| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
37,295,964.00 |
37,382,291.00 |
37,409,727.00 |
37,407,915.00 |
37,403,228.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
37,295,964.00 |
37,382,291.00 |
37,409,727.00 |
37,407,915.00 |
37,403,228.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
0.18 |
0.26 |
0.19 |
0.30 |
-0.05 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-13.27% |
-10.23% |
-4.00% |
5.65% |
3.68% |
6.70% |
1.01% |
-3.66% |
0.18% |
- |
1.80% |
| EBITDA Growth |
|
-3.13% |
8.14% |
-7.83% |
62.95% |
-75.50% |
2.06% |
19.20% |
-14.27% |
367.25% |
- |
28.78% |
| EBIT Growth |
|
-6.00% |
9.29% |
-42.61% |
47.00% |
-125.47% |
-21.32% |
53.05% |
-15.80% |
471.31% |
- |
44.48% |
| NOPAT Growth |
|
-7.18% |
-8.97% |
-44.13% |
38.90% |
-124.01% |
-32.44% |
54.05% |
-7.22% |
468.89% |
- |
49.91% |
| Net Income Growth |
|
-6.76% |
-6.62% |
-73.00% |
-3.07% |
-185.34% |
-65.73% |
94.26% |
-5.58% |
165.16% |
- |
-126.86% |
| EPS Growth |
|
-8.11% |
-8.11% |
-74.29% |
-3.45% |
-185.29% |
-67.65% |
100.00% |
-7.14% |
165.52% |
- |
-127.78% |
| Operating Cash Flow Growth |
|
34.47% |
-29.56% |
-21.39% |
-37.22% |
-21.72% |
77.58% |
-50.02% |
97.33% |
48.66% |
- |
158.65% |
| Free Cash Flow Firm Growth |
|
443.51% |
168.01% |
-2,487.01% |
-4,165.79% |
-1,784.17% |
-1,517.34% |
115.42% |
118.47% |
114.37% |
- |
115.91% |
| Invested Capital Growth |
|
-1.57% |
-2.10% |
103.54% |
103.09% |
99.36% |
92.94% |
-5.82% |
-6.57% |
-5.29% |
- |
-14.67% |
| Revenue Q/Q Growth |
|
-5.11% |
-3.40% |
8.39% |
6.34% |
-6.89% |
-0.58% |
1.41% |
1.37% |
-1.98% |
- |
-14.69% |
| EBITDA Q/Q Growth |
|
11.39% |
0.71% |
-7.50% |
57.03% |
-83.25% |
319.56% |
8.04% |
12.93% |
-8.73% |
- |
13.47% |
| EBIT Q/Q Growth |
|
15.87% |
-0.53% |
-41.52% |
118.11% |
-120.08% |
407.24% |
13.75% |
19.99% |
-11.46% |
- |
22.80% |
| NOPAT Q/Q Growth |
|
16.45% |
-2.53% |
-41.36% |
108.67% |
-120.13% |
374.29% |
33.71% |
25.67% |
-19.96% |
- |
7.59% |
| Net Income Q/Q Growth |
|
20.20% |
-1.63% |
-72.06% |
193.43% |
-205.83% |
139.50% |
58.37% |
42.62% |
-26.97% |
- |
-116.13% |
| EPS Q/Q Growth |
|
17.24% |
0.00% |
-73.53% |
211.11% |
-203.57% |
137.93% |
63.64% |
44.44% |
-26.92% |
- |
-116.67% |
| Operating Cash Flow Q/Q Growth |
|
-3.14% |
-30.42% |
31.62% |
-29.22% |
20.77% |
57.83% |
-62.96% |
179.45% |
-9.02% |
- |
16.15% |
| Free Cash Flow Firm Q/Q Growth |
|
142.86% |
7.87% |
-1,714.44% |
3.87% |
-0.60% |
9.22% |
117.57% |
15.14% |
-21.75% |
- |
21.80% |
| Invested Capital Q/Q Growth |
|
-1.84% |
1.17% |
106.60% |
-1.02% |
-3.64% |
-2.09% |
0.85% |
-1.81% |
-2.32% |
- |
-2.42% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
31.54% |
29.95% |
31.03% |
34.29% |
31.76% |
32.32% |
33.41% |
33.72% |
33.38% |
- |
34.36% |
| EBITDA Margin |
|
12.33% |
12.86% |
10.97% |
16.20% |
2.91% |
12.30% |
13.10% |
14.59% |
13.59% |
- |
21.07% |
| Operating Margin |
|
9.46% |
9.74% |
5.25% |
