Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
20.22% |
12.22% |
30.58% |
8.99% |
2.66% |
9.59% |
9.93% |
-7.77% |
1.53% |
24.20% |
20.91% |
EBITDA Growth |
|
20.81% |
-9.48% |
26.17% |
855.03% |
-116.52% |
19.76% |
10.62% |
-9.82% |
-5.43% |
38.79% |
9.91% |
EBIT Growth |
|
29.39% |
-22.70% |
23.41% |
239.00% |
-193.52% |
25.33% |
4.23% |
-11.13% |
-16.02% |
53.33% |
8.00% |
NOPAT Growth |
|
22.77% |
-16.13% |
13.44% |
351.07% |
-170.20% |
17.14% |
-23.94% |
-8.01% |
1.23% |
14.40% |
23.67% |
Net Income Growth |
|
55.66% |
-58.60% |
23.38% |
173.23% |
-351.66% |
21.13% |
-27.26% |
-30.87% |
-27.10% |
63.52% |
37.68% |
EPS Growth |
|
53.03% |
-56.86% |
17.69% |
163.11% |
-348.19% |
20.29% |
-33.01% |
-31.33% |
-20.21% |
51.61% |
25.25% |
Operating Cash Flow Growth |
|
7.80% |
-3.39% |
20.96% |
6.19% |
10.72% |
24.25% |
13.04% |
-22.72% |
-10.96% |
95.17% |
-5.51% |
Free Cash Flow Firm Growth |
|
-262.64% |
338.66% |
-160.54% |
156.20% |
-140.99% |
239.66% |
-1,495.49% |
-136.44% |
-68.81% |
4,899.64% |
-95.53% |
Invested Capital Growth |
|
26.85% |
-2.81% |
15.38% |
0.88% |
12.57% |
-25.85% |
33.98% |
9.15% |
2.41% |
-9.08% |
6.32% |
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 |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
EBITDA Margin |
|
61.36% |
61.06% |
75.70% |
78.35% |
-11.31% |
70.28% |
64.31% |
63.92% |
65.37% |
70.18% |
62.80% |
Operating Margin |
|
33.91% |
31.93% |
41.09% |
47.30% |
-29.33% |
30.03% |
28.09% |
40.60% |
40.70% |
40.82% |
44.32% |
EBIT Margin |
|
34.19% |
31.77% |
46.12% |
48.80% |
-38.26% |
42.00% |
36.73% |
38.73% |
40.20% |
48.60% |
39.36% |
Profit (Net Income) Margin |
|
14.45% |
11.16% |
30.25% |
32.01% |
-47.64% |
19.43% |
17.58% |
26.57% |
35.45% |
49.38% |
37.50% |
Tax Burden Percent |
|
92.48% |
96.19% |
100.00% |
100.00% |
98.13% |
123.65% |
124.81% |
130.69% |
123.40% |
120.10% |
137.50% |
Interest Burden Percent |
|
45.69% |
36.51% |
65.58% |
65.60% |
126.90% |
37.42% |
38.36% |
52.49% |
71.47% |
84.60% |
69.28% |
Effective Tax Rate |
|
7.52% |
3.81% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
|
8.40% |
7.65% |
9.63% |
9.18% |
-3.89% |
5.02% |
4.27% |
6.86% |
7.89% |
7.51% |
6.46% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
1.73% |
0.13% |
5.64% |
4.71% |
-12.21% |
1.99% |
1.46% |
1.96% |
5.59% |
10.94% |
4.38% |
Return on Net Nonoperating Assets (RNNOA) |
|
3.66% |
0.23% |
9.93% |
9.30% |
-19.71% |
2.78% |
1.93% |
1.84% |
4.44% |
9.26% |
4.02% |
Return on Equity (ROE) |
|
12.05% |
7.88% |
19.56% |
18.49% |
-23.60% |
7.80% |
6.20% |
8.69% |
12.32% |
16.77% |
10.47% |
Cash Return on Invested Capital (CROIC) |
|
-15.27% |
10.50% |
-4.65% |
8.30% |
-15.72% |
34.70% |
-24.78% |
-1.90% |
5.51% |
17.02% |
0.33% |
Operating Return on Assets (OROA) |
|
7.89% |
6.30% |
8.45% |
7.65% |
-5.17% |
4.97% |
4.46% |
4.96% |
5.56% |
6.51% |
4.24% |
Return on Assets (ROA) |
|
3.33% |
2.21% |
5.54% |
5.02% |
-6.43% |
2.30% |
2.14% |
3.40% |
4.90% |
6.61% |
4.04% |
Return on Common Equity (ROCE) |
|
12.05% |
7.88% |
19.56% |
18.49% |
-23.60% |
7.80% |
6.20% |
8.69% |
12.32% |
16.77% |
10.47% |
Return on Equity Simple (ROE_SIMPLE) |
|
11.58% |
8.08% |
18.58% |
16.73% |
-28.21% |
8.06% |
6.24% |
8.47% |
12.91% |
16.17% |
10.65% |
Net Operating Profit after Tax (NOPAT) |
|
