Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
25.57% |
-45.93% |
-42.32% |
118.83% |
7.88% |
-28.97% |
-51.06% |
44.56% |
85.19% |
0.98% |
-12.52% |
EBITDA Growth |
|
28.62% |
-80.41% |
-114.57% |
2,299.61% |
-3.06% |
-65.95% |
-262.93% |
142.48% |
308.87% |
-4.30% |
-34.58% |
EBIT Growth |
|
44.34% |
-137.70% |
-58.28% |
196.91% |
-5.35% |
-152.28% |
-169.95% |
105.92% |
1,478.09% |
-14.21% |
-59.52% |
NOPAT Growth |
|
46.86% |
-144.44% |
-52.90% |
194.41% |
5.43% |
-148.05% |
-170.93% |
103.30% |
2,936.99% |
-14.08% |
-57.61% |
Net Income Growth |
|
46.91% |
-140.61% |
-41.87% |
215.06% |
7.93% |
-149.66% |
-143.59% |
103.40% |
2,925.68% |
-10.65% |
-53.13% |
EPS Growth |
|
48.05% |
-141.23% |
-40.43% |
213.64% |
9.33% |
-150.00% |
-143.90% |
103.00% |
3,266.67% |
-10.89% |
-52.22% |
Operating Cash Flow Growth |
|
-11.72% |
46.80% |
-78.53% |
31.46% |
190.95% |
-46.24% |
-62.72% |
-38.79% |
321.82% |
96.12% |
-11.49% |
Free Cash Flow Firm Growth |
|
-123.00% |
981.06% |
-84.88% |
-72.76% |
1,151.66% |
-117.10% |
163.07% |
-131.16% |
978.29% |
162.82% |
6.18% |
Invested Capital Growth |
|
27.61% |
-31.40% |
-23.91% |
21.58% |
1.65% |
-6.46% |
-29.89% |
2.25% |
30.74% |
9.28% |
-5.87% |
Revenue Q/Q Growth |
|
6.62% |
-22.37% |
-6.07% |
14.85% |
-2.85% |
-10.33% |
-12.74% |
16.05% |
15.40% |
-5.13% |
-4.01% |
EBITDA Q/Q Growth |
|
11.95% |
-58.90% |
27.48% |
27.21% |
-9.22% |
-26.90% |
-2,725.87% |
158.13% |
34.36% |
-13.41% |
-12.54% |
EBIT Q/Q Growth |
|
17.70% |
-580.01% |
9.28% |
70.37% |
-16.66% |
-69.18% |
2.26% |
180.55% |
47.00% |
-20.23% |
-28.07% |
NOPAT Q/Q Growth |
|
19.36% |
-847.46% |
9.54% |
92.98% |
-19.95% |
-71.18% |
1.97% |
140.18% |
51.65% |
-20.58% |
-26.16% |
Net Income Q/Q Growth |
|
19.49% |
-723.93% |
10.62% |
94.16% |
-20.18% |
-72.88% |
5.82% |
146.98% |
51.96% |
-19.33% |
-23.12% |
EPS Q/Q Growth |
|
20.00% |
-622.22% |
12.00% |
97.37% |
-19.61% |
0.00% |
0.00% |
142.86% |
50.75% |
-18.92% |
-23.21% |
Operating Cash Flow Q/Q Growth |
|
20.27% |
-5.76% |
-44.14% |
14.83% |
12.31% |
-11.67% |
-54.36% |
276.80% |
223.45% |
-14.09% |
-0.41% |
Free Cash Flow Firm Q/Q Growth |
|
-47.74% |
34.74% |
-61.09% |
-65.65% |
46.08% |
-529.00% |
-82.19% |
93.22% |
201.59% |
-19.02% |
-8.41% |
Invested Capital Q/Q Growth |
|
7.36% |
-11.19% |
-3.40% |
10.16% |
-1.66% |
-3.15% |
11.21% |
1.71% |
-0.84% |
-3.23% |
-5.42% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
36.12% |
21.97% |
16.61% |
34.13% |
31.26% |
24.77% |
19.65% |
23.32% |
32.07% |
32.64% |
26.74% |
EBITDA Margin |
|
27.16% |
9.84% |
-2.48% |
24.97% |
22.44% |
10.76% |
-35.81% |
10.52% |
23.23% |
22.02% |
16.46% |
Operating Margin |
|
17.15% |
-12.37% |
-32.78% |
14.18% |
12.20% |
-9.35% |
-51.75% |
1.88% |
17.98% |
15.14% |
6.89% |
EBIT Margin |
|
17.15% |
-11.96% |
-32.81% |
14.53% |
12.75% |
-9.38% |
-51.74% |
2.12% |
18.05% |
15.33% |
7.09% |
Profit (Net Income) Margin |
|
10.49% |
-7.88% |
-19.38% |
10.19% |
10.19% |
-7.13% |
