Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
-7.39% |
3.45% |
-10.75% |
-2.63% |
-0.98% |
1.09% |
6.04% |
0.78% |
-4.75% |
-5.10% |
-4.29% |
EBITDA Growth |
|
-1.18% |
49.87% |
-149.53% |
-4.46% |
15.13% |
33.28% |
-9.94% |
9.11% |
-19.12% |
-47.76% |
11.87% |
EBIT Growth |
|
0.85% |
179.37% |
-601.63% |
-6.08% |
18.62% |
346.79% |
-27.78% |
9.14% |
-26.15% |
-91.91% |
37.65% |
NOPAT Growth |
|
-0.27% |
263.51% |
-445.91% |
-5.13% |
20.51% |
1,971.92% |
-27.36% |
6.61% |
-27.40% |
-98.63% |
34.28% |
Net Income Growth |
|
3.41% |
2,401.06% |
-1,365.17% |
-3.68% |
28.74% |
106.41% |
214.97% |
10.58% |
-30.74% |
-196.23% |
26.60% |
EPS Growth |
|
5.38% |
2,000.00% |
-1,400.00% |
-4.80% |
29.17% |
106.41% |
214.97% |
10.58% |
-30.74% |
-200.00% |
26.60% |
Operating Cash Flow Growth |
|
-91.14% |
1.36% |
31.82% |
-11.87% |
27.40% |
-10.24% |
218.54% |
71.15% |
81.20% |
31.53% |
-33.03% |
Free Cash Flow Firm Growth |
|
29.69% |
81.06% |
-31.01% |
29.98% |
620.72% |
142.10% |
156.39% |
138.94% |
84.53% |
63.62% |
59.16% |
Invested Capital Growth |
|
-7.67% |
-9.14% |
-7.43% |
-3.81% |
-4.96% |
-5.04% |
-8.20% |
-1.80% |
4.02% |
14.36% |
18.24% |
Revenue Q/Q Growth |
|
26.98% |
-1.95% |
-32.81% |
10.69% |
41.85% |
-15.41% |
-26.69% |
12.57% |
44.82% |
-11.28% |
-30.33% |
EBITDA Q/Q Growth |
|
136.05% |
423.02% |
-110.84% |
19.51% |
257.99% |
6.75% |
-79.08% |
44.02% |
314.43% |
-27.87% |
-74.66% |
EBIT Q/Q Growth |
|
258.01% |
168.17% |
-133.18% |
24.53% |
891.77% |
22.40% |
-93.79% |
57.29% |
3,635.68% |
-80.21% |
-90.61% |
NOPAT Q/Q Growth |
|
233.55% |
194.35% |
-125.76% |
23.02% |
1,115.77% |
-10.21% |
-92.94% |
56.26% |
20,803.46% |
-96.85% |
-89.63% |
Net Income Q/Q Growth |
|
357.00% |
141.22% |
-142.75% |
28.42% |
10,952.73% |
-79.15% |
-96.75% |
71.64% |
650.10% |
-274.16% |
-103.13% |
EPS Q/Q Growth |
|
366.67% |
140.38% |
-143.70% |
27.96% |
9,200.00% |
-79.15% |
-96.75% |
71.64% |
650.10% |
-300.00% |
-103.13% |
Operating Cash Flow Q/Q Growth |
|
31.92% |
-133.89% |
-29.02% |
1,266.92% |
64.87% |
-145.29% |
-52.54% |
1,061.32% |
46.65% |
-230.88% |
-74.50% |
Free Cash Flow Firm Q/Q Growth |
|
10.45% |
69.02% |
-22.22% |
-10.69% |
54.21% |
-35.59% |
46.53% |
457.79% |
87.53% |
13.74% |
-1.19% |
Invested Capital Q/Q Growth |
|
6.03% |
4.97% |
-10.08% |
-7.75% |
4.35% |
6.94% |
-6.56% |
-8.86% |
4.26% |
3.38% |
-0.04% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
32.76% |
29.81% |
25.24% |
31.82% |
30.98% |
28.19% |
26.32% |
31.08% |
28.56% |
27.36% |
28.23% |
EBITDA Margin |
|
13.84% |
7.45% |
-2.26% |
14.01% |
12.97% |
5.14% |
