| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-1.84% |
0.35% |
0.00% |
1.41% |
4.14% |
2.24% |
7.68% |
14.30% |
18.48% |
5.95% |
10.97% |
| EBITDA Growth |
|
18.04% |
0.25% |
1.88% |
-0.55% |
1.08% |
31.87% |
-24.21% |
-27.77% |
151.42% |
36.44% |
28.81% |
| EBIT Growth |
|
20.18% |
-0.78% |
-0.16% |
-0.36% |
-2.56% |
56.32% |
-39.78% |
-50.84% |
417.66% |
41.78% |
34.33% |
| NOPAT Growth |
|
32.83% |
20.21% |
-22.68% |
-22.29% |
2.82% |
123.86% |
-47.02% |
-55.74% |
636.26% |
17.53% |
35.66% |
| Net Income Growth |
|
36.05% |
19.75% |
-20.72% |
-23.81% |
53.43% |
48.55% |
-41.41% |
-48.89% |
425.36% |
33.72% |
36.96% |
| EPS Growth |
|
35.90% |
17.61% |
-21.39% |
-24.49% |
183.78% |
-15.87% |
-100.00% |
0.00% |
423.08% |
31.42% |
36.18% |
| Operating Cash Flow Growth |
|
65.54% |
-6.69% |
7.06% |
-60.62% |
152.01% |
58.78% |
-67.89% |
-33.87% |
451.89% |
21.20% |
32.94% |
| Free Cash Flow Firm Growth |
|
202.03% |
54.16% |
-60.63% |
-189.89% |
249.34% |
124.56% |
-169.15% |
-16.49% |
231.97% |
-181.14% |
324.96% |
| Invested Capital Growth |
|
-0.41% |
-4.45% |
3.53% |
14.61% |
-1.01% |
-2.34% |
22.45% |
16.04% |
6.15% |
34.01% |
4.54% |
| Revenue Q/Q Growth |
|
-0.20% |
-0.23% |
0.33% |
-0.06% |
1.65% |
-1.83% |
4.55% |
4.51% |
3.57% |
1.46% |
2.43% |
| EBITDA Q/Q Growth |
|
20.33% |
-8.10% |
-1.00% |
-0.98% |
6.97% |
10.66% |
-18.30% |
35.01% |
16.51% |
1.06% |
3.58% |
| EBIT Q/Q Growth |
|
39.61% |
-14.41% |
-1.76% |
-1.51% |
11.23% |
17.93% |
-31.05% |
351.34% |
22.34% |
-1.46% |
4.81% |
| NOPAT Q/Q Growth |
|
62.88% |
3.69% |
-29.00% |
24.00% |
9.94% |
18.95% |
-36.97% |
12,521.45% |
23.06% |
-5.33% |
7.73% |
| Net Income Q/Q Growth |
|
67.97% |
1.45% |
-26.74% |
19.84% |
10.08% |
12.24% |
-32.65% |
472.65% |
29.58% |
-7.93% |
9.16% |
| EPS Q/Q Growth |
|
69.15% |
0.54% |
-27.23% |
21.98% |
105.88% |
-48.84% |
-100.00% |
156.52% |
26.78% |
-7.79% |
88.20% |
| Operating Cash Flow Q/Q Growth |
|
23.44% |
-16.42% |
0.57% |
21.91% |
15.34% |
26.19% |
-52.21% |
-16.17% |
25.67% |
19.07% |
2.31% |
| Free Cash Flow Firm Q/Q Growth |
|
96.27% |
-7.84% |
-55.70% |
28.03% |
1,414.77% |
59.56% |
-217.12% |
23.36% |
64.67% |
-229.15% |
2,717.94% |
| Invested Capital Q/Q Growth |
|
-3.75% |
-1.94% |
2.84% |
1.64% |
-5.30% |
-9.31% |
8.26% |
6.39% |
4.10% |
20.02% |
-0.96% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
23.01% |
29.41% |
28.10% |
27.04% |
23.70% |
24.26% |
21.39% |
17.93% |
24.99% |
28.59% |
29.47% |
| EBITDA Margin |
|
10.51% |
10.50% |
10.70% |
10.49% |
10.18% |
13.14% |
