| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
73,973,179.00 |
- |
- |
71,724,984.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
73,973,179.00 |
- |
- |
71,724,984.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
0.13 |
- |
- |
0.17 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-3.17% |
-19.82% |
-9.30% |
14.64% |
-8.69% |
15.48% |
5.38% |
0.00% |
15.45% |
11.93% |
13.40% |
| EBITDA Growth |
|
6.79% |
-65.51% |
8.23% |
87.94% |
-26.38% |
170.25% |
4.55% |
-6.58% |
-21.16% |
-7.03% |
22.56% |
| EBIT Growth |
|
5.25% |
-78.40% |
5.27% |
120.01% |
-34.83% |
299.09% |
2.17% |
-8.92% |
-3.11% |
-16.84% |
24.78% |
| NOPAT Growth |
|
-4.16% |
-76.89% |
-5.71% |
61.21% |
-29.06% |
218.47% |
-7.33% |
27.86% |
33.37% |
23.43% |
37.54% |
| Net Income Growth |
|
11.62% |
-46.59% |
-0.63% |
141.11% |
-18.49% |
95.35% |
2.14% |
0.00% |
11.21% |
-3.53% |
26.08% |
| EPS Growth |
|
15.38% |
-43.75% |
4.35% |
160.00% |
-13.33% |
88.89% |
0.00% |
0.00% |
7.69% |
0.00% |
30.77% |
| Operating Cash Flow Growth |
|
121.56% |
64.33% |
-90.01% |
3,934.99% |
-37.62% |
-12.70% |
841.41% |
-46.97% |
0.00% |
13.27% |
-87.03% |
| Free Cash Flow Firm Growth |
|
97.62% |
282.53% |
347.88% |
40.18% |
702.70% |
-76.28% |
65.52% |
723.17% |
-196.82% |
-487.58% |
-190.07% |
| Invested Capital Growth |
|
39.55% |
-15.41% |
0.00% |
41.03% |
-4.64% |
26.12% |
-25.33% |
0.00% |
46.95% |
53.01% |
0.00% |
| Revenue Q/Q Growth |
|
14.09% |
-12.22% |
21.88% |
-6.08% |
-0.95% |
11.02% |
11.22% |
-10.87% |
0.00% |
7.64% |
0.00% |
| EBITDA Q/Q Growth |
|
170.04% |
-64.93% |
257.64% |
-44.51% |
-1.59% |
28.74% |
38.36% |
-43.64% |
0.00% |
61.23% |
0.00% |
| EBIT Q/Q Growth |
|
258.32% |
-77.41% |
463.39% |
-51.75% |
-3.32% |
38.31% |
44.23% |
-52.77% |
0.00% |
18.71% |
0.00% |
| NOPAT Q/Q Growth |
|
94.14% |
-70.09% |
486.54% |
-52.67% |
9.23% |
34.29% |
70.68% |
-48.93% |
0.00% |
24.28% |
0.00% |
| Net Income Q/Q Growth |
|
193.73% |
-44.36% |
176.97% |
-46.74% |
-2.57% |
33.36% |
44.82% |
-47.86% |
0.00% |
15.69% |
0.00% |
| EPS Q/Q Growth |
|
200.00% |
-40.00% |
166.67% |
-45.83% |
0.00% |
30.77% |
41.18% |
-45.83% |
0.00% |
21.43% |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
2,413.00% |
17.85% |
-88.16% |
1,087.99% |
-62.38% |
64.94% |
27.71% |
-33.08% |
0.00% |
0.00% |
-90.17% |
| Free Cash Flow Firm Q/Q Growth |
|
90.27% |
655.33% |
112.21% |
-152.16% |
-42.31% |
-78.14% |
1,380.50% |
135.20% |
0.00% |
12.49% |
0.00% |
| Invested Capital Q/Q Growth |
|
-4.72% |
-28.56% |
74.23% |
18.92% |
15.45% |
-5.52% |
3.15% |
-100.00% |
0.00% |
-1.62% |
0.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
79.54% |
80.95% |
81.15% |
79.68% |
79.97% |
80.46% |
79.92% |
79.68% |
78.85% |
80.14% |
79.63% |
| EBITDA Margin |
|
24.84% |
9.92% |
29.12% |
17.21% |
20.03% |
23.23% |
28.89% |
18.27% |
12.88% |
19.29% |
19.75% |
| Operating Margin |
|
18.64% |
3.82% |
25.57% |
13.27% |
13.17% |
15.65% |
24.79% |
