| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
17,707,665.00 |
17,720,627.00 |
17,733,794.00 |
17,900,088.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
17,707,665.00 |
17,720,627.00 |
17,733,794.00 |
17,900,088.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
-0.79 |
-0.13 |
-2.96 |
-1.70 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
19.18% |
11.97% |
5.72% |
7.11% |
1.49% |
3.92% |
-13.83% |
-18.11% |
-3.64% |
- |
-12.65% |
| EBITDA Growth |
|
543.13% |
85.02% |
73.66% |
61.36% |
-36.39% |
-25.62% |
-65.94% |
-96.16% |
-70.29% |
- |
-150.30% |
| EBIT Growth |
|
317.22% |
122.83% |
91.42% |
72.37% |
-44.52% |
-32.58% |
-74.53% |
-108.27% |
-94.53% |
- |
-230.56% |
| NOPAT Growth |
|
332.66% |
888.84% |
74.89% |
51.14% |
-48.30% |
-52.02% |
-80.46% |
-108.77% |
-92.32% |
- |
-277.69% |
| Net Income Growth |
|
199.45% |
970.83% |
90.44% |
64.69% |
-51.10% |
-58.37% |
-83.20% |
-120.97% |
-109.55% |
- |
-448.28% |
| EPS Growth |
|
193.64% |
1,083.33% |
89.03% |
61.99% |
-52.91% |
-60.56% |
-83.62% |
-122.07% |
-113.40% |
- |
-456.25% |
| Operating Cash Flow Growth |
|
76.83% |
623.81% |
148.89% |
-106.98% |
16.25% |
76.97% |
-262.50% |
1,256.00% |
-47.08% |
- |
9.62% |
| Free Cash Flow Firm Growth |
|
-147.74% |
80.71% |
-204.97% |
91.92% |
-42.57% |
93.24% |
88.29% |
-1.28% |
93.91% |
- |
149.84% |
| Invested Capital Growth |
|
27.35% |
13.31% |
0.00% |
16.68% |
25.42% |
2.40% |
12.26% |
5.91% |
1.27% |
- |
-7.02% |
| Revenue Q/Q Growth |
|
-8.20% |
2.60% |
2.85% |
10.56% |
-13.01% |
5.06% |
-14.72% |
5.07% |
2.35% |
- |
-13.86% |
| EBITDA Q/Q Growth |
|
4.57% |
-14.67% |
60.17% |
12.90% |
-58.78% |
-0.22% |
-26.67% |
-87.27% |
219.05% |
- |
34.90% |
| EBIT Q/Q Growth |
|
5.70% |
-17.71% |
73.77% |
14.03% |
-65.98% |
0.00% |
-34.35% |
-137.04% |
122.50% |
- |
24.80% |
| NOPAT Q/Q Growth |
|
-9.70% |
-25.99% |
88.07% |
20.25% |
-69.11% |
-31.32% |
-23.40% |
-153.94% |
127.06% |
- |
24.73% |
| Net Income Q/Q Growth |
|
-6.19% |
-29.40% |
101.56% |
23.36% |
-72.14% |
-39.89% |
-18.69% |
-254.02% |
87.31% |
- |
41.28% |
| EPS Q/Q Growth |
|
-6.79% |
-31.07% |
106.34% |
22.18% |
-72.91% |
-42.27% |
-14.29% |
-264.58% |
83.54% |
- |
42.23% |
| Operating Cash Flow Q/Q Growth |
|
68.44% |
-24.38% |
-50.88% |
-111.16% |
2,904.00% |
15.12% |
-145.11% |
179.40% |
28.37% |
- |
-158.23% |
| Free Cash Flow Firm Q/Q Growth |
|
84.11% |
45.60% |
-1,119.81% |
92.34% |
-180.36% |
97.42% |
-2,014.11% |
33.71% |
83.13% |
- |
193.83% |
| Invested Capital Q/Q Growth |
|
-5.21% |
8.99% |
3.21% |
9.41% |
1.89% |