-35.47% |
0.83% |
13.63% |
12.06% |
6.46% |
Tax Burden Percent |
|
61.39% |
65.06% |
59.01% |
69.80% |
79.27% |
77.02% |
68.57% |
43.88% |
75.39% |
76.14% |
81.07% |
Interest Burden Percent |
|
99.65% |
101.29% |
100.09% |
100.46% |
100.88% |
98.63% |
99.96% |
89.79% |
100.19% |
103.33% |
112.36% |
Effective Tax Rate |
|
38.61% |
0.00% |
0.00% |
30.20% |
20.73% |
0.00% |
0.00% |
56.12% |
24.61% |
23.86% |
18.93% |
Return on Invested Capital (ROIC) |
|
21.34% |
-10.04% |
-21.42% |
21.12% |
20.12% |
-9.91% |
-32.66% |
1.29% |
33.64% |
24.37% |
10.19% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
20.61% |
3.12% |
-47.82% |
16.98% |
11.52% |
-1.36% |
-39.43% |
1.21% |
32.42% |
19.46% |
5.69% |
Return on Net Nonoperating Assets (RNNOA) |
|
2.61% |
0.23% |
5.36% |
-2.20% |
-1.28% |
0.13% |
3.63% |
-0.16% |
-4.52% |
-3.62% |
-1.49% |
Return on Equity (ROE) |
|
23.96% |
-9.81% |
-16.06% |
18.91% |
18.84% |
-9.78% |
-29.03% |
1.13% |
29.12% |
20.75% |
8.71% |
Cash Return on Invested Capital (CROIC) |
|
-2.92% |
27.21% |
5.74% |
1.63% |
18.49% |
-3.24% |
2.49% |
-0.93% |
6.99% |
15.50% |
16.24% |
Operating Return on Assets (OROA) |
|
25.50% |
-10.08% |
-21.05% |
21.24% |
18.69% |
-10.18% |
-33.58% |
2.21% |
29.00% |
20.53% |
7.51% |
Return on Assets (ROA) |
|
15.60% |
-6.65% |
-12.43% |
14.89% |
14.95% |
-7.73% |
-23.02% |
0.87% |
21.91% |
16.15% |
6.84% |
Return on Common Equity (ROCE) |
|
23.96% |
-9.81% |
-16.06% |
18.91% |
18.84% |
-9.78% |
-29.03% |
1.13% |
29.12% |
20.75% |
8.71% |
Return on Equity Simple (ROE_SIMPLE) |
|
22.74% |
-10.46% |
-17.51% |
17.83% |
18.46% |
-10.49% |
-33.60% |
1.12% |
25.46% |
19.08% |
8.48% |
Net Operating Profit after Tax (NOPAT) |
|
246 |
-109 |
-167 |
158 |
166 |
-80 |
-217 |
7.15 |
217 |
187 |
79 |
NOPAT Margin |
|
10.53% |
-8.66% |
-22.94% |
9.90% |
9.67% |
-6.54% |
-36.23% |
0.83% |
13.55% |
11.53% |
5.59% |
Net Nonoperating Expense Percent (NNEP) |
|
0.73% |
-13.15% |
26.41% |
4.13% |
8.60% |
-8.55% |
6.77% |
0.08% |
1.22% |
4.92% |
4.51% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
25.31% |
18.24% |
7.33% |
Cost of Revenue to Revenue |
|
63.88% |
78.03% |
83.39% |
65.87% |
68.74% |
75.23% |
80.35% |
76.68% |
67.93% |
67.36% |
73.26% |
SG&A Expenses to Revenue |
|
8.43% |
12.39% |
20.67% |
9.98% |
9.77% |
13.75% |
20.67% |
14.29% |
9.28% |
10.26% |
11.06% |
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 |
|
18.97% |
34.34% |
49.39% |
19.95% |
19.05% |
34.12% |
71.40% |
21.43% |
14.09% |
17.50% |
19.85% |
Earnings before Interest and Taxes (EBIT) |
|
401 |
-151 |
-239 |
232 |
219 |
-115 |
-310 |
18 |
289 |
248 |
100 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
635 |
124 |
-18 |
398 |
386 |
131 |
-214 |
91 |
372 |
356 |
233 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
2.37 |
2.47 |
4.86 |
5.56 |
2.11 |
1.30 |
1.03 |
1.46 |
2.13 |
1.49 |
1.18 |
Price to Tangible Book Value (P/TBV) |
|
2.44 |
2.56 |
5.06 |
5.77 |
2.18 |
1.35 |
1.08 |
1.54 |
