Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
9.06% |
-17.70% |
16.06% |
-17.20% |
5.78% |
-6.97% |
35.63% |
74.36% |
-23.30% |
-20.32% |
-6.57% |
EBITDA Growth |
|
10.56% |
-52.62% |
55.96% |
-61.91% |
-10.58% |
-73.44% |
1,134.50% |
593.66% |
-48.28% |
-78.93% |
45.37% |
EBIT Growth |
|
12.19% |
-61.21% |
81.41% |
-53.09% |
-83.53% |
-487.30% |
426.77% |
838.63% |
-50.17% |
-84.75% |
62.72% |
NOPAT Growth |
|
-1.42% |
-63.15% |
142.64% |
-86.94% |
-70.89% |
-793.39% |
458.93% |
844.14% |
-47.95% |
-78.72% |
37.67% |
Net Income Growth |
|
14.27% |
-66.41% |
127.13% |
-47.61% |
-76.40% |
-368.57% |
379.04% |
860.88% |
-45.74% |
-79.01% |
61.41% |
EPS Growth |
|
5.56% |
-63.16% |
114.29% |
60.00% |
-70.83% |
0.00% |
0.00% |
792.86% |
0.00% |
0.00% |
0.00% |
Operating Cash Flow Growth |
|
83.32% |
-75.96% |
275.84% |
-58.38% |
-88.62% |
691.57% |
223.34% |
346.33% |
-38.56% |
-70.45% |
31.41% |
Free Cash Flow Firm Growth |
|
159.82% |
-86.09% |
500.35% |
355.17% |
-100.79% |
-17,661.39% |
93.28% |
639.67% |
-175.98% |
72.79% |
163.01% |
Invested Capital Growth |
|
-8.88% |
3.22% |
-6.74% |
-114.83% |
10.99% |
1,208.43% |
19.54% |
60.55% |
46.83% |
7.44% |
3.95% |
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 |
|
24.43% |
23.54% |
24.12% |
21.93% |
20.95% |
18.38% |
24.88% |
48.39% |
39.57% |
27.87% |
28.15% |
EBITDA Margin |
|
11.78% |
6.78% |
9.11% |
4.19% |
3.54% |
1.01% |
9.21% |
36.63% |
24.70% |
6.53% |
10.16% |
Operating Margin |
|
8.65% |
4.43% |
7.38% |
1.13% |
0.31% |
-2.80% |
6.53% |
35.23% |
22.38% |
4.57% |
7.27% |
EBIT Margin |
|
10.04% |
4.73% |
7.40% |
4.19% |
0.65% |
-2.72% |
6.55% |
35.25% |
22.90% |
4.38% |
7.63% |
Profit (Net Income) Margin |
|
7.60% |
3.10% |
6.07% |
3.84% |
0.86% |
-2.47% |
5.09% |
28.05% |
19.84% |
5.23% |
9.03% |
Tax Burden Percent |
|
74.75% |
65.30% |
82.04% |
84.87% |
85.84% |
102.64% |
79.41% |
79.68% |
85.14% |
111.33% |
103.15% |
Interest Burden Percent |
|
101.27% |
100.36% |
100.02% |
107.98% |
152.91% |
88.68% |
97.88% |
99.86% |
101.77% |
107.13% |
114.69% |
Effective Tax Rate |
|
25.25% |
34.70% |
17.96% |
15.13% |
14.16% |
0.00% |
20.59% |
20.32% |
14.86% |
-11.33% |
-3.15% |
Return on Invested Capital (ROIC) |
|
19.02% |
7.23% |
17.88% |
5.68% |
0.00% |
-7.34% |
10.92% |
72.66% |
24.87% |
4.29% |
5.59% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
13.61% |
6.45% |
17.80% |
2.37% |
0.00% |
-6.65% |
13.18% |
73.08% |
60.93% |
4.83% |
10.03% |
Return on Net Nonoperating Assets (RNNOA) |
|
-5.20% |
-2.55% |
-7.25% |
-1.99% |
0.00% |
4.89% |
-1.06% |
-8.72% |
1.80% |
1.34% |
3.48% |
Return on Equity (ROE) |
|
13.83% |
4.68% |
10.63% |
3.70% |
0.67% |
-2.45% |
9.86% |
63.95% |
26.67% |
5.62% |
9.06% |
Cash Return on Invested Capital (CROIC) |
|
28.31% |
4.06% |
24.86% |
0.00% |
0.00% |
-112.36% |
-6.88% |
26.19% |
-13.08% |
