Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
-12.52% |
0.98% |
85.19% |
44.56% |
-51.06% |
-28.97% |
7.88% |
118.83% |
-42.32% |
-45.93% |
25.57% |
EBITDA Growth |
|
-34.58% |
-4.30% |
308.87% |
142.48% |
-262.93% |
-65.95% |
-3.06% |
2,299.61% |
-114.57% |
-80.41% |
28.62% |
EBIT Growth |
|
-59.52% |
-14.21% |
1,478.09% |
105.92% |
-169.95% |
-152.28% |
-5.35% |
196.91% |
-58.28% |
-137.70% |
44.34% |
NOPAT Growth |
|
-57.61% |
-14.08% |
2,936.99% |
103.30% |
-170.93% |
-148.05% |
5.43% |
194.41% |
-52.90% |
-144.44% |
46.86% |
Net Income Growth |
|
-53.13% |
-10.65% |
2,925.68% |
103.40% |
-143.59% |
-149.66% |
7.93% |
215.06% |
-41.87% |
-140.61% |
46.91% |
EPS Growth |
|
-52.22% |
-10.89% |
3,266.67% |
103.00% |
-143.90% |
-150.00% |
9.33% |
213.64% |
-40.43% |
-141.23% |
48.05% |
Operating Cash Flow Growth |
|
-11.49% |
96.12% |
321.82% |
-38.79% |
-62.72% |
-46.24% |
190.95% |
31.46% |
-78.53% |
46.80% |
-11.72% |
Free Cash Flow Firm Growth |
|
6.18% |
162.82% |
978.29% |
-131.16% |
163.07% |
-117.10% |
1,151.66% |
-72.76% |
-84.88% |
981.06% |
-123.00% |
Invested Capital Growth |
|
-5.87% |
9.28% |
30.74% |
2.25% |
-29.89% |
-6.46% |
1.65% |
21.58% |
-23.91% |
-31.40% |
27.61% |
Revenue Q/Q Growth |
|
-4.01% |
-5.13% |
15.40% |
16.05% |
-12.74% |
-10.33% |
-2.85% |
14.85% |
-6.07% |
-22.37% |
6.62% |
EBITDA Q/Q Growth |
|
-12.54% |
-13.41% |
34.36% |
158.13% |
-2,725.87% |
-26.90% |
-9.22% |
27.21% |
27.48% |
-58.90% |
11.95% |
EBIT Q/Q Growth |
|
-28.07% |
-20.23% |
47.00% |
180.55% |
2.26% |
-69.18% |
-16.66% |
70.37% |
9.28% |
-580.01% |
17.70% |
NOPAT Q/Q Growth |
|
-26.16% |
-20.58% |
51.65% |
140.18% |
1.97% |
-71.18% |
-19.95% |
92.98% |
9.54% |
-847.46% |
19.36% |
Net Income Q/Q Growth |
|
-23.12% |
-19.33% |
51.96% |
146.98% |
5.82% |
-72.88% |
-20.18% |
94.16% |
10.62% |
-723.93% |
19.49% |
EPS Q/Q Growth |
|
-23.21% |
-18.92% |
50.75% |
142.86% |
0.00% |
0.00% |
-19.61% |
97.37% |
12.00% |
-622.22% |
20.00% |
Operating Cash Flow Q/Q Growth |
|
-0.41% |
-14.09% |
223.45% |
276.80% |
-54.36% |
-11.67% |
12.31% |
14.83% |
-44.14% |
-5.76% |
20.27% |
Free Cash Flow Firm Q/Q Growth |
|
-8.41% |
-19.02% |
201.59% |
93.22% |
-82.19% |
-529.00% |
46.08% |
-65.65% |
-61.09% |
34.74% |
-47.74% |
Invested Capital Q/Q Growth |
|
-5.42% |
-3.23% |
-0.84% |
1.71% |
11.21% |
-3.15% |
-1.66% |
10.16% |
-3.40% |
-11.19% |
7.36% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
26.74% |
32.64% |
32.07% |
23.32% |
19.65% |
24.77% |
31.26% |
34.13% |
16.61% |
21.97% |
36.12% |
EBITDA Margin |
|
16.46% |
22.02% |
23.23% |
10.52% |
-35.81% |
10.76% |
22.44% |
24.97% |
-2.48% |
9.84% |
27.16% |
Operating Margin |
|
6.89% |
15.14% |
17.98% |
1.88% |
-51.75% |
-9.35% |
12.20% |
14.18% |
-32.78% |
-12.37% |
17.15% |
EBIT Margin |
|
7.09% |
15.33% |
18.05% |
2.12% |
-51.74% |
-9.38% |
12.75% |
14.53% |
-32.81% |
-11.96% |
17.15% |
Profit (Net Income) Margin |
|
6.46% |
12.06% |
13.63% |
