Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
-1.42% |
16.63% |
34.62% |
-34.97% |
2.74% |
9.59% |
17.62% |
1.80% |
10.74% |
23.20% |
22.76% |
EBITDA Growth |
|
809.45% |
-112.54% |
165.70% |
-51.14% |
-0.32% |
37.57% |
53.51% |
-38.23% |
7.29% |
36.07% |
31.31% |
EBIT Growth |
|
448.30% |
-125.85% |
272.49% |
-62.00% |
-0.55% |
49.43% |
63.27% |
-49.76% |
5.35% |
34.82% |
30.59% |
NOPAT Growth |
|
373.97% |
-133.35% |
321.16% |
-69.67% |
3.78% |
99.55% |
38.41% |
-46.72% |
10.36% |
30.47% |
32.77% |
Net Income Growth |
|
243.84% |
-167.16% |
750.66% |
-83.65% |
4.18% |
122.24% |
19.61% |
-54.57% |
4.90% |
42.65% |
35.06% |
EPS Growth |
|
250.54% |
-168.89% |
743.75% |
-83.67% |
6.91% |
120.00% |
13.64% |
-55.28% |
-0.81% |
42.65% |
35.06% |
Operating Cash Flow Growth |
|
402.49% |
-156.30% |
148.53% |
-64.23% |
101.31% |
30.22% |
-24.56% |
42.26% |
-16.18% |
4.78% |
55.23% |
Free Cash Flow Firm Growth |
|
268.24% |
-329.15% |
215.58% |
-74.08% |
37.70% |
448.09% |
104.58% |
-1,358.96% |
115.47% |
2,419.42% |
98.64% |
Invested Capital Growth |
|
-21.76% |
18.52% |
5.19% |
0.37% |
-0.70% |
2.52% |
4.60% |
83.85% |
11.30% |
15.18% |
16.98% |
Revenue Q/Q Growth |
|
-0.93% |
3.40% |
8.73% |
-10.00% |
-0.38% |
1.72% |
4.14% |
3.28% |
0.56% |
2.00% |
6.01% |
EBITDA Q/Q Growth |
|
838.03% |
-114.18% |
12.31% |
-2.74% |
-3.06% |
7.05% |
27.24% |
-17.45% |
-9.00% |
16.09% |
5.30% |
EBIT Q/Q Growth |
|
466.91% |
-129.61% |
14.86% |
-1.48% |
-4.17% |
8.95% |
40.81% |
-26.93% |
-10.82% |
17.21% |
4.94% |
NOPAT Q/Q Growth |
|
469.57% |
-139.46% |
16.95% |
-30.22% |
0.43% |
21.85% |
20.25% |
-25.86% |
-10.90% |
9.78% |
6.50% |
Net Income Q/Q Growth |
|
254.19% |
-176.49% |
20.13% |
-31.20% |
0.85% |
21.70% |
45.96% |
-35.08% |
-11.09% |
9.60% |
6.67% |
EPS Q/Q Growth |
|
275.73% |
-177.72% |
19.12% |
-27.27% |
0.34% |
22.22% |
43.68% |
-36.78% |
-13.38% |
9.60% |
6.67% |
Operating Cash Flow Q/Q Growth |
|
7.72% |
51.15% |
-0.61% |
-75.21% |
74.52% |
16.38% |
452.09% |
-25.46% |
11.97% |
52.06% |
44.41% |
Free Cash Flow Firm Q/Q Growth |
|
-1.83% |
83.30% |
-91.65% |
-78.81% |
84.99% |
30.62% |
103.71% |
-613.92% |
441.66% |
146.39% |
-103.14% |
Invested Capital Q/Q Growth |
|
-15.65% |
-23.11% |
0.00% |
-13.79% |
-21.39% |
-17.37% |
-17.67% |
40.54% |
-25.30% |
-23.12% |
-20.05% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
40.82% |
34.13% |
35.72% |
36.22% |
35.37% |
35.99% |
37.58% |
35.25% |
35.78% |
35.77% |
34.05% |
EBITDA Margin |
|
10.01% |
-1.39% |
12.94% |
6.56% |
8.72% |
8.99% |
