Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
4.38% |
0.00% |
-8.82% |
22.48% |
13.24% |
-24.99% |
96.94% |
29.68% |
14.83% |
16.22% |
5.22% |
EBITDA Growth |
|
22.54% |
0.00% |
785.78% |
2.32% |
120.26% |
-45.24% |
39.07% |
114.87% |
23.99% |
29.79% |
10.27% |
EBIT Growth |
|
29.44% |
0.00% |
152.55% |
5.04% |
300.18% |
-55.84% |
-65.95% |
800.59% |
38.84% |
41.91% |
12.30% |
NOPAT Growth |
|
24.65% |
0.00% |
150.39% |
5.41% |
347.13% |
-49.81% |
-75.66% |
1,313.57% |
10.65% |
36.89% |
11.81% |
Net Income Growth |
|
45.34% |
0.00% |
91.11% |
159.11% |
1,356.22% |
-40.94% |
-120.36% |
1,843.83% |
7.70% |
29.02% |
7.80% |
EPS Growth |
|
64.25% |
0.00% |
89.36% |
140.00% |
1,190.00% |
-41.09% |
-111.84% |
1,588.89% |
9.70% |
29.25% |
8.42% |
Operating Cash Flow Growth |
|
-10.84% |
0.00% |
-3.78% |
21.07% |
121.70% |
-49.72% |
192.39% |
-3.93% |
37.85% |
59.16% |
1.40% |
Free Cash Flow Firm Growth |
|
-49.82% |
0.00% |
0.00% |
90.70% |
233.69% |
-4.67% |
-2,123.72% |
95.86% |
343.92% |
-52.19% |
-571.93% |
Invested Capital Growth |
|
-1.73% |
0.00% |
0.00% |
11.79% |
0.10% |
-4.83% |
220.71% |
9.01% |
-0.07% |
5.56% |
22.66% |
Revenue Q/Q Growth |
|
1.11% |
0.00% |
0.00% |
0.00% |
1.81% |
-21.15% |
31.88% |
5.90% |
3.59% |
2.96% |
1.08% |
EBITDA Q/Q Growth |
|
8.39% |
0.00% |
0.00% |
0.00% |
9.46% |
-36.53% |
108.15% |
2.48% |
11.21% |
4.88% |
2.70% |
EBIT Q/Q Growth |
|
10.70% |
0.00% |
0.00% |
0.00% |
14.09% |
-45.58% |
185.70% |
5.10% |
19.14% |
5.67% |
3.22% |
NOPAT Q/Q Growth |
|
15.61% |
0.00% |
0.00% |
0.00% |
-19.17% |
-43.02% |
169.54% |
12.89% |
4.92% |
3.82% |
2.09% |
Net Income Q/Q Growth |
|
27.72% |
0.00% |
0.00% |
0.00% |
-15.47% |
-30.16% |
79.44% |
33.79% |
-10.97% |
1.66% |
0.05% |
EPS Q/Q Growth |
|
25.93% |
0.00% |
0.00% |
0.00% |
-23.67% |
-30.28% |
75.68% |
28.85% |
-10.91% |
2.15% |
0.49% |
Operating Cash Flow Q/Q Growth |
|
37.63% |
0.00% |
0.00% |
40.50% |
7.13% |
-42.77% |
76.91% |
-2.55% |
15.00% |
19.17% |
-3.80% |
Free Cash Flow Firm Q/Q Growth |
|
-25.29% |
0.00% |
0.00% |
0.00% |
0.00% |
-24.10% |
22.94% |
-115.32% |
-0.81% |
268.92% |
7.51% |
Invested Capital Q/Q Growth |
|
-4.03% |
0.00% |
0.00% |
0.00% |
0.55% |
-0.33% |
-16.24% |
2.49% |
2.85% |
-1.62% |
-2.05% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
30.32% |
36.63% |
36.95% |
37.80% |
37.64% |
38.58% |
35.36% |
38.59% |
39.31% |
41.92% |
43.81% |
EBITDA Margin |
|
13.71% |
-1.92% |
14.43% |
12.05% |
23.44% |
17.12% |
12.09% |
20.03% |
21.62% |
24.15% |
25.31% |
Operating Margin |
|
10.90% |
-9.66% |
5.34% |
4.59% |
16.47% |
