Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
-16.88% |
1.43% |
19.89% |
14.42% |
-5.94% |
14.05% |
16.58% |
7.06% |
-5.22% |
-7.46% |
0.00% |
EBITDA Growth |
|
-268.85% |
-53.85% |
35.05% |
-13.52% |
2.97% |
19.30% |
27.20% |
72.06% |
-27.93% |
-23.76% |
0.00% |
EBIT Growth |
|
-679.32% |
-76.26% |
53.87% |
-24.09% |
0.91% |
9.22% |
32.00% |
81.70% |
-33.01% |
-28.33% |
0.00% |
NOPAT Growth |
|
-433.78% |
-77.26% |
20.67% |
-0.06% |
-3.32% |
5.31% |
30.43% |
205.84% |
-45.99% |
-32.19% |
0.00% |
Net Income Growth |
|
-7,868.52% |
-102.55% |
79.17% |
-34.90% |
-1.25% |
1.05% |
25.21% |
227.03% |
-47.33% |
-36.43% |
0.00% |
EPS Growth |
|
-7,800.00% |
-102.73% |
86.44% |
-32.49% |
0.46% |
9.57% |
33.67% |
257.83% |
-56.08% |
-38.24% |
0.00% |
Operating Cash Flow Growth |
|
-37.30% |
-34.56% |
6.85% |
-16.77% |
27.82% |
9.40% |
44.58% |
36.28% |
77.15% |
-47.87% |
0.00% |
Free Cash Flow Firm Growth |
|
87.52% |
186.88% |
-178.37% |
-14.61% |
152.31% |
-202.51% |
-250.73% |
220.22% |
107.06% |
0.00% |
0.00% |
Invested Capital Growth |
|
-23.69% |
-4.41% |
25.60% |
-0.58% |
-2.75% |
70.21% |
57.54% |
8.52% |
3.15% |
0.00% |
0.00% |
Revenue Q/Q Growth |
|
-4.93% |
-0.70% |
2.94% |
0.75% |
1.86% |
1.96% |
4.53% |
1.95% |
1.17% |
0.00% |
0.00% |
EBITDA Q/Q Growth |
|
-3.44% |
-42.88% |
-2.06% |
-8.43% |
2.55% |
6.77% |
1.62% |
12.37% |
-5.62% |
0.00% |
0.00% |
EBIT Q/Q Growth |
|
-1.30% |
-66.17% |
-3.31% |
-12.84% |
4.96% |
5.41% |
5.18% |
11.99% |
-3.41% |
0.00% |
0.00% |
NOPAT Q/Q Growth |
|
37.31% |
-67.23% |
-2.82% |
-5.53% |
0.16% |
1.27% |
-3.67% |
33.38% |
10.28% |
0.00% |
0.00% |
Net Income Q/Q Growth |
|
23.67% |
-104.25% |
-6.08% |
-12.39% |
0.95% |
1.21% |
-3.14% |
33.33% |
8.29% |
0.00% |
0.00% |
EPS Q/Q Growth |
|
23.35% |
-104.36% |
-5.66% |
-10.61% |
1.16% |
1.64% |
0.51% |
6.83% |
295.24% |
0.00% |
0.00% |
Operating Cash Flow Q/Q Growth |
|
16.59% |
-20.32% |
7.62% |
-20.79% |
23.82% |
-0.04% |
21.68% |
-6.99% |
15.02% |
0.00% |
0.00% |
Free Cash Flow Firm Q/Q Growth |
|
26.96% |
169.90% |
-188.66% |
-24.55% |
45.91% |
-8.40% |
10.53% |
-14.11% |
0.00% |
0.00% |
0.00% |
Invested Capital Q/Q Growth |
|
-3.11% |
-4.95% |
22.11% |
1.15% |
-2.35% |
2.40% |
-0.05% |
4.31% |
-4.95% |
0.00% |
0.00% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
32.33% |
27.89% |
34.17% |
36.85% |
38.28% |
37.28% |
36.77% |
33.83% |
30.21% |
28.74% |
30.76% |
EBITDA Margin |
|
-23.98% |
11.80% |
25.94% |
23.03% |
30.47% |
27.83% |
26.61% |
24.38% |
15.17% |
19.95% |
24.22% |
