Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
34.35% |
30.20% |
25.80% |
4.96% |
24.79% |
26.33% |
114.97% |
-16.72% |
-15.68% |
-19.05% |
-7.26% |
EBITDA Growth |
|
39.84% |
43.93% |
-34.19% |
-55.35% |
467.05% |
23.00% |
-87.70% |
1,167.57% |
-272.99% |
-16.56% |
95.19% |
EBIT Growth |
|
51.17% |
50.99% |
-74.41% |
-241.12% |
437.83% |
55.05% |
-129.61% |
576.39% |
-467.07% |
-12.18% |
76.39% |
NOPAT Growth |
|
126.41% |
65.26% |
-84.01% |
-281.76% |
778.83% |
-28.47% |
-166.53% |
373.98% |
-479.05% |
-25.26% |
57.37% |
Net Income Growth |
|
166.58% |
56.30% |
-82.48% |
-343.36% |
716.82% |
-18.20% |
-147.04% |
424.63% |
-609.21% |
18.61% |
73.89% |
EPS Growth |
|
163.64% |
-37.93% |
-83.33% |
-300.00% |
683.33% |
-25.71% |
-142.31% |
390.91% |
-596.88% |
17.61% |
73.28% |
Operating Cash Flow Growth |
|
-112.31% |
-555.79% |
143.26% |
526.57% |
457.06% |
-67.02% |
194.53% |
65.52% |
-285.20% |
65.09% |
240.49% |
Free Cash Flow Firm Growth |
|
0.00% |
40.43% |
-185.43% |
55.95% |
843.96% |
-207.01% |
80.46% |
-93.01% |
-490.34% |
47.84% |
98.61% |
Invested Capital Growth |
|
0.00% |
81.91% |
76.79% |
15.21% |
0.00% |
0.00% |
11.37% |
46.18% |
83.49% |
7.68% |
-10.43% |
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 |
|
43.97% |
46.97% |
45.46% |
47.43% |
49.07% |
45.63% |
22.71% |
47.18% |
35.54% |
30.46% |
45.02% |
EBITDA Margin |
|
7.79% |
8.61% |
4.50% |
1.92% |
8.70% |
8.47% |
0.48% |
7.38% |
-15.14% |
-21.81% |
-1.13% |
Operating Margin |
|
5.76% |
6.68% |
1.32% |
-1.83% |
3.94% |
4.22% |
-1.74% |
3.97% |
-25.74% |
-39.83% |
-18.31% |
EBIT Margin |
|
5.76% |
6.68% |
1.36% |
-1.83% |
4.94% |
6.07% |
-0.84% |
4.78% |
-20.81% |
-28.84% |
-7.34% |
Profit (Net Income) Margin |
|
4.56% |
5.47% |
0.76% |
-1.77% |
8.73% |
5.65% |
-1.24% |
4.82% |
-29.12% |
-29.28% |
-8.24% |
Tax Burden Percent |
|
79.45% |
86.95% |
56.10% |
123.54% |
176.62% |
93.18% |
148.03% |
100.88% |
139.94% |
101.53% |
112.26% |
Interest Burden Percent |
|
99.61% |
94.21% |
100.00% |
78.30% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
20.55% |
13.05% |
43.90% |
0.00% |
-76.62% |
6.82% |
0.00% |
-0.88% |
0.00% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
|
42.27% |
24.78% |
2.22% |
-2.93% |
0.00% |
18.98% |
-5.97% |
12.62% |
-28.42% |
-26.48% |
-11.48% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
42.75% |
25.52% |
2.18% |
-2.23% |
0.00% |
16.64% |
-5.95% |
12.19% |
-24.24% |
-25.97% |
-13.23% |
Return on Net Nonoperating Assets (RNNOA) |
|
-11.03% |
-16.88% |
-1.42% |
1.37% |
0.00% |
-12.97% |
4.86% |
-10.46% |
19.57% |
18.75% |
9.28% |
Return on Equity (ROE) |
|
31.24% |
7.90% |
0.80% |
-1.56% |
0.00% |
6.01% |
-1.12% |
2.16% |
-8.84% |
-7.73% |
-2.21% |
Cash Return on Invested Capital (CROIC) |
|
-157.73% |
-33.33% |
-53.27% |
-17.07% |
0.00% |
-181.02% |
-16.73% |
-24.90% |
-87.32% |
-33.88% |
-0.48% |
Operating Return on Assets (OROA) |
|
11.04% |
7.30% |
1.12% |
-1.31% |
0.00% |
2.69% |
-0.62% |
1.84% |
-5.65% |
-6.95% |
-1.81% |
Return on Assets (ROA) |
|