9.62% |
1.50% |
10.98% |
13.81% |
16.93% |
17.97% |
EBIT Margin |
|
11.13% |
-9.58% |
5.52% |
4.74% |
16.74% |
9.85% |
1.70% |
11.83% |
14.31% |
17.47% |
18.65% |
Profit (Net Income) Margin |
|
7.37% |
-16.55% |
-1.61% |
0.78% |
10.02% |
7.89% |
-0.82% |
10.97% |
10.29% |
11.42% |
11.70% |
Tax Burden Percent |
|
78.58% |
95.99% |
49.53% |
-16.42% |
77.08% |
144.37% |
71.37% |
110.14% |
81.99% |
76.14% |
74.71% |
Interest Burden Percent |
|
84.30% |
179.93% |
-59.01% |
-100.18% |
77.63% |
55.43% |
-67.06% |
84.14% |
87.68% |
85.83% |
83.97% |
Effective Tax Rate |
|
24.28% |
0.00% |
0.00% |
0.00% |
22.92% |
11.71% |
0.00% |
-4.25% |
20.16% |
23.28% |
23.17% |
Return on Invested Capital (ROIC) |
|
12.31% |
0.00% |
5.19% |
2.58% |
10.93% |
5.62% |
0.67% |
5.91% |
6.27% |
8.36% |
8.18% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
6.79% |
0.00% |
-3.04% |
-0.20% |
6.27% |
4.66% |
-9.49% |
2.98% |
2.71% |
-1.18% |
1.15% |
Return on Net Nonoperating Assets (RNNOA) |
|
2.12% |
0.00% |
-28.22% |
-0.47% |
6.16% |
3.36% |
-1.25% |
0.28% |
0.37% |
-0.14% |
0.25% |
Return on Equity (ROE) |
|
14.43% |
0.00% |
-23.03% |
2.12% |
17.09% |
8.97% |
-0.59% |
6.19% |
6.64% |
8.22% |
8.42% |
Cash Return on Invested Capital (CROIC) |
|
14.05% |
0.00% |
-194.81% |
-8.55% |
10.82% |
10.57% |
-104.26% |
-2.71% |
6.34% |
2.95% |
-12.18% |
Operating Return on Assets (OROA) |
|
8.21% |
0.00% |
2.48% |
2.52% |
9.89% |
4.36% |
0.65% |
3.91% |
5.66% |
7.92% |
8.04% |
Return on Assets (ROA) |
|
5.44% |
0.00% |
-0.73% |
0.41% |
5.92% |
3.49% |
-0.31% |
3.62% |
4.07% |
5.18% |
5.04% |
Return on Common Equity (ROCE) |
|
14.29% |
0.00% |
-22.53% |
2.11% |
17.09% |
8.97% |
-0.58% |
6.14% |
6.59% |
8.17% |
8.37% |
Return on Equity Simple (ROE_SIMPLE) |
|
15.87% |
0.00% |
-11.77% |
1.25% |
16.07% |
8.51% |
-0.36% |
6.28% |
6.62% |
8.02% |
8.31% |
Net Operating Profit after Tax (NOPAT) |
|
1,064 |
-144 |
72 |
76 |
341 |
171 |
42 |
590 |
653 |
893 |
999 |
NOPAT Margin |
|
8.25% |
-6.76% |
3.74% |
3.22% |
12.70% |
8.49% |
1.05% |
11.45% |
11.03% |
12.99% |
13.81% |
Net Nonoperating Expense Percent (NNEP) |
|
5.52% |
0.00% |
8.23% |
2.78% |
4.65% |
0.96% |
10.15% |
2.93% |
3.56% |
9.54% |
7.02% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
5.43% |
7.11% |
6.66% |
Cost of Revenue to Revenue |
|
69.68% |
63.37% |
63.05% |
62.20% |
62.36% |
61.42% |
64.64% |
61.41% |
60.69% |
58.08% |
56.19% |
SG&A Expenses to Revenue |
|
19.42% |
21.05% |
23.91% |
28.13% |
16.50% |
23.74% |
19.87% |
19.95% |
18.52% |
18.51% |
18.58% |
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 |
