| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
72,657,937.00 |
72,911,811.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
72,657,937.00 |
72,911,811.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.32 |
0.99 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-0.70% |
10.43% |
19.09% |
17.57% |
13.02% |
12.05% |
0.21% |
6.77% |
6.92% |
- |
17.99% |
| EBITDA Growth |
|
3.48% |
-1.36% |
23.06% |
8.09% |
-7.94% |
17.44% |
-4.28% |
-160.97% |
-46.35% |
- |
84.74% |
| EBIT Growth |
|
5.06% |
0.44% |
22.01% |
6.43% |
-9.86% |
17.06% |
-5.72% |
-185.89% |
-57.95% |
- |
84.57% |
| NOPAT Growth |
|
4.79% |
13.25% |
23.03% |
6.94% |
-12.71% |
3.26% |
-6.32% |
-178.47% |
-53.36% |
- |
83.01% |
| Net Income Growth |
|
5.43% |
15.82% |
21.14% |
5.35% |
-13.09% |
2.15% |
-7.41% |
-204.77% |
-61.44% |
- |
73.64% |
| EPS Growth |
|
10.13% |
16.67% |
25.00% |
6.52% |
-11.49% |
0.00% |
-5.00% |
-214.29% |
-62.34% |
- |
75.44% |
| Operating Cash Flow Growth |
|
-117.01% |
-24.69% |
-18.31% |
14.63% |
109.86% |
-31.44% |
-19.91% |
-39.30% |
5,178.60% |
- |
-193.85% |
| Free Cash Flow Firm Growth |
|
229.04% |
-205.88% |
-154.09% |
-136.90% |
-111.18% |
89.65% |
74.85% |
-788.49% |
-2,382.72% |
- |
-2,729.17% |
| Invested Capital Growth |
|
-7.91% |
13.75% |
14.49% |
14.71% |
10.62% |
6.50% |
7.40% |
60.71% |
49.77% |
- |
52.90% |
| Revenue Q/Q Growth |
|
24.13% |
-5.97% |
6.29% |
-5.22% |
19.31% |
-6.78% |
-4.94% |
0.99% |
19.48% |
- |
-13.35% |
| EBITDA Q/Q Growth |
|
80.72% |
-48.86% |
38.56% |
-15.59% |
53.92% |
-34.77% |
12.94% |
-153.76% |
235.46% |
- |
43.51% |
| EBIT Q/Q Growth |
|
87.87% |
-51.74% |
42.10% |
-17.40% |
59.12% |
-37.32% |
14.45% |
-175.25% |
177.89% |
- |
172.98% |
| NOPAT Q/Q Growth |
|
89.48% |
-43.94% |
21.59% |
-17.21% |
54.68% |
-33.68% |
10.30% |
-169.36% |
191.92% |
- |
164.69% |
| Net Income Q/Q Growth |
|
85.64% |
-43.16% |
20.41% |
-17.09% |
53.16% |
-33.19% |
9.14% |
-193.82% |
156.36% |
- |
190.62% |
| EPS Q/Q Growth |
|
89.13% |
-43.68% |
22.45% |
-18.33% |
57.14% |
-36.36% |
16.33% |
-198.25% |
151.79% |
- |
203.03% |
| Operating Cash Flow Q/Q Growth |
|
-104.71% |
3,465.50% |
-110.37% |
797.27% |
-99.59% |
23,289.86% |
-118.13% |
452.95% |
-64.74% |
- |
-160.73% |
| Free Cash Flow Firm Q/Q Growth |
|
-7.73% |
-134.06% |
-12.62% |
-4.25% |
72.06% |
68.44% |
-173.56% |
-3,582.52% |
21.92% |
- |
-0.23% |
| Invested Capital Q/Q Growth |
|
14.07% |
-2.60% |
11.52% |
-7.41% |
10.00% |
-6.23% |
12.47% |
38.54% |
2.51% |
- |
12.76% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
42.09% |
41.34% |
40.70% |
41.47% |
41.55% |
40.43% |
40.88% |
40.43% |
41.53% |
- |
54.73% |
| EBITDA Margin |
|
15.67% |
8.52% |
11.11% |
9.90% |
12.77% |
8.93% |
10.61% |
-5.65% |
6.41% |
- |
16.62% |
| Operating Margin |
|
14.97% |
7.68% |
10.27% |
8.95% |
11.94% |
8.03% |
9.67% |
-7.20% |
4.70% |
- |
15.12% |
| EBIT Margin |
|
14.97% |
7.68% |
10.27% |
8.95% |
11.94% |
8.03% |
9.67% |
-7.20% |
4.70% |
- |
15.12% |
