Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
50.00% |
25.48% |
-2.59% |
-0.47% |
-5.15% |
-1.31% |
-13.48% |
8.83% |
35.45% |
5.27% |
-2.23% |
EBITDA Growth |
|
-62.01% |
-7.06% |
2.00% |
25.10% |
-5.64% |
-30.56% |
-57.42% |
114.61% |
53.93% |
28.57% |
4.50% |
EBIT Growth |
|
-100.22% |
8,200.00% |
111.11% |
35.67% |
-9.48% |
-48.10% |
-113.76% |
653.33% |
124.10% |
47.31% |
9.12% |
NOPAT Growth |
|
-100.16% |
18,447.83% |
15.93% |
39.66% |
-27.21% |
-44.30% |
-112.45% |
587.95% |
140.69% |
338.21% |
-48.50% |
Net Income Growth |
|
-126.58% |
1,230.10% |
-96.09% |
110.99% |
-9.38% |
-53.45% |
-159.26% |
204.17% |
160.00% |
288.46% |
-43.76% |
EPS Growth |
|
-147.70% |
917.24% |
-95.97% |
158.02% |
0.91% |
-55.07% |
-181.05% |
171.64% |
202.08% |
291.95% |
-42.40% |
Operating Cash Flow Growth |
|
-8.97% |
19.01% |
-65.68% |
85.34% |
-5.12% |
-10.29% |
-8.20% |
-65.48% |
187.93% |
59.88% |
59.93% |
Free Cash Flow Firm Growth |
|
1,177.14% |
-112.08% |
358.35% |
-103.67% |
554.07% |
-151.28% |
469.21% |
-75.27% |
-10.82% |
229.17% |
96.75% |
Invested Capital Growth |
|
-88.88% |
165.59% |
-63.77% |
125.70% |
18.32% |
25.94% |
-26.08% |
3.37% |
19.78% |
78.77% |
7.01% |
Revenue Q/Q Growth |
|
1,319.81% |
61.60% |
0.22% |
-0.60% |
-2.16% |
0.44% |
1.72% |
-0.04% |
7.99% |
-1.84% |
-1.30% |
EBITDA Q/Q Growth |
|
-56.33% |
-18.30% |
87.50% |
1.27% |
2.03% |
3.98% |
-16.04% |
9.14% |
8.89% |
4.13% |
-0.25% |
EBIT Q/Q Growth |
|
-100.29% |
-13.83% |
228.85% |
0.43% |
3.45% |
5.83% |
-400.00% |
29.69% |
12.73% |
7.45% |
-0.33% |
NOPAT Q/Q Growth |
|
-100.22% |
3,428.43% |
-18.33% |
15.53% |
-9.28% |
9.36% |
-400.00% |
46.38% |
-5.14% |
197.13% |
-47.51% |
Net Income Q/Q Growth |
|
-145.47% |
6.30% |
-16.51% |
14.29% |
9.43% |
-6.90% |
-65.52% |
42.86% |
0.00% |
202.40% |
-46.62% |
EPS Q/Q Growth |
|
-197.87% |
9.74% |
-43.32% |
15.64% |
15.24% |
-10.47% |
-41.55% |
44.00% |
2.35% |
216.33% |
-46.31% |
Operating Cash Flow Q/Q Growth |
|
-9.27% |
-10.58% |
13.73% |
3.86% |
5.70% |
-14.88% |
3.70% |
-1.69% |
131.94% |
-20.06% |
32.61% |
Free Cash Flow Firm Q/Q Growth |
|
421.11% |
-110.35% |
182.31% |
-117.94% |
199.18% |
20.47% |
31.39% |
64.70% |
219.68% |
-30.41% |
47.20% |
Invested Capital Q/Q Growth |
|
-90.60% |
100.81% |
-32.20% |
15.76% |
-2.45% |
-2.43% |
-12.57% |
-11.88% |
-18.85% |
39.12% |
-3.83% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
13.15% |
13.25% |
14.43% |
15.61% |
13.77% |
11.00% |
9.62% |
9.16% |
9.80% |
12.32% |
13.74% |
EBITDA Margin |
|
10.40% |
7.70% |
8.07% |
10.14% |
10.09% |
7.10% |
3.49% |