|
19.42% |
46.29% |
31.62% |
33.21% |
21.17% |
28.96% |
33.86% |
27.61% |
25.49% |
24.98% |
25.85% |
Earnings before Interest and Taxes (EBIT) |
|
1,435 |
-204 |
107 |
113 |
450 |
199 |
68 |
610 |
847 |
1,201 |
1,349 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
1,767 |
-41 |
280 |
286 |
631 |
345 |
480 |
1,032 |
1,279 |
1,660 |
1,831 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
1.84 |
0.00 |
0.00 |
4.49 |
2.42 |
4.00 |
2.08 |
2.79 |
2.30 |
3.20 |
3.58 |
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) |
|
0.86 |
0.00 |
0.00 |
2.79 |
1.51 |
3.71 |
4.77 |
4.88 |
3.57 |
4.55 |
5.04 |
Price to Earnings (P/E) |
|
11.83 |
0.00 |
0.00 |
360.28 |
15.04 |
47.02 |
0.00 |
44.70 |
34.91 |
40.17 |
43.47 |
Dividend Yield |
|
2.41% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.03% |
0.15% |
0.10% |
0.09% |
Earnings Yield |
|
8.45% |
0.00% |
0.00% |
0.28% |
6.65% |
2.13% |
0.00% |
2.24% |
2.86% |
2.49% |
2.30% |
Enterprise Value to Invested Capital (EV/IC) |
|
1.59 |
0.00 |
0.00 |
2.65 |
1.76 |
2.89 |
2.22 |
2.55 |
2.15 |
2.96 |
2.95 |
Enterprise Value to Revenue (EV/Rev) |
|
1.06 |
0.00 |
0.00 |
3.48 |
2.05 |
4.26 |
5.33 |
5.15 |
3.77 |
4.72 |
5.49 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
7.70 |
0.00 |
0.00 |
28.91 |
8.73 |
24.87 |
44.12 |
25.73 |
17.44 |
19.56 |
21.70 |
Enterprise Value to EBIT (EV/EBIT) |
|
9.48 |
0.00 |
0.00 |
73.56 |
12.22 |
43.20 |
312.93 |
43.54 |
26.36 |
27.03 |
29.46 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
12.79 |
0.00 |
0.00 |
108.37 |
16.11 |
50.11 |
507.79 |
45.01 |
34.19 |
36.35 |
39.79 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
13.98 |
0.00 |
0.00 |
41.28 |
12.38 |
38.42 |
32.42 |
42.28 |
25.78 |
23.57 |
28.45 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
11.20 |
0.00 |
0.00 |
0.00 |
16.27 |
26.63 |
0.00 |
0.00 |
33.84 |
102.99 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.70 |
0.00 |
10.22 |
1.38 |
1.00 |
0.86 |
0.42 |
0.38 |
0.30 |
0.28 |
0.46 |
Long-Term Debt to Equity |
|
0.62 |
0.00 |
10.13 |
1.37 |
0.99 |
0.86 |
0.42 |
0.38 |
0.29 |
0.27 |
0.46 |
Financial Leverage |
|
0.31 |
0.00 |
9.28 |
2.38 |
0.98 |
0.72 |
0.13 |
0.09 |
0.13 |
0.12 |
0.22 |
Leverage Ratio |
|
2.65 |
0.00 |
15.88 |
5.11 |
2.89 |
2.57 |
1.87 |
1.71 |
1.63 |
1.59 |
1.67 |
Compound Leverage Factor |
|
2.24 |
0.00 |
-9.37 |
-5.12 |
2.24 |
1.43 |
-1.25 |
1.44 |
1.43 |
1.36 |
1.40 |
Debt to Total Capital |
|
41.13% |
0.00% |
91.09% |
58.01% |
49.94% |
46.29% |
29.79% |
27.50% |
22.92% |
21.67% |
31.71% |
Short-Term Debt to Total Capital |
