| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
8.83% |
10.15% |
28.39% |
16.02% |
7.80% |
-8.50% |
60.02% |
9.06% |
-2.79% |
11.23% |
15.27% |
| EBITDA Growth |
|
4.05% |
67.76% |
16.72% |
26.91% |
11.58% |
-6.52% |
72.25% |
1,196.83% |
0.35% |
21.23% |
3.56% |
| EBIT Growth |
|
2.63% |
82.31% |
12.98% |
20.73% |
7.55% |
-24.51% |
101.42% |
362.20% |
-8.96% |
29.11% |
-3.85% |
| NOPAT Growth |
|
-24.22% |
116.87% |
5.13% |
41.07% |
10.60% |
-27.69% |
96.14% |
342.69% |
-8.40% |
44.85% |
-7.77% |
| Net Income Growth |
|
-47.22% |
123.24% |
2.73% |
36.67% |
7.01% |
-31.32% |
105.89% |
181.89% |
-25.63% |
63.75% |
-5.23% |
| EPS Growth |
|
-47.90% |
182.26% |
-25.14% |
87.02% |
4.90% |
-52.53% |
-13.93% |
111.55% |
34.29% |
128.37% |
-37.27% |
| Operating Cash Flow Growth |
|
-1.15% |
-0.62% |
36.21% |
20.97% |
20.69% |
-46.43% |
-59.74% |
-76.80% |
147.14% |
96.79% |
1.27% |
| Free Cash Flow Firm Growth |
|
-98.96% |
698.15% |
-120.18% |
-8,959.51% |
81.98% |
208.47% |
75.46% |
113.83% |
-90.78% |
-1,729.71% |
-14.48% |
| Invested Capital Growth |
|
10.26% |
15.18% |
21.33% |
113.23% |
19.73% |
0.45% |
2.30% |
0.00% |
5.97% |
19.35% |
14.29% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
39.35% |
37.80% |
34.88% |
35.67% |
35.66% |
37.53% |
38.35% |
38.35% |
40.10% |
39.86% |
40.05% |
| EBITDA Margin |
|
6.98% |
10.63% |
9.66% |
10.57% |
10.94% |
11.17% |
12.03% |
12.03% |
12.41% |
13.53% |
12.15% |
| Operating Margin |
|
4.67% |
7.71% |
6.87% |
7.13% |
7.16% |
5.91% |
7.46% |
7.46% |
6.94% |
8.07% |
6.67% |
| EBIT Margin |
|
4.73% |
7.83% |
6.89% |
7.17% |
7.16% |
5.91% |
7.43% |
7.43% |
6.96% |
8.08% |
6.74% |
| Profit (Net Income) Margin |
|
2.38% |
4.83% |
3.86% |
4.55% |
4.52% |
3.39% |
4.36% |
4.36% |
3.34% |
4.91% |
4.04% |
| Tax Burden Percent |
|
56.60% |
65.69% |
60.31% |
70.71% |
72.19% |
69.21% |
67.19% |
67.19% |
68.00% |
76.16% |
73.69% |
| Interest Burden Percent |
|
88.91% |
93.82% |
92.91% |
89.72% |
87.44% |
82.97% |
87.36% |
87.36% |
70.51% |
79.85% |
81.34% |
| Effective Tax Rate |
|
44.92% |
34.31% |
39.69% |
29.29% |
27.81% |
30.80% |
32.81% |
32.81% |
32.00% |
23.84% |
26.31% |
| Return on Invested Capital (ROIC) |
|
10.66% |
20.50% |
18.19% |
14.94% |
11.05% |
7.31% |
14.15% |
7.24% |
6.44% |
8.27% |
6.72% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
6.54% |
17.54% |
13.81% |
11.11% |
7.83% |
4.10% |
8.42% |
5.34% |
2.25% |
3.97% |
3.28% |
| Return on Net Nonoperating Assets (RNNOA) |
|
1.54% |
8.28% |
5.45% |
6.78% |
6.02% |
2.61% |
3.94% |
5.13% |
1.84% |
2.50% |
1.76% |
| Return on Equity (ROE) |
|
12.20% |
28.78% |
23.64% |
21.72% |
17.07% |
9.92% |
18.09% |
12.37% |
8.28% |
10.77% |
8.48% |
| Cash Return on Invested Capital (CROIC) |
|
0.90% |
6.38% |
-1.09% |
-57.35% |
-6.91% |
6.86% |
11.88% |
7.24% |
0.65% |
-9.37% |
-6.62% |
| Operating Return on Assets (OROA) |
|
5.97% |
13.02% |
12.45% |
10.49% |
8.30% |
5.32% |
9.25% |
6.50% |
5.70% |
6.73% |
5.81% |
| Return on Assets (ROA) |
|
3.00% |
8.02% |
6.97% |
6.65% |
5.24% |
3.06% |
5.43% |
3.82% |
2.74% |
4.09% |
3.48% |
| Return on Common Equity (ROCE) |
|
6.66% |
15.71% |
14.98% |
12.59% |
9.54% |
5.70% |
9.79% |
3.85% |
3.17% |
5.32% |
4.57% |
| Return on Equity Simple (ROE_SIMPLE) |
|
28.95% |
44.51% |
31.51% |
33.18% |
26.83% |
16.22% |
33.45% |
39.73% |
17.06% |
17.88% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
44 |
96 |
101 |
142 |
158 |
114 |
223 |
223 |
205 |
296 |
273 |
| NOPAT Margin |
|
2.57% |
5.06% |
4.15% |
5.04% |
5.17% |
4.09% |
5.01% |
5.01% |
4.72% |
6.15% |
4.92% |
| Net Nonoperating Expense Percent (NNEP) |
|
4.12% |
2.96% |
4.37% |
3.83% |
3.22% |
3.21% |
5.73% |
1.91% |
4.20% |
4.30% |
3.43% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
15.28% |
- |
8.65% |
10.35% |
8.25% |
| Cost of Revenue to Revenue |
|
60.65% |
62.20% |
65.12% |
64.33% |
64.34% |
62.47% |
61.65% |
61.65% |
59.90% |
60.14% |
59.95% |
| SG&A Expenses to Revenue |
|
29.18% |
27.54% |
25.22% |
24.98% |
24.46% |
25.46% |
24.58% |
24.58% |
27.35% |
27.77% |
28.22% |
| 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 |
|
34.68% |
30.09% |
28.00% |
28.54% |
28.50% |
31.63% |
30.89% |
30.89% |
33.16% |
31.79% |
33.37% |
| Earnings before Interest and Taxes (EBIT) |
|
82 |
149 |
168 |
203 |
218 |
165 |
331 |
331 |
302 |
390 |
375 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
120 |
202 |
235 |
299 |
333 |
311 |
536 |
536 |
538 |
652 |
676 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
11.06 |
6.78 |
7.71 |
5.47 |
5.90 |
6.05 |
6.94 |
8.25 |
6.39 |
4.88 |
4.85 |
| 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) |
|
0.91 |
0.74 |
0.95 |
0.75 |
0.99 |
1.26 |
0.90 |
0.91 |
1.25 |
1.34 |
1.34 |
| Price to Earnings (P/E) |
|
67.13 |
20.51 |
44.82 |
21.69 |
29.41 |
71.75 |
87.21 |
87.31 |
82.67 |
39.98 |
72.17 |
| Dividend Yield |
|
52.59% |
0.28% |
0.17% |
0.18% |
0.13% |
0.11% |
0.33% |
0.33% |
0.24% |
0.22% |
0.20% |
| Earnings Yield |
|
1.49% |
4.87% |
2.23% |
4.61% |
3.40% |
1.39% |
1.15% |
1.15% |
1.21% |
2.50% |
1.39% |
| Enterprise Value to Invested Capital (EV/IC) |
|
4.27 |
3.37 |
4.29 |
2.33 |
2.51 |
2.88 |
3.15 |
2.15 |
2.38 |
2.29 |
2.36 |
| Enterprise Value to Revenue (EV/Rev) |
|
1.08 |
0.89 |
1.07 |
1.07 |
1.28 |
1.61 |
1.13 |
1.49 |
1.80 |
1.85 |
1.84 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
15.49 |
8.39 |
11.11 |
10.14 |
11.72 |
14.45 |
9.37 |
12.36 |
14.48 |
13.70 |
15.17 |
| Enterprise Value to EBIT (EV/EBIT) |
|
22.83 |
11.37 |
15.56 |
14.94 |
17.91 |
27.34 |
15.16 |
20.00 |
25.82 |
22.94 |
27.36 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
42.03 |
17.60 |
25.88 |
21.26 |
24.78 |
39.50 |
22.50 |
29.68 |
38.07 |
30.16 |
37.49 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
11.84 |
10.82 |
12.27 |
11.76 |
12.56 |
27.03 |
74.97 |
98.92 |
47.03 |
27.42 |
31.04 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
496.71 |
56.52 |
0.00 |
0.00 |
0.00 |
42.10 |
26.80 |
29.68 |
378.08 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.91 |
0.77 |
0.60 |
0.94 |
0.72 |
0.69 |
0.78 |
1.09 |
0.79 |
0.62 |
0.63 |
| Long-Term Debt to Equity |
|
0.89 |
0.75 |
0.55 |
0.91 |
0.69 |
0.68 |
0.67 |
1.06 |
0.78 |
0.61 |
0.58 |
| Financial Leverage |
|
0.24 |
0.47 |
0.39 |
0.61 |
0.77 |
0.63 |
0.47 |
0.96 |
0.82 |
0.63 |
0.54 |
| Leverage Ratio |
|
4.06 |
3.59 |
3.39 |
3.26 |
3.26 |
3.25 |
3.33 |
3.24 |
3.03 |
2.63 |
2.43 |
| Compound Leverage Factor |
|
3.61 |
3.37 |
3.15 |
2.93 |
2.85 |
2.69 |
2.91 |
2.83 |
2.13 |
2.10 |
1.98 |
| Debt to Total Capital |
|
47.59% |
43.50% |
37.45% |
48.38% |
41.75% |
40.83% |
43.85% |
52.07% |
44.10% |
38.31% |
38.69% |
| Short-Term Debt to Total Capital |
|
0.86% |
1.11% |
2.94% |
1.33% |
1.40% |
0.85% |
6.09% |
1.35% |
0.46% |
0.91% |
3.35% |
| Long-Term Debt to Total Capital |
|
46.73% |
42.38% |
34.51% |
47.05% |
40.35% |
39.98% |
37.77% |
50.72% |
43.64% |
37.40% |
35.34% |
| 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 |
|
26.72% |
23.03% |
20.91% |
24.41% |
24.16% |
25.66% |
27.05% |
33.01% |
31.25% |
28.71% |
27.97% |
| Common Equity to Total Capital |
|
25.69% |
33.47% |
41.64% |
27.20% |
34.09% |
33.51% |
29.10% |
14.92% |
24.66% |
32.98% |
33.34% |
| Debt to EBITDA |
|
2.19 |
1.33 |
1.14 |
2.31 |
1.89 |
2.28 |
1.63 |
3.19 |
2.82 |
2.36 |
2.63 |
| Net Debt to EBITDA |
|
1.22 |
0.77 |
0.68 |
1.88 |
1.54 |
1.71 |
0.84 |
2.81 |
2.41 |
2.03 |
2.25 |
| Long-Term Debt to EBITDA |
|
2.15 |
1.29 |
1.05 |
2.25 |
1.82 |
2.23 |
1.41 |
3.10 |
2.79 |
2.30 |
2.41 |
| Debt to NOPAT |
|
5.93 |
2.78 |
2.66 |
4.84 |
3.99 |
6.23 |
3.92 |
7.65 |
7.41 |
5.19 |
6.51 |
| Net Debt to NOPAT |
|
3.31 |
1.61 |
1.59 |
3.95 |
3.26 |
4.67 |
2.02 |
6.76 |
6.34 |
4.46 |
5.57 |
| Long-Term Debt to NOPAT |
|
5.82 |
2.71 |
2.45 |
4.71 |
3.85 |
6.10 |
3.38 |
7.45 |
7.33 |
5.07 |
5.95 |
| Altman Z-Score |
|
2.71 |
2.79 |
3.13 |
2.23 |
2.15 |
1.97 |
2.22 |
1.64 |
1.81 |
2.05 |
2.13 |
| Noncontrolling Interest Sharing Ratio |
|
45.43% |
45.41% |
36.63% |
42.04% |
44.13% |
42.50% |
45.88% |
68.86% |
61.73% |
50.63% |
46.05% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.04 |
0.99 |
0.92 |
0.95 |
0.78 |
0.93 |
1.02 |
0.90 |
1.02 |
1.06 |
1.10 |
| Quick Ratio |
|
0.91 |
0.90 |
0.68 |
0.73 |
0.55 |
0.48 |
0.70 |
0.56 |
0.57 |
0.60 |
0.63 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
3.75 |
30 |
-6.03 |
-547 |
-99 |
107 |
187 |
223 |
21 |
-336 |
-269 |
| Operating Cash Flow to CapEx |
|
698.37% |
623.90% |
539.24% |
723.71% |
703.12% |
0.00% |
0.00% |
0.00% |
195.99% |
500.90% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.26 |
1.66 |
1.81 |
1.46 |
1.16 |
0.90 |
1.24 |
0.87 |
0.82 |
0.83 |
0.86 |
| Accounts Receivable Turnover |
|
5.54 |
5.70 |
6.67 |
6.75 |
7.17 |
7.28 |
8.50 |
7.72 |
7.10 |
6.99 |
7.10 |
| 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 |
|
26.96 |
29.68 |
32.65 |
31.86 |
30.35 |
23.58 |
32.55 |
27.11 |
23.60 |
22.42 |
0.00 |
| Accounts Payable Turnover |
|
13.05 |
14.65 |
10.21 |
7.60 |
7.64 |
6.22 |
7.98 |
5.46 |
5.00 |
5.63 |
6.63 |
| Days Sales Outstanding (DSO) |
|
65.92 |
64.08 |
54.72 |
54.11 |
50.88 |
50.17 |
42.94 |
47.30 |
51.41 |
52.19 |
51.38 |
| 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) |
|
27.98 |
24.92 |
35.76 |
48.04 |
47.80 |
58.67 |
45.73 |
66.80 |
73.02 |
64.84 |
55.05 |
| Cash Conversion Cycle (CCC) |
|
37.94 |
39.16 |
18.96 |
6.07 |
3.08 |
-8.50 |
-2.79 |
-19.50 |
-21.60 |
-12.66 |
-3.67 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
435 |
502 |
609 |
1,298 |
1,554 |
1,561 |
1,597 |
3,084 |
3,268 |
3,900 |
4,342 |
| Invested Capital Turnover |
|
4.15 |
4.05 |
4.39 |
2.96 |
2.14 |
1.79 |
2.83 |
1.45 |
1.37 |
1.35 |
1.37 |
| Increase / (Decrease) in Invested Capital |
|
41 |
66 |
107 |
689 |
256 |
7.04 |
36 |
0.00 |
184 |
632 |
543 |
| Enterprise Value (EV) |
|
1,861 |
1,690 |
2,612 |
3,028 |
3,904 |
4,499 |
5,026 |
6,631 |
7,791 |
8,940 |
10,249 |
| Market Capitalization |
|
1,567 |
1,394 |
2,302 |
2,118 |
3,027 |
3,521 |
4,034 |
4,038 |
5,418 |
6,465 |
7,440 |
| Book Value per Share |
|
$3.96 |
$5.34 |
$7.72 |
$9.95 |
$13.08 |
$14.62 |
$13.20 |
$11.12 |
$19.75 |
$27.86 |
$30.30 |
| Tangible Book Value per Share |
|
($7.96) |
($7.32) |
($8.79) |
($25.64) |
($23.30) |
($28.03) |
($24.32) |
($60.35) |
($52.89) |
($45.36) |
($45.88) |
| Total Capital |
|
552 |
615 |
717 |
1,425 |
1,505 |
1,738 |
1,999 |
3,281 |
3,439 |
4,017 |
4,599 |
| Total Debt |
|
262 |
267 |
269 |
689 |
628 |
710 |
877 |
1,709 |
1,517 |
1,539 |
1,780 |
| Total Long-Term Debt |
|
258 |
261 |
247 |
670 |
607 |
695 |
755 |
1,664 |
1,501 |
1,502 |
1,625 |
| Net Debt |
|
146 |
154 |
160 |
562 |
513 |
532 |
451 |
1,510 |
1,298 |
1,321 |
1,523 |
| Capital Expenditures (CapEx) |
|
23 |
25 |
39 |
36 |
44 |
-138 |
-70 |
-70 |
85 |
65 |
-16 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-95 |
-110 |
-148 |
-149 |
-300 |
-235 |
-270 |
-283 |
-170 |
-90 |
64 |
| Debt-free Net Working Capital (DFNWC) |
|
22 |
2.94 |
-39 |
-22 |
-185 |
-58 |
155 |
-84 |
49 |
128 |
321 |
| Net Working Capital (NWC) |
|
17 |
-3.91 |
-60 |
-41 |
-206 |
-72 |
34 |
-128 |
33 |
91 |
167 |
| Net Nonoperating Expense (NNE) |
|
3.26 |
4.45 |
6.87 |
14 |
20 |
19 |
29 |
29 |
60 |
59 |
49 |
| Net Nonoperating Obligations (NNO) |
|
146 |
154 |
160 |
562 |
677 |
532 |
474 |
1,511 |
1,345 |
1,422 |
1,523 |
| Total Depreciation and Amortization (D&A) |
|
39 |
53 |
67 |
96 |
115 |
147 |
205 |
205 |
236 |
263 |
301 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-5.49% |
-5.81% |
-6.07% |
-5.29% |
-9.86% |
-8.44% |
-6.05% |
-6.34% |
-3.93% |
-1.86% |
1.16% |
| Debt-free Net Working Capital to Revenue |
|
1.25% |
0.16% |
-1.61% |
-0.79% |
-6.08% |
-2.07% |
3.49% |
-1.88% |
1.13% |
2.66% |
5.78% |
| Net Working Capital to Revenue |
|
0.98% |
-0.21% |
-2.48% |
-1.47% |
-6.77% |
-2.60% |
0.76% |
-2.87% |
0.76% |
1.89% |
3.00% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.63 |
$1.76 |
$0.00 |
$2.49 |
$2.60 |
$1.23 |
$1.07 |
$0.00 |
$1.43 |
$3.24 |
$2.03 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
38.50M |
38.65M |
38.93M |
39.21M |
39.85M |
39.85M |
42.93M |
0.00 |
47.55M |
50.61M |
51.10M |
| Adjusted Diluted Earnings per Share |
|
$0.62 |
$1.75 |
$1.25 |
$2.45 |
$2.57 |
$1.22 |
$1.05 |
$0.00 |
$1.41 |
$3.22 |
$2.02 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
38.50M |
38.65M |
38.93M |
39.21M |
39.85M |
39.85M |
42.93M |
0.00 |
47.55M |
50.61M |
51.10M |
| 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 |
|
38.50M |
38.65M |
38.93M |
39.21M |
39.85M |
39.85M |
42.93M |
0.00 |
47.55M |
50.61M |
51.10M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
48 |
98 |
110 |
158 |
178 |
146 |
275 |
275 |
237 |
275 |
295 |
| Normalized NOPAT Margin |
|
2.78% |
5.19% |
4.52% |
5.59% |
5.85% |
5.23% |
6.17% |
6.17% |
5.46% |
5.71% |
5.31% |
| Pre Tax Income Margin |
|
4.21% |
7.35% |
6.41% |
6.44% |
6.26% |
4.90% |
6.49% |
6.49% |
4.91% |
6.45% |
5.48% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
86.01% |
37.17% |
69.72% |
20.61% |
34.36% |
62.95% |
55.33% |
55.33% |
85.41% |
41.09% |
67.03% |
| Augmented Payout Ratio |
|
86.01% |
37.17% |
69.72% |
20.61% |
34.36% |
62.95% |
140.52% |
140.52% |
85.41% |
41.09% |
67.03% |