6.89% |
7.83% |
9.56% |
10.22% |
Operating Margin |
|
-0.04% |
6.50% |
5.79% |
8.42% |
6.33% |
3.70% |
-0.59% |
2.99% |
4.42% |
6.96% |
7.55% |
EBIT Margin |
|
-0.04% |
2.50% |
5.41% |
7.37% |
7.04% |
3.70% |
-0.59% |
2.99% |
4.95% |
6.93% |
7.73% |
Profit (Net Income) Margin |
|
-7.97% |
71.74% |
2.88% |
6.10% |
5.83% |
2.75% |
-1.88% |
1.80% |
3.46% |
12.77% |
7.35% |
Tax Burden Percent |
|
479.07% |
3,373.91% |
56.52% |
86.10% |
80.56% |
76.42% |
240.00% |
61.73% |
74.29% |
196.50% |
95.30% |
Interest Burden Percent |
|
4,300.00% |
85.19% |
94.15% |
96.12% |
102.86% |
97.25% |
133.33% |
97.59% |
94.09% |
93.80% |
99.67% |
Effective Tax Rate |
|
0.00% |
39.13% |
18.63% |
21.52% |
19.91% |
22.64% |
0.00% |
38.27% |
25.71% |
-96.50% |
4.70% |
Return on Invested Capital (ROIC) |
|
-0.08% |
37.77% |
44.25% |
71.34% |
34.33% |
15.62% |
-2.01% |
11.32% |
24.39% |
70.36% |
27.30% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
14.41% |
-150.22% |
53.51% |
74.88% |
24.51% |
22.46% |
127.30% |
12.44% |
20.87% |
89.96% |
24.39% |
Return on Net Nonoperating Assets (RNNOA) |
|
-8.70% |
116.40% |
-34.79% |
-45.48% |
-8.41% |
-1.85% |
-6.68% |
-2.44% |
-5.69% |
-17.12% |
-3.95% |
Return on Equity (ROE) |
|
-8.78% |
154.17% |
9.46% |
25.86% |
25.91% |
13.76% |
-8.69% |
8.88% |
18.71% |
53.24% |
23.35% |
Cash Return on Invested Capital (CROIC) |
|
159.90% |
-52.81% |
137.86% |
-5.85% |
17.55% |
-7.35% |
27.98% |
8.01% |
6.39% |
13.85% |
20.53% |
Operating Return on Assets (OROA) |
|
-0.02% |
1.62% |
4.85% |
9.92% |
9.74% |
5.10% |
-0.66% |
3.68% |
7.94% |
10.59% |
10.70% |
Return on Assets (ROA) |
|
-3.63% |
46.54% |
2.58% |
8.21% |
8.07% |
3.79% |
-2.11% |
2.22% |
5.55% |
19.51% |
10.16% |
Return on Common Equity (ROCE) |
|
-5.21% |
98.12% |
8.09% |
21.30% |
21.26% |
11.05% |
-6.82% |
7.12% |
16.03% |
48.08% |
21.75% |
Return on Equity Simple (ROE_SIMPLE) |
|
-23.82% |
220.25% |
15.53% |
30.14% |
37.42% |
16.88% |
-12.40% |
9.69% |
19.26% |
48.65% |
23.11% |
Net Operating Profit after Tax (NOPAT) |
|
-0.70 |
128 |
149 |
208 |
151 |
84 |
-11 |
51 |
123 |
540 |
278 |
NOPAT Margin |
|
-0.03% |
3.96% |
4.71% |
6.61% |
5.07% |
2.86% |
-0.41% |
1.85% |
3.28% |
13.67% |
7.20% |
Net Nonoperating Expense Percent (NNEP) |
|
-14.48% |
188.00% |
-9.26% |
-3.54% |
9.82% |
-6.85% |
-129.31% |
-1.12% |
3.53% |
-19.60% |
2.90% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
10.98% |
35.13% |
16.30% |
Cost of Revenue to Revenue |
|
86.85% |
86.75% |
85.57% |
84.39% |
86.23% |
89.00% |
90.38% |
90.84% |
90.20% |
87.68% |
86.26% |
SG&A Expenses to Revenue |