13.27% |
14.86% |
17.40% |
17.33% |
| EBIT Margin |
|
21.50% |
5.53% |
25.57% |
13.14% |
15.35% |
19.12% |
24.79% |
13.14% |
12.88% |
14.20% |
14.45% |
| Profit (Net Income) Margin |
|
17.66% |
11.20% |
25.44% |
14.43% |
15.77% |
18.94% |
24.66% |
14.43% |
15.19% |
16.32% |
16.04% |
| Tax Burden Percent |
|
78.49% |
130.37% |
93.81% |
91.08% |
86.28% |
87.82% |
85.09% |
91.08% |
88.34% |
87.12% |
84.59% |
| Interest Burden Percent |
|
104.68% |
155.26% |
106.07% |
120.60% |
119.10% |
112.81% |
116.91% |
120.60% |
133.51% |
131.92% |
131.21% |
| Effective Tax Rate |
|
21.51% |
-30.37% |
6.19% |
8.92% |
13.72% |
12.18% |
14.91% |
8.92% |
11.66% |
12.88% |
15.41% |
| Return on Invested Capital (ROIC) |
|
119.31% |
42.43% |
124.30% |
63.71% |
0.00% |
0.00% |
130.13% |
0.00% |
0.00% |
0.00% |
125.02% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
118.06% |
40.01% |
123.65% |
62.61% |
0.00% |
0.00% |
128.64% |
0.00% |
0.00% |
0.00% |
123.64% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-97.66% |
-33.20% |
-94.76% |
-46.40% |
0.00% |
0.00% |
-103.82% |
0.00% |
0.00% |
0.00% |
-84.32% |
| Return on Equity (ROE) |
|
21.65% |
9.22% |
29.54% |
17.30% |
0.00% |
0.00% |
26.31% |
0.00% |
0.00% |
0.00% |
40.69% |
| Cash Return on Invested Capital (CROIC) |
|
100.92% |
135.12% |
72.61% |
43.11% |
4.75% |
-23.10% |
118.45% |
0.00% |
0.00% |
0.00% |
-83.78% |
| Operating Return on Assets (OROA) |
|
15.60% |
3.92% |
16.51% |
7.09% |
0.00% |
0.00% |
15.77% |
0.00% |
0.00% |
0.00% |
6.82% |
| Return on Assets (ROA) |
|
12.82% |
7.94% |
16.43% |
7.79% |
0.00% |
0.00% |
15.69% |
0.00% |
0.00% |
0.00% |
7.57% |
| Return on Common Equity (ROCE) |
|
21.65% |
9.22% |
29.54% |
17.30% |
0.00% |
0.00% |
26.31% |
0.00% |
0.00% |
0.00% |
40.69% |
| Return on Equity Simple (ROE_SIMPLE) |
|
23.70% |
20.35% |
0.00% |
23.26% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
9.63 |
2.88 |
17 |
7.99 |
6.83 |
9.17 |
16 |
7.99 |
9.11 |
11 |
11 |
| NOPAT Margin |
|
14.63% |
4.98% |
23.99% |
12.09% |
11.36% |
13.75% |
21.10% |
12.09% |
13.13% |
15.16% |
14.66% |
| Net Nonoperating Expense Percent (NNEP) |
|
1.25% |
2.42% |
0.64% |
1.10% |
1.60% |
1.97% |
1.49% |
0.00% |
0.88% |
0.52% |
1.38% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
8.13% |
1.93% |
- |
- |
6.75% |
- |
2.16% |
2.67% |
2.50% |
| Cost of Revenue to Revenue |
|
20.46% |
19.06% |
18.85% |
20.32% |
20.03% |
19.54% |
20.08% |
20.32% |
21.15% |
19.86% |
20.37% |
| SG&A Expenses to Revenue |
|
7.98% |
9.72% |
8.11% |
12.81% |
9.90% |
9.73% |
8.22% |
12.81% |
10.35% |
9.31% |
10.26% |
| R&D to Revenue |
|
21.22% |
30.50% |
17.01% |
24.04% |
24.52% |
23.58% |
17.78% |
24.04% |
23.43% |
24.61% |
25.36% |
| Operating Expenses to Revenue |
|
60.91% |
77.12% |
55.58% |
66.40% |
66.80% |
64.81% |
55.13% |
66.40% |
63.99% |
62.74% |
62.30% |
| Earnings before Interest and Taxes (EBIT) |
|
14 |
3.20 |
18 |
8.69 |
9.22 |
13 |
18 |
8.69 |
8.94 |
11 |
