Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
31.00% |
14.62% |
132.27% |
3.64% |
15.19% |
47.73% |
8.71% |
8.97% |
5.24% |
16.07% |
11.65% |
EBITDA Growth |
|
4.52% |
-56.05% |
722.95% |
-10.19% |
24.72% |
20.75% |
-2.37% |
20.96% |
-285.61% |
63.03% |
46.18% |
EBIT Growth |
|
-28.36% |
-259.85% |
159.28% |
34.11% |
247.89% |
-16.69% |
-125.44% |
-368.93% |
-1,479.47% |
32.15% |
13.64% |
NOPAT Growth |
|
-34.04% |
-302.51% |
138.24% |
34.66% |
241.21% |
312.14% |
-134.29% |
-748.73% |
-32.73% |
31.65% |
14.51% |
Net Income Growth |
|
-44.32% |
-323.94% |
-142.29% |
93.55% |
766.67% |
203.26% |
-47.89% |
-300.07% |
-1,628.17% |
39.02% |
10.51% |
EPS Growth |
|
-50.00% |
-300.00% |
-900.00% |
65.00% |
150.00% |
14.29% |
0.00% |
0.00% |
0.00% |
39.66% |
11.43% |
Operating Cash Flow Growth |
|
324.34% |
-32.35% |
235.95% |
-16.02% |
148.30% |
-47.82% |
-93.75% |
-1,930.34% |
-146.95% |
97.04% |
459.60% |
Free Cash Flow Firm Growth |
|
-89.55% |
-4,139.80% |
102.88% |
-303.13% |
-654.76% |
112.42% |
-923.80% |
-483.38% |
88.05% |
44.48% |
-26.82% |
Invested Capital Growth |
|
29.22% |
712.77% |
-2.04% |
6.04% |
40.20% |
3.50% |
24.44% |
109.72% |
-2.67% |
-2.81% |
-0.74% |
Revenue Q/Q Growth |
|
8.31% |
2.34% |
9.93% |
5.82% |
5.75% |
8.03% |
4.50% |
-0.05% |
2.61% |
2.93% |
2.55% |
EBITDA Q/Q Growth |
|
7.13% |
-54.19% |
46.37% |
16.33% |
-1.34% |
3.87% |
58.75% |
-51.78% |
16.84% |
20.66% |
-3.31% |
EBIT Q/Q Growth |
|
8.13% |
-503.89% |
632.99% |
169.50% |
-7.60% |
-0.61% |
83.06% |
-121.83% |
9.26% |
6.90% |
-0.41% |
NOPAT Q/Q Growth |
|
10.71% |
-2,354.36% |
632.99% |
169.79% |
-55.94% |
167.80% |
18.70% |
12.81% |
8.79% |
6.76% |
0.19% |
Net Income Q/Q Growth |
|
20.17% |
-776.00% |
-350.95% |
96.58% |
-61.39% |
288.08% |
184.30% |
-117.09% |
11.68% |
8.68% |
-1.28% |
EPS Q/Q Growth |
|
0.00% |
-500.00% |
-66.67% |
61.11% |
-22.22% |
300.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Operating Cash Flow Q/Q Growth |
|
18.73% |
21.59% |
-9.91% |
49.85% |
27.62% |
-34.10% |
225.21% |
-2,677.86% |
19.60% |
91.66% |
-53.20% |
Free Cash Flow Firm Q/Q Growth |
|
24.10% |
-5,078.49% |
103.03% |
0.00% |
-979.07% |
112.56% |
2.60% |
3.75% |
18.63% |
25.01% |
-32.33% |
Invested Capital Q/Q Growth |
|
6.44% |
656.22% |
-0.10% |
1.60% |
41.02% |
3.31% |
2.48% |
-0.08% |
-0.79% |
-1.67% |
-0.39% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
46.76% |
43.84% |
42.32% |
42.44% |
45.99% |
48.15% |
41.83% |
38.62% |
36.86% |
41.34% |
43.92% |
EBITDA Margin |
|
9.17% |
