Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
-5.27% |
-8.63% |
-5.08% |
12.35% |
11.28% |
5.70% |
4.85% |
10.93% |
23.12% |
5.13% |
-11.34% |
EBITDA Growth |
|
-21.21% |
-32.02% |
43.10% |
17.09% |
16.85% |
1.75% |
21.24% |
17.27% |
39.82% |
11.47% |
-31.06% |
EBIT Growth |
|
-31.75% |
-44.96% |
81.03% |
22.93% |
26.31% |
-1.50% |
29.84% |
18.83% |
50.32% |
10.68% |
-40.29% |
NOPAT Growth |
|
-36.75% |
-44.80% |
122.08% |
-18.13% |
109.83% |
-9.90% |
21.86% |
17.78% |
47.37% |
26.44% |
-42.68% |
Net Income Growth |
|
-37.53% |
-48.10% |
128.54% |
-17.05% |
110.06% |
-12.21% |
27.53% |
20.03% |
52.29% |
16.43% |
-41.41% |
EPS Growth |
|
-36.60% |
-48.12% |
137.90% |
-16.27% |
0.00% |
0.00% |
30.57% |
20.23% |
51.32% |
16.54% |
-40.85% |
Operating Cash Flow Growth |
|
17.26% |
-19.90% |
28.40% |
30.25% |
-32.08% |
18.46% |
53.00% |
-19.32% |
-22.16% |
311.59% |
-37.31% |
Free Cash Flow Firm Growth |
|
1,483.98% |
312.41% |
-105.97% |
1,117.91% |
-17.21% |
-279.96% |
172.76% |
-107.68% |
-1,116.58% |
348.59% |
34.18% |
Invested Capital Growth |
|
1.92% |
-10.58% |
7.94% |
-3.10% |
4.36% |
22.42% |
2.56% |
11.97% |
21.04% |
3.36% |
-7.31% |
Revenue Q/Q Growth |
|
-0.61% |
-1.18% |
-1.62% |
2.84% |
2.07% |
1.89% |
1.05% |
2.57% |
6.43% |
-3.50% |
3.76% |
EBITDA Q/Q Growth |
|
-2.96% |
0.01% |
9.44% |
2.47% |
-0.69% |
1.10% |
-5.57% |
15.85% |
17.54% |
-15.45% |
15.30% |
EBIT Q/Q Growth |
|
-5.35% |
7.58% |
9.89% |
2.54% |
0.65% |
-0.75% |
-6.95% |
18.23% |
19.78% |
-17.53% |
24.50% |
NOPAT Q/Q Growth |
|
-4.67% |
9.65% |
15.85% |
-25.94% |
20.37% |
2.88% |
-11.52% |
21.44% |
20.47% |
-13.87% |
13.15% |
Net Income Q/Q Growth |
|
-4.77% |
9.10% |
15.57% |
-25.79% |
20.72% |
1.47% |
-34.82% |
116.82% |
16.09% |
-13.85% |
12.54% |
EPS Q/Q Growth |
|
-4.02% |
8.77% |
16.60% |
-25.83% |
0.00% |
0.00% |
-8.70% |
21.04% |
15.62% |
-13.45% |
12.61% |
Operating Cash Flow Q/Q Growth |
|
-10.08% |
67.96% |
-22.22% |
26.94% |
19.64% |
-25.55% |
3.83% |
4.44% |
40.35% |
2.14% |
7.62% |
Free Cash Flow Firm Q/Q Growth |
|
195.83% |
-10.75% |
-606.75% |
21.82% |
35.55% |
-284.94% |
159.58% |
-237.42% |
-182.29% |
60.18% |
89.88% |
Invested Capital Q/Q Growth |
|
-3.98% |
-2.48% |
-0.47% |
-3.83% |
-3.61% |
4.91% |
-1.11% |
1.68% |
7.16% |
-0.47% |
-7.06% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
31.16% |
29.17% |
32.50% |
31.37% |
31.42% |
31.60% |
33.02% |
32.13% |
33.78% |
35.07% |
31.97% |
EBITDA Margin |
|
8.87% |
6.60% |
9.95% |
10.37% |
10.89% |
10.48% |
12.12% |
12.82% |