|
4.70% |
0.00% |
0.80% |
0.59% |
0.24% |
0.22% |
0.31% |
0.31% |
0.30% |
0.24% |
0.02% |
Long-Term Debt to Total Capital |
|
36.43% |
0.00% |
90.29% |
57.42% |
49.71% |
46.07% |
29.48% |
27.19% |
22.62% |
21.42% |
31.69% |
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 |
|
0.56% |
0.00% |
0.19% |
0.00% |
0.00% |
0.00% |
0.53% |
0.56% |
0.51% |
0.50% |
0.44% |
Common Equity to Total Capital |
|
58.30% |
0.00% |
8.72% |
41.99% |
50.06% |
53.71% |
69.67% |
71.94% |
76.57% |
77.83% |
67.85% |
Debt to EBITDA |
|
2.39 |
0.00 |
9.93 |
7.13 |
2.65 |
4.67 |
8.12 |
3.33 |
2.15 |
1.64 |
2.60 |
Net Debt to EBITDA |
|
1.43 |
0.00 |
9.02 |
5.75 |
2.30 |
3.20 |
4.47 |
1.29 |
0.89 |
0.68 |
1.76 |
Long-Term Debt to EBITDA |
|
2.12 |
0.00 |
9.84 |
7.05 |
2.64 |
4.64 |
8.04 |
3.30 |
2.12 |
1.62 |
2.60 |
Debt to NOPAT |
|
3.97 |
0.00 |
38.35 |
26.71 |
4.90 |
9.40 |
93.47 |
5.83 |
4.22 |
3.05 |
4.76 |
Net Debt to NOPAT |
|
2.37 |
0.00 |
34.82 |
21.56 |
4.25 |
6.45 |
51.50 |
2.26 |
1.75 |
1.26 |
3.22 |
Long-Term Debt to NOPAT |
|
3.52 |
0.00 |
38.01 |
26.44 |
4.87 |
9.36 |
92.50 |
5.77 |
4.16 |
3.01 |
4.76 |
Altman Z-Score |
|
2.28 |
0.00 |
0.00 |
1.92 |
1.90 |
2.41 |
2.08 |
3.20 |
3.17 |
4.30 |
3.82 |
Noncontrolling Interest Sharing Ratio |
|
0.91% |
0.00% |
2.17% |
0.34% |
0.00% |
0.00% |
0.63% |
0.76% |
0.72% |
0.65% |
0.64% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
1.56 |
0.00 |
2.39 |
2.61 |
2.23 |
2.69 |
2.58 |
2.80 |
2.37 |
2.22 |
2.29 |
Quick Ratio |
|
1.04 |
0.00 |
1.40 |
1.65 |
1.25 |
1.68 |
1.74 |
2.08 |
1.63 |
1.55 |
1.58 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
1,214 |
0.00 |
-2,722 |
-253 |
338 |
322 |
-6,526 |
-270 |
659 |
315 |
-1,488 |
Operating Cash Flow to CapEx |
|
444.18% |
297.75% |
242.82% |
415.98% |
912.73% |
596.00% |
1,621.59% |
1,149.82% |
914.80% |
1,408.38% |
976.71% |
Free Cash Flow to Firm to Interest Expense |
|
5.39 |
0.00 |
-15.98 |
-1.12 |
3.36 |
3.64 |
-57.70 |
-2.80 |
6.32 |
1.85 |
-6.88 |
Operating Cash Flow to Interest Expense |
|
4.32 |
1.06 |
0.97 |
0.89 |
4.41 |
2.52 |
5.78 |
6.49 |
8.30 |
8.09 |
6.46 |
Operating Cash Flow Less CapEx to Interest Expense |
|
3.35 |
0.70 |
0.57 |
0.68 |
3.93 |
2.10 |
5.42 |
5.93 |
7.39 |
7.52 |
5.80 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.74 |
0.00 |
0.45 |
0.53 |
0.59 |
0.44 |
0.38 |
0.33 |
0.40 |
0.45 |
0.43 |
Accounts Receivable Turnover |
|
6.15 |
0.00 |
4.39 |
4.86 |
5.07 |
4.10 |
6.02 |
5.69 |
5.71 |
5.84 |
5.63 |
Inventory Turnover |
|
7.12 |
0.00 |
2.75 |
3.15 |
3.29 |
2.41 |
4.21 |
4.03 |
3.82 |
3.94 |
3.95 |