3.51% |
12.45% |
10.79% |
11.68% |
9.55% |
8.58% |
9.52% |
-16.79% |
-5.35% |
-2.58% |
Operating Margin |
|
2.55% |
-5.65% |
0.93% |
1.21% |
3.63% |
3.18% |
-3.15% |
-24.52% |
-30.92% |
-18.21% |
-13.94% |
EBIT Margin |
|
2.61% |
-3.64% |
0.93% |
1.20% |
3.63% |
2.05% |
-0.48% |
-2.06% |
-30.96% |
-18.10% |
-14.00% |
Profit (Net Income) Margin |
|
1.30% |
-2.54% |
-2.65% |
-0.16% |
0.95% |
1.96% |
0.94% |
-1.72% |
-28.30% |
-14.87% |
-11.92% |
Tax Burden Percent |
|
87.82% |
56.47% |
78.31% |
14.94% |
69.04% |
219.64% |
-29.68% |
55.37% |
90.53% |
90.60% |
97.58% |
Interest Burden Percent |
|
56.68% |
123.49% |
-363.94% |
-91.70% |
38.03% |
43.52% |
659.60% |
150.86% |
100.95% |
90.67% |
87.23% |
Effective Tax Rate |
|
12.18% |
0.00% |
0.00% |
0.00% |
30.96% |
-119.64% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
|
6.24% |
-2.46% |
0.53% |
0.70% |
1.94% |
6.74% |
-2.02% |
-10.00% |
-9.94% |
-6.98% |
-6.08% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
14.53% |
9.94% |
-10.27% |
-1.90% |
-2.60% |
-198.82% |
-13.97% |
-116.38% |
-69.21% |
-18.38% |
-16.36% |
Return on Net Nonoperating Assets (RNNOA) |
|
-3.48% |
0.76% |
-3.43% |
-0.91% |
-0.94% |
-4.80% |
2.72% |
9.08% |
-3.76% |
-2.09% |
-2.46% |
Return on Equity (ROE) |
|
2.76% |
-1.70% |
-2.89% |
-0.20% |
1.01% |
1.93% |
0.69% |
-0.93% |
-13.70% |
-9.07% |
-8.54% |
Cash Return on Invested Capital (CROIC) |
|
-19.25% |
-158.63% |
2.59% |
-5.16% |
-31.53% |
3.30% |
-23.80% |
-80.86% |
-7.23% |
-4.13% |
-5.33% |
Operating Return on Assets (OROA) |
|
3.76% |
-1.68% |
0.63% |
0.85% |
2.37% |
1.38% |
-0.25% |
-0.70% |
-8.74% |
-6.26% |
-5.57% |
Return on Assets (ROA) |
|
1.87% |
-1.17% |
-1.78% |
-0.12% |
0.62% |
1.32% |
0.49% |
-0.58% |
-7.99% |
-5.14% |
-4.74% |
Return on Common Equity (ROCE) |
|
2.76% |
-1.54% |
-2.54% |
-0.17% |
0.94% |
1.93% |
0.69% |
-0.93% |
-13.70% |
-9.07% |
-8.54% |
Return on Equity Simple (ROE_SIMPLE) |
|
1.87% |
-1.21% |
-3.75% |
-0.23% |
0.82% |
1.58% |
0.60% |
-0.75% |
-14.45% |
-9.34% |
-8.72% |
Net Operating Profit after Tax (NOPAT) |
|
1.95 |
-3.94 |
1.51 |
2.03 |
6.93 |
29 |
-9.79 |
-83 |
-110 |
-75 |
-64 |
NOPAT Margin |
|
2.24% |
-3.95% |
0.65% |
0.85% |
2.50% |
6.99% |
-2.20% |
-17.16% |
-21.65% |
-12.75% |
-9.76% |
Net Nonoperating Expense Percent (NNEP) |
|
-8.29% |
-12.39% |
10.81% |
2.61% |
4.55% |
205.56% |
11.94% |
106.37% |
59.28% |
11.39% |
10.28% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
-7.20% |
-5.10% |
-4.47% |
Cost of Revenue to Revenue |
|
53.24% |
