| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-25.75% |
-10.34% |
23.74% |
2.71% |
-14.36% |
-10.75% |
45.49% |
15.49% |
-21.18% |
-1.05% |
0.31% |
| EBITDA Growth |
|
-17.51% |
-30.79% |
103.95% |
-24.05% |
-21.07% |
7.42% |
106.23% |
16.55% |
-49.64% |
-11.08% |
7.16% |
| EBIT Growth |
|
-24.09% |
-45.88% |
166.24% |
-35.43% |
-36.95% |
6.84% |
202.65% |
20.21% |
-66.44% |
-25.84% |
10.59% |
| NOPAT Growth |
|
-24.63% |
-43.96% |
350.55% |
-53.94% |
-35.34% |
13.03% |
174.17% |
19.58% |
-68.20% |
3.99% |
-4.50% |
| Net Income Growth |
|
-23.95% |
-46.46% |
329.61% |
-54.84% |
-37.58% |
11.44% |
203.39% |
22.96% |
-68.22% |
-19.18% |
11.64% |
| EPS Growth |
|
-24.00% |
-46.41% |
321.43% |
-54.66% |
-33.18% |
14.69% |
193.29% |
23.08% |
-67.06% |
-16.92% |
11.11% |
| Operating Cash Flow Growth |
|
-46.11% |
12.02% |
18.35% |
28.81% |
-30.57% |
-7.09% |
95.67% |
25.02% |
-57.04% |
15.20% |
-9.27% |
| Free Cash Flow Firm Growth |
|
0.00% |
111.46% |
-24.04% |
31.15% |
-377.42% |
136.12% |
355.72% |
-102.79% |
284.66% |
-643.69% |
74.32% |
| Invested Capital Growth |
|
0.00% |
-2.73% |
25.77% |
4.17% |
29.26% |
0.63% |
-9.20% |
24.78% |
4.85% |
12.51% |
6.61% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
8.09% |
1.10% |
-4.42% |
1.19% |
5.23% |
-1.02% |
-1.41% |
-3.38% |
2.07% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
53.45% |
9.32% |
-23.17% |
39.54% |
0.57% |
5.38% |
-25.43% |
-3.12% |
9.30% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
80.97% |
13.50% |
-37.49% |
115.01% |
0.14% |
6.23% |
-40.62% |
-7.49% |
19.83% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
180.13% |
-44.86% |
-32.14% |
120.72% |
-2.36% |
5.76% |
-40.78% |
17.27% |
-9.69% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
195.66% |
-43.79% |
-35.60% |
167.59% |
-2.22% |
6.20% |
-41.47% |
14.04% |
-5.99% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
198.73% |
-43.54% |
-34.10% |
156.25% |
-3.02% |
7.25% |
-40.55% |
10.96% |
-6.74% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
15.88% |
-7.64% |
5.81% |
-17.65% |
33.25% |
-6.19% |
15.29% |
-7.44% |
3.04% |
-0.36% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-31.75% |
-13.22% |
-40.70% |
27.04% |
-118.58% |
120.77% |
-1,123.14% |
78.89% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
11.06% |
3.72% |
1.97% |
10.70% |
3.89% |
9.12% |
-2.86% |
3.57% |
-2.40% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
11.27% |
9.09% |
15.38% |
11.52% |
10.44% |
11.55% |
16.27% |
16.16% |
10.76% |
10.08% |
10.84% |
| EBITDA Margin |
|
10.28% |
7.93% |
13.08% |
9.67% |
8.91% |
10.73% |
15.21% |
15.34% |
9.80% |
8.81% |
9.41% |
| Operating Margin |
|
7.32% |
4.59% |
10.45% |
6.16% |
4.63% |
5.43% |
11.35% |
11.65% |
4.54% |
3.88% |
3.95% |
| EBIT Margin |
|
7.54% |
4.55% |
9.79% |
6.16% |
4.53% |
5.43% |
11.29% |
11.75% |
5.00% |
3.75% |
4.13% |
| Profit (Net Income) Margin |
|
4.80% |
2.86% |
9.95% |
4.37% |
3.19% |
3.98% |
8.30% |