0.83% |
-35.47% |
-7.13% |
10.19% |
10.19% |
-19.38% |
-7.88% |
10.49% |
Tax Burden Percent |
|
81.07% |
76.14% |
75.39% |
43.88% |
68.57% |
77.02% |
79.27% |
69.80% |
59.01% |
65.06% |
61.39% |
Interest Burden Percent |
|
112.36% |
103.33% |
100.19% |
89.79% |
99.96% |
98.63% |
100.88% |
100.46% |
100.09% |
101.29% |
99.65% |
Effective Tax Rate |
|
18.93% |
23.86% |
24.61% |
56.12% |
0.00% |
0.00% |
20.73% |
30.20% |
0.00% |
0.00% |
38.61% |
Return on Invested Capital (ROIC) |
|
10.19% |
24.37% |
33.64% |
1.29% |
-32.66% |
-9.91% |
20.12% |
21.12% |
-21.42% |
-10.04% |
21.34% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
5.69% |
19.46% |
32.42% |
1.21% |
-39.43% |
-1.36% |
11.52% |
16.98% |
-47.82% |
3.12% |
20.61% |
Return on Net Nonoperating Assets (RNNOA) |
|
-1.49% |
-3.62% |
-4.52% |
-0.16% |
3.63% |
0.13% |
-1.28% |
-2.20% |
5.36% |
0.23% |
2.61% |
Return on Equity (ROE) |
|
8.71% |
20.75% |
29.12% |
1.13% |
-29.03% |
-9.78% |
18.84% |
18.91% |
-16.06% |
-9.81% |
23.96% |
Cash Return on Invested Capital (CROIC) |
|
16.24% |
15.50% |
6.99% |
-0.93% |
2.49% |
-3.24% |
18.49% |
1.63% |
5.74% |
27.21% |
-2.92% |
Operating Return on Assets (OROA) |
|
7.51% |
20.53% |
29.00% |
2.21% |
-33.58% |
-10.18% |
18.69% |
21.24% |
-21.05% |
-10.08% |
25.50% |
Return on Assets (ROA) |
|
6.84% |
16.15% |
21.91% |
0.87% |
-23.02% |
-7.73% |
14.95% |
14.89% |
-12.43% |
-6.65% |
15.60% |
Return on Common Equity (ROCE) |
|
8.71% |
20.75% |
29.12% |
1.13% |
-29.03% |
-9.78% |
18.84% |
18.91% |
-16.06% |
-9.81% |
23.96% |
Return on Equity Simple (ROE_SIMPLE) |
|
8.48% |
19.08% |
25.46% |
1.12% |
-33.60% |
-10.49% |
18.46% |
17.83% |
-17.51% |
-10.46% |
22.74% |
Net Operating Profit after Tax (NOPAT) |
|
79 |
187 |
217 |
7.15 |
-217 |
-80 |
166 |
158 |
-167 |
-109 |
246 |
NOPAT Margin |
|
5.59% |
11.53% |
13.55% |
0.83% |
-36.23% |
-6.54% |
9.67% |
9.90% |
-22.94% |
-8.66% |
10.53% |
Net Nonoperating Expense Percent (NNEP) |
|
4.51% |
4.92% |
1.22% |
0.08% |
6.77% |
-8.55% |
8.60% |
4.13% |
26.41% |
-13.15% |
0.73% |
Return On Investment Capital (ROIC_SIMPLE) |
|
7.33% |
18.24% |
25.31% |
- |
- |
- |
- |
- |
- |
- |
- |
Cost of Revenue to Revenue |
|
73.26% |
67.36% |
67.93% |
76.68% |
80.35% |
75.23% |
68.74% |
65.87% |
83.39% |
78.03% |
63.88% |
SG&A Expenses to Revenue |
|
11.06% |
10.26% |
9.28% |
14.29% |
20.67% |
13.75% |
9.77% |
9.98% |
20.67% |
12.39% |
8.43% |
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 |
|
19.85% |
17.50% |
14.09% |
21.43% |
71.40% |
34.12% |
19.05% |
19.95% |
49.39% |
34.34% |
18.97% |
Earnings before Interest and Taxes (EBIT) |
|
100 |
248 |
289 |
18 |
-310 |
-115 |
219 |
232 |
-239 |
-151 |
401 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
233 |
356 |
372 |
91 |
-214 |
131 |
386 |
398 |
-18 |
124 |
635 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
1.18 |
1.49 |
2.13 |
1.46 |
1.03 |
1.30 |
2.11 |
5.56 |
4.86 |
2.47 |
2.37 |
Price to Tangible Book Value (P/TBV) |
