Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
17.49% |
13.90% |
20.57% |
17.92% |
15.49% |
-8.18% |
-9.92% |
16.35% |
11.18% |
12.39% |
6.42% |
EBITDA Growth |
|
34.09% |
12.90% |
29.27% |
20.84% |
-36.90% |
192.09% |
6.35% |
28.78% |
23.36% |
-37.76% |
29.90% |
EBIT Growth |
|
52.94% |
-7.53% |
-3.98% |
80.15% |
-123.31% |
1,595.56% |
9.94% |
44.03% |
32.73% |
-45.57% |
38.69% |
NOPAT Growth |
|
-90.20% |
10,264.26% |
-101.48% |
-618.36% |
39.36% |
1,931.71% |
-10.77% |
20.32% |
67.03% |
-24.82% |
69.96% |
Net Income Growth |
|
-116.22% |
2,254.21% |
-98.36% |
133.84% |
-623.79% |
94.62% |
4,425.74% |
80.92% |
55.50% |
-25.30% |
76.12% |
EPS Growth |
|
-142.86% |
1,944.44% |
-94.98% |
0.00% |
0.00% |
0.00% |
2,850.00% |
201.21% |
63.38% |
-20.81% |
76.98% |
Operating Cash Flow Growth |
|
-17.82% |
-117.74% |
1,512.41% |
-108.07% |
434.50% |
108.95% |
194.03% |
-76.00% |
-370.32% |
110.09% |
1,611.82% |
Free Cash Flow Firm Growth |
|
231.98% |
-267.59% |
136.30% |
228.38% |
-160.95% |
138.84% |
-4,329.23% |
199.57% |
-76.42% |
-95.08% |
120.03% |
Invested Capital Growth |
|
-27.76% |
104.90% |
-11.81% |
-45.25% |
45.16% |
20.08% |
474.47% |
-72.89% |
-36.35% |
31.97% |
39.19% |
Revenue Q/Q Growth |
|
11.59% |
2.72% |
9.00% |
1.24% |
2.81% |
-2.43% |
-0.28% |
6.51% |
-0.54% |
2.38% |
1.55% |
EBITDA Q/Q Growth |
|
-13.50% |
9.20% |
26.81% |
10.45% |
-9.67% |
47.83% |
13.05% |
-3.94% |
4.41% |
-20.26% |
2.07% |
EBIT Q/Q Growth |
|
-37.42% |
8.57% |
75.97% |
72.34% |
-1,225.69% |
99.45% |
20.13% |
-4.44% |
5.93% |
-26.09% |
2.47% |
NOPAT Q/Q Growth |
|
-96.81% |
1,322.46% |
-101.55% |
-16.77% |
79.60% |
186.90% |
-31.04% |
-10.32% |
14.65% |
-19.04% |
9.76% |
Net Income Q/Q Growth |
|
-110.08% |
150.60% |
-96.85% |
629.61% |
-65.74% |
-143.56% |
218.63% |
-34.52% |
26.75% |
-16.48% |
13.33% |
EPS Q/Q Growth |
|
-118.62% |
144.12% |
0.00% |
0.00% |
0.00% |
0.00% |
159.35% |
-28.49% |
23.22% |
-15.62% |
16.60% |
Operating Cash Flow Q/Q Growth |
|
35.76% |
-127.94% |
81.55% |
31.28% |
-55.56% |
58.40% |
-7.48% |
-12.15% |
-428.59% |
115.16% |
-3.82% |
Free Cash Flow Firm Q/Q Growth |
|
297.79% |
-423.27% |
159.48% |
146.61% |
-213.01% |
198.01% |
-875.25% |
434.75% |
-52.26% |
18.74% |
-9.53% |
Invested Capital Q/Q Growth |
|
-40.17% |
16.22% |
-28.91% |
-54.85% |
-12.80% |
-13.72% |
516.03% |
-40.08% |
21.88% |
6.77% |
9.03% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
30.58% |
30.57% |
29.91% |
30.14% |
29.95% |
34.57% |
34.39% |
34.15% |
33.93% |