56.16% |
57.68% |
57.56% |
54.01% |
51.85% |
58.17% |
61.38% |
63.14% |
58.66% |
56.08% |
SG&A Expenses to Revenue |
|
27.34% |
33.70% |
27.58% |
29.29% |
30.65% |
31.31% |
32.35% |
45.70% |
47.74% |
41.09% |
39.32% |
R&D to Revenue |
|
3.09% |
4.21% |
2.01% |
1.51% |
1.08% |
2.08% |
1.85% |
4.52% |
5.95% |
4.62% |
4.72% |
Operating Expenses to Revenue |
|
44.21% |
49.49% |
41.39% |
41.23% |
42.36% |
44.96% |
44.97% |
63.14% |
67.79% |
59.55% |
57.86% |
Earnings before Interest and Taxes (EBIT) |
|
2.27 |
-3.64 |
2.16 |
2.89 |
10 |
8.38 |
-2.13 |
-9.99 |
-158 |
-107 |
-92 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
7.98 |
3.51 |
29 |
26 |
32 |
39 |
38 |
46 |
-86 |
-32 |
-17 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
4.14 |
2.27 |
4.11 |
4.14 |
3.66 |
6.02 |
8.61 |
3.79 |
1.17 |
2.19 |
2.34 |
Price to Tangible Book Value (P/TBV) |
|
4.70 |
0.00 |
0.00 |
0.00 |
0.00 |
16.76 |
16.49 |
30.26 |
17.42 |
45.19 |
53.03 |
Price to Revenue (P/Rev) |
|
2.87 |
4.76 |
2.90 |
2.97 |
4.24 |
7.47 |
13.45 |
8.67 |
2.29 |
3.49 |
3.20 |
Price to Earnings (P/E) |
|
220.92 |
0.00 |
0.00 |
0.00 |
192.66 |
381.45 |
1,432.85 |
0.00 |
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 |
|
0.45% |
0.00% |
0.00% |
0.00% |
0.52% |
0.26% |
0.07% |
0.00% |
0.00% |
0.00% |
0.00% |
Enterprise Value to Invested Capital (EV/IC) |
|
6.39 |
1.93 |
2.82 |
2.82 |
3.05 |
6.91 |
10.85 |
3.92 |
1.15 |
2.05 |
2.15 |
Enterprise Value to Revenue (EV/Rev) |
|
2.58 |
5.53 |
3.41 |
3.49 |
4.59 |
7.28 |
13.10 |
9.12 |
2.48 |
3.69 |
3.44 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
28.18 |
157.26 |
27.35 |
32.32 |
39.26 |
76.28 |
152.71 |
95.80 |
0.00 |
0.00 |
0.00 |
Enterprise Value to EBIT (EV/EBIT) |
|
98.89 |
0.00 |
366.30 |
289.84 |
126.23 |
355.51 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
115.45 |
0.00 |
523.28 |
412.35 |
183.10 |
104.24 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
23.80 |
86.27 |
36.75 |
46.44 |
28.34 |
127.42 |
3,986.40 |
0.00 |
0.00 |
0.00 |
323.17 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
107.55 |
0.00 |
0.00 |
212.99 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.14 |
0.30 |
0.57 |
0.52 |
0.33 |
0.19 |
0.24 |
0.48 |
0.54 |
0.57 |
0.60 |
Long-Term Debt to Equity |
|
0.09 |
0.24 |
0.52 |
0.47 |
0.31 |
0.18 |
0.24 |
0.48 |
0.54 |
0.57 |
0.38 |
Financial Leverage |
|
-0.24 |
0.08 |
0.33 |
0.48 |
0.36 |
0.02 |
-0.19 |
-0.08 |
0.05 |
0.11 |
0.15 |
Leverage Ratio |
|
1.47 |
1.45 |
1.62 |
1.74 |
1.62 |
1.47 |
1.41 |
1.59 |
1.71 |
