Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
909.26% |
532.91% |
132.15% |
281.22% |
-7.53% |
-24.41% |
-50.74% |
15.31% |
-29.13% |
38.47% |
15.35% |
EBITDA Growth |
|
48.40% |
1,577.22% |
149.30% |
-70.68% |
409.91% |
4.76% |
-122.72% |
508.06% |
-1.15% |
64.88% |
-38.21% |
EBIT Growth |
|
46.65% |
1,503.94% |
149.07% |
-84.28% |
772.66% |
-11.22% |
-156.09% |
294.01% |
5.67% |
69.03% |
-38.66% |
NOPAT Growth |
|
46.65% |
1,467.37% |
269.76% |
-92.02% |
701.19% |
33.34% |
-156.62% |
328.23% |
-1.68% |
68.54% |
-33.26% |
Net Income Growth |
|
46.59% |
1,040.90% |
281.87% |
-236.06% |
896.78% |
-27.84% |
-164.22% |
252.14% |
6.87% |
69.12% |
-26.01% |
EPS Growth |
|
-232.25% |
1,087.22% |
243.12% |
-110.98% |
922.71% |
-26.96% |
-162.02% |
257.60% |
12.50% |
70.88% |
-24.33% |
Operating Cash Flow Growth |
|
-223.81% |
459.19% |
131.11% |
-90.68% |
-2,140.20% |
106.83% |
10.20% |
-42.77% |
980.18% |
14.04% |
-36.20% |
Free Cash Flow Firm Growth |
|
0.00% |
438.24% |
-16.93% |
0.00% |
105.50% |
-224.33% |
16.84% |
80.38% |
297.13% |
-57.68% |
-26.39% |
Invested Capital Growth |
|
0.00% |
-248.66% |
90.57% |
-4,996.34% |
-327.14% |
115.93% |
435.97% |
47.66% |
-5.21% |
23.56% |
15.60% |
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% |
200.00% |
90.56% |
92.28% |
72.12% |
83.01% |
77.38% |
80.06% |
84.79% |
EBITDA Margin |
|
-13.50% |
31.52% |
33.85% |
2.60% |
14.36% |
19.90% |
-9.18% |
32.47% |
45.29% |
53.93% |
28.89% |
Operating Margin |
|
-14.08% |
31.24% |
33.50% |
-0.69% |
6.90% |
13.09% |
-17.82% |
28.75% |
42.85% |
53.00% |
28.37% |
EBIT Margin |
|
-14.08% |
31.24% |
33.52% |
2.76% |
26.08% |
15.32% |
-17.44% |
29.34% |
43.75% |
53.41% |
28.40% |
Profit (Net Income) Margin |
|
-14.10% |
20.96% |
34.48% |
-1.63% |
28.10% |
13.41% |
-17.49% |
23.07% |
34.79% |
42.49% |
27.25% |
Tax Burden Percent |
|
100.11% |
68.18% |
202.53% |
-100.00% |
177.17% |
82.72% |
89.58% |
85.86% |
79.90% |
78.64% |
84.98% |
Interest Burden Percent |
|
100.00% |
98.41% |
101.58% |
118.00% |
121.62% |
105.85% |
111.92% |
91.57% |
99.51% |
101.17% |
112.92% |
Effective Tax Rate |
|
0.00% |
31.82% |
-2.53% |
202.69% |
10.89% |
17.12% |
0.00% |
14.15% |
20.10% |
21.36% |
14.99% |
Return on Invested Capital (ROIC) |
|
-17.41% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-21.56% |
23.58% |
19.96% |
30.92% |
16.34% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
1,189.76% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-9.83% |
6.60% |
26.98% |
23.67% |
-34.47% |
Return on Net Nonoperating Assets (RNNOA) |
|
-7.33% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
4.18% |
0.66% |
1.28% |
-1.82% |
1.38% |
Return on Equity (ROE) |
|
-24.74% |
45.38% |
70.28% |
-7.57% |
114.16% |
