| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
63,983,841.00 |
61,758,703.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
63,983,841.00 |
61,758,703.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.56 |
0.38 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
18.79% |
20.29% |
28.47% |
26.88% |
22.28% |
11.19% |
11.43% |
8.32% |
7.93% |
- |
8.36% |
| EBITDA Growth |
|
-81.50% |
-10.80% |
21.88% |
36.64% |
141.16% |
53.42% |
14.08% |
7.01% |
-2.66% |
- |
1.02% |
| EBIT Growth |
|
-94.95% |
-40.51% |
-11.17% |
30.85% |
431.21% |
136.35% |
51.88% |
20.40% |
9.27% |
- |
-16.07% |
| NOPAT Growth |
|
245.69% |
-40.31% |
-12.07% |
48.93% |
-49.64% |
128.26% |
36.53% |
21.75% |
-2.93% |
- |
-13.50% |
| Net Income Growth |
|
-92.77% |
-58.87% |
-45.49% |
15.95% |
153.13% |
244.43% |
101.93% |
25.98% |
32.77% |
- |
-25.22% |
| EPS Growth |
|
-92.72% |
-56.41% |
-47.83% |
13.95% |
153.33% |
264.71% |
108.33% |
26.53% |
34.21% |
- |
-24.00% |
| Operating Cash Flow Growth |
|
29.33% |
-13.13% |
-34.00% |
44.19% |
42.27% |
42.09% |
-7.52% |
-46.51% |
32.33% |
- |
-17.09% |
| Free Cash Flow Firm Growth |
|
474.86% |
-3,157.73% |
-767.46% |
-547.75% |
-1,292.52% |
130.20% |
116.23% |
95.12% |
89.53% |
- |
-424.34% |
| Invested Capital Growth |
|
6.21% |
83.33% |
76.44% |
65.76% |
69.17% |
-9.58% |
-3.08% |
6.11% |
7.16% |
- |
25.27% |
| Revenue Q/Q Growth |
|
3.66% |
12.37% |
5.50% |
3.24% |
-0.09% |
2.17% |
5.73% |
0.36% |
-0.44% |
- |
1.26% |
| EBITDA Q/Q Growth |
|
-47.25% |
73.26% |
26.34% |
18.35% |
-6.90% |
10.22% |
-6.06% |
11.02% |
-15.31% |
- |
-11.45% |
| EBIT Q/Q Growth |
|
-79.06% |
206.73% |
36.57% |
49.19% |
-15.00% |
36.47% |
-12.24% |
18.26% |
-22.86% |
- |
-19.89% |
| NOPAT Q/Q Growth |
|
174.36% |
-73.92% |
59.97% |
30.13% |
-7.24% |
18.20% |
-4.32% |
16.05% |
-26.04% |
- |
-7.73% |
| Net Income Q/Q Growth |
|
-64.51% |
18.59% |
38.79% |
98.47% |
-22.51% |
61.36% |
-18.63% |
23.82% |
-18.34% |
- |
-33.18% |
| EPS Q/Q Growth |
|
-65.12% |
13.33% |
41.18% |
104.17% |
-22.45% |
63.16% |
-19.35% |
24.00% |
-17.74% |
- |
-33.33% |
| Operating Cash Flow Q/Q Growth |
|
-43.08% |
40.52% |
-40.86% |
165.09% |
-43.84% |
40.34% |
-49.92% |
28.80% |
46.18% |
- |
-55.42% |
| Free Cash Flow Firm Q/Q Growth |
|
156.31% |
-1,593.75% |
7.79% |
16.48% |
-3.66% |
137.82% |
-50.44% |
-125.11% |
-122.41% |
- |
-5.11% |
| Invested Capital Q/Q Growth |
|
-2.38% |
81.52% |
-0.74% |
-5.76% |
-0.37% |
-2.97% |
6.39% |
3.18% |
0.61% |
- |
5.76% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
- |
100.00% |
| EBITDA Margin |
|
18.55% |
28.60% |
34.25% |
39.25% |
36.58% |
39.46% |
35.06% |
38.78% |
32.99% |
- |
32.68% |
| Operating Margin |
|
22.84% |
11.17% |
15.98% |
20.46% |
19.61% |
22.16% |
21.64% |
24.45% |
16.51% |
- |
17.98% |
| EBIT Margin |
|
4.44% |
12.11% |
15.68% |
22.65% |
19.27% |
25.74% |
21.37% |
25.18% |
19.51% |
- |
16.55% |
| Profit (Net Income) Margin |
|
5.75% |
6.07% |
7.98% |
15.34% |
11.90% |