8.74% |
5.98% |
0.63% |
-1.27% |
0.00% |
2.51% |
-0.92% |
1.86% |
-7.91% |
-7.06% |
-2.03% |
Return on Common Equity (ROCE) |
|
31.19% |
7.89% |
0.80% |
-1.56% |
0.00% |
6.01% |
-1.12% |
2.16% |
-8.84% |
-7.73% |
-2.21% |
Return on Equity Simple (ROE_SIMPLE) |
|
15.62% |
4.71% |
0.77% |
-1.34% |
0.00% |
3.01% |
-0.92% |
1.69% |
-9.10% |
-8.09% |
-2.31% |
Net Operating Profit after Tax (NOPAT) |
|
3.03 |
5.02 |
0.80 |
-1.46 |
9.90 |
7.08 |
-4.71 |
13 |
-49 |
-61 |
-26 |
NOPAT Margin |
|
4.57% |
5.80% |
0.74% |
-1.28% |
6.95% |
3.94% |
-1.22% |
4.01% |
-18.02% |
-27.88% |
-12.82% |
Net Nonoperating Expense Percent (NNEP) |
|
-0.48% |
-0.73% |
0.04% |
-0.70% |
0.00% |
2.34% |
-0.02% |
0.42% |
-4.18% |
-0.51% |
1.75% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
-5.63% |
-7.70% |
-3.59% |
Cost of Revenue to Revenue |
|
56.06% |
53.03% |
54.54% |
52.57% |
50.93% |
54.37% |
54.59% |
52.82% |
64.46% |
69.54% |
54.98% |
SG&A Expenses to Revenue |
|
7.94% |
10.99% |
11.28% |
11.90% |
11.54% |
10.28% |
6.90% |
11.38% |
14.47% |
17.10% |
14.27% |
R&D to Revenue |
|
14.28% |
13.83% |
15.99% |
18.26% |
15.39% |
12.46% |
8.14% |
13.58% |
20.63% |
22.78% |
20.40% |
Operating Expenses to Revenue |
|
38.21% |
40.30% |
44.14% |
49.26% |
45.14% |
41.41% |
48.90% |
43.20% |
61.28% |
70.29% |
63.33% |
Earnings before Interest and Taxes (EBIT) |
|
3.82 |
5.77 |
1.48 |
-2.08 |
7.04 |
11 |
-3.23 |
15 |
-57 |
-63 |
-15 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
5.17 |
7.44 |
4.89 |
2.19 |
12 |
15 |
1.88 |
24 |
-41 |
-48 |
-2.31 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
3.32 |
0.00 |
3.55 |
6.99 |
7.61 |
1.31 |
1.20 |
2.03 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
3.49 |
0.00 |
3.63 |
7.32 |
7.92 |
1.37 |
1.26 |
2.13 |
Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
4.39 |
4.49 |
6.67 |
9.38 |
21.74 |
4.20 |
4.35 |
7.25 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
51.40 |
118.06 |
0.00 |
450.94 |
0.00 |
0.00 |
0.00 |
Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
1.95% |
0.85% |
0.00% |
0.22% |
0.00% |
0.00% |
0.00% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
7.58 |
0.00 |
12.55 |
38.40 |
51.08 |
2.22 |
1.67 |
4.49 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
3.53 |
0.00 |
5.21 |
8.25 |
19.27 |
1.82 |
1.83 |
4.73 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
184.47 |
0.00 |
61.46 |
1,701.47 |
261.02 |
0.00 |
0.00 |
0.00 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
85.84 |
0.00 |
403.04 |
0.00 |
0.00 |
0.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
132.29 |
0.00 |
480.71 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
67.29 |
0.00 |
85.11 |
98.43 |
115.65 |
0.00 |
0.00 |
19.80 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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 |
0.00 |
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 |
0.00 |
Financial Leverage |
|
-0.26 |
-0.66 |
-0.65 |
-0.61 |
0.00 |
-0.78 |
-0.82 |
-0.86 |
-0.81 |
-0.72 |
-0.70 |
Leverage Ratio |
|
1.79 |
