| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
35,709,120.00 |
35,722,568.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
35,709,120.00 |
35,722,568.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.97 |
0.68 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
23.62% |
6.93% |
15.14% |
13.19% |
14.73% |
27.90% |
13.43% |
16.88% |
17.14% |
- |
39.28% |
| EBITDA Growth |
|
29.89% |
-13.50% |
32.71% |
31.00% |
34.52% |
56.33% |
7.28% |
106.80% |
-15.54% |
- |
68.67% |
| EBIT Growth |
|
3.03% |
-32.05% |
13.88% |
2.87% |
6.21% |
73.73% |
35.29% |
-22.71% |
-6.67% |
- |
30.43% |
| NOPAT Growth |
|
2.68% |
-25.31% |
18.69% |
0.39% |
-16.93% |
86.13% |
43.41% |
-5.36% |
15.58% |
- |
14.96% |
| Net Income Growth |
|
11.24% |
-21.71% |
30.83% |
0.00% |
-4.04% |
70.59% |
51.59% |
66.09% |
42.11% |
- |
2.52% |
| EPS Growth |
|
9.52% |
-23.94% |
32.14% |
7.41% |
-2.17% |
105.56% |
45.95% |
-3.45% |
-6.67% |
- |
25.93% |
| Operating Cash Flow Growth |
|
-36.53% |
-20.19% |
-15.76% |
16.29% |
228.30% |
-144.73% |
-20.79% |
20.78% |
-137.17% |
- |
7.99% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
81.53% |
74.01% |
95.99% |
-101.28% |
-108.93% |
-43.93% |
-343.60% |
- |
275.84% |
| Invested Capital Growth |
|
0.00% |
34.51% |
25.97% |
32.22% |
13.84% |
49.54% |
38.45% |
31.94% |
24.16% |
- |
-27.59% |
| Revenue Q/Q Growth |
|
11.42% |
22.27% |
-19.44% |
3.12% |
12.94% |
36.31% |
-28.55% |
6.26% |
13.19% |
- |
-3.02% |
| EBITDA Q/Q Growth |
|
34.69% |
21.10% |
-19.23% |
-5.08% |
38.31% |
40.73% |
-44.57% |
11.23% |
17.37% |
- |
-17.92% |
| EBIT Q/Q Growth |
|
46.41% |
9.48% |
-28.96% |
-15.69% |
51.16% |
79.08% |
-44.67% |
-50.31% |
66.25% |
- |
-26.57% |
| NOPAT Q/Q Growth |
|
57.57% |
11.65% |
-32.07% |
-16.00% |
30.39% |
150.17% |
-47.66% |
-44.57% |
59.24% |
- |
-31.46% |
| Net Income Q/Q Growth |
|
72.17% |
20.20% |
-34.03% |
-26.75% |
65.22% |
113.68% |
-41.38% |
-19.75% |
41.36% |
- |
-33.52% |
| EPS Q/Q Growth |
|
70.37% |
17.39% |
-31.48% |
-21.62% |
55.17% |
146.67% |
-51.35% |
-48.15% |
50.00% |
- |
-29.90% |
| Operating Cash Flow Q/Q Growth |
|
-46.06% |
101.42% |
-194.61% |
213.12% |
52.30% |
-127.44% |
-155.50% |
226.23% |
-138.80% |
- |
-616.09% |
| Free Cash Flow Firm Q/Q Growth |
|
-1.43% |
86.40% |
-52.28% |
-23.77% |
84.36% |
-582.98% |
-58.07% |
14.73% |
51.81% |
- |
-18.52% |
| Invested Capital Q/Q Growth |
|
6.13% |
0.51% |
32.99% |
-6.80% |
-8.63% |
32.04% |
23.13% |
-11.18% |
-14.02% |
- |
46.87% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
50.61% |
48.70% |
45.03% |
42.94% |
43.46% |
54.95% |
49.29% |
34.22% |
41.26% |
- |
42.52% |
| EBITDA Margin |
|
34.02% |
33.69% |
33.77% |
32.57% |
39.89% |
41.18% |
31.94% |
33.44% |
34.67% |
- |
38.68% |
| Operating Margin |
|
28.15% |
27.13% |
21.67% |
18.90% |
21.93% |
38.74% |
26.61% |
12.72% |
18.45% |
- |
25.09% |
| EBIT Margin |
|
28.52% |
25.53% |
22.52% |
19.72% |
26.40% |
34.68% |
26.86% |
12.56% |
18.45% |
- |
25.15% |
| Profit (Net Income) Margin |
|
18.45% |
18.14% |
14.85% |
10.55% |
15.43% |
24.20% |
19.85% |
14.99% |
18.72% |
- |
14.61% |
| Tax Burden Percent |
|
72.00% |
68.19% |
72.02% |
67.25% |
66.90% |
69.52% |
74.14% |
80.93% |
78.49% |
- |
64.89% |
| Interest Burden Percent |
|
89.87% |
104.18% |
91.60% |
79.53% |
87.38% |
100.34% |
99.69% |
147.50% |
129.32% |
- |
89.52% |
| Effective Tax Rate |
|
28.00% |
31.81% |
27.98% |
32.75% |
33.10% |
30.48% |
25.86% |
19.07% |
21.51% |
- |
35.11% |
| Return on Invested Capital (ROIC) |
|
96.89% |
51.51% |
32.78% |
30.10% |
36.80% |
62.07% |
36.78% |
21.92% |
36.29% |
- |
35.64% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
94.18% |
51.17% |
32.41% |
28.91% |
37.34% |
59.04% |
36.85% |
24.66% |
39.90% |
- |
34.11% |
| Return on Net Nonoperating Assets (RNNOA) |
|
433.77% |
510.94% |
-767.24% |
-893.34% |
472.37% |
130.56% |
212.75% |
158.34% |
125.76% |
- |
65.10% |
| Return on Equity (ROE) |
|
530.66% |
562.45% |
-734.47% |
-863.24% |
509.17% |
192.63% |
249.54% |
180.25% |
162.05% |
- |
100.74% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
18.67% |
13.41% |
12.17% |
25.92% |
2.95% |
3.92% |
12.34% |
25.03% |
- |
68.71% |
| Operating Return on Assets (OROA) |
|
21.56% |
19.28% |
18.18% |
16.38% |
22.35% |
26.68% |
22.84% |
11.21% |
15.79% |
- |
22.06% |
| Return on Assets (ROA) |
|
13.95% |
13.70% |
12.00% |
8.76% |
13.06% |
18.61% |
16.88% |
13.39% |
16.03% |
- |
12.82% |
| Return on Common Equity (ROCE) |
|
389.49% |
374.96% |
-1,206.91% |
-1,827.65% |
92.91% |
84.89% |
0.00% |
-57.17% |
3.77% |
- |
52.08% |
| Return on Equity Simple (ROE_SIMPLE) |
|
220.96% |
0.00% |
-326.27% |
-208.12% |
-353.63% |
0.00% |
437.33% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
22 |
24 |
16 |
14 |
18 |
45 |
24 |
13 |
21 |
40 |
27 |
| NOPAT Margin |
|
20.26% |
18.50% |
15.60% |
12.71% |
14.67% |
26.93% |
19.73% |
10.29% |
14.48% |
- |
16.28% |
| Net Nonoperating Expense Percent (NNEP) |
|
2.71% |
0.34% |
0.36% |
1.19% |
-0.54% |
3.04% |
-0.06% |
-2.74% |
-3.61% |
- |
1.52% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
7.73% |
5.07% |
- |
- |
15.35% |
6.29% |
4.32% |
7.08% |
15.22% |
7.50% |
| Cost of Revenue to Revenue |
|
49.39% |
51.30% |
54.97% |
57.06% |
56.54% |
45.05% |
50.71% |
65.78% |
58.74% |
- |
57.49% |
| SG&A Expenses to Revenue |
|
17.52% |
17.99% |
18.92% |
19.36% |
17.71% |
13.29% |
18.60% |
17.11% |
16.30% |
- |
14.91% |
| 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 |
|
21.71% |
21.49% |
23.27% |
23.95% |
21.36% |
15.91% |
22.10% |
20.41% |
19.14% |
- |
17.07% |
| Earnings before Interest and Taxes (EBIT) |
|
31 |
34 |
24 |
22 |
33 |
58 |
32 |
16 |
27 |
57 |
42 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
37 |
44 |
36 |
36 |
49 |
69 |
38 |
43 |
50 |
79 |
65 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
35.08 |
19.75 |
0.00 |
0.00 |
0.00 |
49.15 |
44.68 |
137.11 |
84.54 |
- |
25.08 |
| Price to Tangible Book Value (P/TBV) |
|
308.99 |
39.90 |
0.00 |
0.00 |
0.00 |
0.00 |
692.53 |
0.00 |
17,247.02 |
- |
33.99 |
