Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
4.21% |
4.49% |
24.27% |
11.58% |
4.00% |
22.01% |
6.92% |
11.19% |
4.30% |
10.92% |
13.06% |
EBITDA Growth |
|
3.05% |
9.78% |
38.87% |
28.28% |
0.59% |
46.35% |
-32.61% |
9.59% |
8.70% |
242.44% |
26.59% |
EBIT Growth |
|
2.11% |
10.52% |
44.30% |
38.11% |
-2.64% |
52.98% |
-41.72% |
10.78% |
7.88% |
492.64% |
77.96% |
NOPAT Growth |
|
-1.13% |
7.67% |
61.58% |
5.01% |
7.32% |
39.30% |
-35.15% |
13.16% |
-13.46% |
212.61% |
142.95% |
Net Income Growth |
|
-0.35% |
11.52% |
74.70% |
8.82% |
5.55% |
56.61% |
-47.16% |
13.13% |
-16.10% |
192.76% |
118.68% |
EPS Growth |
|
0.87% |
11.65% |
74.58% |
9.26% |
3.85% |
57.58% |
-46.77% |
12.73% |
-15.38% |
192.76% |
118.68% |
Operating Cash Flow Growth |
|
50.46% |
-19.76% |
-3.77% |
74.40% |
48.42% |
-1.46% |
-19.35% |
46.89% |
45.07% |
-44.39% |
195.33% |
Free Cash Flow Firm Growth |
|
1,169.08% |
-93.71% |
-9.79% |
92.52% |
119.34% |
-1,871.73% |
-66.08% |
52.48% |
313.26% |
-194.07% |
10,295.74% |
Invested Capital Growth |
|
3.53% |
27.07% |
-3.25% |
-14.05% |
-1.29% |
620.41% |
48.50% |
13.61% |
85.58% |
133.93% |
2.70% |
Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
EPS Q/Q Growth |
|
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 Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
40.35% |
34.74% |
36.34% |
36.16% |
35.82% |
33.15% |
35.54% |
35.11% |
36.58% |
34.93% |
33.90% |
EBITDA Margin |
|
24.26% |
24.54% |
23.35% |
20.90% |
18.18% |
18.79% |
15.67% |
24.86% |
25.22% |
24.20% |
7.84% |
Operating Margin |
|
19.50% |
19.63% |
18.88% |
16.25% |
13.14% |
14.03% |
11.16% |
20.46% |
20.48% |
20.22% |
3.55% |
EBIT Margin |
|
19.56% |
19.97% |
18.88% |
16.26% |
13.13% |
14.03% |
11.19% |
20.53% |
20.61% |
39.85% |
3.73% |
Profit (Net Income) Margin |
|
12.96% |
13.56% |
12.70% |
9.04% |
9.26% |
9.13% |
7.11% |
14.39% |
14.14% |
17.58% |
6.66% |
Tax Burden Percent |
|
67.59% |
70.77% |
71.39% |
63.79% |
83.85% |
76.11% |
83.82% |
75.34% |
73.95% |
90.30% |
182.23% |
Interest Burden Percent |
|
98.01% |
95.93% |
94.24% |
87.12% |
84.11% |
85.47% |
75.82% |
93.03% |
92.81% |
97.73% |
196.05% |
Effective Tax Rate |
|
32.41% |
29.23% |
28.61% |
36.21% |
16.15% |
23.89% |
16.18% |
24.66% |
26.05% |
9.70% |
-82.23% |
Return on Invested Capital (ROIC) |
|
22.15% |
25.52% |
26.47% |
14.90% |
13.10% |
21.31% |
74.99% |
152.82% |
187.45% |
0.00% |
0.00% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
20.75% |
23.35% |
22.09% |
10.92% |
9.25% |
16.89% |
65.26% |
148.03% |
182.54% |
0.00% |
0.00% |
Return on Net Nonoperating Assets (RNNOA) |
|
7.25% |
9.26% |
11.89% |
10.18% |
10.93% |
39.47% |
-142.36% |
-279.25% |
-301.71% |
0.00% |
0.00% |
Return on Equity (ROE) |
|
29.40% |
34.78% |
38.36% |
25.08% |
24.03% |
60.78% |
-67.37% |
-126.43% |
-114.26% |
-145.07% |
-110.07% |
