| DEI Shares Outstanding |
|
37,573,387.00 |
36,760,634.00 |
29,653,661.00 |
31,515,464.00 |
32,020,503.00 |
32,144,373.00 |
32,823,022.00 |
33,104,806.00 |
33,628,762.00 |
- |
33,069,276.00 |
| DEI Adjusted Shares Outstanding |
|
37,573,387.00 |
36,760,634.00 |
29,653,661.00 |
31,515,464.00 |
32,020,503.00 |
32,144,373.00 |
32,823,022.00 |
33,104,806.00 |
33,628,762.00 |
- |
33,069,276.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.73 |
0.83 |
0.63 |
0.60 |
0.98 |
0.88 |
0.77 |
2.03 |
1.62 |
- |
-5.80 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
4.13% |
1.34% |
-2.52% |
12.12% |
11.45% |
-3.52% |
-10.50% |
27.88% |
-3.65% |
-18.42% |
-12.87% |
| EBITDA Growth |
|
26.04% |
5.12% |
-34.01% |
-2.22% |
58.42% |
-18.05% |
-30.47% |
176.92% |
-11.66% |
-54.49% |
-607.81% |
| EBIT Growth |
|
32.35% |
7.05% |
-36.06% |
-10.98% |
63.79% |
-25.66% |
-34.88% |
246.04% |
-12.93% |
-60.69% |
-783.54% |
| NOPAT Growth |
|
38.53% |
10.61% |
-37.38% |
5.04% |
64.89% |
-10.57% |
-13.25% |
164.63% |
-19.35% |
-62.76% |
-778.76% |
| Net Income Growth |
|
38.33% |
10.67% |
-38.73% |
0.94% |
67.16% |
-10.12% |
-10.80% |
166.26% |
-19.08% |
-61.31% |
-1,011.76% |
| EPS Growth |
|
41.18% |
12.50% |
-30.86% |
7.14% |
63.33% |
-10.20% |
-11.36% |
156.41% |
-20.50% |
-61.01% |
-1,035.48% |
| Operating Cash Flow Growth |
|
-0.83% |
20.51% |
-26.13% |
-45.62% |
183.81% |
13.53% |
-19.34% |
23.79% |
65.11% |
-73.15% |
-13.78% |
| Free Cash Flow Firm Growth |
|
41.92% |
4.08% |
-31.80% |
-244.96% |
200.97% |
-69.39% |
66.79% |
183.74% |
80.52% |
-79.54% |
147.86% |
| Invested Capital Growth |
|
-1.41% |
-0.71% |
-1.23% |
23.03% |
0.37% |
7.12% |
3.12% |
7.00% |
-8.85% |
1.08% |
-59.82% |
| Revenue Q/Q Growth |
|
-1.33% |
0.62% |
-0.66% |
5.68% |
-0.23% |
-0.51% |
-0.98% |
5.88% |
-4.03% |
-5.42% |
-1.58% |
| EBITDA Q/Q Growth |
|
1.20% |
2.03% |
-15.46% |
5.56% |
8.31% |
-9.90% |
29.02% |
15.62% |
-11.91% |
-13.88% |
-69.45% |
| EBIT Q/Q Growth |
|
2.19% |
2.20% |
-16.91% |
2.70% |
9.60% |
-13.43% |
50.66% |
17.25% |
-13.10% |
-16.74% |
-63.93% |
| NOPAT Q/Q Growth |
|
4.79% |
1.85% |
-17.45% |
-1.78% |
19.88% |
-15.33% |
302.77% |
-3.50% |
-14.35% |
-6.64% |
-64.00% |
| Net Income Q/Q Growth |
|
4.76% |
1.90% |
-18.52% |
-2.36% |
20.66% |
-15.79% |
317.08% |
-3.89% |
-13.88% |
-5.80% |
-77.57% |
| EPS Q/Q Growth |
|
4.35% |
2.53% |
-11.11% |
-6.25% |
20.99% |
-14.56% |
290.00% |
-5.21% |
-14.52% |
-4.62% |
-76.83% |
| Operating Cash Flow Q/Q Growth |
|
50.07% |
6.30% |
-25.89% |
-19.47% |
40.17% |
-4.19% |
-36.93% |
81.46% |
-9.94% |
-39.97% |
255.65% |
| Free Cash Flow Firm Q/Q Growth |
|
56.86% |
4.42% |
-33.78% |
-0.26% |
39.80% |
-20.20% |
-64.31% |
160.22% |
-6.85% |
-21.95% |
213.68% |
| Invested Capital Q/Q Growth |
|
-7.82% |
-8.17% |
-5.51% |
-4.62% |
-5.78% |
-6.28% |
10.38% |
-0.67% |
-1.71% |
-0.61% |
-41.10% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
38.67% |
38.79% |
37.94% |
37.62% |
38.74% |
39.17% |
38.35% |
39.33% |
40.37% |
38.89% |
37.62% |
| EBITDA Margin |
|
9.24% |
9.58% |
6.49% |
5.66% |
8.04% |
6.83% |
5.31% |
11.49% |
10.54% |
5.88% |
-34.26% |
| Operating Margin |
|
8.51% |
8.99% |
5.90% |
4.68% |
6.88% |
5.21% |
3.65% |
10.36% |
9.38% |
4.55% |
-35.69% |
| EBIT Margin |
|
8.51% |
8.99% |
5.90% |
4.68% |
6.88% |
5.30% |
3.86% |
10.44% |
9.43% |
4.55% |
-35.66% |
| Profit (Net Income) Margin |
|
4.66% |
5.09% |
3.20% |
2.88% |
4.32% |
4.02% |
4.01% |
8.34% |
7.01% |
3.32% |
-34.78% |
| Tax Burden Percent |
|
54.57% |
56.39% |
55.22% |
65.17% |
65.60% |
80.29% |
111.22% |
80.97% |
74.86% |
70.52% |
97.81% |
| Interest Burden Percent |
|
100.29% |
100.35% |
98.17% |
94.33% |
95.63% |
94.47% |
93.41% |
98.73% |
99.25% |
103.70% |
99.72% |
| Effective Tax Rate |
|
45.43% |
43.61% |
44.78% |
34.83% |
34.40% |
19.71% |
-11.22% |
19.04% |
25.14% |
29.48% |
0.00% |
| Return on Invested Capital (ROIC) |
|
11.93% |
13.34% |
8.44% |
8.00% |
11.93% |
10.28% |
8.49% |
21.38% |
17.45% |
6.78% |
-65.29% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
11.86% |
13.25% |
8.97% |
36.99% |
-558.21% |
27.03% |
10.37% |
22.47% |
17.61% |
6.15% |
-12.29% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-3.92% |
-4.43% |
-2.01% |
-0.57% |
-0.51% |
-0.63% |
-0.52% |
-2.24% |
-3.64% |
-1.73% |
4.00% |
| Return on Equity (ROE) |
|
8.02% |
8.91% |
6.42% |
7.43% |
11.42% |
9.65% |
7.97% |
19.14% |
13.81% |
5.05% |
-61.29% |
| Cash Return on Invested Capital (CROIC) |
|
13.36% |
14.05% |
9.67% |
-12.66% |
11.56% |
3.41% |
5.42% |
14.62% |
26.71% |
5.70% |
20.05% |
| Operating Return on Assets (OROA) |
|
12.01% |
12.90% |
8.81% |
7.69% |
11.65% |
7.79% |
4.63% |
15.25% |
13.14% |
5.52% |
-48.21% |
| Return on Assets (ROA) |
|
6.57% |
7.30% |
4.77% |
4.73% |
7.31% |
5.91% |
4.81% |
12.19% |
9.76% |
4.03% |
-47.03% |
| Return on Common Equity (ROCE) |
|
8.02% |
8.91% |
6.42% |
7.43% |
11.42% |
9.65% |
7.97% |
19.14% |
13.81% |
5.05% |
-61.29% |
| Return on Equity Simple (ROE_SIMPLE) |
|
8.08% |
8.88% |
7.83% |
7.00% |
11.14% |
9.31% |
7.66% |
18.04% |
0.00% |
5.02% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
27 |
30 |
19 |
20 |
33 |
29 |
26 |
68 |
54 |
20 |
-138 |
| NOPAT Margin |
|
4.64% |
5.07% |
3.26% |
3.05% |
4.51% |
4.18% |
4.06% |
8.39% |
7.02% |
3.21% |
-24.98% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.07% |
0.09% |
-0.53% |
-28.99% |
570.14% |
-16.75% |
-1.88% |
-1.09% |
-0.16% |
0.63% |
-53.00% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
13.14% |
- |
-66.51% |
| Cost of Revenue to Revenue |
|
61.33% |
61.21% |
62.06% |
62.38% |
61.26% |
60.83% |
61.65% |
60.67% |
59.63% |
61.11% |
62.38% |
| SG&A Expenses to Revenue |
|
29.43% |
29.21% |
31.45% |
31.96% |
30.70% |
32.43% |
33.25% |
27.92% |
29.50% |
33.01% |
36.64% |
| 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 |
|
30.16% |
29.80% |
32.04% |
32.93% |
31.86% |
33.96% |
34.70% |
28.97% |
30.99% |
34.34% |
73.31% |
| Earnings before Interest and Taxes (EBIT) |
|
50 |
54 |
34 |
31 |
50 |
37 |
24 |
84 |
73 |
29 |
-197 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
55 |
57 |
38 |
37 |
59 |
48 |
33 |
93 |
82 |
37 |
-189 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.26 |
1.24 |
1.21 |
1.52 |
1.46 |
1.00 |
1.31 |
1.50 |
1.14 |
0.90 |
0.82 |
| Price to Tangible Book Value (P/TBV) |
|
2.53 |
2.48 |
4.30 |
7.02 |
5.35 |
4.38 |
4.65 |
3.81 |
2.41 |
1.96 |
1.07 |
| Price to Revenue (P/Rev) |
|
0.73 |
0.71 |
0.49 |
0.63 |
0.57 |
0.43 |
0.68 |
0.70 |
0.61 |
0.60 |
0.31 |
| Price to Earnings (P/E) |
|
15.60 |
13.98 |
15.46 |
21.74 |
13.09 |
10.76 |
17.06 |
8.33 |
8.69 |
17.94 |
0.00 |
| Dividend Yield |
|
2.80% |
3.46% |
4.53% |
3.70% |
5.05% |
5.92% |
4.27% |
3.31% |
3.99% |
5.02% |
10.88% |
| Earnings Yield |
|
6.41% |
7.15% |
6.47% |
4.60% |
7.64% |
9.30% |
5.86% |
12.01% |
11.51% |
5.58% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.39 |
1.37 |
1.22 |
1.51 |
1.47 |
1.00 |
1.33 |
1.56 |
1.19 |
0.89 |
0.70 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.54 |
0.52 |
0.47 |
0.64 |
0.56 |
0.42 |
0.65 |
0.63 |
0.46 |
0.42 |
0.15 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
5.81 |
5.40 |
7.24 |
11.24 |
6.92 |
6.17 |
12.16 |
5.50 |
4.35 |
7.22 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
6.30 |
5.75 |
7.96 |
13.58 |
8.09 |
7.96 |
16.72 |
6.06 |
4.86 |
9.33 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
11.55 |
10.20 |
14.42 |
20.84 |
12.34 |
10.08 |
15.91 |
7.54 |
6.53 |
13.23 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
9.98 |
8.09 |
9.69 |
27.06 |
9.31 |
5.99 |
10.17 |
10.30 |
4.36 |
12.25 |
4.45 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
10.32 |
9.69 |
12.57 |
0.00 |
12.73 |
30.39 |
24.94 |
11.02 |
4.27 |
15.73 |
1.99 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.20 |
0.23 |
0.15 |
0.29 |
0.15 |
0.15 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.20 |
0.23 |
0.15 |
0.29 |
0.13 |
0.15 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
-0.33 |
-0.33 |
-0.22 |
-0.02 |
0.00 |
-0.02 |
-0.05 |
-0.10 |
-0.21 |
-0.28 |
-0.33 |
| Leverage Ratio |
|
1.22 |
1.22 |
1.35 |
1.57 |
1.56 |
1.63 |
1.66 |
1.57 |
1.41 |
1.25 |
1.30 |
| Compound Leverage Factor |
|
1.22 |
1.23 |
1.32 |
1.48 |
1.49 |
1.54 |
1.55 |
1.55 |
1.40 |
1.30 |
1.30 |
| Debt to Total Capital |
|
0.00% |
0.00% |
16.77% |
18.99% |
13.21% |
22.47% |
13.20% |
12.66% |
0.00% |
0.00% |
0.00% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
1.88% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
16.77% |
18.99% |
13.21% |
22.47% |
11.33% |
12.66% |
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% |
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% |
0.00% |
| Common Equity to Total Capital |
|
100.00% |
100.00% |
83.23% |
81.01% |
86.79% |
77.53% |
86.80% |
87.34% |
100.00% |
100.00% |
100.00% |
| Debt to EBITDA |
|
0.00 |
0.00 |
1.27 |
1.70 |
0.73 |
1.83 |
1.50 |
0.58 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
-0.38 |
0.18 |
-0.10 |
-0.16 |
-0.73 |
-0.54 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
1.27 |
1.70 |
0.73 |
1.83 |
1.29 |
0.58 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
0.00 |
0.00 |
2.53 |