2.22 |
1.59 |
1.25 |
Price to Revenue (P/Rev) |
|
1.09 |
1.86 |
5.38 |
3.18 |
1.16 |
0.88 |
1.08 |
1.08 |
1.14 |
0.94 |
0.90 |
Price to Earnings (P/E) |
|
10.43 |
0.00 |
0.00 |
31.22 |
11.41 |
0.00 |
0.00 |
130.00 |
8.38 |
7.82 |
13.87 |
Dividend Yield |
|
3.59% |
3.37% |
0.28% |
0.56% |
4.29% |
6.97% |
0.00% |
0.00% |
0.47% |
2.27% |
2.71% |
Earnings Yield |
|
9.59% |
0.00% |
0.00% |
3.20% |
8.76% |
0.00% |
0.00% |
0.77% |
11.94% |
12.79% |
7.21% |
Enterprise Value to Invested Capital (EV/IC) |
|
2.14 |
2.58 |
5.61 |
6.07 |
2.26 |
1.32 |
1.03 |
1.53 |
2.33 |
1.63 |
1.25 |
Enterprise Value to Revenue (EV/Rev) |
|
1.19 |
1.81 |
5.20 |
3.12 |
1.10 |
0.84 |
0.94 |
0.99 |
1.06 |
0.81 |
0.67 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
4.37 |
18.40 |
0.00 |
12.51 |
4.88 |
7.81 |
0.00 |
9.40 |
4.58 |
3.66 |
4.04 |
Enterprise Value to EBIT (EV/EBIT) |
|
6.92 |
0.00 |
0.00 |
21.50 |
8.60 |
0.00 |
0.00 |
46.72 |
5.89 |
5.25 |
9.38 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
11.26 |
0.00 |
0.00 |
31.55 |
11.33 |
0.00 |
0.00 |
119.72 |
7.84 |
6.98 |
11.92 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
8.59 |
4.83 |
37.25 |
37.26 |
4.85 |
4.91 |
7.24 |
17.93 |
8.46 |
3.30 |
2.70 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
7.71 |
84.45 |
407.65 |
12.33 |
0.00 |
34.22 |
0.00 |
37.72 |
10.98 |
7.48 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.21 |
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 |
|
0.21 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Financial Leverage |
|
0.13 |
0.07 |
-0.11 |
-0.13 |
-0.11 |
-0.09 |
-0.09 |
-0.13 |
-0.14 |
-0.19 |
-0.26 |
Leverage Ratio |
|
1.54 |
1.48 |
1.29 |
1.27 |
1.26 |
1.27 |
1.26 |
1.30 |
1.33 |
1.28 |
1.27 |
Compound Leverage Factor |
|
1.53 |
1.49 |
1.29 |
1.28 |
1.27 |
1.25 |
1.26 |
1.17 |
1.33 |
1.33 |
1.43 |
Debt to Total Capital |
|
17.23% |
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 |
|
17.23% |
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 |
|
0.00% |
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 |
|
82.77% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Debt to EBITDA |
|
0.35 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Debt to EBITDA |
|
0.34 |
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 |
|
0.35 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Debt to NOPAT |
|
0.91 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Debt to NOPAT |
|
0.87 |
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 |
|
0.91 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Altman Z-Score |
|
5.61 |
7.02 |
11.75 |
16.61 |
8.44 |
5.19 |
3.56 |
5.14 |
7.93 |
6.98 |
5.28 |
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 |
|
3.56 |
4.58 |
4.72 |
4.40 |
4.32 |
4.31 |
5.38 |
3.76 |
3.94 |
4.79 |
4.03 |
Quick Ratio |
|
2.70 |
2.77 |
2.97 |
3.23 |
3.07 |
2.89 |
3.10 |
2.61 |
3.04 |
3.61 |
3.31 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-34 |
297 |
45 |
12 |
153 |
-26 |
16 |
-5.14 |
