| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.37% |
16.53% |
-2.90% |
-7.21% |
9.91% |
-8.19% |
-1.78% |
5.39% |
-7.19% |
12.20% |
| EBITDA Growth |
|
0.00% |
43.95% |
17.47% |
-35.42% |
-22.17% |
11.40% |
-63.35% |
-87.35% |
-397.63% |
332.39% |
298.65% |
| EBIT Growth |
|
0.00% |
109.97% |
15.87% |
8.30% |
-22.17% |
11.40% |
-63.35% |
-361.17% |
85.59% |
332.39% |
298.65% |
| NOPAT Growth |
|
0.00% |
311.67% |
-1.03% |
39.98% |
-37.08% |
20.02% |
-48.51% |
-273.62% |
84.82% |
-3,752.69% |
121.04% |
| Net Income Growth |
|
0.00% |
126.27% |
43.21% |
-44.11% |
4.85% |
10.89% |
157.63% |
-145.65% |
70.17% |
-41.07% |
245.71% |
| EPS Growth |
|
0.00% |
129.41% |
34.76% |
-45.77% |
9.65% |
3.20% |
171.32% |
-151.66% |
70.02% |
-43.23% |
0.00% |
| Operating Cash Flow Growth |
|
0.00% |
27.42% |
-348.98% |
446.60% |
83.00% |
-84.78% |
-499.21% |
103.16% |
465.42% |
-156.16% |
79.27% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
129.48% |
224.15% |
-184.86% |
107.28% |
1,721.60% |
-197.68% |
95.61% |
-490.46% |
101.78% |
| Invested Capital Growth |
|
0.00% |
0.00% |
-21.72% |
-104.02% |
2,589.54% |
0.99% |
-123.57% |
498.82% |
4.67% |
-9.65% |
7.67% |
| 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 |
|
42.91% |
45.57% |
46.01% |
47.20% |
46.07% |
45.17% |
41.78% |
40.35% |
40.99% |
43.13% |
45.18% |
| EBITDA Margin |
|
9.88% |
14.17% |
14.28% |
9.50% |
7.97% |
8.07% |
3.22% |
0.42% |
-1.17% |
2.94% |
7.98% |
| Operating Margin |
|
3.39% |
8.40% |
7.68% |
9.49% |
7.07% |
7.42% |
2.86% |
-8.67% |
-1.25% |
5.32% |
7.78% |
| EBIT Margin |
|
4.09% |
8.56% |
8.52% |
9.50% |
7.97% |
8.07% |
3.22% |
-8.57% |
-1.17% |
2.94% |
7.98% |
| Profit (Net Income) Margin |
|
3.80% |
8.56% |
10.52% |
6.05% |
6.84% |
6.90% |
19.37% |
-9.00% |
-2.55% |
-3.87% |
5.03% |
| Tax Burden Percent |
|
193.92% |
144.20% |
135.80% |
72.99% |
93.99% |
98.68% |
652.85% |
92.72% |
88.02% |
-567.48% |
75.89% |
| Interest Burden Percent |
|
47.82% |
69.30% |
90.95% |
87.33% |
91.36% |
86.62% |
92.04% |
113.29% |
246.95% |
23.25% |
83.01% |
| Effective Tax Rate |
|
51.37% |
19.63% |
25.35% |
12.84% |
20.67% |
17.51% |
-20.24% |
0.00% |
0.00% |
782.93% |
23.86% |
| Return on Invested Capital (ROIC) |
|
0.00% |
12.09% |
6.71% |
22.29% |
14.02% |
8.03% |
10.77% |
-20.29% |
-1.13% |
-44.64% |
7.96% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
15.51% |
16.58% |
-171.44% |
62.28% |
9.88% |
117.21% |
32.24% |
-7.45% |
222.15% |
1.50% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
260.74% |
21.69% |
-5.45% |
4.25% |
12.26% |
103.75% |
-5.07% |
-3.86% |
39.04% |
0.34% |
| Return on Equity (ROE) |
|
0.00% |
272.83% |
28.40% |
16.84% |
18.27% |
20.29% |
114.52% |
-25.36% |
-4.99% |
-5.60% |
8.30% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-187.91% |
31.08% |
0.00% |
-97.29% |
7.04% |
0.00% |
-132.68% |
-5.69% |
-34.50% |
0.57% |
| Operating Return on Assets (OROA) |
|
0.00% |
4.62% |