3.16 |
1.31 |
2.99 |
1.96 |
0.80 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
-0.75 |
0.33 |
-0.18 |
-0.26 |
-0.95 |
-0.74 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
2.53 |
3.16 |
1.31 |
2.99 |
1.68 |
0.80 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
6.67 |
6.81 |
4.88 |
4.61 |
5.21 |
3.63 |
4.01 |
3.97 |
4.93 |
4.52 |
0.67 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
3.22 |
3.08 |
2.32 |
2.06 |
2.10 |
2.43 |
2.33 |
2.48 |
2.72 |
3.32 |
2.70 |
| Quick Ratio |
|
3.03 |
3.02 |
2.24 |
1.98 |
1.99 |
2.32 |
1.89 |
2.07 |
2.62 |
3.00 |
2.46 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
31 |
32 |
22 |
-32 |
32 |
9.76 |
16 |
46 |
83 |
17 |
42 |
| Operating Cash Flow to CapEx |
|
1,343.10% |
1,606.97% |
621.48% |
695.79% |
632.56% |
2,209.86% |
1,039.37% |
1,669.84% |
4,061.49% |
1,917.67% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
34.64 |
-18.20 |
14.56 |
4.74 |
10.18 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
44.94 |
8.86 |
19.92 |
24.03 |
24.96 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
37.71 |
7.59 |
16.77 |
22.94 |
22.56 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.41 |
1.43 |
1.49 |
1.64 |
1.69 |
1.47 |
1.20 |
1.46 |
1.39 |
1.21 |
1.35 |
| Accounts Receivable Turnover |
|
6.32 |
6.16 |
5.95 |
5.72 |
5.53 |
5.45 |
5.21 |
5.97 |
5.34 |
5.15 |
5.31 |
| 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 |
|
26.16 |
27.66 |
26.15 |
28.59 |
29.73 |
27.98 |
28.49 |
42.15 |
46.96 |
66.11 |
134.70 |
| Accounts Payable Turnover |
|
26.50 |
27.22 |
26.14 |
21.83 |
19.89 |
22.86 |
24.42 |
32.98 |
32.93 |
26.05 |
23.62 |
| Days Sales Outstanding (DSO) |
|
57.76 |
59.27 |
61.32 |
63.80 |
66.03 |
67.02 |
70.00 |
61.12 |
68.35 |
70.91 |
68.76 |
| 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) |
|
13.78 |
13.41 |
13.97 |
16.72 |
18.36 |
15.97 |
14.95 |
11.07 |
11.09 |
14.01 |
15.46 |
| Cash Conversion Cycle (CCC) |
|
43.98 |
45.86 |
47.36 |
47.08 |
47.67 |
51.05 |
55.05 |
50.05 |
57.27 |
56.90 |
53.30 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
228 |
227 |
224 |
275 |
276 |
296 |
305 |
327 |
298 |
301 |
121 |
| Invested Capital Turnover |
|
2.57 |
2.63 |
2.59 |
2.62 |
2.64 |
2.46 |
2.09 |
2.55 |
2.48 |
2.11 |
2.61 |
| Increase / (Decrease) in Invested Capital |
|
-3.27 |
-1.61 |
-2.79 |
52 |
1.02 |
20 |
9.25 |
21 |
-29 |
3.23 |
-180 |
| Enterprise Value (EV) |
|
317 |
310 |
274 |
416 |
406 |
297 |
406 |
509 |
356 |
268 |
84 |
| Market Capitalization |
|
429 |
426 |
288 |
409 |
412 |
304 |
430 |
559 |
472 |
377 |
170 |
| Book Value per Share |
|
$9.06 |
$9.32 |
$8.03 |
$8.53 |
$8.82 |
$9.45 |
$10.04 |
$11.25 |
$12.33 |
$12.39 |
$6.26 |
| Tangible Book Value per Share |
|
$4.51 |
$4.66 |
$2.26 |
$1.85 |
$2.40 |
$2.16 |
$2.82 |
$4.44 |
$5.84 |
$5.70 |
$4.82 |
| Total Capital |
|
340 |
343 |
286 |
332 |
325 |
392 |
380 |
426 |
415 |
419 |
207 |
| Total Debt |
|
0.00 |
0.00 |
48 |
63 |
43 |
88 |
50 |
54 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
48 |
63 |
43 |
88 |
43 |
