Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
13.23% |
13.99% |
14.50% |
2.21% |
-47.04% |
3.29% |
-2.57% |
10.22% |
3.18% |
1.15% |
0.92% |
EBITDA Growth |
|
13.84% |
11.32% |
6.76% |
-19.00% |
-48.58% |
-26.67% |
-34.24% |
79.01% |
-12.24% |
-88.23% |
-243.68% |
EBIT Growth |
|
13.46% |
8.75% |
2.48% |
-20.43% |
-45.40% |
-30.85% |
-42.87% |
106.78% |
-14.90% |
-107.34% |
-441.94% |
NOPAT Growth |
|
13.11% |
8.45% |
4.09% |
-0.25% |
-49.59% |
-32.09% |
-206.65% |
223.21% |
-18.06% |
-96.14% |
-1,038.57% |
Net Income Growth |
|
13.08% |
5.83% |
-3.31% |
-1.30% |
-16.15% |
-657.54% |
46.82% |
116.44% |
-49.34% |
-191.07% |
-64.00% |
EPS Growth |
|
14.39% |
12.58% |
-2.51% |
-1.15% |
-15.07% |
-708.53% |
46.44% |
116.02% |
-48.37% |
-192.41% |
-63.01% |
Operating Cash Flow Growth |
|
4.25% |
-12.76% |
20.36% |
15.23% |
-38.65% |
14.03% |
-42.80% |
-62.50% |
117.55% |
-17.74% |
50.43% |
Free Cash Flow Firm Growth |
|
-208.28% |
-333.50% |
29.51% |
76.42% |
851.15% |
348.77% |
-97.31% |
1,178.17% |
-188.48% |
115.68% |
58.53% |
Invested Capital Growth |
|
19.39% |
32.12% |
20.39% |
10.36% |
-9.95% |
-65.71% |
-14.31% |
-67.34% |
249.41% |
-9.39% |
-20.74% |
Revenue Q/Q Growth |
|
3.53% |
3.39% |
2.88% |
-3.70% |
-47.34% |
73.79% |
41.00% |
4.48% |
0.78% |
-0.86% |
0.30% |
EBITDA Q/Q Growth |
|
4.05% |
2.58% |
-0.10% |
-10.67% |
-44.13% |
114.35% |
58.31% |
16.32% |
-12.89% |
-87.15% |
80.70% |
EBIT Q/Q Growth |
|
3.46% |
1.80% |
-1.41% |
-8.50% |
-41.80% |
58.25% |
91.77% |
21.35% |
-15.62% |
-108.19% |
68.69% |
NOPAT Q/Q Growth |
|
3.35% |
2.09% |
-2.64% |
18.80% |
-52.48% |
62.32% |
-467.16% |
23.58% |
-11.90% |
-95.54% |
68.69% |
Net Income Q/Q Growth |
|
3.02% |
1.25% |
-4.23% |
22.12% |
-22.03% |
-3.52% |
-10.19% |
584.42% |
-21.21% |
-164.58% |
60.97% |
EPS Q/Q Growth |
|
2.25% |
0.28% |
-4.90% |
22.34% |
-21.02% |
-2.59% |
-12.22% |
800.00% |
-20.20% |
-165.18% |
25.63% |
Operating Cash Flow Q/Q Growth |
|
10.33% |
-16.84% |
6.43% |
14.48% |
-12.36% |
-4.30% |
-41.83% |
271.88% |
48.40% |
-17.65% |
44.65% |
Free Cash Flow Firm Q/Q Growth |
|
-77.61% |
8.64% |
1.18% |
-660.18% |
489.25% |
52.66% |
-97.74% |
244.09% |
7.21% |
0.48% |
-72.02% |
Invested Capital Q/Q Growth |
|
2.40% |
0.59% |
0.16% |
3.62% |
-11.88% |
-51.24% |
384.20% |
5.86% |
-4.30% |
-11.84% |
94.63% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
EBITDA Margin |
|
22.97% |
22.43% |
20.92% |
16.58% |
16.09% |
11.43% |
7.71% |
12.53% |
10.65% |
1.24% |
-1.77% |
Operating Margin |
|
21.03% |
20.07% |
17.96% |
13.98% |
14.42% |
9.65% |
5.66% |
10.62% |
8.76% |
0.37% |
-3.41% |
EBIT Margin |
|
21.03% |
20.07% |
17.96% |
13.98% |
14.42% |
9.65% |
5.66% |
10.62% |
8.76% |
-0.64% |
-3.41% |
Profit (Net Income) Margin |
|
13.01% |
12.08% |
10.20% |
9.85% |
15.59% |
-84.15% |
-45.93% |
6.85% |
3.36% |
-3.03% |
-4.92% |
Tax Burden Percent |
|
62.37% |
62.20% |
63.18% |
83.07% |
161.62% |
-2,547.81% |
-11,142.81% |
96.83% |
81.52% |
124.92% |
