Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
110.87% |
58.96% |
-5.20% |
49.47% |
96.27% |
26.06% |
-15.60% |
105.91% |
0.68% |
-33.95% |
33.31% |
EBITDA Growth |
|
42.30% |
-1,066.40% |
92.27% |
567.90% |
91.96% |
-14.74% |
15.00% |
283.84% |
-14.39% |
-49.72% |
41.87% |
EBIT Growth |
|
-126.45% |
-19,121.96% |
74.03% |
135.10% |
239.33% |
-44.44% |
13.96% |
780.37% |
-17.83% |
-61.34% |
62.24% |
NOPAT Growth |
|
-112.01% |
-29,618.85% |
74.33% |
135.55% |
384.72% |
-60.86% |
60.27% |
794.25% |
-17.86% |
-60.78% |
60.84% |
Net Income Growth |
|
-733.68% |
-3,808.36% |
66.34% |
93.66% |
697.66% |
-127.74% |
159.63% |
6,944.82% |
-16.83% |
-69.34% |
75.54% |
EPS Growth |
|
-733.68% |
-3,808.36% |
72.33% |
95.06% |
575.00% |
-122.37% |
158.82% |
6,610.00% |
-17.73% |
-68.30% |
60.00% |
Operating Cash Flow Growth |
|
-53.38% |
-213.72% |
-127.96% |
349.17% |
104.11% |
-47.62% |
92.66% |
349.76% |
0.37% |
-56.39% |
40.32% |
Free Cash Flow Firm Growth |
|
-1,531.48% |
80.93% |
107.08% |
-213.13% |
-646.81% |
-350.33% |
121.41% |
186.04% |
52.24% |
-11.27% |
-150.08% |
Invested Capital Growth |
|
374.67% |
-0.97% |
-5.24% |
2.85% |
16.69% |
38.51% |
-2.72% |
9.86% |
-3.08% |
-12.84% |
26.58% |
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 |
|
96.22% |
93.62% |
97.29% |
98.72% |
98.51% |
92.81% |
96.55% |
97.79% |
96.63% |
95.55% |
95.02% |
EBITDA Margin |
|
24.15% |
-146.85% |
-11.97% |
37.46% |
36.64% |
24.78% |
33.77% |
62.95% |
53.53% |
40.75% |
43.37% |
Operating Margin |
|
-0.97% |
-181.65% |
-49.19% |
11.70% |
20.25% |
8.97% |
12.12% |
51.80% |
42.28% |
25.12% |
30.27% |
EBIT Margin |
|
-1.51% |
-183.04% |
-50.14% |
11.77% |
20.36% |
8.97% |
12.12% |
51.80% |
42.28% |
24.75% |
30.12% |
Profit (Net Income) Margin |
|
-7.95% |
-195.56% |
-69.44% |
-2.94% |
8.96% |
-1.97% |
1.39% |
47.68% |
39.38% |
18.28% |
24.07% |
Tax Burden Percent |
|
100.00% |
100.00% |
100.09% |
101.49% |
99.97% |
100.34% |
98.81% |
100.02% |
99.98% |
99.93% |
100.04% |
Interest Burden Percent |
|
525.46% |
106.84% |
138.35% |
-24.63% |
44.04% |
-21.91% |
11.64% |
92.02% |
93.18% |
73.93% |
79.90% |
Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.10% |
0.00% |
1.55% |
0.00% |
0.04% |
0.11% |
-0.04% |
Return on Invested Capital (ROIC) |
|
-0.09% |
-16.12% |
-4.27% |
1.54% |
6.79% |
2.07% |
2.89% |
25.00% |
19.92% |
8.48% |
12.93% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
-2.68% |
-38.90% |
-15.30% |
-3.70% |
-4.72% |
-4.97% |
-2.68% |
19.85% |
15.78% |
1.81% |
4.13% |
Return on Net Nonoperating Assets (RNNOA) |
|
-1.56% |
-23.90% |
-9.93% |
-2.46% |
-2.31% |
-3.13% |
-2.27% |
12.50% |
7.69% |
0.95% |
1.78% |
Return on Equity (ROE) |
|
-1.65% |
-40.02% |
-14.20% |
-0.92% |
4.48% |
-1.06% |
0.62% |
37.50% |
27.61% |
9.43% |
14.71% |
Cash Return on Invested Capital (CROIC) |