284 |
231 |
275 |
243 |
-97 |
138 |
118 |
155 |
168 |
166 |
145 |
NOPAT Margin |
|
31.36% |
30.71% |
41.09% |
47.30% |
-20.53% |
30.03% |
28.09% |
40.60% |
40.70% |
40.82% |
44.32% |
Net Nonoperating Expense Percent (NNEP) |
|
6.67% |
7.52% |
3.99% |
4.47% |
8.32% |
3.03% |
2.81% |
4.90% |
2.30% |
-3.43% |
2.08% |
Return On Investment Capital (ROIC_SIMPLE) |
|
7.15% |
7.25% |
8.37% |
- |
- |
- |
- |
- |
- |
- |
- |
Cost of Revenue to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
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 |
|
66.09% |
68.07% |
58.91% |
52.70% |
129.33% |
69.97% |
71.91% |
59.40% |
59.30% |
59.18% |
55.68% |
Earnings before Interest and Taxes (EBIT) |
|
309 |
239 |
309 |
251 |
-180 |
193 |
154 |
148 |
166 |
198 |
129 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
555 |
459 |
507 |
402 |
-53 |
322 |
269 |
243 |
270 |
285 |
206 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
1.21 |
1.33 |
0.94 |
0.85 |
0.70 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Price to Tangible Book Value (P/TBV) |
|
1.21 |
1.33 |
0.94 |
0.85 |
0.70 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Price to Revenue (P/Rev) |
|
1.50 |
1.84 |
1.53 |
1.63 |
1.18 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Price to Earnings (P/E) |
|
10.41 |
16.47 |
5.07 |
5.08 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Dividend Yield |
|
10.81% |
9.72% |
11.87% |
9.65% |
21.42% |
14.42% |
22.13% |
19.01% |
24.98% |
24.41% |
29.85% |
Earnings Yield |
|
9.60% |
6.07% |
19.73% |
19.69% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Enterprise Value to Invested Capital (EV/IC) |
|
1.06 |
1.12 |
0.98 |
0.94 |
0.91 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Revenue (EV/Rev) |
|
4.43 |
4.42 |
4.48 |
4.89 |
5.08 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
7.23 |
7.23 |
5.91 |
6.24 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to EBIT (EV/EBIT) |
|
12.97 |
13.90 |
9.71 |
10.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
14.14 |
14.38 |
10.89 |
10.33 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
10.84 |
9.68 |
8.45 |
8.54 |
8.66 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
10.47 |
0.00 |
11.42 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
2.52 |
2.07 |
2.02 |
1.92 |
2.73 |
1.45 |
2.21 |
1.46 |
1.37 |
1.32 |
1.50 |
Long-Term Debt to Equity |
|
1.91 |
1.65 |
1.17 |
1.62 |
2.12 |
1.22 |
1.93 |
1.19 |
1.22 |
1.15 |
1.34 |
Financial Leverage |
|
2.12 |
1.84 |
1.76 |
1.97 |
1.61 |
1.40 |
1.32 |
0.94 |
0.79 |
0.85 |
0.92 |
Leverage Ratio |
|
3.62 |
3.56 |
3.53 |
3.69 |
3.67 |
3.40 |
2.90 |
2.55 |
2.51 |
2.54 |
2.60 |
Compound Leverage Factor |
|
1.65 |
1.30 |
2.32 |
2.42 |
4.66 |
1.27 |
1.11 |
1.34 |
1.80 |
2.15 |
1.80 |
Debt to Total Capital |
|
71.56% |
67.38% |
66.85% |
65.79% |
73.20% |
59.24% |
68.86% |
59.33% |
57.79% |
56.82% |
60.03% |
Short-Term Debt to Total Capital |
|
17.37% |
13.59% |
27.98% |
10.54% |
16.33% |
9.32% |
8.84% |
10.99% |
6.51% |
7.23% |
6.32% |
Long-Term Debt to Total Capital |
|
54.20% |
53.79% |
38.87% |
55.25% |
56.87% |
49.92% |
60.02% |
48.35% |
51.28% |
49.59% |
53.71% |
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 |
|
28.44% |
32.62% |
33.15% |
34.21% |
26.80% |
40.76% |
31.14% |
40.67% |
42.21% |
43.18% |
39.97% |