-11.01% |
13.16% |
3.22% |
-2.57% |
- |
2.62% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
20.34% |
20.41% |
22.31% |
22.20% |
18.98% |
19.45% |
19.52% |
17.58% |
15.92% |
- |
15.69% |
| EBITDA Margin |
|
7.08% |
5.89% |
9.17% |
9.37% |
4.44% |
4.22% |
3.62% |
0.44% |
1.37% |
- |
-2.09% |
| Operating Margin |
|
5.85% |
4.74% |
7.93% |
8.18% |
3.26% |
3.03% |
2.34% |
-0.89% |
0.23% |
- |
-3.52% |
| EBIT Margin |
|
5.92% |
4.75% |
8.03% |
8.28% |
3.24% |
3.08% |
2.37% |
-0.84% |
0.18% |
- |
-3.55% |
| Profit (Net Income) Margin |
|
3.64% |
2.50% |
4.90% |
5.47% |
1.75% |
1.00% |
0.96% |
-1.40% |
-0.17% |
- |
-3.81% |
| Tax Burden Percent |
|
69.20% |
61.63% |
67.36% |
71.00% |
63.35% |
44.58% |
51.79% |
101.52% |
36.96% |
- |
94.39% |
| Interest Burden Percent |
|
88.70% |
85.45% |
90.68% |
93.07% |
85.41% |
72.95% |
77.78% |
165.00% |
-255.56% |
- |
113.83% |
| Effective Tax Rate |
|
30.80% |
38.37% |
32.64% |
29.00% |
36.65% |
55.42% |
48.21% |
0.00% |
0.00% |
- |
0.00% |
| Return on Invested Capital (ROIC) |
|
25.68% |
16.56% |
56.00% |
30.53% |
11.03% |
7.44% |
5.96% |
-2.74% |
0.72% |
- |
-10.44% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
24.66% |
15.51% |
53.47% |
29.58% |
10.18% |
6.32% |
5.33% |
-4.73% |
-0.23% |
- |
-13.31% |
| Return on Net Nonoperating Assets (RNNOA) |
|
43.74% |
20.16% |
45.76% |
31.16% |
8.84% |
4.64% |
4.07% |
-3.39% |
-0.15% |
- |
-10.12% |
| Return on Equity (ROE) |
|
69.42% |
36.72% |
101.77% |
61.69% |
19.87% |
12.08% |
10.03% |
-6.13% |
0.57% |
- |
-20.56% |
| Cash Return on Invested Capital (CROIC) |
|
-4.85% |
7.85% |
-156.85% |
8.72% |
-0.54% |
18.27% |
2.16% |
-2.02% |
-0.27% |
- |
1.49% |
| Operating Return on Assets (OROA) |
|
11.91% |
9.53% |
15.82% |
16.66% |
6.54% |
6.46% |
4.73% |
-1.58% |
0.34% |
- |
-6.46% |
| Return on Assets (ROA) |
|
7.31% |
5.02% |
9.66% |
11.01% |
3.54% |
2.10% |
1.91% |
-2.64% |
-0.32% |
- |
-6.94% |
| Return on Common Equity (ROCE) |
|
63.69% |
34.54% |
97.69% |
59.18% |
19.40% |
11.60% |
9.65% |
-5.92% |
0.56% |
- |
-19.72% |
| Return on Equity Simple (ROE_SIMPLE) |
|
34.43% |
0.00% |
37.05% |
38.18% |
30.04% |
0.00% |
19.82% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
41 |
30 |
56 |
68 |
21 |
14 |
11 |
-5.95 |
1.61 |
-26 |
-20 |
| NOPAT Margin |
|
4.05% |
2.92% |
5.34% |
5.81% |
2.06% |
1.35% |
1.21% |
-0.62% |
0.16% |
- |
-2.46% |
| Net Nonoperating Expense Percent (NNEP) |
|
1.03% |
1.05% |
2.53% |
0.96% |
0.85% |
1.12% |
0.64% |
1.99% |
0.95% |
- |
2.87% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
2.66% |
- |
- |