-2.88% |
1.72% |
Operating Return on Assets (OROA) |
|
10.60% |
4.01% |
7.42% |
3.48% |
0.56% |
-2.15% |
6.72% |
43.40% |
16.45% |
2.48% |
4.11% |
Return on Assets (ROA) |
|
8.03% |
2.62% |
6.09% |
3.19% |
0.73% |
-1.96% |
5.23% |
34.54% |
14.25% |
2.95% |
4.86% |
Return on Common Equity (ROCE) |
|
13.80% |
4.65% |
10.51% |
3.69% |
0.67% |
-2.46% |
9.82% |
63.60% |
26.62% |
5.60% |
9.00% |
Return on Equity Simple (ROE_SIMPLE) |
|
13.52% |
4.89% |
10.42% |
2.80% |
0.67% |
-3.74% |
9.40% |
49.89% |
26.38% |
5.77% |
8.96% |
Net Operating Profit after Tax (NOPAT) |
|
54 |
20 |
49 |
6.35 |
1.85 |
-13 |
46 |
434 |
226 |
48 |
66 |
NOPAT Margin |
|
6.47% |
2.90% |
6.05% |
0.96% |
0.26% |
-1.96% |
5.18% |
28.07% |
19.05% |
5.09% |
7.50% |
Net Nonoperating Expense Percent (NNEP) |
|
5.41% |
0.79% |
0.08% |
3.32% |
0.45% |
-0.69% |
-2.27% |
-0.42% |
-36.06% |
-0.54% |
-4.44% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
17.26% |
3.54% |
4.62% |
Cost of Revenue to Revenue |
|
75.57% |
76.46% |
75.88% |
78.07% |
79.05% |
81.62% |
75.12% |
51.61% |
60.43% |
72.13% |
71.85% |
SG&A Expenses to Revenue |
|
2.40% |
2.67% |
2.51% |
3.08% |
3.10% |
3.62% |
2.70% |
1.89% |
2.40% |
2.65% |
2.73% |
R&D to Revenue |
|
10.93% |
13.65% |
11.93% |
17.70% |
17.50% |
17.56% |
13.78% |
9.79% |
14.80% |
18.13% |
18.15% |
Operating Expenses to Revenue |
|
15.78% |
19.10% |
16.75% |
20.80% |
20.64% |
21.18% |
18.35% |
13.17% |
17.20% |
23.30% |
20.88% |
Earnings before Interest and Taxes (EBIT) |
|
84 |
33 |
59 |
28 |
4.59 |
-18 |
58 |
545 |
272 |
41 |
67 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
99 |
47 |
73 |
28 |
25 |
6.62 |
82 |
567 |
293 |
62 |
90 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
2.09 |
2.39 |
1.68 |
1.53 |
0.52 |
0.83 |
2.09 |
2.56 |
1.09 |
1.19 |
1.58 |
Price to Tangible Book Value (P/TBV) |
|
2.25 |
2.58 |
1.80 |
1.59 |
0.54 |
0.91 |
2.26 |
2.67 |
1.13 |
1.23 |
1.63 |
Price to Revenue (P/Rev) |
|
1.18 |
1.51 |
0.98 |
2.10 |
0.66 |
0.55 |
1.13 |
1.44 |
0.82 |
1.08 |
1.59 |
Price to Earnings (P/E) |
|
14.86 |
41.58 |
15.43 |
50.39 |
54.31 |
0.00 |
21.28 |
5.11 |
4.11 |
20.19 |
17.61 |
Dividend Yield |
|
8.96% |
9.32% |
2.84% |
2.96% |
12.57% |
0.00% |
0.00% |
2.12% |
22.35% |
8.19% |
3.61% |
Earnings Yield |
|
6.73% |
2.41% |
6.48% |
1.98% |
1.84% |
0.00% |
4.70% |
19.59% |
24.31% |
4.95% |
5.68% |
Enterprise Value to Invested Capital (EV/IC) |
|
2.90 |
3.16 |
2.21 |
0.00 |
0.00 |
0.81 |
2.14 |
2.85 |
1.08 |
1.14 |
1.43 |
Enterprise Value to Revenue (EV/Rev) |
|
0.94 |
1.29 |
0.72 |
1.87 |
0.53 |
0.48 |
1.11 |
1.36 |
0.98 |
1.40 |
1.95 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
7.97 |
18.97 |
7.93 |
44.65 |
14.86 |
47.11 |
12.02 |
3.70 |
3.97 |
21.49 |
19.19 |
Enterprise Value to EBIT (EV/EBIT) |
|
9.35 |
27.18 |
9.77 |
44.65 |
80.66 |
0.00 |
16.90 |
3.85 |
4.28 |