Debt to EBITDA |
|
5.12 |
4.67 |
4.34 |
4.70 |
-40.80 |
4.99 |
9.69 |
7.16 |
5.75 |
5.73 |
8.42 |
Net Debt to EBITDA |
|
4.77 |
4.22 |
3.89 |
4.16 |
-34.49 |
3.82 |
7.33 |
4.76 |
3.79 |
3.03 |
5.83 |
Long-Term Debt to EBITDA |
|
3.88 |
3.73 |
2.52 |
3.94 |
-31.69 |
4.20 |
8.45 |
5.84 |
5.10 |
5.00 |
7.54 |
Debt to NOPAT |
|
10.01 |
9.29 |
7.99 |
7.78 |
-22.47 |
11.67 |
22.18 |
11.28 |
9.24 |
9.84 |
11.94 |
Net Debt to NOPAT |
|
9.34 |
8.39 |
7.16 |
6.89 |
-19.00 |
8.95 |
16.79 |
7.50 |
6.08 |
5.21 |
8.27 |
Long-Term Debt to NOPAT |
|
7.58 |
7.42 |
4.65 |
6.53 |
-17.46 |
9.83 |
19.34 |
9.19 |
8.20 |
8.59 |
10.68 |
Altman Z-Score |
|
0.59 |
0.51 |
0.44 |
0.50 |
-0.10 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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 |
|
0.38 |
0.31 |
0.28 |
0.63 |
0.62 |
1.07 |
1.02 |
0.92 |
1.17 |
1.57 |
1.59 |
Quick Ratio |
|
0.26 |
0.24 |
0.25 |
0.56 |
0.58 |
1.03 |
0.98 |
0.90 |
1.03 |
1.53 |
1.54 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-516 |
317 |
-133 |
220 |
-391 |
953 |
-682 |
-43 |
117 |
376 |
7.53 |
Operating Cash Flow to CapEx |
|
59.45% |
317.04% |
68.40% |
73.82% |
425.15% |
118.31% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
|
-2.80 |
1.89 |
-1.13 |
2.42 |
-7.05 |
7.48 |
-6.98 |
-0.56 |
1.92 |
10.03 |
0.13 |
Operating Cash Flow to Interest Expense |
|
2.01 |
2.05 |
3.03 |
3.23 |
4.99 |
1.96 |
2.06 |
2.31 |
3.77 |
6.89 |
2.30 |
Operating Cash Flow Less CapEx to Interest Expense |
|
-1.37 |
1.40 |
-1.40 |
-1.15 |
3.82 |
0.30 |
2.06 |
2.31 |
3.77 |
8.80 |
2.30 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.23 |
0.20 |
0.18 |
0.16 |
0.14 |
0.12 |
0.12 |
0.13 |
0.14 |
0.13 |
0.11 |
Accounts Receivable Turnover |
|
20.85 |
15.81 |
15.67 |
14.35 |
11.28 |
8.75 |
9.41 |
11.97 |
9.12 |
3.63 |
2.45 |
Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Days Sales Outstanding (DSO) |
|
17.50 |
23.09 |
23.30 |
25.43 |
32.36 |
41.72 |
38.80 |
30.50 |
40.04 |
100.68 |
148.87 |
Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Days Payable Outstanding (DPO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Cash Conversion Cycle (CCC) |
|
17.50 |
23.09 |
23.30 |
25.43 |
32.36 |
41.72 |
38.80 |
30.50 |
40.04 |
100.68 |
148.87 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
3,778 |
2,978 |
3,065 |
2,656 |
2,633 |
2,339 |
3,154 |
2,354 |
2,157 |
2,106 |
2,316 |
Invested Capital Turnover |
|
0.27 |
0.25 |
0.23 |
0.19 |
0.19 |
0.17 |
0.15 |
0.17 |
0.19 |
0.18 |
0.15 |
Increase / (Decrease) in Invested Capital |
|
800 |
-86 |
408 |
23 |
294 |
-815 |
800 |
197 |
51 |
-210 |
138 |
Enterprise Value (EV) |
|
4,010 |
3,322 |
3,001 |
2,508 |
2,395 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Market Capitalization |
|
1,360 |
1,383 |
1,028 |
834 |
557 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Book Value per Share |
|
$8.21 |
$7.50 |
$7.88 |
$7.69 |
$6.66 |
$10.28 |
$11.14 |
$12.50 |
$12.13 |
$13.29 |
$12.36 |
Tangible Book Value per Share |
|
$8.21 |
$7.50 |
$7.88 |
$7.69 |
$6.66 |
$10.28 |
$11.14 |
$12.50 |
$12.13 |
$13.29 |
$12.36 |
Total Capital |
|
3,968 |
3,186 |
3,292 |
2,872 |
2,969 |
2,714 |
3,789 |
2,939 |
2,687 |
2,876 |
2,886 |
Total Debt |
|
2,839 |
2,147 |
2,201 |
1,889 |
2,173 |
1,608 |
2,609 |
1,744 |
1,553 |
1,634 |
1,732 |