14.55% |
15.43% |
12.00% |
Operating Margin |
|
5.47% |
3.48% |
6.38% |
6.90% |
7.83% |
7.33% |
8.62% |
9.19% |
10.89% |
12.57% |
8.55% |
EBIT Margin |
|
5.56% |
3.35% |
6.39% |
6.99% |
7.93% |
7.39% |
9.16% |
9.81% |
11.98% |
12.61% |
8.49% |
Profit (Net Income) Margin |
|
3.31% |
1.88% |
4.53% |
3.35% |
6.32% |
5.25% |
6.38% |
6.90% |
8.54% |
9.46% |
6.25% |
Tax Burden Percent |
|
60.07% |
57.02% |
72.81% |
49.04% |
81.57% |
74.18% |
73.36% |
73.06% |
73.81% |
76.92% |
73.10% |
Interest Burden Percent |
|
99.19% |
98.54% |
97.43% |
97.61% |
97.59% |
95.64% |
95.00% |
96.35% |
96.61% |
97.52% |
100.70% |
Effective Tax Rate |
|
39.93% |
42.98% |
27.19% |
50.96% |
18.43% |
25.82% |
26.64% |
26.94% |
26.19% |
23.08% |
26.90% |
Return on Invested Capital (ROIC) |
|
5.19% |
3.00% |
6.78% |
5.43% |
11.33% |
8.98% |
9.82% |
10.78% |
13.60% |
15.44% |
9.04% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
-0.57% |
-5.96% |
2.74% |
2.34% |
15.50% |
0.69% |
11.15% |
16.16% |
21.81% |
11.06% |
8.93% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
-0.11% |
0.12% |
0.05% |
-0.43% |
0.03% |
0.80% |
0.97% |
2.52% |
0.91% |
-0.19% |
Return on Equity (ROE) |
|
5.19% |
2.89% |
6.89% |
5.48% |
10.90% |
9.01% |
10.62% |
11.75% |
16.12% |
16.35% |
8.85% |
Cash Return on Invested Capital (CROIC) |
|
3.28% |
14.16% |
-0.86% |
8.57% |
7.06% |
-11.18% |
7.30% |
-0.52% |
-5.44% |
12.14% |
16.63% |
Operating Return on Assets (OROA) |
|
6.29% |
3.51% |
6.47% |
7.55% |
9.29% |
8.30% |
9.55% |
10.68% |
14.43% |
14.41% |
8.57% |
Return on Assets (ROA) |
|
3.75% |
1.97% |
4.59% |
3.61% |
7.40% |
5.89% |
6.65% |
7.52% |
10.29% |
10.81% |
6.31% |
Return on Common Equity (ROCE) |
|
5.19% |
2.89% |
6.89% |
5.48% |
10.90% |
9.01% |
10.62% |
11.75% |
16.13% |
16.35% |
8.85% |
Return on Equity Simple (ROE_SIMPLE) |
|
5.29% |
3.05% |
6.82% |
5.30% |
10.66% |
8.69% |
10.19% |
11.30% |
15.17% |
15.22% |
8.79% |
Net Operating Profit after Tax (NOPAT) |
|
13 |
7.04 |
16 |
13 |
27 |
24 |
29 |
35 |
51 |
65 |
37 |
NOPAT Margin |
|
3.29% |
1.99% |
4.65% |
3.38% |
6.38% |
5.44% |
6.32% |
6.71% |
8.04% |
9.67% |
6.25% |
Net Nonoperating Expense Percent (NNEP) |
|
5.76% |
8.95% |
4.04% |
3.08% |
-4.18% |
8.30% |
-1.33% |
-5.38% |
-8.21% |
4.38% |
0.11% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
11.42% |
13.53% |
8.23% |
Cost of Revenue to Revenue |
|
68.84% |
70.83% |
67.50% |
68.63% |
68.58% |
68.40% |
66.98% |
67.87% |
66.22% |
64.93% |
68.03% |
SG&A Expenses to Revenue |
|
10.96% |
10.40% |
12.49% |
11.41% |
10.79% |
11.65% |
12.08% |
10.68% |
11.04% |
11.15% |
11.37% |
R&D to Revenue |
|
4.20% |
4.20% |
4.17% |
3.79% |
3.59% |
3.86% |
3.78% |
3.71% |
3.09% |
3.36% |
3.69% |
Operating Expenses to Revenue |
|
25.69% |
25.69% |
26.12% |
24.46% |
23.59% |
24.27% |
24.40% |
22.94% |
22.89% |
22.50% |
23.42% |
Earnings before Interest and Taxes (EBIT) |
|
22 |
12 |
22 |
26 |
33 |
33 |
43 |
51 |
76 |
84 |
50 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
34 |
23 |
34 |
39 |
46 |
47 |
57 |
66 |
93 |
103 |
71 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
1.06 |
0.91 |
1.22 |
1.41 |
1.02 |
1.07 |
1.11 |
0.98 |
1.13 |
1.56 |
1.48 |
Price to Tangible Book Value (P/TBV) |
|
1.22 |
1.04 |
1.38 |
1.59 |
1.13 |
1.28 |
1.31 |
1.13 |
1.28 |
1.74 |
1.62 |
Price to Revenue (P/Rev) |
|
0.66 |
0.56 |
0.81 |
0.89 |
0.61 |
0.65 |
0.70 |
0.60 |
0.63 |
0.97 |
1.05 |
Price to Earnings (P/E) |
|
20.04 |
29.90 |
17.87 |
26.55 |
9.61 |
12.37 |
10.93 |
8.69 |
7.43 |
10.26 |
16.85 |
Dividend Yield |
|
1.66% |
2.11% |
1.50% |
1.21% |
1.57% |
1.39% |
1.21% |
1.26% |
0.97% |
0.60% |
0.63% |
Earnings Yield |
|
4.99% |
3.35% |
5.60% |
3.77% |
10.40% |
8.09% |
9.15% |
11.50% |
13.47% |
9.74% |
5.94% |
Enterprise Value to Invested Capital (EV/IC) |
|
1.06 |
0.91 |
1.20 |
1.42 |
1.02 |
1.06 |
1.11 |
0.98 |
1.11 |
1.55 |
1.51 |
Enterprise Value to Revenue (EV/Rev) |
|
0.67 |
0.57 |
0.85 |
0.87 |
0.59 |
0.71 |
0.72 |
0.65 |
0.72 |
0.98 |
1.00 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
7.60 |
8.60 |
8.58 |
8.37 |
5.40 |
6.76 |
5.95 |
5.03 |
4.92 |
6.37 |
8.37 |
Enterprise Value to EBIT (EV/EBIT) |
|
12.13 |
16.96 |
13.37 |
12.43 |
7.41 |
9.58 |
7.88 |
6.58 |
5.98 |
7.80 |
11.83 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
20.52 |
28.61 |
18.39 |
25.66 |
9.21 |
13.02 |
11.41 |
9.61 |
8.91 |
10.17 |
16.07 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
10.37 |
9.96 |
11.07 |
9.71 |
10.77 |
11.58 |
8.08 |
9.93 |
17.44 |
6.12 |
8.84 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
32.43 |
6.05 |
0.00 |
16.25 |
14.78 |
0.00 |
15.35 |
0.00 |
0.00 |
12.95 |
8.73 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.14 |
0.15 |
0.20 |
0.15 |
0.14 |
0.24 |
0.19 |
0.19 |
0.25 |
0.15 |
0.07 |
Long-Term Debt to Equity |
|
0.13 |
0.15 |
0.19 |
0.15 |
0.10 |
0.20 |
0.11 |
0.13 |
0.19 |
0.12 |
0.04 |
Financial Leverage |
|
-0.01 |
0.02 |
0.04 |
0.02 |
-0.03 |
0.04 |
0.07 |
0.06 |
0.12 |
0.08 |
-0.02 |
Leverage Ratio |
|
1.39 |
1.47 |
1.50 |
1.52 |
1.47 |
1.53 |
1.60 |
1.56 |
1.57 |
1.51 |
1.40 |
Compound Leverage Factor |
|
1.37 |
1.44 |
1.46 |
1.48 |
1.44 |
1.46 |
1.52 |
1.51 |
1.51 |
1.47 |
1.41 |
Debt to Total Capital |
|
12.17% |
12.85% |
16.98% |
13.40% |
12.45% |
19.67% |
16.08% |
15.86% |
19.98% |
13.01% |
6.34% |
Short-Term Debt to Total Capital |
|
0.70% |
0.21% |
1.03% |
0.84% |
3.68% |
3.60% |
6.51% |
5.20% |
4.71% |
2.81% |
2.26% |
Long-Term Debt to Total Capital |
|
11.48% |
12.64% |
15.95% |
12.56% |
8.76% |
16.07% |
9.58% |
10.66% |
15.27% |
10.20% |
4.07% |
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% |
0.00% |
0.00% |
0.00% |
0.00% |
0.01% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
87.83% |
87.15% |
83.02% |
86.60% |
87.55% |
80.32% |
83.92% |
84.14% |
80.02% |
86.99% |
93.66% |
Debt to EBITDA |
|
0.98 |
1.38 |
1.36 |
0.94 |
0.77 |
1.41 |
0.99 |
0.90 |
0.97 |
0.60 |
0.40 |
Net Debt to EBITDA |
|
0.12 |
0.08 |
0.45 |
-0.19 |
-0.18 |
0.58 |
0.19 |
0.35 |
0.56 |
0.08 |
-0.40 |
Long-Term Debt to EBITDA |
|
0.92 |
1.36 |
1.28 |
0.88 |
0.54 |
1.15 |
0.59 |
0.60 |
0.74 |
0.47 |
0.26 |
Debt to NOPAT |
|
2.64 |
4.58 |
2.92 |
2.88 |
1.32 |
2.72 |
1.90 |
1.72 |
1.75 |
0.96 |
0.77 |
Net Debt to NOPAT |
|
0.32 |
0.27 |
0.96 |
-0.58 |
-0.30 |
1.11 |
0.37 |
0.67 |
1.02 |
0.13 |
-0.77 |
Long-Term Debt to NOPAT |
|
2.49 |
4.51 |
2.75 |
2.70 |
0.93 |
2.22 |
1.13 |
1.15 |
1.34 |
0.75 |
0.49 |
Altman Z-Score |
|
4.33 |
4.11 |
4.30 |
4.65 |
4.67 |
3.88 |
4.02 |
4.06 |
4.30 |
5.29 |
5.58 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.01% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
3.63 |
3.48 |
3.41 |
3.30 |
3.08 |
2.86 |
2.47 |
2.58 |
2.85 |
2.92 |
2.91 |
Quick Ratio |
|
1.76 |
1.82 |
1.70 |
1.88 |
1.68 |
1.51 |
0.89 |
0.93 |
1.09 |
0.96 |
1.03 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
8.07 |
33 |
-1.99 |
20 |
17 |
-30 |
22 |
-1.68 |
-20 |
51 |
68 |
Operating Cash Flow to CapEx |
|
144.15% |
205.89% |
105.35% |
305.02% |
246.18% |
92.53% |
296.51% |
184.17% |
69.87% |
329.17% |
602.66% |
Free Cash Flow to Firm to Interest Expense |
|
12.27 |
58.93 |
-2.35 |
19.05 |
12.97 |
-13.59 |
9.15 |
-0.83 |
-6.37 |
13.03 |
30.73 |
Operating Cash Flow to Interest Expense |
|
38.38 |
35.80 |
30.77 |
31.89 |
17.81 |
12.28 |
17.38 |
16.61 |
8.14 |
27.57 |
30.38 |
Operating Cash Flow Less CapEx to Interest Expense |
|
11.76 |
18.41 |
1.56 |
21.43 |
10.58 |
-0.99 |
11.52 |
7.59 |
-3.51 |
19.19 |
25.34 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
1.13 |
1.05 |
1.01 |
1.08 |
1.17 |
1.12 |
1.04 |
1.09 |
1.20 |
