| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
26,550,403.00 |
26,555,878.00 |
25,019,619.00 |
25,047,178.00 |
25,083,043.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
26,550,403.00 |
26,555,878.00 |
25,019,619.00 |
25,047,178.00 |
25,083,043.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
0.25 |
0.37 |
0.36 |
-0.73 |
0.18 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-30.52% |
3.39% |
4.01% |
9.08% |
3.13% |
-54.52% |
-23.75% |
0.59% |
0.24% |
- |
44.51% |
| EBITDA Growth |
|
-54.61% |
21.84% |
-21.00% |
22.72% |
12.41% |
-5.62% |
15.64% |
-8.02% |
-17.56% |
- |
2.84% |
| EBIT Growth |
|
-74.36% |
30.85% |
-75.41% |
32.20% |
7.23% |
-39.63% |
75.94% |
-25.77% |
-51.18% |
- |
-17.63% |
| NOPAT Growth |
|
-74.83% |
24.14% |
-72.17% |
24.25% |
8.38% |
-37.65% |
35.12% |
-27.96% |
-49.71% |
- |
-22.07% |
| Net Income Growth |
|
-73.25% |
11.23% |
-76.11% |
-0.81% |
-3.50% |
-47.48% |
65.15% |
-19.30% |
-30.23% |
- |
-32.65% |
| EPS Growth |
|
-70.80% |
11.23% |
-75.83% |
-3.30% |
-5.05% |
-47.48% |
71.43% |
-18.18% |
-25.53% |
- |
-29.17% |
| Operating Cash Flow Growth |
|
-8.06% |
-16.49% |
199.41% |
337.50% |
40.03% |
-31.18% |
14.42% |
-2.20% |
-27.25% |
- |
16.65% |
| Free Cash Flow Firm Growth |
|
-245.50% |
-448.56% |
-1,506.89% |
21.54% |
61.71% |
103.21% |
97.94% |
115.11% |
42.26% |
- |
576.91% |
| Invested Capital Growth |
|
37.76% |
49.51% |
47.94% |
20.61% |
11.84% |
0.01% |
1.53% |
-1.12% |
5.97% |
- |
-2.40% |
| Revenue Q/Q Growth |
|
5.17% |
120.16% |
-55.56% |
6.00% |
-0.57% |
-2.90% |
-2.04% |
6.36% |
-0.92% |
- |
42.75% |
| EBITDA Q/Q Growth |
|
8.45% |
-2.44% |
-21.74% |
48.20% |
-0.66% |
-18.09% |
-4.11% |
17.88% |
-10.97% |
- |
4,362.83% |
| EBIT Q/Q Growth |
|
28.50% |
-5.77% |
-69.62% |
259.33% |
4.22% |
-46.95% |
-11.45% |
51.61% |
-31.45% |
- |
125.98% |
| NOPAT Q/Q Growth |
|
19.16% |
-3.87% |
-67.45% |
233.21% |
3.94% |
-44.69% |
-13.80% |
45.39% |
-27.45% |
- |
126.97% |
| Net Income Q/Q Growth |
|
9.87% |
-5.26% |
-68.94% |
206.84% |
6.88% |
-48.44% |
-2.34% |
49.93% |
-7.59% |
- |
124.21% |
| EPS Q/Q Growth |
|
8.79% |
-5.26% |
-67.42% |
203.45% |
6.82% |
-48.44% |
-7.69% |
50.00% |
-2.78% |
- |
123.94% |
| Operating Cash Flow Q/Q Growth |
|
693.07% |
-21.52% |
-31.90% |
3.22% |
153.84% |
-61.43% |
13.21% |
-11.77% |
88.82% |
- |
13.37% |
| Free Cash Flow Firm Q/Q Growth |
|
-9.43% |
-38.29% |
-1.95% |
49.15% |
46.60% |
111.61% |
-165.14% |
474.05% |
-304.11% |
- |
145.51% |
| Invested Capital Q/Q Growth |
|
1.63% |
12.04% |
