| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
35,641,031.00 |
35,873,031.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
35,641,031.00 |
35,873,031.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.09 |
-0.97 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
37.80% |
32.05% |
12.23% |
6.46% |
-9.29% |
3.16% |
39.87% |
34.81% |
45.82% |
- |
53.71% |
| EBITDA Growth |
|
53.13% |
11.81% |
24.70% |
5.00% |
-3.47% |
-24.38% |
579.21% |
103.66% |
54.09% |
- |
-211.81% |
| EBIT Growth |
|
88.61% |
8.39% |
26.31% |
-1.67% |
-11.10% |
-33.02% |
892.65% |
127.50% |
8.18% |
- |
-281.79% |
| NOPAT Growth |
|
180.11% |
-17.19% |
6.73% |
24.21% |
-35.04% |
79.22% |
602.58% |
45.67% |
68.32% |
- |
-285.99% |
| Net Income Growth |
|
71.38% |
-49.43% |
-15.23% |
23.56% |
-31.60% |
12.22% |
1,641.14% |
104.99% |
-28.83% |
- |
-441.27% |
| EPS Growth |
|
50.00% |
-52.17% |
-33.33% |
9.09% |
-33.33% |
27.27% |
2,350.00% |
116.67% |
-33.33% |
- |
-407.69% |
| Operating Cash Flow Growth |
|
-21.58% |
52.28% |
110.18% |
-41.57% |
-49.81% |
-87.94% |
-1,055.56% |
-215.00% |
1.02% |
- |
0.00% |
| Free Cash Flow Firm Growth |
|
17.74% |
19.09% |
112.08% |
88.35% |
60.14% |
-233.33% |
-1,962.41% |
-3,127.62% |
-987.81% |
- |
-1,324.88% |
| Invested Capital Growth |
|
15.12% |
12.93% |
-0.15% |
4.21% |
5.76% |
35.46% |
48.75% |
51.34% |
47.38% |
- |
443.52% |
| Revenue Q/Q Growth |
|
15.64% |
2.89% |
-17.81% |
8.86% |
-1.46% |
17.01% |
11.43% |
4.92% |
6.59% |
- |
0.00% |
| EBITDA Q/Q Growth |
|
-6.35% |
62.17% |
-44.25% |
24.01% |
-13.90% |
27.03% |
400.77% |
-62.82% |
-34.85% |
- |
0.00% |
| EBIT Q/Q Growth |
|
-12.46% |
79.30% |
-54.92% |
38.96% |
-20.86% |
35.09% |
568.15% |
-68.15% |
-62.37% |
- |
0.00% |
| NOPAT Q/Q Growth |
|
-1.70% |
-17.58% |
4.24% |
47.07% |
-48.59% |
127.41% |
308.64% |
-69.51% |
-40.60% |
- |
0.00% |
| Net Income Q/Q Growth |
|
-6.97% |
16.65% |
-51.66% |
135.55% |
-48.50% |
91.37% |
649.99% |
-72.27% |
-82.12% |
- |
0.00% |
| EPS Q/Q Growth |
|
-18.18% |
22.22% |
-63.64% |
200.00% |
-50.00% |
133.33% |
600.00% |
-73.47% |
-84.62% |
- |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
163.82% |
-49.65% |
-91.92% |
444.69% |
126.62% |
-87.90% |
-739.82% |
34.45% |
299.07% |
- |
0.00% |
| Free Cash Flow Firm Q/Q Growth |
|
16.03% |
12.71% |
120.35% |
-178.09% |
-187.36% |
-629.95% |
-13.69% |
-35.34% |
3.15% |
- |
0.00% |
| Invested Capital Q/Q Growth |
|
0.49% |
-0.77% |
1.71% |
2.76% |
1.99% |
27.10% |
11.68% |
4.55% |
-0.68% |
- |