|
1.25 |
1.59 |
2.22 |
1.54 |
1.08 |
1.35 |
2.18 |
5.77 |
5.06 |
2.56 |
2.44 |
Price to Revenue (P/Rev) |
|
0.90 |
0.94 |
1.14 |
1.08 |
1.08 |
0.88 |
1.16 |
3.18 |
5.38 |
1.86 |
1.09 |
Price to Earnings (P/E) |
|
13.87 |
7.82 |
8.38 |
130.00 |
0.00 |
0.00 |
11.41 |
31.22 |
0.00 |
0.00 |
10.43 |
Dividend Yield |
|
2.71% |
2.27% |
0.47% |
0.00% |
0.00% |
6.97% |
4.29% |
0.56% |
0.28% |
3.37% |
3.59% |
Earnings Yield |
|
7.21% |
12.79% |
11.94% |
0.77% |
0.00% |
0.00% |
8.76% |
3.20% |
0.00% |
0.00% |
9.59% |
Enterprise Value to Invested Capital (EV/IC) |
|
1.25 |
1.63 |
2.33 |
1.53 |
1.03 |
1.32 |
2.26 |
6.07 |
5.61 |
2.58 |
2.14 |
Enterprise Value to Revenue (EV/Rev) |
|
0.67 |
0.81 |
1.06 |
0.99 |
0.94 |
0.84 |
1.10 |
3.12 |
5.20 |
1.81 |
1.19 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
4.04 |
3.66 |
4.58 |
9.40 |
0.00 |
7.81 |
4.88 |
12.51 |
0.00 |
18.40 |
4.37 |
Enterprise Value to EBIT (EV/EBIT) |
|
9.38 |
5.25 |
5.89 |
46.72 |
0.00 |
0.00 |
8.60 |
21.50 |
0.00 |
0.00 |
6.92 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
11.92 |
6.98 |
7.84 |
119.72 |
0.00 |
0.00 |
11.33 |
31.55 |
0.00 |
0.00 |
11.26 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
2.70 |
3.30 |
8.46 |
17.93 |
7.24 |
4.91 |
4.85 |
37.26 |
37.25 |
4.83 |
8.59 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
7.48 |
10.98 |
37.72 |
0.00 |
34.22 |
0.00 |
12.33 |
407.65 |
84.45 |
7.71 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.21 |
Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.21 |
Financial Leverage |
|
-0.26 |
-0.19 |
-0.14 |
-0.13 |
-0.09 |
-0.09 |
-0.11 |
-0.13 |
-0.11 |
0.07 |
0.13 |
Leverage Ratio |
|
1.27 |
1.28 |
1.33 |
1.30 |
1.26 |
1.27 |
1.26 |
1.27 |
1.29 |
1.48 |
1.54 |
Compound Leverage Factor |
|
1.43 |
1.33 |
1.33 |
1.17 |
1.26 |
1.25 |
1.27 |
1.28 |
1.29 |
1.49 |
1.53 |
Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
17.23% |
Short-Term Debt 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% |
Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
17.23% |
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% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
82.77% |
Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.35 |
Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.34 |
Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.35 |
Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.91 |
Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.87 |
Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.91 |
Altman Z-Score |
|
5.28 |
6.98 |
7.93 |
5.14 |
3.56 |
5.19 |
8.44 |
16.61 |
11.75 |
7.02 |
5.61 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
4.03 |
4.79 |
3.94 |
3.76 |
5.38 |
4.31 |
4.32 |
4.40 |
4.72 |
4.58 |
3.56 |
Quick Ratio |
|
3.31 |
3.61 |
3.04 |
2.61 |
3.10 |
2.89 |
3.07 |
3.23 |
2.97 |
2.77 |
2.70 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
126 |
119 |
45 |
-5.14 |
16 |
-26 |
153 |
12 |
45 |
297 |
-34 |