39.39% |
42.79% |
EBITDA Margin |
|
7.52% |
7.45% |
7.99% |
8.19% |
4.47% |
14.23% |
16.80% |
18.60% |
20.64% |
11.43% |
13.95% |
Operating Margin |
|
2.98% |
2.42% |
1.93% |
2.95% |
-0.59% |
9.68% |
11.82% |
14.63% |
17.47% |
8.46% |
11.03% |
EBIT Margin |
|
2.98% |
2.42% |
1.93% |
2.95% |
-0.59% |
9.68% |
11.82% |
14.63% |
17.47% |
8.46% |
11.03% |
Profit (Net Income) Margin |
|
-0.86% |
16.22% |
0.22% |
0.44% |
-1.99% |
-0.12% |
5.59% |
8.69% |
12.16% |
8.08% |
13.37% |
Tax Burden Percent |
|
-28.76% |
669.98% |
11.46% |
14.87% |
334.22% |
-1.66% |
58.44% |
66.00% |
74.83% |
95.53% |
121.31% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
72.44% |
80.95% |
90.03% |
93.03% |
100.00% |
100.00% |
Effective Tax Rate |
|
96.10% |
-336.85% |
106.75% |
126.91% |
0.00% |
14.27% |
30.41% |
41.86% |
26.84% |
-1.04% |
-23.82% |
Return on Invested Capital (ROIC) |
|
0.32% |
26.15% |
-0.31% |
-3.04% |
-2.12% |
29.86% |
7.24% |
8.05% |
38.51% |
32.09% |
40.08% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
2.10% |
8.69% |
-2.09% |
-9.12% |
9.23% |
193.28% |
3.74% |
8.33% |
44.59% |
34.33% |
41.49% |
Return on Net Nonoperating Assets (RNNOA) |
|
-1.27% |
-3.86% |
0.66% |
3.98% |
-3.82% |
-30.21% |
7.33% |
13.90% |
-10.47% |
-15.04% |
-15.18% |
Return on Equity (ROE) |
|
-0.95% |
22.30% |
0.36% |
0.95% |
-5.94% |
-0.35% |
14.57% |
21.95% |
28.04% |
17.05% |
24.90% |
Cash Return on Invested Capital (CROIC) |
|
32.55% |
-42.66% |
12.24% |
55.44% |
-38.96% |
11.61% |
-133.45% |
122.74% |
82.94% |
4.52% |
7.31% |
Operating Return on Assets (OROA) |
|
1.68% |
1.47% |
1.23% |
1.96% |
-0.42% |
6.01% |
4.94% |
6.75% |
10.02% |
4.46% |
5.91% |
Return on Assets (ROA) |
|
-0.48% |
9.86% |
0.14% |
0.29% |
-1.39% |
-0.07% |
2.34% |
4.01% |
6.98% |
4.26% |
7.17% |
Return on Common Equity (ROCE) |
|
-0.68% |
16.71% |
0.27% |
0.81% |
-5.81% |
-0.35% |
14.45% |
21.76% |
27.91% |
16.59% |
23.89% |
Return on Equity Simple (ROE_SIMPLE) |
|
-1.47% |
28.06% |
0.47% |
1.10% |
-6.44% |
-0.37% |
13.71% |
19.99% |
25.76% |
16.06% |
23.95% |
Net Operating Profit after Tax (NOPAT) |
|
0.99 |
102 |
-1.51 |
-11 |
-6.60 |
121 |
108 |
130 |
217 |
163 |
277 |
NOPAT Margin |
|
0.12% |
10.58% |
-0.13% |
-0.79% |
-0.42% |
8.30% |
8.23% |
8.51% |
12.78% |
8.55% |
13.65% |
Net Nonoperating Expense Percent (NNEP) |
|
-1.78% |
17.47% |
1.79% |
6.08% |
-11.35% |
-163.42% |
3.50% |
-0.28% |
-6.08% |
-2.24% |
-1.41% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
13.61% |
21.41% |