Cash Return on Invested Capital (CROIC) |
|
18.68% |
1.68% |
29.77% |
30.01% |
14.40% |
-129.94% |
35.96% |
140.08% |
127.52% |
-85.38% |
0.00% |
Operating Return on Assets (OROA) |
|
16.40% |
17.29% |
16.38% |
11.65% |
8.50% |
11.02% |
10.54% |
19.52% |
17.48% |
15.91% |
2.64% |
Return on Assets (ROA) |
|
10.86% |
11.74% |
11.02% |
6.48% |
5.99% |
7.17% |
6.70% |
13.68% |
12.00% |
14.04% |
4.72% |
Return on Common Equity (ROCE) |
|
29.40% |
34.78% |
38.36% |
25.08% |
24.03% |
60.78% |
-67.37% |
-126.43% |
-114.26% |
-145.07% |
983.34% |
Return on Equity Simple (ROE_SIMPLE) |
|
27.45% |
31.77% |
34.44% |
24.77% |
23.33% |
23.48% |
-65.96% |
-130.30% |
-108.53% |
-143.78% |
-50.00% |
Net Operating Profit after Tax (NOPAT) |
|
519 |
525 |
487 |
302 |
287 |
268 |
192 |
296 |
262 |
302 |
97 |
NOPAT Margin |
|
13.18% |
13.89% |
13.48% |
10.37% |
11.02% |
10.68% |
9.35% |
15.42% |
15.15% |
18.26% |
6.48% |
Net Nonoperating Expense Percent (NNEP) |
|
1.40% |
2.17% |
4.38% |
3.97% |
3.85% |
4.41% |
9.73% |
4.78% |
4.92% |
10.60% |
1.35% |
Cost of Revenue to Revenue |
|
59.65% |
65.26% |
63.66% |
63.84% |
64.18% |
66.85% |
64.46% |
64.89% |
63.42% |
65.07% |
132.20% |
SG&A Expenses to Revenue |
|
15.30% |
13.08% |
12.76% |
13.39% |
15.95% |
16.10% |
15.15% |
15.17% |
14.71% |
14.82% |
15.02% |
R&D to Revenue |
|
1.19% |
1.05% |
1.05% |
1.18% |
1.26% |
1.51% |
1.62% |
1.58% |
1.71% |
1.91% |
4.43% |
Operating Expenses to Revenue |
|
20.86% |
15.11% |
17.45% |
19.90% |
22.68% |
19.13% |
24.39% |
14.65% |
16.10% |
14.71% |
30.35% |
Earnings before Interest and Taxes (EBIT) |
|
770 |
754 |
682 |
473 |
342 |
352 |
230 |
395 |
356 |
330 |
56 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
955 |
927 |
844 |
608 |
474 |
471 |
322 |
478 |
436 |
401 |
117 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
9.62 |
5.98 |
9.93 |
12.50 |
4.90 |
5.44 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Price to Tangible Book Value (P/TBV) |
|
11.79 |
7.64 |
13.64 |
19.57 |
7.55 |
8.85 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Price to Revenue (P/Rev) |
|
4.54 |
2.55 |
3.66 |
4.56 |
1.95 |
2.11 |
3.48 |
3.28 |
15.19 |
12.81 |
15.90 |
Price to Earnings (P/E) |
|
35.06 |
18.83 |
28.83 |
50.46 |
21.00 |
23.17 |
49.00 |
22.83 |
107.39 |
72.89 |
238.66 |
Dividend Yield |
|
0.00% |
3.23% |
3.69% |
2.34% |
4.01% |
3.33% |
2.34% |
2.75% |
4.92% |
5.87% |
6.79% |
Earnings Yield |
|
2.85% |
5.31% |
3.47% |
1.98% |
4.76% |
4.32% |
2.04% |
4.38% |
0.93% |
1.37% |
0.42% |
Enterprise Value to Invested Capital (EV/IC) |
|
7.73 |
4.49 |
7.58 |
7.36 |
2.86 |
2.96 |
25.12 |
32.67 |
146.94 |
220.34 |
0.00 |
Enterprise Value to Revenue (EV/Rev) |
|
4.68 |
2.74 |
3.80 |
4.74 |
2.39 |
2.61 |
3.74 |
3.51 |
15.43 |
13.01 |
15.77 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
19.28 |
11.15 |
16.26 |
22.66 |
13.12 |
13.88 |
23.90 |
14.10 |