5.65% |
6.55% |
5.10% |
5.32% |
1.82% |
-4.82% |
-0.72% |
1.75% |
5.42% |
| Return on Assets (ROA) |
|
0.00% |
4.62% |
6.98% |
4.17% |
4.38% |
4.55% |
10.92% |
-5.06% |
-1.57% |
-2.31% |
3.42% |
| Return on Common Equity (ROCE) |
|
0.00% |
46.43% |
26.64% |
16.77% |
18.18% |
40.37% |
362.75% |
-25.22% |
-2.02% |
-0.73% |
0.00% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
5.73% |
15.34% |
592.97% |
655.31% |
656.59% |
59.65% |
-23.99% |
-3.85% |
-5.81% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
301 |
1,238 |
1,225 |
1,715 |
1,079 |
1,295 |
667 |
-1,158 |
-176 |
-6,772 |
1,240 |
| NOPAT Margin |
|
1.65% |
6.75% |
5.74% |
8.27% |
5.61% |
6.12% |
3.43% |
-6.07% |
-0.87% |
-36.30% |
5.93% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
-3.42% |
-9.87% |
193.72% |
-48.27% |
-1.85% |
-106.44% |
-52.53% |
6.33% |
-266.79% |
6.45% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
17.56% |
6.02% |
29.76% |
5.47% |
18.01% |
4.68% |
-7.25% |
-0.80% |
-33.24% |
5.54% |
| Cost of Revenue to Revenue |
|
57.09% |
54.44% |
53.99% |
52.80% |
53.94% |
54.83% |
58.22% |
59.65% |
59.01% |
56.87% |
54.82% |
| SG&A Expenses to Revenue |
|
30.05% |
27.55% |
27.98% |
28.32% |
27.47% |
27.05% |
28.31% |
29.69% |
28.25% |
28.12% |
27.87% |
| R&D to Revenue |
|
9.29% |
9.58% |
9.92% |
9.71% |
10.44% |
10.52% |
10.53% |
11.73% |
10.40% |
9.69% |
9.53% |
| Operating Expenses to Revenue |
|
39.53% |
37.26% |
38.33% |
37.72% |
39.00% |
37.75% |
38.93% |
49.03% |
42.24% |
37.82% |
37.40% |
| Earnings before Interest and Taxes (EBIT) |
|
748 |
1,570 |
1,819 |
1,970 |
1,533 |
1,708 |
626 |
-1,635 |
-236 |
548 |
1,671 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
1,804 |
2,596 |
3,050 |
1,970 |
1,533 |
1,708 |
626 |
79 |
-236 |
548 |
1,671 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
136.25 |
2.86 |
3.14 |
5.08 |
1.82 |
17.51 |
10.49 |
0.00 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
75.66 |
43.39 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
1.39 |
2.10 |
2.15 |
1.65 |
0.68 |
1.02 |
1.23 |
1.20 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
23.13 |
30.90 |
27.69 |
8.53 |
0.00 |
0.00 |
0.00 |
23.85 |
| Dividend Yield |
|
4.29% |
3.48% |
2.74% |
3.02% |
2.17% |
0.00% |
2.92% |
6.43% |
0.00% |
0.00% |
3.75% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
4.32% |
3.24% |
3.61% |
11.73% |
0.00% |
0.00% |
0.00% |
4.19% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
2.77 |
3.00 |
0.00 |
1.39 |
2.07 |
2.43 |
1.92 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
1.55 |
2.31 |
2.30 |
1.98 |
1.11 |
1.64 |
1.87 |
1.48 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
16.34 |
29.01 |
28.45 |
61.30 |
267.78 |
0.00 |
63.85 |
18.57 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
16.34 |
29.01 |
28.45 |
61.30 |
0.00 |
0.00 |
63.85 |
18.57 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
18.77 |
41.22 |
37.52 |
57.54 |
0.00 |
0.00 |
0.00 |