Operating Cash Flow to CapEx |
|
173.35% |
242.31% |
162.70% |
100.18% |
182.75% |
88.70% |
169.60% |
128.09% |
476.61% |
300.66% |
91.49% |
Free Cash Flow to Firm to Interest Expense |
|
173.97 |
347.87 |
73.51 |
-2.66 |
44.22 |
-78.31 |
312.83 |
28.69 |
65.88 |
145.98 |
-23.53 |
Operating Cash Flow to Interest Expense |
|
482.58 |
1,157.66 |
327.83 |
24.74 |
209.00 |
626.17 |
795.52 |
313.86 |
149.35 |
233.17 |
225.55 |
Operating Cash Flow Less CapEx to Interest Expense |
|
204.19 |
679.91 |
126.34 |
0.05 |
94.64 |
-79.78 |
326.45 |
68.82 |
118.01 |
155.61 |
-20.99 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
1.06 |
1.34 |
1.61 |
1.05 |
0.65 |
1.09 |
1.47 |
1.46 |
0.64 |
0.84 |
1.49 |
Accounts Receivable Turnover |
|
4.71 |
4.36 |
4.74 |
4.11 |
2.96 |
4.32 |
4.91 |
5.83 |
3.63 |
2.92 |
4.36 |
Inventory Turnover |
|
9.49 |
10.48 |
12.36 |
8.19 |
5.23 |
7.96 |
9.66 |
9.42 |
5.14 |
6.94 |
10.58 |
Fixed Asset Turnover |
|
2.98 |
4.21 |
5.45 |
3.33 |
1.53 |
2.36 |
3.58 |
3.39 |
1.23 |
1.64 |
2.97 |
Accounts Payable Turnover |
|
12.23 |
10.88 |
11.48 |
11.49 |
10.20 |
11.75 |
11.44 |
12.08 |
8.31 |
7.85 |
10.14 |
Days Sales Outstanding (DSO) |
|
77.58 |
83.66 |
76.93 |
88.71 |
123.34 |
84.52 |
74.38 |
62.58 |
100.48 |
125.18 |
83.69 |
Days Inventory Outstanding (DIO) |
|
38.47 |
34.84 |
29.53 |
44.55 |
69.80 |
45.85 |
37.79 |
38.76 |
71.08 |
52.57 |
34.50 |
Days Payable Outstanding (DPO) |
|
29.85 |
33.54 |
31.80 |
31.78 |
35.77 |
31.07 |
31.91 |
30.22 |
43.94 |
46.49 |
36.01 |
Cash Conversion Cycle (CCC) |
|
86.20 |
84.96 |
74.66 |
101.48 |
157.37 |
99.30 |
80.25 |
71.12 |
127.62 |
131.26 |
82.18 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
752 |
799 |
731 |
559 |
547 |
780 |
834 |
821 |
675 |
887 |
1,293 |
Invested Capital Turnover |
|
1.82 |
2.11 |
2.48 |
1.56 |
0.90 |
1.51 |
2.08 |
2.13 |
0.93 |
1.16 |
2.03 |
Increase / (Decrease) in Invested Capital |
|
-47 |
68 |
172 |
12 |
-233 |
-54 |
14 |
146 |
-212 |
-406 |
280 |
Enterprise Value (EV) |
|
942 |
1,302 |
1,702 |
856 |
564 |
1,027 |
1,886 |
4,982 |
3,789 |
2,287 |
2,772 |
Market Capitalization |
|
1,268 |
1,526 |
1,829 |
938 |
649 |
1,077 |
2,002 |
5,073 |
3,921 |
2,352 |
2,557 |
Book Value per Share |
|
$5.02 |
$4.73 |
$3.96 |
$2.98 |
$2.94 |
$3.87 |
$4.42 |
$4.21 |
$3.71 |
$4.39 |
$4.93 |
Tangible Book Value per Share |
|
$4.72 |
$4.43 |
$3.81 |
$2.83 |
$2.79 |
$3.72 |
$4.28 |
$4.06 |
$3.56 |
$4.24 |
$4.79 |
Total Capital |
|
1,078 |
1,023 |
858 |
642 |
632 |
830 |
950 |
912 |
807 |
952 |
1,303 |
Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
225 |
Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
225 |
Net Debt |
|
-326 |
-223 |
-126 |
-82 |
-84 |
-50 |
-116 |
-91 |
-132 |
-65 |
215 |
Capital Expenditures (CapEx) |
|
202 |
163 |
124 |
48 |
43 |
236 |
229 |
104 |
21 |
158 |
353 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
225 |
352 |
398 |
279 |
264 |
285 |
359 |
404 |
246 |
320 |
603 |