Fixed Asset Turnover |
|
8.75 |
0.00 |
5.41 |
6.58 |
7.47 |
5.91 |
0.00 |
0.00 |
0.00 |
10.30 |
9.31 |
Accounts Payable Turnover |
|
7.32 |
0.00 |
5.69 |
6.10 |
5.50 |
3.74 |
5.98 |
5.24 |
4.96 |
5.06 |
4.94 |
Days Sales Outstanding (DSO) |
|
59.32 |
0.00 |
83.11 |
75.13 |
72.04 |
89.06 |
60.67 |
64.13 |
63.87 |
62.54 |
64.82 |
Days Inventory Outstanding (DIO) |
|
51.30 |
0.00 |
132.51 |
115.91 |
110.81 |
151.16 |
86.63 |
90.61 |
95.53 |
92.60 |
92.31 |
Days Payable Outstanding (DPO) |
|
49.84 |
0.00 |
64.15 |
59.86 |
66.34 |
97.63 |
61.06 |
69.62 |
73.66 |
72.19 |
73.84 |
Cash Conversion Cycle (CCC) |
|
60.79 |
0.00 |
151.47 |
131.18 |
116.50 |
142.59 |
86.25 |
85.12 |
85.75 |
82.94 |
83.28 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
8,565 |
0.00 |
2,794 |
3,124 |
3,127 |
2,976 |
9,544 |
10,404 |
10,397 |
10,975 |
13,462 |
Invested Capital Turnover |
|
1.49 |
0.00 |
1.39 |
0.80 |
0.86 |
0.66 |
0.63 |
0.52 |
0.57 |
0.64 |
0.59 |
Increase / (Decrease) in Invested Capital |
|
-151 |
0.00 |
2,794 |
329 |
3.20 |
-151 |
6,568 |
860 |
-6.90 |
578 |
2,487 |
Enterprise Value (EV) |
|
13,603 |
0.00 |
0.00 |
8,276 |
5,502 |
8,587 |
21,185 |
26,545 |
22,314 |
32,471 |
39,739 |
Market Capitalization |
|
11,026 |
0.00 |
0.00 |
6,629 |
4,052 |
7,482 |
18,967 |
25,144 |
21,113 |
31,280 |
36,457 |
Book Value per Share |
|
$22.55 |
$0.00 |
$5.40 |
$7.53 |
$8.43 |
$9.14 |
$21.84 |
$22.09 |
$22.71 |
$24.17 |
$25.26 |
Tangible Book Value per Share |
|
($12.00) |
$0.00 |
($47.93) |
($6.03) |
($4.94) |
($3.29) |
($0.62) |
($2.19) |
($1.10) |
($1.08) |
($5.81) |
Total Capital |
|
10,270 |
0.00 |
3,050 |
3,517 |
3,348 |
3,481 |
13,089 |
12,512 |
12,010 |
12,570 |
15,003 |
Total Debt |
|
4,224 |
0.00 |
2,778 |
2,040 |
1,672 |
1,611 |
3,900 |
3,441 |
2,753 |
2,724 |
4,758 |
Total Long-Term Debt |
|
3,742 |
0.00 |
2,754 |
2,019 |
1,664 |
1,604 |
3,859 |
3,402 |
2,716 |
2,693 |
4,754 |
Net Debt |
|
2,519 |
0.00 |
2,523 |
1,647 |
1,451 |
1,106 |
2,149 |
1,331 |
1,140 |
1,128 |
3,216 |
Capital Expenditures (CapEx) |
|
219 |
58 |
68 |
48 |
49 |
38 |
40 |
55 |
95 |
98 |
143 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
819 |
0.00 |
459 |
529 |
522 |
471 |
653 |
576 |
717 |
658 |
807 |
Debt-free Net Working Capital (DFNWC) |
|
2,525 |
0.00 |
715 |
923 |
743 |
977 |
2,404 |
2,686 |
2,330 |
2,254 |
2,348 |
Net Working Capital (NWC) |
|
2,042 |
0.00 |
691 |
902 |
735 |
969 |
2,364 |
2,647 |
2,293 |
2,223 |
2,345 |
Net Nonoperating Expense (NNE) |
|
113 |
208 |
104 |
58 |
72 |
12 |
74 |
25 |
44 |
108 |
153 |
Net Nonoperating Obligations (NNO) |
|