18.79% |
14.46% |
17.84% |
14.64% |
- |
9.98% |
| Tax Burden Percent |
|
195.29% |
92.69% |
98.25% |
96.73% |
93.66% |
95.88% |
88.89% |
90.96% |
100.09% |
- |
85.40% |
| Interest Burden Percent |
|
66.35% |
54.05% |
51.82% |
70.02% |
65.92% |
76.14% |
76.15% |
77.91% |
74.95% |
- |
70.63% |
| Effective Tax Rate |
|
-95.29% |
7.31% |
1.75% |
3.27% |
6.34% |
4.12% |
11.11% |
9.04% |
-0.09% |
- |
14.60% |
| Return on Invested Capital (ROIC) |
|
44.00% |
7.42% |
11.91% |
16.51% |
16.26% |
15.04% |
13.63% |
16.30% |
12.32% |
- |
10.74% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
5.59% |
5.41% |
8.34% |
14.21% |
12.74% |
14.18% |
11.97% |
14.67% |
11.59% |
- |
8.79% |
| Return on Net Nonoperating Assets (RNNOA) |
|
1.98% |
4.04% |
6.97% |
10.93% |
9.16% |
15.16% |
13.85% |
15.35% |
10.80% |
- |
8.90% |
| Return on Equity (ROE) |
|
45.98% |
11.45% |
18.88% |
27.44% |
25.43% |
30.20% |
27.48% |
31.65% |
23.12% |
- |
19.64% |
| Cash Return on Invested Capital (CROIC) |
|
14.83% |
-45.68% |
-42.66% |
-34.34% |
-37.08% |
23.36% |
17.08% |
8.96% |
7.89% |
- |
-9.99% |
| Operating Return on Assets (OROA) |
|
2.51% |
5.27% |
7.41% |
11.62% |
10.19% |
11.11% |
9.49% |
11.59% |
8.72% |
- |
7.47% |
| Return on Assets (ROA) |
|
3.25% |
2.64% |
3.77% |
7.87% |
6.29% |
8.11% |
6.42% |
8.22% |
6.54% |
- |
4.51% |
| Return on Common Equity (ROCE) |
|
45.63% |
11.00% |
18.03% |
26.26% |
24.32% |
27.90% |
25.36% |
29.33% |
21.50% |
- |
17.60% |
| Return on Equity Simple (ROE_SIMPLE) |
|
18.18% |
0.00% |
13.05% |
14.62% |
17.09% |
0.00% |
24.25% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
77 |
20 |
32 |
42 |
39 |
46 |
44 |
51 |
38 |
41 |
38 |
| NOPAT Margin |
|
44.61% |
10.35% |
15.70% |
19.79% |
18.37% |
21.25% |
19.23% |
22.24% |
16.52% |
- |
15.35% |
| Net Nonoperating Expense Percent (NNEP) |
|
38.41% |
2.01% |
3.57% |
2.30% |
3.52% |
0.86% |
1.66% |
1.63% |
0.74% |
- |
1.95% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
1.28% |
- |
- |
- |
3.23% |
2.96% |
3.29% |
2.16% |
2.41% |
2.15% |
| Cost of Revenue to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| SG&A Expenses to Revenue |
|
17.57% |
22.78% |
17.35% |
18.01% |
16.10% |
17.40% |
15.83% |
15.29% |
16.48% |
- |
19.30% |
| 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 |
|
77.16% |
88.83% |
84.02% |
79.55% |
80.39% |
77.84% |
78.36% |
75.55% |
83.49% |
- |
82.02% |
| Earnings before Interest and Taxes (EBIT) |
|
7.68 |
24 |
32 |
48 |
41 |
56 |
49 |
58 |
45 |
51 |
41 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
32 |
56 |
70 |
83 |
77 |
85 |
80 |
89 |
75 |
92 |
81 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
4.48 |
4.42 |
5.13 |
4.42 |
4.31 |
4.64 |
4.31 |
3.75 |
3.25 |
- |
2.61 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Price to Revenue (P/Rev) |
|
3.61 |
3.78 |
3.52 |
2.72 |
2.63 |
2.59 |
2.69 |
2.59 |
2.39 |
- |
1.83 |
| Price to Earnings (P/E) |
|
24.61 |
32.96 |
39.67 |
30.82 |
25.76 |
19.48 |
18.08 |
16.63 |
14.77 |
- |