8.83% |
3.56% |
2.91% |
3.24% |
| Tax Burden Percent |
|
63.63% |
63.50% |
101.43% |
77.24% |
77.50% |
83.73% |
75.52% |
76.13% |
78.91% |
96.87% |
90.55% |
| Interest Burden Percent |
|
100.00% |
99.12% |
100.13% |
91.97% |
90.72% |
87.60% |
97.36% |
98.78% |
90.24% |
80.12% |
86.52% |
| Effective Tax Rate |
|
36.37% |
36.50% |
-1.43% |
22.76% |
22.50% |
16.27% |
24.48% |
23.87% |
21.09% |
3.13% |
9.45% |
| Return on Invested Capital (ROIC) |
|
25.86% |
7.35% |
29.73% |
12.04% |
6.66% |
6.65% |
19.05% |
21.30% |
5.96% |
5.69% |
4.97% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
6.89% |
25.52% |
9.14% |
4.85% |
4.87% |
17.12% |
20.79% |
5.81% |
0.43% |
3.24% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
2.49% |
19.85% |
4.59% |
3.41% |
4.26% |
7.69% |
4.37% |
1.44% |
0.14% |
1.23% |
| Return on Equity (ROE) |
|
0.00% |
9.83% |
49.59% |
16.63% |
10.07% |
10.91% |
26.75% |
25.67% |
7.39% |
5.83% |
6.20% |
| Cash Return on Invested Capital (CROIC) |
|
-174.14% |
10.11% |
6.90% |
7.96% |
-18.87% |
6.03% |
28.69% |
-0.75% |
1.22% |
-6.08% |
-1.43% |
| Operating Return on Assets (OROA) |
|
11.92% |
6.21% |
14.77% |
8.95% |
5.18% |
5.03% |
14.77% |
16.28% |
5.13% |
3.68% |
3.81% |
| Return on Assets (ROA) |
|
7.58% |
3.91% |
15.01% |
6.35% |
3.64% |
3.69% |
10.86% |
12.25% |
3.65% |
2.86% |
2.99% |
| Return on Common Equity (ROCE) |
|
0.00% |
3.05% |
49.59% |
16.63% |
10.07% |
10.91% |
26.75% |
25.67% |
7.39% |
5.83% |
6.20% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
15.86% |
38.98% |
15.76% |
10.31% |
10.37% |
23.25% |
23.29% |
7.39% |
5.70% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
62 |
35 |
156 |
72 |
47 |
53 |
144 |
173 |
55 |
57 |
55 |
| NOPAT Margin |
|
4.66% |
2.91% |
10.60% |
4.75% |
3.59% |
4.55% |
8.57% |
8.87% |
3.58% |
3.76% |
3.58% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.45% |
4.22% |
2.89% |
1.81% |
1.78% |
1.94% |
0.51% |
0.14% |
5.26% |
1.73% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
18.54% |
5.64% |
5.28% |
4.73% |
| Cost of Revenue to Revenue |
|
88.74% |
90.91% |
84.62% |
88.48% |
89.56% |
88.45% |
83.73% |
83.84% |
89.24% |
89.92% |
89.16% |
| SG&A Expenses to Revenue |
|
3.94% |
4.51% |
4.93% |
5.36% |
5.81% |
6.12% |
4.93% |
4.51% |
6.23% |
6.20% |
6.88% |
| 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 |
|
3.94% |
4.51% |
4.93% |
5.36% |
5.81% |
6.12% |
4.93% |
4.51% |
6.23% |
6.20% |
6.88% |
| Earnings before Interest and Taxes (EBIT) |
|
100 |
54 |
144 |
93 |
59 |
63 |
190 |
229 |
77 |
57 |
63 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
137 |
95 |
193 |
146 |
116 |
124 |
256 |
299 |
150 |
134 |
143 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
3.23 |
1.64 |
1.32 |
1.20 |
2.10 |
1.36 |
1.07 |
0.98 |
0.57 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
3.37 |
1.70 |
1.37 |
1.24 |
2.24 |
1.59 |
1.24 |
1.13 |
0.65 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.83 |
0.45 |
0.41 |
0.46 |
0.75 |