Operating Margin |
|
-19.60% |
4.88% |
19.42% |
20.87% |
22.47% |
20.92% |
22.28% |
19.65% |
11.20% |
16.24% |
20.86% |
EBIT Margin |
|
-31.68% |
4.54% |
19.42% |
15.13% |
22.80% |
21.25% |
22.19% |
19.60% |
11.55% |
16.34% |
21.10% |
Profit (Net Income) Margin |
|
-30.60% |
-0.32% |
12.68% |
8.49% |
14.92% |
14.21% |
16.04% |
14.93% |
4.89% |
8.80% |
12.81% |
Tax Burden Percent |
|
80.34% |
53.47% |
78.49% |
72.54% |
77.16% |
80.61% |
81.97% |
83.07% |
51.03% |
61.76% |
65.61% |
Interest Burden Percent |
|
120.22% |
-13.13% |
83.24% |
77.34% |
84.78% |
82.93% |
88.16% |
91.71% |
82.94% |
87.16% |
92.49% |
Effective Tax Rate |
|
0.00% |
0.00% |
21.51% |
27.46% |
22.84% |
19.39% |
18.03% |
16.93% |
48.97% |
38.24% |
34.39% |
Return on Invested Capital (ROIC) |
|
-10.93% |
2.82% |
13.51% |
12.59% |
12.39% |
15.92% |
24.99% |
25.68% |
8.89% |
33.44% |
0.00% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
-28.48% |
-1.75% |
9.95% |
3.47% |
9.75% |
12.25% |
20.14% |
22.39% |
5.98% |
-7.66% |
0.00% |
Return on Net Nonoperating Assets (RNNOA) |
|
-93.18% |
-3.63% |
17.33% |
5.36% |
18.54% |
26.33% |
33.98% |
44.72% |
4.73% |
-0.85% |
0.00% |
Return on Equity (ROE) |
|
-104.11% |
-0.81% |
30.84% |
17.95% |
30.93% |
42.25% |
58.97% |
70.40% |
13.62% |
32.59% |
0.00% |
Cash Return on Invested Capital (CROIC) |
|
15.95% |
7.33% |
-9.18% |
13.18% |
15.17% |
-36.04% |
-19.69% |
17.51% |
5.79% |
-166.56% |
0.00% |
Operating Return on Assets (OROA) |
|
-19.18% |
2.87% |
12.44% |
8.76% |
12.39% |
15.90% |
22.42% |
21.63% |
13.02% |
20.11% |
0.00% |
Return on Assets (ROA) |
|
-18.52% |
-0.20% |
8.13% |
4.92% |
8.11% |
10.63% |
16.20% |
16.48% |
5.51% |
10.83% |
0.00% |
Return on Common Equity (ROCE) |
|
-104.11% |
-0.81% |
30.84% |
17.95% |
30.93% |
42.25% |
57.63% |
66.71% |
13.38% |
32.35% |
0.00% |
Return on Equity Simple (ROE_SIMPLE) |
|
-220.44% |
-0.86% |
30.30% |
17.53% |
28.25% |
34.61% |
53.68% |
55.02% |
34.96% |
16.41% |
0.00% |
Net Operating Profit after Tax (NOPAT) |
|
-193 |
58 |
254 |
211 |
211 |
218 |
207 |
159 |
52 |
96 |
142 |
NOPAT Margin |
|
-13.72% |
3.42% |
15.24% |
15.14% |
17.33% |
16.86% |
18.26% |
16.32% |
5.71% |
10.03% |
13.69% |
Net Nonoperating Expense Percent (NNEP) |
|
17.55% |
4.57% |
3.57% |
9.12% |
2.64% |
3.67% |
4.85% |
3.29% |
2.91% |
41.10% |
0.00% |
Return On Investment Capital (ROIC_SIMPLE) |
|
-12.09% |
2.76% |
11.71% |
- |
- |
- |
- |
- |
- |
- |
- |
Cost of Revenue to Revenue |
|
67.67% |
72.11% |
65.83% |
63.15% |
61.72% |
62.72% |
63.23% |