9.25% |
5.84% |
12.40% |
15.97% |
18.53% |
| Operating Margin |
|
5.80% |
5.88% |
5.81% |
5.97% |
3.76% |
8.77% |
4.27% |
1.38% |
9.94% |
11.80% |
14.05% |
| EBIT Margin |
|
5.92% |
5.86% |
5.85% |
5.75% |
5.38% |
8.22% |
4.60% |
1.98% |
8.64% |
11.56% |
13.99% |
| Profit (Net Income) Margin |
|
4.35% |
5.19% |
4.11% |
3.09% |
4.55% |
6.62% |
3.60% |
1.61% |
7.14% |
9.01% |
11.12% |
| Tax Burden Percent |
|
80.23% |
94.82% |
74.20% |
55.31% |
86.71% |
81.41% |
82.14% |
98.30% |
85.02% |
79.41% |
81.55% |
| Interest Burden Percent |
|
91.51% |
93.45% |
94.83% |
97.27% |
97.69% |
98.89% |
95.36% |
82.84% |
97.20% |
98.16% |
97.45% |
| Effective Tax Rate |
|
19.77% |
5.18% |
25.80% |
44.69% |
13.29% |
18.59% |
17.86% |
1.70% |
14.98% |
20.59% |
18.45% |
| Return on Invested Capital (ROIC) |
|
11.20% |
13.80% |
10.73% |
7.64% |
7.39% |
16.82% |
8.11% |
3.02% |
20.07% |
19.57% |
22.67% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-58.33% |
27.86% |
14.02% |
11.64% |
-23.76% |
23.63% |
6.84% |
41.79% |
-33.09% |
9.48% |
7.21% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-0.62% |
-1.75% |
-1.79% |
-1.26% |
2.05% |
-3.60% |
-0.96% |
0.61% |
-2.06% |
0.77% |
0.33% |
| Return on Equity (ROE) |
|
10.58% |
12.04% |
8.93% |
6.38% |
9.43% |
13.22% |
7.15% |
3.63% |
18.01% |
20.34% |
22.99% |
| Cash Return on Invested Capital (CROIC) |
|
11.61% |
18.35% |
7.26% |
-5.98% |
8.40% |
19.19% |
-12.08% |
-11.83% |
14.10% |
-9.49% |
18.23% |
| Operating Return on Assets (OROA) |
|
8.23% |
7.78% |
7.35% |
7.51% |
7.45% |
10.55% |
6.05% |
2.89% |
13.32% |
15.79% |
18.21% |
| Return on Assets (ROA) |
|
6.04% |
6.90% |
5.17% |
4.04% |
6.31% |
8.50% |
4.74% |
2.35% |
11.00% |
12.30% |
14.47% |
| Return on Common Equity (ROCE) |
|
10.58% |
12.04% |
8.93% |
6.38% |
9.44% |
13.23% |
7.13% |
3.62% |
18.03% |
20.34% |
22.99% |
| Return on Equity Simple (ROE_SIMPLE) |
|
10.29% |
11.78% |
8.56% |
6.23% |
9.31% |
12.65% |
6.93% |
3.72% |
16.65% |
18.72% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
12 |
15 |
11 |
8.78 |
9.03 |
20 |
11 |
4.74 |
35 |
41 |
56 |
| NOPAT Margin |
|
4.65% |
5.57% |
4.31% |
3.30% |
3.26% |
7.14% |
3.51% |
1.36% |
8.45% |
9.37% |
11.46% |
| Net Nonoperating Expense Percent (NNEP) |
|
69.53% |
-14.07% |
-3.29% |
-4.00% |
31.15% |
-6.81% |
1.27% |
-38.77% |
53.16% |
10.09% |
15.46% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
18.61% |
| Cost of Revenue to Revenue |
|
76.99% |
70.59% |
71.90% |
72.96% |
76.30% |
75.74% |
78.61% |
82.07% |
75.01% |
71.41% |
70.53% |