0.52 |
0.51 |
0.50 |
0.31 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
8.30 |
10.39 |
12.79 |
11.54 |
9.05 |
5.85 |
14.45 |
17.25 |
9.43 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.28% |
1.48% |
2.08% |
2.25% |
3.70% |
| Earnings Yield |
|
0.00% |
0.00% |
12.05% |
9.62% |
7.82% |
8.67% |
11.05% |
17.10% |
6.92% |
5.80% |
10.60% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
2.43 |
1.44 |
1.16 |
1.11 |
1.92 |
1.30 |
1.05 |
0.99 |
0.69 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.97 |
0.58 |
0.71 |
0.76 |
0.82 |
0.60 |
0.65 |
0.69 |
0.51 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
7.40 |
6.00 |
7.93 |
7.10 |
5.41 |
3.91 |
6.61 |
7.84 |
5.45 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
9.88 |
9.42 |
15.59 |
14.03 |
7.28 |
5.10 |
12.95 |
18.43 |
12.42 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
9.12 |
12.20 |
19.69 |
16.75 |
9.59 |
6.76 |
18.10 |
18.37 |
14.33 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
10.60 |
5.07 |
7.62 |
7.88 |
6.33 |
4.26 |
8.45 |
7.74 |
6.36 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
39.31 |
18.46 |
0.00 |
18.49 |
6.37 |
0.00 |
88.55 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
1.23 |
0.70 |
0.48 |
0.99 |
0.81 |
0.22 |
0.26 |
0.32 |
0.40 |
0.41 |
| Long-Term Debt to Equity |
|
0.00 |
1.23 |
0.66 |
0.48 |
0.99 |
0.81 |
0.22 |
0.26 |
0.32 |
0.40 |
0.41 |
| Financial Leverage |
|
0.00 |
0.36 |
0.78 |
0.50 |
0.70 |
0.87 |
0.45 |
0.21 |
0.25 |
0.32 |
0.38 |
| Leverage Ratio |
|
1.76 |
2.51 |
3.30 |
2.62 |
2.76 |
2.96 |
2.46 |
2.10 |
2.02 |
2.04 |
2.08 |
| Compound Leverage Factor |
|
1.76 |
2.49 |
3.31 |
2.41 |
2.51 |
2.59 |
2.40 |
2.07 |
1.83 |
1.64 |
1.80 |
| Debt to Total Capital |
|
0.00% |
55.15% |
41.34% |
32.24% |
49.65% |
44.81% |
18.34% |
20.69% |
24.04% |
28.34% |
29.20% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
2.63% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
0.00% |
55.15% |
38.71% |
32.24% |
49.65% |
44.81% |
18.34% |
20.69% |
24.04% |
28.34% |
29.20% |
| 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 |
|
100.00% |
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 |
|
0.00% |
44.85% |
58.66% |
67.76% |
50.35% |
55.19% |
81.66% |
79.31% |
75.96% |
71.66% |
70.80% |
| Debt to EBITDA |
|
0.00 |
2.80 |
1.37 |
1.37 |
3.42 |
2.90 |
0.53 |
0.65 |
1.56 |
2.29 |
2.35 |
| Net Debt to EBITDA |
|
0.00 |
2.65 |
1.09 |
1.30 |
3.36 |
2.82 |
0.47 |
0.54 |
1.36 |
2.15 |
2.21 |
| Long-Term Debt to EBITDA |
|
0.00 |
2.80 |
1.29 |
1.37 |
3.42 |
2.90 |
0.53 |
0.65 |
1.56 |
2.29 |
2.35 |
| Debt to NOPAT |
|
0.00 |
7.63 |
1.70 |
2.78 |
8.49 |
6.85 |
0.94 |
1.12 |
4.26 |
5.37 |
6.17 |
| Net Debt to NOPAT |
|
0.00 |
7.22 |
1.34 |
2.64 |
8.34 |
6.65 |
0.83 |
0.94 |
3.72 |
5.03 |
5.81 |
| Long-Term Debt to NOPAT |
|
0.00 |
7.63 |
1.59 |
2.78 |
8.49 |
6.85 |
0.94 |
1.12 |
4.26 |
5.37 |
6.17 |
| Altman Z-Score |
|
0.00 |
0.00 |
3.21 |
2.72 |
1.85 |
1.82 |
3.31 |
3.17 |
2.44 |