56.07% |
-17.39% |
24.24% |
21.24% |
29.11% |
17.72% |
Cash Return on Invested Capital (CROIC) |
|
-217.41% |
0.00% |
0.00% |
0.00% |
0.00% |
-606.74% |
-158.67% |
-14.91% |
25.31% |
9.85% |
1.87% |
Operating Return on Assets (OROA) |
|
-6.87% |
31.38% |
30.54% |
2.66% |
13.22% |
10.96% |
-8.80% |
18.37% |
17.77% |
27.43% |
14.00% |
Return on Assets (ROA) |
|
-6.87% |
21.05% |
31.41% |
-3.14% |
14.25% |
9.59% |
-8.82% |
14.44% |
14.13% |
21.82% |
13.44% |
Return on Common Equity (ROCE) |
|
-24.74% |
45.38% |
70.28% |
-7.57% |
232.60% |
56.07% |
-17.39% |
24.24% |
21.24% |
29.11% |
17.72% |
Return on Equity Simple (ROE_SIMPLE) |
|
-12.37% |
28.18% |
52.17% |
-6.33% |
-869.43% |
25.74% |
-18.34% |
21.42% |
19.81% |
25.73% |
16.58% |
Net Operating Profit after Tax (NOPAT) |
|
-3.12 |
43 |
158 |
13 |
101 |
134 |
-76 |
173 |
171 |
287 |
192 |
NOPAT Margin |
|
-9.86% |
21.30% |
33.93% |
0.71% |
6.15% |
10.85% |
-12.47% |
24.68% |
34.24% |
41.68% |
24.12% |
Net Nonoperating Expense Percent (NNEP) |
|
-1,207.17% |
-0.67% |
1.00% |
-8.10% |
19.09% |
5.39% |
-11.73% |
16.98% |
-7.02% |
7.25% |
50.81% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
14.67% |
Cost of Revenue to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
9.44% |
7.72% |
27.88% |
16.99% |
22.62% |
19.94% |
15.21% |
SG&A Expenses to Revenue |
|
32.89% |
10.44% |
9.91% |
11.47% |
11.88% |
8.60% |
15.92% |
6.66% |
7.91% |
4.72% |
4.73% |
R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
4.64% |
4.42% |
3.04% |
7.09% |
Operating Expenses to Revenue |
|
114.08% |
68.76% |
66.50% |
100.69% |
83.66% |
79.19% |
89.93% |
54.26% |
34.53% |
27.06% |
56.42% |
Earnings before Interest and Taxes (EBIT) |
|
-4.45 |
62 |
156 |
24 |
213 |
189 |
-106 |
206 |
218 |
368 |
226 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-4.27 |
63 |
157 |
46 |
235 |
246 |
-56 |
228 |
226 |
372 |
230 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
0.00 |
3.79 |
5.72 |
0.00 |
0.53 |
0.53 |
0.32 |
0.13 |
0.24 |
0.32 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
3.79 |
5.72 |
0.00 |
0.53 |
0.53 |
0.32 |
0.13 |
0.24 |
0.32 |
Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
2.50 |
1.47 |
0.40 |
0.28 |
0.51 |
0.34 |
0.23 |
0.40 |
0.53 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
7.26 |
0.00 |
2.84 |
2.06 |
0.00 |
1.48 |
0.67 |
0.95 |
1.93 |
Dividend Yield |
|
0.00% |
0.00% |
0.00% |
3.44% |
16.56% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
4.17% |
Earnings Yield |
|
0.00% |
0.00% |
13.77% |
0.00% |
35.26% |
48.56% |
0.00% |
67.49% |
148.77% |
105.17% |
51.70% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.54 |
0.41 |
0.09 |
0.16 |
0.29 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
1.83 |
2.14 |
0.01 |