97.76% |
Interest Burden Percent |
|
99.15% |
96.75% |
89.87% |
84.78% |
66.91% |
34.23% |
7.28% |
66.64% |
47.12% |
381.41% |
147.48% |
Effective Tax Rate |
|
37.63% |
37.80% |
36.82% |
20.80% |
26.89% |
28.20% |
234.02% |
20.14% |
23.11% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
|
12.82% |
11.01% |
9.13% |
7.93% |
4.01% |
4.28% |
-9.62% |
19.36% |
14.34% |
0.37% |
-4.11% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
11.39% |
9.60% |
6.43% |
5.48% |
10.00% |
-270.72% |
-282.64% |
-193.26% |
-194.61% |
-12.68% |
-18.18% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.95% |
3.27% |
3.36% |
3.07% |
4.72% |
-69.58% |
-61.28% |
-3.44% |
-6.92% |
-7.31% |
-8.16% |
Return on Equity (ROE) |
|
13.77% |
14.27% |
12.49% |
11.00% |
8.73% |
-65.30% |
-70.90% |
15.93% |
7.42% |
-6.94% |
-12.28% |
Cash Return on Invested Capital (CROIC) |
|
-4.86% |
-16.67% |
-9.37% |
-1.92% |
14.48% |
102.14% |
5.79% |
120.88% |
-96.66% |
10.23% |
19.02% |
Operating Return on Assets (OROA) |
|
15.51% |
13.68% |
11.56% |
8.12% |
4.21% |
3.41% |
2.62% |
6.69% |
6.81% |
-0.56% |
-3.14% |
Return on Assets (ROA) |
|
9.59% |
8.23% |
6.57% |
5.72% |
4.55% |
-29.71% |
-21.26% |
4.31% |
2.62% |
-2.65% |
-4.53% |
Return on Common Equity (ROCE) |
|
13.76% |
14.27% |
12.49% |
11.00% |
8.73% |
-65.30% |
-70.90% |
15.92% |
7.42% |
-6.94% |
-12.28% |
Return on Equity Simple (ROE_SIMPLE) |
|
14.01% |
13.77% |
11.76% |
10.45% |
8.70% |
-99.91% |
-106.56% |
14.61% |
7.44% |
-7.11% |
-12.95% |
Net Operating Profit after Tax (NOPAT) |
|
320 |
347 |
361 |
360 |
182 |
123 |
-132 |
162 |
133 |
5.12 |
-48 |
NOPAT Margin |
|
13.12% |
12.48% |
11.35% |
11.07% |
10.54% |
6.93% |
-7.59% |
8.48% |
6.73% |
0.26% |
-2.39% |
Net Nonoperating Expense Percent (NNEP) |
|
1.43% |
1.41% |
2.70% |
2.45% |
-5.99% |
275.00% |
273.02% |
212.63% |
208.95% |
13.06% |
14.07% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
8.61% |
0.35% |
-3.48% |
Cost of Revenue to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
SG&A Expenses to Revenue |
|
73.43% |
74.08% |
75.52% |
80.32% |
78.80% |
80.08% |
83.21% |
81.67% |
81.88% |
84.02% |
83.42% |
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 |
|
78.97% |
79.93% |
82.04% |
86.02% |
85.58% |
90.35% |
94.34% |
90.14% |
91.24% |
99.63% |
103.41% |
Earnings before Interest and Taxes (EBIT) |
|
513 |
558 |
572 |
455 |
248 |
172 |
98 |
203 |
173 |
-13 |
-69 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
560 |
624 |
666 |
539 |
277 |
203 |
134 |
239 |
210 |
25 |
-36 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
2.93 |
2.76 |
2.26 |
1.63 |
0.96 |
1.56 |
2.81 |
2.62 |
1.38 |
0.92 |
1.47 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Price to Revenue (P/Rev) |
|
2.72 |
2.42 |
1.96 |
1.54 |
1.71 |
1.32 |
1.21 |
1.23 |
0.63 |
0.39 |
0.56 |
Price to Earnings (P/E) |
|
20.92 |
20.04 |
19.21 |
15.62 |
10.98 |
0.00 |
0.00 |
17.96 |
18.61 |
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 |
|
4.78% |