| SG&A Expenses to Revenue |
|
17.22% |
23.54% |
22.30% |
21.07% |
19.94% |
20.08% |
17.12% |
14.93% |
15.06% |
16.79% |
15.42% |
| 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 |
|
17.22% |
23.54% |
22.30% |
21.07% |
19.94% |
15.49% |
17.12% |
16.55% |
15.06% |
16.79% |
15.42% |
| Earnings before Interest and Taxes (EBIT) |
|
15 |
15 |
15 |
15 |
15 |
23 |
14 |
6.89 |
36 |
51 |
68 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
27 |
28 |
28 |
28 |
28 |
37 |
28 |
20 |
51 |
70 |
90 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.29 |
1.86 |
1.94 |
1.95 |
1.70 |
1.55 |
1.51 |
1.35 |
2.48 |
2.24 |
3.18 |
| Price to Tangible Book Value (P/TBV) |
|
1.41 |
2.02 |
2.09 |
2.12 |
1.84 |
1.68 |
1.62 |
1.40 |
2.55 |
2.80 |
3.78 |
| Price to Revenue (P/Rev) |
|
0.55 |
0.82 |
0.93 |
0.97 |
0.83 |
0.81 |
0.78 |
0.58 |
1.06 |
1.08 |
1.69 |
| Price to Earnings (P/E) |
|
12.56 |
15.79 |
22.67 |
31.21 |
18.24 |
12.12 |
21.48 |
35.82 |
14.85 |
11.97 |
15.24 |
| Dividend Yield |
|
3.96% |
2.83% |
2.62% |
2.62% |
3.17% |
3.27% |
3.23% |
3.82% |
2.28% |
1.79% |
1.10% |
| Earnings Yield |
|
7.96% |
6.33% |
4.41% |
3.20% |
5.48% |
8.25% |
4.65% |
2.79% |
6.73% |
8.35% |
6.56% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.29 |
1.95 |
2.09 |
2.01 |
1.76 |
1.67 |
1.53 |
1.30 |
2.45 |
2.08 |
3.24 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.53 |
0.77 |
0.85 |
0.93 |
0.77 |
0.70 |
0.73 |
0.63 |
1.06 |
1.14 |
1.67 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
5.07 |
7.31 |
7.99 |
8.83 |
7.60 |
5.32 |
7.90 |
10.77 |
8.57 |
7.15 |
9.03 |
| Enterprise Value to EBIT (EV/EBIT) |
|
9.00 |
13.11 |
14.62 |
16.12 |
14.39 |
8.50 |
15.89 |
31.83 |
12.30 |
9.87 |
11.96 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
11.47 |
13.78 |
19.84 |
28.06 |
23.74 |
9.79 |
20.80 |
46.29 |
12.58 |
12.18 |
14.60 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
5.17 |
8.00 |
8.32 |
23.22 |
8.01 |
4.66 |
16.33 |
24.33 |
8.82 |
8.28 |
10.13 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
11.06 |
10.37 |
29.31 |
0.00 |
20.87 |
8.58 |
0.00 |
0.00 |
17.90 |
0.00 |
18.15 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.17 |
0.13 |
0.10 |
0.07 |
0.05 |
0.07 |
0.06 |
0.22 |
0.18 |
0.24 |
0.15 |
| Long-Term Debt to Equity |
|
0.14 |
0.11 |
0.07 |
0.05 |
0.02 |
0.06 |
0.05 |
0.21 |
0.17 |
0.24 |
0.15 |
| Financial Leverage |
|
0.01 |
-0.06 |
-0.13 |
-0.11 |
-0.09 |
-0.15 |
-0.14 |
0.01 |
0.06 |
0.08 |
0.05 |
| Leverage Ratio |
|
1.75 |
1.75 |
1.73 |
1.58 |
1.50 |
1.56 |
1.51 |
1.54 |
1.64 |
1.65 |
1.59 |