|
-130.48% |
-15.14% |
1.11% |
-1.27% |
-8.62% |
-30.22% |
5.65% |
15.61% |
23.05% |
22.20% |
-10.54% |
Operating Return on Assets (OROA) |
|
-0.18% |
-20.37% |
-5.35% |
1.88% |
5.13% |
2.35% |
2.61% |
21.29% |
16.91% |
7.27% |
10.71% |
Return on Assets (ROA) |
|
-0.93% |
-21.76% |
-7.41% |
-0.47% |
2.26% |
-0.52% |
0.30% |
19.59% |
15.75% |
5.37% |
8.56% |
Return on Common Equity (ROCE) |
|
-1.65% |
-40.02% |
-14.20% |
-0.92% |
4.48% |
-1.06% |
0.62% |
37.50% |
27.61% |
9.43% |
14.71% |
Return on Equity Simple (ROE_SIMPLE) |
|
-1.02% |
-40.36% |
-14.87% |
-0.90% |
3.84% |
-1.05% |
0.62% |
32.72% |
28.03% |
10.45% |
12.28% |
Net Operating Profit after Tax (NOPAT) |
|
-1.00 |
-298 |
-76 |
27 |
132 |
52 |
83 |
739 |
607 |
238 |
383 |
NOPAT Margin |
|
-0.68% |
-127.15% |
-34.43% |
8.19% |
20.23% |
6.28% |
11.93% |
51.80% |
42.26% |
25.09% |
30.28% |
Net Nonoperating Expense Percent (NNEP) |
|
2.59% |
22.78% |
11.03% |
5.24% |
11.50% |
7.04% |
5.57% |
5.15% |
4.14% |
6.67% |
8.79% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
18.46% |
8.23% |
10.22% |
Cost of Revenue to Revenue |
|
3.78% |
6.38% |
2.71% |
1.28% |
1.49% |
7.19% |
3.45% |
2.21% |
3.37% |
4.45% |
4.98% |
SG&A Expenses to Revenue |
|
58.40% |
61.83% |
59.22% |
42.45% |
26.73% |
25.86% |
33.01% |
18.75% |
21.19% |
30.82% |
28.82% |
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 |
|
97.19% |
275.27% |
146.48% |
87.02% |
78.26% |
83.84% |
84.44% |
45.99% |
54.35% |
70.43% |
64.75% |
Earnings before Interest and Taxes (EBIT) |
|
-2.23 |
-429 |
-111 |
39 |
133 |
74 |
84 |
739 |
608 |
235 |
381 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
36 |
-344 |
-27 |
124 |
239 |
204 |
234 |
899 |
769 |
387 |
549 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.11 |
0.04 |
0.14 |
0.38 |
0.25 |
0.46 |
0.36 |
0.75 |
0.80 |
1.17 |
0.50 |
Price to Tangible Book Value (P/TBV) |
|
0.11 |
0.04 |
0.14 |
0.38 |
0.25 |
0.46 |
0.36 |
0.75 |
0.80 |
1.17 |
0.50 |
Price to Revenue (P/Rev) |
|
0.84 |
0.18 |
0.65 |
1.24 |
0.58 |
0.86 |
0.80 |
1.10 |
1.12 |
2.04 |
0.99 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
6.49 |
0.00 |
57.40 |
2.30 |
2.85 |
11.16 |
4.10 |
Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.65% |
1.73% |
13.94% |
49.10% |
8.34% |
16.82% |
Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
15.40% |
0.00% |
1.74% |
43.41% |
35.05% |
8.96% |
24.40% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.46 |
0.41 |
0.49 |
0.63 |
0.46 |
0.71 |
0.65 |
0.84 |
0.87 |
1.11 |
0.63 |
Enterprise Value to Revenue (EV/Rev) |
|
5.73 |
3.23 |
3.87 |
3.39 |
1.46 |
2.51 |
2.64 |
1.81 |
1.81 |
3.06 |
1.64 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
23.74 |
0.00 |
0.00 |
9.05 |
3.99 |
10.13 |
7.81 |
2.88 |
3.38 |
7.52 |
3.79 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
28.79 |