4.07% |
14.27% |
11.16% |
3.90% |
4.80% |
Operating Margin |
|
11.20% |
4.26% |
-4.84% |
11.64% |
10.38% |
1.33% |
1.25% |
12.00% |
8.59% |
0.06% |
1.82% |
EBIT Margin |
|
11.29% |
4.00% |
-5.76% |
11.66% |
10.36% |
1.48% |
1.02% |
12.09% |
8.65% |
0.34% |
1.50% |
Profit (Net Income) Margin |
|
7.77% |
2.16% |
-5.14% |
8.08% |
6.96% |
0.09% |
0.36% |
8.16% |
5.36% |
-1.41% |
-0.33% |
Tax Burden Percent |
|
76.50% |
76.47% |
76.41% |
75.96% |
76.61% |
-187.75% |
-717.41% |
75.58% |
76.12% |
75.82% |
68.55% |
Interest Burden Percent |
|
90.05% |
70.58% |
116.80% |
91.21% |
87.70% |
-3.21% |
-4.93% |
89.38% |
81.32% |
-554.44% |
-32.43% |
Effective Tax Rate |
|
23.50% |
23.53% |
0.00% |
24.04% |
23.39% |
0.00% |
0.00% |
24.42% |
23.88% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
|
11.78% |
4.82% |
-5.27% |
12.92% |
10.75% |
1.31% |
1.30% |
12.84% |
8.65% |
0.07% |
1.98% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
10.92% |
3.78% |
-7.38% |
11.87% |
9.86% |
0.76% |
0.84% |
11.82% |
7.70% |
-0.87% |
0.67% |
Return on Net Nonoperating Assets (RNNOA) |
|
5.48% |
1.77% |
-2.72% |
5.64% |
6.88% |
0.52% |
0.51% |
7.68% |
6.52% |
-0.66% |
0.46% |
Return on Equity (ROE) |
|
17.26% |
6.58% |
-7.98% |
18.56% |
17.62% |
1.83% |
1.80% |
20.51% |
15.17% |
-0.60% |
2.44% |
Cash Return on Invested Capital (CROIC) |
|
14.78% |
16.73% |
14.63% |
11.80% |
12.55% |
12.43% |
15.87% |
8.86% |
2.44% |
-5.45% |
-7.43% |
Operating Return on Assets (OROA) |
|
9.93% |
3.71% |
-5.32% |
10.89% |
9.95% |
1.48% |
1.02% |
11.67% |
8.42% |
0.35% |
1.57% |
Return on Assets (ROA) |
|
6.84% |
2.00% |
-4.74% |
7.54% |
6.68% |
0.09% |
0.36% |
7.89% |
5.21% |
-1.47% |
-0.35% |
Return on Common Equity (ROCE) |
|
17.24% |
6.58% |
-7.97% |
18.54% |
17.61% |
1.83% |
1.80% |
20.49% |
15.16% |
-0.60% |
2.44% |
Return on Equity Simple (ROE_SIMPLE) |
|
8.11% |
8.09% |
0.00% |
9.19% |
9.90% |
9.33% |
0.00% |
8.37% |
8.24% |
10.18% |
0.00% |
Net Operating Profit after Tax (NOPAT) |
|
71 |
21 |
-23 |
88 |
72 |
5.89 |
6.56 |
93 |
59 |
0.28 |
9.03 |
NOPAT Margin |
|
8.57% |
3.26% |
-3.39% |
8.84% |
7.95% |
0.93% |
0.87% |
9.07% |
6.54% |
0.05% |
1.28% |
Net Nonoperating Expense Percent (NNEP) |
|
0.86% |
1.04% |
2.12% |
1.05% |
0.89% |
0.55% |
0.46% |
1.02% |
0.95% |
0.93% |
1.31% |
Return On Investment Capital (ROIC_SIMPLE) |
|
2.61% |
0.79% |
- |
- |
- |
0.22% |
- |
- |
- |
- |
- |
Cost of Revenue to Revenue |
|
67.24% |
70.19% |
74.76% |
68.18% |
69.02% |
71.81% |
73.68% |
68.92% |
71.44% |
72.64% |
71.77% |
SG&A Expenses to Revenue |
|
21.57% |
25.55% |
30.08% |
20.19% |
20.60% |