4.99% |
5.21% |
6.40% |
9.10% |
0.00% |
0.00% |
5.57% |
5.37% |
0.00% |
0.00% |
Enterprise Value to Invested Capital (EV/IC) |
|
2.61 |
2.20 |
1.81 |
1.41 |
1.12 |
2.64 |
2.07 |
4.53 |
1.24 |
0.95 |
1.35 |
Enterprise Value to Revenue (EV/Rev) |
|
2.91 |
2.84 |
2.45 |
2.06 |
2.78 |
2.19 |
1.51 |
0.98 |
0.90 |
0.62 |
0.69 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
12.66 |
12.65 |
11.72 |
12.44 |
17.27 |
19.13 |
19.55 |
7.80 |
8.49 |
50.02 |
0.00 |
Enterprise Value to EBIT (EV/EBIT) |
|
13.82 |
14.14 |
13.65 |
14.74 |
19.28 |
22.65 |
26.64 |
9.21 |
10.32 |
0.00 |
0.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
22.16 |
22.74 |
21.60 |
18.62 |
26.37 |
31.55 |
0.00 |
11.53 |
13.43 |
241.38 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
16.78 |
21.40 |
17.58 |
13.11 |
15.26 |
10.88 |
12.78 |
24.34 |
10.68 |
9.01 |
6.76 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
7.30 |
1.32 |
33.04 |
1.85 |
0.00 |
8.82 |
6.28 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.25 |
0.52 |
0.62 |
0.60 |
0.64 |
1.15 |
2.33 |
0.00 |
0.73 |
0.75 |
0.81 |
Long-Term Debt to Equity |
|
0.25 |
0.52 |
0.61 |
0.60 |
0.64 |
1.15 |
2.33 |
0.00 |
0.71 |
0.73 |
0.78 |
Financial Leverage |
|
0.08 |
0.34 |
0.52 |
0.56 |
0.47 |
0.26 |
0.22 |
0.02 |
0.04 |
0.58 |
0.45 |
Leverage Ratio |
|
1.44 |
1.73 |
1.90 |
1.92 |
1.92 |
2.20 |
3.34 |
3.69 |
2.84 |
2.62 |
2.71 |
Compound Leverage Factor |
|
1.42 |
1.68 |
1.71 |
1.63 |
1.28 |
0.75 |
0.24 |
2.46 |
1.34 |
10.01 |
4.00 |
Debt to Total Capital |
|
20.07% |
34.34% |
38.19% |
37.66% |
39.00% |
53.58% |
69.97% |
0.28% |
42.21% |
42.72% |
44.67% |
Short-Term Debt to Total Capital |
|
0.37% |
0.32% |
0.49% |
0.03% |
0.01% |
0.00% |
0.00% |
0.28% |
0.97% |
1.01% |
1.49% |
Long-Term Debt to Total Capital |
|
19.70% |
34.01% |
37.70% |
37.64% |
39.00% |
53.58% |
69.97% |
0.00% |
41.25% |
41.72% |
43.19% |
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 |
|
0.03% |
0.01% |
0.00% |
0.00% |
0.00% |
0.00% |
0.01% |
0.02% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
79.90% |
65.66% |
61.81% |
62.34% |
61.00% |
46.42% |
30.02% |
99.70% |
57.79% |
57.28% |
55.33% |
Debt to EBITDA |
|
1.02 |
2.04 |
2.56 |
3.44 |
7.12 |
8.51 |
13.03 |
0.01 |
3.10 |
25.61 |
-17.38 |
Net Debt to EBITDA |
|
0.80 |
1.85 |
2.34 |
3.16 |
6.63 |
7.61 |
3.84 |
-2.02 |
2.61 |
18.42 |
-7.57 |
Long-Term Debt to EBITDA |
|
1.00 |
2.02 |
2.53 |
3.43 |
7.12 |
8.51 |
13.03 |
0.00 |
3.03 |
25.01 |
-16.80 |
Debt to NOPAT |
|
1.78 |
3.67 |
4.72 |
5.14 |
10.87 |
14.03 |
-13.25 |
0.02 |
4.91 |
123.58 |
-12.84 |
Net Debt to NOPAT |
|
1.41 |
3.32 |
4.32 |
4.72 |
10.12 |
12.55 |
-3.91 |
-2.99 |
4.13 |
88.90 |
-5.60 |
Long-Term Debt to NOPAT |
|
1.75 |
3.64 |
4.66 |
5.14 |
10.87 |
14.03 |
-13.25 |
0.00 |
4.79 |
120.67 |
-12.41 |
Altman Z-Score |
|
4.66 |
3.42 |
2.90 |
2.39 |
1.58 |
1.32 |
1.38 |
1.82 |
1.54 |
1.18 |
1.27 |
Noncontrolling Interest Sharing Ratio |
|
0.02% |
0.03% |
0.01% |
0.00% |
0.00% |
0.00% |
0.01% |