0.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
28.86% |
34.60% |
35.72% |
35.66% |
33.40% |
35.76% |
35.18% |
36.20% |
32.68% |
- |
30.34% |
| EBITDA Margin |
|
7.26% |
11.44% |
7.76% |
8.84% |
7.73% |
8.39% |
37.69% |
13.36% |
8.16% |
- |
-9.72% |
| Operating Margin |
|
5.26% |
8.23% |
6.08% |
6.73% |
5.30% |
7.11% |
35.01% |
9.74% |
4.76% |
- |
-11.64% |
| EBIT Margin |
|
5.11% |
8.91% |
4.89% |
6.24% |
5.01% |
5.78% |
34.68% |
10.53% |
3.72% |
- |
-12.45% |
| Profit (Net Income) Margin |
|
2.48% |
2.82% |
1.66% |
3.58% |
1.87% |
3.06% |
20.62% |
5.45% |
0.91% |
- |
-12.10% |
| Tax Burden Percent |
|
86.39% |
44.30% |
75.83% |
92.60% |
61.31% |
88.90% |
66.19% |
69.14% |
78.91% |
- |
77.37% |
| Interest Burden Percent |
|
56.27% |
71.39% |
44.71% |
62.07% |
61.00% |
59.60% |
89.85% |
74.90% |
31.18% |
- |
125.66% |
| Effective Tax Rate |
|
13.61% |
55.81% |
24.17% |
7.40% |
38.69% |
11.11% |
33.81% |
30.86% |
21.09% |
- |
0.00% |
| Return on Invested Capital (ROIC) |
|
7.67% |
6.58% |
7.93% |
10.81% |
5.43% |
9.38% |
34.90% |
10.54% |
6.40% |
- |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
3.96% |
4.86% |
4.03% |
6.91% |
3.43% |
5.45% |
31.70% |
8.93% |
2.43% |
- |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
1.51% |
1.56% |
1.69% |
2.77% |
1.34% |
2.92% |
16.97% |
4.86% |
1.23% |
- |
0.00% |
| Return on Equity (ROE) |
|
9.17% |
8.15% |
9.62% |
13.58% |
6.77% |
12.30% |
51.87% |
15.40% |
7.63% |
- |
0.00% |
| Cash Return on Invested Capital (CROIC) |
|
-5.63% |
-4.41% |
7.47% |
3.66% |
1.41% |
-22.45% |
-23.74% |
-24.89% |
-21.88% |
- |
0.00% |
| Operating Return on Assets (OROA) |
|
4.78% |
8.78% |
4.72% |
5.99% |
4.54% |
4.75% |
27.29% |
9.37% |
3.53% |
- |
0.00% |
| Return on Assets (ROA) |
|
2.32% |
2.78% |
1.60% |
3.44% |
1.70% |
2.51% |
16.23% |
4.85% |
0.87% |
- |
0.00% |
| Return on Common Equity (ROCE) |
|
8.97% |
7.97% |
9.41% |
13.29% |
6.64% |
12.07% |
50.99% |
15.13% |
7.51% |
- |
0.00% |
| Return on Equity Simple (ROE_SIMPLE) |
|
8.31% |
0.00% |
6.10% |
6.41% |
5.76% |
0.00% |
17.06% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
6.78 |
5.59 |
5.83 |
8.57 |
4.41 |
10 |
41 |
12 |
7.42 |
7.22 |
-23 |
| NOPAT Margin |
|
4.54% |
3.64% |
4.61% |
6.23% |
3.25% |
6.32% |
23.18% |
6.74% |
3.75% |
- |
-8.15% |
| Net Nonoperating Expense Percent (NNEP) |
|
3.71% |
1.72% |
3.90% |
3.90% |
2.01% |
3.93% |
3.20% |
1.61% |
3.97% |
- |
2.60% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
1.49% |
- |
- |
- |
2.13% |
6.50% |
2.30% |
1.39% |
1.35% |