1.76 |
1.80 |
Compound Leverage Factor |
|
0.84 |
1.79 |
-5.90 |
-1.60 |
0.62 |
0.64 |
9.32 |
2.39 |
1.73 |
1.60 |
1.57 |
Debt to Total Capital |
|
12.31% |
23.06% |
36.26% |
34.01% |
24.86% |
16.03% |
19.49% |
32.45% |
34.91% |
36.37% |
37.49% |
Short-Term Debt to Total Capital |
|
4.68% |
4.52% |
2.98% |
2.90% |
1.85% |
0.83% |
0.00% |
0.00% |
0.00% |
0.00% |
13.91% |
Long-Term Debt to Total Capital |
|
7.63% |
18.54% |
33.28% |
31.11% |
23.01% |
15.20% |
19.49% |
32.45% |
34.91% |
36.37% |
23.58% |
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% |
9.24% |
7.81% |
10.52% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
87.69% |
67.70% |
55.92% |
55.47% |
75.14% |
83.98% |
80.51% |
67.55% |
65.09% |
63.63% |
62.51% |
Debt to EBITDA |
|
1.06 |
20.35 |
3.68 |
4.07 |
3.28 |
2.48 |
4.41 |
11.55 |
-6.26 |
-17.01 |
-31.79 |
Net Debt to EBITDA |
|
-3.16 |
13.68 |
3.24 |
3.57 |
2.98 |
-1.95 |
-4.14 |
4.68 |
-1.14 |
-3.89 |
-9.06 |
Long-Term Debt to EBITDA |
|
0.66 |
16.36 |
3.38 |
3.72 |
3.04 |
2.35 |
4.41 |
11.55 |
-6.26 |
-17.01 |
-19.99 |
Debt to NOPAT |
|
4.35 |
-18.10 |
70.38 |
51.90 |
15.29 |
3.39 |
-17.16 |
-6.41 |
-4.85 |
-7.14 |
-8.39 |
Net Debt to NOPAT |
|
-12.94 |
-12.16 |
62.08 |
45.59 |
13.88 |
-2.67 |
16.10 |
-2.59 |
-0.88 |
-1.63 |
-2.39 |
Long-Term Debt to NOPAT |
|
2.70 |
-14.55 |
64.59 |
47.47 |
14.16 |
3.21 |
-17.16 |
-6.41 |
-4.85 |
-7.14 |
-5.28 |
Altman Z-Score |
|
8.73 |
2.82 |
3.32 |
3.72 |
4.47 |
10.04 |
13.09 |
3.92 |
1.16 |
1.97 |
1.88 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
9.58% |
12.12% |
14.19% |
6.21% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
4.02 |
2.06 |
2.07 |
2.35 |
1.70 |
4.55 |
6.13 |
7.81 |
6.73 |
6.20 |
1.98 |
Quick Ratio |
|
3.70 |
1.81 |
1.79 |
2.01 |
1.42 |
4.18 |
5.51 |
4.92 |
6.20 |
5.67 |
1.78 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-6.01 |
-255 |
7.34 |
-15 |
-113 |
14 |
-115 |
-672 |
-80 |
-45 |
-57 |
Operating Cash Flow to CapEx |
|
250.53% |
288.62% |
284.99% |
131.75% |
312.97% |
116.68% |
5.02% |
-41.66% |
-351.16% |
-6.79% |
17.10% |
Free Cash Flow to Firm to Interest Expense |
|
-6.10 |
-298.38 |
0.73 |
-2.69 |
-18.06 |
2.96 |
-9.66 |
-81.74 |
-10.60 |
-6.46 |
-8.55 |
Operating Cash Flow to Interest Expense |
|
9.59 |
7.49 |
2.15 |
3.26 |
7.19 |
4.94 |
0.12 |
-3.25 |
-8.71 |
-0.28 |
1.06 |
Operating Cash Flow Less CapEx to Interest Expense |
|
5.76 |
4.89 |
1.39 |
0.78 |
4.89 |
0.71 |
-2.32 |
-11.05 |
-11.18 |
-4.45 |
-5.14 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