7.16% |
5.49% |
9.05% |
9.34% |
8.45% |
Operating Margin |
|
9.21% |
-3.39% |
11.24% |
4.03% |
7.20% |
7.50% |
5.48% |
3.94% |
7.87% |
7.79% |
7.61% |
EBIT Margin |
|
9.08% |
-2.57% |
11.59% |
4.19% |
7.17% |
7.40% |
5.43% |
3.91% |
7.93% |
8.33% |
7.61% |
Profit (Net Income) Margin |
|
6.08% |
-4.16% |
7.23% |
1.14% |
4.55% |
4.49% |
2.21% |
2.18% |
4.88% |
5.15% |
4.45% |
Tax Burden Percent |
|
71.63% |
97.26% |
73.84% |
65.84% |
78.99% |
75.11% |
56.45% |
66.79% |
63.83% |
64.71% |
62.51% |
Interest Burden Percent |
|
93.47% |
166.69% |
84.51% |
41.50% |
80.39% |
80.71% |
72.20% |
83.30% |
96.40% |
95.50% |
93.43% |
Effective Tax Rate |
|
28.37% |
0.00% |
26.16% |
34.16% |
21.01% |
24.89% |
43.55% |
33.21% |
36.17% |
35.29% |
37.49% |
Return on Invested Capital (ROIC) |
|
13.18% |
-4.65% |
15.61% |
3.81% |
12.54% |
12.19% |
6.33% |
6.06% |
17.00% |
17.42% |
15.49% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
-13.95% |
-34.17% |
-54.10% |
-22.59% |
-6.01% |
-1.03% |
-1.86% |
-7.25% |
19.59% |
9.53% |
5.22% |
Return on Net Nonoperating Assets (RNNOA) |
|
-0.56% |
-4.60% |
-1.61% |
-2.02% |
-0.94% |
-0.24% |
-0.53% |
-0.62% |
-3.13% |
-0.43% |
0.58% |
Return on Equity (ROE) |
|
12.62% |
-9.25% |
14.00% |
1.79% |
11.60% |
11.96% |
5.80% |
5.44% |
13.86% |
16.99% |
16.06% |
Cash Return on Invested Capital (CROIC) |
|
37.59% |
-21.60% |
10.56% |
3.44% |
13.25% |
9.70% |
1.83% |
-53.02% |
6.30% |
3.31% |
-0.17% |
Operating Return on Assets (OROA) |
|
11.11% |
-3.04% |
12.38% |
3.44% |
9.49% |
11.05% |
8.09% |
6.15% |
16.68% |
18.82% |
16.90% |
Return on Assets (ROA) |
|
7.44% |
-4.93% |
7.73% |
0.94% |
6.03% |
6.70% |
3.30% |
3.42% |
10.26% |
11.63% |
9.87% |
Return on Common Equity (ROCE) |
|
12.62% |
-9.25% |
14.00% |
1.79% |
11.60% |
11.96% |
5.80% |
5.44% |
13.86% |
17.00% |
16.09% |
Return on Equity Simple (ROE_SIMPLE) |
|
11.51% |
-9.70% |
13.17% |
1.76% |
11.14% |
11.61% |
5.54% |
5.09% |
12.87% |
14.32% |
14.61% |
Net Operating Profit after Tax (NOPAT) |
|
210 |
-77 |
230 |
55 |
180 |
173 |
87 |
63 |
118 |
107 |
82 |
NOPAT Margin |
|
6.60% |
-2.37% |
8.30% |
2.65% |
5.69% |
5.63% |
3.09% |
2.63% |
5.02% |
5.04% |
4.76% |
Net Nonoperating Expense Percent (NNEP) |
|
27.13% |
29.52% |
69.71% |
26.40% |
18.55% |
13.22% |
8.19% |
13.30% |
-2.59% |
7.89% |
10.26% |
Return On Investment Capital (ROIC_SIMPLE) |
|
12.45% |
-3.82% |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cost of Revenue to Revenue |
|
59.18% |
65.87% |
64.28% |
63.78% |
64.63% |
64.01% |
62.42% |
64.75% |