10.77% |
-2.32% |
7.18% |
8.05% |
9.53% |
8.61% |
- |
15.10% |
| EBIT Margin |
|
9.46% |
9.74% |
5.25% |
10.77% |
-2.32% |
7.18% |
8.05% |
9.53% |
8.61% |
- |
15.10% |
| Profit (Net Income) Margin |
|
6.44% |
6.56% |
1.69% |
4.67% |
-5.30% |
2.11% |
3.29% |
4.63% |
3.45% |
- |
-1.11% |
| Tax Burden Percent |
|
74.27% |
72.78% |
72.98% |
69.82% |
84.62% |
62.49% |
73.46% |
76.93% |
69.54% |
- |
-10.07% |
| Interest Burden Percent |
|
91.77% |
92.61% |
44.12% |
62.04% |
269.84% |
46.98% |
55.64% |
63.14% |
57.62% |
- |
73.07% |
| Effective Tax Rate |
|
25.73% |
27.22% |
27.02% |
30.18% |
0.00% |
37.51% |
26.54% |
23.07% |
30.46% |
- |
24.01% |
| Return on Invested Capital (ROIC) |
|
18.30% |
17.72% |
6.22% |
12.51% |
-2.81% |
7.97% |
7.69% |
9.57% |
8.06% |
- |
16.18% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
16.28% |
15.74% |
4.18% |
9.46% |
-6.65% |
5.36% |
6.18% |
7.94% |
6.51% |
- |
9.20% |
| Return on Net Nonoperating Assets (RNNOA) |
|
3.51% |
2.89% |
3.26% |
6.86% |
-4.69% |
3.49% |
7.84% |
9.50% |
7.78% |
- |
9.64% |
| Return on Equity (ROE) |
|
21.81% |
20.61% |
9.48% |
19.37% |
-7.51% |
11.46% |
15.52% |
19.07% |
15.84% |
- |
25.82% |
| Cash Return on Invested Capital (CROIC) |
|
18.71% |
18.60% |
-58.67% |
-57.41% |
-59.80% |
-58.43% |
10.54% |
11.36% |
13.44% |
- |
26.84% |
| Operating Return on Assets (OROA) |
|
14.61% |
14.60% |
5.62% |
11.77% |
-2.66% |
8.56% |
7.37% |
8.73% |
8.09% |
- |
14.35% |
| Return on Assets (ROA) |
|
9.96% |
9.84% |
1.81% |
5.10% |
-6.08% |
2.51% |
3.01% |
4.24% |
3.24% |
- |
-1.06% |
| Return on Common Equity (ROCE) |
|
21.81% |
20.61% |
9.48% |
19.37% |
-7.51% |
11.46% |
15.52% |
19.07% |
15.84% |
- |
25.82% |
| Return on Equity Simple (ROE_SIMPLE) |
|
17.63% |
0.00% |
13.51% |
13.26% |
5.60% |
0.00% |
3.79% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
14 |
14 |
7.94 |
17 |
-3.33 |
9.15 |
12 |
15 |
12 |
18 |
19 |
| NOPAT Margin |
|
7.02% |
7.09% |
3.83% |
7.52% |
-1.63% |
4.49% |
5.92% |
7.33% |
5.99% |
- |
11.47% |
| Net Nonoperating Expense Percent (NNEP) |
|
2.01% |
1.98% |
2.04% |
3.05% |
3.83% |
2.61% |
1.50% |
1.64% |
1.55% |
- |
6.98% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
3.86% |
- |
- |
- |
1.40% |
1.85% |
2.35% |
1.90% |
2.74% |
3.04% |
| Cost of Revenue to Revenue |
|
68.46% |
70.05% |
68.97% |
65.71% |
68.24% |
67.68% |
67.95% |
67.62% |
67.84% |
- |
65.64% |
| SG&A Expenses to Revenue |
|
22.09% |
20.28% |
25.81% |
23.46% |
23.25% |
25.16% |
21.65% |
20.69% |
21.63% |
- |
17.01% |
| 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 |
|
22.08% |
20.22% |
25.78% |
23.52% |
34.08% |
25.14% |
24.00% |
22.85% |
23.54% |
- |
19.26% |
| Earnings before Interest and Taxes (EBIT) |
|
19 |
19 |
11 |
24 |
-4.76 |
15 |
17 |
20 |
18 |
20 |
25 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
24 |
25 |
23 |
36 |
5.98 |
25 |
27 |
31 |
28 |
31 |
35 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
