| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
33,107,113.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
33,107,113.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.60 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-5.83% |
-2.80% |
-1.33% |
-0.56% |
-3.38% |
-3.43% |
-7.19% |
-7.78% |
-3.37% |
13.26% |
16.83% |
| EBITDA Growth |
|
-16.70% |
-30.02% |
-20.05% |
-8.86% |
-6.97% |
27.39% |
9.62% |
-8.06% |
-11.01% |
-7.51% |
38.97% |
| EBIT Growth |
|
-30.52% |
-55.37% |
-41.63% |
-16.53% |
-11.82% |
62.77% |
21.71% |
-16.34% |
-16.09% |
-11.66% |
81.66% |
| NOPAT Growth |
|
-31.85% |
-58.82% |
-58.23% |
-18.73% |
-11.63% |
96.98% |
-5.08% |
-16.06% |
-16.60% |
-94.50% |
76.14% |
| Net Income Growth |
|
-44.00% |
-82.84% |
-81.14% |
-33.81% |
-19.05% |
225.71% |
45.45% |
-20.65% |
-16.18% |
-9.65% |
169.86% |
| EPS Growth |
|
-44.57% |
-82.54% |
-81.13% |
-33.33% |
-19.61% |
209.09% |
40.00% |
-21.43% |
-17.07% |
-8.82% |
168.18% |
| Operating Cash Flow Growth |
|
-11.53% |
-60.67% |
-5.60% |
44.72% |
29.50% |
194.92% |
5.93% |
6.74% |
9.47% |
-27.30% |
25.79% |
| Free Cash Flow Firm Growth |
|
-651.20% |
-371.97% |
-179.71% |
82.13% |
127.29% |
129.81% |
161.20% |
392.13% |
26.31% |
-25.74% |
9.89% |
| Invested Capital Growth |
|
21.03% |
15.35% |
12.34% |
3.10% |
-2.81% |
-2.35% |
-5.70% |
-4.42% |
-4.31% |
-2.78% |
-4.40% |
| Revenue Q/Q Growth |
|
6.75% |
-11.51% |
-3.97% |
9.62% |
3.73% |
-11.55% |
-7.71% |
8.91% |
8.70% |
3.67% |
0.00% |
| EBITDA Q/Q Growth |
|
16.20% |
-33.99% |
-3.96% |
23.71% |
18.61% |
-9.60% |
-17.36% |
3.76% |
14.80% |
-6.05% |
0.00% |
| EBIT Q/Q Growth |
|
22.31% |
-53.72% |
-5.84% |
56.59% |
29.21% |
-14.56% |
-29.60% |
7.64% |
29.59% |
-10.05% |
0.00% |
| NOPAT Q/Q Growth |
|
18.71% |
-57.51% |
-8.39% |
75.86% |
29.09% |
-5.29% |
-55.86% |
55.51% |
28.27% |
-93.76% |
0.00% |
| Net Income Q/Q Growth |
|
20.86% |
-79.17% |
-5.71% |
178.79% |
47.83% |
-16.18% |
-57.89% |
52.08% |
56.16% |
-9.65% |
0.00% |
| EPS Q/Q Growth |
|
21.43% |
-78.43% |
-9.09% |
180.00% |
46.43% |
-17.07% |
-58.82% |
57.14% |
54.55% |
-8.82% |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
112.20% |
-54.79% |
185.59% |
-47.18% |
89.89% |
2.96% |
2.59% |
-46.78% |
94.74% |
-31.62% |
0.00% |
| Free Cash Flow Firm Q/Q Growth |
|
-54.60% |
20.32% |
18.44% |
82.21% |
336.05% |
-12.95% |
67.43% |
-15.08% |
2.07% |
-48.82% |
0.00% |
| Invested Capital Q/Q Growth |
|
4.78% |
-0.62% |
-0.52% |
-0.46% |
-1.23% |
-0.15% |
-3.93% |
0.89% |
-1.12% |
1.44% |
0.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
33.30% |
29.64% |
28.54% |
31.70% |
32.11% |
31.11% |
30.08% |
30.64% |
31.76% |
33.14% |
32.79% |
| EBITDA Margin |
|
20.17% |
15.04% |
15.05% |
16.98% |
19.42% |
19.85% |
17.77% |
16.93% |
17.88% |
16.21% |
20.14% |
| Operating Margin |
|
12.96% |
6.85% |
6.10% |
9.58% |
11.82% |
11.41% |
7.41% |
8.70% |
10.31% |
0.59% |
13.09% |
| EBIT Margin |
|
13.01% |
6.80% |
6.67% |
9.53% |
11.87% |
11.47% |
8.75% |
8.64% |
10.31% |
8.94% |
13.44% |
| Profit (Net Income) Margin |
|
7.38% |
1.74% |
1.71% |
4.34% |
6.18% |
5.86% |
2.67% |
3.73% |
5.36% |
4.68% |
8.63% |
| Tax Burden Percent |
|
77.06% |
70.00% |
75.00% |
76.67% |
77.27% |
85.71% |
63.16% |
76.84% |
76.51% |
80.47% |
76.95% |
| Interest Burden Percent |
|
73.65% |
36.50% |
34.11% |
59.41% |
67.43% |
59.64% |
48.41% |
56.21% |
68.04% |
64.97% |
83.39% |
| Effective Tax Rate |
|
22.94% |
30.00% |
25.00% |
23.33% |
22.73% |
14.29% |
36.84% |
23.16% |
23.49% |
19.53% |
23.05% |
| Return on Invested Capital (ROIC) |
|
6.78% |
3.18% |
3.00% |
4.64% |
5.62% |
6.00% |
2.88% |
4.02% |
4.76% |
0.29% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
5.45% |
1.86% |
1.77% |
3.33% |
4.29% |
4.39% |
2.08% |
2.72% |
3.44% |
2.60% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
3.05% |
1.09% |
0.96% |
1.95% |
2.43% |
2.41% |
1.09% |
1.38% |
1.57% |
1.16% |
0.00% |
| Return on Equity (ROE) |
|
9.83% |
4.27% |
3.96% |
6.59% |
8.06% |
8.40% |
3.97% |
5.41% |
6.33% |
1.45% |
0.00% |
| Cash Return on Invested Capital (CROIC) |
|
-12.06% |
-8.39% |
-6.84% |
1.28% |
6.92% |
7.14% |
10.69% |
9.15% |
8.83% |
5.91% |
4.50% |
| Operating Return on Assets (OROA) |
|
7.28% |
3.79% |
3.65% |
5.06% |
6.15% |
5.94% |
4.55% |
4.39% |
5.10% |
4.62% |
0.00% |
| Return on Assets (ROA) |
|
4.13% |
0.97% |
0.93% |
2.31% |
3.20% |
3.04% |
1.39% |
1.90% |
2.65% |
2.42% |
0.00% |
| Return on Common Equity (ROCE) |
|
9.83% |
4.27% |
3.96% |
6.59% |
8.06% |
8.40% |
3.97% |
5.41% |
6.33% |
1.45% |
0.00% |
| Return on Equity Simple (ROE_SIMPLE) |
|
8.09% |
6.14% |
0.00% |
3.83% |
3.42% |
4.23% |
0.00% |
4.21% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
23 |
9.66 |
8.85 |
16 |
20 |
19 |
8.40 |
13 |
17 |
1.05 |
23 |
| NOPAT Margin |
|
9.99% |
4.80% |
4.58% |
7.34% |
9.14% |
9.78% |
4.68% |
6.68% |
7.89% |
0.47% |
10.07% |
| Net Nonoperating Expense Percent (NNEP) |
|
1.33% |
1.32% |
1.24% |
1.31% |
1.34% |
1.61% |
0.80% |
1.30% |
1.32% |
-2.30% |
0.96% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
0.64% |
- |
- |
- |
0.64% |
0.99% |
1.25% |
0.08% |
1.79% |
| Cost of Revenue to Revenue |
|
66.70% |
70.36% |
71.46% |
68.30% |
67.89% |
68.89% |
69.92% |
69.36% |
68.24% |
66.86% |
67.21% |
| SG&A Expenses to Revenue |
|
16.70% |
18.72% |
18.15% |
18.40% |
16.69% |
15.63% |
18.33% |
17.70% |
17.55% |
17.34% |
16.37% |
| 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 |
|
20.34% |
22.79% |
22.44% |
22.12% |
20.28% |
19.69% |
22.67% |
21.94% |
21.46% |
32.55% |
19.70% |
| Earnings before Interest and Taxes (EBIT) |
|
30 |
14 |
13 |
20 |
26 |
22 |
16 |
17 |
22 |
20 |
31 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
46 |
30 |
29 |
36 |
43 |
39 |
32 |
33 |
38 |
36 |
46 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
2.52 |
2.16 |
1.74 |
1.72 |
1.83 |
1.77 |
1.73 |
1.22 |
1.22 |
1.90 |
2.37 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
464.79 |
40.59 |
26.53 |
| Price to Revenue (P/Rev) |
|
2.53 |
2.17 |
1.78 |
1.76 |
1.91 |
1.91 |
1.85 |
1.36 |
1.43 |
2.16 |
0.00 |
| Price to Earnings (P/E) |
|
31.17 |
35.11 |
39.58 |
44.86 |
53.45 |
41.69 |
38.26 |
28.87 |
31.96 |
51.63 |
0.00 |
| Dividend Yield |
|
0.55% |
0.66% |
0.80% |
0.81% |
0.76% |
0.96% |
1.00% |
1.40% |
1.08% |
0.68% |
0.54% |
| Earnings Yield |
|
3.21% |
2.85% |
2.53% |
2.23% |
1.87% |
2.40% |
2.61% |
3.46% |
3.13% |
1.94% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.95 |
1.72 |
1.47 |
1.46 |
1.54 |
1.51 |
1.49 |
1.15 |
1.18 |
1.64 |
2.05 |
| Enterprise Value to Revenue (EV/Rev) |
|
3.14 |
2.77 |
2.36 |
2.34 |
2.46 |
2.44 |
2.35 |
1.86 |
1.91 |
2.61 |
0.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
16.05 |
15.28 |
13.63 |
13.81 |
14.75 |
13.64 |
12.70 |
10.03 |
10.56 |
15.21 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
24.86 |
25.94 |
24.54 |
25.55 |
27.94 |
24.50 |
22.47 |
18.12 |
19.48 |
28.43 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
30.56 |
31.34 |
32.40 |
34.10 |
37.32 |
31.36 |
29.99 |
24.19 |
26.10 |
52.26 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
25.45 |
27.05 |
23.52 |
21.83 |
20.97 |
16.62 |
15.52 |
11.90 |
11.82 |
18.03 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
115.17 |
21.93 |
20.92 |
13.55 |
12.25 |
13.08 |
27.37 |
44.46 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.65 |
0.65 |
0.61 |
0.60 |
0.58 |
0.54 |
0.52 |
0.50 |
0.48 |
0.46 |
0.37 |
| Long-Term Debt to Equity |
|
0.62 |
0.62 |
0.58 |
0.58 |
0.56 |
0.52 |
0.50 |
0.48 |
0.45 |
0.44 |
0.37 |
| Financial Leverage |
|
0.56 |
0.59 |
0.54 |
0.59 |
0.57 |
0.55 |
0.52 |
0.51 |
0.46 |
0.45 |
0.38 |
| Leverage Ratio |
|
1.89 |
1.89 |
1.85 |
1.89 |
1.86 |
1.83 |
1.80 |
1.79 |
1.78 |
1.73 |
1.67 |
| Compound Leverage Factor |
|
1.39 |
0.69 |
0.63 |
1.12 |
1.26 |
1.09 |
0.87 |
1.01 |
1.21 |
1.13 |
1.39 |
| Debt to Total Capital |
|
39.32% |
39.25% |
37.89% |
37.68% |
36.56% |
35.15% |
34.06% |
33.44% |
32.22% |
31.35% |
27.12% |
| Short-Term Debt to Total Capital |
|
1.47% |
1.57% |
1.69% |
1.69% |
1.26% |
1.29% |
1.22% |
1.22% |
1.82% |
1.38% |
0.00% |
| Long-Term Debt to Total Capital |
|
37.85% |
37.67% |
36.20% |
36.00% |
35.30% |
33.86% |
32.84% |
32.23% |
30.39% |
29.96% |
27.12% |
| 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 |
|
60.68% |
60.75% |
62.11% |
62.32% |
63.44% |
64.85% |
65.94% |
66.56% |
67.78% |
68.65% |
72.88% |
| Debt to EBITDA |
|
3.33 |
3.58 |
3.60 |
3.67 |
3.62 |
3.28 |
2.99 |
3.03 |
3.06 |
3.02 |
0.00 |
| Net Debt to EBITDA |
|
3.10 |
3.34 |
3.38 |
3.40 |
3.29 |
2.96 |
2.70 |
2.71 |
2.69 |
2.63 |
0.00 |
| Long-Term Debt to EBITDA |
|
3.20 |
3.43 |
3.44 |
3.50 |
3.49 |
3.16 |
2.89 |
2.92 |
2.89 |
2.89 |
0.00 |
| Debt to NOPAT |
|
6.33 |
7.34 |
8.56 |
9.05 |
9.15 |
7.54 |
7.07 |
7.30 |
7.56 |
10.38 |
0.00 |
| Net Debt to NOPAT |
|
5.90 |
6.86 |
8.03 |
8.40 |
8.33 |
6.81 |
6.37 |
6.54 |
6.63 |
9.02 |
0.00 |
| Long-Term Debt to NOPAT |
|
6.10 |
7.04 |
8.18 |
8.64 |
8.83 |
7.26 |
6.81 |
7.03 |
7.13 |
9.92 |
0.00 |
| Altman Z-Score |
|
2.88 |
2.64 |
2.37 |
2.41 |
2.55 |
2.59 |
2.63 |
2.21 |
2.19 |
2.90 |
3.12 |
| 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 |
|
2.83 |
3.01 |
2.74 |
2.83 |
2.92 |
3.03 |
2.77 |
2.78 |
2.45 |
2.93 |
2.86 |
| Quick Ratio |
|
1.22 |
1.22 |
1.02 |
1.13 |
1.23 |
1.25 |
1.07 |
1.17 |
0.99 |
1.23 |
1.35 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-214 |
-170 |
-139 |
-25 |
58 |
51 |
85 |
72 |
74 |
38 |
79 |
| Operating Cash Flow to CapEx |
|
233.04% |
132.58% |
343.88% |
282.54% |
371.43% |
519.40% |
435.37% |
279.41% |
578.13% |
372.06% |
314.47% |
| 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 |
|
0.56 |
0.56 |
0.55 |
0.53 |
0.52 |
0.52 |
0.52 |
0.51 |
0.49 |
0.52 |
0.00 |
| Accounts Receivable Turnover |
|
5.82 |
6.38 |
6.97 |
6.27 |
6.06 |
6.51 |
7.35 |
6.38 |
6.10 |
6.35 |
0.00 |
| Inventory Turnover |
|
2.94 |
2.93 |
2.82 |
2.77 |
2.79 |
2.78 |
2.73 |
2.70 |
2.75 |
2.88 |
0.00 |
| Fixed Asset Turnover |
|
0.00 |
4.28 |
4.14 |
3.91 |
0.00 |
3.69 |
3.63 |
3.58 |
3.62 |
3.75 |
0.00 |
| Accounts Payable Turnover |
|
7.62 |
8.75 |
7.97 |
8.27 |
8.26 |
9.29 |
8.72 |
8.39 |
7.59 |
8.46 |
0.00 |
| Days Sales Outstanding (DSO) |
|
62.70 |
57.23 |
52.40 |
58.18 |
60.20 |
56.10 |
49.68 |
57.24 |
59.81 |
57.50 |
0.00 |
| Days Inventory Outstanding (DIO) |
|
124.31 |
124.71 |
129.33 |
131.79 |
130.99 |
131.45 |
133.58 |
135.30 |
132.96 |
126.83 |
0.00 |
| Days Payable Outstanding (DPO) |
|
47.88 |
41.71 |
45.79 |
44.13 |
44.19 |
39.28 |
41.87 |
43.48 |
48.08 |
43.14 |
0.00 |
| Cash Conversion Cycle (CCC) |
|
139.13 |
140.23 |
135.93 |
145.84 |
147.00 |
148.27 |
141.40 |
149.06 |
144.69 |
141.20 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
1,362 |
1,354 |
1,347 |
1,340 |
1,324 |
1,322 |
1,270 |
1,281 |
1,267 |
1,285 |
1,225 |
| Invested Capital Turnover |
|
0.68 |
0.66 |
0.66 |
0.63 |
0.62 |
0.61 |
0.62 |
0.60 |
0.60 |
0.62 |
0.00 |
| Increase / (Decrease) in Invested Capital |
|
237 |
180 |
148 |
40 |
-38 |
-32 |
-77 |
-59 |
-57 |
-37 |
-56 |
| Enterprise Value (EV) |
|
2,650 |
2,324 |
1,973 |
1,952 |
2,036 |
1,997 |
1,895 |
1,468 |
1,496 |
2,109 |
2,508 |
| Market Capitalization |
|
2,138 |
1,815 |
1,484 |
1,471 |
1,582 |
1,563 |
1,492 |
1,071 |
1,115 |
1,745 |
2,223 |
| Book Value per Share |
|
$25.96 |
$25.49 |
$25.86 |
$25.88 |
$26.10 |
$26.66 |
$26.00 |
$26.47 |
$27.35 |
$27.69 |
$28.28 |
| Tangible Book Value per Share |
|
($3.20) |
($2.64) |
($2.60) |
($1.98) |
($1.34) |
($1.08) |
($0.56) |
($0.28) |
$0.07 |
$1.30 |
$2.53 |
| Total Capital |
|
1,397 |
1,386 |
1,376 |
1,375 |
1,366 |
1,366 |
1,311 |
1,324 |
1,345 |
1,337 |
1,285 |
| Total Debt |
|
549 |
544 |
521 |
518 |
499 |
480 |
447 |
443 |
433 |
419 |
349 |
| Total Long-Term Debt |
|
529 |
522 |
498 |
495 |
482 |
462 |
431 |
427 |
409 |
401 |
349 |
| Net Debt |
|
512 |
509 |
489 |
481 |
454 |
433 |
402 |
397 |
380 |
364 |
284 |
| Capital Expenditures (CapEx) |
|
11 |
8.90 |
9.80 |
6.30 |
9.10 |
6.70 |
8.20 |
6.80 |
6.40 |
6.80 |
7.60 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
250 |
261 |
243 |
250 |
250 |
243 |
218 |
224 |
232 |
259 |
213 |
| Debt-free Net Working Capital (DFNWC) |
|
288 |
296 |
275 |
288 |
295 |
290 |
262 |
269 |
285 |
314 |
277 |
| Net Working Capital (NWC) |
|
267 |
274 |
252 |
265 |
278 |
272 |
246 |
253 |
260 |
296 |
277 |
| Net Nonoperating Expense (NNE) |
|
5.93 |
6.16 |
5.55 |
6.36 |
6.49 |
7.63 |
3.60 |
5.76 |
5.36 |
-9.25 |
3.31 |
| Net Nonoperating Obligations (NNO) |
|
515 |
512 |
492 |
484 |
457 |
436 |
405 |
400 |
355 |
367 |
288 |
| Total Depreciation and Amortization (D&A) |
|
16 |
17 |
16 |
16 |
17 |
16 |
16 |
16 |
16 |
16 |
15 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
29.62% |
31.08% |
29.03% |
30.01% |
30.25% |
29.62% |
26.99% |
28.31% |
29.62% |
32.11% |
0.00% |
| Debt-free Net Working Capital to Revenue |
|
34.06% |
35.28% |
32.91% |
34.48% |
35.70% |
35.31% |
32.46% |
34.13% |
36.39% |
38.91% |
0.00% |
| Net Working Capital to Revenue |
|
31.64% |
32.68% |
30.13% |
31.70% |
33.62% |
33.17% |
30.48% |
32.09% |
33.26% |
36.62% |
0.00% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.51 |
$0.11 |
$0.09 |
$0.28 |
$0.41 |
$0.34 |
$0.14 |
$0.22 |
$0.34 |
$0.31 |
$0.60 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
32.80M |
33M |
32.90M |
33.10M |
33.20M |
33.20M |
33.20M |
33.30M |
33.30M |
33.10M |
33.10M |
| Adjusted Diluted Earnings per Share |
|
$0.51 |
$0.11 |
$0.10 |
$0.28 |
$0.41 |
$0.34 |
$0.14 |
$0.22 |
$0.34 |
$0.31 |
$0.59 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
32.90M |
33.10M |
33M |
33.30M |
33.30M |
33.20M |
33.30M |
33.40M |
33.30M |
33.30M |
33.30M |
| 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 |
|
33.03M |
33.05M |
33.12M |
33.20M |
33.22M |
33.24M |
33.30M |
33.33M |
33.15M |
33.13M |
33.05M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
23 |
9.66 |
8.85 |
16 |
20 |
19 |
8.40 |
13 |
17 |
22 |
23 |
| Normalized NOPAT Margin |
|
9.99% |
4.80% |
4.58% |
7.34% |
9.14% |
9.78% |
4.68% |
6.68% |
7.89% |
9.94% |
10.07% |
| Pre Tax Income Margin |
|
9.58% |
2.48% |
2.28% |
5.66% |
8.00% |
6.84% |
4.23% |
4.86% |
7.01% |
5.81% |
11.21% |
| 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 |
|
17.20% |
22.63% |
31.47% |
35.98% |
40.20% |
31.73% |
30.51% |
32.08% |
34.10% |
35.50% |
0.00% |
| Augmented Payout Ratio |
|
17.20% |
22.63% |
31.47% |
35.98% |
40.20% |
31.73% |
30.51% |
32.08% |
34.10% |
35.50% |
0.00% |