64.22% |
64.23% |
65.95% |
SG&A Expenses to Revenue |
|
30.49% |
25.82% |
23.42% |
29.44% |
26.33% |
27.14% |
30.47% |
29.52% |
26.82% |
27.02% |
25.64% |
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 |
|
31.61% |
37.52% |
24.47% |
32.19% |
28.17% |
28.49% |
32.10% |
31.32% |
27.91% |
27.98% |
26.43% |
Earnings before Interest and Taxes (EBIT) |
|
289 |
-83 |
321 |
86 |
227 |
228 |
152 |
93 |
186 |
176 |
131 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
318 |
-45 |
358 |
135 |
276 |
277 |
201 |
131 |
212 |
198 |
145 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.82 |
0.58 |
0.87 |
0.98 |
1.01 |
1.45 |
1.64 |
1.25 |
2.53 |
2.87 |
2.73 |
Price to Tangible Book Value (P/TBV) |
|
1.31 |
1.11 |
1.71 |
2.20 |
2.35 |
3.86 |
4.96 |
4.77 |
2.96 |
3.44 |
3.69 |
Price to Revenue (P/Rev) |
|
0.43 |
0.25 |
0.48 |
0.64 |
0.41 |
0.56 |
0.65 |
0.54 |
0.96 |
1.03 |
0.83 |
Price to Earnings (P/E) |
|
7.08 |
0.00 |
6.58 |
55.54 |
9.05 |
12.47 |
29.51 |
24.59 |
19.66 |
19.79 |
18.45 |
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 |
|
14.13% |
0.00% |
15.20% |
1.80% |
11.05% |
8.02% |
3.39% |
4.07% |
5.09% |
5.05% |
5.42% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.78 |
0.67 |
0.87 |
0.98 |
1.01 |
1.37 |
1.51 |
1.19 |
2.86 |
3.17 |
2.59 |
Enterprise Value to Revenue (EV/Rev) |
|
0.34 |
0.37 |
0.47 |
0.68 |
0.46 |
0.64 |
0.75 |
0.67 |
0.89 |
0.98 |
0.86 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
3.42 |
0.00 |
3.65 |
10.43 |
5.22 |
7.12 |
10.52 |
12.20 |
9.85 |
10.52 |
10.14 |
Enterprise Value to EBIT (EV/EBIT) |
|
3.77 |
0.00 |
4.08 |
16.33 |
6.36 |
8.65 |
13.88 |
17.12 |
11.24 |
11.79 |
11.26 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
5.19 |
0.00 |
5.69 |
25.77 |
8.00 |
11.37 |
24.37 |
25.47 |
17.75 |
19.48 |
18.02 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
3.44 |
0.00 |
7.04 |
18.80 |
6.89 |
18.98 |
26.54 |
15.12 |
28.12 |
23.45 |
17.42 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
1.82 |
0.00 |
8.42 |
28.55 |
7.58 |
14.29 |
84.09 |
0.00 |
47.89 |
102.67 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.00 |
0.45 |
0.34 |
0.38 |
0.31 |
0.33 |
0.35 |
0.45 |
0.00 |
0.03 |
0.13 |
Long-Term Debt to Equity |
|
0.00 |
0.35 |
0.34 |
0.38 |
0.31 |
0.33 |
0.35 |
0.45 |
0.00 |
0.03 |
0.04 |
Financial Leverage |
|
0.04 |
0.13 |
0.03 |
0.09 |
0.16 |
0.23 |
0.28 |
0.09 |
-0.16 |
-0.05 |
0.11 |
Leverage Ratio |
|
1.70 |
1.88 |
1.81 |
1.90 |
1.92 |
1.79 |
1.76 |
1.59 |
1.35 |
1.46 |
1.63 |
Compound Leverage Factor |
|
1.59 |
3.13 |
1.53 |