| Compound Leverage Factor |
|
1.60 |
1.63 |
1.64 |
1.54 |
1.46 |
1.54 |
1.44 |
1.28 |
1.59 |
1.62 |
1.55 |
| Debt to Total Capital |
|
14.60% |
11.69% |
8.85% |
6.51% |
4.33% |
6.24% |
5.28% |
17.91% |
15.24% |
19.43% |
13.32% |
| Short-Term Debt to Total Capital |
|
2.69% |
2.36% |
2.23% |
2.19% |
2.18% |
0.63% |
0.59% |
0.55% |
0.48% |
0.38% |
0.33% |
| Long-Term Debt to Total Capital |
|
11.91% |
9.34% |
6.62% |
4.33% |
2.15% |
5.61% |
4.69% |
17.36% |
14.76% |
19.04% |
12.99% |
| 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% |
-0.01% |
-0.01% |
-0.11% |
-0.18% |
-0.20% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
85.40% |
88.31% |
91.15% |
93.50% |
95.68% |
93.87% |
94.25% |
82.29% |
84.76% |
80.57% |
86.68% |
| Debt to EBITDA |
|
0.69 |
0.56 |
0.44 |
0.33 |
0.22 |
0.26 |
0.31 |
1.61 |
0.62 |
0.73 |
0.44 |
| Net Debt to EBITDA |
|
-0.12 |
-0.49 |
-0.73 |
-0.38 |
-0.56 |
-0.83 |
-0.56 |
0.81 |
0.00 |
0.39 |
-0.12 |
| Long-Term Debt to EBITDA |
|
0.56 |
0.44 |
0.33 |
0.22 |
0.11 |
0.24 |
0.28 |
1.56 |
0.60 |
0.71 |
0.43 |
| Debt to NOPAT |
|
1.55 |
1.05 |
1.08 |
1.05 |
0.68 |
0.49 |
0.83 |
6.92 |
0.91 |
1.24 |
0.72 |
| Net Debt to NOPAT |
|
-0.28 |
-0.92 |
-1.81 |
-1.22 |
-1.74 |
-1.54 |
-1.47 |
3.48 |
0.00 |
0.67 |
-0.19 |
| Long-Term Debt to NOPAT |
|
1.27 |
0.84 |
0.81 |
0.70 |
0.34 |
0.44 |
0.74 |
6.71 |
0.88 |
1.21 |
0.70 |
| Altman Z-Score |
|
4.11 |
4.35 |
4.53 |
5.55 |
5.03 |
4.45 |
5.08 |
4.02 |
5.57 |
4.86 |
6.86 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
-0.01% |
-0.01% |
-0.07% |
0.20% |
0.14% |
-0.11% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
2.86 |
2.97 |
2.86 |
2.68 |
2.74 |
2.35 |
2.61 |
2.31 |
2.32 |
2.21 |
2.56 |
| Quick Ratio |
|
1.86 |
1.93 |
1.99 |
1.73 |
1.76 |
1.64 |
1.68 |
1.40 |
1.55 |
1.28 |
1.73 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
13 |
19 |
7.65 |
-6.88 |
10 |
23 |
-16 |
-19 |
25 |
-20 |
45 |
| Operating Cash Flow to CapEx |
|
170.34% |
241.49% |
183.34% |
70.62% |
178.03% |
289.31% |
72.42% |
41.01% |
204.81% |
189.56% |
247.39% |
| Free Cash Flow to Firm to Interest Expense |
|
9.50 |
18.77 |
8.62 |
-10.17 |
17.29 |
44.52 |
-22.09 |
-15.13 |
16.75 |
-11.03 |
18.38 |
| Operating Cash Flow to Interest Expense |
|
20.33 |
24.32 |
30.35 |
15.70 |
45.02 |
81.97 |
18.89 |
7.34 |
33.99 |
33.43 |
32.94 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
8.39 |
14.25 |
13.80 |
-6.53 |
19.73 |
53.64 |
-7.19 |
-10.56 |
17.39 |
15.80 |
19.63 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.39 |
1.33 |
1.26 |
1.31 |
1.39 |
1.28 |
1.32 |
1.46 |
1.54 |
1.37 |
1.30 |
| Accounts Receivable Turnover |
|
8.37 |
8.48 |
8.31 |
8.02 |
8.02 |
8.05 |
8.04 |
7.53 |
7.44 |
7.21 |
7.38 |
| Inventory Turnover |
|
8.78 |
8.30 |
8.22 |
8.60 |
9.06 |
8.93 |
10.10 |
8.93 |
7.46 |
6.45 |
6.47 |
| Fixed Asset Turnover |
|
4.29 |
4.13 |
4.00 |
3.45 |
3.12 |
3.08 |
3.23 |
3.38 |
3.57 |
3.38 |
3.38 |
| Accounts Payable Turnover |
|
27.23 |
26.33 |
23.24 |
24.05 |
28.88 |
20.81 |
22.06 |
25.31 |
20.31 |
19.46 |
21.53 |
| Days Sales Outstanding (DSO) |
|
43.61 |
43.03 |
43.93 |
45.52 |
45.50 |
45.34 |
45.38 |
48.48 |
49.03 |
50.66 |
49.44 |
| Days Inventory Outstanding (DIO) |
|
41.58 |
43.98 |
44.38 |
42.44 |
40.31 |
40.88 |
36.15 |
40.87 |
48.94 |
56.56 |
56.39 |
| Days Payable Outstanding (DPO) |
|
13.40 |
13.86 |
15.70 |
15.17 |
12.64 |
17.54 |
16.55 |
14.42 |
17.97 |
18.75 |
16.95 |
| Cash Conversion Cycle (CCC) |
|
71.79 |
73.15 |
72.61 |
72.79 |
73.17 |
68.68 |
64.99 |
74.93 |
80.01 |
88.46 |
88.88 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
108 |
104 |
107 |
123 |
122 |
119 |
145 |
169 |
179 |
240 |
251 |
| Invested Capital Turnover |
|
2.41 |
2.48 |
2.49 |
2.31 |
2.27 |
2.36 |
2.31 |
2.22 |
2.38 |
2.09 |
1.98 |
| Increase / (Decrease) in Invested Capital |
|
-0.45 |
-4.82 |
3.65 |
16 |
-1.24 |
-2.85 |
27 |
23 |
10 |
61 |
11 |
| Enterprise Value (EV) |
|
139 |
201 |
224 |
246 |
214 |
198 |
223 |
219 |
439 |
499 |
812 |
| Market Capitalization |
|
143 |
215 |
245 |
257 |
230 |
229 |
239 |
203 |
439 |
472 |
823 |
| Book Value per Share |
|
$15.64 |
$15.94 |
$17.27 |
$18.03 |
$17.83 |
$19.80 |
$21.38 |
$20.95 |
$24.77 |
$28.90 |
$17.70 |
| Tangible Book Value per Share |
|
$14.36 |
$14.69 |
$16.04 |
$16.60 |
$16.40 |
$18.23 |
$19.84 |
$20.23 |
$24.06 |
$23.12 |
$14.86 |
| Total Capital |
|
129 |
131 |
138 |
141 |
142 |
158 |
168 |
183 |
209 |
261 |
299 |
| Total Debt |
|
19 |
15 |
12 |
9.19 |
6.14 |
9.85 |
8.88 |
33 |
32 |
51 |
40 |
| Total Long-Term Debt |
|
15 |
12 |
9.16 |
6.11 |
3.05 |
8.85 |
7.88 |
32 |
31 |
50 |
39 |
| Net Debt |
|
-3.43 |
-14 |
-20 |
-11 |
-16 |
-31 |
-16 |
17 |
0.07 |
27 |
-11 |
| Capital Expenditures (CapEx) |
|
16 |
10 |
15 |
15 |
15 |
15 |
19 |
22 |
24 |
32 |
32 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
35 |
35 |
32 |
35 |
38 |
22 |
39 |
48 |
47 |
58 |
59 |
| Debt-free Net Working Capital (DFNWC) |
|
57 |
64 |
64 |
55 |
60 |
63 |
64 |
65 |
79 |
81 |
109 |
| Net Working Capital (NWC) |
|
54 |
60 |
61 |
52 |
57 |
62 |
63 |
64 |
78 |
80 |
108 |
| Net Nonoperating Expense (NNE) |