1.14 |
1.01 |
Accounts Receivable Turnover |
|
5.73 |
5.39 |
5.30 |
5.51 |
5.72 |
5.68 |
5.29 |
5.42 |
5.70 |
5.77 |
5.44 |
Inventory Turnover |
|
3.47 |
3.35 |
3.15 |
3.41 |
3.54 |
3.36 |
3.23 |
3.31 |
3.22 |
2.94 |
2.90 |
Fixed Asset Turnover |
|
3.82 |
3.65 |
3.42 |
3.54 |
3.98 |
3.92 |
3.73 |
3.75 |
3.92 |
3.50 |
2.95 |
Accounts Payable Turnover |
|
12.12 |
11.76 |
10.73 |
11.02 |
11.20 |
11.13 |
10.43 |
9.49 |
9.46 |
10.28 |
10.13 |
Days Sales Outstanding (DSO) |
|
63.72 |
67.70 |
68.87 |
66.29 |
63.79 |
64.27 |
68.94 |
67.33 |
64.02 |
63.27 |
67.10 |
Days Inventory Outstanding (DIO) |
|
105.08 |
108.93 |
115.98 |
107.12 |
103.15 |
108.55 |
112.88 |
110.20 |
113.33 |
124.35 |
125.94 |
Days Payable Outstanding (DPO) |
|
30.10 |
31.03 |
34.02 |
33.13 |
32.60 |
32.81 |
35.01 |
38.47 |
38.60 |
35.52 |
36.03 |
Cash Conversion Cycle (CCC) |
|
138.69 |
145.61 |
150.83 |
140.29 |
134.34 |
140.01 |
146.82 |
139.06 |
138.76 |
152.09 |
157.01 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
248 |
222 |
240 |
232 |
242 |
297 |
304 |
341 |
412 |
426 |
395 |
Invested Capital Turnover |
|
1.58 |
1.51 |
1.46 |
1.60 |
1.77 |
1.65 |
1.55 |
1.61 |
1.69 |
1.60 |
1.45 |
Increase / (Decrease) in Invested Capital |
|
4.69 |
-26 |
18 |
-7.41 |
10 |
54 |
7.58 |
36 |
72 |
14 |
-31 |
Enterprise Value (EV) |
|
262 |
201 |
288 |
329 |
247 |
315 |
336 |
334 |
456 |
659 |
596 |
Market Capitalization |
|
258 |
200 |
273 |
336 |
256 |
288 |
326 |
311 |
404 |
650 |
625 |
Book Value per Share |
|
$45.37 |
$41.54 |
$43.66 |
$46.85 |
$49.75 |
$53.62 |
$59.43 |
$64.51 |
$72.90 |
$85.04 |
$86.23 |
Tangible Book Value per Share |
|
$39.41 |
$36.39 |
$38.53 |
$41.63 |
$44.95 |
$45.04 |
$50.49 |
$56.30 |
$64.34 |
$76.36 |
$78.81 |
Total Capital |
|
277 |
251 |
269 |
275 |
285 |
334 |
348 |
376 |
448 |
478 |
451 |
Total Debt |
|
34 |
32 |
46 |
37 |
35 |
66 |
56 |
60 |
90 |
62 |
29 |
Total Long-Term Debt |
|
32 |
32 |
43 |
35 |
25 |
54 |
33 |
40 |
68 |
49 |
18 |
Net Debt |
|
4.03 |
1.88 |
15 |
-7.45 |
-8.16 |
27 |
11 |
23 |
52 |
8.64 |
-29 |
Capital Expenditures (CapEx) |
|
18 |
9.83 |
25 |
11 |
9.33 |
29 |
14 |
18 |
37 |
33 |
11 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
118 |
98 |
106 |
102 |
112 |
124 |
130 |
150 |
197 |
173 |
160 |
Debt-free Net Working Capital (DFNWC) |
|
147 |
129 |
136 |
147 |
155 |
163 |
175 |
186 |
234 |
227 |
218 |
Net Working Capital (NWC) |
|
145 |
128 |
134 |
144 |
145 |
151 |
153 |
167 |
213 |
213 |
207 |
Net Nonoperating Expense (NNE) |
|
-0.10 |
0.37 |
0.38 |