0.79 |
1.55 |
1.44 |
1.27 |
1.32 |
1.30 |
1.40 |
1.52 |
Debt to Total Capital |
|
0.37% |
30.91% |
25.47% |
27.70% |
23.54% |
24.54% |
25.87% |
31.14% |
0.00% |
2.91% |
11.74% |
Short-Term Debt to Total Capital |
|
0.18% |
6.76% |
0.21% |
0.24% |
0.04% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
8.26% |
Long-Term Debt to Total Capital |
|
0.18% |
24.14% |
25.26% |
27.46% |
23.50% |
24.54% |
25.87% |
31.14% |
0.00% |
2.91% |
3.48% |
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 |
|
0.00% |
-0.04% |
0.02% |
0.05% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-0.19% |
Common Equity to Total Capital |
|
99.63% |
69.14% |
74.51% |
72.25% |
76.46% |
75.46% |
74.13% |
68.86% |
100.00% |
97.09% |
88.45% |
Debt to EBITDA |
|
0.02 |
-13.80 |
1.45 |
3.80 |
1.44 |
1.40 |
1.94 |
3.53 |
0.00 |
0.12 |
0.48 |
Net Debt to EBITDA |
|
-0.88 |
-8.98 |
-0.03 |
0.72 |
0.50 |
0.90 |
1.41 |
2.45 |
0.00 |
-0.53 |
0.33 |
Long-Term Debt to EBITDA |
|
0.01 |
-10.78 |
1.44 |
3.77 |
1.44 |
1.40 |
1.94 |
3.53 |
0.00 |
0.12 |
0.14 |
Debt to NOPAT |
|
0.03 |
-8.08 |
2.26 |
9.39 |
2.21 |
2.23 |
4.50 |
7.36 |
0.00 |
0.21 |
0.85 |
Net Debt to NOPAT |
|
-1.34 |
-5.26 |
-0.05 |
1.78 |
0.77 |
1.44 |
3.26 |
5.11 |
0.00 |
-0.99 |
0.58 |
Long-Term Debt to NOPAT |
|
0.01 |
-6.31 |
2.24 |
9.31 |
2.21 |
2.23 |
4.50 |
7.36 |
0.00 |
0.21 |
0.25 |
Altman Z-Score |
|
3.85 |
2.43 |
3.11 |
2.66 |
2.98 |
3.59 |
3.99 |
3.21 |
8.38 |
8.46 |
6.42 |
Noncontrolling Interest Sharing Ratio |
|
-0.03% |
-0.01% |
0.05% |
0.04% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-0.09% |
-0.13% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
2.62 |
2.85 |
3.24 |
3.34 |
2.23 |
2.16 |
2.76 |
2.80 |
3.69 |
3.34 |
2.43 |
Quick Ratio |
|
1.58 |
1.50 |
2.10 |
2.10 |
1.18 |
0.99 |
0.98 |
1.09 |
1.45 |
1.36 |
0.75 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
599 |
-356 |
155 |
49 |
190 |
138 |
25 |
-549 |
44 |
20 |
-0.87 |
Operating Cash Flow to CapEx |
|
775.72% |
-485.87% |
1,017.46% |
466.22% |
550.20% |
359.88% |
235.46% |
424.00% |
176.17% |
210.79% |
288.88% |
Free Cash Flow to Firm to Interest Expense |
|
31.79 |
-6.29 |
3.13 |
0.98 |
4.28 |
3.14 |
0.59 |
-35.23 |
6.52 |
2.55 |
-0.10 |
Operating Cash Flow to Interest Expense |
|
16.79 |
-1.85 |
3.74 |
1.48 |
4.71 |
2.36 |
1.88 |
6.78 |
11.10 |
11.16 |
9.84 |
Operating Cash Flow Less CapEx to Interest Expense |
|
14.63 |
-2.23 |
3.37 |
1.17 |
3.85 |
1.71 |
1.08 |
5.18 |
4.80 |
5.87 |
6.43 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
1.22 |
1.18 |
1.07 |
0.82 |