7.19 |
27.99 |
21.77 |
3.50 |
4.28 |
12.38 |
5.46 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
41.39 |
7.23 |
39.98 |
22.12 |
3.50 |
4.28 |
12.21 |
5.43 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
65.92 |
0.00 |
0.00 |
13.59 |
5.64 |
23.30 |
10.72 |
3.37 |
3.38 |
8.66 |
4.41 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
43.38 |
0.00 |
0.00 |
0.00 |
11.33 |
5.60 |
3.70 |
4.67 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.70 |
0.82 |
0.87 |
0.90 |
0.52 |
0.96 |
0.95 |
0.72 |
0.63 |
0.74 |
0.51 |
Long-Term Debt to Equity |
|
0.62 |
0.70 |
0.86 |
0.73 |
0.45 |
0.86 |
0.85 |
0.64 |
0.55 |
0.59 |
0.42 |
Financial Leverage |
|
0.58 |
0.61 |
0.65 |
0.66 |
0.49 |
0.63 |
0.85 |
0.63 |
0.49 |
0.53 |
0.43 |
Leverage Ratio |
|
1.78 |
1.84 |
1.92 |
1.96 |
1.98 |
2.04 |
2.08 |
1.91 |
1.75 |
1.76 |
1.72 |
Compound Leverage Factor |
|
9.36 |
1.96 |
2.65 |
-0.48 |
0.87 |
-0.45 |
0.24 |
1.76 |
1.63 |
1.30 |
1.37 |
Debt to Total Capital |
|
41.29% |
44.95% |
46.53% |
47.37% |
34.11% |
48.95% |
48.62% |
41.76% |
38.61% |
42.65% |
33.83% |
Short-Term Debt to Total Capital |
|
4.91% |
6.38% |
0.32% |
9.16% |
4.38% |
4.97% |
4.81% |
4.39% |
5.06% |
8.61% |
5.90% |
Long-Term Debt to Total Capital |
|
36.38% |
38.56% |
46.21% |
38.21% |
29.73% |
43.98% |
43.81% |
37.37% |
33.54% |
34.04% |
27.93% |
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 |
|
58.71% |
55.05% |
53.47% |
52.63% |
65.89% |
51.05% |
51.38% |
58.24% |
61.39% |
57.35% |
66.17% |
Debt to EBITDA |
|
22.80 |
-2.69 |
-33.96 |
7.87 |
3.30 |
7.27 |
6.26 |
1.66 |
1.65 |
3.19 |
2.31 |
Net Debt to EBITDA |
|
20.28 |
-2.08 |
-26.89 |
5.73 |
2.41 |
6.65 |
5.44 |
1.13 |
1.28 |
2.52 |
1.51 |
Long-Term Debt to EBITDA |
|
20.09 |
-2.31 |
-33.72 |
6.35 |
2.87 |
6.54 |
5.64 |
1.49 |
1.43 |
2.55 |
1.91 |
Debt to NOPAT |
|
-809.85 |
-3.11 |
-11.80 |
36.01 |
5.97 |
28.70 |
17.73 |
2.02 |
2.09 |
5.18 |
3.31 |
Net Debt to NOPAT |
|
-720.08 |
-2.40 |
-9.35 |
26.22 |
4.36 |
26.25 |
15.41 |
1.38 |
1.62 |
4.08 |
2.17 |
Long-Term Debt to NOPAT |
|
-713.60 |
-2.67 |
-11.72 |
29.05 |
5.20 |
25.79 |
15.98 |
1.81 |
1.82 |
4.14 |
2.73 |
Altman Z-Score |
|
-0.14 |
-1.05 |
-0.58 |
-0.18 |
0.09 |
0.13 |
0.09 |
1.51 |
1.50 |
1.16 |
0.95 |
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 |
|
0.96 |
1.51 |
8.13 |
1.43 |
1.34 |
0.86 |
1.15 |
2.35 |
1.78 |
1.26 |
1.65 |
Quick Ratio |
|
0.79 |
1.32 |
6.99 |
1.26 |
1.10 |
0.57 |
0.83 |
1.86 |
1.25 |
0.82 |
1.26 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-1,467 |
-280 |
20 |
-22 |
-167 |
-754 |
161 |
462 |
703 |
624 |
-312 |
Operating Cash Flow to CapEx |
|
2.48% |
-3.61% |
-208.21% |
64.42% |
51.43% |
30.47% |
236.68% |
589.39% |
3,030.74% |
0.00% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
|
-143.46 |
-9.13 |
0.45 |
-0.43 |
-2.20 |
-8.27 |
2.17 |
7.79 |