0.68% |
5.20% |
-5.76% |
0.20% |
2.21% |
2.46% |
1.00% |
- |
-4.96% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
36.55% |
72.68% |
38.08% |
39.72% |
37.63% |
38.61% |
37.37% |
39.34% |
37.83% |
- |
26.17% |
| EBITDA Margin |
|
15.38% |
6.81% |
12.00% |
16.78% |
16.76% |
14.14% |
13.84% |
15.34% |
13.79% |
- |
9.85% |
| Operating Margin |
|
6.99% |
2.99% |
2.04% |
6.93% |
7.27% |
3.97% |
3.59% |
5.11% |
3.54% |
- |
2.05% |
| EBIT Margin |
|
6.99% |
2.99% |
2.04% |
6.93% |
7.27% |
3.97% |
3.59% |
5.11% |
3.54% |
- |
2.05% |
| Profit (Net Income) Margin |
|
6.23% |
2.68% |
1.87% |
5.43% |
5.83% |
3.10% |
3.09% |
4.35% |
4.06% |
- |
1.44% |
| Tax Burden Percent |
|
75.71% |
77.29% |
85.04% |
76.83% |
76.56% |
80.69% |
76.80% |
73.65% |
113.15% |
- |
72.66% |
| Interest Burden Percent |
|
117.82% |
116.04% |
107.80% |
101.89% |
104.86% |
96.69% |
112.05% |
115.55% |
101.39% |
- |
96.83% |
| Effective Tax Rate |
|
25.13% |
23.62% |
18.17% |
24.12% |
24.32% |
21.11% |
23.20% |
26.35% |
22.05% |
- |
27.34% |
| Return on Invested Capital (ROIC) |
|
7.79% |
4.54% |
3.32% |
9.23% |
9.95% |
4.13% |
3.31% |
4.37% |
3.28% |
- |
2.15% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
9.52% |
5.70% |
3.56% |
9.38% |
10.29% |
4.10% |
3.60% |
4.84% |
4.42% |
- |
2.09% |
| Return on Net Nonoperating Assets (RNNOA) |
|
3.08% |
2.40% |
1.57% |
5.74% |
5.38% |
2.38% |
2.11% |
3.27% |
2.64% |
- |
1.21% |
| Return on Equity (ROE) |
|
10.86% |
6.95% |
4.89% |
14.98% |
15.33% |
6.51% |
5.42% |
7.63% |
5.92% |
- |
3.36% |
| Cash Return on Invested Capital (CROIC) |
|
-23.49% |
-31.67% |
-32.38% |
-12.85% |
-5.04% |
5.17% |
5.61% |
7.41% |
-0.57% |
- |
2.60% |
| Operating Return on Assets (OROA) |
|
6.46% |
3.77% |
2.66% |
8.40% |
8.69% |
3.57% |
3.03% |
4.15% |
2.83% |
- |
1.99% |
| Return on Assets (ROA) |
|
5.76% |
3.38% |
2.44% |
6.58% |
6.98% |
2.78% |
2.60% |
3.53% |
3.24% |
- |
1.40% |
| Return on Common Equity (ROCE) |
|
10.86% |
6.95% |
4.89% |
14.98% |
15.33% |
6.51% |
5.42% |
7.63% |
5.92% |
- |
3.36% |
| Return on Equity Simple (ROE_SIMPLE) |
|
13.69% |
0.00% |
10.45% |
10.13% |
9.73% |
0.00% |
8.68% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
11 |
11 |
3.55 |
12 |
12 |
6.79 |
5.86 |
8.52 |
6.18 |
-17 |
4.56 |
| NOPAT Margin |
|
5.23% |
2.28% |
1.67% |
5.26% |
5.50% |
3.13% |
2.76% |
3.77% |
2.76% |
- |
1.49% |
| Net Nonoperating Expense Percent (NNEP) |
|
-1.74% |
-1.15% |
-0.25% |
-0.15% |
-0.35% |
0.03% |
-0.28% |
-0.47% |
-1.14% |
- |
0.06% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