1.32 |
1.27 |
1.23 |
0.00 |
1.20 |
1.21 |
1.16 |
1.12 |
1.10 |
1.09 |
Compound Leverage Factor |
|
1.78 |
1.24 |
1.27 |
0.97 |
0.00 |
1.20 |
1.21 |
1.16 |
1.12 |
1.10 |
1.09 |
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% |
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% |
0.00% |
Preferred Equity to Total Capital |
|
0.17% |
0.08% |
0.07% |
0.06% |
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 |
|
99.83% |
99.92% |
99.93% |
99.94% |
0.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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 |
0.00 |
Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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 |
0.00 |
Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
11.96 |
0.00 |
11.98 |
21.18 |
35.83 |
8.38 |
8.72 |
15.49 |
Noncontrolling Interest Sharing Ratio |
|
0.17% |
0.09% |
0.07% |
0.06% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
2.11 |
4.08 |
3.28 |
3.50 |
0.00 |
5.56 |
5.33 |
8.02 |
8.85 |
10.43 |
13.88 |
Quick Ratio |
|
1.11 |
3.18 |
2.35 |
2.03 |
0.00 |
4.58 |
4.64 |
7.23 |
7.15 |
8.51 |
11.94 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-11 |
-6.75 |
-19 |
-8.48 |
63 |
-68 |
-13 |
-25 |
-150 |
-78 |
-1.09 |
Operating Cash Flow to CapEx |
|
-17.69% |
-119.27% |
17.50% |
105.94% |
457.47% |
163.02% |
238.20% |
370.55% |
-552.82% |
-495.03% |
321.83% |
Free Cash Flow to Firm to Interest Expense |
|
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 to Interest Expense |
|
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 Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
1.92 |
1.09 |
0.83 |
0.72 |
0.00 |
0.44 |
0.75 |
0.39 |
0.27 |
0.24 |
0.25 |
Accounts Receivable Turnover |
|
6.79 |
5.34 |
4.01 |
4.16 |
0.00 |
4.44 |
8.40 |
6.35 |
4.64 |
2.73 |
2.56 |
Inventory Turnover |
|
3.10 |
3.30 |
2.97 |
2.03 |
0.00 |
2.61 |
4.69 |
2.95 |
2.30 |
1.95 |
1.75 |
Fixed Asset Turnover |
|
18.13 |
20.48 |
15.50 |
11.14 |
0.00 |
10.28 |
16.54 |
8.67 |
5.15 |
3.95 |
3.70 |
Accounts Payable Turnover |
|
6.30 |
4.79 |
4.00 |
4.15 |
0.00 |
3.28 |
5.75 |
3.17 |
3.36 |
4.29 |
3.98 |
Days Sales Outstanding (DSO) |
|
53.73 |
68.37 |
91.06 |
87.79 |
0.00 |
82.21 |
43.46 |
57.45 |
78.75 |
133.68 |
142.45 |
Days Inventory Outstanding (DIO) |
|
117.60 |
110.68 |
122.91 |
179.46 |
0.00 |
139.88 |
77.79 |
123.93 |
158.95 |
187.63 |
208.54 |
Days Payable Outstanding (DPO) |
|
57.90 |
76.20 |
91.31 |
87.85 |
0.00 |
111.31 |
63.51 |
115.19 |
108.61 |
84.99 |
91.74 |
Cash Conversion Cycle (CCC) |
|
113.44 |
102.85 |
122.65 |
179.40 |
0.00 |
110.78 |
57.74 |
66.18 |
129.08 |
236.32 |
259.25 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
14 |
26 |
46 |
53 |
0.00 |
75 |
83 |
121 |
223 |
240 |
215 |
Invested Capital Turnover |
|
9.24 |
4.27 |
3.01 |
2.30 |
0.00 |
4.82 |
4.90 |
3.15 |
1.58 |
0.95 |
0.90 |
Increase / (Decrease) in Invested Capital |
|
14 |
12 |
20 |
7.02 |
-53 |
75 |
8.48 |
38 |
101 |
17 |
-25 |
Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
403 |
0.00 |
937 |
