| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
90,417,621.00 |
90,561,252.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
90,417,621.00 |
90,561,252.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.33 |
0.27 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-2.80% |
-3.28% |
-3.33% |
3.82% |
13.17% |
17.07% |
22.12% |
23.60% |
16.98% |
- |
10.25% |
| EBITDA Growth |
|
25.96% |
4.99% |
11.75% |
6.09% |
9.16% |
-22.89% |
24.84% |
15.22% |
712.47% |
- |
17.29% |
| EBIT Growth |
|
52.82% |
4.50% |
15.47% |
11.25% |
16.20% |
-30.12% |
44.83% |
24.64% |
98.95% |
- |
20.70% |
| NOPAT Growth |
|
30.20% |
39.70% |
33.97% |
12.02% |
10.42% |
-42.44% |
60.72% |
56.68% |
65.23% |
- |
-5.71% |
| Net Income Growth |
|
82.14% |
3.40% |
23.19% |
24.34% |
29.95% |
-45.57% |
80.54% |
59.13% |
147.07% |
- |
15.06% |
| EPS Growth |
|
100.00% |
18.75% |
44.44% |
40.00% |
40.00% |
-52.63% |
76.92% |
57.14% |
142.86% |
- |
13.04% |
| Operating Cash Flow Growth |
|
-47.75% |
21.89% |
17.16% |
-22.05% |
-21.51% |
2.22% |
-29.12% |
-43.37% |
218.84% |
- |
27.64% |
| Free Cash Flow Firm Growth |
|
135.32% |
229.82% |
2,507.85% |
-2.98% |
74.38% |
1.25% |
-100.33% |
-210.68% |
-122.83% |
- |
-11,509.69% |
| Invested Capital Growth |
|
-0.11% |
-1.70% |
-4.14% |
-3.75% |
-1.91% |
-3.15% |
4.43% |
11.30% |
6.15% |
- |
6.58% |
| Revenue Q/Q Growth |
|
-1.55% |
3.83% |
-2.90% |
4.60% |
7.32% |
7.40% |
1.29% |
5.87% |
1.57% |
- |
-2.14% |
| EBITDA Q/Q Growth |
|
-8.43% |
41.13% |
-19.63% |
2.14% |
-5.78% |
-0.30% |
30.11% |
-5.73% |
33.36% |
- |
-0.91% |
| EBIT Q/Q Growth |
|
-12.27% |
65.94% |
-28.58% |
7.01% |
-8.37% |
-0.20% |
48.01% |
-7.91% |
46.26% |
- |
-2.53% |
| NOPAT Q/Q Growth |
|
22.00% |
18.48% |
-18.27% |
-5.18% |
20.26% |
-38.24% |
128.21% |
-7.57% |
26.82% |
- |
-22.60% |
| Net Income Q/Q Growth |
|
-3.55% |
66.57% |
-28.03% |
7.55% |
0.80% |
-30.24% |
138.72% |
-5.21% |
56.51% |
- |
-18.09% |
| EPS Q/Q Growth |
|
0.00% |
90.00% |
-31.58% |
7.69% |
0.00% |
-35.71% |
155.56% |
-4.35% |
54.55% |
- |
-16.13% |
| Operating Cash Flow Q/Q Growth |
|
-43.73% |
83.45% |
28.67% |
-41.31% |
-43.33% |
138.90% |
-10.78% |
-53.11% |
219.03% |
- |
56.08% |
| Free Cash Flow Firm Q/Q Growth |
|
-55.94% |
75.53% |
36.58% |
-8.14% |
-20.81% |
1.92% |
-100.45% |
-30,621.29% |
83.66% |
- |
61.68% |
| Invested Capital Q/Q Growth |
|
1.47% |
-0.14% |
-4.71% |
-0.32% |
3.41% |
-1.40% |
2.75% |
6.23% |
-1.37% |
- |
-2.44% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
42.32% |
-15.61% |
40.47% |
100.00% |
100.00% |
-70.47% |
38.38% |
100.00% |
100.00% |
- |
35.42% |
| EBITDA Margin |
|
15.51% |
21.08% |
17.45% |
17.04% |
14.96% |
13.88% |
17.83% |
15.88% |
20.85% |
- |
18.97% |
| Operating Margin |
|
10.17% |
13.46% |
10.36% |
9.55% |
9.48% |
8.00% |
12.33% |
10.32% |
12.70% |
- |
11.17% |
| EBIT Margin |
|
8.89% |
14.20% |
10.45% |
10.69% |
9.12% |
8.48% |
12.39% |
10.78% |
15.52% |
- |
13.56% |
| Profit (Net Income) Margin |
|
4.33% |
6.95% |
5.15% |
5.29% |
4.97% |
3.23% |
7.61% |
6.82% |
10.50% |
- |
7.94% |
| Tax Burden Percent |
|
68.16% |
58.77% |
64.28% |
63.20% |
71.37% |
48.59% |
71.09% |
74.10% |
75.20% |
- |
67.09% |
| Interest Burden Percent |
|
71.51% |
83.24% |
76.69% |
78.41% |
76.37% |
78.42% |
86.45% |
85.37% |
90.02% |
- |
87.32% |
| Effective Tax Rate |
|
31.84% |
41.23% |
35.72% |
36.80% |
28.63% |
51.41% |
28.91% |
25.90% |
24.80% |
- |
32.91% |
| Return on Invested Capital (ROIC) |
|
11.14% |
12.52% |
10.82% |
9.96% |
11.24% |
6.79% |
16.24% |
14.50% |
18.65% |
- |
15.26% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
7.18% |
10.86% |
7.34% |
8.22% |
7.28% |
5.00% |
12.07% |
11.39% |
23.58% |
- |
15.96% |
| Return on Net Nonoperating Assets (RNNOA) |
|
2.47% |
3.30% |
1.56% |
1.81% |
1.82% |
1.08% |
1.90% |
1.79% |
2.57% |
- |
7.93% |
| Return on Equity (ROE) |
|
13.61% |
15.81% |
12.38% |
11.77% |
13.07% |
7.87% |
18.13% |
16.29% |
21.22% |
- |
23.19% |
| Cash Return on Invested Capital (CROIC) |
|
9.12% |
11.62% |
15.17% |
15.11% |
13.24% |
13.23% |
7.46% |
2.19% |
8.84% |
- |
11.02% |
| Operating Return on Assets (OROA) |
|
9.42% |
14.87% |
10.64% |
10.96% |
9.61% |
9.28% |
13.92% |
12.46% |
17.95% |
- |
16.71% |
| Return on Assets (ROA) |
|
4.59% |
7.27% |
5.24% |
5.43% |
5.24% |
3.54% |
8.56% |
7.89% |
12.15% |
- |
9.79% |
| Return on Common Equity (ROCE) |
|
13.61% |
15.81% |
12.38% |
11.77% |
13.07% |
7.87% |
18.13% |
16.29% |
21.22% |
- |
23.19% |
| Return on Equity Simple (ROE_SIMPLE) |
|
10.53% |
0.00% |
10.54% |
10.94% |
10.88% |
0.00% |
10.63% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
16 |
19 |
15 |
14 |
17 |
11 |
24 |
22 |
29 |
30 |
23 |
| NOPAT Margin |
|
6.93% |
7.91% |
6.66% |
6.04% |
6.76% |
3.89% |
8.76% |
7.65% |
9.55% |
- |
7.49% |
| Net Nonoperating Expense Percent (NNEP) |
|
3.95% |
1.66% |
3.48% |
1.74% |
3.97% |
1.78% |
4.16% |
3.11% |
-4.93% |
- |
-0.70% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
2.63% |
- |
- |
- |
1.42% |
3.15% |
2.83% |
3.51% |
3.52% |
2.99% |
| Cost of Revenue to Revenue |
|
57.68% |
115.61% |
59.53% |
0.00% |
0.00% |
170.47% |
61.62% |
0.00% |
0.00% |
- |
64.58% |
| SG&A Expenses to Revenue |
|
25.31% |
20.89% |
23.26% |
23.65% |
24.54% |
24.71% |
20.67% |
23.26% |
19.99% |
- |
19.03% |
| 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 |
|
32.15% |
-29.07% |
30.11% |
90.45% |
90.53% |
-78.47% |
26.05% |
89.68% |
87.30% |
- |
24.25% |
| Earnings before Interest and Taxes (EBIT) |
|
20 |
33 |
24 |
25 |
23 |
23 |
34 |
32 |
46 |
43 |
42 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
35 |
49 |
40 |
41 |
38 |
38 |
50 |
47 |
62 |
59 |
58 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
2.25 |
2.65 |
2.27 |
2.55 |
2.34 |
3.04 |
2.36 |
2.74 |
2.83 |
- |
2.21 |
| Price to Tangible Book Value (P/TBV) |
|
69.23 |
39.38 |
20.99 |
19.53 |
12.28 |
14.06 |
9.10 |
9.22 |
8.47 |
- |
0.00 |
| Price to Revenue (P/Rev) |
|
1.04 |
1.26 |
1.13 |
1.27 |
1.20 |
1.52 |
1.17 |
1.35 |
1.40 |
- |
0.50 |
| Price to Earnings (P/E) |
|
21.38 |
25.55 |
21.57 |
23.28 |
21.51 |
32.98 |
22.18 |
23.74 |
19.70 |
- |
5.76 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
54.40% |
| Earnings Yield |
|
4.68% |
3.91% |
4.64% |
4.30% |
4.65% |
3.03% |
4.51% |
4.21% |
5.08% |
- |
17.35% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.93 |
2.25 |
2.05 |
2.29 |
2.15 |
2.81 |
2.23 |
2.54 |
2.72 |
- |
1.54 |
| Enterprise Value to Revenue (EV/Rev) |
|
1.20 |
1.41 |
1.23 |
1.36 |
1.28 |
1.58 |
1.23 |
1.41 |
1.43 |
- |
0.78 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
7.17 |
8.26 |
6.97 |
7.67 |
7.30 |
10.08 |
7.71 |
9.03 |
7.22 |
- |
4.20 |
| Enterprise Value to EBIT (EV/EBIT) |
|
11.71 |
13.50 |
11.31 |
12.31 |
11.59 |
16.47 |
12.06 |
13.82 |
12.09 |
- |
5.84 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
21.35 |
22.56 |
18.32 |
19.95 |
18.86 |
27.59 |
19.28 |
20.80 |
18.90 |
- |
9.15 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
8.18 |
9.09 |
7.48 |
8.85 |
8.88 |
11.35 |
10.35 |
14.03 |
11.07 |
- |
6.43 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
21.10 |
19.23 |
13.21 |
14.89 |
16.11 |
20.92 |
30.50 |
122.36 |
31.66 |
- |
14.43 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.62 |
0.60 |
0.58 |
0.57 |
0.53 |
0.52 |
0.49 |
0.46 |
0.43 |
- |
1.79 |
| Long-Term Debt to Equity |
|
0.61 |
0.58 |
0.56 |
0.54 |
0.50 |
0.49 |
0.45 |
0.43 |
0.40 |
- |
1.73 |
| Financial Leverage |
|
0.34 |
0.30 |
0.21 |
0.22 |
0.25 |
0.22 |
0.16 |
0.16 |
0.11 |
- |
0.50 |
| Leverage Ratio |
|
2.04 |
1.97 |
1.93 |
1.96 |
1.97 |
1.94 |
1.91 |
1.90 |
1.87 |
- |
2.47 |
| Compound Leverage Factor |
|
1.46 |
1.64 |
1.48 |
1.54 |
1.51 |
1.52 |
1.65 |
1.62 |
1.69 |
- |
2.16 |
| Debt to Total Capital |
|
38.27% |
37.48% |
36.62% |
36.19% |
34.63% |
34.02% |
32.71% |
31.43% |
30.27% |
- |
64.13% |
| Short-Term Debt to Total Capital |
|
0.92% |
1.14% |
1.36% |
1.59% |
1.75% |
1.97% |
2.13% |
2.29% |
2.44% |
- |
2.22% |
| Long-Term Debt to Total Capital |
|
37.35% |
36.34% |
35.26% |
34.61% |
32.88% |
32.05% |
30.57% |
29.14% |
27.83% |
- |
61.91% |
| 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 |
|
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 |
|
61.73% |
62.52% |
63.38% |
63.81% |
65.37% |
65.98% |
67.29% |
68.57% |
69.73% |
- |
35.87% |
| Debt to EBITDA |
|
1.71 |
1.67 |
1.62 |
1.59 |
1.55 |
1.64 |
1.52 |
1.45 |
1.08 |
- |
2.18 |
| Net Debt to EBITDA |
|
0.97 |
0.88 |
0.60 |
0.55 |
0.47 |
0.41 |
0.34 |
0.39 |
0.16 |
- |
1.50 |
| Long-Term Debt to EBITDA |
|
1.67 |
1.62 |
1.56 |
1.52 |
1.47 |
1.54 |
1.42 |
1.34 |
1.00 |
- |
2.10 |
| Debt to NOPAT |
|
5.08 |
4.57 |
4.26 |
4.13 |
3.99 |
4.48 |
3.80 |
3.33 |
2.84 |
- |
4.75 |
| Net Debt to NOPAT |
|
2.89 |
2.39 |
1.58 |
1.42 |
1.22 |
1.12 |
0.84 |
0.90 |
0.42 |
- |
3.28 |
| Long-Term Debt to NOPAT |
|
4.96 |
4.43 |
4.10 |
3.94 |
3.79 |
4.22 |
3.55 |
3.09 |
2.61 |
- |
4.58 |
| Altman Z-Score |
|
2.58 |
3.02 |
2.83 |
3.04 |
2.89 |
3.41 |
3.09 |
3.43 |
3.71 |
- |
1.88 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
2.93 |
3.23 |
3.36 |
3.23 |
3.02 |
2.86 |
2.87 |
2.84 |
2.89 |
- |
2.75 |
| Quick Ratio |
|
2.64 |
2.97 |
3.12 |
2.96 |
2.74 |
2.57 |
2.54 |
2.49 |
2.63 |
- |
2.44 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
16 |
29 |
39 |
36 |
28 |
29 |
-0.13 |
-40 |
-6.48 |
-39 |
-15 |
| Operating Cash Flow to CapEx |
|
275.89% |
491.60% |
1,432.73% |
665.06% |
158.57% |
200.45% |
250.52% |
100.22% |
441.10% |
- |
453.74% |
| Free Cash Flow to Firm to Interest Expense |
|
2.85 |
5.12 |
7.04 |
6.52 |
5.15 |
5.76 |
-0.03 |
-8.55 |
-1.40 |
- |
-2.84 |
| Operating Cash Flow to Interest Expense |
|
3.80 |
7.13 |
9.24 |
5.47 |
3.09 |
8.10 |
7.78 |
3.67 |
11.73 |
- |
8.79 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
2.42 |
5.68 |
8.60 |
4.65 |
1.14 |
4.06 |
4.67 |
0.01 |
9.07 |
- |
6.85 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.06 |
1.05 |
1.02 |
1.03 |
1.05 |
1.09 |
1.12 |
1.16 |
1.16 |
- |
1.23 |
| Accounts Receivable Turnover |
|
5.31 |
5.20 |
5.45 |
5.27 |
5.03 |
5.30 |
5.63 |
5.42 |
5.21 |
- |
5.37 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Fixed Asset Turnover |
|
12.47 |
12.84 |
13.34 |
13.76 |
13.68 |
14.67 |
15.05 |
15.30 |
14.63 |
- |
14.46 |
| Accounts Payable Turnover |
|
13.75 |
17.07 |
18.54 |
14.71 |
11.08 |
15.18 |
19.16 |
14.07 |
14.13 |
- |
4.02 |
| Days Sales Outstanding (DSO) |
|
68.70 |
70.19 |
66.94 |
69.20 |
72.60 |
68.93 |
64.86 |
67.39 |
70.02 |
- |
68.02 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Days Payable Outstanding (DPO) |
|
26.54 |
21.38 |
19.69 |
24.82 |
32.96 |
24.05 |
19.05 |
25.94 |
25.82 |
- |
90.78 |
| Cash Conversion Cycle (CCC) |
|
42.16 |
48.80 |
47.25 |
44.38 |
39.64 |
44.88 |
45.81 |
41.45 |
44.20 |
- |
-22.76 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
580 |
579 |
552 |
550 |
569 |
561 |
576 |
612 |
604 |
630 |
614 |
| Invested Capital Turnover |
|
1.61 |
1.58 |
1.63 |
1.65 |
1.66 |
1.75 |
1.85 |
1.90 |
1.95 |
- |
2.04 |
| Increase / (Decrease) in Invested Capital |
|
-0.63 |
-10 |
-24 |
-21 |
-11 |
-18 |
24 |
62 |
35 |
69 |
38 |
| Enterprise Value (EV) |
|
1,116 |
1,306 |
1,130 |
1,262 |
1,225 |
1,577 |
1,283 |
1,557 |
1,641 |
- |
947 |
| Market Capitalization |
|
965 |
1,167 |
1,033 |
1,172 |
1,146 |
1,513 |
1,227 |
1,489 |
1,604 |
- |
608 |
| Book Value per Share |
|
$4.61 |
$4.93 |
$5.13 |
$5.23 |
$5.52 |
$5.56 |
$5.78 |
$6.13 |
$6.31 |
$6.64 |
$3.04 |
| Tangible Book Value per Share |
|
$0.15 |
$0.33 |
$0.56 |
$0.68 |
$1.05 |
$1.20 |
$1.50 |
$1.82 |
$2.11 |
$2.51 |
($1.02) |
| Total Capital |
|
695 |
705 |
717 |
721 |
749 |
753 |
773 |
794 |
814 |
841 |
767 |
| Total Debt |
|
266 |
264 |
263 |
261 |
259 |
256 |
253 |
250 |
246 |
241 |
492 |
| Total Long-Term Debt |
|
259 |
256 |
253 |
250 |
246 |
241 |
236 |
231 |
226 |
220 |
475 |
| Net Debt |
|
151 |
138 |
97 |
90 |
79 |
64 |
56 |
68 |
36 |
30 |
339 |
| Capital Expenditures (CapEx) |
|
7.86 |
8.09 |
3.57 |
4.52 |
11 |
20 |
14 |
17 |
12 |
20 |
10 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
106 |
109 |
94 |
102 |
113 |
106 |
117 |
141 |
131 |
156 |
151 |
| Debt-free Net Working Capital (DFNWC) |
|
220 |
235 |
260 |
273 |
293 |
298 |
313 |
323 |
341 |
368 |
303 |
| Net Working Capital (NWC) |
|
214 |
227 |
250 |
261 |
280 |
283 |
297 |
305 |
321 |
346 |
286 |
| Net Nonoperating Expense (NNE) |
|
5.87 |
2.25 |
3.43 |
1.76 |
4.57 |
1.81 |
3.19 |
2.45 |
-2.84 |
-0.05 |
-1.38 |
| Net Nonoperating Obligations (NNO) |
|
151 |
138 |
97 |
90 |
79 |
64 |
56 |
68 |
36 |
30 |
339 |
| Total Depreciation and Amortization (D&A) |
|
15 |
16 |
16 |
15 |
15 |
15 |
15 |
15 |
16 |
16 |
17 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
11.35% |
11.79% |
10.30% |
11.00% |
11.84% |
10.65% |
11.15% |
12.83% |
11.45% |
- |
12.43% |
| Debt-free Net Working Capital to Revenue |
|
23.65% |
25.40% |
28.34% |
29.49% |
30.73% |
29.96% |
29.98% |
29.35% |
29.80% |
- |
24.99% |
| Net Working Capital to Revenue |
|
22.96% |
24.53% |
27.28% |
28.26% |
29.35% |
28.48% |
28.40% |
27.70% |
28.06% |
- |
23.59% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.11 |
$0.18 |
$0.13 |
$0.14 |
$0.14 |
$0.11 |
$0.23 |
$0.22 |
$0.35 |
$0.34 |
$0.27 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
92.48M |
93.94M |
88.80M |
88.33M |
88.98M |
88.91M |
90.04M |
89.49M |
90.13M |
90.03M |
90.79M |
| Adjusted Diluted Earnings per Share |
|
$0.10 |
$0.19 |
$0.13 |
$0.14 |
$0.14 |
$0.09 |
$0.23 |
$0.22 |
$0.34 |
$0.31 |
$0.26 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
94.04M |
96.17M |
91.85M |
91.63M |
92.58M |
92.30M |
93.66M |
92.58M |
93.06M |
93.03M |
93.09M |
| 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 |
|
89.32M |
88.67M |
88.07M |
88.72M |
89.31M |
90.00M |
88.87M |
89.88M |
90.42M |
90.56M |
91.58M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
16 |
19 |
15 |
14 |
17 |
15 |
24 |
22 |
29 |
30 |
23 |
| Normalized NOPAT Margin |
|
7.12% |
8.05% |
6.61% |
6.06% |
6.76% |
5.61% |
8.75% |
7.62% |
9.58% |
- |
7.48% |
| Pre Tax Income Margin |
|
6.35% |
11.82% |
8.01% |
8.38% |
6.97% |
6.65% |
10.71% |
9.20% |
13.97% |
- |
11.84% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
3.51 |
5.97 |
4.29 |
4.63 |
4.23 |
4.63 |
7.38 |
6.84 |
10.02 |
- |
7.88 |
| NOPAT to Interest Expense |
|
2.74 |
3.32 |
2.73 |
2.62 |
3.14 |
2.13 |
5.22 |
4.85 |
6.17 |
- |
4.36 |
| EBIT Less CapEx to Interest Expense |
|
2.13 |
4.52 |
3.65 |
3.81 |
2.28 |
0.59 |
4.27 |
3.18 |
7.36 |
- |
5.95 |
| NOPAT Less CapEx to Interest Expense |
|
1.36 |
1.87 |
2.09 |
1.79 |
1.19 |
-1.92 |
2.11 |
1.19 |
3.51 |
- |
2.42 |
| 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% |
| Augmented Payout Ratio |
|
243.49% |
245.04% |
225.87% |
164.21% |
65.20% |
40.55% |
46.45% |
49.90% |
37.97% |
- |
17.16% |