2.20 |
1.91 |
| Noncontrolling Interest Sharing Ratio |
|
100.00% |
68.99% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.16 |
1.03 |
1.31 |
1.09 |
1.00 |
1.16 |
1.13 |
1.12 |
1.17 |
1.08 |
1.13 |
| Quick Ratio |
|
0.52 |
0.53 |
0.85 |
0.60 |
0.38 |
0.47 |
0.62 |
0.52 |
0.54 |
0.46 |
0.45 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-417 |
48 |
36 |
48 |
-132 |
48 |
217 |
-6.07 |
11 |
-61 |
-16 |
| Operating Cash Flow to CapEx |
|
104.52% |
135.39% |
155.73% |
158.76% |
80.08% |
134.89% |
385.22% |
305.87% |
109.47% |
101.26% |
105.51% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
6.35 |
-24.21 |
6.12 |
43.27 |
-2.18 |
1.50 |
-5.39 |
-1.85 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
23.14 |
22.07 |
14.35 |
43.57 |
98.38 |
15.70 |
11.97 |
14.49 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
8.57 |
-5.49 |
3.71 |
32.26 |
66.22 |
1.36 |
0.15 |
0.76 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.58 |
1.37 |
1.51 |
1.45 |
1.14 |
0.93 |
1.31 |
1.39 |
1.03 |
0.98 |
0.92 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Inventory Turnover |
|
7.85 |
7.76 |
9.67 |
10.06 |
7.52 |
5.82 |
8.56 |
8.94 |
6.40 |
6.43 |
6.05 |
| Fixed Asset Turnover |
|
2.52 |
2.16 |
2.48 |
2.36 |
1.82 |
1.52 |
2.20 |
2.46 |
1.84 |
1.71 |
1.62 |
| Accounts Payable Turnover |
|
6.12 |
5.21 |
5.54 |
5.84 |
5.31 |
5.17 |
6.86 |
6.60 |
5.15 |
5.59 |
5.29 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Inventory Outstanding (DIO) |
|
46.48 |
47.02 |
37.75 |
36.27 |
48.52 |
62.69 |
42.65 |
40.85 |
56.99 |
56.73 |
60.36 |
| Days Payable Outstanding (DPO) |
|
59.63 |
70.00 |
65.89 |
62.55 |
68.74 |
70.59 |
53.24 |
55.27 |
70.92 |
65.24 |
68.95 |
| Cash Conversion Cycle (CCC) |
|
-13.15 |
-22.98 |
-28.14 |
-26.28 |
-20.22 |
-7.90 |
-10.58 |
-14.42 |
-13.93 |
-8.51 |
-8.59 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
479 |
466 |
586 |
611 |
789 |
794 |
721 |
900 |
943 |
1,061 |
1,132 |
| Invested Capital Turnover |
|
5.55 |
2.52 |
2.80 |
2.53 |
1.85 |
1.46 |
2.22 |
2.40 |
1.66 |
1.51 |
1.39 |
| Increase / (Decrease) in Invested Capital |
|
479 |
-13 |
120 |
24 |
179 |
4.95 |
-73 |
179 |
44 |
118 |
70 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
1,427 |
879 |
917 |
882 |
1,385 |
1,167 |
993 |
1,048 |
781 |
| Market Capitalization |
|
0.00 |
0.00 |
1,217 |
688 |
529 |
532 |
1,265 |
1,005 |
789 |
762 |
465 |
| Book Value per Share |
|
$0.00 |
$7.07 |
$12.35 |
$14.10 |
$14.36 |
$15.84 |
$21.37 |
$26.78 |
$27.43 |
$28.98 |
$30.35 |
| Tangible Book Value per Share |
|
($0.49) |
$6.57 |
$11.85 |
$13.60 |
$13.82 |
$15.31 |
$20.11 |
$22.95 |
$23.63 |
$25.26 |
$26.76 |
| Total Capital |
|
479 |
480 |
642 |
620 |
796 |
805 |
736 |
931 |
973 |
1,081 |
1,151 |
| Total Debt |
|
0.00 |
265 |
265 |
200 |
395 |
361 |
135 |
193 |
234 |
306 |
336 |
| Total Long-Term Debt |
|
0.00 |
265 |
248 |
200 |
395 |
361 |
135 |
193 |
234 |
306 |
336 |
| Net Debt |
|
0.00 |
251 |
210 |
190 |
388 |
350 |
120 |