1.44 |
0.46 |
0.67 |
0.71 |
0.65 |
0.67 |
0.52 |
0.34 |
0.28 |
0.35 |
0.40 |
Accounts Receivable Turnover |
|
4.45 |
2.88 |
4.44 |
4.14 |
4.03 |
4.78 |
4.42 |
4.42 |
4.40 |
4.72 |
4.69 |
Inventory Turnover |
|
18.86 |
14.51 |
23.54 |
20.15 |
18.54 |
18.39 |
11.77 |
11.23 |
13.50 |
14.33 |
14.56 |
Fixed Asset Turnover |
|
7.03 |
4.02 |
6.76 |
6.81 |
5.68 |
6.54 |
5.92 |
4.96 |
4.81 |
6.08 |
7.10 |
Accounts Payable Turnover |
|
8.85 |
5.98 |
9.14 |
10.16 |
10.59 |
11.35 |
11.61 |
13.86 |
16.75 |
16.99 |
17.67 |
Days Sales Outstanding (DSO) |
|
82.01 |
126.94 |
82.24 |
88.07 |
90.57 |
76.41 |
82.57 |
82.51 |
83.01 |
77.41 |
77.85 |
Days Inventory Outstanding (DIO) |
|
19.36 |
25.15 |
15.51 |
18.11 |
19.69 |
19.85 |
31.01 |
32.49 |
27.03 |
25.47 |
25.08 |
Days Payable Outstanding (DPO) |
|
41.22 |
61.08 |
39.92 |
35.94 |
34.47 |
32.15 |
31.43 |
26.33 |
21.79 |
21.48 |
20.66 |
Cash Conversion Cycle (CCC) |
|
60.15 |
91.01 |
57.82 |
70.25 |
75.80 |
64.10 |
82.14 |
88.67 |
88.25 |
81.40 |
82.26 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
35 |
286 |
280 |
297 |
417 |
431 |
537 |
1,125 |
1,095 |
1,065 |
1,057 |
Invested Capital Turnover |
|
2.79 |
0.62 |
0.82 |
0.83 |
0.78 |
0.96 |
0.92 |
0.58 |
0.46 |
0.55 |
0.62 |
Increase / (Decrease) in Invested Capital |
|
7.96 |
251 |
-5.83 |
17 |
119 |
15 |
105 |
589 |
-30 |
-31 |
-7.93 |
Enterprise Value (EV) |
|
225 |
552 |
789 |
838 |
1,269 |
2,978 |
5,820 |
4,417 |
1,264 |
2,185 |
2,270 |
Market Capitalization |
|
250 |
475 |
673 |
712 |
1,173 |
3,054 |
5,978 |
4,201 |
1,167 |
2,062 |
2,115 |
Book Value per Share |
|
$1.01 |
$3.47 |
$2.09 |
$2.14 |
$3.45 |
$4.86 |
$6.25 |
$9.00 |
$7.90 |
$7.39 |
$7.03 |
Tangible Book Value per Share |
|
$0.89 |
($0.41) |
($0.77) |
($0.61) |
($0.19) |
$1.74 |
$3.27 |
$1.13 |
$0.53 |
$0.36 |
$0.31 |
Total Capital |
|
69 |
309 |
293 |
310 |
426 |
604 |
862 |
1,641 |
1,533 |
1,480 |
1,443 |
Total Debt |
|
8.48 |
71 |
106 |
105 |
106 |
97 |
168 |
532 |
535 |
538 |
541 |
Total Long-Term Debt |
|
5.26 |
57 |
97 |
96 |
98 |
92 |
168 |
532 |
535 |
538 |
340 |
Net Debt |
|
-25 |
48 |
94 |
93 |
96 |
-76 |
-158 |
216 |
97 |
123 |
154 |
Capital Expenditures (CapEx) |
|
3.77 |
2.22 |
7.54 |
14 |
14 |
20 |
29 |
64 |
19 |
29 |
41 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
14 |
33 |
37 |
46 |
41 |
59 |
79 |
277 |
77 |
85 |
109 |
Debt-free Net Working Capital (DFNWC) |
|
47 |
56 |
49 |
58 |
51 |
232 |
376 |
594 |
515 |
501 |
496 |
Net Working Capital (NWC) |
|
44 |
42 |
41 |
49 |
43 |
227 |
376 |
594 |