| Price to Revenue (P/Rev) |
|
1.92 |
1.86 |
1.98 |
1.85 |
2.01 |
1.94 |
1.87 |
2.34 |
3.08 |
- |
3.18 |
| Price to Earnings (P/E) |
|
10.95 |
12.07 |
12.74 |
12.31 |
14.42 |
11.56 |
10.71 |
14.08 |
19.64 |
- |
23.09 |
| Dividend Yield |
|
0.21% |
0.21% |
0.18% |
0.18% |
0.16% |
0.15% |
0.15% |
0.11% |
0.08% |
- |
0.24% |
| Earnings Yield |
|
9.14% |
8.29% |
7.85% |
8.12% |
6.94% |
8.65% |
9.33% |
7.10% |
5.09% |
- |
4.33% |
| Enterprise Value to Invested Capital (EV/IC) |
|
5.46 |
5.29 |
4.82 |
4.98 |
5.82 |
4.66 |
3.93 |
5.34 |
7.81 |
- |
8.96 |
| Enterprise Value to Revenue (EV/Rev) |
|
2.29 |
2.18 |
2.56 |
2.40 |
2.47 |
2.42 |
2.45 |
2.85 |
3.45 |
- |
3.44 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
8.09 |
6.90 |
7.85 |
7.33 |
7.20 |
6.41 |
6.56 |
7.12 |
9.35 |
- |
8.91 |
| Enterprise Value to EBIT (EV/EBIT) |
|
9.73 |
8.78 |
10.36 |
10.27 |
10.77 |
8.90 |
8.70 |
10.86 |
13.84 |
- |
14.82 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
11.66 |
12.61 |
14.76 |
14.22 |
15.94 |
13.10 |
12.61 |
15.24 |
18.57 |
- |
20.51 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
12.08 |
13.61 |
17.94 |
15.69 |
9.85 |
21.97 |
26.83 |
26.48 |
0.00 |
- |
1,400.61 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
32.50 |
40.06 |
46.62 |
23.90 |
189.55 |
116.32 |
49.27 |
34.56 |
- |
10.96 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
9.19 |
5.53 |
-34.02 |
-16.49 |
-72.16 |
3.15 |
3.83 |
3.39 |
2.47 |
- |
2.87 |
| Long-Term Debt to Equity |
|
9.19 |
5.53 |
-34.02 |
-16.49 |
-72.16 |
3.15 |
3.83 |
3.39 |
2.47 |
- |
2.87 |
| Financial Leverage |
|
4.61 |
9.99 |
-23.67 |
-30.90 |
12.65 |
2.21 |
5.77 |
6.42 |
3.15 |
- |
1.91 |
| Leverage Ratio |
|
17.72 |
40.51 |
-58.97 |
-85.27 |
40.45 |
9.62 |
14.85 |
17.70 |
12.15 |
- |
7.26 |
| Compound Leverage Factor |
|
15.93 |
42.20 |
-54.01 |
-67.82 |
35.34 |
9.66 |
14.80 |
26.11 |
15.72 |
- |
6.50 |
| Debt to Total Capital |
|
90.19% |
84.69% |
103.03% |
106.45% |
101.41% |
75.90% |
79.30% |
77.22% |
71.16% |
- |
74.14% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Long-Term Debt to Total Capital |
|
90.19% |
84.69% |
103.03% |
106.45% |
101.41% |
75.90% |
79.30% |
77.22% |
71.16% |
- |
74.14% |
| 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 |
|
2.61% |
2.88% |
3.41% |
4.12% |
5.21% |
18.57% |
15.84% |
20.37% |
23.56% |
- |
5.70% |
| Common Equity to Total Capital |
|
7.20% |
12.43% |
-6.44% |
-10.57% |
-6.62% |
5.53% |
4.86% |
2.41% |
5.29% |
- |
20.16% |
| Debt to EBITDA |
|
2.43 |
2.03 |
2.42 |
2.09 |
1.71 |
1.44 |
1.83 |
1.37 |
1.33 |
- |
1.21 |
| Net Debt to EBITDA |
|
1.22 |
0.94 |
1.70 |
1.60 |
1.26 |
0.92 |
1.19 |
0.91 |
0.55 |
- |
0.57 |
| Long-Term Debt to EBITDA |
|
2.43 |
2.03 |
2.42 |
2.09 |
1.71 |
1.44 |
1.83 |
1.37 |
1.33 |
- |
1.21 |
| Debt to NOPAT |
|
3.50 |
3.72 |
4.55 |
4.06 |
3.77 |
2.93 |
3.51 |
2.92 |
2.64 |
- |
2.78 |
| Net Debt to NOPAT |
|
1.75 |
1.71 |
3.20 |
3.10 |
2.79 |
1.88 |
2.29 |
1.95 |
1.10 |
- |
1.32 |
| Long-Term Debt to NOPAT |
|
3.50 |
3.72 |
4.55 |
4.06 |
3.77 |