32.02 |
25.55 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
14.52 |
44.44 |
11.94 |
196.00 |
200.36 |
0.00 |
21.34 |
4.83 |
5.15 |
27.58 |
26.01 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
8.42 |
39.51 |
6.85 |
35.31 |
92.36 |
9.83 |
9.57 |
4.58 |
4.14 |
15.96 |
15.76 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
9.76 |
79.09 |
8.59 |
4.05 |
0.00 |
0.00 |
0.00 |
13.40 |
0.00 |
0.00 |
84.51 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.28 |
0.40 |
0.29 |
0.16 |
0.21 |
0.51 |
0.33 |
0.23 |
0.47 |
0.57 |
0.60 |
Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.21 |
0.00 |
0.12 |
0.06 |
0.05 |
0.05 |
0.04 |
Financial Leverage |
|
-0.38 |
-0.40 |
-0.41 |
-0.84 |
-1.04 |
-0.74 |
-0.08 |
-0.12 |
0.03 |
0.28 |
0.35 |
Leverage Ratio |
|
1.72 |
1.78 |
1.75 |
1.16 |
0.91 |
1.25 |
1.89 |
1.85 |
1.87 |
1.90 |
1.87 |
Compound Leverage Factor |
|
1.74 |
1.79 |
1.75 |
1.25 |
1.39 |
1.11 |
1.85 |
1.85 |
1.90 |
2.04 |
2.14 |
Debt to Total Capital |
|
21.60% |
28.80% |
22.63% |
13.92% |
17.15% |
33.92% |
25.09% |
18.95% |
31.75% |
36.36% |
37.52% |
Short-Term Debt to Total Capital |
|
21.60% |
28.80% |
22.63% |
13.92% |
0.00% |
33.92% |
16.06% |
14.07% |
28.20% |
33.38% |
35.11% |
Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
17.15% |
0.00% |
9.03% |
4.88% |
3.55% |
2.98% |
2.41% |
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 |
|
-0.11% |
1.01% |
0.67% |
-0.16% |
-0.40% |
-0.27% |
0.78% |
0.21% |
0.10% |
0.51% |
0.44% |
Common Equity to Total Capital |
|
78.52% |
70.19% |
76.70% |
86.24% |
83.25% |
66.35% |
74.14% |
80.84% |
68.16% |
63.13% |
62.05% |
Debt to EBITDA |
|
1.31 |
3.84 |
1.89 |
5.28 |
7.38 |
33.45 |
1.99 |
0.36 |
1.42 |
7.99 |
5.99 |
Net Debt to EBITDA |
|
-2.01 |
-3.49 |
-2.86 |
-5.34 |
-3.65 |
-7.17 |
-0.32 |
-0.24 |
0.64 |
4.83 |
3.47 |
Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
7.38 |
0.00 |
0.72 |
0.09 |
0.16 |
0.66 |
0.38 |
Debt to NOPAT |
|
2.39 |
8.99 |
2.84 |
23.15 |
99.56 |
-17.27 |
3.53 |
0.47 |
1.84 |
10.26 |
8.13 |
Net Debt to NOPAT |
|
-3.67 |
-8.18 |
-4.31 |
-23.43 |
-49.15 |
3.70 |
-0.57 |
-0.31 |
0.83 |
6.20 |
4.70 |
Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
99.56 |
0.00 |
1.27 |
0.12 |
0.21 |
0.84 |
0.52 |
Altman Z-Score |
|
3.98 |
3.69 |
3.72 |
4.26 |
2.62 |
2.01 |
3.49 |
4.94 |
2.97 |
2.35 |
2.72 |
Noncontrolling Interest Sharing Ratio |
|
0.19% |
0.61% |
1.13% |
0.17% |
-0.33% |
-0.45% |
0.36% |
0.54% |
0.20% |
0.47% |
0.75% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
2.05 |
1.98 |
2.16 |
1.96 |
3.24 |
1.60 |
2.02 |
2.01 |
1.95 |
1.71 |
1.67 |
Quick Ratio |
|
1.15 |
0.92 |
1.21 |
0.97 |
1.48 |
0.71 |
1.25 |
1.26 |
0.71 |
0.61 |
0.65 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
81 |
11 |
68 |
308 |
-2.43 |
-431 |
-29 |
156 |
-119 |
-32 |
20 |
Operating Cash Flow to CapEx |
|
857.45% |