0.15 |
0.28 |
0.87 |
-0.27 |
-0.98 |
-3.21 |
1.39 |
-0.01 |
Net Nonoperating Obligations (NNO) |
|
5.25 |
2.94 |
16 |
-6.40 |
-7.11 |
28 |
12 |
24 |
54 |
9.94 |
-27 |
Total Depreciation and Amortization (D&A) |
|
13 |
12 |
12 |
13 |
12 |
14 |
14 |
16 |
16 |
19 |
21 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
30.30% |
27.73% |
31.39% |
27.04% |
26.53% |
27.88% |
27.87% |
28.93% |
30.88% |
25.88% |
27.01% |
Debt-free Net Working Capital to Revenue |
|
37.94% |
36.30% |
40.52% |
38.76% |
36.89% |
36.63% |
37.56% |
35.97% |
36.73% |
33.89% |
36.65% |
Net Working Capital to Revenue |
|
37.44% |
36.15% |
39.70% |
38.15% |
34.40% |
33.92% |
32.70% |
32.19% |
33.41% |
31.88% |
34.93% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$2.39 |
$1.25 |
$2.95 |
$2.48 |
$5.28 |
$4.63 |
$0.00 |
$7.28 |
$11.03 |
$12.87 |
$7.56 |
Adjusted Weighted Average Basic Shares Outstanding |
|
5.38M |
5.35M |
5.17M |
5.10M |
5.03M |
5.03M |
4.92M |
4.91M |
4.93M |
4.92M |
4.91M |
Adjusted Diluted Earnings per Share |
|
$2.39 |
$1.24 |
$2.95 |
$2.47 |
$5.21 |
$4.58 |
$0.00 |
$7.19 |
$10.88 |
$12.68 |
$7.50 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
5.38M |
5.37M |
5.18M |
5.13M |
5.11M |
5.09M |
4.98M |
4.97M |
5.00M |
5.00M |
4.95M |
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 |
|
5.40M |
5.21M |
5.12M |
5.04M |
5.06M |
5.02M |
4.93M |
4.91M |
4.92M |
4.90M |
4.94M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
13 |
7.04 |
16 |
18 |
27 |
24 |
29 |
35 |
56 |
65 |
37 |
Normalized NOPAT Margin |
|
3.29% |
1.99% |
4.65% |
4.83% |
6.38% |
5.44% |
6.32% |
6.71% |
8.79% |
9.67% |
6.25% |
Pre Tax Income Margin |
|
5.52% |
3.30% |
6.22% |
6.82% |
7.74% |
7.07% |
8.70% |
9.45% |
11.57% |
12.30% |
8.55% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
32.80 |
21.03 |
25.48 |
24.92 |
25.89 |
14.84 |
17.82 |
25.09 |
23.74 |
21.62 |
22.70 |
NOPAT to Interest Expense |
|
19.39 |
12.46 |
18.53 |
12.07 |
20.82 |
10.92 |
12.31 |
17.17 |
15.93 |
16.58 |
16.70 |
EBIT Less CapEx to Interest Expense |
|
6.18 |
3.64 |
-3.73 |
14.46 |
18.65 |
1.57 |
11.96 |
16.07 |
12.09 |
13.25 |
17.66 |
NOPAT Less CapEx to Interest Expense |
|
-7.24 |
-4.93 |
-10.68 |
1.61 |
13.59 |
-2.35 |
6.45 |
8.15 |
4.28 |
8.20 |
11.66 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
34.31% |
65.78% |
27.34% |
32.39% |
15.38% |
18.13% |
14.06% |
11.56% |
7.54% |
6.48% |
10.98% |
Augmented Payout Ratio |
|
51.68% |
178.94% |
60.57% |
99.38% |
31.05% |
47.38% |
45.85% |
26.31% |
17.58% |
36.31% |
34.17% |