|
11.18% |
7.55% |
7.09% |
7.18% |
6.47% |
7.50% |
7.57% |
6.31% |
5.01% |
5.24% |
5.35% |
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 |
|
13.19% |
6.75% |
8.64% |
7.18% |
7.44% |
7.30% |
10.20% |
6.17% |
5.38% |
5.36% |
6.18% |
Earnings before Interest and Taxes (EBIT) |
|
-1.00 |
81 |
171 |
232 |
210 |
109 |
-15 |
83 |
186 |
274 |
299 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
269 |
250 |
255 |
319 |
301 |
209 |
89 |
191 |
294 |
378 |
395 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
3.17 |
2.56 |
4.66 |
6.11 |
3.75 |
5.04 |
9.03 |
6.03 |
5.45 |
3.35 |
1.99 |
Price to Tangible Book Value (P/TBV) |
|
3.87 |
2.93 |
5.98 |
7.71 |
5.19 |
6.86 |
13.44 |
7.82 |
6.39 |
3.66 |
2.28 |
Price to Revenue (P/Rev) |
|
1.06 |
0.83 |
0.86 |
1.24 |
0.58 |
0.82 |
1.37 |
1.12 |
0.98 |
0.88 |
0.63 |
Price to Earnings (P/E) |
|
0.00 |
1.19 |
36.43 |
22.11 |
10.63 |
34.59 |
0.00 |
75.89 |
29.69 |
7.15 |
8.94 |
Dividend Yield |
|
0.00% |
0.00% |
54.02% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Earnings Yield |
|
0.00% |
84.36% |
2.74% |
4.52% |
9.41% |
2.89% |
0.00% |
1.32% |
3.37% |
13.99% |
11.18% |
Enterprise Value to Invested Capital (EV/IC) |
|
20.05 |
0.80 |
12.99 |
9.06 |
3.67 |
4.23 |
7.98 |
6.64 |
6.46 |
3.47 |
2.16 |
Enterprise Value to Revenue (EV/Rev) |
|
1.44 |
0.12 |
0.74 |
1.16 |
0.59 |
0.86 |
1.39 |
1.10 |
0.95 |
0.87 |
0.59 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
13.87 |
1.57 |
9.12 |
11.47 |
5.83 |
12.17 |
39.91 |
16.00 |
12.10 |
9.05 |
5.76 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
4.86 |
13.60 |
15.77 |
8.36 |
23.34 |
0.00 |
36.81 |
19.13 |
12.48 |
7.61 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
3.06 |
15.62 |
17.59 |
11.60 |
30.16 |
0.00 |
59.64 |
28.85 |
6.33 |
8.18 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
13.13 |
1.16 |
20.05 |
17.02 |
8.61 |
13.90 |
21.14 |
52.68 |
21.30 |
12.81 |
5.33 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
2.51 |
0.00 |
5.01 |
0.00 |
22.69 |
0.00 |
24.24 |
84.33 |
110.10 |
32.16 |
10.87 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.34 |
0.32 |
0.53 |
0.52 |
0.70 |
0.88 |
0.97 |
0.57 |
0.45 |
0.37 |
0.30 |
Long-Term Debt to Equity |
|
0.32 |
0.29 |
0.48 |
0.46 |
0.60 |
0.82 |
0.97 |
0.57 |
0.43 |
0.35 |
0.29 |
Financial Leverage |
|
-0.60 |
-0.77 |
-0.65 |
-0.61 |
-0.34 |
-0.08 |
-0.05 |
-0.20 |
-0.27 |
-0.19 |
-0.16 |
Leverage Ratio |
|
2.42 |
3.31 |
3.67 |
3.15 |
3.21 |
3.63 |
4.11 |
4.00 |
3.37 |
2.73 |
2.30 |
Compound Leverage Factor |
|
103.97 |
2.82 |
3.45 |
3.03 |
3.30 |
3.53 |
5.48 |