- |
1.57% |
1.10% |
-0.58% |
0.16% |
-2.68% |
-2.09% |
| Cost of Revenue to Revenue |
|
79.66% |
79.59% |
77.69% |
77.80% |
81.02% |
80.55% |
80.48% |
82.42% |
84.08% |
- |
84.31% |
| SG&A Expenses to Revenue |
|
14.48% |
15.67% |
14.38% |
14.01% |
15.73% |
14.30% |
17.16% |
16.83% |
15.59% |
- |
19.01% |
| 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 |
|
14.48% |
15.67% |
14.38% |
14.01% |
15.73% |
14.94% |
17.10% |
18.47% |
15.79% |
- |
20.59% |
| Earnings before Interest and Taxes (EBIT) |
|
59 |
49 |
85 |
97 |
33 |
33 |
22 |
-8.00 |
1.80 |
-38 |
-28 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
71 |
61 |
97 |
109 |
45 |
45 |
33 |
4.20 |
13 |
-26 |
-17 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
2.46 |
2.68 |
2.66 |
2.62 |
2.11 |
1.88 |
1.44 |
1.29 |
1.22 |
- |
1.35 |
| Price to Tangible Book Value (P/TBV) |
|
3.50 |
3.52 |
3.40 |
3.23 |
2.56 |
2.30 |
1.73 |
1.55 |
1.46 |
- |
1.69 |
| Price to Revenue (P/Rev) |
|
0.19 |
0.25 |
0.26 |
0.29 |
0.26 |
0.21 |
0.18 |
0.18 |
0.17 |
- |
0.16 |
| Price to Earnings (P/E) |
|
7.29 |
8.30 |
7.28 |
6.94 |
7.10 |
6.27 |
7.40 |
31.73 |
241.92 |
- |
0.00 |
| Dividend Yield |
|
2.97% |
2.13% |
2.04% |
1.90% |
2.12% |
2.70% |
3.37% |
3.54% |
3.85% |
- |
4.43% |
| Earnings Yield |
|
13.72% |
12.04% |
13.74% |
14.41% |
14.09% |
15.96% |
13.52% |
3.15% |
0.41% |
- |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.61 |
2.15 |
1.85 |
1.86 |
1.64 |
1.52 |
1.24 |
1.16 |
1.13 |
- |
1.17 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.29 |
0.40 |
0.35 |
0.38 |
0.34 |
0.28 |
0.27 |
0.27 |
0.26 |
- |
0.27 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
5.03 |
6.52 |
4.98 |
4.79 |
4.66 |
4.05 |
4.77 |
8.43 |
10.59 |
- |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
6.29 |
7.97 |
5.92 |
5.59 |
5.52 |
4.85 |
6.03 |
13.52 |
20.97 |
- |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
9.41 |
11.25 |
8.58 |
8.30 |
8.27 |
7.44 |
9.57 |
32.13 |
114.28 |
- |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
10.26 |
11.03 |
8.99 |
12.87 |
10.72 |
7.03 |
9.91 |
7.49 |
9.18 |
- |
10.88 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
29.15 |
0.00 |
22.95 |
0.00 |
8.41 |
60.66 |
0.00 |
0.00 |
- |
76.01 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
1.59 |
1.81 |
1.11 |
1.04 |
0.88 |
0.89 |
0.91 |
0.84 |
0.84 |
- |
1.12 |
| Long-Term Debt to Equity |
|
0.76 |
1.19 |
0.56 |
0.52 |
0.46 |
0.49 |
0.46 |
0.44 |
0.45 |
- |
0.56 |
| Financial Leverage |
|
1.77 |
1.30 |
0.86 |
1.05 |
0.87 |
0.73 |
0.76 |
0.72 |
0.64 |
- |
0.76 |
| Leverage Ratio |