2,519 |
0.00 |
2,523 |
1,647 |
1,451 |
1,106 |
354 |
1,333 |
1,140 |
1,128 |
3,216 |
Total Depreciation and Amortization (D&A) |
|
332 |
163 |
173 |
174 |
180 |
147 |
413 |
422 |
433 |
459 |
482 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
6.36% |
0.00% |
23.68% |
22.29% |
19.39% |
23.37% |
16.44% |
11.19% |
12.12% |
9.57% |
11.15% |
Debt-free Net Working Capital to Revenue |
|
19.58% |
0.00% |
36.87% |
38.84% |
27.61% |
48.42% |
60.50% |
52.13% |
39.38% |
32.78% |
32.45% |
Net Working Capital to Revenue |
|
15.84% |
0.00% |
35.61% |
37.96% |
27.32% |
48.04% |
59.49% |
51.38% |
38.76% |
32.33% |
32.41% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$3.44 |
($2.35) |
($0.25) |
$0.10 |
$1.34 |
$0.78 |
($0.09) |
$1.36 |
$1.49 |
$1.92 |
$2.08 |
Adjusted Weighted Average Basic Shares Outstanding |
|
263.32M |
0.00 |
0.00 |
196.32M |
198.88M |
205.21M |
418.76M |
407.97M |
404.96M |
403.44M |
403.08M |
Adjusted Diluted Earnings per Share |
|
$3.40 |
($2.35) |
($0.25) |
$0.10 |
$1.29 |
$0.76 |
($0.09) |
$1.34 |
$1.47 |
$1.90 |
$2.06 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
263.32M |
0.00 |
0.00 |
196.32M |
198.88M |
205.21M |
418.76M |
407.97M |
404.96M |
403.44M |
403.08M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
($2.35) |
($0.25) |
$0.00 |
$0.00 |
$0.78 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
263.32M |
0.00 |
0.00 |
196.32M |
198.88M |
205.21M |
418.76M |
407.97M |
404.96M |
403.44M |
403.08M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
1,064 |
151 |
90 |
77 |
341 |
171 |
56 |
396 |
653 |
893 |
1,010 |
Normalized NOPAT Margin |
|
8.25% |
7.11% |
4.65% |
3.26% |
12.70% |
8.49% |
1.40% |
7.69% |
11.03% |
12.99% |
13.95% |
Pre Tax Income Margin |
|
9.38% |
-17.24% |
-3.26% |
-4.74% |
12.99% |
5.46% |
-1.14% |
9.96% |
12.55% |
15.00% |
15.66% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
6.37 |
-1.25 |
0.63 |
0.50 |
4.47 |
2.24 |
0.60 |
6.31 |
8.12 |
7.06 |
6.24 |
NOPAT to Interest Expense |
|
4.72 |
-0.88 |
0.43 |
0.34 |
3.39 |
1.93 |
0.37 |
6.10 |
6.26 |
5.25 |
4.62 |
EBIT Less CapEx to Interest Expense |
|
5.40 |
-1.61 |
0.23 |
0.29 |
3.99 |
1.82 |
0.24 |
5.74 |
7.21 |
6.48 |
5.58 |
NOPAT Less CapEx to Interest Expense |
|
3.75 |
-1.24 |
0.03 |
0.13 |
2.91 |
1.51 |
0.01 |
5.53 |
5.35 |
4.67 |
3.96 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
30.05% |
0.00% |
0.00% |
28.11% |
0.00% |
0.00% |
-45.99% |
1.45% |
5.32% |
4.13% |
3.82% |
Augmented Payout Ratio |
|
174.72% |
-0.60% |
-45.05% |
47.57% |
15.11% |
11.69% |
-52.47% |
131.86% |
48.23% |
37.63% |
34.62% |