11 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
16 |
5.73 |
21 |
11 |
12 |
15 |
21 |
12 |
8.94 |
14 |
15 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
5.47 |
5.56 |
4.61 |
6.17 |
4.79 |
4.91 |
5.84 |
0.00 |
6.84 |
6.35 |
7.51 |
| Price to Tangible Book Value (P/TBV) |
|
5.51 |
5.59 |
4.64 |
6.97 |
4.82 |
4.94 |
5.87 |
0.00 |
7.67 |
7.10 |
8.30 |
| Price to Revenue (P/Rev) |
|
3.86 |
4.23 |
3.80 |
4.65 |
0.00 |
0.00 |
5.17 |
4.46 |
0.00 |
0.00 |
5.54 |
| Price to Earnings (P/E) |
|
23.09 |
27.29 |
23.96 |
26.53 |
0.00 |
0.00 |
27.01 |
23.88 |
0.00 |
0.00 |
37.16 |
| Dividend Yield |
|
1.61% |
1.63% |
1.86% |
1.47% |
1.74% |
1.66% |
1.31% |
1.49% |
1.24% |
1.32% |
1.04% |
| Earnings Yield |
|
4.33% |
3.66% |
4.17% |
3.77% |
0.00% |
0.00% |
3.70% |
4.19% |
0.00% |
0.00% |
2.69% |
| Enterprise Value to Invested Capital (EV/IC) |
|
23.11 |
33.17 |
16.43 |
18.53 |
22.82 |
25.15 |
31.94 |
0.00 |
22.77 |
21.51 |
21.47 |
| Enterprise Value to Revenue (EV/Rev) |
|
3.30 |
3.57 |
3.17 |
4.12 |
0.00 |
0.00 |
4.43 |
0.00 |
0.00 |
0.00 |
5.04 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
15.55 |
19.64 |
16.63 |
20.63 |
0.00 |
0.00 |
20.97 |
0.00 |
0.00 |
0.00 |
22.57 |
| Enterprise Value to EBIT (EV/EBIT) |
|
18.04 |
24.09 |
20.65 |
25.95 |
0.00 |
0.00 |
26.35 |
0.00 |
0.00 |
0.00 |
29.35 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
20.10 |
25.67 |
22.63 |
28.11 |
0.00 |
0.00 |
30.53 |
0.00 |
0.00 |
0.00 |
36.95 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
15.01 |
13.38 |
17.93 |
17.11 |
0.00 |
0.00 |
12.80 |
0.00 |
14.61 |
13.17 |
21.56 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
26.68 |
22.50 |
22.63 |
50.31 |
469.45 |
0.00 |
23.06 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.00 |
1.11 |
0.00 |
0.00 |
0.00 |
0.00 |
1.07 |
1.06 |
0.99 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
1.11 |
0.00 |
0.00 |
0.00 |
0.00 |
1.07 |
1.06 |
0.99 |
| Financial Leverage |
|
-0.83 |
-0.83 |
-0.77 |
-0.74 |
-0.81 |
-0.85 |
-0.81 |
0.00 |
-0.78 |
-0.79 |
-0.68 |
| Leverage Ratio |
|
1.94 |
2.04 |
1.88 |
2.53 |
1.88 |
1.90 |
1.87 |
0.00 |
2.40 |
2.43 |
2.87 |
| Compound Leverage Factor |
|
2.03 |
3.17 |
1.99 |
3.05 |
2.24 |
2.14 |
2.19 |
0.00 |
3.21 |
3.20 |
3.77 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
52.64% |
0.00% |
0.00% |
0.00% |
0.00% |
51.67% |
51.44% |
49.81% |
| 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% |
0.00% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
52.64% |
0.00% |
0.00% |
0.00% |
0.00% |
51.67% |
51.44% |
49.81% |
| 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 |
|
100.00% |
100.00% |
100.00% |
47.36% |
100.00% |
100.00% |
100.00% |
0.00% |
48.33% |
48.56% |
50.19% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
4.20 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
3.28 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
-2.66 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-2.25 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