|
8.74 |
6.50 |
4.93 |
5.36 |
4.94 |
4.56 |
4.35 |
4.01 |
3.89 |
- |
4.09 |
| Compound Leverage Factor |
|
7.76 |
5.55 |
4.47 |
4.99 |
4.22 |
3.33 |
3.39 |
6.61 |
-9.93 |
- |
4.66 |
| Debt to Total Capital |
|
61.43% |
64.38% |
52.52% |
51.01% |
46.73% |
47.14% |
47.76% |
45.65% |
45.72% |
- |
52.84% |
| Short-Term Debt to Total Capital |
|
32.17% |
22.13% |
26.00% |
25.75% |
22.05% |
21.27% |
23.82% |
22.00% |
21.07% |
- |
26.58% |
| Long-Term Debt to Total Capital |
|
29.26% |
42.26% |
26.51% |
25.25% |
24.68% |
25.88% |
23.94% |
23.65% |
24.65% |
- |
26.26% |
| 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 |
|
1.95% |
1.48% |
1.90% |
1.67% |
0.41% |
2.03% |
1.91% |
1.80% |
1.90% |
- |
2.18% |
| Common Equity to Total Capital |
|
36.62% |
34.14% |
45.58% |
47.33% |
52.86% |
50.82% |
50.33% |
52.55% |
52.38% |
- |
44.98% |
| Debt to EBITDA |
|
2.25 |
2.88 |
1.60 |
1.49 |
1.50 |
1.49 |
2.08 |
3.72 |
4.89 |
- |
-20.62 |
| Net Debt to EBITDA |
|
1.66 |
2.35 |
1.22 |
1.13 |
1.07 |
0.97 |
1.53 |
2.75 |
3.56 |
- |
-15.17 |
| Long-Term Debt to EBITDA |
|
1.07 |
1.89 |
0.81 |
0.74 |
0.79 |
0.82 |
1.04 |
1.93 |
2.64 |
- |
-10.25 |
| Debt to NOPAT |
|
4.20 |
4.98 |
2.76 |
2.57 |
2.67 |
2.73 |
4.17 |
14.16 |
52.79 |
- |
-10.11 |
| Net Debt to NOPAT |
|
3.11 |
4.06 |
2.10 |
1.96 |
1.90 |
1.79 |
3.06 |
10.49 |
38.38 |
- |
-7.44 |
| Long-Term Debt to NOPAT |
|
2.00 |
3.27 |
1.39 |
1.27 |
1.41 |
1.50 |
2.09 |
7.34 |
28.46 |
- |
-5.02 |
| Altman Z-Score |
|
2.59 |
2.76 |
2.87 |
3.05 |
2.89 |
3.01 |
2.84 |
2.65 |
2.64 |
- |
2.42 |
| Noncontrolling Interest Sharing Ratio |
|
8.25% |
5.95% |
4.01% |
4.07% |
2.38% |
3.98% |
3.82% |
3.36% |
2.16% |
- |
4.10% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.16 |
1.22 |
1.25 |
1.31 |
1.36 |
1.35 |
1.38 |
1.40 |
1.39 |
- |
1.31 |
| Quick Ratio |
|
0.45 |
0.47 |
0.48 |
0.55 |
0.54 |
0.55 |
0.55 |
0.56 |
0.57 |
- |
0.56 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-112 |
-61 |
-740 |
-57 |
-159 |
-4.10 |
-87 |
-57 |
-9.69 |
-46 |
43 |
| Operating Cash Flow to CapEx |
|
763.29% |
288.61% |
320.00% |
-21.37% |
715.31% |
461.14% |
-353.40% |
227.56% |
261.27% |
- |
-353.76% |
| Free Cash Flow to Firm to Interest Expense |
|
-11.62 |
-6.67 |
-83.17 |
-6.45 |
-18.93 |
-0.53 |
-11.26 |
-7.27 |
-1.21 |
- |
6.00 |
| Operating Cash Flow to Interest Expense |
|
6.28 |
5.01 |
2.52 |
-0.28 |
8.35 |
10.48 |
-4.73 |
3.66 |
4.64 |
- |
-4.57 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
5.46 |
3.27 |
1.73 |
-1.61 |
7.18 |
8.21 |
-6.06 |
2.05 |
2.86 |
- |
