| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
57,963,488.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
57,963,488.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.41 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-5.11% |
-3.11% |
-2.05% |
5.17% |
10.70% |
3.04% |
2.65% |
8.33% |
5.88% |
4.29% |
11.31% |
| EBITDA Growth |
|
-7.49% |
913.79% |
88.74% |
18.20% |
47.12% |
-3.60% |
-11.44% |
23.76% |
19.05% |
-0.69% |
28.75% |
| EBIT Growth |
|
-13.02% |
305.10% |
218.69% |
26.78% |
72.11% |
-4.51% |
-15.33% |
30.33% |
26.10% |
4.07% |
46.61% |
| NOPAT Growth |
|
-2.89% |
349.82% |
175.01% |
27.78% |
75.13% |
-7.51% |
-3.25% |
38.78% |
52.70% |
35.07% |
49.69% |
| Net Income Growth |
|
-29.76% |
179.44% |
2,085.85% |
42.80% |
187.91% |
11.31% |
-8.30% |
44.34% |
62.24% |
12.05% |
81.60% |
| EPS Growth |
|
-29.17% |
180.49% |
2,500.00% |
40.74% |
182.35% |
15.15% |
-8.33% |
44.74% |
62.50% |
7.89% |
81.82% |
| Operating Cash Flow Growth |
|
140.27% |
-1.28% |
-57.35% |
17.44% |
14.99% |
36.76% |
-6.97% |
39.88% |
0.66% |
29.62% |
15.33% |
| Free Cash Flow Firm Growth |
|
180.18% |
855.61% |
4.33% |
-8.21% |
-69.10% |
-17.47% |
-44.97% |
-50.43% |
53.64% |
-141.49% |
-184.05% |
| Invested Capital Growth |
|
-6.70% |
-6.57% |
-4.74% |
-3.00% |
1.63% |
-5.46% |
-1.69% |
1.78% |
2.41% |
8.41% |
7.19% |
| Revenue Q/Q Growth |
|
-5.64% |
4.54% |
-10.88% |
19.64% |
-0.68% |
-2.69% |
-11.22% |
26.26% |
-2.93% |
-4.15% |
-5.25% |
| EBITDA Q/Q Growth |
|
-11.89% |
25.49% |
-19.64% |
33.02% |
9.67% |
-17.77% |
-26.17% |
85.88% |
5.50% |
-31.41% |
-4.28% |
| EBIT Q/Q Growth |
|
-17.51% |
38.97% |
-24.66% |
46.80% |
11.99% |
-22.90% |
-33.21% |
125.96% |
8.36% |
-36.37% |
-5.90% |
| NOPAT Q/Q Growth |
|
-12.19% |
34.35% |
-28.49% |
51.45% |
20.35% |
-29.04% |
-25.19% |
117.25% |
32.42% |
-37.24% |
-17.10% |
| Net Income Q/Q Growth |
|
-37.46% |
97.95% |
-27.49% |
59.09% |
26.09% |
-23.48% |
-40.26% |
150.43% |
41.72% |
-47.15% |
-3.19% |
| EPS Q/Q Growth |
|
-37.04% |
94.12% |
-27.27% |
58.33% |
26.32% |
-20.83% |
-42.11% |
150.00% |
41.82% |
-47.44% |
-2.44% |
| Operating Cash Flow Q/Q Growth |
|
261.47% |
-58.04% |
-54.64% |
70.69% |
253.91% |
-50.09% |
-69.14% |
156.65% |
154.68% |
-35.73% |
-72.55% |
| Free Cash Flow Firm Q/Q Growth |
|
27.12% |
9.84% |
-29.18% |
-7.18% |
-57.20% |
193.34% |
-52.78% |
-16.38% |
32.64% |
-179.22% |
4.35% |
| Invested Capital Q/Q Growth |
|
-7.19% |
2.86% |
-0.29% |
1.91% |
-2.77% |
-4.31% |
3.68% |
5.51% |
-2.16% |
1.29% |
2.52% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