3.90 |
3.17 |
2.56 |
2.29 |
Debt to Total Capital |
|
25.28% |
24.21% |
34.54% |
34.06% |
41.03% |
46.83% |
49.25% |
36.43% |
31.08% |
26.98% |
23.26% |
Short-Term Debt to Total Capital |
|
1.19% |
2.34% |
3.26% |
3.99% |
5.78% |
3.31% |
0.00% |
0.41% |
1.16% |
1.17% |
1.05% |
Long-Term Debt to Total Capital |
|
24.09% |
21.87% |
31.28% |
30.07% |
35.26% |
43.52% |
49.25% |
36.02% |
29.92% |
25.81% |
22.20% |
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 |
|
39.23% |
8.98% |
12.48% |
10.75% |
11.85% |
10.28% |
12.24% |
10.32% |
8.82% |
5.53% |
4.75% |
Common Equity to Total Capital |
|
35.49% |
66.81% |
52.98% |
55.20% |
47.11% |
42.90% |
38.51% |
53.25% |
60.11% |
67.49% |
72.00% |
Debt to EBITDA |
|
2.29 |
1.53 |
1.50 |
1.23 |
1.35 |
2.51 |
5.56 |
1.85 |
1.19 |
1.10 |
1.01 |
Net Debt to EBITDA |
|
0.12 |
-9.82 |
-2.14 |
-1.12 |
-0.35 |
0.03 |
-0.73 |
-0.82 |
-0.76 |
-0.37 |
-0.65 |
Long-Term Debt to EBITDA |
|
2.18 |
1.38 |
1.36 |
1.09 |
1.16 |
2.33 |
5.56 |
1.83 |
1.14 |
1.05 |
0.96 |
Debt to NOPAT |
|
-880.00 |
2.98 |
2.57 |
1.89 |
2.68 |
6.21 |
-47.14 |
6.89 |
2.83 |
0.77 |
1.43 |
Net Debt to NOPAT |
|
-45.71 |
-19.12 |
-3.66 |
-1.72 |
-0.69 |
0.08 |
6.19 |
-3.04 |
-1.81 |
-0.26 |
-0.92 |
Long-Term Debt to NOPAT |
|
-838.57 |
2.69 |
2.32 |
1.67 |
2.30 |
5.78 |
-47.14 |
6.81 |
2.72 |
0.73 |
1.36 |
Altman Z-Score |
|
1.42 |
1.90 |
3.72 |
4.51 |
4.03 |
3.65 |
3.56 |
3.87 |
4.45 |
4.55 |
4.17 |
Noncontrolling Interest Sharing Ratio |
|
40.67% |
36.36% |
14.56% |
17.64% |
17.94% |
19.71% |
21.54% |
19.80% |
14.32% |
9.70% |
6.82% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
1.71 |
1.46 |
1.87 |
2.00 |
1.80 |
1.69 |
1.63 |
1.67 |
1.65 |
1.74 |
1.74 |
Quick Ratio |
|
0.55 |
1.18 |
1.52 |
1.54 |
1.32 |
1.23 |
1.19 |
1.17 |
1.15 |
1.27 |
1.31 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
1,486 |
-180 |
464 |
-17 |
77 |
-40 |
147 |
36 |
32 |
106 |
209 |
Operating Cash Flow to CapEx |
|
83.53% |
180.75% |
154.67% |
217.17% |
160.63% |
128.87% |
161.54% |
82.86% |
206.17% |
213.60% |
311.68% |
Free Cash Flow to Firm to Interest Expense |
|
30.96 |
-7.48 |
25.77 |
-0.81 |
5.53 |
-3.05 |
9.16 |
3.62 |
2.31 |
6.26 |
13.95 |
Operating Cash Flow to Interest Expense |
|
5.92 |
14.08 |
6.44 |
10.24 |
14.57 |
14.08 |
10.50 |
5.80 |
11.93 |
15.71 |
28.47 |
Operating Cash Flow Less CapEx to Interest Expense |
|
-1.17 |
6.29 |
2.28 |
5.52 |
5.50 |
3.15 |
4.00 |
-1.20 |
6.14 |
8.35 |
19.33 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.46 |
0.65 |
0.90 |
1.35 |
1.38 |
1.38 |
1.12 |
1.23 |
1.60 |
1.53 |
1.38 |