1.64% |
- |
- |
- |
0.97% |
0.85% |
1.22% |
0.88% |
-2.36% |
0.68% |
| Cost of Revenue to Revenue |
|
63.45% |
27.32% |
61.92% |
60.28% |
62.37% |
61.39% |
62.63% |
60.66% |
62.17% |
- |
73.83% |
| SG&A Expenses to Revenue |
|
5.43% |
2.36% |
9.82% |
6.44% |
5.34% |
8.67% |
6.40% |
6.48% |
7.09% |
- |
4.62% |
| 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 |
|
29.56% |
69.69% |
36.03% |
32.79% |
30.37% |
34.65% |
33.78% |
34.22% |
34.29% |
- |
24.12% |
| Earnings before Interest and Taxes (EBIT) |
|
15 |
14 |
4.34 |
16 |
16 |
8.61 |
7.63 |
12 |
7.93 |
-24 |
6.28 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
33 |
33 |
25 |
38 |
37 |
31 |
29 |
35 |
31 |
0.68 |
30 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.43 |
1.46 |
1.47 |
1.54 |
1.61 |
1.64 |
1.33 |
1.54 |
1.28 |
- |
1.67 |
| Price to Tangible Book Value (P/TBV) |
|
2.57 |
2.59 |
2.61 |
2.63 |
2.68 |
2.67 |
2.21 |
2.65 |
2.16 |
- |
3.03 |
| Price to Revenue (P/Rev) |
|
0.74 |
0.54 |
0.54 |
0.57 |
0.61 |
0.82 |
0.73 |
0.79 |
0.67 |
- |
0.70 |
| Price to Earnings (P/E) |
|
10.43 |
10.70 |
14.07 |
15.22 |
16.57 |
20.00 |
15.31 |
17.71 |
16.82 |
- |
133.64 |
| Dividend Yield |
|
0.94% |
1.93% |
0.95% |
0.89% |
0.83% |
1.61% |
1.06% |
1.04% |
1.22% |
- |
1.03% |
| Earnings Yield |
|
9.59% |
9.35% |
7.11% |
6.57% |
6.03% |
5.00% |
6.53% |
5.65% |
5.94% |
- |
0.75% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.28 |
1.28 |
1.28 |
1.32 |
1.40 |
1.42 |
1.21 |
1.32 |
1.17 |
- |
1.41 |
| Enterprise Value to Revenue (EV/Rev) |
|
1.00 |
0.77 |
0.77 |
0.82 |
0.82 |
1.08 |
1.02 |
1.13 |
1.01 |
- |
0.96 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
6.19 |
6.61 |
7.05 |
7.21 |
6.97 |
7.19 |
6.10 |
6.95 |
6.54 |
- |
9.71 |
| Enterprise Value to EBIT (EV/EBIT) |
|
13.71 |
14.47 |
18.89 |
18.86 |
18.39 |
21.10 |
17.18 |
20.89 |
22.99 |
- |
588.39 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
17.94 |
19.14 |
24.35 |
24.75 |
24.05 |
27.42 |
17.18 |
20.89 |
22.99 |
- |
811.86 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
8.34 |
10.03 |
8.66 |
7.98 |
6.98 |
7.69 |
6.55 |
7.33 |
7.47 |
- |
7.95 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
27.47 |
21.83 |
17.72 |
0.00 |
- |
53.56 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.52 |
0.65 |
0.65 |
0.68 |
0.62 |
0.60 |
0.56 |
0.67 |
0.67 |
- |
0.66 |
| Long-Term Debt to Equity |
|
0.40 |
0.50 |
0.47 |
0.48 |
0.45 |
0.43 |
0.42 |
0.52 |
0.49 |
- |
0.49 |
| Financial Leverage |
|
0.32 |
0.42 |
0.44 |
0.61 |
0.52 |