-0.83% |
| Cost of Revenue to Revenue |
|
71.14% |
65.40% |
64.28% |
64.34% |
66.60% |
64.24% |
64.82% |
63.80% |
67.32% |
- |
69.66% |
| SG&A Expenses to Revenue |
|
20.38% |
23.98% |
27.63% |
26.52% |
25.28% |
25.90% |
30.31% |
26.33% |
23.80% |
- |
22.42% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Operating Expenses to Revenue |
|
23.61% |
26.37% |
29.64% |
28.93% |
28.10% |
28.65% |
0.17% |
26.46% |
27.92% |
- |
41.99% |
| Earnings before Interest and Taxes (EBIT) |
|
7.64 |
14 |
6.17 |
8.58 |
6.79 |
9.17 |
61 |
20 |
7.34 |
16 |
-35 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
11 |
18 |
9.81 |
12 |
10 |
13 |
67 |
25 |
16 |
22 |
-28 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
2.46 |
3.03 |
3.47 |
4.29 |
4.09 |
4.27 |
2.79 |
3.35 |
5.85 |
- |
1.57 |
| 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 |
| Price to Revenue (P/Rev) |
|
1.09 |
1.30 |
1.44 |
1.78 |
1.78 |
1.90 |
1.31 |
1.52 |
2.52 |
- |
0.00 |
| Price to Earnings (P/E) |
|
32.04 |
54.68 |
64.49 |
76.34 |
82.45 |
81.61 |
16.82 |
19.03 |
34.87 |
- |
0.00 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Earnings Yield |
|
3.12% |
1.83% |
1.55% |
1.31% |
1.21% |
1.23% |
5.95% |
5.25% |
2.87% |
- |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
2.02 |
2.48 |
2.76 |
3.32 |
3.19 |
2.87 |
2.06 |
2.39 |
3.99 |
- |
1.43 |
| Enterprise Value to Revenue (EV/Rev) |
|
1.28 |
1.45 |
1.60 |
1.95 |
1.96 |
2.23 |
1.64 |
1.84 |
2.79 |
- |
0.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
14.16 |
16.56 |
17.98 |
21.96 |
21.69 |
27.16 |
9.71 |
10.47 |
16.57 |
- |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
19.23 |
22.69 |
24.72 |
30.67 |
30.79 |
40.45 |
11.60 |
12.46 |
20.57 |
- |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
25.71 |
34.04 |
37.60 |
43.49 |
46.75 |
43.05 |
15.94 |
18.00 |
28.94 |
- |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
16.52 |
17.75 |
15.47 |
20.82 |
28.44 |
50.04 |
83.56 |
0.00 |
0.00 |
- |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
36.87 |
92.58 |
232.76 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.61 |
0.58 |
0.57 |
0.55 |
0.54 |
0.87 |
1.17 |
0.79 |
0.70 |
- |
0.35 |
| Long-Term Debt to Equity |
|
0.59 |
0.53 |
0.53 |
0.50 |
0.50 |
0.86 |
1.17 |
0.78 |
0.70 |
- |
0.34 |
| Financial Leverage |
|
0.38 |
0.32 |
0.42 |
0.40 |
0.39 |
0.54 |
0.54 |
0.54 |
0.51 |
- |
0.36 |
| Leverage Ratio |
|
2.49 |
2.43 |
2.52 |
2.53 |
2.57 |
2.78 |
2.94 |
2.72 |
2.71 |
- |
1.93 |
| Compound Leverage Factor |
|
1.40 |
1.73 |
1.13 |
1.57 |
1.57 |
1.66 |
2.64 |
2.03 |
0.84 |
- |
2.43 |
| Debt to Total Capital |
|
37.82% |
36.63% |
36.48% |
35.30% |
35.17% |
46.49% |
53.94% |
44.05% |
41.33% |
- |
25.91% |
| Short-Term Debt to Total Capital |
|
1.28% |
2.80% |
2.85% |
2.85% |
2.79% |
0.35% |
0.27% |
0.34% |
0.36% |
- |
0.59% |
| Long-Term Debt to Total Capital |
|
36.55% |
33.83% |
33.64% |
32.44% |
32.38% |
46.14% |
53.68% |
43.71% |
40.97% |
- |
25.32% |
| 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% |
| Noncontrolling Interests to Total Capital |
|
1.27% |
1.29% |
1.25% |
1.29% |
1.22% |
0.89% |
0.68% |
0.90% |
0.82% |
- |
0.19% |
| Common Equity to Total Capital |
|
60.91% |
62.08% |
62.27% |
63.41% |
63.61% |
52.61% |
45.38% |
55.05% |
57.85% |
- |
73.90% |
| Debt to EBITDA |
|
3.04 |
2.87 |
2.72 |
2.60 |
2.67 |
4.79 |
3.31 |
2.07 |
1.83 |
- |
0.00 |
| Net Debt to EBITDA |
|
1.99 |
1.71 |
1.78 |
1.86 |
1.89 |
3.95 |
1.88 |
1.75 |
1.56 |
- |
0.00 |
| Long-Term Debt to EBITDA |
|
2.94 |
2.65 |
2.51 |
2.39 |
2.46 |
4.75 |
3.30 |
2.06 |
1.81 |
- |
0.00 |
| Debt to NOPAT |
|
5.52 |
5.89 |
5.70 |
5.14 |
5.75 |
7.58 |
5.44 |
3.57 |
3.20 |
- |
0.00 |
| Net Debt to NOPAT |
|
3.62 |
3.51 |
3.72 |
3.69 |
4.07 |
6.26 |
3.09 |
3.01 |
2.72 |
- |
0.00 |
| Long-Term Debt to NOPAT |
|
5.34 |
5.44 |
5.25 |
4.73 |
5.29 |
7.53 |
5.42 |
3.54 |
3.17 |
- |
0.00 |
| Altman Z-Score |
|
1.93 |
2.29 |
2.49 |
2.83 |
2.63 |
2.17 |
1.87 |
2.08 |
2.92 |
- |
0.00 |
| Noncontrolling Interest Sharing Ratio |
|
2.20% |
2.14% |
2.19% |
2.11% |
1.96% |
1.85% |
1.69% |
1.77% |
1.61% |
- |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.40 |
1.39 |
1.38 |
1.36 |
1.30 |
1.35 |
1.71 |
1.34 |
1.33 |
- |
1.50 |
| Quick Ratio |
|
0.79 |
0.82 |
0.83 |
0.79 |
0.65 |
0.81 |
1.07 |
0.70 |
0.65 |
- |
0.80 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-35 |
-31 |
6.30 |
-4.92 |
-14 |
-103 |
-117 |
-159 |
-154 |
-63 |
-2,263 |
| Operating Cash Flow to CapEx |
|
1,890.83% |
527.53% |
39.28% |
161.94% |
377.35% |
29.82% |
-345.52% |
-732.28% |
359.89% |
- |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
-10.62 |
-7.90 |
1.85 |
-1.51 |
-5.34 |
-27.86 |
-18.88 |
-32.43 |
-30.44 |
- |
-248.65 |
| Operating Cash Flow to Interest Expense |
|
9.01 |
3.87 |
0.36 |
2.05 |
5.71 |
0.49 |
-1.88 |
-1.57 |
3.02 |
- |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
8.54 |
3.14 |
-0.55 |
0.78 |
4.19 |
-1.16 |
-2.43 |
-1.78 |
2.18 |
- |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.93 |
0.99 |
0.97 |
0.96 |
0.91 |
0.82 |
0.79 |
0.89 |
0.95 |
- |
0.00 |
| Accounts Receivable Turnover |
|
5.02 |
5.56 |
4.93 |
4.47 |
5.20 |
4.10 |
4.52 |
4.55 |
5.53 |
- |
0.00 |
| Inventory Turnover |
|
11.24 |
12.33 |
11.05 |
10.71 |
9.53 |
9.43 |
8.69 |
8.65 |
9.80 |
- |
0.00 |
| Fixed Asset Turnover |
|
22.42 |
23.15 |
21.64 |
20.81 |
19.30 |
18.58 |
16.48 |
17.06 |
17.88 |
- |
0.00 |
| Accounts Payable Turnover |
|
3.62 |
4.64 |
3.96 |
3.63 |
3.86 |
3.67 |
4.19 |
3.92 |
4.25 |
- |
0.00 |
| Days Sales Outstanding (DSO) |
|
72.78 |
65.59 |
74.01 |
81.64 |
70.13 |
89.07 |
80.72 |
80.23 |
65.99 |
- |
0.00 |
| Days Inventory Outstanding (DIO) |
|
32.48 |
29.59 |
33.05 |
34.08 |
38.31 |
38.70 |
42.01 |
42.20 |
37.25 |
- |
0.00 |
| Days Payable Outstanding (DPO) |
|
100.89 |
78.65 |
92.20 |
100.44 |
94.45 |
99.56 |
87.10 |
93.16 |
85.80 |
- |
0.00 |
| Cash Conversion Cycle (CCC) |
|
4.37 |
16.54 |
14.85 |
15.28 |
13.99 |
28.21 |
35.63 |
29.28 |
17.44 |
- |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
322 |
319 |
325 |
334 |
340 |
433 |
483 |
505 |
502 |
502 |
2,745 |
| Invested Capital Turnover |
|
1.69 |
1.81 |
1.72 |
1.73 |
1.67 |
1.48 |
1.51 |
1.56 |
1.71 |
- |
0.00 |
| Increase / (Decrease) in Invested Capital |
|
42 |
37 |
-0.47 |
13 |
19 |
113 |
158 |
171 |
161 |
70 |
2,240 |
| Enterprise Value (EV) |
|
652 |
793 |
896 |
1,107 |
1,085 |
1,242 |
995 |
1,205 |
2,001 |
- |
3,924 |
| Market Capitalization |
|
555 |
706 |
802 |
1,008 |
986 |
1,057 |
798 |
998 |
1,809 |
- |
3,255 |
| Book Value per Share |
|
$6.48 |
$6.68 |
$6.64 |
$6.73 |
$6.90 |
$7.08 |
$8.17 |
$8.46 |
$8.75 |
$8.91 |
$57.87 |
| Tangible Book Value per Share |
|
($1.33) |
($1.11) |
($1.09) |
($0.91) |
($1.14) |
($3.02) |
($3.08) |
($3.01) |
($2.65) |
($2.17) |
($12.11) |
| Total Capital |
|
370 |
375 |
372 |
371 |
379 |
471 |
630 |
542 |
534 |
536 |
2,809 |
| Total Debt |
|
140 |
137 |
136 |
131 |
133 |
219 |
340 |
239 |
221 |
212 |
728 |
| Total Long-Term Debt |
|
135 |
127 |
125 |
120 |
123 |
217 |
338 |
237 |
219 |
211 |
711 |
| Net Debt |
|
92 |
82 |
89 |
94 |
94 |
181 |
193 |
202 |
188 |
179 |
664 |
| Capital Expenditures (CapEx) |
|
1.59 |
2.87 |
3.12 |
4.12 |
4.00 |
6.13 |
3.39 |
1.05 |
4.24 |
2.67 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
38 |
33 |
39 |
48 |
35 |
50 |
52 |
63 |
66 |
73 |
280 |
| Debt-free Net Working Capital (DFNWC) |
|
87 |
89 |
86 |
85 |
74 |
88 |
199 |
100 |
99 |
106 |
344 |
| Net Working Capital (NWC) |
|
82 |
78 |
75 |
74 |
63 |
86 |
197 |
98 |
97 |
104 |
327 |
| Net Nonoperating Expense (NNE) |