13.14 |
| Dividend Yield |
|
0.68% |
0.49% |
0.50% |
0.60% |
0.59% |
0.58% |
0.54% |
0.55% |
0.59% |
- |
0.71% |
| Earnings Yield |
|
4.06% |
3.03% |
2.52% |
3.25% |
3.88% |
5.13% |
5.53% |
6.01% |
6.77% |
- |
7.61% |
| Enterprise Value to Invested Capital (EV/IC) |
|
3.69 |
2.62 |
2.69 |
2.41 |
2.42 |
2.52 |
2.49 |
2.35 |
2.19 |
- |
1.71 |
| Enterprise Value to Revenue (EV/Rev) |
|
3.85 |
4.74 |
4.52 |
3.61 |
3.44 |
3.38 |
3.46 |
3.30 |
3.04 |
- |
2.72 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
11.95 |
15.95 |
15.27 |
11.73 |
9.88 |
9.03 |
9.21 |
8.81 |
8.32 |
- |
7.68 |
| Enterprise Value to EBIT (EV/EBIT) |
|
21.19 |
31.58 |
33.40 |
25.40 |
19.58 |
16.16 |
15.53 |
14.40 |
13.27 |
- |
13.29 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
18.20 |
25.82 |
27.11 |
19.85 |
21.26 |
17.97 |
17.56 |
16.25 |
15.32 |
- |
15.29 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
11.44 |
15.58 |
16.26 |
12.05 |
11.29 |
10.98 |
11.69 |
13.62 |
11.83 |
- |
11.73 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
25.59 |
0.00 |
0.00 |
0.00 |
0.00 |
10.24 |
14.35 |
27.00 |
28.74 |
- |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.75 |
1.53 |
1.89 |
1.83 |
1.75 |
1.83 |
1.61 |
1.43 |
1.53 |
- |
1.43 |
| Long-Term Debt to Equity |
|
0.70 |
1.49 |
1.71 |
1.78 |
1.71 |
1.78 |
1.57 |
1.39 |
1.50 |
- |
1.36 |
| Financial Leverage |
|
0.35 |
0.75 |
0.84 |
0.77 |
0.72 |
1.07 |
1.16 |
1.05 |
0.93 |
- |
1.01 |
| Leverage Ratio |
|
2.36 |
2.88 |
2.95 |
2.88 |
2.88 |
3.39 |
3.44 |
3.26 |
3.23 |
- |
3.12 |
| Compound Leverage Factor |
|
1.57 |
1.55 |
1.53 |
2.02 |
1.90 |
2.58 |
2.62 |
2.54 |
2.42 |
- |
2.20 |
| Debt to Total Capital |
|
42.81% |
60.44% |
65.45% |
64.62% |
63.62% |
64.63% |
61.73% |
58.84% |
60.47% |
- |
58.89% |
| Short-Term Debt to Total Capital |
|
2.85% |
1.49% |
6.50% |
1.61% |
1.59% |
1.63% |
1.56% |
1.50% |
1.33% |
- |
2.78% |
| Long-Term Debt to Total Capital |
|
39.95% |
58.95% |
58.95% |
63.01% |
62.03% |
63.01% |
60.17% |
57.34% |
59.14% |
- |
56.10% |
| 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 |
|
0.42% |
2.56% |
2.79% |
2.83% |
2.89% |
3.18% |
2.81% |
2.78% |
2.47% |
- |
5.24% |
| Common Equity to Total Capital |
|
56.78% |
37.00% |
31.75% |
32.55% |
33.49% |
32.18% |
35.46% |
38.38% |
37.06% |
- |
35.88% |
| Debt to EBITDA |
|
1.88 |
4.70 |
4.77 |
3.98 |
3.33 |
3.00 |
2.89 |
2.83 |
3.28 |
- |
3.26 |
| Net Debt to EBITDA |
|
0.74 |
3.01 |
3.18 |
2.69 |
2.17 |
1.95 |
1.91 |
1.77 |
1.65 |
- |
2.21 |
| Long-Term Debt to EBITDA |
|
1.76 |
4.59 |
4.30 |
3.88 |
3.25 |
2.92 |
2.82 |
2.75 |
3.21 |
- |
3.10 |
| Debt to NOPAT |
|
2.87 |
7.62 |
8.48 |
6.73 |
7.17 |
5.97 |
5.52 |
5.21 |
6.04 |
- |
6.48 |
| Net Debt to NOPAT |
|
1.12 |
4.88 |
5.64 |
4.56 |
4.68 |
3.88 |
3.64 |
3.27 |
3.04 |
- |
4.41 |
| Long-Term Debt to NOPAT |
|
2.68 |
7.43 |
7.63 |
6.57 |
6.99 |
5.82 |
5.38 |
5.08 |
5.91 |
- |
6.18 |
| Altman Z-Score |
|
3.41 |
2.00 |
1.99 |
1.99 |
2.05 |
2.15 |
2.22 |
2.27 |
2.11 |
- |
1.73 |
| Noncontrolling Interest Sharing Ratio |
|
0.74% |
3.99% |
4.52% |
4.30% |
4.37% |
7.61% |
7.71% |
7.31% |
6.99% |
- |
10.40% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.62 |
1.88 |
1.59 |
1.82 |
1.97 |
1.89 |
1.99 |
2.20 |
2.91 |
- |
1.97 |
| Quick Ratio |
|
1.18 |
1.42 |
1.23 |
1.31 |
1.51 |
1.47 |
1.52 |
1.73 |
2.46 |
- |
1.54 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
37 |
-550 |
-507 |
-424 |
-439 |
166 |
82 |
-21 |
-46 |
-254 |
-267 |
| Operating Cash Flow to CapEx |
|
248.59% |
153.88% |
164.40% |
276.83% |
396.84% |
404.10% |
168.99% |
242.05% |
276.64% |
- |
137.60% |
| Free Cash Flow to Firm to Interest Expense |
|
6.45 |
-35.89 |
-25.44 |
-22.65 |
-23.48 |
9.56 |
4.85 |
-1.24 |
-2.78 |
- |
-15.38 |
| Operating Cash Flow to Interest Expense |
|
6.59 |
3.45 |
1.80 |
5.10 |
2.86 |
4.32 |
2.22 |
2.90 |
4.29 |
- |
1.80 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
3.94 |
1.21 |
0.71 |
3.26 |
2.14 |
3.25 |
0.90 |
1.70 |
2.74 |
- |
0.49 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.57 |
0.44 |
0.47 |
0.51 |
0.53 |
0.43 |
0.44 |
0.46 |
0.45 |
- |
0.45 |
| Accounts Receivable Turnover |
|
5.80 |
5.84 |
5.50 |
6.78 |
6.67 |
6.40 |
5.78 |
6.35 |
6.34 |
- |
5.67 |
| 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 |
|
12.38 |
11.69 |
12.58 |
12.71 |
0.00 |
13.58 |
13.91 |
0.00 |
0.00 |
- |
14.64 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Days Sales Outstanding (DSO) |
|
62.89 |
62.52 |
66.37 |
53.86 |
54.70 |
56.99 |
63.13 |
57.47 |
57.57 |
- |
64.41 |
| 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) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Cash Conversion Cycle (CCC) |
|
62.89 |
62.52 |
66.37 |
53.86 |
54.70 |
56.99 |
63.13 |
57.47 |
57.57 |
- |
64.41 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
691 |
1,255 |
1,245 |
1,174 |
1,169 |
1,135 |
1,207 |
1,245 |
1,253 |
1,430 |
1,512 |
| Invested Capital Turnover |
|
0.99 |
0.72 |
0.76 |
0.83 |
0.89 |
0.71 |
0.71 |
0.73 |
0.75 |
- |
0.70 |
| Increase / (Decrease) in Invested Capital |
|
40 |
570 |
540 |
466 |
478 |
-120 |
-38 |
72 |
84 |
295 |
305 |
| Enterprise Value (EV) |
|
2,547 |
3,291 |
3,345 |
2,831 |
2,832 |
2,857 |
3,004 |
2,926 |
2,747 |
- |
2,587 |
| Market Capitalization |
|
2,386 |
2,628 |
2,604 |
2,139 |
2,165 |
2,194 |
2,339 |
2,293 |
2,158 |
- |
1,743 |
| Book Value per Share |
|
$8.24 |
$9.20 |
$7.75 |
$7.51 |
$7.86 |
$7.43 |
$8.52 |
$9.63 |
$10.37 |
$9.72 |
$10.82 |
| Tangible Book Value per Share |
|
($1.89) |
($11.07) |
($11.63) |
($11.02) |
($10.81) |
($10.77) |
($10.18) |
($9.53) |
($8.81) |
($12.87) |
($13.04) |
| Total Capital |
|
938 |
1,606 |
1,597 |
1,485 |
1,501 |
1,468 |
1,529 |
1,595 |
1,791 |
1,801 |
1,863 |
| Total Debt |
|
401 |
971 |
1,046 |
960 |
955 |
949 |
944 |
939 |
1,083 |
1,087 |
1,097 |
| Total Long-Term Debt |
|
375 |
947 |
942 |
936 |
931 |
925 |
920 |
915 |
1,059 |
1,053 |
1,045 |
| Net Debt |
|
157 |
621 |
696 |
650 |
623 |
616 |
622 |
589 |