14.49 |
8.15 |
-3.36 |
Operating Cash Flow to Interest Expense |
|
1.25 |
-0.48 |
-0.76 |
1.60 |
2.22 |
0.97 |
2.29 |
12.94 |
15.87 |
4.39 |
5.07 |
Operating Cash Flow Less CapEx to Interest Expense |
|
-49.33 |
-13.65 |
-1.13 |
-0.88 |
-2.10 |
-2.22 |
1.32 |
10.74 |
15.35 |
6.72 |
7.74 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.12 |
0.11 |
0.11 |
0.16 |
0.25 |
0.26 |
0.22 |
0.41 |
0.40 |
0.29 |
0.36 |
Accounts Receivable Turnover |
|
10.24 |
12.63 |
16.44 |
19.72 |
22.18 |
16.38 |
13.98 |
22.02 |
16.42 |
12.41 |
17.10 |
Inventory Turnover |
|
0.69 |
1.04 |
0.42 |
0.25 |
0.41 |
1.50 |
0.49 |
0.52 |
0.68 |
0.65 |
0.89 |
Fixed Asset Turnover |
|
0.13 |
0.12 |
0.12 |
0.18 |
0.29 |
0.29 |
0.24 |
0.48 |
0.49 |
0.35 |
0.44 |
Accounts Payable Turnover |
|
0.40 |
0.98 |
0.78 |
0.54 |
0.59 |
1.70 |
0.59 |
1.10 |
1.75 |
1.18 |
1.39 |
Days Sales Outstanding (DSO) |
|
35.64 |
28.91 |
22.20 |
18.51 |
16.46 |
22.28 |
26.12 |
16.58 |
22.23 |
29.42 |
21.34 |
Days Inventory Outstanding (DIO) |
|
526.56 |
349.31 |
872.08 |
1,450.71 |
880.88 |
242.88 |
751.99 |
706.40 |
536.39 |
559.23 |
408.08 |
Days Payable Outstanding (DPO) |
|
911.19 |
372.46 |
467.05 |
673.52 |
617.27 |
214.50 |
619.39 |
332.24 |
208.93 |
308.52 |
263.19 |
Cash Conversion Cycle (CCC) |
|
-348.99 |
5.76 |
427.23 |
795.70 |
280.08 |
50.67 |
158.71 |
390.73 |
349.70 |
280.13 |
166.23 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
1,857 |
1,839 |
1,743 |
1,793 |
2,092 |
2,897 |
2,819 |
3,096 |
3,001 |
2,616 |
3,311 |
Invested Capital Turnover |
|
0.13 |
0.13 |
0.12 |
0.19 |
0.34 |
0.33 |
0.24 |
0.48 |
0.47 |
0.34 |
0.43 |
Increase / (Decrease) in Invested Capital |
|
1,466 |
-18 |
-96 |
50 |
299 |
806 |
-79 |
278 |
-95 |
-385 |
695 |
Enterprise Value (EV) |
|
845 |
757 |
860 |
1,125 |
954 |
2,062 |
1,829 |
2,586 |
2,599 |
2,909 |
2,079 |
Market Capitalization |
|
123 |
43 |
145 |
412 |
379 |
708 |
554 |
1,568 |
1,615 |
1,936 |
1,249 |
Book Value per Share |
|
$39.72 |
$10.38 |
$4.73 |
$19.21 |
$23.69 |
$16.73 |
$16.13 |
$21.41 |
$19.74 |
$16.14 |
$29.54 |
Tangible Book Value per Share |
|
$39.31 |
$10.37 |
$4.73 |
$19.21 |
$23.69 |
$16.73 |
$16.13 |
$21.41 |
$19.74 |
$16.14 |
$29.54 |
Total Capital |
|
1,966 |
2,062 |
1,940 |
2,067 |
2,307 |
3,025 |
3,016 |
3,571 |
3,289 |
2,894 |
3,751 |
Total Debt |
|
812 |
927 |
903 |
979 |
787 |
1,481 |
1,466 |
1,491 |
1,270 |
1,234 |
1,269 |
Total Long-Term Debt |
|
715 |
795 |
896 |
790 |
686 |
1,330 |
1,321 |
1,335 |
1,103 |
985 |
1,048 |
Net Debt |
|
722 |
714 |
715 |
713 |
574 |
1,354 |
1,274 |
1,018 |
984 |
973 |
831 |
Capital Expenditures (CapEx) |
|
517 |
404 |
16 |
129 |
329 |
291 |
72 |
130 |
25 |
-178 |
-248 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
1.37 |
4.92 |
20 |
18 |
-34 |
-20 |
-4.63 |
78 |
102 |
84 |
44 |
Debt-free Net Working Capital (DFNWC) |