Accounts Receivable Turnover |
|
2.94 |
6.28 |
6.28 |
6.08 |
5.87 |
5.89 |
5.11 |
5.37 |
6.15 |
5.91 |
6.22 |
Inventory Turnover |
|
6.61 |
14.25 |
16.01 |
15.62 |
13.80 |
14.85 |
13.31 |
11.48 |
11.11 |
10.73 |
11.48 |
Fixed Asset Turnover |
|
2.91 |
9.09 |
9.08 |
8.71 |
7.71 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Accounts Payable Turnover |
|
2.65 |
5.82 |
5.72 |
5.69 |
5.68 |
5.54 |
4.56 |
4.93 |
5.75 |
5.74 |
6.32 |
Days Sales Outstanding (DSO) |
|
124.07 |
58.10 |
58.14 |
60.04 |
62.14 |
61.97 |
71.48 |
67.99 |
59.33 |
61.76 |
58.72 |
Days Inventory Outstanding (DIO) |
|
55.25 |
25.61 |
22.80 |
23.37 |
26.46 |
24.58 |
27.42 |
31.81 |
32.86 |
34.00 |
31.79 |
Days Payable Outstanding (DPO) |
|
137.48 |
62.69 |
63.76 |
64.13 |
64.26 |
65.94 |
80.12 |
74.04 |
63.51 |
63.59 |
57.79 |
Cash Conversion Cycle (CCC) |
|
41.84 |
21.01 |
17.19 |
19.28 |
24.33 |
20.61 |
18.78 |
25.75 |
28.68 |
32.17 |
32.73 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
186 |
494 |
179 |
404 |
478 |
602 |
445 |
460 |
551 |
985 |
1,054 |
Invested Capital Turnover |
|
2.78 |
9.54 |
9.39 |
10.79 |
6.77 |
5.45 |
4.87 |
6.13 |
7.43 |
5.15 |
3.79 |
Increase / (Decrease) in Invested Capital |
|
-1,487 |
308 |
-315 |
225 |
74 |
124 |
-157 |
15 |
91 |
434 |
69 |
Enterprise Value (EV) |
|
3,730 |
394 |
2,326 |
3,659 |
1,756 |
2,544 |
3,552 |
3,056 |
3,558 |
3,421 |
2,275 |
Market Capitalization |
|
2,742 |
2,708 |
2,733 |
3,892 |
1,743 |
2,422 |
3,494 |
3,112 |
3,682 |
3,474 |
2,450 |
Book Value per Share |
|
$19.53 |
$25.89 |
$17.23 |
$20.48 |
$16.08 |
$17.16 |
$13.90 |
$18.43 |
$23.98 |
$37.32 |
$44.50 |
Tangible Book Value per Share |
|
$16.00 |
$22.63 |
$13.44 |
$16.24 |
$11.62 |
$12.62 |
$9.34 |
$14.22 |
$20.47 |
$34.09 |
$39.00 |
Total Capital |
|
2,437 |
1,582 |
1,106 |
1,154 |
987 |
1,119 |
1,005 |
969 |
1,123 |
1,538 |
1,707 |
Total Debt |
|
616 |
383 |
382 |
393 |
405 |
524 |
495 |
353 |
349 |
415 |
397 |
Total Long-Term Debt |
|
587 |
346 |
346 |
347 |
348 |
487 |
495 |
349 |
336 |
397 |
379 |
Net Debt |
|
32 |
-2,456 |
-545 |
-357 |
-104 |
7.00 |
-65 |
-156 |
-223 |
-138 |
-256 |
Capital Expenditures (CapEx) |
|
340 |
187 |
75 |
99 |
127 |
142 |
104 |
70 |
81 |
125 |
137 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
846 |
-1,465 |
-49 |
139 |
165 |
115 |
17 |
121 |
165 |
185 |
72 |
Debt-free Net Working Capital (DFNWC) |
|
1,331 |
1,318 |
833 |
848 |
632 |
584 |
517 |
576 |
688 |
703 |
698 |
Net Working Capital (NWC) |
|
1,302 |
1,281 |
797 |
802 |
575 |
547 |
517 |
572 |
675 |
685 |
680 |
Net Nonoperating Expense (NNE) |
|
205 |
