Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
7.03% |
-3.57% |
13.63% |
17.57% |
7.97% |
10.26% |
-12.07% |
10.28% |
8.19% |
9.18% |
5.09% |
EBITDA Growth |
|
10.32% |
-10.03% |
14.67% |
11.96% |
31.53% |
-49.28% |
3.90% |
40.32% |
8.62% |
17.14% |
6.86% |
EBIT Growth |
|
25.19% |
-12.07% |
19.65% |
10.97% |
37.24% |
-69.53% |
25.01% |
69.00% |
7.65% |
21.91% |
10.63% |
NOPAT Growth |
|
25.98% |
-12.29% |
19.67% |
14.18% |
25.26% |
-77.80% |
62.71% |
137.53% |
7.73% |
17.23% |
8.28% |
Net Income Growth |
|
28.77% |
-19.25% |
30.69% |
33.50% |
36.28% |
-87.71% |
123.27% |
113.44% |
6.72% |
27.45% |
12.32% |
EPS Growth |
|
28.32% |
-17.93% |
28.57% |
36.60% |
37.80% |
-88.54% |
133.33% |
114.29% |
10.30% |
32.42% |
12.03% |
Operating Cash Flow Growth |
|
-19.20% |
-4.82% |
15.48% |
5.87% |
21.31% |
12.04% |
0.65% |
-7.12% |
-19.13% |
71.15% |
-3.82% |
Free Cash Flow Firm Growth |
|
-10.80% |
-17.58% |
-8.65% |
11.23% |
-279.31% |
181.02% |
52.10% |
-43.81% |
-31.91% |
175.48% |
11.55% |
Invested Capital Growth |
|
0.82% |
3.90% |
18.01% |
18.51% |
125.15% |
-16.16% |
-28.52% |
8.16% |
19.82% |
-7.14% |
-9.94% |
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 |
|
53.33% |
51.18% |
51.12% |
50.88% |
50.26% |
46.73% |
47.45% |
47.19% |
46.94% |
47.87% |
47.77% |
EBITDA Margin |
|
32.83% |
30.63% |
30.91% |
29.44% |
35.86% |
16.49% |
19.49% |
24.80% |
24.90% |
26.71% |
27.16% |
Operating Margin |
|
25.19% |
23.14% |
24.05% |
24.09% |
24.62% |
8.11% |
11.33% |
20.16% |
20.05% |
20.61% |
21.17% |
EBIT Margin |
|
26.12% |
23.82% |
25.08% |
23.67% |
30.09% |
8.32% |
11.82% |
18.12% |
18.03% |
20.13% |
21.19% |
Profit (Net Income) Margin |
|
18.07% |
15.13% |
17.40% |
19.76% |
24.94% |
2.78% |
7.06% |
13.66% |
13.48% |
15.73% |
16.82% |
Tax Burden Percent |
|
69.17% |
63.52% |
69.38% |
83.46% |
82.88% |
33.47% |
59.72% |
75.58% |
74.77% |
78.17% |
79.37% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
99.89% |
100.00% |
99.78% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
29.94% |
30.65% |
29.72% |
31.87% |
22.66% |
52.72% |
37.38% |
24.21% |
24.12% |
20.74% |
20.46% |
Return on Invested Capital (ROIC) |
|
61.22% |
52.45% |
56.51% |
54.55% |
38.75% |
6.76% |
14.06% |
38.49% |
36.30% |
40.48% |
47.90% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
59.40% |
56.76% |
53.91% |
38.88% |
-28.53% |
-21.40% |
15.02% |
55.15% |
58.96% |
45.65% |
47.99% |
Return on Net Nonoperating Assets (RNNOA) |
|
-26.59% |
-23.32% |
-21.07% |
-16.14% |
4.32% |
-1.51% |
-1.01% |
-10.84% |
-9.12% |
-10.26% |
-17.46% |
Return on Equity (ROE) |
|
34.63% |
29.14% |
35.44% |
38.41% |
43.06% |
5.25% |
13.05% |
27.65% |
27.18% |