35.45% |
37.88% |
38.10% |
35.37% |
37.07% |
36.51% |
37.31% |
39.41% |
39.40% |
38.58% |
38.28% |
| EBITDA Margin |
|
11.59% |
13.91% |
12.54% |
13.94% |
15.40% |
13.01% |
10.82% |
15.93% |
17.31% |
12.39% |
12.52% |
| Operating Margin |
|
9.96% |
10.81% |
8.44% |
11.01% |
12.25% |
8.85% |
7.81% |
13.86% |
14.64% |
10.12% |
9.77% |
| EBIT Margin |
|
7.81% |
10.38% |
8.77% |
10.77% |
12.14% |
9.62% |
7.24% |
12.95% |
14.46% |
9.60% |
9.53% |
| Profit (Net Income) Margin |
|
3.18% |
6.01% |
4.89% |
6.51% |
8.26% |
6.50% |
4.37% |
8.67% |
12.66% |
6.98% |
7.13% |
| Tax Burden Percent |
|
61.28% |
72.58% |
74.63% |
72.43% |
78.85% |
79.62% |
76.00% |
73.68% |
95.17% |
90.13% |
81.72% |
| Interest Burden Percent |
|
66.38% |
79.85% |
74.73% |
83.46% |
86.31% |
84.83% |
79.49% |
90.86% |
92.01% |
80.69% |
91.55% |
| Effective Tax Rate |
|
38.72% |
27.42% |
25.37% |
27.57% |
21.15% |
20.38% |
24.00% |
26.32% |
4.83% |
9.87% |
18.28% |
| Return on Invested Capital (ROIC) |
|
10.52% |
13.05% |
10.56% |
13.42% |
17.56% |
13.00% |
10.84% |
18.38% |
26.10% |
17.53% |
15.24% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
8.15% |
11.42% |
9.40% |
11.92% |
15.81% |
12.29% |
9.01% |
15.95% |
23.39% |
12.76% |
13.59% |
| Return on Net Nonoperating Assets (RNNOA) |
|
8.81% |
10.58% |
8.29% |
9.63% |
9.73% |
6.85% |
4.85% |
7.40% |
7.14% |
3.54% |
4.03% |
| Return on Equity (ROE) |
|
19.34% |
23.63% |
18.85% |
23.05% |
27.29% |
19.85% |
15.69% |
25.78% |
33.24% |
21.07% |
19.27% |
| Cash Return on Invested Capital (CROIC) |
|
7.14% |
16.43% |
16.25% |
15.13% |
12.98% |
20.05% |
15.83% |
13.27% |
15.49% |
11.20% |
12.89% |
| Operating Return on Assets (OROA) |
|
8.13% |
10.49% |
9.00% |
11.25% |
12.97% |
10.54% |
8.03% |
14.04% |
15.42% |
11.20% |
11.30% |
| Return on Assets (ROA) |
|
3.31% |
6.08% |
5.02% |
6.80% |
8.82% |
7.12% |
4.85% |
9.40% |
13.50% |
8.14% |
8.45% |
| Return on Common Equity (ROCE) |
|
19.34% |
23.63% |
18.85% |
23.05% |
27.29% |
19.85% |
15.69% |
25.78% |
33.24% |
21.07% |
19.27% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.09% |
0.00% |
13.86% |
14.67% |
16.89% |
0.00% |
16.72% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
19 |
26 |
18 |
28 |
33 |
24 |
18 |
38 |
51 |
32 |
26 |
| NOPAT Margin |
|
6.11% |
7.85% |
6.30% |
7.97% |
9.66% |
7.04% |
5.94% |
10.21% |
13.93% |
9.12% |
7.98% |
| Net Nonoperating Expense Percent (NNEP) |
|
2.38% |
1.63% |
1.16% |
1.50% |
1.76% |
0.72% |
1.83% |
2.43% |
2.70% |
4.77% |
1.65% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
3.03% |
2.22% |
- |
- |
2.98% |
2.16% |
4.36% |
5.47% |
3.88% |
3.18% |
| Cost of Revenue to Revenue |
|
64.55% |
62.12% |
61.90% |
64.63% |
62.93% |
63.49% |
62.69% |
60.59% |
60.60% |
61.42% |
61.72% |
| SG&A Expenses to Revenue |
|
25.49% |
27.07% |
29.67% |
24.37% |
24.82% |
27.66% |
29.50% |
25.55% |
24.76% |
28.46% |
28.51% |
| 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 |
|
25.49% |
27.07% |
29.67% |
24.37% |
24.82% |
27.66% |
29.50% |
25.55% |
24.76% |
28.46% |
28.51% |
| Earnings before Interest and Taxes (EBIT) |
|
24 |
34 |
25 |
37 |
42 |
32 |
22 |
49 |
53 |
34 |
32 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
36 |
45 |
36 |
48 |
53 |
44 |
32 |
60 |
63 |
43 |
41 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.47 |
1.72 |
2.28 |
1.90 |
2.14 |
2.98 |
2.24 |
2.15 |
2.67 |
2.59 |
2.32 |
| Price to Tangible Book Value (P/TBV) |
|
2.46 |
2.77 |
3.60 |
2.88 |
3.14 |
4.27 |
3.19 |
3.00 |
3.61 |
3.48 |
3.10 |
| Price to Revenue (P/Rev) |
|
0.45 |
0.58 |
0.78 |
0.67 |
0.82 |
1.11 |
0.87 |
0.91 |
1.21 |
1.20 |
1.04 |
| Price to Earnings (P/E) |
|
1,643.00 |
16.44 |
16.44 |
12.92 |
12.66 |
16.74 |
13.43 |
12.90 |
14.60 |
14.32 |
11.63 |
| Dividend Yield |
|
0.41% |
0.32% |
0.24% |
0.27% |
0.22% |
0.16% |
0.20% |
0.19% |
0.18% |
0.21% |
0.31% |
| Earnings Yield |
|
0.06% |
6.08% |
6.08% |
7.74% |
7.90% |
5.97% |
7.45% |
7.75% |
6.85% |
6.98% |
8.60% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.25 |
1.42 |
1.75 |
1.54 |
1.79 |
2.40 |
1.89 |
1.87 |
2.40 |
2.36 |
2.09 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.70 |
0.82 |
1.02 |
0.90 |
0.99 |
1.26 |
1.03 |
1.05 |
1.30 |
1.28 |
1.13 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
9.86 |
7.34 |
8.07 |
6.92 |
7.08 |
9.15 |
7.66 |
7.52 |
8.95 |
8.94 |
7.75 |
| Enterprise Value to EBIT (EV/EBIT) |
|
19.74 |
10.88 |
11.33 |
9.51 |
9.37 |
12.13 |
10.21 |
9.84 |
11.46 |
11.33 |
9.67 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
570.93 |
14.21 |
14.99 |
12.57 |
12.36 |
16.12 |
13.26 |
12.56 |
13.57 |
12.74 |
10.91 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
6.27 |
7.31 |
10.23 |
8.95 |
9.37 |
11.18 |
9.20 |
9.08 |
11.35 |
10.56 |
9.48 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
16.95 |
8.33 |
10.51 |
10.04 |
13.90 |
11.61 |
11.83 |
14.22 |
15.66 |
21.92 |
16.78 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
1.15 |
0.98 |
0.91 |
0.86 |
0.67 |
0.62 |
0.59 |
0.53 |
0.50 |
0.28 |
0.31 |
| Long-Term Debt to Equity |
|
1.12 |
0.96 |
0.89 |
0.84 |
0.66 |
0.62 |
0.59 |
0.53 |
0.49 |
0.27 |
0.30 |
| Financial Leverage |
|
1.08 |
0.93 |
0.88 |
0.81 |
0.62 |
0.56 |
0.54 |
0.46 |
0.31 |
0.28 |
0.30 |
| Leverage Ratio |
|
3.44 |
3.17 |
3.08 |
2.91 |
2.75 |
2.62 |
2.53 |
2.43 |
2.29 |
2.10 |
2.09 |
| Compound Leverage Factor |
|
2.29 |
2.53 |
2.30 |
2.43 |
2.37 |
2.23 |
2.01 |
2.21 |
2.11 |
1.70 |
1.91 |
| Debt to Total Capital |
|
53.42% |
49.48% |
47.76% |
46.21% |
40.25% |
38.23% |
37.12% |
34.62% |
33.14% |
22.08% |
23.64% |
| Short-Term Debt to Total Capital |
|
1.02% |
1.02% |
1.04% |
1.02% |
1.02% |
0.06% |
0.06% |
0.06% |
0.05% |
1.07% |
1.06% |
| Long-Term Debt to Total Capital |
|
52.39% |
48.47% |
46.72% |
45.19% |
39.23% |
38.17% |
37.06% |
34.56% |
33.09% |
21.02% |
22.59% |
| 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 |
|
46.58% |
50.52% |
52.24% |
53.79% |
59.75% |
61.77% |
62.88% |
65.38% |
66.86% |
77.92% |
76.36% |
| Debt to EBITDA |
|
4.90 |
2.95 |
2.47 |
2.34 |
1.85 |
1.67 |
1.71 |
1.61 |
1.55 |
0.92 |
0.95 |
| Net Debt to EBITDA |
|
3.58 |
2.17 |
1.91 |
1.77 |
1.22 |
1.12 |
1.16 |
0.97 |
0.61 |
0.56 |
0.65 |
| Long-Term Debt to EBITDA |
|
4.81 |
2.89 |
2.42 |
2.28 |
1.80 |
1.67 |
1.71 |
1.61 |
1.55 |
0.87 |
0.90 |
| Debt to NOPAT |
|
284.04 |
5.71 |
4.59 |
4.24 |
3.23 |
2.94 |
2.96 |
2.70 |
2.35 |
1.31 |
1.33 |
| Net Debt to NOPAT |
|
207.58 |
4.20 |
3.54 |
3.21 |
2.12 |
1.98 |
2.01 |
1.62 |
0.92 |
0.79 |
0.92 |
| Long-Term Debt to NOPAT |
|
278.61 |
5.59 |
4.49 |
4.15 |
3.14 |
2.94 |
2.96 |
2.69 |
2.35 |
1.24 |
1.27 |
| Altman Z-Score |
|
2.27 |
2.39 |
2.64 |
2.60 |
2.82 |
3.34 |
3.05 |
3.12 |
3.49 |
3.92 |
3.77 |
| 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 |
|
2.79 |
2.72 |
2.73 |
2.76 |
2.57 |
2.60 |
2.76 |
2.88 |
2.89 |
2.34 |
2.43 |
| Quick Ratio |
|
1.25 |
1.28 |
1.14 |
1.28 |
1.22 |
1.25 |
1.24 |
1.41 |
1.56 |
1.04 |
0.97 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
70 |
77 |
55 |
51 |
22 |
64 |
30 |
25 |
33 |
-26 |
-25 |
| Operating Cash Flow to CapEx |
|
1,122.28% |
313.64% |
421.62% |
224.97% |
1,172.57% |
278.09% |
157.21% |
409.68% |
720.05% |
238.04% |
131.09% |
| Free Cash Flow to Firm to Interest Expense |
|
8.59 |
11.33 |
8.49 |
8.20 |
3.79 |
13.01 |
6.80 |
5.65 |
7.91 |
-4.07 |
-9.47 |
| Operating Cash Flow to Interest Expense |
|
8.12 |
4.09 |
1.96 |
3.49 |
13.32 |
7.78 |
2.66 |
6.78 |
18.22 |
7.61 |
5.08 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
7.40 |
2.79 |
1.50 |
1.94 |
12.19 |
4.98 |
0.97 |
5.13 |
15.69 |
4.41 |
1.20 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.04 |
1.01 |
1.03 |
1.04 |
1.07 |
1.10 |
1.11 |
1.08 |
1.07 |
1.17 |
1.18 |
| Accounts Receivable Turnover |
|
8.09 |
7.29 |
8.51 |
7.36 |
8.22 |
7.87 |
8.54 |
7.23 |
7.60 |
8.03 |
8.71 |
| Inventory Turnover |
|
2.79 |
2.80 |
2.63 |
2.83 |
2.87 |
3.09 |
2.91 |
2.96 |
2.97 |
3.17 |
3.01 |
| Fixed Asset Turnover |
|
4.43 |
0.00 |
4.39 |
0.00 |
4.60 |
0.00 |
4.69 |
0.00 |
4.74 |
4.69 |
4.77 |
| Accounts Payable Turnover |
|
10.66 |
11.62 |
9.99 |
10.87 |
10.68 |
12.63 |
10.67 |
10.21 |
10.86 |
12.71 |
10.14 |
| Days Sales Outstanding (DSO) |
|
45.10 |
50.08 |
42.87 |
49.61 |
44.41 |
46.40 |
42.74 |
50.46 |
48.00 |
45.48 |
41.89 |
| Days Inventory Outstanding (DIO) |
|
130.85 |
130.22 |
138.95 |
128.88 |
127.09 |
118.27 |
125.60 |
123.18 |
122.71 |
115.07 |
121.18 |
| Days Payable Outstanding (DPO) |
|
34.24 |
31.40 |
36.54 |
33.59 |
34.17 |
28.90 |
34.22 |
35.74 |
33.60 |
28.73 |
36.00 |
| Cash Conversion Cycle (CCC) |
|
141.70 |
148.90 |
145.29 |
144.90 |
137.34 |
135.78 |
134.13 |
137.90 |
137.11 |
131.82 |
127.08 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
712 |
733 |
731 |
745 |
724 |
693 |
718 |
758 |
741 |
751 |
770 |
| Invested Capital Turnover |
|
1.72 |
1.66 |
1.68 |
1.68 |
1.82 |
1.85 |
1.83 |
1.80 |
1.87 |
1.92 |
1.91 |
| Increase / (Decrease) in Invested Capital |
|
-51 |
-52 |
-36 |
-23 |
12 |
-40 |
-12 |
13 |
17 |
58 |
52 |
| Enterprise Value (EV) |
|
893 |
1,038 |
1,279 |
1,148 |
1,295 |
1,659 |
1,357 |
1,418 |
1,777 |
1,773 |
1,609 |
| Market Capitalization |
|
568 |
732 |
977 |
855 |
1,073 |
1,456 |
1,152 |
1,236 |
1,657 |
1,662 |
1,474 |
| Book Value per Share |
|
$6.67 |
$7.33 |
$7.36 |
$7.75 |
$8.60 |
$8.39 |
$8.80 |
$9.81 |
$10.64 |
$10.97 |
$10.95 |
| Tangible Book Value per Share |
|
$3.98 |
$4.55 |
$4.67 |
$5.09 |
$5.87 |
$5.85 |
$6.19 |
$7.03 |
$7.86 |
$8.18 |
$8.19 |
| Total Capital |
|
832 |
843 |
820 |
839 |
840 |
792 |
816 |
879 |
929 |
822 |
831 |
| Total Debt |
|
444 |
417 |
392 |
388 |
338 |
303 |
303 |
304 |
308 |
182 |
196 |
| Total Long-Term Debt |
|
436 |
409 |
383 |
379 |
329 |
302 |
302 |
304 |
307 |
173 |
188 |
| Net Debt |
|
325 |
307 |
302 |
293 |
222 |
204 |
205 |
183 |
120 |
110 |
135 |
| Capital Expenditures (CapEx) |
|
5.91 |
8.87 |
2.99 |
9.57 |
6.50 |
14 |
7.47 |
7.35 |
11 |
21 |
10 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
265 |
267 |
277 |
291 |
265 |
249 |
272 |
298 |
268 |
255 |
279 |
| Debt-free Net Working Capital (DFNWC) |
|
384 |
378 |
367 |
386 |
380 |
348 |
370 |
420 |
455 |
327 |
340 |
| Net Working Capital (NWC) |
|
376 |
369 |
358 |
377 |
372 |
348 |
369 |
420 |
455 |
318 |
331 |
