 |
25.16 |
23.30 |
Days Payable Outstanding (DPO) |
|
50.40 |
54.66 |
58.09 |
58.50 |
59.49 |
59.20 |
61.49 |
56.07 |
55.63 |
55.21 |
54.07 |
Cash Conversion Cycle (CCC) |
|
9.57 |
7.88 |
5.02 |
2.21 |
0.88 |
-1.16 |
-2.47 |
-2.35 |
-4.06 |
-5.81 |
-6.74 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
13,974 |
14,480 |
14,299 |
12,996 |
10,781 |
9,860 |
2,313 |
780 |
-574 |
-553 |
-1,731 |
Invested Capital Turnover |
|
11.67 |
13.42 |
13.80 |
15.27 |
18.03 |
22.39 |
39.14 |
170.69 |
2,686.51 |
-548.27 |
-314.41 |
Increase / (Decrease) in Invested Capital |
|
-2,745 |
506 |
-181 |
-1,303 |
-2,215 |
-921 |
-7,547 |
-1,533 |
-1,354 |
21 |
-1,178 |
Enterprise Value (EV) |
|
54,896 |
39,136 |
32,776 |
30,767 |
24,236 |
28,228 |
32,788 |
48,184 |
49,790 |
71,888 |
84,686 |
Market Capitalization |
|
48,923 |
33,580 |
29,572 |
27,575 |
21,549 |
23,237 |
30,451 |
45,357 |
48,507 |
70,470 |
84,343 |
Book Value per Share |
|
$34.36 |
$39.04 |
$52.32 |
$47.51 |
$42.19 |
$28.78 |
($0.13) |
($15.17) |
($13.56) |
($15.00) |
($16.55) |
Tangible Book Value per Share |
|
($22.58) |
($16.99) |
($14.88) |
($25.31) |
($25.82) |
($41.96) |
($77.86) |
($92.00) |
($102.83) |
($108.16) |
($108.20) |
Total Capital |
|
19,315 |
18,528 |
21,145 |
19,396 |
17,275 |
14,098 |
8,594 |
4,087 |
4,104 |
4,030 |
3,960 |
Total Debt |
|
9,844 |
8,114 |
8,545 |
7,880 |
7,595 |
7,387 |
7,148 |
5,879 |
5,594 |
5,629 |
5,654 |
Total Long-Term Debt |
|
8,180 |
6,497 |
7,305 |
6,751 |
7,265 |
6,335 |
6,406 |
5,080 |
4,626 |
5,579 |
4,463 |
Net Debt |
|
4,503 |
4,066 |
1,699 |
1,480 |
1,101 |
3,372 |
870 |
2,347 |
916 |
1,046 |
-37 |
Capital Expenditures (CapEx) |
|
376 |
488 |
404 |
405 |
426 |
362 |
451 |
388 |
390 |
431 |
537 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-504 |
935 |
-207 |
-1,092 |
-1,812 |
-3,365 |
-4,257 |
-4,968 |
-7,375 |
-8,920 |
-10,706 |
Debt-free Net Working Capital (DFNWC) |
|
4,837 |
4,983 |
2,576 |
1,580 |
1,169 |
650 |
2,021 |
-1,436 |
-2,697 |
-4,337 |
-5,015 |
Net Working Capital (NWC) |
|
3,173 |
3,366 |
1,336 |
451 |
839 |
-402 |
1,279 |
-2,235 |
-3,665 |
-4,387 |
-6,206 |
Net Nonoperating Expense (NNE) |
|
515 |
245 |
301 |
634 |
114 |
1,330 |
812 |
79 |
-197 |
100 |
50 |
Net Nonoperating Obligations (NNO) |
|
4,503 |
4,066 |
1,699 |
1,480 |
1,101 |
3,149 |
867 |
2,572 |
916 |
1,046 |
-37 |
Total Depreciation and Amortization (D&A) |
|
1,017 |
885 |
910 |
951 |
949 |
922 |
887 |
760 |
608 |
635 |
636 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
-0.28% |
0.49% |
-0.10% |
-0.52% |
-0.85% |
-1.46% |
-1.79% |
-1.88% |
-2.67% |
-2.89% |
-2.98% |
Debt-free Net Working Capital to Revenue |
|
2.70% |
2.61% |
1.30% |
0.76% |
0.55% |
0.28% |
0.85% |
-0.54% |
-0.97% |
-1.40% |
-1.40% |
Net Working Capital to Revenue |
|
1.77% |
1.76% |
0.67% |
0.22% |
0.39% |
-0.17% |
0.54% |
-0.85% |
-1.32% |
-1.42% |
-1.73% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
$9.82 |
$22.95 |
$0.32 |
$0.17 |
$4.98 |
($28.26) |
$7.32 |
$25.23 |
$22.54 |
$25.86 |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
230M |
221M |
208M |
196M |
181M |
160.60M |
152.30M |
141.10M |
133.20M |
127.40M |
Adjusted Diluted Earnings per Share |
|
$0.00 |
$9.70 |
$22.73 |
$0.32 |
$0.17 |
$4.95 |
($28.26) |
$7.23 |
$25.03 |
$22.39 |
$25.72 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
233M |
223M |
209M |
197M |
182M |
160.60M |
154.10M |
142.20M |
134.10M |
128.10M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.17 |
$4.98 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
225.02M |
210.90M |
202.05M |
189.96M |
161.85M |
158.19M |
145.37M |
135.60M |
129.99M |
125.11M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
2,162 |
2,701 |
5,690 |
2,045 |
2,322 |
2,796 |
2,309 |
1,738 |
3,686 |
3,479 |
3,846 |
Normalized NOPAT Margin |
|
1.21% |
1.41% |
2.87% |
0.98% |
1.08% |
1.21% |
0.97% |
0.66% |
1.33% |
1.13% |
1.07% |
Pre Tax Income Margin |
|
1.48% |
1.70% |
3.47% |
0.11% |
0.28% |
0.50% |
-2.11% |
0.73% |
1.67% |
1.23% |
1.21% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
8.10 |
10.21 |
23.37 |
1.59 |
4.05 |
10.04 |
-22.20 |
6.22 |
19.67 |
16.04 |
17.45 |
NOPAT to Interest Expense |
|
5.50 |
7.24 |
17.71 |
2.30 |
1.40 |
9.84 |
-16.26 |
3.70 |
14.21 |
12.94 |
13.33 |
EBIT Less CapEx to Interest Expense |
|
7.10 |
8.82 |
22.06 |
0.59 |
2.43 |
8.59 |
-24.28 |
5.17 |
18.10 |
14.33 |
15.42 |
NOPAT Less CapEx to Interest Expense |
|
4.50 |
5.85 |
16.40 |
1.30 |
-0.22 |
8.38 |
-18.34 |
2.65 |
12.64 |
11.23 |
11.30 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
14.71% |
10.56% |
4.91% |
88.22% |
114.51% |
26.25% |
-6.36% |
21.52% |
7.85% |
9.94% |
9.91% |
Augmented Payout Ratio |
|
43.88% |
80.35% |
49.76% |
663.64% |
757.25% |
199.20% |
-24.59% |
374.83% |
105.59% |
105.66% |
100.29% |