0.00 |
0.53 |
0.51 |
0.15 |
0.24 |
0.47 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
5.41 |
41.14 |
0.04 |
0.00 |
0.00 |
1.58 |
0.33 |
0.45 |
1.61 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
5.47 |
155.08 |
0.04 |
0.00 |
0.00 |
1.75 |
0.34 |
0.45 |
1.64 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
5.40 |
150.88 |
0.66 |
0.00 |
0.00 |
2.08 |
0.43 |
0.58 |
1.93 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
2.81 |
67.12 |
0.00 |
0.00 |
7.44 |
14.53 |
0.27 |
0.55 |
1.90 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
7.78 |
7.20 |
0.02 |
0.00 |
0.00 |
0.00 |
0.34 |
1.83 |
16.90 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.13 |
0.21 |
0.13 |
0.00 |
0.00 |
Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
0.13 |
0.21 |
0.13 |
0.00 |
0.00 |
Financial Leverage |
|
-0.01 |
-1.09 |
-1.13 |
-1.34 |
-3.36 |
-1.99 |
-0.42 |
0.10 |
0.05 |
-0.08 |
-0.04 |
Leverage Ratio |
|
1.80 |
2.16 |
4.47 |
2.41 |
8.01 |
5.85 |
1.97 |
1.68 |
1.50 |
1.33 |
1.32 |
Compound Leverage Factor |
|
1.80 |
2.12 |
2.27 |
2.85 |
19.49 |
6.19 |
2.21 |
1.54 |
1.50 |
1.35 |
1.49 |
Debt to Total Capital |
|
0.00% |
0.37% |
1.08% |
0.00% |
0.00% |
0.41% |
11.70% |
17.58% |
11.29% |
0.00% |
0.00% |
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% |
0.37% |
0.54% |
0.00% |
0.00% |
0.41% |
11.70% |
17.58% |
11.29% |
0.00% |
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% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
100.00% |
99.63% |
99.46% |
100.00% |
100.00% |
99.59% |
88.30% |
82.42% |
88.71% |
100.00% |
100.00% |
Debt to EBITDA |
|
0.00 |
0.01 |
0.01 |
0.00 |
0.00 |
0.01 |
-1.38 |
0.71 |
0.49 |
0.00 |
0.00 |
Net Debt to EBITDA |
|
0.00 |
-3.20 |
-1.98 |
0.00 |
0.00 |
-2.17 |
-0.23 |
0.53 |
-0.19 |
0.00 |
0.00 |
Long-Term Debt to EBITDA |
|
0.00 |
0.01 |
0.01 |
0.00 |
0.00 |
0.01 |
-1.38 |
0.71 |
0.49 |
0.00 |
0.00 |
Debt to NOPAT |
|
0.00 |
0.01 |
0.01 |
0.00 |
0.00 |
0.02 |
-1.01 |
0.93 |
0.65 |
0.00 |
0.00 |
Net Debt to NOPAT |
|
0.00 |
-4.74 |
-3.96 |
0.00 |
0.00 |
-3.98 |
-0.17 |
0.70 |
-0.25 |
0.00 |
0.00 |
Long-Term Debt to NOPAT |
|
0.00 |
0.01 |
0.02 |
0.00 |
0.00 |
0.02 |
-1.01 |
0.93 |
0.65 |
0.00 |
0.00 |
Altman Z-Score |
|
0.00 |
0.00 |
3.92 |
4.89 |
2.96 |
1.88 |
0.55 |
1.36 |
1.54 |
2.38 |
2.34 |
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 |
|
2.04 |
3.04 |
2.22 |
4.30 |
2.58 |
2.15 |
1.70 |
0.76 |
2.16 |
1.65 |
4.00 |
Quick Ratio |
|
0.91 |
1.70 |
2.00 |
2.14 |
2.79 |
1.56 |
1.27 |
0.40 |
1.85 |
1.20 |
2.42 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-39 |
132 |
109 |
263 |
541 |
-672 |
-559 |
-110 |
216 |
92 |
22 |
Operating Cash Flow to CapEx |
|
-6,347.25% |
5,252.65% |
7,053.72% |
102.40% |
0.00% |
572.05% |
2,267.29% |