Cost of Revenue to Revenue |
|
69.42% |
69.43% |
70.09% |
69.86% |
70.05% |
65.43% |
65.61% |
65.85% |
66.07% |
60.61% |
57.21% |
SG&A Expenses to Revenue |
|
22.23% |
23.85% |
24.26% |
24.61% |
22.26% |
22.99% |
22.19% |
19.94% |
22.61% |
26.50% |
26.98% |
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 |
|
27.59% |
28.15% |
27.98% |
27.19% |
30.55% |
24.88% |
22.57% |
19.52% |
16.47% |
30.93% |
31.77% |
Earnings before Interest and Taxes (EBIT) |
|
25 |
23 |
22 |
40 |
-9.42 |
141 |
155 |
223 |
296 |
161 |
224 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
64 |
72 |
93 |
112 |
71 |
207 |
220 |
284 |
350 |
218 |
283 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
1.01 |
0.80 |
0.75 |
0.93 |
0.71 |
0.65 |
1.03 |
1.83 |
1.44 |
1.06 |
0.90 |
Price to Tangible Book Value (P/TBV) |
|
1.52 |
1.40 |
2.66 |
2.88 |
2.87 |
1.95 |
2.25 |
3.07 |
1.98 |
1.46 |
1.15 |
Price to Revenue (P/Rev) |
|
0.59 |
0.46 |
0.35 |
0.37 |
0.22 |
0.21 |
0.42 |
0.80 |
0.68 |
0.53 |
0.50 |
Price to Earnings (P/E) |
|
0.00 |
3.26 |
61.92 |
0.00 |
0.00 |
0.00 |
7.60 |
9.24 |
5.58 |
6.72 |
3.91 |
Dividend Yield |
|
0.00% |
0.00% |
0.97% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Earnings Yield |
|
0.00% |
30.72% |
1.62% |
0.00% |
0.00% |
0.00% |
13.16% |
10.82% |
17.91% |
14.87% |
25.55% |
Enterprise Value to Invested Capital (EV/IC) |
|
1.28 |
0.78 |
0.70 |
0.85 |
0.62 |
0.52 |
1.01 |
1.80 |
1.80 |
1.10 |
0.86 |
Enterprise Value to Revenue (EV/Rev) |
|
0.39 |
0.43 |
0.28 |
0.16 |
0.14 |
0.16 |
1.95 |
0.81 |
0.46 |
0.33 |
0.34 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
5.13 |
5.72 |
3.48 |
1.92 |
3.20 |
1.11 |
11.60 |
4.37 |
2.25 |
2.91 |
2.46 |
Enterprise Value to EBIT (EV/EBIT) |
|
12.92 |
17.60 |
14.44 |
5.35 |
0.00 |
1.63 |
16.49 |
5.55 |
2.66 |
3.93 |
3.11 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
331.50 |
4.03 |
0.00 |
0.00 |
0.00 |
1.90 |
23.69 |
9.55 |
3.63 |
3.89 |
2.51 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
4.18 |
0.00 |
1.66 |
0.00 |
4.31 |
2.09 |
7.88 |
15.93 |
0.00 |
29.84 |
1.91 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
3.29 |
0.00 |
5.36 |
1.09 |
0.00 |
4.90 |
0.00 |
0.63 |
1.69 |
27.58 |
13.76 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.48 |
0.32 |
0.56 |
0.73 |
0.98 |
0.72 |
4.50 |
0.90 |
0.23 |
0.19 |
0.10 |
Long-Term Debt to Equity |
|
0.45 |
0.32 |
0.47 |
0.73 |
0.97 |
0.69 |
4.48 |
0.90 |
0.22 |
0.19 |
0.10 |
Financial Leverage |
|
-0.60 |
-0.44 |
-0.32 |
-0.44 |
-0.41 |
-0.16 |
1.96 |
1.67 |
-0.23 |
-0.44 |
-0.37 |
Leverage Ratio |
|
1.96 |
2.26 |
2.53 |
3.25 |
4.27 |
4.89 |
6.23 |
5.47 |
4.02 |
4.00 |
3.47 |
Compound Leverage Factor |
|
1.96 |
2.26 |
2.53 |
3.25 |
4.27 |
3.54 |
5.04 |
4.92 |
3.74 |
4.00 |
3.47 |
Debt to Total Capital |
|
32.23% |
24.43% |
35.90% |
42.24% |
49.46% |
42.01% |
81.81% |
47.49% |
18.37% |
15.99% |
9.25% |
Short-Term Debt to Total Capital |
|
2.05% |
0.35% |
5.85% |
0.21% |
0.40% |
1.99% |
0.36% |
0.09% |
0.08% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
30.18% |
24.08% |
30.05% |
42.03% |
49.06% |
40.02% |
81.44% |
47.39% |
18.29% |
15.99% |
9.25% |
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 |
|
17.27% |
18.61% |
14.15% |
2.13% |
0.38% |
0.47% |
0.15% |
0.45% |
0.13% |
3.91% |
3.17% |
Common Equity to Total Capital |
|
50.50% |
56.96% |
49.94% |
55.63% |
50.16% |
57.51% |
18.04% |
52.07% |
81.51% |
80.11% |
87.58% |
Debt to EBITDA |
|
4.96 |
3.33 |
4.24 |
3.69 |
6.80 |
1.63 |
11.01 |
2.13 |
0.52 |
0.88 |
0.42 |
Net Debt to EBITDA |
|
-5.41 |
-3.01 |
-2.60 |
-2.80 |
-1.76 |
-0.37 |
9.07 |
0.07 |
-1.04 |
-1.96 |
-1.31 |
Long-Term Debt to EBITDA |
|
4.64 |
3.28 |
3.55 |
3.67 |
6.74 |
1.56 |
10.96 |
2.13 |
0.51 |
0.88 |
0.42 |
Debt to NOPAT |
|
320.65 |
2.34 |
-260.53 |
-38.13 |
-73.08 |
2.80 |
22.49 |
4.66 |
0.83 |
1.17 |
0.43 |
Net Debt to NOPAT |
|
-350.11 |
-2.12 |
159.87 |
28.89 |
18.92 |
-0.63 |
18.53 |
0.14 |
-1.68 |
-2.63 |
-1.33 |
Long-Term Debt to NOPAT |
|
300.21 |
2.31 |
-218.05 |
-37.94 |
-72.49 |
2.67 |
22.39 |
4.66 |
0.83 |
1.17 |
0.43 |
Altman Z-Score |
|
1.31 |
1.19 |
1.10 |
1.17 |
0.97 |
1.00 |
0.65 |
1.46 |
1.17 |
0.98 |
1.24 |
Noncontrolling Interest Sharing Ratio |
|
27.68% |
25.03% |
23.39% |
13.88% |
2.33% |
0.78% |
0.83% |
0.85% |
0.47% |
2.66% |
4.03% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
2.76 |
2.24 |
1.97 |
2.00 |
1.57 |
1.16 |
1.55 |
1.80 |
1.09 |
1.27 |
1.34 |
Quick Ratio |
|
1.99 |
1.70 |
1.63 |
1.65 |
1.27 |
0.92 |
1.18 |
1.47 |
0.94 |
1.15 |
1.21 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
99 |
-166 |
60 |
198 |
-121 |
47 |
-1,987 |
1,979 |
467 |
23 |
51 |
Operating Cash Flow to CapEx |
|
296.57% |
-109.88% |
10,096.95% |
-39.68% |
128.11% |
286.13% |
1,602.34% |
171.50% |
-454.06% |
42.78% |
577.83% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.21 |
-67.33 |
88.92 |
22.60 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2.84 |
10.98 |
3.50 |
-10.18 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.85 |
10.30 |
1.46 |
-12.42 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.56 |
0.61 |
0.64 |
0.66 |
0.70 |
0.62 |
0.42 |
0.46 |
0.57 |
0.53 |
0.54 |
Accounts Receivable Turnover |
|
9.52 |
9.45 |
8.34 |
7.79 |
7.95 |
7.62 |
7.75 |
8.40 |
8.88 |
9.50 |
9.13 |
Inventory Turnover |
|
9.48 |
8.06 |
7.37 |
7.32 |
7.36 |
6.20 |
6.02 |
6.25 |
5.62 |
5.55 |
5.83 |
Fixed Asset Turnover |
|
4.62 |
4.39 |
4.50 |
5.14 |
5.57 |
5.31 |
5.47 |
6.57 |
7.16 |
7.74 |
7.66 |
Accounts Payable Turnover |
|
15.80 |
13.57 |
10.80 |
9.72 |
10.41 |
9.76 |
8.89 |
8.73 |
9.54 |
9.56 |
8.80 |
Days Sales Outstanding (DSO) |
|
38.33 |
38.62 |
43.78 |
46.83 |
45.93 |
47.91 |
47.10 |
43.46 |
41.09 |
38.43 |
40.00 |
Days Inventory Outstanding (DIO) |
|
38.52 |
45.31 |
49.56 |
49.86 |
49.57 |
58.91 |
60.60 |
58.41 |
64.90 |
65.80 |
62.60 |
Days Payable Outstanding (DPO) |
|
23.10 |
26.91 |
33.80 |
37.54 |
35.07 |
37.41 |
41.07 |
41.81 |
38.25 |
38.16 |
41.48 |
Cash Conversion Cycle (CCC) |
|
53.75 |
57.02 |
59.54 |
59.14 |
60.43 |
69.41 |
66.63 |
60.06 |
67.75 |
66.07 |
61.11 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
256 |
525 |
463 |
253 |
368 |
442 |
2,536 |
688 |
438 |
578 |
804 |
Invested Capital Turnover |
|
2.78 |
2.47 |
2.36 |
3.83 |
5.10 |
3.60 |
0.88 |
0.95 |
3.01 |
3.75 |
2.94 |
Increase / (Decrease) in Invested Capital |
|
-98 |
269 |
-62 |
-209 |
114 |
74 |
2,095 |
-1,849 |
-250 |
140 |
226 |
Enterprise Value (EV) |
|
327 |
411 |
324 |
216 |
227 |
230 |
2,554 |
1,239 |
787 |
633 |
695 |
Market Capitalization |
|
502 |
445 |
411 |
509 |
348 |
302 |
552 |
1,215 |
1,150 |
1,014 |
1,024 |
Book Value per Share |
|
$17.96 |
$20.96 |
$20.98 |
$20.99 |
$19.01 |
$18.50 |
$21.21 |
$31.38 |
$36.95 |
$44.99 |
$59.02 |
Tangible Book Value per Share |
|
$11.99 |
$11.92 |
$5.89 |
$6.79 |
$4.72 |
$6.18 |
$9.73 |
$18.71 |
$26.77 |
$32.65 |
$46.36 |
Total Capital |
|
980 |
980 |
1,099 |
982 |
974 |
805 |
2,964 |
1,274 |
982 |
1,197 |
1,293 |
Total Debt |
|
316 |
239 |
394 |
415 |
482 |
338 |
2,424 |
605 |
180 |
191 |
120 |
Total Long-Term Debt |
|
296 |
236 |
330 |
413 |
478 |
322 |
2,414 |
604 |
180 |
191 |
120 |
Net Debt |
|
-345 |
-216 |
-242 |
-314 |
-125 |
-76 |
1,997 |
19 |
-364 |
-428 |
-370 |
Capital Expenditures (CapEx) |
|
26 |
13 |
1.94 |
40 |
41 |
39 |
20 |
45 |
46 |
50 |
63 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
76 |
113 |
-2.36 |
23 |
51 |
32 |
161 |
245 |
-78 |
-16 |
221 |
Debt-free Net Working Capital (DFNWC) |
|
424 |
402 |
514 |
516 |
399 |
170 |
297 |
570 |
157 |
562 |
625 |