1.32 |
1.49 |
1.49 |
1.57 |
2.10 |
2.26 |
2.22 |
Accounts Receivable Turnover |
|
4.89 |
5.04 |
5.04 |
4.02 |
6.12 |
7.72 |
10.06 |
9.83 |
11.24 |
11.90 |
10.16 |
Inventory Turnover |
|
3.17 |
3.48 |
3.83 |
2.71 |
3.62 |
3.49 |
3.38 |
3.19 |
3.30 |
3.46 |
3.54 |
Fixed Asset Turnover |
|
51.70 |
62.93 |
52.26 |
30.88 |
38.91 |
33.39 |
28.01 |
23.15 |
25.31 |
29.30 |
33.16 |
Accounts Payable Turnover |
|
9.47 |
10.46 |
9.46 |
7.62 |
9.49 |
8.60 |
7.78 |
7.89 |
8.65 |
8.89 |
9.63 |
Days Sales Outstanding (DSO) |
|
74.57 |
72.42 |
72.45 |
90.83 |
59.61 |
47.26 |
36.30 |
37.12 |
32.48 |
30.66 |
35.92 |
Days Inventory Outstanding (DIO) |
|
115.13 |
104.88 |
95.30 |
134.84 |
100.81 |
104.70 |
107.97 |
114.40 |
110.49 |
105.48 |
103.16 |
Days Payable Outstanding (DPO) |
|
38.56 |
34.90 |
38.60 |
47.89 |
38.45 |
42.44 |
46.90 |
46.24 |
42.20 |
41.05 |
37.89 |
Cash Conversion Cycle (CCC) |
|
151.15 |
142.40 |
129.15 |
177.78 |
121.98 |
109.52 |
97.37 |
105.28 |
100.77 |
95.10 |
101.19 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
1,399 |
1,788 |
1,508 |
1,434 |
1,429 |
1,439 |
1,404 |
1,342 |
730 |
656 |
569 |
Invested Capital Turnover |
|
2.00 |
1.96 |
1.88 |
1.44 |
2.20 |
2.16 |
2.04 |
2.30 |
3.38 |
3.46 |
3.25 |
Increase / (Decrease) in Invested Capital |
|
-389 |
279 |
74 |
5.32 |
-10 |
35 |
62 |
612 |
74 |
86 |
83 |
Enterprise Value (EV) |
|
1,090 |
1,206 |
1,308 |
1,405 |
1,439 |
1,971 |
2,116 |
1,598 |
2,089 |
2,079 |
1,474 |
Market Capitalization |
|
1,370 |
804 |
1,320 |
1,308 |
1,301 |
1,721 |
1,833 |
1,277 |
2,248 |
2,184 |
1,427 |
Book Value per Share |
|
$38.27 |
$29.17 |
$31.29 |
$27.63 |
$26.99 |
$24.09 |
$22.83 |
$21.00 |
$19.50 |
$33.88 |
$25.64 |
Tangible Book Value per Share |
|
$23.78 |
$15.21 |
$15.91 |
$12.29 |
$11.56 |
$9.03 |
$7.52 |
$5.51 |
$16.70 |
$28.30 |
$18.94 |
Total Capital |
|
1,686 |
2,004 |
2,040 |
1,850 |
1,688 |
1,576 |
1,512 |
1,483 |
888 |
784 |
591 |
Total Debt |
|
6.16 |
619 |
520 |
512 |
397 |
387 |
391 |
462 |
0.00 |
23 |
69 |
Total Long-Term Debt |
|
3.05 |
484 |
515 |
508 |
397 |
387 |
391 |
462 |
0.00 |
23 |
21 |
Net Debt |
|
-281 |
403 |
-12 |
97 |
138 |
250 |
283 |
321 |
-158 |
-106 |
47 |
Capital Expenditures (CapEx) |
|
41 |
22 |
18 |
16 |
38 |
29 |
34 |
25 |
42 |
42 |
29 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
647 |
1,017 |
680 |
595 |
558 |
603 |
567 |
488 |
525 |
429 |
372 |
Debt-free Net Working Capital (DFNWC) |
|
828 |
1,209 |
1,146 |
946 |
755 |
673 |
612 |
568 |
658 |
558 |
394 |
Net Working Capital (NWC) |
|
825 |
1,073 |