1,799.27% |
16,811,419.75% |
50,359.90% |
15,514.56% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
76.27 |
38.63 |
19.86 |
0.00 |
0.00 |
-44.14 |
-6.31 |
201.49 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
0.00 |
76.00 |
214.18 |
2.13 |
0.00 |
0.00 |
3.42 |
1.43 |
249.86 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
74.55 |
211.15 |
0.05 |
0.00 |
0.00 |
3.27 |
1.35 |
249.85 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.49 |
1.00 |
0.91 |
1.92 |
2.03 |
0.72 |
0.50 |
0.63 |
0.41 |
0.51 |
0.49 |
Accounts Receivable Turnover |
|
1.22 |
10.36 |
55.49 |
479.86 |
357.79 |
389.21 |
62.93 |
21.06 |
3.78 |
3.44 |
2.19 |
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 |
|
57.35 |
132.68 |
122.92 |
199.87 |
63.76 |
37.02 |
24.01 |
36.29 |
36.49 |
61.70 |
72.55 |
Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
6.19 |
3.75 |
43.67 |
52.89 |
44.67 |
42.94 |
23.57 |
Days Sales Outstanding (DSO) |
|
299.98 |
35.23 |
6.58 |
0.76 |
1.02 |
0.94 |
5.80 |
17.33 |
96.57 |
106.25 |
166.94 |
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 |
117.87 |
97.37 |
8.36 |
6.90 |
8.17 |
8.50 |
15.49 |
Cash Conversion Cycle (CCC) |
|
299.98 |
35.23 |
13.16 |
0.76 |
-115.83 |
-96.43 |
-2.56 |
10.43 |
88.40 |
97.75 |
151.45 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
36 |
-53 |
-5.02 |
-256 |
-696 |
111 |
594 |
877 |
831 |
1,027 |
1,259 |
Invested Capital Turnover |
|
1.77 |
-22.97 |
-15.95 |
-13.58 |
-3.44 |
-4.23 |
1.73 |
0.96 |
0.58 |
0.74 |
0.68 |
Increase / (Decrease) in Invested Capital |
|
36 |
-89 |
48 |
-251 |
-440 |
807 |
483 |
283 |
-46 |
196 |
170 |
Enterprise Value (EV) |
|
0.00 |
0.00 |
850 |
1,896 |
9.28 |
-192 |
323 |
361 |
73 |
167 |
371 |
Market Capitalization |
|
0.00 |
0.00 |
1,162 |
2,607 |
652 |
342 |
310 |
240 |
116 |
279 |
419 |
Book Value per Share |
|
$0.36 |
$1.48 |
$2.62 |
$3.81 |
($0.44) |
$5.24 |
$3.13 |
$4.50 |
$5.14 |
$6.38 |
$7.48 |
Tangible Book Value per Share |
|
$0.36 |
$1.48 |
$2.62 |
$3.81 |
($0.44) |
$5.24 |
$3.13 |
$4.50 |
$5.14 |
$6.38 |
$7.48 |
Total Capital |
|
36 |
149 |
309 |
456 |
-53 |
647 |
658 |
918 |
986 |
1,139 |
1,307 |
Total Debt |
|
0.00 |
0.56 |
1.66 |
0.00 |
0.00 |
2.67 |
77 |
161 |
111 |
0.00 |
0.00 |
Total Long-Term Debt |
|
0.00 |
0.56 |
1.66 |
0.00 |
0.00 |
2.67 |
77 |
161 |
111 |
0.00 |
0.00 |
Net Debt |
|
-0.22 |
-202 |
-312 |
-711 |
-643 |
-534 |
13 |
121 |
-43 |
-112 |
-48 |
Capital Expenditures (CapEx) |
|
0.58 |
2.50 |
4.30 |
28 |
20 |
6.88 |
1.91 |
1.38 |
0.00 |
0.61 |
1.26 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
30 |
-33 |
-139 |
-37 |
13 |
-144 |
67 |
-85 |
70 |
30 |
637 |
Debt-free Net Working Capital (DFNWC) |
|
30 |
170 |
175 |
673 |
577 |
392 |
131 |
-45 |
223 |
140 |
683 |