-5.86 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
2.01 |
2.01 |
1.97 |
2.01 |
2.02 |
2.10 |
1.99 |
1.89 |
1.85 |
- |
1.82 |
| Accounts Receivable Turnover |
|
8.25 |
8.07 |
8.02 |
7.33 |
8.09 |
8.74 |
8.11 |
7.24 |
7.36 |
- |
7.48 |
| Inventory Turnover |
|
4.12 |
4.13 |
3.95 |
4.15 |
4.03 |
4.35 |
4.12 |
4.09 |
4.02 |
- |
4.34 |
| Fixed Asset Turnover |
|
13.34 |
13.20 |
13.39 |
13.92 |
13.87 |
13.88 |
13.32 |
12.59 |
12.28 |
- |
11.41 |
| Accounts Payable Turnover |
|
6.01 |
6.01 |
5.88 |
6.17 |
6.31 |
7.03 |
6.46 |
6.59 |
6.41 |
- |
7.12 |
| Days Sales Outstanding (DSO) |
|
44.26 |
45.25 |
45.50 |
49.81 |
45.09 |
41.76 |
45.01 |
50.39 |
49.57 |
- |
48.81 |
| Days Inventory Outstanding (DIO) |
|
88.61 |
88.45 |
92.32 |
87.89 |
90.47 |
83.96 |
88.63 |
89.27 |
90.88 |
- |
84.09 |
| Days Payable Outstanding (DPO) |
|
60.75 |
60.75 |
62.05 |
59.13 |
57.84 |
51.94 |
56.54 |
55.36 |
56.95 |
- |
51.29 |
| Cash Conversion Cycle (CCC) |
|
72.12 |
72.95 |
75.76 |
78.58 |
77.72 |
73.78 |
77.11 |
84.30 |
83.50 |
- |
81.62 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
708 |
772 |
797 |
872 |
888 |
790 |
894 |
923 |
900 |
810 |
832 |
| Invested Capital Turnover |
|
6.34 |
5.67 |
10.48 |
5.25 |
5.35 |
5.52 |
4.92 |
4.40 |
4.38 |
- |
4.23 |
| Increase / (Decrease) in Invested Capital |
|
152 |
91 |
797 |
125 |
180 |
19 |
98 |
52 |
11 |
20 |
-63 |
| Enterprise Value (EV) |
|
1,143 |
1,662 |
1,475 |
1,619 |
1,453 |
1,199 |
1,109 |
1,074 |
1,013 |
- |
974 |
| Market Capitalization |
|
749 |
1,045 |
1,098 |
1,220 |
1,116 |
892 |
735 |
704 |
653 |
- |
582 |
| Book Value per Share |
|
$17.72 |
$22.69 |
$23.77 |
$26.62 |
$30.28 |
$27.14 |
$28.82 |
$30.76 |
$30.25 |
$26.62 |
$24.03 |
| Tangible Book Value per Share |
|
$12.44 |
$17.30 |
$18.62 |
$21.62 |
$24.88 |
$22.13 |
$24.06 |
$25.72 |
$25.25 |
$21.65 |
$19.25 |
| Total Capital |
|
831 |
1,142 |
904 |
984 |
1,003 |
935 |
1,013 |
1,037 |
1,023 |
987 |
956 |
| Total Debt |
|
511 |
735 |
475 |
502 |
469 |
441 |
484 |
473 |
468 |
494 |
505 |
| Total Long-Term Debt |
|
243 |
483 |
240 |
249 |
247 |
242 |
243 |
245 |
252 |
252 |
251 |
| Net Debt |
|
378 |
600 |
361 |
383 |
333 |
289 |
355 |
351 |
340 |
313 |
372 |
| Capital Expenditures (CapEx) |
|
7.90 |
16 |
7.00 |
12 |
9.80 |
18 |
10 |
13 |
14 |
23 |
9.30 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
391 |
445 |
478 |
545 |
556 |
478 |
565 |
576 |
551 |
464 |
485 |
| Debt-free Net Working Capital (DFNWC) |
|
469 |
524 |
540 |
611 |
632 |
574 |
642 |
643 |
622 |
588 |
566 |
| Net Working Capital (NWC) |
|
202 |
272 |
305 |
358 |
411 |
375 |