66.17% |
69.79% |
71.26% |
69.24% |
SG&A Expenses to Revenue |
|
11.85% |
10.86% |
11.92% |
12.89% |
12.29% |
12.62% |
11.68% |
10.94% |
12.54% |
11.47% |
10.44% |
R&D to Revenue |
|
2.00% |
1.88% |
1.82% |
1.89% |
1.86% |
1.52% |
1.90% |
2.04% |
1.94% |
1.82% |
0.00% |
Operating Expenses to Revenue |
|
51.93% |
23.01% |
14.76% |
15.98% |
15.81% |
16.36% |
14.48% |
14.18% |
19.01% |
12.50% |
9.90% |
Earnings before Interest and Taxes (EBIT) |
|
-446 |
77 |
324 |
211 |
277 |
275 |
252 |
191 |
105 |
157 |
219 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-337 |
200 |
433 |
320 |
371 |
360 |
302 |
237 |
138 |
191 |
251 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
7.59 |
2.71 |
3.77 |
4.18 |
4.87 |
6.89 |
10.37 |
11.25 |
18.19 |
0.00 |
0.00 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
42.63 |
12.04 |
21.53 |
0.00 |
0.00 |
Price to Revenue (P/Rev) |
|
1.05 |
1.01 |
1.58 |
2.02 |
2.57 |
2.83 |
3.10 |
3.05 |
2.54 |
0.00 |
0.00 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
12.44 |
23.85 |
17.23 |
19.89 |
20.77 |
23.46 |
65.64 |
0.00 |
0.00 |
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% |
8.04% |
4.19% |
5.80% |
5.03% |
4.81% |
4.26% |
1.52% |
0.00% |
0.00% |
Enterprise Value to Invested Capital (EV/IC) |
|
1.84 |
1.54 |
1.92 |
2.28 |
2.48 |
2.81 |
4.13 |
5.20 |
4.68 |
0.00 |
0.00 |
Enterprise Value to Revenue (EV/Rev) |
|
2.00 |
1.82 |
2.42 |
2.74 |
3.42 |
3.75 |
3.69 |
3.44 |
3.06 |
0.00 |
0.00 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
15.43 |
9.31 |
11.89 |
11.23 |
13.48 |
13.88 |
14.12 |
20.15 |
0.00 |
0.00 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
40.08 |
12.44 |
18.10 |
15.01 |
17.65 |
16.64 |
17.56 |
26.47 |
0.00 |
0.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
53.31 |
15.85 |
18.09 |
19.74 |
22.24 |
20.22 |
21.09 |
53.49 |
0.00 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
21.88 |
15.03 |
12.86 |
12.99 |
11.81 |
17.59 |
16.62 |
19.20 |
21.71 |
0.00 |
0.00 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
10.00 |
20.53 |
0.00 |
17.29 |
16.12 |
0.00 |
0.00 |
30.93 |
82.14 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
7.18 |
2.32 |
2.11 |
1.88 |
2.01 |
2.36 |
2.22 |
1.63 |
3.63 |
0.17 |
0.00 |
Long-Term Debt to Equity |
|
6.86 |
2.19 |
2.11 |
1.86 |
1.97 |
2.31 |
2.19 |
1.60 |
3.58 |
0.15 |
0.00 |
Financial Leverage |
|
3.27 |
2.08 |
1.74 |
1.54 |
1.90 |
2.15 |
1.69 |
2.00 |
0.79 |
0.11 |
0.00 |
Leverage Ratio |
|
5.62 |
4.03 |
3.79 |
3.65 |
3.82 |
3.98 |
3.64 |
4.27 |
2.47 |
1.51 |