4.20 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
3.28 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
5.72 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
5.37 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
-3.63 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-3.69 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
5.72 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
5.37 |
| Altman Z-Score |
|
4.53 |
4.43 |
4.13 |
2.86 |
3.68 |
3.72 |
5.17 |
0.00 |
0.00 |
0.00 |
3.63 |
| 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 |
|
2.40 |
2.38 |
2.45 |
4.05 |
2.39 |
2.23 |
2.49 |
0.00 |
4.23 |
3.64 |
3.71 |
| Quick Ratio |
|
2.08 |
2.05 |
2.10 |
3.72 |
2.04 |
1.94 |
2.20 |
0.00 |
3.88 |
3.36 |
3.40 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-1.43 |
7.96 |
17 |
-8.81 |
8.64 |
1.89 |
28 |
66 |
-8.36 |
-7.32 |
-59 |
| Operating Cash Flow to CapEx |
|
818.74% |
858.24% |
86.86% |
1,109.20% |
349.84% |
579.84% |
1,079.35% |
382.82% |
0.00% |
482.40% |
76.40% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.73 |
0.71 |
0.65 |
0.54 |
0.00 |
0.00 |
0.64 |
0.00 |
0.00 |
0.00 |
0.47 |
| Accounts Receivable Turnover |
|
3.99 |
3.91 |
3.39 |
3.93 |
0.00 |
0.00 |
3.47 |
0.00 |
0.00 |
0.00 |
4.34 |
| Inventory Turnover |
|
2.56 |
2.25 |
2.04 |
2.50 |
0.00 |
0.00 |
2.26 |
0.00 |
0.00 |
0.00 |
3.07 |
| Fixed Asset Turnover |
|
13.57 |
11.77 |
8.42 |
8.07 |
0.00 |
0.00 |
7.58 |
0.00 |
0.00 |
0.00 |
5.76 |
| Accounts Payable Turnover |
|
9.06 |
7.07 |
6.83 |
7.56 |
0.00 |
0.00 |
5.26 |
0.00 |
0.00 |
0.00 |
4.40 |
| Days Sales Outstanding (DSO) |
|
91.57 |
93.44 |
107.76 |
92.87 |
0.00 |
0.00 |
105.30 |
0.00 |
0.00 |
0.00 |
84.12 |
| Days Inventory Outstanding (DIO) |
|
142.68 |
162.30 |
179.01 |
145.93 |
0.00 |
0.00 |
161.59 |
0.00 |
0.00 |
0.00 |
118.99 |
| Days Payable Outstanding (DPO) |
|
40.30 |
51.60 |
53.45 |
48.28 |
0.00 |
0.00 |
69.45 |
0.00 |
0.00 |
0.00 |
83.04 |
| Cash Conversion Cycle (CCC) |
|
193.95 |
204.15 |
233.31 |
190.52 |
0.00 |
0.00 |
197.44 |
0.00 |
0.00 |
0.00 |
120.06 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
39 |
28 |
49 |
58 |
37 |
35 |
36 |
0.00 |
55 |
54 |
70 |
| Invested Capital Turnover |
|
8.16 |
8.51 |
5.18 |
5.27 |
0.00 |
0.00 |
6.17 |
0.00 |
0.00 |
0.00 |
8.53 |
| Increase / (Decrease) in Invested Capital |
|
11 |
-5.08 |
0.00 |
17 |
-1.81 |
7.28 |
-12 |
-58 |
17 |
19 |
70 |
| Enterprise Value (EV) |
|
902 |
925 |
798 |
1,071 |
849 |
885 |
1,159 |
0.00 |
1,245 |
1,157 |
1,508 |
| Market Capitalization |
|
1,056 |
1,094 |
957 |
1,209 |
1,026 |
1,067 |
1,354 |
1,193 |
1,395 |
1,310 |
1,658 |
| Book Value per Share |
|
$2.61 |
$2.66 |
$2.80 |
$2.65 |
$2.88 |
$2.94 |
$3.14 |
$0.00 |
$2.83 |
$2.86 |
$3.08 |
| Tangible Book Value per Share |
|
$2.59 |
$2.64 |
$2.79 |
$2.34 |
$2.86 |
$2.92 |
$3.12 |
$0.00 |
$2.52 |
$2.56 |
$2.79 |
| Total Capital |
|
193 |
197 |
208 |