54 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
-112 |
-116 |
-14 |
6.53 |
-6.03 |
-7.62 |
-24 |
-50 |
-117 |
-109 |
-86 |
| Capital Expenditures (CapEx) |
|
2.36 |
2.38 |
4.55 |
2.21 |
6.90 |
2.24 |
3.84 |
2.96 |
2.01 |
1.14 |
-9.60 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
41 |
32 |
33 |
44 |
51 |
40 |
67 |
80 |
50 |
59 |
42 |
| Debt-free Net Working Capital (DFNWC) |
|
153 |
148 |
95 |
100 |
100 |
136 |
141 |
184 |
167 |
168 |
128 |
| Net Working Capital (NWC) |
|
153 |
148 |
95 |
100 |
100 |
136 |
134 |
184 |
167 |
168 |
128 |
| Net Nonoperating Expense (NNE) |
|
-0.08 |
-0.10 |
0.35 |
1.13 |
1.44 |
1.14 |
0.30 |
0.38 |
0.13 |
-0.74 |
54 |
| Net Nonoperating Obligations (NNO) |
|
-112 |
-116 |
-14 |
6.53 |
-6.03 |
-7.62 |
-24 |
-46 |
-117 |
-118 |
-86 |
| Total Depreciation and Amortization (D&A) |
|
4.31 |
3.56 |
3.45 |
6.39 |
8.48 |
11 |
9.13 |
8.48 |
8.56 |
8.43 |
7.75 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
6.86% |
5.29% |
5.61% |
6.71% |
7.03% |
5.75% |
10.66% |
9.94% |
6.47% |
9.39% |
7.64% |
| Debt-free Net Working Capital to Revenue |
|
25.87% |
24.68% |
16.30% |
15.34% |
13.75% |
19.35% |
22.48% |
22.88% |
21.53% |
26.60% |
23.27% |
| Net Working Capital to Revenue |
|
25.87% |
24.68% |
16.30% |
15.34% |
13.75% |
19.35% |
21.34% |
22.88% |
21.53% |
26.60% |
23.27% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.73 |
$0.82 |
$0.57 |
$0.61 |
$1.00 |
$0.88 |
$0.78 |
$2.04 |
$1.63 |
$0.63 |
($5.80) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
37.83M |
37.04M |
32.85M |
30.74M |
31.60M |
31.99M |
32.44M |
32.95M |
33.41M |
33.45M |
33.06M |
| Adjusted Diluted Earnings per Share |
|
$0.72 |
$0.81 |
$0.56 |
$0.60 |
$0.98 |
$0.88 |
$0.78 |
$2.00 |
$1.59 |
$0.62 |
($5.80) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
38.25M |
37.61M |
33.47M |
31.21M |
32.21M |
32.23M |
32.55M |
33.56M |
34.19M |
33.90M |
33.06M |
| 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 |
|
37.39M |
36.25M |
29.87M |
31.92M |
31.85M |
32.14M |
32.89M |
33.46M |
33.67M |
33.56M |
33.34M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
27 |
30 |
19 |
20 |
33 |
29 |
16 |
68 |
57 |
20 |
-1.64 |
| Normalized NOPAT Margin |
|
4.64% |
5.07% |
3.26% |
3.05% |
4.51% |
4.18% |
2.55% |
8.39% |
7.31% |
3.21% |
-0.30% |
| Pre Tax Income Margin |
|
8.53% |
9.02% |
5.79% |
4.42% |
6.58% |
5.01% |
3.60% |
10.31% |
9.36% |
4.71% |
-35.56% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
54.69 |
17.65 |
22.90 |
18.09 |
15.18 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
30.20 |
11.50 |
15.03 |
14.28 |
15.96 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
47.46 |
16.38 |
19.75 |
17.01 |
12.78 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
22.97 |
10.23 |
11.88 |
13.19 |
13.55 |
0.00 |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
42.71% |
46.27% |
75.90% |
75.79% |
51.34% |
62.16% |
72.26% |
27.69% |
34.56% |
89.50% |
-9.72% |
| Augmented Payout Ratio |
|
138.23% |
138.66% |
713.33% |
102.97% |
146.33% |
79.83% |
72.26% |
56.94% |
62.52% |
127.53% |
-16.50% |