0.00 |
Compound Leverage Factor |
|
6.76 |
-0.53 |
3.16 |
2.82 |
3.24 |
3.30 |
3.21 |
3.92 |
2.05 |
1.31 |
0.00 |
Debt to Total Capital |
|
87.77% |
69.91% |
67.85% |
65.33% |
66.83% |
70.21% |
68.96% |
62.00% |
78.41% |
14.73% |
0.00% |
Short-Term Debt to Total Capital |
|
3.84% |
4.02% |
0.04% |
1.01% |
1.34% |
1.26% |
1.03% |
1.29% |
1.20% |
1.55% |
0.00% |
Long-Term Debt to Total Capital |
|
83.93% |
65.89% |
67.80% |
64.32% |
65.48% |
68.95% |
67.93% |
60.71% |
77.21% |
13.18% |
0.00% |
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% |
1.91% |
1.22% |
0.63% |
0.00% |
Common Equity to Total Capital |
|
12.23% |
30.09% |
32.15% |
34.67% |
33.17% |
29.79% |
31.04% |
36.09% |
20.37% |
84.64% |
0.00% |
Debt to EBITDA |
|
-4.15 |
7.35 |
3.41 |
3.96 |
3.49 |
3.48 |
2.49 |
1.91 |
3.55 |
0.47 |
0.00 |
Net Debt to EBITDA |
|
-3.95 |
6.87 |
3.23 |
3.10 |
2.80 |
3.32 |
2.24 |
1.54 |
3.33 |
0.30 |
0.00 |
Long-Term Debt to EBITDA |
|
-3.97 |
6.92 |
3.40 |
3.90 |
3.42 |
3.41 |
2.46 |
1.87 |
3.49 |
0.42 |
0.00 |
Debt to NOPAT |
|
-7.26 |
25.38 |
5.80 |
6.03 |
6.14 |
5.74 |
3.63 |
2.86 |
9.42 |
0.93 |
0.00 |
Net Debt to NOPAT |
|
-6.91 |
23.72 |
5.49 |
4.72 |
4.91 |
5.48 |
3.26 |
2.30 |
8.83 |
0.60 |
0.00 |
Long-Term Debt to NOPAT |
|
-6.94 |
23.92 |
5.79 |
5.93 |
6.01 |
5.63 |
3.58 |
2.80 |
9.27 |
0.83 |
0.00 |
Altman Z-Score |
|
0.99 |
1.93 |
2.46 |
2.46 |
2.64 |
2.85 |
4.20 |
4.95 |
3.75 |
0.00 |
0.00 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
2.27% |
5.24% |
1.75% |
0.73% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
1.87 |
1.81 |
2.25 |
2.70 |
2.81 |
2.15 |
2.31 |
2.41 |
2.16 |
2.97 |
0.00 |
Quick Ratio |
|
0.79 |
0.77 |
0.99 |
1.63 |
1.82 |
0.96 |
1.07 |
1.23 |
0.88 |
1.27 |
0.00 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
282 |
150 |
-173 |
220 |
258 |
-494 |
-163 |
108 |
34 |
-479 |
0.00 |
Operating Cash Flow to CapEx |
|
165.72% |
186.79% |
219.93% |
282.56% |
429.23% |
240.16% |
268.37% |
331.37% |
225.57% |
71.56% |
136.05% |
Free Cash Flow to Firm to Interest Expense |
|
2.88 |
1.61 |
-2.80 |
4.26 |
5.48 |
-9.04 |
-4.91 |
5.98 |
1.75 |
-23.82 |
0.00 |
Operating Cash Flow to Interest Expense |
|
1.31 |
2.20 |
5.07 |
5.67 |
7.48 |
5.05 |
7.59 |
9.63 |
6.63 |
3.59 |
8.45 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.52 |
1.02 |
2.77 |
3.67 |
5.74 |
2.95 |
4.76 |
6.72 |
3.69 |
-1.43 |
2.24 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.61 |
0.63 |
0.64 |
0.58 |
0.54 |
0.75 |
1.01 |
1.10 |
1.13 |
1.23 |
0.00 |
Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
9.62 |
10.36 |
10.25 |
9.82 |
10.07 |
0.00 |
Inventory Turnover |
|
3.55 |
3.79 |
3.81 |
4.09 |
3.74 |
4.02 |
4.08 |
4.14 |
4.22 |
4.59 |
0.00 |
Fixed Asset Turnover |
|
1.98 |
2.17 |
0.00 |
0.00 |
0.00 |
0.00 |
2.36 |
2.26 |
2.11 |
2.19 |
0.00 |
Accounts Payable Turnover |
|
7.53 |
7.32 |
7.31 |
7.64 |
7.38 |
8.45 |
8.15 |
7.93 |
8.80 |
10.54 |
0.00 |
Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
37.96 |
35.24 |
35.62 |
37.17 |
36.26 |
0.00 |
Days Inventory Outstanding (DIO) |
|
102.71 |
96.29 |
95.75 |
89.35 |
97.62 |
90.90 |
89.47 |
88.27 |
86.40 |
79.58 |
0.00 |
Days Payable Outstanding (DPO) |
|
48.50 |
49.84 |
49.95 |
47.77 |
49.43 |
43.21 |
44.81 |
46.04 |
41.46 |
34.63 |
0.00 |
Cash Conversion Cycle (CCC) |
|
54.21 |
46.46 |
45.80 |
41.58 |
48.19 |
85.65 |
79.90 |
77.86 |
82.11 |
81.21 |
0.00 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
1,528 |
2,003 |
2,095 |
1,668 |
1,678 |
1,725 |
1,014 |
643 |
593 |
575 |
0.00 |
Invested Capital Turnover |
|
0.80 |
0.83 |
0.89 |
0.83 |
0.71 |
0.94 |
1.37 |
1.57 |
1.56 |
3.33 |
0.00 |
Increase / (Decrease) in Invested Capital |
|
-475 |
-92 |
427 |
-9.80 |
-47 |
712 |
370 |
51 |
18 |
575 |
0.00 |
Enterprise Value (EV) |
|
2,814 |
3,082 |
4,029 |
3,811 |
4,162 |
4,849 |
4,187 |
3,347 |
2,776 |
0.00 |
0.00 |
Market Capitalization |
|
1,481 |
1,711 |
2,632 |
2,817 |
3,126 |
3,655 |
3,512 |
2,968 |
2,310 |
0.00 |
0.00 |
Book Value per Share |
|
$5.37 |
$17.43 |
$18.69 |
$17.15 |
$15.55 |
$12.69 |
$8.07 |
$6.27 |
$3.02 |
$12.20 |
$0.00 |
Tangible Book Value per Share |
|
($7.12) |
($6.41) |
($6.02) |
($2.69) |
($4.28) |
($7.22) |
$1.96 |
$5.86 |
$2.55 |
$11.68 |
$0.00 |
Total Capital |
|
1,596 |
2,099 |
2,172 |
1,943 |
1,936 |
1,782 |
1,091 |
731 |
623 |
607 |
0.00 |
Total Debt |
|
1,401 |
1,467 |
1,473 |
1,270 |
1,293 |
1,251 |
752 |
453 |
489 |
89 |
0.00 |
Total Long-Term Debt |
|
1,340 |
1,383 |
1,473 |
1,250 |
1,267 |
1,228 |
741 |
444 |
481 |
80 |
0.00 |
Net Debt |
|
1,333 |
1,371 |
1,397 |
994 |
1,036 |
1,194 |
675 |
366 |
458 |
57 |
0.00 |
Capital Expenditures (CapEx) |
|
78 |
110 |
143 |
104 |
82 |
115 |
94 |
53 |
57 |
101 |
102 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
222 |
284 |
304 |
200 |
174 |
214 |
173 |
137 |
135 |
174 |
0.00 |
Debt-free Net Working Capital (DFNWC) |
|
290 |
380 |
381 |
476 |
431 |
270 |
251 |
225 |
166 |
206 |
0.00 |
Net Working Capital (NWC) |
|
229 |
296 |
380 |
456 |
405 |
248 |
239 |
216 |
158 |
197 |
0.00 |
Net Nonoperating Expense (NNE) |