|
3.07 |
1.26 |
3.74 |
3.64 |
1.87 |
5.16 |
4.51 |
2.38 |
5.61 |
2.47 |
11 |
| Net Nonoperating Obligations (NNO) |
|
92 |
82 |
89 |
94 |
94 |
181 |
193 |
202 |
188 |
179 |
664 |
| Total Depreciation and Amortization (D&A) |
|
3.21 |
3.89 |
3.63 |
3.58 |
3.68 |
4.13 |
5.32 |
5.25 |
8.79 |
6.36 |
7.79 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
7.58% |
6.12% |
6.95% |
8.42% |
6.29% |
8.92% |
8.61% |
9.59% |
9.22% |
- |
0.00% |
| Debt-free Net Working Capital to Revenue |
|
17.10% |
16.30% |
15.37% |
14.93% |
13.32% |
15.77% |
32.72% |
15.21% |
13.80% |
- |
0.00% |
| Net Working Capital to Revenue |
|
16.17% |
14.38% |
13.48% |
13.06% |
11.41% |
15.47% |
32.44% |
14.93% |
13.53% |
- |
0.00% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.10 |
$0.10 |
$0.04 |
$0.13 |
$0.06 |
$0.14 |
$1.03 |
$0.27 |
$0.04 |
$0.08 |
($0.80) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
34.77M |
34.67M |
34.85M |
34.92M |
34.97M |
34.93M |
35.03M |
35.29M |
35.36M |
35.33M |
43.31M |
| Adjusted Diluted Earnings per Share |
|
$0.09 |
$0.11 |
$0.04 |
$0.12 |
$0.06 |
$0.14 |
$0.98 |
$0.26 |
$0.04 |
$0.09 |
($0.80) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
35.30M |
35.33M |
36.18M |
36.30M |
36.49M |
36.38M |
36.69M |
36.56M |
36.40M |
36.60M |
43.31M |
| 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 |
|
34.81M |
34.85M |
34.94M |
34.96M |
34.98M |
34.99M |
35.27M |
35.33M |
35.64M |
35.67M |
58.57M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
8.17 |
9.86 |
6.08 |
9.60 |
5.14 |
12 |
3.65 |
13 |
8.25 |
12 |
8.60 |
| Normalized NOPAT Margin |
|
5.47% |
6.41% |
4.81% |
6.98% |
3.79% |
7.63% |
2.06% |
6.75% |
4.17% |
- |
3.02% |
| Pre Tax Income Margin |
|
2.88% |
6.36% |
2.18% |
3.87% |
3.06% |
3.45% |
31.16% |
7.88% |
1.16% |
- |
-15.64% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
2.29 |
3.49 |
1.81 |
2.64 |
2.56 |
2.48 |
9.86 |
3.98 |
1.45 |
- |
-3.90 |
| NOPAT to Interest Expense |
|
2.03 |
1.43 |
1.71 |
2.63 |
1.66 |
2.70 |
6.59 |
2.55 |
1.47 |
- |
-2.55 |
| EBIT Less CapEx to Interest Expense |
|
1.81 |
2.76 |
0.90 |
1.37 |
1.05 |
0.82 |
9.31 |
3.77 |
0.61 |
- |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
1.55 |
0.69 |
0.79 |
1.37 |
0.15 |
1.05 |
6.04 |
2.34 |
0.63 |
- |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
8.48% |
11.49% |
17.49% |
14.42% |
14.46% |
14.62% |
3.50% |
2.61% |
3.02% |
- |
0.00% |
| Augmented Payout Ratio |
|
10.94% |
11.49% |
38.73% |
47.61% |
50.45% |
49.30% |
7.60% |
2.61% |
3.02% |
- |
0.00% |