| Net Nonoperating Expense (NNE) |
|
9.11 |
5.96 |
4.07 |
5.07 |
4.81 |
1.83 |
4.65 |
5.79 |
4.63 |
7.48 |
2.81 |
| Net Nonoperating Obligations (NNO) |
|
325 |
307 |
302 |
293 |
222 |
204 |
205 |
183 |
120 |
110 |
135 |
| Total Depreciation and Amortization (D&A) |
|
12 |
11 |
11 |
11 |
11 |
11 |
11 |
11 |
10 |
9.75 |
9.88 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
20.80% |
21.18% |
22.07% |
22.90% |
20.28% |
18.91% |
20.55% |
22.06% |
19.53% |
18.40% |
19.61% |
| Debt-free Net Working Capital to Revenue |
|
30.20% |
29.94% |
29.22% |
30.31% |
29.13% |
26.46% |
27.94% |
31.06% |
33.18% |
23.55% |
23.92% |
| Net Working Capital to Revenue |
|
29.53% |
29.26% |
28.54% |
29.64% |
28.47% |
26.42% |
27.90% |
31.03% |
33.14% |
22.91% |
23.30% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.17 |
$0.34 |
$0.24 |
$0.39 |
$0.49 |
$0.37 |
$0.22 |
$0.56 |
$0.79 |
$0.42 |
$0.41 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
58.11M |
58.09M |
58.24M |
58.28M |
58.31M |
58.28M |
58.43M |
58.56M |
58.37M |
58.38M |
58.10M |
| Adjusted Diluted Earnings per Share |
|
$0.17 |
$0.33 |
$0.24 |
$0.38 |
$0.48 |
$0.38 |
$0.22 |
$0.55 |
$0.78 |
$0.41 |
$0.40 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
58.34M |
58.34M |
58.71M |
58.69M |
58.87M |
58.87M |
59.17M |
59.07M |
59.13M |
59.16M |
59.01M |
| 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 |
|
58.11M |
58.20M |
58.24M |
58.30M |
58.30M |
58.31M |
58.61M |
58.36M |
58.39M |
57.96M |
58.06M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
19 |
26 |
18 |
28 |
33 |
24 |
18 |
38 |
51 |
32 |
26 |
| Normalized NOPAT Margin |
|
6.11% |
7.85% |
6.30% |
7.97% |
9.66% |
7.04% |
5.94% |
10.21% |
13.93% |
9.12% |
7.98% |
| Pre Tax Income Margin |
|
5.18% |
8.29% |
6.56% |
8.99% |
10.48% |
8.16% |
5.75% |
11.77% |
13.30% |
7.74% |
8.73% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
2.97 |
4.96 |
3.96 |
6.05 |
7.31 |
6.59 |
4.88 |
10.95 |
12.52 |
5.18 |
11.84 |
| NOPAT to Interest Expense |
|
2.33 |
3.75 |
2.84 |
4.48 |
5.81 |
4.83 |
4.00 |
8.63 |
12.06 |
4.92 |
9.91 |
| EBIT Less CapEx to Interest Expense |
|
2.25 |
3.66 |
3.49 |
4.49 |
6.17 |
3.79 |
3.18 |
9.29 |
9.98 |
1.98 |
7.97 |
| NOPAT Less CapEx to Interest Expense |
|
1.60 |
2.45 |
2.37 |
2.93 |
4.68 |
2.03 |
2.31 |
6.98 |
9.53 |
1.72 |
6.04 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
671.68% |
5.22% |
3.92% |
3.53% |
2.76% |
2.69% |
2.78% |
2.50% |
2.63% |
3.07% |
2.88% |
| Augmented Payout Ratio |
|
671.68% |
5.22% |
3.92% |
3.53% |
2.76% |
2.69% |
2.78% |
6.97% |
7.16% |
18.72% |
26.69% |