30.23% |
30.44% |
Cash Return on Invested Capital (CROIC) |
|
60.40% |
48.63% |
39.99% |
37.60% |
-38.23% |
24.33% |
47.33% |
30.65% |
18.27% |
47.88% |
58.36% |
Operating Return on Assets (OROA) |
|
30.41% |
28.43% |
31.28% |
28.25% |
25.89% |
6.52% |
8.91% |
16.21% |
18.09% |
21.13% |
22.07% |
Return on Assets (ROA) |
|
21.04% |
18.06% |
21.70% |
23.58% |
21.45% |
2.18% |
5.32% |
12.23% |
13.53% |
16.52% |
17.52% |
Return on Common Equity (ROCE) |
|
33.09% |
27.86% |
33.62% |
36.28% |
41.02% |
5.01% |
12.59% |
26.82% |
26.02% |
29.06% |
29.47% |
Return on Equity Simple (ROE_SIMPLE) |
|
36.28% |
31.75% |
33.97% |
36.86% |
41.11% |
6.01% |
13.63% |
27.94% |
27.09% |
28.86% |
30.53% |
Net Operating Profit after Tax (NOPAT) |
|
32 |
28 |
34 |
39 |
48 |
11 |
17 |
41 |
45 |
52 |
57 |
NOPAT Margin |
|
17.64% |
16.05% |
16.90% |
16.41% |
19.04% |
3.83% |
7.09% |
15.28% |
15.22% |
16.34% |
16.83% |
Net Nonoperating Expense Percent (NNEP) |
|
1.82% |
-4.31% |
2.60% |
15.66% |
67.28% |
28.15% |
-0.96% |
-16.66% |
-22.66% |
-5.17% |
-0.09% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
29.58% |
Cost of Revenue to Revenue |
|
46.67% |
48.82% |
48.88% |
49.12% |
49.74% |
53.28% |
52.55% |
52.81% |
53.06% |
52.13% |
52.23% |
SG&A Expenses to Revenue |
|
21.20% |
21.52% |
20.16% |
20.28% |
18.83% |
19.75% |
20.24% |
17.03% |
16.62% |
17.70% |
16.72% |
R&D to Revenue |
|
1.39% |
1.37% |
1.45% |
1.35% |
2.46% |
4.98% |
5.20% |
5.20% |
5.75% |
5.31% |
5.38% |
Operating Expenses to Revenue |
|
28.15% |
28.03% |
27.07% |
26.79% |
25.64% |
38.62% |
36.12% |
27.07% |
26.88% |
27.25% |
26.60% |
Earnings before Interest and Taxes (EBIT) |
|
48 |
42 |
50 |
56 |
76 |
23 |
29 |
49 |
53 |
64 |
71 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
60 |
54 |
62 |
69 |
91 |
46 |
48 |
67 |
73 |
85 |
91 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
3.86 |
3.96 |
4.96 |
5.39 |
4.26 |
4.10 |
3.22 |
4.42 |
2.86 |
3.10 |
3.30 |
Price to Tangible Book Value (P/TBV) |
|
4.06 |
4.12 |
5.14 |
5.56 |
12.66 |
10.03 |
6.07 |
7.74 |
4.44 |
4.35 |
4.47 |
Price to Revenue (P/Rev) |
|
1.92 |
1.89 |
2.54 |
2.89 |
2.59 |
1.90 |
1.67 |
2.16 |
1.42 |
1.69 |
1.82 |
Price to Earnings (P/E) |
|
11.51 |
13.26 |
15.79 |
15.49 |
10.80 |
77.04 |
25.37 |
17.11 |
11.22 |
11.22 |
11.40 |
Dividend Yield |
|
6.57% |
14.53% |
8.14% |
3.87% |
3.40% |
4.20% |
5.51% |
3.61% |
2.76% |
2.53% |
5.08% |
Earnings Yield |
|
8.69% |
7.54% |
6.33% |
6.45% |
9.26% |
1.30% |
3.94% |
5.85% |
8.91% |
8.91% |
8.77% |
Enterprise Value to Invested Capital (EV/IC) |
|
5.93 |
5.50 |
7.27 |
8.22 |
3.91 |
3.78 |
3.73 |
5.06 |
3.02 |
3.94 |
4.81 |
Enterprise Value to Revenue (EV/Rev) |