225.88% |
1,072.75% |
0.00% |
8.07% |
0.00% |
1,824.50% |
0.00% |
0.00% |
0.00% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
|
156.19 |
21.89 |
106.73 |
0.00 |
0.00 |
0.00 |
-39.29 |
145.72 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
180.92 |
43.83 |
133.76 |
0.00 |
0.00 |
0.00 |
139.04 |
426.43 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
159.82 |
24.43 |
121.29 |
0.00 |
0.00 |
0.00 |
131.42 |
433.89 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
1.06 |
0.85 |
1.00 |
0.83 |
0.86 |
0.79 |
1.03 |
1.23 |
0.72 |
0.57 |
0.54 |
Accounts Receivable Turnover |
|
4.00 |
3.49 |
4.28 |
3.41 |
3.66 |
3.65 |
4.32 |
4.71 |
3.52 |
3.79 |
3.74 |
Inventory Turnover |
|
3.70 |
3.13 |
3.79 |
3.64 |
3.73 |
3.49 |
5.28 |
5.20 |
2.52 |
2.32 |
3.38 |
Fixed Asset Turnover |
|
14.26 |
12.38 |
15.65 |
10.39 |
7.37 |
5.23 |
6.55 |
11.66 |
9.15 |
7.38 |
7.03 |
Accounts Payable Turnover |
|
3.84 |
3.48 |
4.56 |
3.64 |
3.75 |
3.98 |
4.63 |
3.79 |
3.87 |
5.95 |
5.76 |
Days Sales Outstanding (DSO) |
|
91.21 |
104.62 |
85.31 |
107.11 |
99.68 |
99.93 |
84.53 |
77.41 |
103.63 |
96.18 |
97.67 |
Days Inventory Outstanding (DIO) |
|
98.69 |
116.44 |
96.20 |
100.19 |
97.75 |
104.70 |
69.13 |
70.23 |
144.96 |
157.43 |
108.14 |
Days Payable Outstanding (DPO) |
|
94.99 |
104.80 |
80.06 |
100.21 |
97.31 |
91.81 |
78.80 |
96.42 |
94.29 |
61.39 |
63.42 |
Cash Conversion Cycle (CCC) |
|
94.91 |
116.25 |
101.45 |
107.10 |
100.11 |
112.82 |
74.86 |
51.22 |
154.30 |
192.22 |
142.39 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
272 |
281 |
262 |
-39 |
-35 |
384 |
459 |
737 |
1,082 |
1,162 |
1,208 |
Invested Capital Turnover |
|
2.94 |
2.50 |
2.95 |
5.95 |
-19.13 |
3.75 |
2.11 |
2.59 |
1.31 |
0.84 |
0.75 |
Increase / (Decrease) in Invested Capital |
|
-27 |
8.78 |
-19 |
-301 |
4.28 |
418 |
75 |
278 |
345 |
80 |
46 |
Enterprise Value (EV) |
|
790 |
890 |
580 |
1,244 |
370 |
312 |
982 |
2,098 |
1,164 |
1,327 |
1,723 |
Market Capitalization |
|
990 |
1,048 |
786 |
1,395 |
465 |
361 |
1,003 |
2,231 |
975 |
1,022 |
1,405 |
Book Value per Share |
|
$1.39 |
$1.28 |
$1.36 |
$2.65 |
$2.59 |
$1.26 |
$1.39 |
$2.50 |
$2.56 |
$2.46 |
$2.55 |
Tangible Book Value per Share |
|
$1.29 |
$1.19 |
$1.27 |
$2.56 |
$2.48 |
$1.15 |
$1.29 |
$2.40 |
$2.48 |
$2.37 |
$2.46 |
Total Capital |
|
602 |
625 |
610 |
1,056 |
1,073 |
653 |
648 |
1,076 |
1,310 |
1,357 |
1,435 |
Total Debt |
|
130 |
180 |
138 |
147 |
184 |
221 |
163 |
204 |
416 |
494 |
538 |
Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
184 |
0.00 |
59 |
53 |
47 |
41 |
35 |
Net Debt |
|
-199 |
-164 |
-210 |
-149 |
-91 |
-47 |
-26 |
-135 |
188 |
298 |
311 |
Capital Expenditures (CapEx) |
|
11 |
9.97 |
7.89 |
-40 |
50 |
-4.17 |
5.62 |
-8.01 |
-26 |
-3.10 |
-19 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
186 |
196 |
183 |
186 |
182 |
182 |
270 |
415 |