2.26 |
2.37 |
2.90 |
1.69 |
1.87 |
1.48 |
1.60 |
1.90 |
2.21 |
- |
2.74 |
| Price to Tangible Book Value (P/TBV) |
|
4.55 |
4.56 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Price to Revenue (P/Rev) |
|
0.76 |
0.85 |
1.05 |
0.61 |
0.62 |
0.49 |
0.53 |
0.65 |
0.76 |
- |
0.97 |
| Price to Earnings (P/E) |
|
12.83 |
14.20 |
21.49 |
12.73 |
33.31 |
57.12 |
42.36 |
54.55 |
22.72 |
- |
30.13 |
| Dividend Yield |
|
3.11% |
2.87% |
2.35% |
4.04% |
3.91% |
4.89% |
4.53% |
3.73% |
3.19% |
- |
2.55% |
| Earnings Yield |
|
7.79% |
7.04% |
4.65% |
7.85% |
3.00% |
1.75% |
2.36% |
1.83% |
4.40% |
- |
3.32% |
| Enterprise Value to Invested Capital (EV/IC) |
|
2.12 |
2.24 |
1.83 |
1.31 |
1.38 |
1.22 |
1.27 |
1.42 |
1.58 |
- |
2.02 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.81 |
0.89 |
1.51 |
1.05 |
1.06 |
0.90 |
0.95 |
1.05 |
1.14 |
- |
1.32 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
7.19 |
7.56 |
12.98 |
8.01 |
9.81 |
8.43 |
8.45 |
9.82 |
8.56 |
- |
8.71 |
| Enterprise Value to EBIT (EV/EBIT) |
|
9.51 |
9.97 |
18.88 |
11.96 |
18.00 |
16.95 |
15.78 |
18.73 |
13.73 |
- |
13.13 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
12.27 |
13.48 |
25.66 |
16.51 |
27.86 |
31.88 |
27.06 |
30.00 |
19.17 |
- |
16.90 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
7.27 |
8.38 |
15.06 |
11.92 |
12.95 |
9.51 |
11.47 |
10.48 |
10.34 |
- |
10.49 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
11.23 |
11.94 |
0.00 |
0.00 |
0.00 |
0.00 |
11.67 |
12.05 |
11.42 |
- |
6.93 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.21 |
0.20 |
1.37 |
1.36 |
1.41 |
1.35 |
1.38 |
1.30 |
1.26 |
- |
1.15 |
| Long-Term Debt to Equity |
|
0.12 |
0.11 |
1.31 |
1.29 |
1.33 |
1.28 |
1.31 |
1.22 |
1.16 |
- |
1.01 |
| Financial Leverage |
|
0.22 |
0.18 |
0.78 |
0.73 |
0.71 |
0.65 |
1.27 |
1.20 |
1.19 |
- |
1.05 |
| Leverage Ratio |
|
2.05 |
1.97 |
2.70 |
2.63 |
2.57 |
2.46 |
3.22 |
3.13 |
3.15 |
- |
3.04 |
| Compound Leverage Factor |
|
1.88 |
1.83 |
1.19 |
1.63 |
6.95 |
1.16 |
1.79 |
1.98 |
1.81 |
- |
2.22 |
| Debt to Total Capital |
|
17.53% |
16.53% |
57.87% |
57.59% |
58.43% |
57.47% |
58.02% |
56.57% |
55.76% |
- |
53.42% |
| Short-Term Debt to Total Capital |
|
7.60% |
7.41% |
2.83% |
2.82% |
2.96% |
3.01% |
2.97% |
3.75% |
4.56% |
- |
6.36% |
| Long-Term Debt to Total Capital |
|
9.93% |
9.12% |
55.04% |
54.77% |
55.47% |
54.46% |
55.04% |
52.82% |
51.20% |
- |
47.06% |
| 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 |
|
82.47% |
83.47% |
42.13% |
42.41% |
41.57% |
42.53% |
41.98% |
43.43% |
44.24% |
- |
46.58% |
| Debt to EBITDA |
|
0.64 |
0.61 |
4.28 |
3.73 |
4.36 |
4.19 |
4.09 |
4.18 |
3.26 |
- |
2.67 |
| Net Debt to EBITDA |
|
0.38 |
0.29 |
3.93 |
3.38 |
4.02 |
3.83 |
3.71 |
3.71 |
2.83 |
- |
2.31 |
| Long-Term Debt to EBITDA |
|
0.36 |
0.33 |
4.07 |
3.54 |
4.14 |
3.97 |
3.88 |
3.90 |
3.00 |
- |
2.36 |
| Debt to NOPAT |
|
1.09 |
1.08 |
8.47 |
7.68 |
12.38 |
15.85 |