| Profit (Net Income) Margin |
|
11.78% |
7.12% |
8.07% |
7.06% |
9.06% |
6.49% |
7.45% |
-6.93% |
3.27% |
- |
10.97% |
| Tax Burden Percent |
|
76.91% |
89.33% |
76.43% |
76.62% |
74.48% |
78.80% |
75.95% |
111.24% |
82.61% |
- |
75.31% |
| Interest Burden Percent |
|
102.32% |
103.74% |
102.74% |
102.89% |
101.88% |
102.63% |
101.55% |
86.44% |
84.22% |
- |
96.35% |
| Effective Tax Rate |
|
23.09% |
10.67% |
23.57% |
23.38% |
25.52% |
21.20% |
24.05% |
0.00% |
17.39% |
- |
24.69% |
| Return on Invested Capital (ROIC) |
|
32.90% |
22.92% |
24.64% |
24.15% |
28.91% |
22.15% |
22.96% |
-13.76% |
10.23% |
- |
31.35% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
32.06% |
22.39% |
23.98% |
23.69% |
28.31% |
21.69% |
22.52% |
-497.51% |
-7.76% |
- |
22.61% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-6.64% |
-6.69% |
-5.16% |
-6.42% |
-5.75% |
-5.28% |
-3.69% |
-1.28% |
-0.20% |
- |
0.76% |
| Return on Equity (ROE) |
|
26.26% |
16.24% |
19.48% |
17.73% |
23.16% |
16.87% |
19.26% |
-15.03% |
10.03% |
- |
32.11% |
| Cash Return on Invested Capital (CROIC) |
|
32.48% |
15.47% |
13.21% |
15.57% |
14.89% |
20.03% |
15.99% |
-35.88% |
-33.10% |
- |
-33.01% |
| Operating Return on Assets (OROA) |
|
22.97% |
11.69% |
16.95% |
14.54% |
19.28% |
13.28% |
16.16% |
-10.22% |
6.42% |
- |
23.55% |
| Return on Assets (ROA) |
|
18.08% |
10.83% |
13.31% |
11.46% |
14.63% |
10.74% |
12.47% |
-9.82% |
4.47% |
- |
17.08% |
| Return on Common Equity (ROCE) |
|
25.85% |
15.94% |
19.07% |
17.29% |
22.58% |
16.41% |
18.75% |
-14.55% |
9.68% |
- |
31.02% |
| Return on Equity Simple (ROE_SIMPLE) |
|
20.18% |
0.00% |
22.02% |
22.72% |
21.00% |
0.00% |
19.72% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
64 |
36 |
43 |
36 |
56 |
37 |
41 |
-28 |
26 |
28 |
74 |
| NOPAT Margin |
|
11.51% |
6.86% |
7.85% |
6.86% |
8.89% |
6.33% |
7.34% |
-5.04% |
3.88% |
- |
11.39% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.84% |
0.53% |
0.66% |
0.46% |
0.60% |
0.46% |
0.44% |
483.76% |
17.99% |
- |
8.74% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
4.19% |
- |
- |
- |
4.21% |
4.50% |
-2.43% |
2.19% |
2.47% |
6.03% |
| Cost of Revenue to Revenue |
|
57.91% |
58.66% |
59.30% |
58.53% |
58.45% |
59.57% |
59.12% |
59.57% |
58.47% |
- |
45.27% |
| SG&A Expenses to Revenue |
|
27.12% |
32.40% |
30.12% |
31.27% |
28.64% |
32.62% |
32.02% |
47.20% |
36.84% |
- |
39.55% |
| 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 |
|
27.12% |
33.65% |
30.43% |
32.52% |
29.61% |
32.40% |
31.21% |
47.64% |
36.84% |
- |
39.61% |
| Earnings before Interest and Taxes (EBIT) |
|
83 |
40 |
57 |
47 |
75 |
47 |
53 |
-40 |
31 |
36 |
99 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
87 |
44 |
61 |
52 |
80 |
52 |
59 |
-32 |
43 |
76 |
109 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
2.80 |
3.70 |
3.77 |
3.84 |
4.27 |
3.62 |
2.20 |
2.09 |
2.86 |
- |
2.71 |
| Price to Tangible Book Value (P/TBV) |
|
4.13 |
5.87 |
5.99 |
6.18 |
6.54 |
5.58 |
3.35 |
6.13 |
8.12 |
- |
6.46 |
| Price to Revenue (P/Rev) |
|
1.21 |
1.55 |
1.50 |
1.44 |
1.60 |
1.34 |
0.84 |
0.75 |
1.03 |
- |
0.94 |
| Price to Earnings (P/E) |
|
14.01 |
17.92 |
17.42 |
17.28 |
20.87 |
18.12 |
11.62 |
19.13 |
43.22 |
- |
32.52 |
| Dividend Yield |
|
2.70% |
2.04% |
2.00% |
1.99% |
1.71% |
1.98% |
3.15% |
3.50% |
2.51% |
- |
2.48% |
| Earnings Yield |
|
7.14% |
5.58% |
5.74% |
5.79% |
4.79% |
5.52% |
8.60% |
5.23% |
2.31% |
- |
3.08% |
| Enterprise Value to Invested Capital (EV/IC) |
|
3.33 |
4.55 |
4.25 |
4.52 |
4.80 |
4.30 |
2.39 |
1.87 |
2.47 |
- |
2.35 |
| Enterprise Value to Revenue (EV/Rev) |
|
1.12 |
1.45 |
1.45 |
1.37 |
1.55 |
1.27 |
0.79 |
0.84 |
1.12 |
- |
1.03 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
9.41 |
12.57 |
12.46 |
12.08 |
14.50 |
11.82 |
7.47 |
12.31 |
21.82 |
- |
13.87 |
| Enterprise Value to EBIT (EV/EBIT) |
|
10.13 |
13.49 |
13.39 |
13.03 |
15.77 |
12.87 |
8.16 |
14.54 |
29.08 |
- |
21.56 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
13.16 |
17.10 |
16.98 |
16.50 |
20.17 |
16.86 |
10.71 |
21.52 |
43.92 |
- |
32.17 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
7.74 |
12.54 |
13.20 |
12.24 |
14.00 |
14.61 |
9.28 |
12.88 |
15.18 |
- |
21.61 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
9.82 |
31.32 |
34.35 |
31.03 |
33.84 |
22.16 |
15.49 |
0.00 |
0.00 |
- |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.01 |
0.01 |
0.00 |
0.00 |
0.34 |
0.34 |
- |
0.30 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.33 |
0.33 |
- |
0.30 |
| Financial Leverage |
|
-0.21 |
-0.30 |
-0.22 |
-0.27 |
-0.20 |
-0.24 |
-0.16 |
0.00 |
0.03 |
- |
0.03 |
| Leverage Ratio |
|
1.48 |
1.54 |
1.49 |
1.58 |
1.60 |
1.60 |
1.56 |
1.93 |
1.98 |
- |
1.83 |
| Compound Leverage Factor |
|
1.51 |
1.60 |
1.53 |
1.63 |
1.63 |
1.64 |
1.59 |
1.67 |
1.67 |
- |
1.76 |
| Debt to Total Capital |
|
0.13% |
0.39% |
0.44% |
1.42% |
0.89% |
0.00% |
0.00% |
25.56% |
25.11% |
- |
23.22% |
| Short-Term Debt to Total Capital |
|
0.13% |
0.39% |
0.44% |
1.42% |
0.89% |
0.00% |
0.00% |
0.74% |
0.27% |
- |
0.00% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
24.82% |
24.83% |
- |
23.22% |
| 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 |
|
1.95% |
2.17% |
2.17% |
2.85% |
3.01% |
3.23% |
3.14% |
2.60% |
2.98% |
- |
2.76% |
| Common Equity to Total Capital |
|
97.91% |
97.44% |
97.39% |
95.73% |
96.10% |
96.77% |
96.86% |
71.84% |
71.91% |
- |
74.01% |
| Debt to EBITDA |
|
0.01 |
0.01 |
0.02 |
0.05 |
0.03 |
0.00 |
0.00 |
1.87 |
2.44 |
- |
1.46 |
| Net Debt to EBITDA |
|
-0.90 |
-0.95 |
-0.58 |
-0.74 |
-0.60 |
0.00 |
0.00 |
1.16 |
1.55 |
- |
1.07 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.81 |
2.41 |
- |
1.46 |
| Debt to NOPAT |
|
0.01 |
0.02 |
0.02 |
0.07 |
0.05 |
0.00 |
0.00 |
3.26 |
4.91 |
- |
3.39 |
| Net Debt to NOPAT |
|
-1.25 |
-1.29 |
-0.79 |
-1.01 |
-0.84 |
0.00 |
0.00 |
2.03 |
3.11 |
- |
2.48 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
3.17 |
4.86 |
- |
3.39 |
| Altman Z-Score |
|
7.20 |
7.43 |
8.06 |
7.26 |
7.37 |
7.35 |
6.13 |
3.78 |
4.09 |
- |
4.65 |
| Noncontrolling Interest Sharing Ratio |
|
1.54% |
1.82% |
2.08% |
2.47% |
2.50% |
2.71% |
2.67% |
3.20% |
3.52% |
- |
3.37% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
2.57 |
2.26 |
2.43 |
2.12 |
2.09 |
2.16 |
2.25 |
2.01 |
1.91 |
- |
2.23 |
| Quick Ratio |
|
1.83 |
1.54 |
1.71 |
1.41 |
1.40 |
1.44 |
1.54 |
0.98 |
0.93 |
- |
1.10 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
119 |
-41 |
-46 |
-48 |
-13 |
-4.21 |
-12 |
-424 |
-331 |
-325 |
-326 |
| Operating Cash Flow to CapEx |
|
-73.71% |
2,719.10% |
-394.70% |
2,068.88% |
6.02% |
1,120.41% |
-191.25% |
866.70% |
158.12% |
- |
-937.76% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-111.74 |
-66.93 |
- |
-90.37 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
17.51 |
4.74 |
- |
-15.35 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
15.49 |
1.74 |
- |
-16.99 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.53 |
1.52 |
1.65 |
1.62 |
1.62 |
1.65 |
1.67 |
1.42 |
1.37 |
- |
1.56 |
| Accounts Receivable Turnover |
|
4.89 |
6.12 |
5.48 |
6.35 |
5.02 |
6.05 |
5.17 |
6.15 |
5.21 |
- |
5.84 |
| Inventory Turnover |
|
4.96 |
5.02 |
6.33 |
5.60 |
5.50 |
5.53 |
6.11 |
4.04 |
3.75 |
- |
4.70 |
| Fixed Asset Turnover |
|
47.26 |
45.11 |
46.52 |
47.05 |
45.39 |
43.66 |
40.30 |
30.23 |
28.60 |
- |
29.56 |
| Accounts Payable Turnover |
|
9.31 |
7.88 |
8.89 |
7.86 |
7.12 |
7.31 |
6.95 |
6.45 |
5.82 |
- |
7.04 |
| Days Sales Outstanding (DSO) |
|
74.71 |
59.60 |
66.57 |
57.47 |
72.67 |
60.38 |
70.60 |
59.38 |
70.07 |
- |
62.51 |
| Days Inventory Outstanding (DIO) |
|
73.58 |
72.69 |
57.70 |
65.16 |
66.39 |
65.98 |
59.75 |
90.25 |
97.24 |
- |
77.62 |
| Days Payable Outstanding (DPO) |
|
39.21 |
46.32 |
41.07 |
46.41 |
51.25 |
49.90 |
52.53 |
56.59 |
62.67 |
- |
51.86 |
| Cash Conversion Cycle (CCC) |
|
109.08 |
85.97 |
83.20 |
76.21 |
87.81 |
76.46 |
77.82 |
93.05 |
104.65 |
- |
88.27 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
648 |
632 |
704 |
652 |
717 |
673 |
756 |
1,048 |
1,074 |
1,026 |
1,157 |
| Invested Capital Turnover |
|
2.86 |
3.34 |
3.14 |
3.52 |
3.25 |
3.50 |
3.13 |
2.73 |
2.64 |
- |
2.75 |
| Increase / (Decrease) in Invested Capital |
|
-56 |
76 |
89 |
84 |
69 |
41 |
52 |
396 |
357 |
353 |
400 |
| Enterprise Value (EV) |
|
2,158 |
2,876 |
2,993 |
2,948 |
3,441 |
2,894 |
1,809 |
1,956 |
2,656 |
- |
2,717 |
| Market Capitalization |
|
2,346 |
3,074 |
3,114 |
3,104 |
3,557 |
3,070 |
1,928 |
1,742 |
2,432 |
- |
2,473 |
| Book Value per Share |
|
$11.11 |
$11.12 |
$11.15 |
$11.02 |
$11.48 |
$11.74 |
$12.09 |
$11.47 |
$11.71 |
$11.92 |
$12.52 |
| Tangible Book Value per Share |
|
$7.55 |
$7.01 |
$7.03 |
$6.84 |
$7.49 |
$7.63 |
$7.95 |
$3.91 |
$4.13 |
$4.55 |
$5.25 |
| Total Capital |
|
855 |
851 |
847 |
844 |
868 |
876 |
904 |
1,160 |
1,183 |
1,138 |
1,234 |
| Total Debt |
|
1.15 |
3.33 |
3.74 |
12 |
7.72 |
0.00 |
0.00 |
296 |
297 |
234 |
286 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