|
1.71 |
1.72 |
2.35 |
2.68 |
2.66 |
1.95 |
1.57 |
2.09 |
1.38 |
1.53 |
1.60 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
5.22 |
5.60 |
7.62 |
9.11 |
7.42 |
11.85 |
8.05 |
8.42 |
5.54 |
5.73 |
5.89 |
Enterprise Value to EBIT (EV/EBIT) |
|
6.57 |
7.21 |
9.39 |
11.33 |
8.84 |
23.50 |
13.26 |
11.52 |
7.66 |
7.61 |
7.55 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
9.72 |
10.70 |
13.93 |
16.34 |
13.97 |
50.98 |
22.10 |
13.66 |
9.07 |
9.37 |
9.51 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
8.28 |
8.39 |
11.33 |
14.33 |
12.65 |
9.15 |
6.41 |
10.13 |
8.96 |
6.35 |
7.25 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
9.85 |
11.54 |
19.68 |
23.70 |
0.00 |
14.16 |
6.57 |
17.15 |
18.02 |
7.92 |
7.80 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.46 |
0.50 |
0.42 |
0.23 |
0.08 |
0.00 |
0.00 |
Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.39 |
0.37 |
0.26 |
0.10 |
0.00 |
0.00 |
0.00 |
Financial Leverage |
|
-0.45 |
-0.41 |
-0.39 |
-0.42 |
-0.15 |
0.07 |
-0.07 |
-0.20 |
-0.15 |
-0.22 |
-0.36 |
Leverage Ratio |
|
1.65 |
1.61 |
1.63 |
1.63 |
2.01 |
2.41 |
2.45 |
2.26 |
2.01 |
1.83 |
1.74 |
Compound Leverage Factor |
|
1.65 |
1.61 |
1.63 |
1.63 |
2.01 |
2.41 |
2.45 |
2.26 |
2.01 |
1.83 |
1.74 |
Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.04% |
31.36% |
33.32% |
29.54% |
18.57% |
7.39% |
0.33% |
0.06% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.04% |
4.52% |
8.89% |
11.06% |
10.49% |
7.18% |
0.20% |
0.06% |
Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
26.83% |
24.43% |
18.48% |
8.08% |
0.21% |
0.13% |
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% |
0.00% |
Noncontrolling Interests to Total Capital |
|
4.11% |
4.69% |
5.49% |
5.58% |
2.79% |
3.23% |
1.47% |
3.16% |
4.28% |
3.20% |
3.15% |
Common Equity to Total Capital |
|
95.89% |
95.31% |
94.51% |
94.38% |
65.86% |
63.45% |
68.99% |
78.27% |
88.34% |
96.47% |
96.79% |
Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.81 |
1.47 |
1.14 |
0.47 |
0.17 |
0.01 |
0.00 |
Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
-0.82 |
0.13 |
0.19 |
-0.55 |
-0.39 |
-0.26 |
-0.65 |
-0.87 |
Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.69 |
1.08 |
0.71 |
0.20 |
0.00 |
0.00 |
0.00 |
Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
1.52 |
6.34 |
3.12 |
0.76 |
0.27 |
0.01 |
0.00 |
Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
-1.47 |
0.25 |
0.81 |
-1.52 |
-0.63 |
-0.42 |
-1.07 |
-1.40 |
Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
1.30 |
4.65 |
1.95 |
0.33 |
0.01 |
0.00 |
0.00 |
Altman Z-Score |
|
6.76 |
6.91 |
7.34 |
7.91 |
3.95 |
3.35 |
3.27 |
4.67 |
4.47 |
5.23 |
5.81 |