414 |
214 |
217 |
232 |
0.00 |
422 |
425 |
440 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
218 |
0.00 |
0.00 |
0.00 |
0.00 |
218 |
218 |
219 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
218 |
0.00 |
0.00 |
0.00 |
0.00 |
218 |
218 |
219 |
| Net Debt |
|
-154 |
-169 |
-159 |
-138 |
-177 |
-182 |
-196 |
0.00 |
-149 |
-152 |
-151 |
| Capital Expenditures (CapEx) |
|
2.39 |
2.69 |
3.14 |
2.93 |
3.49 |
3.47 |
2.38 |
4.49 |
0.00 |
4.73 |
2.92 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-4.52 |
-16 |
1.46 |
-11 |
-17 |
-25 |
-12 |
0.00 |
-18 |
-31 |
-19 |
| Debt-free Net Working Capital (DFNWC) |
|
149 |
153 |
161 |
345 |
160 |
157 |
184 |
0.00 |
349 |
340 |
350 |
| Net Working Capital (NWC) |
|
149 |
153 |
161 |
345 |
160 |
157 |
184 |
0.00 |
349 |
340 |
350 |
| Net Nonoperating Expense (NNE) |
|
-2.00 |
-3.59 |
-1.03 |
-1.55 |
-2.65 |
-3.47 |
-2.65 |
-1.55 |
-1.43 |
-0.87 |
-1.04 |
| Net Nonoperating Obligations (NNO) |
|
-154 |
-169 |
-159 |
-138 |
-177 |
-182 |
-196 |
0.00 |
-149 |
-152 |
-151 |
| Total Depreciation and Amortization (D&A) |
|
2.20 |
2.54 |
2.50 |
2.69 |
2.82 |
2.74 |
3.05 |
3.40 |
0.00 |
3.80 |
3.97 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-1.66% |
-6.08% |
0.58% |
-4.18% |
0.00% |
0.00% |
-4.53% |
0.00% |
0.00% |
0.00% |
-6.46% |
| Debt-free Net Working Capital to Revenue |
|
54.68% |
59.21% |
63.87% |
132.60% |
0.00% |
0.00% |
70.20% |
0.00% |
0.00% |
0.00% |
117.04% |
| Net Working Capital to Revenue |
|
54.68% |
59.21% |
63.87% |
132.60% |
0.00% |
0.00% |
70.20% |
0.00% |
0.00% |
0.00% |
117.04% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.16 |
$0.09 |
$0.24 |
$0.13 |
$0.13 |
$0.17 |
$0.25 |
$0.00 |
$0.15 |
$0.17 |
$0.17 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
74.02M |
74.53M |
74.21M |
73.56M |
74.37M |
73.82M |
74.09M |
0.00 |
72.01M |
71.89M |
71.67M |
| Adjusted Diluted Earnings per Share |
|
$0.15 |
$0.09 |
$0.24 |
$0.13 |
$0.13 |
$0.17 |
$0.24 |
$0.00 |
$0.14 |
$0.17 |
$0.17 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
75.43M |
75.81M |
75.55M |
75.05M |
75.50M |
74.78M |
75.30M |
0.00 |
73.12M |
73.05M |
72.92M |
| 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 |
|
74.11M |
74.14M |
0.00 |
72.08M |
73.87M |
73.80M |
73.97M |
0.00 |
72.15M |
71.73M |
72.00M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
9.63 |
1.55 |
17 |
7.99 |
6.83 |
9.17 |
16 |
7.99 |
9.11 |
11 |
11 |
| Normalized NOPAT Margin |
|
14.63% |
2.68% |
23.99% |
12.09% |
11.36% |
13.75% |
21.10% |
12.09% |
13.13% |
15.16% |
14.66% |
| Pre Tax Income Margin |
|
22.50% |
8.59% |
27.12% |
15.84% |
18.28% |
21.57% |
28.98% |
15.84% |
17.19% |
18.74% |
18.97% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
37.48% |
44.36% |
44.58% |
39.08% |
0.00% |
0.00% |
35.49% |
35.62% |
0.00% |
0.00% |
38.63% |
| Augmented Payout Ratio |
|
154.98% |
65.99% |
84.54% |
177.39% |
0.00% |
0.00% |
95.49% |
95.84% |
0.00% |
0.00% |
93.27% |