515 |
501 |
295 |
Net Nonoperating Expense (NNE) |
|
0.82 |
-1.41 |
7.65 |
2.43 |
4.29 |
21 |
-14 |
-75 |
34 |
13 |
14 |
Net Nonoperating Obligations (NNO) |
|
-25 |
48 |
94 |
93 |
96 |
-76 |
-158 |
17 |
97 |
123 |
154 |
Total Depreciation and Amortization (D&A) |
|
5.71 |
7.14 |
27 |
23 |
22 |
31 |
40 |
56 |
72 |
75 |
75 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
15.68% |
32.95% |
15.93% |
18.97% |
14.74% |
14.39% |
17.84% |
57.29% |
15.18% |
14.42% |
16.46% |
Debt-free Net Working Capital to Revenue |
|
54.37% |
56.42% |
21.33% |
24.31% |
18.29% |
56.71% |
84.50% |
122.70% |
101.10% |
84.60% |
75.02% |
Net Working Capital to Revenue |
|
50.67% |
42.39% |
17.56% |
20.56% |
15.45% |
55.48% |
84.50% |
122.70% |
101.10% |
84.60% |
44.63% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.02 |
$0.00 |
($0.39) |
$0.00 |
$0.07 |
$0.08 |
$0.04 |
($0.07) |
$0.00 |
$0.00 |
($0.62) |
Adjusted Weighted Average Basic Shares Outstanding |
|
53.48M |
0.00 |
77.54M |
79.43M |
85.62M |
100.47M |
108.58M |
119.96M |
124.22M |
125.50M |
126.66M |
Adjusted Diluted Earnings per Share |
|
$0.02 |
$0.00 |
($0.39) |
$0.00 |
$0.07 |
$0.08 |
$0.04 |
($0.07) |
$0.00 |
$0.00 |
($0.62) |
Adjusted Weighted Average Diluted Shares Outstanding |
|
56.02M |
0.00 |
77.54M |
79.43M |
91.57M |
103.62M |
111.79M |
119.96M |
124.22M |
125.50M |
126.66M |
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 |
|
60.26M |
0.00 |
78.82M |
80.51M |
94.57M |
104.83M |
116.94M |
124.03M |
127.46M |
127.61M |
128.46M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
1.95 |
-3.94 |
3.93 |
2.03 |
6.93 |
9.10 |
-9.79 |
-83 |
-107 |
-68 |
-60 |
Normalized NOPAT Margin |
|
2.24% |
-3.95% |
1.70% |
0.85% |
2.50% |
2.23% |
-2.20% |
-17.16% |
-21.03% |
-11.43% |
-9.05% |
Pre Tax Income Margin |
|
1.48% |
-4.50% |
-3.38% |
-1.10% |
1.38% |
0.89% |
-3.16% |
-3.11% |
-31.26% |
-16.41% |
-12.21% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
2.31 |
-4.26 |
0.22 |
0.52 |
1.61 |
1.77 |
-0.18 |
-1.22 |
-20.82 |
-15.50 |
-13.98 |
NOPAT to Interest Expense |
|
1.98 |
-4.62 |
0.15 |
0.37 |
1.11 |
6.04 |
-0.82 |
-10.11 |
-14.55 |
-10.92 |
-9.74 |
EBIT Less CapEx to Interest Expense |
|
-1.52 |
-6.85 |
-0.54 |
-1.95 |
-0.68 |
-2.46 |
-2.62 |
-9.02 |
-23.30 |
-19.67 |
-20.18 |
NOPAT Less CapEx to Interest Expense |
|
-1.85 |
-7.21 |
-0.60 |
-2.10 |
-1.18 |
1.80 |
-3.26 |
-17.92 |
-17.03 |
-15.08 |
-15.95 |
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 |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |