| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
55,157,085.00 |
55,238,434.00 |
55,295,351.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
55,157,085.00 |
55,238,434.00 |
55,295,351.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
4.32 |
2.23 |
4.00 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
19.15% |
11.79% |
9.37% |
14.57% |
3.97% |
19.54% |
23.71% |
23.06% |
- |
32.46% |
22.85% |
| EBITDA Growth |
|
19.97% |
2.42% |
-7.26% |
-14.15% |
-4.34% |
32.83% |
20.58% |
116.01% |
- |
110.82% |
226.37% |
| EBIT Growth |
|
18.90% |
-14.76% |
-29.16% |
-103.76% |
-8.08% |
40.66% |
26.15% |
7,246.04% |
- |
203.35% |
425.83% |
| NOPAT Growth |
|
17.35% |
-19.88% |
-29.51% |
-103.86% |
-7.37% |
33.94% |
25.81% |
7,032.33% |
- |
215.39% |
442.15% |
| Net Income Growth |
|
18.02% |
-16.04% |
-29.54% |
-88.44% |
-7.29% |
30.77% |
29.58% |
2,063.90% |
- |
199.06% |
417.74% |
| EPS Growth |
|
18.57% |
-14.93% |
-28.57% |
-88.46% |
-6.59% |
31.58% |
28.33% |
2,100.00% |
- |
194.67% |
418.18% |
| Operating Cash Flow Growth |
|
13.29% |
-69.00% |
-15.15% |
60.48% |
-10.84% |
401.77% |
30.51% |
-162.01% |
- |
71.28% |
131.72% |
| Free Cash Flow Firm Growth |
|
185.23% |
-66.68% |
-250.61% |
-36.36% |
-50.91% |
108.04% |
133.24% |
109.16% |
- |
743.72% |
94.24% |
| Invested Capital Growth |
|
16.03% |
26.07% |
27.52% |
15.16% |
14.54% |
1.57% |
-3.35% |
1.09% |
- |
-2.83% |
4.13% |
| Revenue Q/Q Growth |
|
81.66% |
-39.31% |
2.24% |
1.64% |
64.85% |
-30.22% |
5.80% |
1.11% |
- |
-25.62% |
-1.88% |
| EBITDA Q/Q Growth |
|
514.68% |
-76.00% |
13.15% |
-48.57% |
584.89% |
-66.67% |
2.71% |
-7.87% |
- |
-42.93% |
59.01% |
| EBIT Q/Q Growth |
|
1,564.96% |
-86.53% |
14.82% |
-101.46% |
40,820.13% |
-79.39% |
2.99% |
-17.30% |
- |
-50.39% |
78.52% |
| NOPAT Q/Q Growth |
|
1,555.26% |
-86.12% |
11.17% |
-101.51% |
39,833.31% |
-79.92% |
4.42% |
-16.77% |
- |
-50.03% |
79.49% |
| Net Income Q/Q Growth |
|
1,285.49% |
-84.44% |
4.87% |
-94.89% |
11,011.86% |
-78.05% |
3.92% |
-14.63% |
- |
-48.34% |
79.91% |
| EPS Q/Q Growth |
|
1,300.00% |
-84.34% |
5.26% |
-95.00% |
11,233.33% |
-77.94% |
2.67% |
-14.29% |
- |
-48.48% |
80.54% |
| Operating Cash Flow Q/Q Growth |
|
626.92% |
-93.52% |
169.51% |
-142.92% |
1,288.76% |
-63.51% |
-29.90% |
-186.16% |
- |
-48.46% |
-5.17% |
| Free Cash Flow Firm Q/Q Growth |
|
133.11% |
-598.69% |
-9.80% |
24.77% |
111.92% |
-18.33% |
353.99% |
-79.27% |
- |
-39.86% |
4.52% |
| Invested Capital Q/Q Growth |
|
-8.06% |
8.77% |
5.35% |
9.31% |
-8.55% |
-3.55% |
0.24% |
14.34% |
- |
-4.91% |
7.42% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
41.23% |
32.46% |
32.74% |
30.58% |
40.21% |
33.38% |
33.34% |
33.85% |
- |
37.23% |
48.55% |
| EBITDA Margin |
|
22.84% |
9.03% |
10.00% |
5.06% |
21.01% |
10.04% |
9.74% |
8.88% |
- |
15.97% |
25.89% |
| Operating Margin |
|
20.07% |
4.45% |
5.00% |
-0.07% |
17.74% |
5.24% |
5.10% |
4.17% |
- |
12.00% |
21.83% |
| EBIT Margin |
|
20.07% |
4.45% |
5.00% |
-0.07% |
17.74% |
5.24% |
5.10% |
4.17% |
- |
12.00% |
21.83% |
| Profit (Net Income) Margin |
|
15.12% |
3.88% |
3.98% |
0.20% |
13.48% |
4.24% |
4.16% |
3.52% |
- |
9.57% |
17.55% |
| Tax Burden Percent |
|
74.19% |
76.49% |
74.05% |
76.61% |
74.76% |
72.84% |
73.85% |
74.32% |
- |
75.73% |
76.14% |
| Interest Burden Percent |
|
101.53% |
113.80% |
107.36% |
-363.37% |
101.62% |
111.11% |
110.58% |
113.42% |
- |
105.35% |
105.60% |
| Effective Tax Rate |
|
25.81% |
23.51% |
25.95% |
23.39% |
25.24% |
27.16% |
26.15% |
25.68% |
- |
24.27% |
23.86% |
| Return on Invested Capital (ROIC) |
|
50.96% |
11.40% |
12.05% |
-0.16% |
42.91% |
12.57% |
12.66% |
9.75% |
- |
37.93% |
69.94% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
50.25% |
10.43% |
11.46% |
-1.29% |
42.31% |
11.75% |
11.84% |
8.60% |
- |
37.21% |
68.68% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-14.79% |
-2.78% |
-2.87% |
0.16% |
-12.43% |
-3.39% |
-3.36% |
-1.82% |
- |
-15.50% |
-29.11% |
| Return on Equity (ROE) |
|
36.17% |
8.61% |
9.18% |
0.00% |
30.48% |
9.18% |
9.30% |
7.94% |
- |
22.43% |
40.83% |
| Cash Return on Invested Capital (CROIC) |
|
12.99% |
2.87% |
-0.58% |
5.59% |
6.68% |
19.00% |
24.05% |
19.69% |
- |
37.50% |
42.87% |
| Operating Return on Assets (OROA) |
|
19.85% |
4.43% |
4.91% |
-0.07% |
16.75% |
5.03% |
5.01% |
4.11% |
- |
12.82% |
23.47% |
| Return on Assets (ROA) |
|
14.95% |
3.86% |
3.91% |
0.20% |
12.72% |
4.07% |
4.09% |
3.47% |
- |
10.23% |
18.87% |
| Return on Common Equity (ROCE) |
|
36.17% |
8.61% |
9.18% |
0.00% |
30.48% |
9.18% |
9.30% |
7.94% |
- |
22.43% |
40.83% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
18.62% |
17.49% |
16.61% |
0.00% |
14.17% |
0.00% |
0.00% |
- |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
199 |
28 |
31 |
-0.46 |
184 |
37 |
39 |
32 |
234 |
117 |
210 |
| NOPAT Margin |
|
14.89% |
3.41% |
3.70% |
-0.06% |
13.26% |
3.82% |
3.77% |
3.10% |
- |
9.09% |
16.62% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.70% |
0.96% |
0.59% |
1.13% |
0.60% |
0.83% |
0.82% |
1.15% |
- |
0.72% |
1.26% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
12.57% |
- |
- |
- |
10.20% |
1.99% |
2.03% |
1.65% |
10.66% |
5.05% |
8.47% |
| Cost of Revenue to Revenue |
|
58.77% |
67.54% |
67.26% |
69.42% |
59.79% |
66.63% |
66.66% |
66.15% |
- |
62.77% |
51.45% |
| SG&A Expenses to Revenue |
|
18.40% |
23.43% |
22.75% |
25.53% |
19.20% |
23.34% |
23.60% |
24.97% |
- |
21.26% |
22.66% |
| 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 |
|
21.17% |
28.01% |
27.74% |
30.66% |
22.47% |
28.14% |
28.24% |
29.68% |
- |
25.23% |
26.72% |
| Earnings before Interest and Taxes (EBIT) |
|
268 |
36 |
42 |
-0.61 |
247 |
51 |
52 |
43 |
311 |
154 |
275 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
306 |
73 |
83 |
43 |
292 |
97 |
100 |
92 |
360 |
205 |
327 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
6.31 |
5.05 |
2.37 |
3.27 |
2.85 |
2.50 |
3.84 |
4.45 |
- |
5.51 |
4.85 |
| Price to Tangible Book Value (P/TBV) |
|
6.31 |
5.05 |
2.37 |
3.27 |
2.85 |
2.50 |
3.84 |
4.45 |
- |
5.51 |
4.85 |
| Price to Revenue (P/Rev) |
|
2.81 |
2.19 |
1.03 |
1.38 |
1.33 |
1.15 |
1.73 |
1.96 |
- |
2.51 |
2.26 |
| Price to Earnings (P/E) |
|
33.20 |
27.11 |
13.55 |
19.66 |
20.34 |
17.63 |
26.85 |
28.17 |
- |
28.90 |
19.39 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
0.00% |
| Earnings Yield |
|
3.01% |
3.69% |
7.38% |
5.09% |
4.92% |
5.67% |
3.72% |
3.55% |
- |
3.46% |
5.16% |
| Enterprise Value to Invested Capital (EV/IC) |
|
8.53 |
6.28 |
2.72 |
3.62 |
3.62 |
3.26 |
5.38 |
5.75 |
- |
9.69 |
8.40 |
| Enterprise Value to Revenue (EV/Rev) |
|
2.68 |
2.09 |
0.94 |
1.32 |
1.19 |
1.00 |
1.57 |
1.84 |
- |
2.29 |
2.04 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
18.45 |
14.73 |
6.81 |
10.03 |
9.42 |
7.80 |
12.51 |
13.98 |
- |
15.34 |
10.99 |
| Enterprise Value to EBIT (EV/EBIT) |
|
24.71 |
20.11 |
9.61 |
14.65 |
14.30 |
11.87 |
19.07 |
20.69 |
- |
20.72 |
13.80 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
32.92 |
27.00 |
12.92 |
19.67 |
19.09 |
15.96 |
25.65 |
27.84 |
- |
27.58 |
18.26 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
19.07 |
17.31 |
8.14 |
10.66 |
10.75 |
7.48 |
11.92 |
15.98 |
- |
17.06 |
13.46 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
70.51 |
243.82 |
0.00 |
69.31 |
57.85 |
17.26 |
22.01 |
29.38 |
- |
25.47 |
19.99 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
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 |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
| Financial Leverage |
|
-0.29 |
-0.27 |
-0.25 |
-0.13 |
-0.29 |
-0.29 |
-0.28 |
-0.21 |
- |
-0.42 |
-0.42 |
| Leverage Ratio |
|
2.44 |
2.47 |
2.48 |
2.62 |
2.42 |
2.44 |
2.45 |
2.52 |
- |
2.28 |
2.26 |
| Compound Leverage Factor |
|
2.48 |
2.81 |
2.66 |
-9.52 |
2.46 |
2.71 |
2.71 |
2.85 |
- |
2.40 |
2.38 |
| Debt to Total Capital |
|
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% |
| Long-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% |
| 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 |
|
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 |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
- |
100.00% |
100.00% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
| Altman Z-Score |
|
4.43 |
3.62 |
2.55 |
2.73 |
3.00 |
2.72 |
3.29 |
3.47 |
- |
4.74 |
4.66 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.68 |
1.55 |
1.63 |
1.38 |
1.79 |
1.71 |
1.71 |
1.60 |
- |
2.10 |
2.22 |
| Quick Ratio |
|
0.64 |
0.50 |
0.48 |
0.25 |
0.70 |
0.72 |
0.72 |
0.48 |
- |
1.13 |
1.18 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
45 |
-224 |
-245 |
-185 |
22 |
18 |
82 |
17 |
252 |
152 |
159 |
| Operating Cash Flow to CapEx |
|
395.36% |
30.09% |
68.78% |
-38.04% |
697.24% |
366.38% |
207.96% |
-151.09% |
- |
611.00% |
294.27% |
| 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 |
| 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 |
| 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 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.99 |
0.99 |
0.98 |
0.98 |
0.94 |
0.96 |
0.98 |
0.99 |
- |
1.07 |
1.08 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
| Inventory Turnover |
|
4.11 |
4.02 |
4.07 |
3.13 |
4.06 |
3.94 |
3.82 |
2.95 |
- |
4.24 |
3.65 |
| Fixed Asset Turnover |
|
3.46 |
3.41 |
3.29 |
3.27 |
3.24 |
3.29 |
3.38 |
3.52 |
- |
4.06 |
4.24 |
| Accounts Payable Turnover |
|
9.58 |
10.27 |
9.53 |
7.07 |
9.77 |
10.52 |
8.76 |
6.54 |
- |
10.22 |
7.85 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
| Days Inventory Outstanding (DIO) |
|
88.82 |
90.72 |
89.76 |
116.43 |
89.96 |
92.71 |
95.59 |
123.61 |
- |
86.16 |
100.08 |
| Days Payable Outstanding (DPO) |
|
38.12 |
35.55 |
38.30 |
51.66 |
37.36 |
34.68 |
41.69 |
55.84 |
- |
35.71 |
46.48 |
| Cash Conversion Cycle (CCC) |
|
50.70 |
55.17 |
51.45 |
64.77 |
52.61 |
58.03 |
53.90 |
67.78 |
- |
50.45 |
53.60 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
1,117 |
1,215 |
1,280 |
1,399 |
1,280 |
1,234 |
1,237 |
1,414 |
1,261 |
1,199 |
1,288 |
| Invested Capital Turnover |
|
3.42 |
3.35 |
3.25 |
2.93 |
3.24 |
3.30 |
3.36 |
3.15 |
- |
4.17 |
4.21 |
| Increase / (Decrease) in Invested Capital |
|
154 |
251 |
276 |
184 |
162 |
19 |
-43 |
15 |
-18 |
-35 |
51 |
| Enterprise Value (EV) |
|
9,528 |
7,629 |
3,483 |
5,060 |
4,630 |
4,017 |
6,661 |
8,137 |
- |
11,620 |
10,818 |
| Market Capitalization |
|
9,996 |
7,999 |
3,810 |
5,277 |
5,159 |
4,641 |
7,332 |
8,673 |
- |
12,734 |
12,006 |
| Book Value per Share |
|
$28.72 |
$28.69 |
$29.19 |
$29.38 |
$32.87 |
$33.75 |
$34.64 |
$35.37 |
$39.76 |
$41.86 |
$44.78 |
| Tangible Book Value per Share |
|
$28.72 |
$28.69 |
$29.19 |
$29.38 |
$32.87 |
$33.75 |
$34.64 |
$35.37 |
$39.76 |
$41.86 |
$44.78 |
| Total Capital |
|
1,585 |
1,585 |
1,608 |
1,616 |
1,808 |
1,858 |
1,907 |
1,950 |
2,193 |
2,312 |
2,476 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
-468 |
-370 |
-328 |
-217 |
-529 |
-624 |
-670 |
-536 |
-932 |
-1,113 |
-1,188 |
| Capital Expenditures (CapEx) |
|
103 |
88 |
104 |
80 |
52 |
36 |
45 |
53 |
41 |
37 |
73 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
28 |
39 |
106 |
120 |
66 |
-13 |
-9.87 |
139 |
31 |
-34 |
41 |
| Debt-free Net Working Capital (DFNWC) |
|
488 |
409 |
433 |
337 |
595 |
611 |
660 |
663 |
963 |
1,079 |
1,229 |
| Net Working Capital (NWC) |
|
488 |
409 |
433 |
337 |
595 |
611 |
660 |
663 |
963 |
1,079 |
1,229 |
| Net Nonoperating Expense (NNE) |
|
-3.05 |
-3.82 |
-2.26 |
-2.15 |
-2.99 |
-4.11 |
-4.09 |
-4.32 |
-4.49 |
-6.25 |
-12 |
| Net Nonoperating Obligations (NNO) |
|
-468 |
-370 |
-328 |
-217 |
-529 |
-624 |
-670 |
-536 |
-932 |
-1,113 |
-1,188 |
| Total Depreciation and Amortization (D&A) |
|
37 |
37 |
41 |
43 |
46 |
47 |
48 |
49 |
49 |
51 |
51 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.77% |
1.08% |
2.84% |
3.14% |
1.71% |
-0.31% |
-0.23% |
3.13% |
- |
-0.67% |
0.78% |
| Debt-free Net Working Capital to Revenue |
|
13.70% |
11.22% |
11.66% |
8.81% |
15.35% |
15.15% |
15.60% |
14.98% |
- |
21.25% |
23.13% |
| Net Working Capital to Revenue |
|
13.70% |
11.22% |
11.66% |
8.81% |
15.35% |
15.15% |
15.60% |
14.98% |
- |
21.25% |
23.13% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$3.66 |
$0.57 |
$0.60 |
$0.03 |
$3.41 |
$0.75 |
$0.78 |
$0.66 |
$4.32 |
$2.23 |
$4.02 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
55.49M |
55.17M |
55.03M |
55.01M |
55.06M |
55.05M |
55.07M |
55.15M |
55.11M |
55.26M |
55.13M |
| Adjusted Diluted Earnings per Share |
|
$3.64 |
$0.57 |
$0.60 |
$0.03 |
$3.40 |
$0.75 |
$0.77 |
$0.66 |
$4.29 |
$2.21 |
$3.99 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
55.62M |
55.26M |
55.04M |
55.11M |
55.16M |
55.19M |
55.39M |
55.57M |
55.44M |
55.61M |
55.47M |
| 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 |
|
55.24M |
55.07M |
55.00M |
55.01M |
55.05M |
55.06M |
55.15M |
55.16M |
55.24M |
55.30M |
55.05M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
199 |
28 |
31 |
-0.46 |
184 |
37 |
39 |
32 |
234 |
117 |
210 |
| Normalized NOPAT Margin |
|
14.89% |
3.41% |
3.70% |
-0.06% |
13.26% |
3.82% |
3.77% |
3.10% |
- |
9.09% |
16.62% |
| Pre Tax Income Margin |
|
20.37% |
5.07% |
5.37% |
0.26% |
18.03% |
5.82% |
5.64% |
4.73% |
- |
12.64% |
23.05% |
| 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 |
| NOPAT to Interest Expense |
|
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 |
| 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 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
26.75% |
37.51% |
42.94% |
14.99% |
15.86% |
3.82% |
0.00% |
0.00% |
- |
0.00% |
9.75% |