288 |
294 |
234 |
286 |
| Net Debt |
|
-205 |
-216 |
-139 |
-180 |
-143 |
-203 |
-147 |
185 |
188 |
122 |
209 |
| Capital Expenditures (CapEx) |
|
6.11 |
5.57 |
3.98 |
5.29 |
7.37 |
9.27 |
9.85 |
7.67 |
15 |
10 |
5.90 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
317 |
261 |
335 |
274 |
349 |
278 |
344 |
398 |
415 |
363 |
500 |
| Debt-free Net Working Capital (DFNWC) |
|
523 |
481 |
479 |
466 |
500 |
481 |
491 |
510 |
524 |
475 |
578 |
| Net Working Capital (NWC) |
|
522 |
477 |
475 |
454 |
492 |
481 |
491 |
501 |
521 |
475 |
578 |
| Net Nonoperating Expense (NNE) |
|
-1.48 |
-1.33 |
-1.19 |
-1.04 |
-1.04 |
-0.97 |
-0.63 |
11 |
4.09 |
3.44 |
2.71 |
| Net Nonoperating Obligations (NNO) |
|
-205 |
-216 |
-139 |
-180 |
-143 |
-203 |
-147 |
185 |
188 |
122 |
209 |
| Total Depreciation and Amortization (D&A) |
|
3.88 |
4.36 |
4.63 |
4.94 |
5.17 |
5.27 |
5.25 |
8.67 |
11 |
39 |
9.80 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
16.38% |
13.16% |
16.20% |
12.75% |
15.72% |
12.16% |
15.07% |
17.16% |
17.56% |
- |
19.00% |
| Debt-free Net Working Capital to Revenue |
|
27.06% |
24.25% |
23.12% |
21.70% |
22.50% |
21.07% |
21.52% |
21.98% |
22.17% |
- |
21.93% |
| Net Working Capital to Revenue |
|
27.00% |
24.08% |
22.93% |
21.14% |
22.15% |
21.07% |
21.52% |
21.61% |
22.03% |
- |
21.93% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.88 |
$0.50 |
$0.61 |
$0.50 |
$0.78 |
$0.49 |
$0.57 |
($0.56) |
$0.29 |
$0.33 |
$1.01 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
72.94M |
73.34M |
72.29M |
71.46M |
70.81M |
71.27M |
70.77M |
70.87M |
70.91M |
70.87M |
71.16M |
| Adjusted Diluted Earnings per Share |
|
$0.87 |
$0.49 |
$0.60 |
$0.49 |
$0.77 |
$0.49 |
$0.57 |
($0.56) |
$0.29 |
$0.33 |
$1.00 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
74.07M |
74.57M |
72.87M |
72.00M |
71.57M |
71.96M |
71.06M |
70.87M |
71.16M |
71.18M |
71.88M |
| 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 |
|
74.61M |
74.00M |
73.38M |
72.62M |
72.19M |
72.38M |
72.63M |
72.65M |
72.66M |
72.91M |
73.09M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
64 |
41 |
45 |
36 |
62 |
37 |
41 |
-28 |
26 |
33 |
74 |
| Normalized NOPAT Margin |
|
11.51% |
7.98% |
8.09% |
6.86% |
9.92% |
6.33% |
7.34% |
-5.04% |
3.88% |
- |
11.39% |
| Pre Tax Income Margin |
|
15.32% |
7.97% |
10.55% |
9.21% |
12.16% |
8.24% |
9.81% |
-6.23% |
3.95% |
- |
14.57% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-10.61 |
6.34 |
- |
27.39 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-7.43 |
5.24 |
- |
20.63 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-12.63 |
3.34 |
- |
25.75 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-9.45 |
2.24 |
- |
18.99 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
38.61% |
36.95% |
35.02% |
34.36% |
35.10% |
35.55% |
37.81% |
67.27% |
105.03% |
- |
80.59% |
| Augmented Payout Ratio |
|
122.08% |
118.77% |
112.73% |
118.04% |
111.58% |
91.51% |
77.71% |
99.33% |
122.74% |
- |
97.11% |