Net Working Capital (NWC) |
|
404 |
398 |
450 |
514 |
396 |
154 |
286 |
569 |
156 |
562 |
625 |
Net Nonoperating Expense (NNE) |
|
8.25 |
-54 |
-4.09 |
-17 |
25 |
123 |
35 |
-2.87 |
10 |
8.88 |
5.62 |
Net Nonoperating Obligations (NNO) |
|
-408 |
-216 |
-242 |
-314 |
-125 |
-25 |
1,997 |
19 |
-364 |
-428 |
-370 |
Total Depreciation and Amortization (D&A) |
|
38 |
49 |
71 |
72 |
80 |
66 |
65 |
61 |
54 |
57 |
59 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
8.93% |
11.74% |
-0.20% |
1.68% |
3.20% |
2.19% |
12.30% |
16.06% |
-4.58% |
-0.82% |
10.89% |
Debt-free Net Working Capital to Revenue |
|
50.09% |
41.62% |
44.18% |
37.59% |
25.21% |
11.69% |
22.67% |
37.40% |
9.25% |
29.51% |
30.84% |
Net Working Capital to Revenue |
|
47.71% |
41.26% |
38.65% |
37.44% |
24.96% |
10.59% |
21.84% |
37.32% |
9.21% |
29.51% |
30.84% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
($0.27) |
$5.00 |
$0.25 |
$0.00 |
($1.25) |
$0.16 |
$0.00 |
$6.09 |
$9.03 |
$7.04 |
$13.07 |
Adjusted Weighted Average Basic Shares Outstanding |
|
28.71M |
27.32M |
26.35M |
26.05M |
24.79M |
24.96M |
24.81M |
21.56M |
22.81M |
21.43M |
20.01M |
Adjusted Diluted Earnings per Share |
|
($0.27) |
$4.98 |
$0.25 |
$0.00 |
$0.00 |
$0.00 |
$1.65 |
$4.97 |
$8.12 |
$6.43 |
$11.38 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
28.71M |
27.44M |
26.49M |
26.05M |
24.79M |
24.97M |
51.39M |
28.92M |
26.87M |
25.36M |
24.05M |
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 |
|
28.71M |
27.32M |
26.35M |
26.05M |
25.98M |
24.96M |
24.81M |
21.56M |
22.81M |
21.43M |
20.01M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
48 |
78 |
45 |
30 |
-0.92 |
135 |
109 |
130 |
219 |
113 |
157 |
Normalized NOPAT Margin |
|
5.72% |
8.05% |
3.85% |
2.17% |
-0.06% |
9.29% |
8.32% |
8.51% |
12.92% |
5.95% |
7.74% |
Pre Tax Income Margin |
|
2.98% |
2.42% |
1.93% |
2.95% |
-0.59% |
7.02% |
9.57% |
13.17% |
16.25% |
8.46% |
11.03% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
3.63 |
5.25 |
10.03 |
14.34 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
3.11 |
3.65 |
5.83 |
10.49 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2.64 |
4.56 |
7.99 |
12.10 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2.12 |
2.97 |
3.79 |
8.25 |
0.00 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
65.25% |
0.00% |
0.00% |
54.59% |
7.27% |
4.67% |
6.26% |
3.51% |
Augmented Payout Ratio |
|
-1,188.90% |
21.94% |
815.09% |
65.25% |
0.00% |
0.00% |
82.51% |
41.24% |
8.85% |
8.16% |
9.48% |