2.93 |
3.51 |
2.92 |
2.64 |
- |
2.78 |
| Altman Z-Score |
|
2.20 |
2.05 |
2.02 |
1.94 |
2.09 |
2.10 |
2.13 |
2.32 |
2.70 |
- |
3.22 |
| Noncontrolling Interest Sharing Ratio |
|
26.60% |
33.33% |
-64.32% |
-111.72% |
81.75% |
55.93% |
100.00% |
131.72% |
97.67% |
- |
48.31% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
5.84 |
3.59 |
3.46 |
2.58 |
1.95 |
2.43 |
3.70 |
2.95 |
2.94 |
- |
2.10 |
| Quick Ratio |
|
5.61 |
3.50 |
3.43 |
2.27 |
1.36 |
2.27 |
3.59 |
2.65 |
2.34 |
- |
1.80 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-153 |
-21 |
-32 |
-39 |
-6.14 |
-42 |
-66 |
-56 |
-27 |
143 |
116 |
| Operating Cash Flow to CapEx |
|
757.14% |
1,377.42% |
-1,683.33% |
1,757.69% |
2,900.00% |
-764.00% |
-1,952.00% |
2,124.14% |
-853.57% |
- |
-1,151.28% |
| Free Cash Flow to Firm to Interest Expense |
|
-31.91 |
-4.63 |
-6.34 |
-7.40 |
-1.31 |
-9.53 |
-13.80 |
-10.66 |
-5.92 |
- |
34.26 |
| Operating Cash Flow to Interest Expense |
|
4.42 |
9.49 |
-8.08 |
8.62 |
14.81 |
-4.34 |
-10.17 |
11.62 |
-5.20 |
- |
-13.21 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
3.83 |
8.80 |
-8.56 |
8.13 |
14.30 |
-4.91 |
-10.69 |
11.08 |
-5.80 |
- |
-14.35 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.76 |
0.76 |
0.81 |
0.83 |
0.85 |
0.77 |
0.85 |
0.89 |
0.86 |
- |
0.88 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| 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 |
|
9.17 |
9.28 |
9.75 |
10.43 |
11.29 |
12.66 |
13.70 |
14.89 |
16.24 |
- |
18.77 |
| Accounts Payable Turnover |
|
8.31 |
6.17 |
10.43 |
5.90 |
8.38 |
6.83 |
10.79 |
9.27 |
6.49 |
- |
8.56 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| 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) |
|
43.92 |
59.13 |
34.99 |
61.82 |
43.57 |
53.41 |
33.82 |
39.36 |
56.26 |
- |
42.66 |
| Cash Conversion Cycle (CCC) |
|
-43.92 |
-59.13 |
-34.99 |
-61.82 |
-43.57 |
-53.41 |
-33.82 |
-39.36 |
-56.26 |
- |
-42.66 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
175 |
176 |
234 |
218 |
199 |
263 |
324 |
288 |
247 |
160 |
234 |
| Invested Capital Turnover |
|
4.78 |
2.78 |
2.10 |
2.37 |
2.51 |
2.31 |
1.86 |
2.13 |
2.51 |
- |
2.19 |
| Increase / (Decrease) in Invested Capital |
|
175 |
45 |
48 |
53 |
24 |
87 |
90 |
70 |
48 |
-103 |
-89 |
| Enterprise Value (EV) |
|
955 |
930 |
1,127 |
1,086 |
1,159 |
1,226 |
1,272 |
1,536 |
1,930 |
- |
2,101 |
| Market Capitalization |
|
803 |
794 |
871 |
837 |
942 |
983 |
970 |
1,261 |
1,725 |
- |
1,944 |
| Book Value per Share |
|
$0.55 |
$0.97 |
($0.57) |
($0.82) |
($0.48) |
$0.54 |
$0.58 |
$0.26 |
$0.57 |
$1.70 |
$2.17 |
| Tangible Book Value per Share |
|
$0.06 |
$0.48 |
($1.10) |
($1.35) |
($1.03) |
($0.01) |
$0.04 |
($0.31) |
$0.00 |
$1.13 |
$1.60 |
| Total Capital |
|
318 |
323 |
337 |
291 |
270 |
361 |
447 |
381 |
386 |
284 |
384 |
| Total Debt |
|
287 |
274 |
347 |
310 |
274 |
274 |
354 |
295 |
275 |
200 |
285 |
| Total Long-Term Debt |
|
287 |
274 |
347 |
310 |
274 |
274 |
354 |
295 |
275 |
200 |
285 |
| Net Debt |
|
144 |
126 |
244 |
237 |