401 |
415 |
407 |
345 |
312 |
| Net Nonoperating Expense (NNE) |
|
4.15 |
4.31 |
4.65 |
3.98 |
3.17 |
3.70 |
2.33 |
7.45 |
3.31 |
26 |
11 |
| Net Nonoperating Obligations (NNO) |
|
388 |
365 |
367 |
390 |
354 |
296 |
365 |
360 |
344 |
318 |
381 |
| Total Depreciation and Amortization (D&A) |
|
12 |
12 |
12 |
13 |
12 |
12 |
11 |
12 |
12 |
12 |
12 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
9.75% |
10.82% |
11.45% |
12.81% |
13.03% |
11.09% |
13.58% |
14.57% |
14.09% |
- |
13.26% |
| Debt-free Net Working Capital to Revenue |
|
11.70% |
12.73% |
12.94% |
14.37% |
14.80% |
13.33% |
15.43% |
16.26% |
15.90% |
- |
15.50% |
| Net Working Capital to Revenue |
|
5.03% |
6.59% |
7.31% |
8.41% |
9.62% |
8.71% |
9.63% |
10.49% |
10.39% |
- |
8.54% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$1.48 |
$2.97 |
$3.62 |
$0.98 |
$0.59 |
$0.49 |
($0.79) |
($0.13) |
($2.97) |
($1.71) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
17.49M |
17.34M |
17.49M |
17.50M |
17.70M |
17.56M |
17.71M |
17.72M |
17.90M |
17.82M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$1.42 |
$2.93 |
$3.58 |
$0.97 |
$0.56 |
$0.48 |
($0.79) |
($0.13) |
($2.96) |
($1.71) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
17.49M |
17.59M |
17.66M |
17.75M |
17.70M |
17.77M |
17.71M |
17.72M |
17.90M |
17.82M |
| 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 |
|
0.00 |
17.49M |
17.50M |
17.50M |
17.51M |
17.70M |
17.71M |
17.72M |
17.73M |
17.90M |
17.92M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
41 |
30 |
56 |
68 |
21 |
23 |
11 |
5.04 |
3.01 |
13 |
-11 |
| Normalized NOPAT Margin |
|
4.05% |
2.92% |
5.34% |
5.81% |
2.06% |
2.12% |
1.18% |
0.53% |
0.31% |
- |
-1.36% |
| Pre Tax Income Margin |
|
5.25% |
4.06% |
7.28% |
7.70% |
2.77% |
2.25% |
1.85% |
-1.38% |
-0.47% |
- |
-4.04% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
6.18 |
5.36 |
9.53 |
10.99 |
3.92 |
4.27 |
2.81 |
-1.01 |
0.23 |
- |
-3.92 |
| NOPAT to Interest Expense |
|
4.22 |
3.30 |
6.34 |
7.71 |
2.50 |
1.87 |
1.43 |
-0.75 |
0.20 |
- |
-2.72 |
| EBIT Less CapEx to Interest Expense |
|
5.35 |
3.63 |
8.74 |
9.66 |
2.75 |
2.00 |
1.47 |
-2.62 |
-1.55 |
- |
-5.21 |
| NOPAT Less CapEx to Interest Expense |
|
3.40 |
1.56 |
5.56 |
6.38 |
1.33 |
-0.40 |
0.09 |
-2.36 |
-1.57 |
- |
-4.01 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
22.33% |
18.42% |
15.52% |
13.67% |
15.58% |
17.55% |
25.52% |
109.66% |
611.63% |
- |
-27.73% |
| Augmented Payout Ratio |
|
22.33% |
18.42% |
15.52% |
13.67% |
15.58% |
7.84% |
7.12% |
31.09% |
179.07% |
- |
-19.18% |