Net Working Capital (NWC) |
|
30 |
170 |
175 |
673 |
577 |
392 |
131 |
-45 |
223 |
140 |
683 |
Net Nonoperating Expense (NNE) |
|
1.34 |
0.68 |
-2.57 |
41 |
-129 |
-32 |
31 |
11 |
-2.72 |
-5.60 |
-25 |
Net Nonoperating Obligations (NNO) |
|
-0.22 |
-202 |
-312 |
-711 |
-643 |
-534 |
13 |
121 |
-43 |
-112 |
-48 |
Total Depreciation and Amortization (D&A) |
|
0.18 |
0.55 |
1.52 |
22 |
22 |
57 |
50 |
22 |
7.66 |
3.58 |
3.88 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
94.15% |
-16.43% |
-29.89% |
-2.08% |
0.82% |
-11.63% |
11.00% |
-12.17% |
13.96% |
4.38% |
80.11% |
Debt-free Net Working Capital to Revenue |
|
94.85% |
84.82% |
75.27% |
38.02% |
35.24% |
31.66% |
21.42% |
-6.40% |
44.87% |
20.34% |
85.92% |
Net Working Capital to Revenue |
|
94.85% |
84.82% |
75.27% |
76.05% |
70.47% |
31.66% |
21.42% |
-6.40% |
44.87% |
20.34% |
85.92% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
$0.44 |
$1.36 |
$1.75 |
$1.15 |
$0.90 |
($0.59) |
$6.11 |
$6.84 |
$11.77 |
$1.25 |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
117M |
118.24M |
120.46M |
122.24M |
185.22M |
180.30M |
169.03M |
174.70M |
176.75M |
173.26M |
Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.44 |
$1.35 |
$1.72 |
$1.13 |
$0.89 |
($0.59) |
$6.06 |
$6.81 |
$11.64 |
$1.24 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
117M |
118.94M |
122.26M |
124.29M |
186.54M |
180.30M |
170.59M |
175.39M |
178.69M |
174.71M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.44 |
$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 |
|
0.00 |
100.65M |
119.51M |
121.34M |
123.13M |
185.60M |
167.97M |
170.00M |
178.58M |
174.71M |
172.61M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
-3.12 |
43 |
117 |
-3.94 |
155 |
134 |
-5.38 |
173 |
171 |
287 |
192 |
Normalized NOPAT Margin |
|
-9.86% |
21.30% |
25.21% |
-0.22% |
18.95% |
10.85% |
-0.88% |
24.68% |
34.24% |
41.68% |
24.12% |
Pre Tax Income Margin |
|
-14.08% |
30.74% |
34.05% |
1.63% |
31.72% |
16.21% |
-19.52% |
26.87% |
43.54% |
54.04% |
32.07% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
36.21 |
55.00 |
1.85 |
0.00 |
0.00 |
-8.39 |
11.86 |
203.02 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
0.00 |
24.69 |
111.32 |
0.95 |
0.00 |
0.00 |
-6.00 |
9.97 |
158.89 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
34.77 |
53.48 |
-0.24 |
0.00 |
0.00 |
-8.54 |
11.78 |
203.02 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
23.24 |
54.14 |
-1.13 |
0.00 |
0.00 |
-6.15 |
9.89 |
158.89 |
0.00 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
-321.81% |
6.75% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
7.73% |
Augmented Payout Ratio |
|
0.00% |
0.00% |
1.95% |
-321.81% |
6.77% |
3.19% |
-0.44% |
0.27% |
0.32% |
2.31% |
12.51% |