Total Long-Term Debt |
|
2,150 |
1,714 |
1,280 |
1,586 |
1,688 |
1,355 |
2,274 |
1,421 |
1,378 |
1,426 |
1,550 |
Net Debt |
|
2,650 |
1,939 |
1,973 |
1,674 |
1,837 |
1,233 |
1,974 |
1,159 |
1,023 |
864 |
1,200 |
Capital Expenditures (CapEx) |
|
622 |
108 |
519 |
398 |
65 |
211 |
0.00 |
0.00 |
0.00 |
-72 |
0.00 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
3.78 |
-429 |
-49 |
-46 |
-44 |
-56 |
45 |
50 |
33 |
75 |
184 |
Debt-free Net Working Capital (DFNWC) |
|
177 |
-238 |
162 |
153 |
265 |
278 |
344 |
297 |
214 |
345 |
309 |
Net Working Capital (NWC) |
|
-512 |
-671 |
-760 |
-150 |
-220 |
25 |
9.45 |
-26 |
39 |
137 |
126 |
Net Nonoperating Expense (NNE) |
|
153 |
147 |
73 |
78 |
128 |
49 |
44 |
53 |
22 |
-35 |
22 |
Net Nonoperating Obligations (NNO) |
|
2,650 |
1,939 |
1,973 |
1,674 |
1,837 |
1,233 |
1,974 |
1,159 |
1,023 |
864 |
1,163 |
Total Depreciation and Amortization (D&A) |
|
246 |
220 |
198 |
152 |
127 |
130 |
116 |
96 |
104 |
88 |
77 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
0.42% |
-57.09% |
-7.37% |
-8.94% |
-9.29% |
-12.11% |
10.71% |
13.11% |
8.11% |
18.49% |
56.31% |
Debt-free Net Working Capital to Revenue |
|
19.59% |
-31.67% |
24.11% |
29.76% |
56.23% |
60.52% |
82.25% |
77.93% |
51.91% |
84.82% |
94.32% |
Net Working Capital to Revenue |
|
-56.59% |
-89.21% |
-113.31% |
-29.22% |
-46.72% |
5.37% |
2.26% |
-6.84% |
9.55% |
33.67% |
38.62% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$1.01 |
$0.67 |
$1.60 |
$1.35 |
($2.06) |
$0.83 |
$0.70 |
$1.06 |
$1.57 |
$2.15 |
$1.32 |
Adjusted Weighted Average Basic Shares Outstanding |
|
129.39M |
126.25M |
126.79M |
122.14M |
108.97M |
107.61M |
105.90M |
95.60M |
93.50M |
93.45M |
93.33M |
Adjusted Diluted Earnings per Share |
|
$1.01 |
$0.66 |
$1.53 |
$1.30 |
($2.06) |
$0.83 |
$0.69 |
$1.03 |
$1.50 |
$1.88 |
$1.24 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
130M |
126.58M |
137.38M |
139.38M |
108.97M |
107.70M |
107.61M |
102.90M |
108.04M |
119.01M |
116.75M |
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 |
|
145.71M |
137.47M |
138.56M |
138.55M |
127.81M |
119.39M |
119.37M |
110.93M |
101.50M |
93.47M |
93.40M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
279 |
220 |
184 |
144 |
135 |
138 |
124 |
107 |
121 |
141 |
93 |
Normalized NOPAT Margin |
|
30.81% |
29.27% |
27.38% |
28.00% |
28.64% |
30.18% |
29.58% |
28.21% |
29.42% |
34.61% |
28.43% |
Pre Tax Income Margin |
|
15.62% |
11.60% |
30.25% |
32.01% |
-48.55% |
15.72% |
14.09% |
20.33% |
28.73% |
41.11% |
27.27% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
1.68 |
1.43 |
2.63 |
2.76 |
-3.25 |
1.51 |
1.57 |
1.92 |
2.72 |
5.27 |
2.24 |
NOPAT to Interest Expense |
|
1.54 |
1.38 |
2.35 |
2.67 |
-1.75 |
1.08 |
1.20 |
2.01 |
2.75 |
4.43 |
2.52 |
EBIT Less CapEx to Interest Expense |
|
-1.70 |
0.78 |
-1.79 |
-1.62 |
-4.43 |
-0.14 |
1.57 |
1.92 |
2.72 |
7.18 |
2.24 |
NOPAT Less CapEx to Interest Expense |
|
-1.84 |
0.73 |
-2.08 |
-1.70 |
-2.92 |
-0.57 |
1.20 |
2.01 |
2.75 |
6.34 |
2.52 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
106.00% |
146.53% |
55.03% |
47.19% |
-48.74% |
168.94% |
202.74% |
151.08% |
114.95% |
80.96% |
123.88% |
Augmented Payout Ratio |
|
106.00% |
158.65% |
55.03% |
47.19% |
-48.74% |
168.94% |
202.74% |
151.08% |
114.95% |
80.96% |
123.88% |