13.08 |
12.77 |
7.31 |
- |
5.19 |
| Net Debt to NOPAT |
|
0.64 |
0.52 |
7.77 |
6.96 |
11.43 |
14.49 |
11.88 |
11.35 |
6.34 |
- |
4.49 |
| Long-Term Debt to NOPAT |
|
0.62 |
0.60 |
8.05 |
7.30 |
11.75 |
15.02 |
12.41 |
11.92 |
6.72 |
- |
4.57 |
| Altman Z-Score |
|
3.30 |
3.40 |
1.76 |
1.51 |
1.47 |
1.53 |
1.55 |
1.70 |
1.78 |
- |
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 |
|
1.51 |
1.55 |
1.75 |
1.81 |
1.80 |
1.76 |
1.78 |
1.77 |
1.67 |
- |
1.65 |
| Quick Ratio |
|
0.87 |
0.96 |
1.06 |
1.08 |
1.05 |
1.05 |
1.09 |
1.03 |
1.03 |
- |
0.88 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
19 |
20 |
-330 |
-317 |
-319 |
-290 |
51 |
59 |
46 |
43 |
111 |
| Operating Cash Flow to CapEx |
|
543.03% |
446.77% |
359.91% |
325.48% |
242.34% |
390.52% |
126.53% |
803.83% |
687.80% |
- |
1,110.81% |
| 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 |
| 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 |
| 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 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.54 |
1.50 |
1.07 |
1.09 |
1.15 |
1.19 |
0.92 |
0.92 |
0.94 |
- |
0.95 |
| Accounts Receivable Turnover |
|
6.78 |
6.20 |
5.96 |
6.39 |
6.63 |
6.67 |
5.95 |
6.43 |
6.38 |
- |
6.32 |
| Inventory Turnover |
|
5.56 |
6.02 |
5.33 |
5.46 |
5.58 |
6.02 |
5.39 |
5.39 |
5.42 |
- |
6.46 |
| Fixed Asset Turnover |
|
8.15 |
7.76 |
6.68 |
6.75 |
6.82 |
6.81 |
6.18 |
6.13 |
6.24 |
- |
6.28 |
| Accounts Payable Turnover |
|
6.38 |
7.26 |
6.31 |
6.37 |
7.02 |
7.53 |
6.77 |
6.65 |
6.90 |
- |
7.32 |
| Days Sales Outstanding (DSO) |
|
53.82 |
58.89 |
61.22 |
57.15 |
55.09 |
54.70 |
61.34 |
56.75 |
57.25 |
- |
57.73 |
| Days Inventory Outstanding (DIO) |
|
65.68 |
60.68 |
68.48 |
66.87 |
65.46 |
60.62 |
67.68 |
67.69 |
67.30 |
- |
56.50 |
| Days Payable Outstanding (DPO) |
|
57.17 |
50.27 |
57.83 |
57.31 |
52.03 |
48.44 |
53.92 |
54.88 |
52.87 |
- |
49.90 |
| Cash Conversion Cycle (CCC) |
|
62.34 |
69.30 |
71.87 |
66.72 |
68.52 |
66.88 |
75.09 |
69.57 |
71.68 |
- |
64.34 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
318 |
322 |
664 |
658 |
634 |
621 |
626 |
614 |
600 |
595 |
534 |
| Invested Capital Turnover |
|
2.61 |
2.50 |
1.62 |
1.66 |
1.73 |
1.78 |
1.30 |
1.31 |
1.35 |
- |
1.41 |
| Increase / (Decrease) in Invested Capital |
|
-5.06 |
-6.91 |
338 |
334 |
316 |
299 |
-39 |
-43 |
-34 |
-25 |
-92 |
| Enterprise Value (EV) |
|
674 |
722 |
1,214 |
860 |
872 |
754 |
793 |
871 |
947 |
- |
1,079 |
| Market Capitalization |
|
638 |
694 |
846 |
498 |
514 |
411 |
445 |
542 |
634 |
- |
792 |
| Book Value per Share |
|
$7.67 |
$7.95 |
$7.91 |
$7.92 |
$7.41 |
$7.45 |
$7.44 |
$7.61 |
$7.66 |
$7.87 |
$7.72 |
| Tangible Book Value per Share |
|
$3.81 |
$4.13 |
($5.08) |
($4.84) |
($4.71) |
($3.87) |
($3.77) |
($3.48) |
($3.32) |
($3.03) |
($2.54) |
| Total Capital |
|
342 |
351 |
692 |
695 |
663 |
652 |
661 |
655 |
648 |
640 |
620 |
| Total Debt |
|
60 |
58 |
401 |
400 |
387 |
375 |