3,190 |
6,204 |
494 |
401 |
965 |
Market Capitalization |
|
0.00 |
0.00 |
0.00 |
500 |
639 |
1,200 |
3,626 |
7,002 |
1,140 |
957 |
1,477 |
Book Value per Share |
|
$0.00 |
$0.00 |
$3.46 |
$4.86 |
$0.00 |
$9.65 |
$12.76 |
$20.00 |
$17.51 |
$15.93 |
$15.23 |
Tangible Book Value per Share |
|
$0.00 |
$0.00 |
$3.18 |
$4.63 |
$0.00 |
$9.42 |
$12.18 |
$19.22 |
$16.72 |
$15.19 |
$14.50 |
Total Capital |
|
19 |
100 |
107 |
151 |
0.00 |
338 |
519 |
920 |
869 |
796 |
727 |
Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Debt |
|
-4.99 |
-74 |
-61 |
-98 |
0.00 |
-264 |
-436 |
-798 |
-646 |
-556 |
-512 |
Capital Expenditures (CapEx) |
|
1.91 |
1.85 |
5.46 |
5.65 |
7.29 |
6.75 |
14 |
14 |
18 |
7.01 |
15 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
9.87 |
20 |
29 |
35 |
0.00 |
39 |
24 |
30 |
113 |
140 |
107 |
Debt-free Net Working Capital (DFNWC) |
|
15 |
65 |
69 |
64 |
0.00 |
208 |
388 |
679 |
513 |
472 |
571 |
Net Working Capital (NWC) |
|
15 |
65 |
69 |
64 |
0.00 |
208 |
388 |
679 |
513 |
472 |
571 |
Net Nonoperating Expense (NNE) |
|
0.01 |
0.29 |
-0.03 |
0.56 |
-2.53 |
-3.09 |
0.07 |
-2.62 |
30 |
3.08 |
-9.32 |
Net Nonoperating Obligations (NNO) |
|
-4.99 |
-74 |
-61 |
-98 |
0.00 |
-264 |
-436 |
-798 |
-646 |
-556 |
-512 |
Total Depreciation and Amortization (D&A) |
|
1.35 |
1.67 |
3.42 |
4.27 |
5.35 |
4.33 |
5.11 |
8.38 |
15 |
15 |
13 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
14.87% |
23.68% |
27.01% |
30.89% |
0.00% |
21.90% |
6.10% |
9.26% |
41.79% |
63.60% |
52.59% |
Debt-free Net Working Capital to Revenue |
|
22.40% |
75.75% |
63.16% |
56.02% |
0.00% |
115.48% |
100.32% |
210.76% |
189.11% |
214.88% |
280.17% |
Net Working Capital to Revenue |
|
22.40% |
75.75% |
63.16% |
56.02% |
0.00% |
115.48% |
100.32% |
210.76% |
189.11% |
214.88% |
280.17% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.00 |
$0.19 |
$0.03 |
($0.06) |
$0.00 |
$0.00 |
($0.11) |
$0.33 |
($1.59) |
($1.31) |
($0.35) |
Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
30.99M |
34.12M |
0.00 |
0.00 |
45.99M |
49.62M |
49.95M |
47.72M |
46.05M |
Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.18 |
$0.03 |
($0.06) |
$0.00 |
$0.00 |
($0.11) |
$0.32 |
($1.59) |
($1.31) |
($0.35) |
Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
30.99M |
34.12M |
0.00 |
0.00 |
45.99M |
49.62M |
49.95M |
47.72M |
46.05M |
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 |
|
0.00 |
0.00 |
30.99M |
34.12M |
0.00 |
0.00 |
45.99M |
49.62M |
49.95M |
47.72M |
46.05M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
3.03 |
5.02 |
0.80 |
-1.11 |
4.15 |
7.08 |
-4.71 |
8.96 |
-49 |
-61 |
-26 |
Normalized NOPAT Margin |
|
4.57% |
5.80% |
0.74% |
-0.97% |
2.91% |
3.94% |
-1.22% |
2.78% |
-18.02% |
-27.88% |
-12.82% |
Pre Tax Income Margin |
|
5.73% |
6.29% |
1.36% |
-1.43% |
4.94% |
6.07% |
-0.84% |
4.78% |
-20.81% |
-28.84% |
-7.34% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Augmented Payout Ratio |
|
21.87% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-86.67% |
-500.33% |