|
0.79 |
1.00 |
0.51 |
0.56 |
-3.59 |
1.47 |
-0.27 |
-0.87 |
5.41 |
1.58 |
1.64 |
| Net Nonoperating Obligations (NNO) |
|
-2.20 |
-12 |
-19 |
-9.06 |
-14 |
-29 |
-14 |
18 |
2.00 |
29 |
-8.20 |
| Total Depreciation and Amortization (D&A) |
|
12 |
12 |
13 |
13 |
13 |
14 |
14 |
13 |
16 |
19 |
22 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
13.35% |
13.23% |
12.08% |
13.26% |
13.68% |
7.88% |
12.91% |
13.86% |
11.38% |
13.25% |
12.10% |
| Debt-free Net Working Capital to Revenue |
|
21.90% |
24.21% |
24.54% |
20.73% |
21.57% |
22.32% |
20.97% |
18.53% |
19.06% |
18.62% |
22.49% |
| Net Working Capital to Revenue |
|
20.56% |
23.04% |
23.36% |
19.57% |
20.46% |
21.97% |
20.64% |
18.24% |
18.82% |
18.39% |
22.28% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$4.72 |
$2.81 |
$0.00 |
$7.80 |
$10.25 |
$6.99 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
7.22M |
7.26M |
7.30M |
7.44M |
7.61M |
7.17M |
7.07M |
0.00 |
6.78M |
6.86M |
13.88M |
| Adjusted Diluted Earnings per Share |
|
$1.59 |
$1.87 |
$1.47 |
$1.11 |
$1.67 |
$4.64 |
$2.75 |
$0.00 |
$7.48 |
$9.83 |
$6.70 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
7.04M |
7.09M |
7.16M |
7.22M |
7.25M |
7.30M |
7.22M |
0.00 |
8.74M |
8.84M |
17.88M |
| 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 |
|
7.22M |
7.26M |
7.30M |
7.44M |
7.61M |
7.46M |
14.76M |
14.24M |
14.56M |
7.29M |
14.64M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
12 |
15 |
11 |
8.78 |
9.03 |
20 |
11 |
10 |
35 |
41 |
56 |
| Normalized NOPAT Margin |
|
4.65% |
5.57% |
4.31% |
3.30% |
3.26% |
7.14% |
3.51% |
2.95% |
8.45% |
9.37% |
11.46% |
| Pre Tax Income Margin |
|
5.42% |
5.47% |
5.55% |
5.59% |
5.25% |
8.13% |
4.38% |
1.64% |
8.40% |
11.35% |
13.64% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
11.67 |
14.84 |
17.27 |
22.61 |
25.07 |
44.94 |
19.42 |
5.61 |
24.37 |
28.04 |
27.92 |
| NOPAT to Interest Expense |
|
9.16 |
14.12 |
12.73 |
12.99 |
15.20 |
39.02 |
14.83 |
3.86 |
23.83 |
22.73 |
22.86 |
| EBIT Less CapEx to Interest Expense |
|
-0.27 |
4.77 |
0.72 |
0.38 |
-0.22 |
16.61 |
-6.66 |
-12.29 |
7.77 |
10.40 |
14.60 |
| NOPAT Less CapEx to Interest Expense |
|
-2.77 |
4.05 |
-3.83 |
-9.24 |
-10.09 |
10.68 |
-11.25 |
-14.05 |
7.24 |
5.10 |
9.54 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
46.16% |
41.14% |
54.91% |
75.77% |
52.76% |
36.76% |
65.50% |
131.45% |
25.21% |
19.80% |
15.55% |
| Augmented Payout Ratio |
|
47.23% |
41.27% |
56.16% |
76.09% |
53.93% |
66.32% |
94.01% |
341.82% |
28.87% |
26.85% |
19.90% |