26.86% |
25.07% |
19.08% |
19.98% |
27.29% |
26.40% |
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 |
|
21.57% |
25.55% |
30.08% |
20.19% |
20.60% |
26.86% |
25.07% |
19.08% |
19.98% |
27.29% |
26.40% |
Earnings before Interest and Taxes (EBIT) |
|
94 |
26 |
-39 |
116 |
93 |
9.41 |
7.68 |
124 |
79 |
2.11 |
11 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
115 |
49 |
-15 |
140 |
117 |
33 |
31 |
146 |
101 |
24 |
34 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
1.53 |
1.69 |
1.59 |
1.63 |
1.90 |
1.86 |
1.63 |
1.41 |
1.56 |
1.55 |
1.53 |
Price to Tangible Book Value (P/TBV) |
|
4.48 |
5.12 |
4.65 |
4.52 |
5.94 |
6.48 |
5.81 |
5.28 |
7.15 |
8.46 |
8.39 |
Price to Revenue (P/Rev) |
|
0.75 |
0.80 |
0.77 |
0.79 |
0.87 |
0.81 |
0.72 |
0.62 |
0.66 |
0.62 |
0.61 |
Price to Earnings (P/E) |
|
19.11 |
21.13 |
22.88 |
17.90 |
19.37 |
20.05 |
18.86 |
16.90 |
18.93 |
15.21 |
13.45 |
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 |
|
5.23% |
4.73% |
4.37% |
5.59% |
5.16% |
4.99% |
5.30% |
5.92% |
5.28% |
6.57% |
7.43% |
Enterprise Value to Invested Capital (EV/IC) |
|
1.37 |
1.51 |
1.46 |
1.45 |
1.57 |
1.54 |
1.43 |
1.26 |
1.31 |
1.30 |
1.31 |
Enterprise Value to Revenue (EV/Rev) |
|
0.96 |
0.97 |
0.90 |
0.98 |
1.13 |
1.06 |
0.92 |
0.88 |
1.01 |
0.95 |
0.91 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
10.45 |
10.78 |
10.57 |
10.02 |
11.50 |
11.37 |
10.10 |
9.43 |
11.17 |
9.87 |
8.95 |
Enterprise Value to EBIT (EV/EBIT) |
|
15.23 |
15.86 |
16.05 |
14.14 |
16.02 |
16.09 |
14.41 |
13.41 |
16.02 |
13.48 |
11.86 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
19.33 |
20.02 |
20.34 |
18.01 |
20.53 |
20.71 |
18.69 |
17.74 |
20.88 |
17.46 |
15.24 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
8.07 |
7.90 |
7.33 |
9.26 |
9.75 |
9.41 |
8.01 |
10.45 |
23.27 |
0.00 |
0.00 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
8.89 |
8.56 |
9.61 |
12.09 |
12.21 |
12.10 |
8.62 |
14.10 |
54.68 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.77 |
0.78 |
0.76 |
0.75 |
0.79 |
0.82 |
0.82 |
0.82 |
0.88 |
0.90 |
0.89 |
Long-Term Debt to Equity |
|
0.77 |
0.78 |
0.76 |
0.75 |
0.79 |
0.82 |
0.82 |
0.82 |
0.88 |
0.90 |
0.89 |
Financial Leverage |
|
0.50 |
0.47 |
0.37 |
0.48 |
0.70 |
0.69 |
0.60 |
0.65 |
0.85 |
0.77 |
0.68 |
Leverage Ratio |
|
2.35 |
2.34 |
2.30 |
2.31 |
2.39 |
2.40 |
2.39 |
2.42 |
2.51 |
2.49 |
2.50 |
Compound Leverage Factor |
|
2.11 |
1.65 |
2.69 |
2.11 |
2.10 |
-0.08 |
-0.12 |
2.16 |
2.04 |
-13.79 |
-0.81 |
Debt to Total Capital |
|
43.55% |
43.92% |
43.31% |
42.71% |
44.02% |
45.02% |
44.99% |
45.08% |
46.91% |