25.02 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
4.81 |
3.63 |
26.08 |
0.00 |
90.07 |
24.81 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
1.75 |
0.00 |
42.79 |
1.85 |
0.00 |
0.00 |
0.00 |
351.60 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
5.13 |
0.39 |
22.53 |
0.39 |
31.35 |
1.24 |
1.22 |
0.64 |
0.63 |
0.74 |
| Long-Term Debt to Equity |
|
0.00 |
3.68 |
0.33 |
16.01 |
0.39 |
31.35 |
1.15 |
1.08 |
0.58 |
0.59 |
0.63 |
| Financial Leverage |
|
0.00 |
16.81 |
1.31 |
0.03 |
0.07 |
1.24 |
0.89 |
-0.16 |
0.52 |
0.18 |
0.23 |
| Leverage Ratio |
|
0.00 |
29.52 |
4.07 |
4.04 |
4.17 |
4.46 |
10.49 |
5.01 |
3.18 |
2.42 |
2.43 |
| Compound Leverage Factor |
|
0.00 |
20.46 |
3.70 |
3.52 |
3.81 |
3.86 |
9.65 |
5.68 |
7.86 |
0.56 |
2.02 |
| Debt to Total Capital |
|
0.00% |
83.68% |
27.86% |
95.75% |
28.12% |
96.91% |
55.45% |
54.94% |
38.93% |
38.81% |
42.39% |
| Short-Term Debt to Total Capital |
|
0.00% |
23.66% |
3.97% |
27.69% |
0.00% |
0.00% |
4.02% |
6.24% |
3.31% |
2.67% |
6.03% |
| Long-Term Debt to Total Capital |
|
0.00% |
60.02% |
23.89% |
68.06% |
28.12% |
96.91% |
51.43% |
48.71% |
35.62% |
36.14% |
36.35% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
29.50% |
33.81% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
13.54% |
0.14% |
0.58% |
0.16% |
0.53% |
0.29% |
0.23% |
0.17% |
0.19% |
0.17% |
| Common Equity to Total Capital |
|
0.00% |
2.78% |
72.00% |
3.67% |
71.72% |
201.63% |
44.26% |
44.83% |
5.38% |
10.74% |
0.00% |
| Debt to EBITDA |
|
0.00 |
2.27 |
1.86 |
2.80 |
3.62 |
4.08 |
12.62 |
110.82 |
-36.10 |
14.44 |
5.68 |
| Net Debt to EBITDA |
|
0.00 |
1.21 |
1.69 |
1.68 |
2.57 |
1.77 |
10.06 |
102.55 |
-25.32 |
9.29 |
3.55 |
| Long-Term Debt to EBITDA |
|
0.00 |
1.63 |
1.59 |
1.99 |
3.62 |
4.08 |
11.71 |
98.24 |
-33.03 |
13.45 |
4.87 |
| Debt to NOPAT |
|
0.00 |
4.76 |
4.62 |
3.22 |
5.14 |
5.38 |
11.85 |
-7.58 |
-48.39 |
-1.17 |
7.65 |
| Net Debt to NOPAT |
|
0.00 |
2.53 |
4.21 |
1.93 |
3.65 |
2.33 |
9.45 |
-7.01 |
-33.95 |
-0.75 |
4.79 |
| Long-Term Debt to NOPAT |
|
0.00 |
3.42 |
3.97 |
2.29 |
5.14 |
5.38 |
10.99 |
-6.72 |
-44.27 |
-1.09 |
6.56 |
| Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
2.20 |
2.81 |
2.79 |
1.97 |
1.02 |
1.30 |
1.55 |
1.75 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
82.98% |
6.21% |
0.42% |
0.45% |
-99.00% |
-216.76% |
0.57% |
59.42% |
86.97% |
100.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
1.34 |
1.30 |
1.65 |
1.36 |
1.45 |
1.65 |
1.49 |
1.20 |
1.23 |
1.32 |
| Quick Ratio |
|
0.00 |
0.74 |
0.92 |
1.12 |
0.86 |
0.95 |
1.05 |
0.84 |
0.68 |
0.75 |
0.85 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-19,243 |
5,674 |
18,391 |
-15,607 |
1,136 |
20,686 |
-20,206 |
-886 |
-5,234 |
88 |
| Operating Cash Flow to CapEx |
|
229.51% |
201.37% |
-172.80% |
498.81% |
3,162.32% |
113.64% |
-601.19% |
32.21% |
148.70% |
-74.66% |
-14.35% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-36.08 |