0.58 |
0.59 |
0.67 |
0.60 |
- |
0.58 |
| Leverage Ratio |
|
2.13 |
2.24 |
2.19 |
2.33 |
2.30 |
2.32 |
2.26 |
2.40 |
2.38 |
- |
2.35 |
| Compound Leverage Factor |
|
2.51 |
2.60 |
2.37 |
2.38 |
2.42 |
2.24 |
2.53 |
2.77 |
2.41 |
- |
2.27 |
| Debt to Total Capital |
|
34.27% |
39.43% |
39.33% |
40.48% |
38.18% |
37.38% |
35.79% |
40.15% |
39.98% |
- |
39.58% |
| Short-Term Debt to Total Capital |
|
7.72% |
9.07% |
10.55% |
11.68% |
10.61% |
10.65% |
8.96% |
9.04% |
10.74% |
- |
9.72% |
| Long-Term Debt to Total Capital |
|
26.55% |
30.36% |
28.78% |
28.80% |
27.57% |
26.73% |
26.83% |
31.10% |
29.25% |
- |
29.85% |
| 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 |
|
65.73% |
60.57% |
60.67% |
59.52% |
61.82% |
62.62% |
64.21% |
59.85% |
60.02% |
- |
60.42% |
| Debt to EBITDA |
|
1.67 |
2.04 |
2.16 |
2.21 |
2.00 |
1.99 |
1.83 |
2.11 |
2.25 |
- |
2.77 |
| Net Debt to EBITDA |
|
1.61 |
2.02 |
2.14 |
2.20 |
1.74 |
1.72 |
1.74 |
2.11 |
2.22 |
- |
2.65 |
| Long-Term Debt to EBITDA |
|
1.29 |
1.57 |
1.58 |
1.57 |
1.45 |
1.43 |
1.37 |
1.64 |
1.64 |
- |
2.09 |
| Debt to NOPAT |
|
4.85 |
5.90 |
7.48 |
7.59 |
6.91 |
7.60 |
5.15 |
6.35 |
7.90 |
- |
231.38 |
| Net Debt to NOPAT |
|
4.67 |
5.85 |
7.39 |
7.55 |
6.00 |
6.56 |
4.91 |
6.35 |
7.83 |
- |
221.63 |
| Long-Term Debt to NOPAT |
|
3.75 |
4.55 |
5.47 |
5.40 |
4.99 |
5.43 |
3.86 |
4.92 |
5.78 |
- |
174.55 |
| Altman Z-Score |
|
2.21 |
2.42 |
2.44 |
2.43 |
2.49 |
2.11 |
1.94 |
1.91 |
1.77 |
- |
2.04 |
| 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 |
|
1.18 |
1.09 |
1.04 |
1.08 |
1.10 |
1.18 |
1.09 |
1.09 |
1.01 |
- |
1.04 |
| Quick Ratio |
|
0.94 |
0.85 |
0.85 |
0.78 |
0.87 |
0.98 |
0.93 |
0.85 |
0.80 |
- |
0.83 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-151 |
-209 |
-213 |
-109 |
-58 |
6.73 |
-4.38 |
16 |
-33 |
-60 |
21 |
| Operating Cash Flow to CapEx |
|
175.79% |
35.14% |
55.98% |
52.28% |
324.06% |
652.74% |
103.70% |
75.89% |
116.25% |
- |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
-57.39 |
-85.88 |
-63.92 |
-28.56 |
-18.09 |
2.08 |
-1.53 |
6.64 |
-9.65 |
- |
5.38 |
| Operating Cash Flow to Interest Expense |
|
15.40 |
13.08 |
6.50 |
5.90 |
17.75 |
6.78 |
8.69 |
8.87 |
11.93 |
- |
7.45 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
6.64 |
-24.14 |
-5.11 |
-5.38 |
12.27 |
5.74 |
0.31 |
-2.82 |
1.67 |
- |
13.69 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.92 |
1.26 |
1.30 |
1.21 |
1.20 |
0.90 |
0.84 |
0.81 |
0.80 |
- |
0.97 |
| Accounts Receivable Turnover |
|
5.32 |
8.42 |
8.36 |
7.84 |
7.86 |
6.17 |
5.69 |
5.46 |
5.70 |
- |
6.55 |
| Inventory Turnover |
|
108.50 |
127.64 |
190.57 |
165.77 |
147.35 |
102.76 |
101.88 |
98.74 |
88.57 |
- |
100.93 |
| Fixed Asset Turnover |
|
1.87 |
2.39 |
2.49 |
2.35 |
2.32 |
1.69 |
1.58 |
1.54 |
1.51 |
- |
1.99 |
| Accounts Payable Turnover |
|
13.78 |
15.92 |
26.84 |
24.67 |
24.55 |
16.57 |
17.04 |
16.31 |
16.89 |
- |
15.54 |
| Days Sales Outstanding (DSO) |
|
68.67 |
43.37 |
43.69 |
46.57 |
46.42 |
59.12 |
64.14 |
66.82 |
64.09 |
- |
55.70 |
| Days Inventory Outstanding (DIO) |
|
3.36 |
2.86 |
1.92 |
2.20 |
2.48 |
3.55 |
3.58 |
3.70 |
4.12 |
- |
3.62 |
| Days Payable Outstanding (DPO) |
|
26.49 |
22.92 |
13.60 |
14.80 |
14.87 |
22.03 |
21.42 |
22.38 |
21.61 |
- |
23.49 |
| Cash Conversion Cycle (CCC) |
|
45.54 |
23.31 |
32.00 |
33.98 |
34.03 |
40.64 |
46.31 |
48.14 |
46.60 |
- |
35.83 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
593 |
665 |
669 |
704 |
664 |
665 |
680 |
696 |
703 |
712 |
663 |
| Invested Capital Turnover |
|
1.49 |
1.99 |
1.98 |
1.76 |
1.81 |
1.32 |
1.20 |
1.16 |
1.19 |
- |
1.45 |
| Increase / (Decrease) in Invested Capital |
|
163 |
220 |
217 |
120 |
70 |
0.07 |
10 |
-7.88 |
40 |
44 |
-16 |
| Enterprise Value (EV) |
|
761 |
851 |
860 |
930 |
927 |
944 |
825 |
920 |
822 |
- |
937 |
| Market Capitalization |
|
562 |
591 |
599 |
646 |
696 |
718 |
589 |
640 |
542 |
- |
681 |
| Book Value per Share |
|
$30.43 |
$31.16 |
$31.12 |
$31.98 |
$32.77 |
$33.26 |
$16.71 |
$15.70 |
$16.94 |
$16.13 |
$16.25 |
| Tangible Book Value per Share |
|
$16.91 |
$17.62 |
$17.55 |
$18.72 |
$19.75 |
$20.43 |
$10.04 |
$9.10 |
$10.04 |
$8.70 |
$8.95 |
| Total Capital |
|
599 |
666 |
671 |
705 |
698 |
700 |
691 |
697 |
706 |
717 |
675 |
| Total Debt |
|
205 |
263 |
264 |
285 |
267 |
262 |
247 |
280 |
282 |
313 |
267 |
| Total Long-Term Debt |
|
159 |
202 |
193 |
203 |
192 |
187 |
185 |
217 |
206 |
236 |
201 |
| Net Debt |
|
198 |
260 |
261 |
284 |
231 |
226 |
236 |
279 |
280 |
308 |
256 |
| Capital Expenditures (CapEx) |
|
23 |
91 |
39 |
43 |
18 |
3.36 |
24 |
29 |
36 |
24 |
-24 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
70 |
74 |
75 |
95 |
59 |
72 |
66 |
80 |
75 |
95 |
63 |
| Debt-free Net Working Capital (DFNWC) |
|
77 |
76 |
78 |
96 |
94 |
107 |
77 |
80 |
78 |
100 |
75 |
| Net Working Capital (NWC) |
|
31 |
16 |
7.04 |
14 |
20 |
33 |
15 |
17 |
2.13 |
23 |
8.96 |
| Net Nonoperating Expense (NNE) |
|
-2.17 |
-1.90 |
-0.43 |
-0.37 |
-0.75 |
0.07 |
-0.71 |
-1.32 |
-2.91 |
1.33 |
0.14 |
| Net Nonoperating Obligations (NNO) |