Noncontrolling Interest Sharing Ratio |
|
4.45% |
4.39% |
5.14% |
5.54% |
4.75% |
4.42% |
3.50% |
3.01% |
4.27% |
3.86% |
3.18% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
2.23 |
2.21 |
1.98 |
2.09 |
1.80 |
1.72 |
1.59 |
1.56 |
1.62 |
1.93 |
2.22 |
Quick Ratio |
|
1.48 |
1.36 |
1.16 |
1.24 |
1.03 |
0.98 |
1.05 |
0.95 |
0.80 |
1.07 |
1.43 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
32 |
26 |
24 |
27 |
-48 |
39 |
59 |
33 |
22 |
62 |
69 |
Operating Cash Flow to CapEx |
|
260.45% |
196.06% |
311.75% |
277.12% |
249.33% |
329.83% |
600.02% |
355.26% |
177.25% |
549.83% |
563.78% |
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 |
|
1.16 |
1.19 |
1.25 |
1.19 |
0.86 |
0.78 |
0.75 |
0.89 |
1.00 |
1.05 |
1.04 |
Accounts Receivable Turnover |
|
6.37 |
6.34 |
6.51 |
6.27 |
5.32 |
5.62 |
5.82 |
6.51 |
6.53 |
7.02 |
7.23 |
Inventory Turnover |
|
6.37 |
6.87 |
7.19 |
8.06 |
5.91 |
5.52 |
5.36 |
5.75 |
5.59 |
6.02 |
6.98 |
Fixed Asset Turnover |
|
5.65 |
5.54 |
5.94 |
6.28 |
5.66 |
5.80 |
5.88 |
7.39 |
7.21 |
7.31 |
8.96 |
Accounts Payable Turnover |
|
7.36 |
7.75 |
6.71 |
5.50 |
5.33 |
6.38 |
6.09 |
6.98 |
7.20 |
7.80 |
8.85 |
Days Sales Outstanding (DSO) |
|
57.32 |
57.56 |
56.06 |
58.24 |
68.63 |
64.91 |
62.73 |
56.09 |
55.88 |
52.02 |
50.52 |
Days Inventory Outstanding (DIO) |
|
57.27 |
53.09 |
50.76 |
45.28 |
61.71 |
66.11 |
68.09 |
63.47 |
65.29 |
60.59 |
52.27 |
Days Payable Outstanding (DPO) |
|
49.59 |
47.09 |
54.43 |
66.33 |
68.44 |
57.20 |
59.90 |
52.30 |
50.71 |
46.80 |
41.24 |
Cash Conversion Cycle (CCC) |
|
64.99 |
63.57 |
52.39 |
37.19 |
61.91 |
73.82 |
70.92 |
67.27 |
70.46 |
65.81 |
61.55 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
53 |
55 |
65 |
77 |
172 |
145 |
103 |
112 |
134 |
124 |
112 |
Invested Capital Turnover |
|
3.47 |
3.27 |
3.34 |
3.32 |
2.03 |
1.76 |
1.98 |
2.52 |
2.39 |
2.48 |
2.85 |
Increase / (Decrease) in Invested Capital |
|
0.43 |
2.06 |
9.86 |
12 |
96 |
-28 |
-41 |
8.43 |
22 |
-9.56 |
-12 |
Enterprise Value (EV) |
|
312 |
301 |
470 |
629 |
674 |
546 |
385 |
565 |
404 |
490 |
538 |
Market Capitalization |
|
350 |
331 |
507 |
679 |
655 |
531 |
409 |
586 |
416 |
540 |
612 |
Book Value per Share |
|
$3.86 |
$3.57 |
$4.35 |
$5.36 |
$6.55 |
$5.51 |
$5.42 |
$5.64 |
$7.10 |
$8.68 |
$9.31 |
Tangible Book Value per Share |
|
$3.67 |
$3.42 |
$4.21 |
$5.20 |
$2.20 |
$2.25 |
$2.87 |
$3.23 |
$4.56 |
$6.18 |
$6.88 |
Total Capital |
|
95 |
88 |
108 |
133 |
233 |
204 |
184 |
169 |
165 |
181 |
191 |
Total Debt |
|
0.00 |
0.00 |
0.00 |
0.05 |
73 |
68 |
54 |
31 |
12 |
0.59 |
0.11 |
Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
63 |
50 |
34 |
14 |
0.35 |
0.24 |
0.00 |