545 |
716 |
746 |
| Capital Expenditures (CapEx) |
|
15 |
34 |
22 |
34 |
13 |
19 |
22 |
20 |
26 |
24 |
23 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-18 |
-32 |
-4.83 |
-18 |
-16 |
-25 |
8.50 |
19 |
9.78 |
4.57 |
30 |
| Debt-free Net Working Capital (DFNWC) |
|
180 |
287 |
312 |
264 |
287 |
273 |
299 |
335 |
512 |
340 |
348 |
| Net Working Capital (NWC) |
|
154 |
263 |
209 |
240 |
263 |
249 |
276 |
311 |
488 |
306 |
296 |
| Net Nonoperating Expense (NNE) |
|
67 |
8.34 |
16 |
9.42 |
14 |
5.32 |
11 |
10 |
4.31 |
4.21 |
13 |
| Net Nonoperating Obligations (NNO) |
|
155 |
619 |
694 |
648 |
623 |
615 |
622 |
589 |
545 |
716 |
746 |
| Total Depreciation and Amortization (D&A) |
|
24 |
32 |
38 |
35 |
37 |
30 |
31 |
31 |
31 |
40 |
40 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-2.73% |
-4.57% |
-0.65% |
-2.35% |
-1.90% |
-2.95% |
0.98% |
2.15% |
1.08% |
- |
3.13% |
| Debt-free Net Working Capital to Revenue |
|
27.25% |
41.30% |
42.21% |
33.58% |
34.85% |
32.32% |
34.45% |
37.76% |
56.69% |
- |
36.59% |
| Net Working Capital to Revenue |
|
23.21% |
37.86% |
28.18% |
30.54% |
31.95% |
29.50% |
31.71% |
35.07% |
54.05% |
- |
31.14% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.16 |
$0.18 |
$0.25 |
$0.50 |
$0.39 |
$0.61 |
$0.51 |
$0.63 |
$0.51 |
$0.57 |
$0.38 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
64.63M |
65.45M |
64.41M |
63.98M |
63.61M |
63.61M |
63.61M |
63.98M |
63.98M |
61.76M |
61.62M |
| Adjusted Diluted Earnings per Share |
|
$0.15 |
$0.17 |
$0.24 |
$0.49 |
$0.38 |
$0.62 |
$0.50 |
$0.62 |
$0.51 |
$0.57 |
$0.38 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
64.63M |
65.45M |
64.41M |
63.98M |
63.61M |
63.61M |
63.61M |
63.98M |
63.98M |
61.76M |
61.62M |
| 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 |
|
64.63M |
65.45M |
64.41M |
63.98M |
63.61M |
63.61M |
63.61M |
63.98M |
63.98M |
61.76M |
61.62M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
28 |
20 |
32 |
42 |
39 |
46 |
44 |
51 |
26 |
41 |
38 |
| Normalized NOPAT Margin |
|
15.99% |
10.35% |
15.70% |
19.79% |
18.37% |
21.25% |
19.23% |
22.24% |
11.55% |
- |
15.35% |
| Pre Tax Income Margin |
|
2.94% |
6.55% |
8.12% |
15.86% |
12.71% |
19.60% |
16.27% |
19.62% |
14.62% |
- |
11.69% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
1.35 |
1.54 |
1.61 |
2.57 |
2.18 |
3.20 |
2.88 |
3.46 |
2.70 |
- |
2.36 |
| NOPAT to Interest Expense |
|
13.53 |
1.31 |
1.62 |
2.24 |
2.08 |
2.65 |
2.59 |
3.05 |
2.28 |
- |
2.19 |
| EBIT Less CapEx to Interest Expense |
|
-1.31 |
-0.71 |
0.52 |
0.73 |
1.46 |
2.13 |
1.57 |
2.26 |
1.15 |
- |
1.06 |
| NOPAT Less CapEx to Interest Expense |
|
10.88 |
-0.93 |
0.52 |
0.40 |
1.36 |
1.58 |
1.28 |
1.86 |
0.73 |
- |
0.89 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
13.43% |
16.31% |
21.44% |
18.42% |
15.11% |
11.22% |
9.72% |
9.12% |
8.61% |
- |
9.31% |
| Augmented Payout Ratio |
|
62.68% |
61.50% |
172.23% |
146.20% |
125.44% |
82.91% |
23.00% |
24.24% |
14.59% |
- |
76.63% |