45 |
119 |
126 |
Operating Cash Flow to CapEx |
|
91.49% |
300.66% |
476.61% |
128.09% |
169.60% |
88.70% |
182.75% |
100.18% |
162.70% |
242.31% |
173.35% |
Free Cash Flow to Firm to Interest Expense |
|
-23.53 |
145.98 |
65.88 |
28.69 |
312.83 |
-78.31 |
44.22 |
-2.66 |
73.51 |
347.87 |
173.97 |
Operating Cash Flow to Interest Expense |
|
225.55 |
233.17 |
149.35 |
313.86 |
795.52 |
626.17 |
209.00 |
24.74 |
327.83 |
1,157.66 |
482.58 |
Operating Cash Flow Less CapEx to Interest Expense |
|
-20.99 |
155.61 |
118.01 |
68.82 |
326.45 |
-79.78 |
94.64 |
0.05 |
126.34 |
679.91 |
204.19 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
1.49 |
0.84 |
0.64 |
1.46 |
1.47 |
1.09 |
0.65 |
1.05 |
1.61 |
1.34 |
1.06 |
Accounts Receivable Turnover |
|
4.36 |
2.92 |
3.63 |
5.83 |
4.91 |
4.32 |
2.96 |
4.11 |
4.74 |
4.36 |
4.71 |
Inventory Turnover |
|
10.58 |
6.94 |
5.14 |
9.42 |
9.66 |
7.96 |
5.23 |
8.19 |
12.36 |
10.48 |
9.49 |
Fixed Asset Turnover |
|
2.97 |
1.64 |
1.23 |
3.39 |
3.58 |
2.36 |
1.53 |
3.33 |
5.45 |
4.21 |
2.98 |
Accounts Payable Turnover |
|
10.14 |
7.85 |
8.31 |
12.08 |
11.44 |
11.75 |
10.20 |
11.49 |
11.48 |
10.88 |
12.23 |
Days Sales Outstanding (DSO) |
|
83.69 |
125.18 |
100.48 |
62.58 |
74.38 |
84.52 |
123.34 |
88.71 |
76.93 |
83.66 |
77.58 |
Days Inventory Outstanding (DIO) |
|
34.50 |
52.57 |
71.08 |
38.76 |
37.79 |
45.85 |
69.80 |
44.55 |
29.53 |
34.84 |
38.47 |
Days Payable Outstanding (DPO) |
|
36.01 |
46.49 |
43.94 |
30.22 |
31.91 |
31.07 |
35.77 |
31.78 |
31.80 |
33.54 |
29.85 |
Cash Conversion Cycle (CCC) |
|
82.18 |
131.26 |
127.62 |
71.12 |
80.25 |
99.30 |
157.37 |
101.48 |
74.66 |
84.96 |
86.20 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
1,293 |
887 |
675 |
821 |
834 |
780 |
547 |
559 |
731 |
799 |
752 |
Invested Capital Turnover |
|
2.03 |
1.16 |
0.93 |
2.13 |
2.08 |
1.51 |
0.90 |
1.56 |
2.48 |
2.11 |
1.82 |
Increase / (Decrease) in Invested Capital |
|
280 |
-406 |
-212 |
146 |
14 |
-54 |
-233 |
12 |
172 |
68 |
-47 |
Enterprise Value (EV) |
|
2,772 |
2,287 |
3,789 |
4,982 |
1,886 |
1,027 |
564 |
856 |
1,702 |
1,302 |
942 |
Market Capitalization |
|
2,557 |
2,352 |
3,921 |
5,073 |
2,002 |
1,077 |
649 |
938 |
1,829 |
1,526 |
1,268 |
Book Value per Share |
|
$4.93 |
$4.39 |
$3.71 |
$4.21 |
$4.42 |
$3.87 |
$2.94 |
$2.98 |
$3.96 |
$4.73 |
$5.02 |
Tangible Book Value per Share |
|
$4.79 |
$4.24 |
$3.56 |
$4.06 |
$4.28 |
$3.72 |
$2.79 |
$2.83 |
$3.81 |
$4.43 |
$4.72 |
Total Capital |
|
1,303 |
952 |
807 |
912 |
950 |
830 |
632 |
642 |
858 |
1,023 |
1,078 |
Total Debt |
|
225 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Long-Term Debt |
|
225 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Debt |
|
215 |
-65 |
-132 |
-91 |
-116 |
-50 |
-84 |
-82 |
-126 |
-223 |
-326 |
Capital Expenditures (CapEx) |
|
353 |
158 |
21 |
104 |
229 |
236 |
43 |
48 |
124 |
163 |
202 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
603 |
320 |
246 |
404 |
359 |
285 |
264 |
279 |
398 |
352 |