203 |
176 |
231 |
197 |
115 |
76 |
135 |
| Capital Expenditures (CapEx) |
|
2.80 |
3.10 |
2.40 |
2.60 |
2.40 |
2.50 |
2.50 |
2.90 |
2.80 |
3.70 |
3.90 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-20 |
-39 |
-30 |
-24 |
-34 |
-39 |
-33 |
-29 |
-46 |
-61 |
-71 |
| Debt-free Net Working Capital (DFNWC) |
|
124 |
108 |
73 |
50 |
37 |
60 |
90 |
69 |
115 |
64 |
79 |
| Net Working Capital (NWC) |
|
124 |
108 |
73 |
50 |
37 |
60 |
90 |
69 |
115 |
64 |
79 |
| Net Nonoperating Expense (NNE) |
|
1.94 |
0.48 |
0.79 |
2.35 |
-0.94 |
4.59 |
-0.15 |
-5.99 |
-6.12 |
2.97 |
2.79 |
| Net Nonoperating Obligations (NNO) |
|
144 |
126 |
244 |
237 |
203 |
176 |
231 |
201 |
136 |
76 |
135 |
| Total Depreciation and Amortization (D&A) |
|
5.90 |
11 |
12 |
14 |
17 |
11 |
6.10 |
27 |
23 |
22 |
23 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-4.69% |
-9.19% |
-6.77% |
-5.21% |
-7.25% |
-7.65% |
-6.41% |
-5.33% |
-8.14% |
- |
-11.69% |
| Debt-free Net Working Capital to Revenue |
|
29.54% |
25.41% |
16.62% |
10.99% |
7.95% |
11.83% |
17.30% |
12.80% |
20.49% |
- |
12.87% |
| Net Working Capital to Revenue |
|
29.54% |
25.41% |
16.62% |
10.99% |
7.95% |
11.83% |
17.30% |
12.80% |
20.49% |
- |
12.87% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.47 |
$0.56 |
$0.37 |
$0.29 |
$0.46 |
$1.13 |
$0.54 |
$0.28 |
$0.42 |
$0.97 |
$0.68 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
41.51M |
41.49M |
39.06M |
37.55M |
37.07M |
37.77M |
37.36M |
35.91M |
35.81M |
36.19M |
35.70M |
| Adjusted Diluted Earnings per Share |
|
$0.46 |
$0.54 |
$0.37 |
$0.29 |
$0.45 |
$1.11 |
$0.54 |
$0.28 |
$0.42 |
$0.97 |
$0.68 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
42.59M |
42.54M |
39.73M |
38.24M |
37.79M |
38.33M |
37.38M |
35.93M |
35.85M |
36.22M |
35.76M |
| 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 |
|
41.51M |
38.21M |
37.76M |
37.07M |
37.32M |
37.49M |
35.80M |
35.81M |
35.71M |
35.72M |
35.63M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
22 |
24 |
16 |
14 |
18 |
45 |
24 |
13 |
21 |
40 |
27 |
| Normalized NOPAT Margin |
|
20.26% |
18.50% |
15.60% |
12.71% |
14.67% |
26.93% |
19.73% |
10.29% |
14.48% |
- |
16.28% |
| Pre Tax Income Margin |
|
25.63% |
26.60% |
20.62% |
15.69% |
23.07% |
34.80% |
26.77% |
18.52% |
23.86% |
- |
22.52% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
6.38 |
7.44 |
4.76 |
4.06 |
6.91 |
13.23 |
6.71 |
3.02 |
5.78 |
- |
12.35 |
| NOPAT to Interest Expense |
|
4.53 |
5.40 |
3.30 |
2.61 |
3.84 |
10.27 |
4.93 |
2.47 |
4.54 |
- |
8.00 |
| EBIT Less CapEx to Interest Expense |
|
5.79 |
6.76 |
4.28 |
3.57 |
6.40 |
12.66 |
6.19 |
2.47 |
5.17 |
- |
11.21 |
| NOPAT Less CapEx to Interest Expense |
|
3.95 |
4.71 |
2.82 |
2.12 |
3.33 |
9.70 |
4.41 |
1.93 |
3.93 |
- |
6.85 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
3.36% |
2.98% |
2.26% |
2.50% |
2.37% |
1.73% |
1.58% |
1.46% |
1.27% |
- |
4.38% |
| Augmented Payout Ratio |
|
3.36% |
7.90% |
111.86% |
155.69% |
157.50% |
113.13% |
43.94% |
45.95% |
47.06% |
- |
37.69% |