61.18 |
53.74 |
201.21 |
Enterprise Value to EBIT (EV/EBIT) |
|
23.91 |
13.71 |
20.11 |
29.13 |
18.16 |
18.60 |
33.46 |
17.07 |
74.90 |
65.28 |
423.02 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
35.50 |
19.70 |
28.16 |
45.67 |
21.65 |
24.44 |
40.04 |
22.74 |
101.88 |
71.24 |
243.50 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
20.14 |
17.01 |
18.12 |
17.50 |
13.78 |
21.51 |
24.93 |
17.61 |
102.42 |
120.05 |
72.99 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
42.10 |
299.94 |
25.04 |
22.67 |
19.70 |
0.00 |
83.50 |
24.81 |
149.77 |
0.00 |
265.44 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.60 |
0.66 |
0.66 |
0.81 |
1.31 |
1.42 |
-3.99 |
-2.91 |
-2.45 |
-2.03 |
-0.24 |
Long-Term Debt to Equity |
|
0.60 |
0.66 |
0.66 |
0.81 |
1.31 |
1.42 |
-3.99 |
-2.66 |
-2.23 |
-1.96 |
0.00 |
Financial Leverage |
|
0.35 |
0.40 |
0.54 |
0.93 |
1.18 |
2.34 |
-2.18 |
-1.89 |
-1.65 |
-0.53 |
2.23 |
Leverage Ratio |
|
2.71 |
2.96 |
3.48 |
3.87 |
4.01 |
8.48 |
-10.06 |
-9.24 |
-9.52 |
-10.33 |
-23.33 |
Compound Leverage Factor |
|
2.65 |
2.84 |
3.28 |
3.37 |
3.37 |
7.25 |
-7.63 |
-8.60 |
-8.84 |
-10.10 |
90.95 |
Debt to Total Capital |
|
37.65% |
39.66% |
39.69% |
44.73% |
56.68% |
58.62% |
133.41% |
152.43% |
168.81% |
197.17% |
-30.92% |
Short-Term Debt to Total Capital |
|
0.25% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
12.95% |
15.49% |
6.52% |
-30.92% |
Long-Term Debt to Total Capital |
|
37.40% |
39.66% |
39.69% |
44.73% |
56.68% |
58.62% |
133.41% |
139.49% |
153.32% |
190.65% |
0.00% |
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 |
|
62.35% |
60.34% |
60.31% |
55.27% |
43.32% |
41.38% |
-33.41% |
-52.43% |
-68.81% |
-97.17% |
0.00% |
Debt to EBITDA |
|
1.18 |
1.14 |
1.04 |
1.41 |
2.86 |
2.93 |
2.75 |
1.29 |
1.27 |
1.03 |
0.40 |
Net Debt to EBITDA |
|
0.55 |
0.75 |
0.58 |
0.84 |
2.42 |
2.63 |
1.66 |
0.89 |
0.97 |
0.79 |
-1.57 |
Long-Term Debt to EBITDA |
|
1.17 |
1.14 |
1.04 |
1.41 |
2.86 |
2.93 |
2.75 |
1.18 |
1.15 |
0.99 |
0.00 |
Debt to NOPAT |
|
2.16 |
2.02 |
1.80 |
2.85 |
4.72 |
5.16 |
4.60 |
2.08 |
2.11 |
1.36 |
0.49 |
Net Debt to NOPAT |
|
1.02 |
1.33 |
1.00 |
1.70 |
3.99 |
4.63 |
2.77 |
1.43 |
1.62 |
1.05 |
-1.90 |
Long-Term Debt to NOPAT |
|
2.15 |
2.02 |
1.80 |
2.85 |
4.72 |
5.16 |
4.60 |
1.91 |
1.92 |
1.31 |
0.00 |
Altman Z-Score |
|
5.40 |
3.89 |
4.51 |
3.94 |
2.29 |
2.23 |
2.72 |
3.00 |
8.07 |
6.70 |
6.65 |
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 |
|
1.79 |
1.54 |
1.46 |
1.05 |
1.78 |
1.56 |
2.14 |
1.47 |
1.34 |
1.39 |
1.22 |
Quick Ratio |
|
0.92 |
0.67 |
0.68 |
0.60 |
1.00 |
0.69 |
1.23 |
0.65 |
0.70 |
0.53 |
0.57 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
437 |
34 |
548 |
608 |
316 |
-1,632 |
92 |
272 |
178 |
-84 |
89 |
Operating Cash Flow to CapEx |
|
205.39% |
105.27% |
293.72% |
721.26% |
242.84% |
95.75% |
152.50% |
357.48% |