225 |
Debt-free Net Working Capital (DFNWC) |
|
613 |
385 |
378 |
495 |
476 |
335 |
349 |
361 |
525 |
575 |
551 |
Net Working Capital (NWC) |
|
613 |
385 |
378 |
495 |
476 |
335 |
349 |
361 |
525 |
575 |
551 |
Net Nonoperating Expense (NNE) |
|
0.95 |
-9.83 |
-26 |
-4.61 |
-8.92 |
7.11 |
-4.55 |
-0.07 |
-1.28 |
-8.60 |
-12 |
Net Nonoperating Obligations (NNO) |
|
215 |
-65 |
-132 |
-91 |
-116 |
-50 |
-84 |
-82 |
-126 |
-223 |
-326 |
Total Depreciation and Amortization (D&A) |
|
234 |
275 |
221 |
167 |
167 |
246 |
95 |
73 |
83 |
108 |
133 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
25.79% |
25.28% |
33.71% |
25.31% |
20.89% |
23.35% |
44.17% |
32.23% |
24.87% |
21.76% |
15.90% |
Debt-free Net Working Capital to Revenue |
|
26.21% |
30.44% |
51.80% |
31.02% |
27.64% |
27.44% |
58.30% |
41.76% |
32.76% |
35.56% |
38.93% |
Net Working Capital to Revenue |
|
26.21% |
30.44% |
51.80% |
31.02% |
27.64% |
27.44% |
58.30% |
41.76% |
32.76% |
35.56% |
38.93% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$1.14 |
($0.47) |
($0.66) |
$0.75 |
$0.82 |
($0.41) |
($1.00) |
$0.03 |
$1.01 |
$0.90 |
$0.43 |
Adjusted Weighted Average Basic Shares Outstanding |
|
217.09M |
217.62M |
217.79M |
216.84M |
215.21M |
214.43M |
215.82M |
216.59M |
217.54M |
215.45M |
216.05M |
Adjusted Diluted Earnings per Share |
|
$1.14 |
($0.47) |
($0.66) |
$0.75 |
$0.82 |
($0.41) |
($1.00) |
$0.03 |
$1.01 |
$0.90 |
$0.43 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
217.09M |
217.62M |
217.79M |
216.84M |
215.21M |
214.43M |
215.82M |
216.59M |
217.54M |
215.45M |
216.05M |
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 |
|
217.09M |
217.62M |
217.79M |
216.84M |
215.21M |
214.43M |
215.82M |
216.59M |
217.54M |
215.45M |
216.05M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
256 |
-105 |
-173 |
155 |
164 |
-25 |
-71 |
3.79 |
213 |
179 |
72 |
Normalized NOPAT Margin |
|
10.94% |
-8.30% |
-23.71% |
9.70% |
9.52% |
-2.05% |
-11.89% |
0.44% |
13.28% |
11.09% |
5.12% |
Pre Tax Income Margin |
|
17.09% |
-12.11% |
-32.84% |
14.59% |
12.86% |
-9.25% |
-51.72% |
1.90% |
18.08% |
15.84% |
7.97% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
280.08 |
-74.36 |
-351.17 |
544.01 |
448.55 |
-343.33 |
-829.90 |
9.50 |
470.81 |
727.23 |
138.66 |
NOPAT to Interest Expense |
|
172.01 |
-53.84 |
-245.61 |
370.67 |
340.46 |
-239.53 |
-581.08 |
3.71 |
353.56 |
546.96 |
109.21 |
EBIT Less CapEx to Interest Expense |
|
33.55 |
-151.91 |
-382.50 |
298.97 |
-20.51 |
-1,049.28 |
-944.27 |
-15.20 |
269.32 |
249.48 |
-139.72 |
NOPAT Less CapEx to Interest Expense |
|
-74.53 |
-131.39 |
-276.94 |
125.63 |
-128.61 |
-945.48 |
-695.45 |
-20.99 |
152.07 |
69.21 |
-169.17 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
37.36% |
-33.75% |
-7.69% |
26.66% |
57.62% |
-37.00% |
0.00% |
0.00% |
3.96% |
17.71% |
37.65% |
Augmented Payout Ratio |
|
57.59% |
-37.86% |
-10.00% |
43.14% |
82.14% |
-45.45% |
-0.39% |
7.86% |
4.38% |
28.52% |
48.52% |