|
199 |
262 |
262 |
285 |
232 |
227 |
236 |
279 |
280 |
308 |
256 |
| Total Depreciation and Amortization (D&A) |
|
18 |
18 |
21 |
22 |
21 |
22 |
22 |
23 |
23 |
25 |
24 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
9.19% |
6.68% |
6.74% |
8.42% |
5.19% |
8.15% |
8.16% |
9.79% |
9.26% |
- |
6.51% |
| Debt-free Net Working Capital to Revenue |
|
10.16% |
6.89% |
7.01% |
8.53% |
8.28% |
12.21% |
9.54% |
9.81% |
9.59% |
- |
7.66% |
| Net Working Capital to Revenue |
|
4.09% |
1.42% |
0.63% |
1.25% |
1.77% |
3.71% |
1.91% |
2.05% |
0.26% |
- |
0.92% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$1.04 |
$0.25 |
$0.30 |
$0.93 |
$0.99 |
$0.13 |
$0.25 |
$0.38 |
$0.36 |
($0.71) |
$0.18 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
12.95M |
52.19M |
13.09M |
13.15M |
13.18M |
52.61M |
26.54M |
26.04M |
25.03M |
25.65M |
25.08M |
| Adjusted Diluted Earnings per Share |
|
$0.99 |
$0.25 |
$0.29 |
$0.88 |
$0.94 |
$0.13 |
$0.24 |
$0.36 |
$0.35 |
($0.71) |
$0.17 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
13.68M |
55.34M |
13.80M |
13.83M |
13.90M |
55.43M |
27.88M |
27.23M |
26.30M |
26.91M |
26.43M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.25 |
$0.00 |
$0.00 |
$0.00 |
$0.13 |
$0.00 |
$0.00 |
$0.00 |
($0.71) |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
12.95M |
26.14M |
13.11M |
13.17M |
13.18M |
53.10M |
26.56M |
25.02M |
25.05M |
25.08M |
25.17M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
11 |
11 |
4.12 |
12 |
12 |
6.70 |
6.11 |
8.73 |
5.80 |
-17 |
4.81 |
| Normalized NOPAT Margin |
|
5.02% |
2.25% |
1.94% |
5.54% |
5.57% |
3.09% |
2.87% |
3.86% |
2.59% |
- |
1.57% |
| Pre Tax Income Margin |
|
8.23% |
3.47% |
2.20% |
7.06% |
7.62% |
3.84% |
4.02% |
5.91% |
3.59% |
- |
1.98% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
5.74 |
5.85 |
1.30 |
4.10 |
5.07 |
2.66 |
2.67 |
4.68 |
2.29 |
- |
1.62 |
| NOPAT to Interest Expense |
|
4.30 |
4.47 |
1.06 |
3.11 |
3.83 |
2.10 |
2.05 |
3.45 |
1.78 |
- |
1.17 |
| EBIT Less CapEx to Interest Expense |
|
-3.02 |
-31.36 |
-10.32 |
-7.18 |
-0.41 |
1.62 |
-5.71 |
-7.01 |
-7.97 |
- |
7.86 |
| NOPAT Less CapEx to Interest Expense |
|
-4.46 |
-32.74 |
-10.55 |
-8.17 |
-1.64 |
1.06 |
-6.33 |
-8.24 |
-8.48 |
- |
7.41 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
10.08% |
10.47% |
13.53% |
13.57% |
13.76% |
16.14% |
16.13% |
18.14% |
21.30% |
- |
138.54% |
| Augmented Payout Ratio |
|
82.99% |
56.51% |
24.39% |
13.44% |
13.62% |
16.14% |
16.13% |
116.50% |
134.84% |
- |
138.54% |