410.73% |
64.99% |
271.72% |
Free Cash Flow to Firm to Interest Expense |
|
28.59 |
1.12 |
13.95 |
9.98 |
5.80 |
-31.94 |
1.56 |
9.53 |
6.69 |
-8.52 |
19.73 |
Operating Cash Flow to Interest Expense |
|
59.75 |
19.79 |
19.27 |
12.92 |
8.29 |
5.95 |
5.23 |
13.42 |
9.79 |
18.32 |
71.73 |
Operating Cash Flow Less CapEx to Interest Expense |
|
30.66 |
0.99 |
12.71 |
11.13 |
4.88 |
-0.26 |
1.80 |
9.67 |
7.41 |
-9.87 |
45.33 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.84 |
0.87 |
0.87 |
0.72 |
0.65 |
0.79 |
0.94 |
0.95 |
0.85 |
0.80 |
0.71 |
Accounts Receivable Turnover |
|
10.92 |
10.03 |
9.88 |
8.35 |
8.44 |
10.96 |
10.22 |
10.31 |
11.27 |
12.16 |
10.37 |
Inventory Turnover |
|
6.89 |
7.90 |
9.24 |
7.10 |
5.38 |
5.85 |
5.78 |
6.30 |
5.33 |
5.33 |
5.51 |
Fixed Asset Turnover |
|
2.03 |
2.29 |
2.56 |
2.14 |
1.91 |
2.11 |
2.20 |
2.20 |
1.98 |
2.09 |
4.39 |
Accounts Payable Turnover |
|
5.52 |
5.83 |
6.02 |
6.38 |
6.31 |
7.47 |
7.22 |
8.29 |
7.92 |
7.39 |
8.04 |
Days Sales Outstanding (DSO) |
|
33.42 |
36.39 |
36.94 |
43.70 |
43.26 |
33.30 |
35.73 |
35.41 |
32.38 |
30.01 |
35.21 |
Days Inventory Outstanding (DIO) |
|
53.01 |
46.19 |
39.49 |
51.44 |
67.90 |
62.42 |
63.20 |
57.95 |
68.44 |
68.47 |
66.28 |
Days Payable Outstanding (DPO) |
|
66.15 |
62.61 |
60.67 |
57.17 |
57.83 |
48.88 |
50.55 |
44.01 |
46.09 |
49.36 |
45.41 |
Cash Conversion Cycle (CCC) |
|
20.29 |
19.97 |
15.76 |
37.97 |
53.33 |
46.83 |
48.38 |
49.34 |
54.72 |
49.13 |
56.08 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
2,382 |
2,301 |
1,811 |
1,872 |
2,178 |
2,206 |
306 |
206 |
182 |
98 |
-288 |
Invested Capital Turnover |
|
1.68 |
1.84 |
1.96 |
1.44 |
1.19 |
2.00 |
8.02 |
9.91 |
12.38 |
-17.40 |
-5.11 |
Increase / (Decrease) in Invested Capital |
|
81 |
490 |
-61 |
-306 |
-28 |
1,900 |
100 |
25 |
84 |
386 |
8.00 |
Enterprise Value (EV) |
|
18,414 |
10,338 |
13,724 |
13,773 |
6,218 |
6,540 |
7,692 |
6,736 |
26,670 |
21,549 |
23,562 |
Market Capitalization |
|
17,886 |
9,642 |
13,238 |
13,260 |
5,071 |
5,301 |
7,159 |
6,312 |
26,247 |
21,232 |
23,746 |
Book Value per Share |
|
$4.21 |
$3.62 |
$3.00 |
$2.39 |
$2.34 |
$2.21 |
($0.50) |
($0.48) |
($0.51) |
($0.46) |
($0.45) |
Tangible Book Value per Share |
|
$3.43 |
$2.83 |
$2.18 |
$1.53 |
$1.52 |
$1.36 |
($0.54) |
($0.48) |
($0.51) |
($0.46) |
($0.45) |
Total Capital |
|
2,982 |
2,670 |
2,210 |
1,919 |
2,390 |
2,355 |
663 |
405 |
327 |
209 |
-152 |
Total Debt |
|
1,123 |
1,059 |
877 |
859 |
1,355 |
1,380 |
884 |
617 |
553 |
411 |
47 |
Total Long-Term Debt |
|
1,115 |
1,059 |
877 |
859 |
1,355 |
1,380 |
884 |
565 |
502 |
398 |
0.00 |
Net Debt |
|
528 |
696 |
486 |
514 |
1,147 |
1,239 |
533 |
424 |
423 |
317 |
-184 |
Capital Expenditures (CapEx) |
|
445 |
577 |
258 |
109 |
186 |
318 |
202 |
107 |
63 |
276 |
119 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
44 |
51 |
-38 |