-2,200 |
58 |
16 |
-23 |
3.32 |
38 |
1.23 |
-6.69 |
35 |
-5.72 |
Net Nonoperating Obligations (NNO) |
|
-1,635 |
-705 |
-545 |
-357 |
-104 |
7.00 |
-65 |
-156 |
-223 |
-138 |
-256 |
Total Depreciation and Amortization (D&A) |
|
270 |
169 |
84 |
87 |
91 |
100 |
104 |
108 |
108 |
104 |
96 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
32.71% |
-45.15% |
-1.55% |
4.42% |
5.53% |
3.90% |
0.67% |
4.36% |
4.39% |
4.68% |
1.86% |
Debt-free Net Working Capital to Revenue |
|
51.47% |
40.62% |
26.35% |
26.95% |
21.18% |
19.83% |
20.29% |
20.77% |
18.32% |
17.78% |
18.05% |
Net Working Capital to Revenue |
|
50.35% |
39.48% |
25.21% |
25.49% |
19.27% |
18.57% |
20.29% |
20.63% |
17.97% |
17.32% |
17.59% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
($6.44) |
$54.00 |
$2.14 |
$5.57 |
$5.56 |
$2.49 |
($2.01) |
$1.46 |
$4.41 |
$17.30 |
$9.93 |
Adjusted Weighted Average Basic Shares Outstanding |
|
44.44M |
38.86M |
32.81M |
30.92M |
28.24M |
28.02M |
27.92M |
28.00M |
28.19M |
27.49M |
27.08M |
Adjusted Diluted Earnings per Share |
|
($6.25) |
$52.63 |
$2.12 |
$5.47 |
$5.52 |
$2.48 |
($2.01) |
$1.44 |
$4.35 |
$17.05 |
$9.82 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
44.44M |
38.86M |
32.81M |
30.92M |
28.24M |
28.02M |
27.92M |
28.00M |
28.19M |
27.49M |
27.08M |
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 |
|
44.44M |
38.86M |
32.81M |
30.92M |
28.24M |
28.02M |
27.92M |
28.00M |
28.19M |
27.49M |
27.08M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
36 |
113 |
189 |
219 |
175 |
87 |
43 |
60 |
134 |
196 |
309 |
Normalized NOPAT Margin |
|
1.38% |
3.47% |
5.97% |
6.96% |
5.85% |
2.97% |
1.68% |
2.16% |
3.56% |
4.96% |
7.99% |
Pre Tax Income Margin |
|
-1.66% |
2.13% |
5.09% |
7.09% |
7.24% |
3.60% |
-0.78% |
2.92% |
4.66% |
6.50% |
7.71% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
-0.02 |
3.38 |
9.50 |
11.05 |
15.00 |
8.38 |
-0.94 |
8.30 |
13.29 |
16.12 |
19.93 |
NOPAT to Interest Expense |
|
-0.01 |
5.35 |
8.27 |
9.90 |
10.81 |
6.49 |
-0.66 |
5.12 |
8.81 |
31.79 |
18.55 |
EBIT Less CapEx to Interest Expense |
|
-7.10 |
-4.42 |
5.33 |
6.33 |
5.93 |
-2.54 |
-7.44 |
1.30 |
7.50 |
8.76 |
10.80 |
NOPAT Less CapEx to Interest Expense |
|
-7.10 |
-2.44 |
4.11 |
5.19 |
1.74 |
-4.44 |
-7.16 |
-1.88 |
3.02 |
24.43 |
9.42 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
-47.09% |
2.36% |
1,921.98% |
20.31% |
24.14% |
11.11% |
-14.58% |
70.00% |
1.54% |
5.74% |
4.23% |
Augmented Payout Ratio |
|
-289.81% |
23.84% |
2,471.43% |
124.48% |
196.55% |
35.80% |
-47.92% |
70.00% |
1.54% |
26.73% |
26.41% |