1,142 |
942 |
755 |
673 |
612 |
568 |
658 |
558 |
345 |
Net Nonoperating Expense (NNE) |
|
17 |
58 |
30 |
31 |
36 |
35 |
25 |
11 |
3.42 |
-2.29 |
5.38 |
Net Nonoperating Obligations (NNO) |
|
-281 |
403 |
-12 |
97 |
138 |
250 |
283 |
321 |
-158 |
-106 |
47 |
Total Depreciation and Amortization (D&A) |
|
30 |
38 |
37 |
49 |
49 |
49 |
49 |
38 |
26 |
21 |
14 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
20.33% |
31.53% |
24.59% |
28.93% |
17.66% |
19.60% |
20.19% |
20.43% |
22.40% |
20.28% |
21.63% |
Debt-free Net Working Capital to Revenue |
|
26.03% |
37.47% |
41.43% |
46.05% |
23.90% |
21.88% |
21.82% |
23.78% |
28.05% |
26.35% |
22.92% |
Net Working Capital to Revenue |
|
25.93% |
33.27% |
41.28% |
45.84% |
23.88% |
21.88% |
21.82% |
23.78% |
28.05% |
26.35% |
20.08% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$4.35 |
($2.79) |
$4.14 |
$0.00 |
$2.98 |
$2.81 |
$1.27 |
$1.12 |
$2.52 |
$2.55 |
$1.91 |
Adjusted Weighted Average Basic Shares Outstanding |
|
44.45M |
47.65M |
48.43M |
0.00 |
48.21M |
49.14M |
48.82M |
46.31M |
45.33M |
43.30M |
40.65M |
Adjusted Diluted Earnings per Share |
|
$4.20 |
($2.79) |
$4.05 |
$0.00 |
$2.94 |
$2.75 |
$1.25 |
$1.10 |
$2.46 |
$2.49 |
$1.86 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
46.12M |
47.65M |
49.52M |
0.00 |
48.90M |
50.27M |
49.75M |
47.39M |
46.51M |
44.42M |
41.73M |
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 |
|
43.88M |
46.49M |
47.92M |
0.00 |
48.01M |
48.71M |
49.15M |
48.64M |
45.54M |
44.97M |
41.02M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
216 |
168 |
231 |
66 |
195 |
175 |
91 |
70 |
118 |
107 |
82 |
Normalized NOPAT Margin |
|
6.78% |
5.21% |
8.34% |
3.23% |
6.17% |
5.70% |
3.25% |
2.92% |
5.02% |
5.04% |
4.76% |
Pre Tax Income Margin |
|
8.48% |
-4.28% |
9.79% |
1.74% |
5.76% |
5.98% |
3.92% |
3.26% |
7.64% |
7.96% |
7.11% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
15.32 |
-1.46 |
6.46 |
1.71 |
5.10 |
5.19 |
3.60 |
5.99 |
27.77 |
22.21 |
15.21 |
NOPAT to Interest Expense |
|
11.14 |
-1.35 |
4.63 |
1.08 |
4.05 |
3.95 |
2.05 |
4.02 |
17.60 |
13.43 |
9.51 |
EBIT Less CapEx to Interest Expense |
|
13.16 |
-1.84 |
6.09 |
1.39 |
4.25 |
4.53 |
2.80 |
4.39 |
21.47 |
16.91 |
11.81 |
NOPAT Less CapEx to Interest Expense |
|
8.98 |
-1.73 |
4.26 |
0.76 |
3.19 |
3.29 |
1.25 |
2.43 |
11.30 |
8.14 |
6.10 |
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% |
-3.14% |
Augmented Payout Ratio |
|
31.03% |
-20.05% |
8.65% |
0.00% |
24.48% |
14.71% |
0.00% |
0.00% |
0.00% |
0.00% |
-3.14% |