383 |
371 |
361 |
346 |
331 |
| Total Long-Term Debt |
|
34 |
32 |
381 |
380 |
368 |
355 |
364 |
346 |
332 |
311 |
292 |
| Net Debt |
|
35 |
28 |
368 |
363 |
358 |
343 |
348 |
330 |
313 |
301 |
287 |
| Capital Expenditures (CapEx) |
|
4.08 |
3.45 |
5.63 |
4.41 |
7.15 |
7.00 |
8.01 |
3.52 |
3.75 |
3.66 |
2.36 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
85 |
87 |
108 |
114 |
112 |
100 |
111 |
104 |
97 |
102 |
113 |
| Debt-free Net Working Capital (DFNWC) |
|
110 |
118 |
141 |
151 |
142 |
132 |
146 |
145 |
145 |
147 |
157 |
| Net Working Capital (NWC) |
|
84 |
92 |
121 |
132 |
122 |
112 |
127 |
120 |
115 |
112 |
118 |
| Net Nonoperating Expense (NNE) |
|
1.14 |
1.00 |
4.44 |
6.29 |
7.54 |
4.85 |
5.43 |
5.67 |
5.21 |
6.22 |
21 |
| Net Nonoperating Obligations (NNO) |
|
36 |
29 |
373 |
363 |
358 |
343 |
348 |
330 |
314 |
301 |
245 |
| Total Depreciation and Amortization (D&A) |
|
5.69 |
5.96 |
12 |
12 |
11 |
10 |
10 |
11 |
10 |
10 |
9.83 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
10.15% |
10.73% |
13.47% |
13.98% |
13.58% |
11.91% |
13.23% |
12.48% |
11.63% |
- |
13.78% |
| Debt-free Net Working Capital to Revenue |
|
13.12% |
14.45% |
17.54% |
18.56% |
17.19% |
15.77% |
17.44% |
17.45% |
17.40% |
- |
19.23% |
| Net Working Capital to Revenue |
|
10.01% |
11.26% |
15.10% |
16.16% |
14.80% |
13.42% |
15.10% |
14.49% |
13.85% |
- |
14.40% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.35 |
$0.34 |
$0.09 |
$0.28 |
($0.29) |
$0.11 |
$0.18 |
$0.26 |
$0.19 |
$0.30 |
($0.05) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
36.84M |
36.87M |
37.18M |
37.22M |
37.26M |
37.30M |
37.38M |
37.41M |
37.41M |
37.40M |
37.56M |
| Adjusted Diluted Earnings per Share |
|
$0.34 |
$0.34 |
$0.09 |
$0.28 |
($0.29) |
$0.11 |
$0.18 |
$0.26 |
$0.19 |
$0.30 |
($0.05) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
36.84M |
36.87M |
37.18M |
37.22M |
37.26M |
37.30M |
37.38M |
37.41M |
37.41M |
37.40M |
37.56M |
| 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 |
|
36.84M |
36.87M |
37.18M |
37.22M |
37.26M |
37.30M |
37.38M |
37.41M |
37.41M |
37.40M |
37.56M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
14 |
13 |
7.89 |
17 |
12 |
9.11 |
13 |
15 |
12 |
18 |
19 |
| Normalized NOPAT Margin |
|
7.01% |
7.04% |
3.81% |
7.56% |
5.95% |
4.47% |
6.06% |
7.36% |
5.86% |
- |
11.47% |
| Pre Tax Income Margin |
|
8.68% |
9.02% |
2.32% |
6.68% |
-6.27% |
3.37% |
4.48% |
6.02% |
4.96% |
- |
11.03% |
| 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 |
| NOPAT to Interest Expense |
|
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 |
| 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 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
40.58% |
41.42% |
51.56% |
51.99% |
131.88% |
283.74% |
194.27% |
205.94% |
73.41% |
- |
77.29% |
| Augmented Payout Ratio |
|
40.58% |
41.42% |
51.56% |
51.99% |
131.88% |
283.74% |
194.27% |
205.94% |
73.41% |
- |
83.06% |