Net Debt |
|
-42 |
-34 |
-44 |
-57 |
12 |
8.67 |
-27 |
-26 |
-19 |
-56 |
-79 |
Capital Expenditures (CapEx) |
|
14 |
18 |
13 |
16 |
21 |
18 |
10 |
16 |
25 |
14 |
13 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
16 |
21 |
24 |
31 |
41 |
37 |
8.25 |
22 |
41 |
33 |
30 |
Debt-free Net Working Capital (DFNWC) |
|
57 |
50 |
55 |
71 |
95 |
91 |
87 |
76 |
70 |
86 |
107 |
Net Working Capital (NWC) |
|
57 |
50 |
55 |
71 |
84 |
73 |
67 |
59 |
58 |
86 |
107 |
Net Nonoperating Expense (NNE) |
|
-0.77 |
1.61 |
-1.00 |
-7.85 |
-15 |
2.94 |
0.09 |
4.38 |
5.10 |
1.93 |
0.06 |
Net Nonoperating Obligations (NNO) |
|
-42 |
-33 |
-44 |
-57 |
12 |
8.67 |
-27 |
-26 |
-19 |
-56 |
-79 |
Total Depreciation and Amortization (D&A) |
|
12 |
12 |
12 |
14 |
15 |
23 |
19 |
18 |
20 |
21 |
20 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
8.86% |
12.00% |
11.81% |
13.19% |
16.37% |
13.20% |
3.36% |
7.99% |
14.11% |
10.27% |
8.80% |
Debt-free Net Working Capital to Revenue |
|
31.25% |
28.54% |
27.59% |
30.43% |
37.41% |
32.65% |
35.46% |
28.19% |
23.72% |
27.01% |
31.81% |
Net Working Capital to Revenue |
|
31.25% |
28.54% |
27.59% |
30.41% |
33.24% |
26.16% |
27.16% |
21.64% |
19.68% |
26.90% |
31.77% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$1.45 |
$1.19 |
$1.53 |
$0.00 |
$2.88 |
$0.33 |
$0.77 |
$1.65 |
$1.82 |
$2.41 |
$2.70 |
Adjusted Weighted Average Basic Shares Outstanding |
|
23.48M |
23.48M |
23.48M |
0.00 |
23.48M |
23.48M |
23.48M |
20.53M |
20.42M |
20M |
19.89M |
Adjusted Diluted Earnings per Share |
|
$1.45 |
$1.19 |
$1.53 |
$0.00 |
$2.88 |
$0.33 |
$0.77 |
$1.65 |
$1.82 |
$2.41 |
$2.70 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
23.48M |
23.48M |
23.48M |
0.00 |
23.48M |
23.48M |
23.48M |
20.53M |
20.42M |
20M |
19.89M |
Adjusted Basic & Diluted Earnings per Share |
|
$1.45 |
$1.19 |
$1.53 |
$0.00 |
$2.88 |
$0.33 |
$0.77 |
$1.65 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
20.97M |
20.97M |
20.97M |
0.00 |
21.08M |
21.04M |
20.81M |
20.77M |
20.11M |
19.89M |
19.89M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
32 |
28 |
34 |
38 |
48 |
34 |
26 |
41 |
45 |
52 |
56 |
Normalized NOPAT Margin |
|
17.64% |
16.05% |
16.90% |
16.37% |
18.95% |
12.19% |
10.71% |
15.21% |
15.19% |
16.32% |
16.80% |
Pre Tax Income Margin |
|
26.12% |
23.82% |
25.08% |
23.67% |
30.09% |
8.31% |
11.82% |
18.08% |
18.03% |
20.13% |
21.19% |
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 |
|
68.03% |
70.82% |
52.07% |
52.39% |
36.29% |
280.95% |
67.63% |
74.60% |
29.03% |
29.57% |
55.42% |
Augmented Payout Ratio |
|
68.03% |
70.82% |
52.07% |
52.39% |
36.29% |
280.95% |
71.96% |
74.60% |
29.03% |
29.57% |
55.42% |