47.28% |
47.06% |
Short-Term Debt to Total Capital |
|
0.00% |
0.01% |
0.01% |
0.01% |
0.01% |
0.02% |
0.01% |
0.01% |
0.01% |
0.01% |
0.01% |
Long-Term Debt to Total Capital |
|
43.55% |
43.92% |
43.30% |
42.70% |
44.01% |
45.00% |
44.98% |
45.07% |
46.90% |
47.27% |
47.05% |
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 |
|
0.07% |
0.03% |
0.07% |
0.08% |
0.05% |
0.03% |
0.06% |
0.06% |
0.04% |
0.02% |
0.04% |
Common Equity to Total Capital |
|
56.38% |
56.05% |
56.62% |
57.21% |
55.93% |
54.95% |
54.95% |
54.86% |
53.05% |
52.70% |
52.90% |
Debt to EBITDA |
|
4.13 |
4.10 |
4.35 |
3.72 |
3.65 |
3.83 |
3.93 |
3.88 |
4.13 |
3.74 |
3.49 |
Net Debt to EBITDA |
|
2.28 |
1.92 |
1.54 |
1.89 |
2.68 |
2.68 |
2.27 |
2.75 |
3.88 |
3.41 |
2.92 |
Long-Term Debt to EBITDA |
|
4.12 |
4.10 |
4.35 |
3.72 |
3.65 |
3.83 |
3.93 |
3.88 |
4.13 |
3.74 |
3.49 |
Debt to NOPAT |
|
7.63 |
7.62 |
8.36 |
6.69 |
6.51 |
6.98 |
7.27 |
7.30 |
7.72 |
6.61 |
5.94 |
Net Debt to NOPAT |
|
4.23 |
3.57 |
2.96 |
3.40 |
4.79 |
4.89 |
4.19 |
5.17 |
7.25 |
6.04 |
4.98 |
Long-Term Debt to NOPAT |
|
7.63 |
7.62 |
8.36 |
6.69 |
6.51 |
6.98 |
7.27 |
7.30 |
7.72 |
6.61 |
5.94 |
Altman Z-Score |
|
2.46 |
2.53 |
2.45 |
2.64 |
2.67 |
2.58 |
2.53 |
2.48 |
2.45 |
2.40 |
2.38 |
Noncontrolling Interest Sharing Ratio |
|
0.11% |
0.05% |
0.11% |
0.12% |
0.09% |
0.05% |
0.09% |
0.11% |
0.11% |
0.05% |
0.09% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
3.31 |
3.47 |
3.66 |
3.66 |
3.33 |
3.47 |
3.73 |
3.51 |
3.47 |
3.58 |
3.34 |
Quick Ratio |
|
1.83 |
1.87 |
2.10 |
2.07 |
1.58 |
1.44 |
1.79 |
1.66 |
1.31 |
0.99 |
1.19 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
254 |
230 |
136 |
175 |
196 |
127 |
198 |
135 |
-38 |
-302 |
-350 |
Operating Cash Flow to CapEx |
|
-439.62% |
-1,128.39% |
2,022.99% |
2,100.94% |
-262.20% |
-689.09% |
1,174.66% |
3,056.28% |
-269.51% |
-357.68% |
290.46% |
Free Cash Flow to Firm to Interest Expense |
|
17.53 |
15.92 |
9.65 |
11.90 |
13.65 |
8.89 |
15.03 |
9.27 |
-2.53 |
-20.88 |
-23.96 |
Operating Cash Flow to Interest Expense |
|
-3.23 |
-4.76 |
14.39 |
19.44 |
-1.71 |
-4.87 |
11.73 |
22.32 |
-2.27 |
-4.38 |
3.31 |
Operating Cash Flow Less CapEx to Interest Expense |
|
-3.96 |
-5.18 |
13.68 |
18.51 |
-2.36 |
-5.58 |
10.73 |
21.59 |
-3.11 |
-5.60 |
2.17 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.88 |
0.93 |
0.92 |
0.93 |
0.96 |
1.00 |
0.99 |
0.97 |
0.97 |
1.04 |
1.04 |
Accounts Receivable Turnover |
|
5.45 |
8.37 |
9.71 |
6.56 |
5.79 |
9.48 |
9.33 |
6.54 |
5.50 |
9.82 |
8.76 |
Inventory Turnover |
|
2.53 |
2.56 |
2.83 |
2.80 |
2.48 |