799 |
759 |
753 |
Debt-free Net Working Capital (DFNWC) |
|
504 |
525 |
516 |
471 |
452 |
447 |
455 |
751 |
1,021 |
951 |
971 |
Net Working Capital (NWC) |
|
374 |
345 |
378 |
324 |
452 |
226 |
351 |
599 |
651 |
498 |
467 |
Net Nonoperating Expense (NNE) |
|
-9.54 |
-1.43 |
-0.15 |
-19 |
-4.18 |
3.37 |
0.84 |
0.34 |
-9.42 |
-1.31 |
-14 |
Net Nonoperating Obligations (NNO) |
|
-199 |
-164 |
-210 |
-948 |
-923 |
-47 |
-26 |
-135 |
188 |
298 |
311 |
Total Depreciation and Amortization (D&A) |
|
15 |
14 |
14 |
0.00 |
20 |
24 |
24 |
21 |
21 |
20 |
22 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
22.15% |
28.38% |
22.84% |
27.94% |
25.82% |
27.86% |
30.41% |
26.80% |
67.35% |
80.30% |
85.25% |
Debt-free Net Working Capital to Revenue |
|
59.98% |
75.91% |
64.29% |
70.81% |
64.32% |
68.38% |
51.25% |
48.52% |
86.02% |
100.58% |
109.94% |
Net Working Capital to Revenue |
|
44.52% |
49.89% |
47.11% |
48.70% |
64.32% |
34.55% |
39.53% |
38.73% |
54.90% |
52.66% |
52.92% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.19 |
$0.07 |
$0.45 |
$0.08 |
$0.07 |
($0.12) |
$0.14 |
$1.25 |
$2.04 |
$0.15 |
$0.69 |
Adjusted Weighted Average Basic Shares Outstanding |
|
342.43M |
343.82M |
344.01M |
344.21M |
344.29M |
344.37M |
347.53M |
348.60M |
348.83M |
349.45M |
349.83M |
Adjusted Diluted Earnings per Share |
|
$0.19 |
$0.07 |
$0.15 |
$0.08 |
$0.07 |
($0.12) |
$0.14 |
$1.25 |
$2.04 |
$0.14 |
$0.00 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
342.43M |
343.82M |
344.01M |
344.21M |
344.29M |
344.37M |
347.53M |
348.60M |
348.83M |
349.45M |
349.83M |
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 |
|
342.43M |
343.82M |
344.01M |
344.21M |
344.29M |
344.37M |
347.53M |
348.60M |
348.83M |
349.45M |
349.83M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
54 |
20 |
49 |
6.35 |
1.85 |
-13 |
46 |
434 |
226 |
30 |
45 |
Normalized NOPAT Margin |
|
6.47% |
2.90% |
6.05% |
0.96% |
0.26% |
-1.96% |
5.18% |
28.07% |
19.05% |
3.20% |
5.09% |
Pre Tax Income Margin |
|
10.17% |
4.75% |
7.40% |
4.53% |
1.00% |
-2.41% |
6.41% |
35.20% |
23.31% |
4.70% |
8.76% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
162.97 |
63.71 |
93.85 |
0.00 |
0.00 |
0.00 |
78.73 |
507.79 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
104.94 |
38.97 |
76.77 |
0.00 |
0.00 |
0.00 |
62.33 |
404.35 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
141.87 |
44.31 |
81.38 |
0.00 |
0.00 |
0.00 |
71.11 |
515.25 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
83.84 |
19.56 |
64.30 |
0.00 |
0.00 |
0.00 |
54.71 |
411.81 |
0.00 |
0.00 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
74.42% |
241.67% |
46.62% |
-161.65% |
285.60% |
0.00% |
0.01% |
0.00% |
0.00% |
0.00% |
0.00% |
Augmented Payout Ratio |
|
74.42% |
241.67% |
46.62% |
-161.65% |
285.60% |
0.00% |
0.01% |
0.00% |
0.00% |
0.00% |
0.00% |