-303 |
191 |
130 |
96 |
63 |
56 |
66 |
-66 |
Debt-free Net Working Capital (DFNWC) |
|
638 |
378 |
354 |
43 |
398 |
271 |
448 |
256 |
185 |
160 |
165 |
Net Working Capital (NWC) |
|
631 |
378 |
354 |
43 |
398 |
271 |
448 |
203 |
135 |
146 |
118 |
Net Nonoperating Expense (NNE) |
|
8.52 |
13 |
28 |
39 |
46 |
39 |
46 |
20 |
17 |
11 |
-2.73 |
Net Nonoperating Obligations (NNO) |
|
523 |
690 |
478 |
811 |
1,142 |
1,232 |
528 |
418 |
407 |
300 |
-89 |
Total Depreciation and Amortization (D&A) |
|
185 |
173 |
162 |
135 |
132 |
119 |
92 |
83 |
80 |
71 |
61 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
1.12% |
1.36% |
-1.04% |
-10.40% |
7.33% |
5.18% |
4.69% |
3.27% |
3.25% |
3.97% |
-4.43% |
Debt-free Net Working Capital to Revenue |
|
16.21% |
10.00% |
9.80% |
1.46% |
15.28% |
10.82% |
21.81% |
13.31% |
10.72% |
9.64% |
11.03% |
Net Working Capital to Revenue |
|
16.02% |
10.00% |
9.80% |
1.46% |
15.28% |
10.82% |
21.81% |
10.58% |
7.78% |
8.82% |
15.77% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$1.16 |
$1.15 |
$1.03 |
$0.59 |
$0.55 |
$0.52 |
$0.33 |
$0.62 |
$0.55 |
$0.13 |
$0.04 |
Adjusted Weighted Average Basic Shares Outstanding |
|
438.40M |
445.10M |
444.90M |
443.70M |
442.60M |
441.90M |
441.20M |
442.70M |
445.30M |
2.23B |
2.21B |
Adjusted Diluted Earnings per Share |
|
$1.16 |
$1.15 |
$1.03 |
$0.59 |
$0.54 |
$0.52 |
$0.33 |
$0.62 |
$0.55 |
$0.13 |
$0.04 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
439.60M |
445.60M |
445.90M |
445.40M |
444.10M |
443M |
442.30M |
443.90M |
447.20M |
2.23B |
2.22B |
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 |
|
433.78M |
442.06M |
445.35M |
444.29M |
443.14M |
442.27M |
441.52M |
0.00 |
445.58M |
2.23B |
2.23B |
Normalized Net Operating Profit after Tax (NOPAT) |
|
635 |
551 |
581 |
400 |
407 |
296 |
323 |
266 |
258 |
272 |
174 |
Normalized NOPAT Margin |
|
16.13% |
14.58% |
16.08% |
13.77% |
15.60% |
11.83% |
15.73% |
13.83% |
14.91% |
16.44% |
11.66% |
Pre Tax Income Margin |
|
19.18% |
19.15% |
17.79% |
14.16% |
11.05% |
11.99% |
8.48% |
19.10% |
19.12% |
19.47% |
3.66% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
50.33 |
24.57 |
17.36 |
7.77 |
6.29 |
6.88 |
3.90 |
13.84 |
13.39 |
33.68 |
12.38 |
NOPAT to Interest Expense |
|
33.90 |
17.09 |
12.40 |
4.95 |
5.28 |
5.24 |
3.26 |
10.39 |
9.84 |
30.87 |
21.50 |
EBIT Less CapEx to Interest Expense |
|
21.24 |
5.77 |
10.80 |
5.97 |
2.88 |
0.67 |
0.47 |
10.09 |
11.00 |
5.50 |
-14.02 |
NOPAT Less CapEx to Interest Expense |
|
4.81 |
-1.71 |
5.84 |
3.16 |
1.86 |
-0.98 |
-0.17 |
6.64 |
7.46 |
2.68 |
-4.90 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
25.31% |
105.42% |
0.00% |
65.67% |
75.22% |
121.49% |
63.94% |
100.86% |
133.92% |
200.10% |
Augmented Payout Ratio |
|
53.19% |
40.63% |
105.42% |
0.00% |
65.67% |
75.22% |
121.49% |
100.04% |
109.98% |
137.04% |
222.31% |