2.40 |
2.66 |
2.65 |
2.50 |
2.50 |
2.89 |
Fixed Asset Turnover |
|
8.35 |
8.48 |
8.30 |
8.45 |
8.45 |
8.44 |
8.39 |
8.35 |
8.35 |
8.97 |
9.20 |
Accounts Payable Turnover |
|
8.79 |
10.42 |
11.19 |
11.86 |
10.09 |
11.63 |
11.62 |
10.55 |
8.88 |
10.66 |
10.17 |
Days Sales Outstanding (DSO) |
|
66.92 |
43.63 |
37.58 |
55.64 |
63.06 |
38.52 |
39.13 |
55.79 |
66.32 |
37.15 |
41.66 |
Days Inventory Outstanding (DIO) |
|
144.16 |
142.35 |
129.08 |
130.44 |
147.05 |
152.36 |
137.17 |
137.61 |
145.87 |
145.85 |
126.26 |
Days Payable Outstanding (DPO) |
|
41.54 |
35.03 |
32.63 |
30.78 |
36.16 |
31.38 |
31.40 |
34.60 |
41.09 |
34.25 |
35.88 |
Cash Conversion Cycle (CCC) |
|
169.53 |
150.96 |
134.03 |
155.30 |
173.95 |
159.50 |
144.89 |
158.79 |
171.10 |
148.75 |
132.05 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
2,203 |
2,078 |
1,979 |
2,201 |
2,386 |
2,287 |
2,138 |
2,288 |
2,510 |
2,408 |
2,329 |
Invested Capital Turnover |
|
1.38 |
1.48 |
1.55 |
1.46 |
1.35 |
1.41 |
1.48 |
1.42 |
1.32 |
1.46 |
1.55 |
Increase / (Decrease) in Invested Capital |
|
-183 |
-209 |
-159 |
-87 |
-125 |
-121 |
-191 |
-42 |
97 |
302 |
359 |
Enterprise Value (EV) |
|
3,016 |
3,127 |
2,895 |
3,202 |
3,749 |
3,531 |
3,056 |
2,884 |
3,280 |
3,134 |
3,042 |
Market Capitalization |
|
2,354 |
2,569 |
2,471 |
2,595 |
2,874 |
2,697 |
2,369 |
2,042 |
2,141 |
2,049 |
2,047 |
Book Value per Share |
|
$23.53 |
$23.16 |
$23.07 |
$23.64 |
$28.09 |
$26.98 |
$27.04 |
$26.72 |
$25.39 |
$24.44 |
$24.53 |
Tangible Book Value per Share |
|
$8.02 |
$7.65 |
$7.88 |
$8.52 |
$8.99 |
$7.74 |
$7.60 |
$7.15 |
$5.54 |
$4.48 |
$4.49 |
Total Capital |
|
2,734 |
2,710 |
2,748 |
2,785 |
2,701 |
2,642 |
2,641 |
2,635 |
2,585 |
2,510 |
2,521 |
Total Debt |
|
1,191 |
1,190 |
1,190 |
1,190 |
1,189 |
1,190 |
1,188 |
1,188 |
1,212 |
1,187 |
1,187 |
Total Long-Term Debt |
|
1,191 |
1,190 |
1,190 |
1,189 |
1,189 |
1,189 |
1,188 |
1,187 |
1,212 |
1,187 |
1,186 |
Net Debt |
|
660 |
558 |
422 |
605 |
874 |
834 |
685 |
841 |
1,138 |
1,084 |
994 |
Capital Expenditures (CapEx) |
|
11 |
6.10 |
10 |
14 |
9.35 |
10 |
13 |
11 |
13 |
18 |
17 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
846 |
712 |
603 |
805 |
979 |
865 |
747 |
899 |
1,104 |
987 |
896 |
Debt-free Net Working Capital (DFNWC) |
|
1,378 |
1,344 |
1,372 |
1,389 |
1,294 |
1,220 |
1,249 |
1,246 |
1,178 |
1,090 |
1,088 |
Net Working Capital (NWC) |
|
1,378 |
1,344 |
1,371 |
1,389 |
1,294 |
1,220 |
1,249 |
1,245 |
1,178 |
1,090 |
1,088 |
Net Nonoperating Expense (NNE) |
|
6.59 |
7.22 |
12 |
7.59 |
8.92 |
5.32 |
3.84 |
9.28 |
11 |
9.13 |
11 |