0.03% |
0.01% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
1.12 |
1.23 |
1.31 |
1.18 |
1.31 |
1.35 |
3.49 |
1.97 |
1.00 |
1.24 |
1.47 |
Quick Ratio |
|
0.98 |
1.18 |
1.25 |
1.08 |
1.10 |
1.14 |
3.31 |
1.85 |
0.94 |
1.16 |
1.40 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-121 |
-526 |
-370 |
-87 |
656 |
2,945 |
79 |
1,012 |
-895 |
140 |
222 |
Operating Cash Flow to CapEx |
|
2,340.08% |
1,361.88% |
1,130.24% |
1,955.56% |
1,832.41% |
1,856.41% |
738.49% |
1,106.20% |
589.27% |
422.27% |
1,360.20% |
Free Cash Flow to Firm to Interest Expense |
|
-13.64 |
-22.74 |
-5.87 |
-1.17 |
7.06 |
24.76 |
0.72 |
12.15 |
-9.25 |
3.34 |
5.46 |
Operating Cash Flow to Interest Expense |
|
47.54 |
15.95 |
7.03 |
6.86 |
3.38 |
3.01 |
1.85 |
0.92 |
1.73 |
3.26 |
5.07 |
Operating Cash Flow Less CapEx to Interest Expense |
|
45.50 |
14.78 |
6.41 |
6.51 |
3.19 |
2.85 |
1.60 |
0.84 |
1.43 |
2.49 |
4.70 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.74 |
0.68 |
0.64 |
0.58 |
0.29 |
0.35 |
0.46 |
0.63 |
0.78 |
0.87 |
0.92 |
Accounts Receivable Turnover |
|
7.65 |
6.98 |
6.77 |
6.51 |
3.41 |
3.78 |
5.13 |
7.03 |
6.59 |
7.01 |
7.56 |
Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Fixed Asset Turnover |
|
38.73 |
37.15 |
34.10 |
28.71 |
16.11 |
21.82 |
23.30 |
26.12 |
27.50 |
26.79 |
35.06 |
Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Days Sales Outstanding (DSO) |
|
47.71 |
52.32 |
53.89 |
56.05 |
107.05 |
96.49 |
71.17 |
51.92 |
55.39 |
52.07 |
48.26 |
Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Days Payable Outstanding (DPO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Cash Conversion Cycle (CCC) |
|
47.71 |
52.32 |
53.89 |
56.05 |
107.05 |
96.49 |
71.17 |
51.92 |
55.39 |
52.07 |
48.26 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
2,716 |
3,589 |
4,320 |
4,768 |
4,294 |
1,472 |
1,262 |
412 |
1,440 |
1,305 |
1,034 |
Invested Capital Turnover |
|
0.98 |
0.88 |
0.80 |
0.72 |
0.38 |
0.62 |
1.27 |
2.28 |
2.13 |
1.45 |
1.72 |
Increase / (Decrease) in Invested Capital |
|
441 |
873 |
732 |
448 |
-475 |
-2,821 |
-211 |
-850 |
1,028 |
-135 |
-271 |
Enterprise Value (EV) |
|
7,090 |
7,890 |
7,802 |
6,707 |
4,788 |
3,891 |
2,615 |
1,868 |
1,783 |
1,237 |
1,396 |
Market Capitalization |
|
6,638 |
6,739 |
6,242 |
5,005 |
2,951 |
2,343 |
2,101 |
2,352 |
1,234 |
781 |
1,127 |
Book Value per Share |
|
$22.55 |
$25.92 |
$29.48 |
$32.74 |
$34.53 |
$17.78 |
$8.73 |
$10.37 |
$10.73 |
$10.11 |
$8.91 |
Tangible Book Value per Share |
|
($7.07) |
($14.39) |
($18.72) |
($19.83) |
($14.39) |
($0.11) |
($8.85) |
($7.29) |
($7.93) |
($6.62) |
($5.70) |
Total Capital |
|
2,834 |
3,713 |
4,466 |
4,919 |
5,062 |
3,229 |
2,490 |
899 |
1,543 |
1,482 |
1,383 |
Total Debt |
|
569 |
1,275 |
1,706 |
1,853 |
1,975 |
1,730 |
1,743 |
2.49 |
651 |
633 |
618 |
Total Long-Term Debt |
|
558 |
1,263 |
1,684 |
1,851 |
1,974 |
1,730 |
1,743 |
0.00 |
636 |
618 |
597 |
Net Debt |
|
451 |
1,151 |
1,560 |
1,702 |
1,837 |
1,548 |
514 |