|
237 |
63 |
43 |
93 |
29 |
34 |
25 |
14 |
7.50 |
12 |
9.12 |
Net Nonoperating Obligations (NNO) |
|
1,333 |
1,371 |
1,397 |
994 |
1,036 |
1,194 |
675 |
366 |
458 |
57 |
0.00 |
Total Depreciation and Amortization (D&A) |
|
108 |
123 |
109 |
110 |
93 |
85 |
50 |
47 |
33 |
35 |
32 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
15.81% |
16.80% |
18.22% |
14.39% |
14.28% |
16.53% |
15.27% |
14.09% |
14.90% |
18.15% |
0.00% |
Debt-free Net Working Capital to Revenue |
|
20.65% |
22.46% |
22.82% |
34.18% |
35.47% |
20.90% |
22.11% |
23.13% |
18.25% |
21.49% |
0.00% |
Net Working Capital to Revenue |
|
16.29% |
17.48% |
22.77% |
32.77% |
33.33% |
19.16% |
21.12% |
22.16% |
17.43% |
20.51% |
0.00% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
($11.85) |
($0.15) |
$5.54 |
$2.97 |
$4.39 |
$4.39 |
$4.02 |
$3.00 |
$0.83 |
$1.89 |
$3.06 |
Adjusted Weighted Average Basic Shares Outstanding |
|
36.35M |
36.24M |
37.15M |
39.00M |
40.47M |
41.83M |
41.62M |
42.08M |
42.13M |
42.10M |
0.00 |
Adjusted Diluted Earnings per Share |
|
($11.85) |
($0.15) |
$5.50 |
$2.95 |
$4.37 |
$4.35 |
$3.97 |
$2.97 |
$0.83 |
$1.89 |
$3.06 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
36.35M |
36.24M |
37.15M |
39.00M |
40.47M |
41.83M |
41.62M |
42.08M |
42.13M |
42.10M |
0.00 |
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 |
|
36.35M |
36.24M |
37.15M |
39.00M |
40.47M |
41.83M |
41.62M |
42.08M |
42.13M |
42.10M |
0.00 |
Normalized Net Operating Profit after Tax (NOPAT) |
|
182 |
179 |
258 |
223 |
226 |
240 |
215 |
168 |
73 |
91 |
138 |
Normalized NOPAT Margin |
|
12.94% |
10.61% |
15.47% |
16.02% |
18.62% |
18.54% |
19.01% |
17.25% |
8.03% |
9.54% |
13.33% |
Pre Tax Income Margin |
|
-38.08% |
-0.60% |
16.16% |
11.70% |
19.33% |
17.63% |
19.57% |
17.98% |
9.58% |
14.24% |
19.52% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
-4.56 |
0.82 |
5.24 |
4.07 |
5.89 |
5.03 |
7.58 |
10.53 |
5.44 |
7.79 |
13.32 |
NOPAT to Interest Expense |
|
-1.97 |
0.62 |
4.11 |
4.07 |
4.48 |
3.99 |
6.24 |
8.77 |
2.69 |
4.78 |
8.64 |
EBIT Less CapEx to Interest Expense |
|
-5.35 |
-0.35 |
2.94 |
2.06 |
4.14 |
2.93 |
4.75 |
7.62 |
2.50 |
2.77 |
7.12 |
NOPAT Less CapEx to Interest Expense |
|
-2.77 |
-0.56 |
1.81 |
2.07 |
2.73 |
1.89 |
3.41 |
5.86 |
-0.25 |
-0.24 |
2.43 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
52.42% |
8.47% |
1,022.30% |
4.03% |
2.34% |
Augmented Payout Ratio |
|
0.00% |
-1,705.56% |
68.62% |
92.63% |
48.51% |
3.48% |
78.49% |
13.02% |
1,022.30% |
4.03% |
2.34% |