162 |
204 |
287 |
316 |
| Capital Expenditures (CapEx) |
|
97 |
84 |
86 |
109 |
150 |
83 |
57 |
89 |
107 |
134 |
116 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
39 |
-5.64 |
52 |
17 |
-8.24 |
36 |
25 |
16 |
31 |
10 |
31 |
| Debt-free Net Working Capital (DFNWC) |
|
39 |
8.56 |
108 |
26 |
-1.19 |
46 |
40 |
47 |
61 |
30 |
51 |
| Net Working Capital (NWC) |
|
39 |
8.56 |
91 |
26 |
-1.19 |
46 |
40 |
47 |
61 |
30 |
51 |
| Net Nonoperating Expense (NNE) |
|
-1.83 |
0.57 |
9.70 |
5.79 |
5.23 |
6.57 |
4.55 |
0.72 |
0.26 |
13 |
5.21 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
251 |
210 |
190 |
388 |
350 |
120 |
162 |
204 |
287 |
316 |
| Total Depreciation and Amortization (D&A) |
|
36 |
40 |
48 |
53 |
57 |
61 |
66 |
70 |
74 |
77 |
80 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
2.95% |
-0.47% |
3.55% |
1.09% |
-0.64% |
3.10% |
1.48% |
0.85% |
2.03% |
0.69% |
2.03% |
| Debt-free Net Working Capital to Revenue |
|
2.95% |
0.72% |
7.31% |
1.74% |
-0.09% |
4.01% |
2.38% |
2.44% |
3.97% |
1.98% |
3.33% |
| Net Working Capital to Revenue |
|
2.95% |
0.72% |
6.17% |
1.74% |
-0.09% |
4.01% |
2.38% |
2.44% |
3.97% |
1.98% |
3.33% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$2.09 |
$1.12 |
$4.81 |
$2.20 |
$1.47 |
$1.64 |
$4.97 |
$6.15 |
$2.00 |
$1.65 |
$1.83 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
30.48M |
30.48M |
30.48M |
30.17M |
28.12M |
28.05M |
28.15M |
27.97M |
27.30M |
26.83M |
26.90M |
| Adjusted Diluted Earnings per Share |
|
$2.09 |
$1.12 |
$4.72 |
$2.14 |
$1.43 |
$1.64 |
$4.81 |
$5.92 |
$1.95 |
$1.62 |
$1.80 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
30.48M |
30.50M |
31.09M |
30.98M |
28.90M |
28.16M |
29.05M |
29.03M |
28.01M |
27.26M |
27.33M |
| 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 |
|
30.50M |
30.48M |
30.48M |
29.03M |
27.91M |
28.03M |
28.14M |
27.43M |
26.70M |
26.74M |
26.87M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
62 |
35 |
108 |
72 |
47 |
53 |
144 |
173 |
55 |
57 |
55 |
| Normalized NOPAT Margin |
|
4.66% |
2.91% |
7.32% |
4.75% |
3.59% |
4.55% |
8.57% |
8.87% |
3.58% |
3.76% |
3.58% |
| Pre Tax Income Margin |
|
7.54% |
4.51% |
9.81% |
5.66% |
4.11% |
4.75% |
10.99% |
11.61% |
4.51% |
3.00% |
3.58% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
12.45 |
10.78 |
8.06 |
37.85 |
82.19 |
10.25 |
5.03 |
7.42 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
9.61 |
8.54 |
6.76 |
28.74 |
62.06 |
7.33 |
5.05 |
6.43 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-2.13 |
-16.78 |
-2.58 |
26.54 |
50.03 |
-4.10 |
-6.79 |
-6.31 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-4.96 |
-19.02 |
-3.89 |
17.43 |
29.90 |
-7.01 |
-6.78 |
-7.30 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
788.79% |
0.00% |
0.00% |
0.00% |
0.00% |
2.52% |
8.77% |
30.49% |
38.81% |
34.85% |
| Augmented Payout Ratio |
|
0.00% |
788.79% |
0.00% |
58.15% |
150.42% |
2.29% |
2.98% |
28.40% |
114.98% |
62.43% |
38.21% |