-485 |
548 |
456 |
269 |
Capital Expenditures (CapEx) |
|
18 |
27 |
39 |
26 |
17 |
19 |
28 |
6.94 |
28 |
33 |
15 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
7.28 |
50 |
93 |
27 |
90 |
7.31 |
-124 |
-71 |
-87 |
-68 |
-122 |
Debt-free Net Working Capital (DFNWC) |
|
61 |
111 |
160 |
97 |
157 |
190 |
1,105 |
416 |
16 |
109 |
226 |
Net Working Capital (NWC) |
|
51 |
99 |
138 |
96 |
157 |
190 |
1,105 |
413 |
1.01 |
95 |
205 |
Net Nonoperating Expense (NNE) |
|
2.73 |
11 |
37 |
40 |
-87 |
1,621 |
665 |
31 |
66 |
66 |
51 |
Net Nonoperating Obligations (NNO) |
|
451 |
1,151 |
1,560 |
1,702 |
1,206 |
-27 |
514 |
-485 |
548 |
456 |
269 |
Total Depreciation and Amortization (D&A) |
|
47 |
66 |
94 |
84 |
29 |
32 |
36 |
36 |
37 |
37 |
33 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
0.30% |
1.82% |
2.93% |
0.82% |
5.23% |
0.41% |
-7.13% |
-3.74% |
-4.42% |
-3.43% |
-6.08% |
Debt-free Net Working Capital to Revenue |
|
2.51% |
3.99% |
5.03% |
2.99% |
9.14% |
10.66% |
63.73% |
21.75% |
0.81% |
5.49% |
11.23% |
Net Working Capital to Revenue |
|
2.08% |
3.56% |
4.34% |
2.94% |
9.12% |
10.66% |
63.73% |
21.62% |
0.05% |
4.74% |
10.21% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$3.22 |
$3.61 |
$3.52 |
$3.47 |
$2.95 |
($17.94) |
$0.00 |
$1.54 |
$0.79 |
$0.73 |
($1.19) |
Adjusted Weighted Average Basic Shares Outstanding |
|
98.59M |
93.08M |
92.42M |
92.43M |
91.10M |
83.50M |
0.00 |
84.83M |
83.47M |
82.20M |
83.33M |
Adjusted Diluted Earnings per Share |
|
$3.18 |
$3.58 |
$3.49 |
$3.45 |
$2.93 |
($17.94) |
$0.00 |
$1.53 |
$0.79 |
$0.73 |
($1.19) |
Adjusted Weighted Average Diluted Shares Outstanding |
|
99.89M |
93.96M |
93.11M |
92.96M |
91.61M |
83.50M |
0.00 |
85.83M |
84.12M |
82.20M |
83.33M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$3.61 |
$3.52 |
$3.47 |
$2.95 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
96.08M |
93.80M |
93.79M |
93.80M |
87.92M |
84.28M |
0.00 |
86.47M |
83.03M |
84.12M |
85.83M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
320 |
347 |
361 |
360 |
182 |
167 |
120 |
186 |
154 |
110 |
122 |
Normalized NOPAT Margin |
|
13.12% |
12.48% |
11.35% |
11.07% |
10.54% |
9.39% |
6.94% |
9.71% |
7.80% |
5.54% |
6.05% |
Pre Tax Income Margin |
|
20.85% |
19.41% |
16.14% |
11.85% |
9.65% |
3.30% |
0.41% |
7.08% |
4.13% |
-2.42% |
-5.03% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
57.70 |
24.14 |
9.06 |
6.10 |
2.67 |
1.44 |
0.89 |
2.44 |
1.79 |
-0.30 |
-1.69 |
NOPAT to Interest Expense |
|
35.98 |
15.01 |
5.72 |
4.83 |
1.95 |
1.04 |
-1.19 |
1.95 |
1.37 |
0.12 |
-1.18 |
EBIT Less CapEx to Interest Expense |
|
55.67 |
22.97 |
8.44 |
5.75 |
2.49 |
1.28 |
0.64 |
2.35 |
1.49 |
-1.07 |
-2.06 |
NOPAT Less CapEx to Interest Expense |
|
33.95 |
13.84 |
5.10 |
4.48 |
1.77 |
0.87 |
-1.44 |
1.86 |
1.08 |
-0.65 |
-1.55 |
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 |
|
153.98% |
70.02% |
19.05% |
21.91% |
112.48% |
-9.70% |
-1.07% |
3.60% |
133.44% |
-1.52% |
-1.72% |