Debt-free Net Working Capital (DFNWC) |
|
551 |
575 |
525 |
361 |
349 |
335 |
476 |
495 |
378 |
385 |
613 |
Net Working Capital (NWC) |
|
551 |
575 |
525 |
361 |
349 |
335 |
476 |
495 |
378 |
385 |
613 |
Net Nonoperating Expense (NNE) |
|
-12 |
-8.60 |
-1.28 |
-0.07 |
-4.55 |
7.11 |
-8.92 |
-4.61 |
-26 |
-9.83 |
0.95 |
Net Nonoperating Obligations (NNO) |
|
-326 |
-223 |
-126 |
-82 |
-84 |
-50 |
-116 |
-91 |
-132 |
-65 |
215 |
Total Depreciation and Amortization (D&A) |
|
133 |
108 |
83 |
73 |
95 |
246 |
167 |
167 |
221 |
275 |
234 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
15.90% |
21.76% |
24.87% |
32.23% |
44.17% |
23.35% |
20.89% |
25.31% |
33.71% |
25.28% |
25.79% |
Debt-free Net Working Capital to Revenue |
|
38.93% |
35.56% |
32.76% |
41.76% |
58.30% |
27.44% |
27.64% |
31.02% |
51.80% |
30.44% |
26.21% |
Net Working Capital to Revenue |
|
38.93% |
35.56% |
32.76% |
41.76% |
58.30% |
27.44% |
27.64% |
31.02% |
51.80% |
30.44% |
26.21% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.43 |
$0.90 |
$1.01 |
$0.03 |
($1.00) |
($0.41) |
$0.82 |
$0.75 |
($0.66) |
($0.47) |
$1.14 |
Adjusted Weighted Average Basic Shares Outstanding |
|
216.05M |
215.45M |
217.54M |
216.59M |
215.82M |
214.43M |
215.21M |
216.84M |
217.79M |
217.62M |
217.09M |
Adjusted Diluted Earnings per Share |
|
$0.43 |
$0.90 |
$1.01 |
$0.03 |
($1.00) |
($0.41) |
$0.82 |
$0.75 |
($0.66) |
($0.47) |
$1.14 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
216.05M |
215.45M |
217.54M |
216.59M |
215.82M |
214.43M |
215.21M |
216.84M |
217.79M |
217.62M |
217.09M |
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 |
|
216.05M |
215.45M |
217.54M |
216.59M |
215.82M |
214.43M |
215.21M |
216.84M |
217.79M |
217.62M |
217.09M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
72 |
179 |
213 |
3.79 |
-71 |
-25 |
164 |
155 |
-173 |
-105 |
256 |
Normalized NOPAT Margin |
|
5.12% |
11.09% |
13.28% |
0.44% |
-11.89% |
-2.05% |
9.52% |
9.70% |
-23.71% |
-8.30% |
10.94% |
Pre Tax Income Margin |
|
7.97% |
15.84% |
18.08% |
1.90% |
-51.72% |
-9.25% |
12.86% |
14.59% |
-32.84% |
-12.11% |
17.09% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
138.66 |
727.23 |
470.81 |
9.50 |
-829.90 |
-343.33 |
448.55 |
544.01 |
-351.17 |
-74.36 |
280.08 |
NOPAT to Interest Expense |
|
109.21 |
546.96 |
353.56 |
3.71 |
-581.08 |
-239.53 |
340.46 |
370.67 |
-245.61 |
-53.84 |
172.01 |
EBIT Less CapEx to Interest Expense |
|
-139.72 |
249.48 |
269.32 |
-15.20 |
-944.27 |
-1,049.28 |
-20.51 |
298.97 |
-382.50 |
-151.91 |
33.55 |
NOPAT Less CapEx to Interest Expense |
|
-169.17 |
69.21 |
152.07 |
-20.99 |
-695.45 |
-945.48 |
-128.61 |
125.63 |
-276.94 |
-131.39 |
-74.53 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
37.65% |
17.71% |
3.96% |
0.00% |
0.00% |
-37.00% |
57.62% |
26.66% |
-7.69% |
-33.75% |
37.36% |
Augmented Payout Ratio |
|
48.52% |
28.52% |
4.38% |
7.86% |
-0.39% |
-45.45% |
82.14% |
43.14% |
-10.00% |
-37.86% |
57.59% |