17.96 |
60.87 |
-59.69 |
4.60 |
97.22 |
-73.21 |
-2.13 |
-13.07 |
0.22 |
| Operating Cash Flow to Interest Expense |
|
1.24 |
1.45 |
-6.11 |
22.14 |
46.82 |
7.55 |
-34.95 |
0.85 |
3.20 |
-1.87 |
-0.38 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.70 |
0.73 |
-9.65 |
17.70 |
45.34 |
0.91 |
-40.77 |
-1.79 |
1.05 |
-4.36 |
-3.04 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.54 |
0.66 |
0.69 |
0.64 |
0.66 |
0.56 |
0.56 |
0.62 |
0.60 |
0.68 |
| Accounts Receivable Turnover |
|
0.00 |
3.27 |
4.15 |
4.45 |
3.96 |
4.15 |
4.15 |
4.39 |
4.71 |
4.70 |
5.27 |
| Inventory Turnover |
|
0.00 |
1.70 |
2.65 |
3.72 |
0.00 |
0.00 |
0.00 |
2.76 |
2.89 |
2.96 |
3.44 |
| Fixed Asset Turnover |
|
0.00 |
8.08 |
2.39 |
0.00 |
0.00 |
0.00 |
0.00 |
10.43 |
0.00 |
0.00 |
0.00 |
| Accounts Payable Turnover |
|
0.00 |
3.33 |
4.19 |
4.26 |
4.17 |
4.70 |
4.80 |
5.39 |
5.61 |
5.28 |
5.52 |
| Days Sales Outstanding (DSO) |
|
0.00 |
111.60 |
88.01 |
81.96 |
92.27 |
87.91 |
88.00 |
83.14 |
77.47 |
77.59 |
69.27 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
214.44 |
137.50 |
98.11 |
0.00 |
0.00 |
0.00 |
132.14 |
126.08 |
123.39 |
106.23 |
| Days Payable Outstanding (DPO) |
|
0.00 |
109.61 |
87.15 |
85.77 |
87.56 |
77.63 |
76.00 |
67.77 |
65.03 |
69.07 |
66.10 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
216.44 |
138.36 |
94.30 |
4.70 |
10.28 |
12.01 |
147.51 |
138.52 |
131.91 |
109.39 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
20,480 |
16,032 |
-644 |
16,042 |
16,201 |
-3,819 |
15,230 |
15,940 |
14,402 |
16,165 |
| Invested Capital Turnover |
|
0.00 |
1.79 |
1.17 |
2.70 |
2.50 |
1.31 |
3.14 |
3.34 |
1.29 |
1.23 |
1.34 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
20,480 |
-4,449 |
-16,676 |
16,686 |
159 |
-20,020 |
19,048 |
711 |
-1,538 |
1,152 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
32,189 |
44,474 |
48,589 |
38,370 |
21,199 |
33,014 |
34,960 |
31,028 |
| Market Capitalization |
|
0.00 |
0.00 |
0.00 |
28,850 |
40,501 |
45,530 |
32,031 |
13,044 |
20,565 |
22,950 |
25,049 |
| Book Value per Share |
|
$0.00 |
$0.00 |
$15.81 |
$0.23 |
$15.46 |
$16.27 |
$7.25 |
$8.12 |
$1.33 |
$2.41 |
$0.00 |
| Tangible Book Value per Share |
|
$0.00 |
$0.00 |
$1.47 |
($10.28) |
$0.59 |
$1.18 |
($11.34) |
($8.58) |
($15.06) |
($12.85) |
($15.02) |
| Total Capital |
|
0.00 |
7,047 |
20,333 |
5,763 |
19,711 |
7,192 |
14,245 |
15,968 |
21,847 |
20,373 |
22,386 |
| Total Debt |
|
0.00 |
5,898 |
5,665 |
5,518 |
5,543 |
6,969 |
7,899 |
8,773 |
8,506 |
7,907 |
9,489 |
| Total Long-Term Debt |
|
0.00 |
4,230 |
4,858 |
3,922 |
5,543 |
6,969 |
7,326 |
7,777 |
7,782 |
7,363 |
8,138 |
| Net Debt |
|
0.00 |
3,136 |
5,158 |
3,306 |
3,941 |
3,021 |
6,298 |
8,119 |
5,967 |
5,084 |
5,941 |
| Capital Expenditures (CapEx) |
|
265 |
385 |
1,117 |
1,341 |
387 |
1,639 |
1,237 |
731 |
895 |
1,001 |
1,080 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
2,895 |
729 |
3,458 |
1,184 |