Net Nonoperating Obligations (NNO) |
|
660 |
558 |
422 |
605 |
874 |
834 |
685 |
841 |
1,138 |
1,084 |
994 |
Total Depreciation and Amortization (D&A) |
|
21 |
23 |
23 |
23 |
23 |
23 |
23 |
22 |
23 |
22 |
23 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
26.82% |
22.09% |
18.85% |
24.52% |
29.59% |
26.07% |
22.55% |
27.51% |
33.87% |
29.88% |
26.84% |
Debt-free Net Working Capital to Revenue |
|
43.66% |
41.72% |
42.86% |
42.33% |
39.13% |
36.79% |
37.74% |
38.12% |
36.15% |
32.98% |
32.60% |
Net Working Capital to Revenue |
|
43.65% |
41.71% |
42.85% |
42.32% |
39.12% |
36.78% |
37.74% |
38.11% |
36.14% |
32.97% |
32.59% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.99 |
$0.22 |
($0.52) |
$1.21 |
$0.94 |
$0.01 |
$0.03 |
$1.27 |
$0.74 |
($0.13) |
($0.02) |
Adjusted Weighted Average Basic Shares Outstanding |
|
64.14M |
64.55M |
65.71M |
65.85M |
65.64M |
65.29M |
81.71M |
65.45M |
65.43M |
65.47M |
83.00M |
Adjusted Diluted Earnings per Share |
|
$0.98 |
$0.21 |
($0.52) |
$1.19 |
$0.93 |
$0.01 |
$0.03 |
$1.25 |
$0.72 |
($0.13) |
($0.02) |
Adjusted Weighted Average Diluted Shares Outstanding |
|
64.88M |
65.45M |
66.86M |
66.95M |
66.83M |
66.66M |
83.32M |
66.60M |
66.79M |
65.47M |
84.88M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
($0.52) |
$0.00 |
$0.00 |
$0.00 |
$0.03 |
$0.00 |
$0.00 |
$0.00 |
($0.02) |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
63.41M |
65.51M |
65.59M |
67.42M |
67.40M |
67.10M |
67.14M |
66.97M |
67.49M |
67.38M |
67.52M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
71 |
21 |
-23 |
88 |
72 |
5.89 |
6.56 |
93 |
59 |
0.28 |
9.03 |
Normalized NOPAT Margin |
|
8.57% |
3.26% |
-3.39% |
8.84% |
7.95% |
0.93% |
0.87% |
9.07% |
6.54% |
0.05% |
1.28% |
Pre Tax Income Margin |
|
10.16% |
2.83% |
-6.72% |
10.63% |
9.09% |
-0.05% |
-0.05% |
10.80% |
7.03% |
-1.86% |
-0.49% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
6.48 |
1.82 |
-2.73 |
7.89 |
6.49 |
0.66 |
0.58 |
8.51 |
5.29 |
0.15 |
0.73 |
NOPAT to Interest Expense |
|
4.92 |
1.48 |
-1.61 |
5.98 |
4.98 |
0.41 |
0.50 |
6.38 |
3.99 |
0.02 |
0.62 |
EBIT Less CapEx to Interest Expense |
|
5.75 |
1.39 |
-3.44 |
6.97 |
5.84 |
-0.05 |
-0.41 |
7.77 |
4.44 |
-1.08 |
-0.41 |
NOPAT Less CapEx to Interest Expense |
|
4.19 |
1.06 |
-2.32 |
5.06 |
4.33 |
-0.30 |
-0.50 |
5.65 |
3.15 |
-1.20 |
-0.52 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
1.08% |
1.09% |
0.82% |
0.61% |
0.60% |
0.66% |
0.00% |
0.00% |
0.00% |
0.00% |
0.53% |
Augmented Payout Ratio |
|
89.23% |
59.11% |
22.85% |
13.25% |
22.71% |
26.19% |
29.47% |
44.51% |
52.82% |
47.43% |
41.33% |