|
91 |
217 |
207 |
283 |
177 |
105 |
186 |
549 |
386 |
344 |
480 |
Net Working Capital (NWC) |
|
-5.77 |
85 |
200 |
93 |
76 |
-45 |
41 |
392 |
220 |
95 |
259 |
Net Nonoperating Expense (NNE) |
|
11 |
160 |
78 |
37 |
73 |
68 |
73 |
59 |
41 |
65 |
78 |
Net Nonoperating Obligations (NNO) |
|
703 |
704 |
706 |
705 |
572 |
1,353 |
1,269 |
1,016 |
982 |
956 |
829 |
Total Depreciation and Amortization (D&A) |
|
38 |
85 |
85 |
85 |
106 |
130 |
150 |
159 |
162 |
152 |
168 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
0.93% |
2.10% |
8.87% |
5.30% |
-5.25% |
-2.41% |
-0.67% |
5.43% |
7.08% |
8.89% |
3.48% |
Debt-free Net Working Capital to Revenue |
|
61.55% |
92.51% |
93.01% |
85.14% |
27.18% |
12.84% |
26.81% |
38.45% |
26.87% |
36.26% |
37.96% |
Net Working Capital to Revenue |
|
-3.91% |
36.33% |
90.20% |
28.12% |
11.68% |
-5.47% |
5.91% |
27.47% |
15.28% |
10.01% |
20.48% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
($1.00) |
($11.70) |
($3.24) |
($0.16) |
$0.76 |
($0.17) |
$0.00 |
$6.73 |
$5.54 |
$1.76 |
$2.85 |
Adjusted Weighted Average Basic Shares Outstanding |
|
11.69M |
39.12M |
47.57M |
63.03M |
77.06M |
93.74M |
0.00 |
101.18M |
102.15M |
98.46M |
106.88M |
Adjusted Diluted Earnings per Share |
|
($1.00) |
($11.70) |
($3.24) |
($0.16) |
$0.76 |
($0.17) |
$0.00 |
$6.71 |
$5.52 |
$1.75 |
$2.80 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
11.69M |
39.12M |
47.57M |
63.03M |
77.33M |
93.74M |
0.00 |
101.48M |
102.54M |
98.93M |
108.70M |
Adjusted Basic & Diluted Earnings per Share |
|
($1.00) |
$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 |
|
21.89M |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
102.29M |
102.86M |
84.02M |
117.63M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
-1.00 |
-57 |
-45 |
25 |
150 |
58 |
84 |
740 |
610 |
228 |
241 |
Normalized NOPAT Margin |
|
-0.68% |
-24.17% |
-20.42% |
7.64% |
22.98% |
7.05% |
12.14% |
51.88% |
42.43% |
23.98% |
19.02% |
Pre Tax Income Margin |
|
-7.95% |
-195.56% |
-69.38% |
-2.90% |
8.97% |
-1.97% |
1.41% |
47.67% |
39.39% |
18.30% |
24.07% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
-0.22 |
-14.00 |
-2.55 |
0.76 |
1.74 |
0.81 |
1.13 |
12.47 |
12.52 |
3.07 |
4.10 |
NOPAT to Interest Expense |
|
-0.10 |
-9.72 |
-1.75 |
0.53 |
1.73 |
0.57 |
1.11 |
12.47 |
12.52 |
3.12 |
4.12 |
EBIT Less CapEx to Interest Expense |
|
-50.80 |
-27.17 |
-2.92 |
-1.73 |
-2.58 |
-2.38 |
0.16 |
10.28 |
12.00 |
5.40 |
6.77 |
NOPAT Less CapEx to Interest Expense |
|
-50.68 |
-22.90 |
-2.12 |
-1.96 |
-2.59 |
-2.62 |
0.14 |
10.28 |
12.00 |
5.44 |
6.79 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-29.65% |
49.73% |
33.83% |
118.14% |
91.07% |
90.93% |
Augmented Payout Ratio |
|
0.00% |
-0.21% |
-0.20% |
-10.51% |
6.30% |
-156.33% |
49.73% |
35.41% |
121.76% |
317.65% |
99.26% |