325 |
2,221 |
3,032 |
435 |
-70 |
820 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
5,457 |
3,058 |
5,389 |
2,784 |
4,266 |
4,827 |
4,286 |
2,552 |
2,486 |
4,194 |
| Net Working Capital (NWC) |
|
0.00 |
3,789 |
2,251 |
3,794 |
2,784 |
4,266 |
4,254 |
3,290 |
1,829 |
1,942 |
2,844 |
| Net Nonoperating Expense (NNE) |
|
-393 |
-331 |
-1,021 |
459 |
-237 |
-165 |
-3,094 |
559 |
336 |
-6,050 |
188 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
19,331 |
1,363 |
-889 |
1,873 |
15,979 |
-10,165 |
8,035 |
2,598 |
1,937 |
3,267 |
| Total Depreciation and Amortization (D&A) |
|
1,056 |
1,027 |
1,231 |
0.00 |
0.00 |
0.00 |
0.00 |
1,714 |
0.00 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
15.80% |
3.41% |
16.67% |
6.15% |
1.54% |
11.44% |
15.90% |
2.16% |
-0.38% |
3.92% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
29.77% |
14.32% |
25.99% |
14.47% |
20.17% |
24.86% |
22.47% |
12.70% |
13.33% |
20.04% |
| Net Working Capital to Revenue |
|
0.00% |
20.68% |
10.54% |
18.29% |
14.47% |
20.17% |
21.91% |
17.25% |
9.10% |
10.41% |
13.59% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$1.78 |
$1.18 |
$1.45 |
$0.00 |
$0.00 |
$0.00 |
($0.51) |
($0.78) |
$1.10 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
926.19M |
914.18M |
890.97M |
0.00 |
0.00 |
0.00 |
906.40M |
925.01M |
962.92M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$1.75 |
$1.16 |
$1.44 |
$0.00 |
$0.00 |
$0.00 |
($0.51) |
($0.78) |
$1.09 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
926.19M |
914.18M |
890.97M |
0.00 |
0.00 |
0.00 |
906.40M |
925.01M |
962.92M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
($0.78) |
$1.10 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
926.19M |
914.18M |
890.97M |
0.00 |
0.00 |
0.00 |
906.40M |
925.01M |
962.92M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
433 |
1,238 |
1,225 |
1,715 |
1,079 |
1,295 |
400 |
-142 |
-170 |
694 |
1,240 |
| Normalized NOPAT Margin |
|
2.37% |
6.75% |
5.74% |
8.27% |
5.61% |
6.12% |
2.06% |
-0.74% |
-0.84% |
3.72% |
5.93% |
| Pre Tax Income Margin |
|
1.96% |
5.94% |
7.74% |
8.29% |
7.28% |
6.99% |
2.97% |
-9.71% |
-2.90% |
0.68% |
6.63% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
1.52 |
2.94 |
5.76 |
6.52 |
5.86 |
6.92 |
2.94 |
-5.92 |
-0.57 |
1.37 |
4.12 |
| NOPAT to Interest Expense |
|
0.61 |
2.32 |
3.88 |
5.68 |
4.13 |
5.25 |
3.13 |
-4.19 |
-0.42 |
-16.91 |
3.05 |
| EBIT Less CapEx to Interest Expense |
|
0.98 |
2.22 |
2.22 |
2.08 |
4.38 |
0.28 |
-2.87 |
-8.57 |
-2.72 |
-1.13 |
1.46 |
| NOPAT Less CapEx to Interest Expense |
|
0.07 |
1.60 |
0.34 |
1.24 |
2.65 |
-1.40 |
-2.68 |
-6.84 |
-2.57 |
-19.40 |
0.40 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
-46.71% |
-22.27% |
20.64% |
36.83% |
-38.79% |
0.25% |
14.57% |
-26.04% |
-1.08% |
-0.43% |
36.79% |
| Augmented Payout Ratio |
|
-46.71% |
-22.27% |
20.64% |
36.83% |
-38.79% |
0.25% |
14.57% |
-37.69% |
-1.08% |
-0.43% |
36.79% |