| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
37,915,162.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
37,915,162.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.98 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
4.31% |
0.00% |
3.35% |
-2.14% |
-6.36% |
-5.56% |
-7.76% |
2.53% |
8.22% |
6.72% |
10.30% |
| EBITDA Growth |
|
-71.60% |
0.00% |
13.13% |
10.00% |
43.48% |
-37.04% |
-14.08% |
25.71% |
-50.00% |
30.77% |
14.75% |
| EBIT Growth |
|
-61.34% |
0.00% |
22.41% |
22.81% |
43.48% |
-37.04% |
-14.08% |
25.71% |
-50.00% |
30.77% |
14.75% |
| NOPAT Growth |
|
-101.88% |
0.00% |
5.05% |
-23.24% |
2,617.64% |
-85.57% |
-12.31% |
103.19% |
-39.74% |
824.51% |
38.93% |
| Net Income Growth |
|
-101.12% |
0.00% |
-17.14% |
-60.00% |
3,200.00% |
-84.85% |
-10.34% |
228.57% |
-58.06% |
800.00% |
42.31% |
| EPS Growth |
|
-101.06% |
0.00% |
-17.33% |
-58.11% |
3,600.00% |
-81.43% |
1.61% |
267.74% |
-52.86% |
776.92% |
52.38% |
| Operating Cash Flow Growth |
|
244.44% |
-65.75% |
193.94% |
65.15% |
-38.71% |
17.74% |
29.03% |
-47.71% |
25.26% |
31.51% |
32.50% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
0.00% |
111.33% |
106.58% |
0.00% |
109.25% |
-88.74% |
-74.23% |
-111.67% |
-90.12% |
| Invested Capital Growth |
|
0.00% |
0.00% |
0.00% |
-10.02% |
-4.83% |
-10.79% |
-7.63% |
1.18% |
-0.67% |
4.37% |
1.23% |
| Revenue Q/Q Growth |
|
1.01% |
-1.56% |
-2.15% |
0.58% |
-3.34% |
-0.72% |
-4.44% |
11.81% |
2.02% |
-2.09% |
-1.24% |
| EBITDA Q/Q Growth |
|
-54.00% |
76.09% |
62.32% |
-1.79% |
-40.00% |
-22.73% |
19.61% |
44.26% |
-62.50% |
106.06% |
2.94% |
| EBIT Q/Q Growth |
|
-19.30% |
76.09% |
2.90% |
-1.41% |
-5.71% |
-22.73% |
19.61% |
44.26% |
-62.50% |
106.06% |
2.94% |
| NOPAT Q/Q Growth |
|
-104.38% |
2,911.71% |
26.87% |
-26.93% |
43.70% |
-83.89% |
418.37% |
69.31% |
-57.38% |
147.17% |
-22.11% |
| Net Income Q/Q Growth |
|
-102.86% |
3,400.00% |
38.10% |
-51.72% |
121.43% |
-83.87% |
420.00% |
76.92% |
-71.74% |
246.15% |
-17.78% |
| EPS Q/Q Growth |
|
-102.70% |
3,600.00% |
40.91% |
-50.00% |
125.81% |
-81.43% |
384.62% |
80.95% |
-71.05% |
245.45% |
-15.79% |
| Operating Cash Flow Q/Q Growth |
|
134.85% |
-60.00% |
-50.00% |
251.61% |
-12.84% |
-23.16% |
-45.21% |
42.50% |
108.77% |
-19.33% |
-44.79% |
| Free Cash Flow Firm Q/Q Growth |
|
5.32% |
100.00% |
0.00% |
112.15% |
-44.99% |
68.89% |
-18.01% |
-85.22% |
25.95% |
-176.48% |
169.44% |
| Invested Capital Q/Q Growth |
|
-6.79% |
0.46% |
-0.18% |
-3.73% |
-1.42% |
-5.84% |
3.36% |
5.46% |
-3.22% |
-1.06% |
0.24% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
19.75% |
21.09% |
22.25% |
21.66% |
22.29% |
22.69% |
21.61% |
22.13% |
22.03% |
21.71% |
21.41% |
| EBITDA Margin |
|
5.13% |
9.18% |
12.98% |
12.67% |
7.87% |
6.12% |
7.66% |
9.89% |
3.63% |
7.65% |
7.97% |
| Operating Margin |
|
5.13% |
9.18% |
8.23% |
8.18% |
7.87% |
6.12% |
7.79% |
10.00% |
3.74% |
7.76% |
7.86% |
| EBIT Margin |
|
5.13% |
9.18% |
8.23% |
8.06% |
7.87% |
6.12% |
7.66% |
9.89% |
3.63% |
7.65% |
7.97% |
| Profit (Net Income) Margin |
|
-0.11% |
3.74% |
3.36% |
1.61% |
3.69% |
0.60% |
3.27% |
5.17% |
1.43% |
5.06% |
4.21% |
| Tax Burden Percent |
|
-3.33% |
53.23% |
51.79% |
37.84% |
58.49% |
12.20% |
52.00% |
61.33% |
68.42% |
83.33% |
64.91% |
| Interest Burden Percent |
|
65.22% |
76.54% |
78.87% |
52.86% |
80.30% |
80.39% |
81.97% |
85.23% |
57.58% |
79.41% |
81.43% |
| Effective Tax Rate |
|
103.33% |
46.77% |
48.21% |
62.16% |
41.51% |
87.80% |
48.00% |
38.67% |
31.58% |
16.67% |
35.09% |
| Return on Invested Capital (ROIC) |
|
0.00% |
7.76% |
13.66% |
4.85% |
7.42% |
1.22% |
6.38% |
9.66% |
4.22% |
11.21% |
8.89% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
4.58% |
9.23% |
1.35% |
5.20% |
0.88% |
4.91% |
7.73% |
1.87% |
8.30% |
7.34% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.77% |
1.75% |
0.27% |
1.00% |
0.18% |
1.23% |
2.04% |
0.50% |
2.25% |
2.39% |
| Return on Equity (ROE) |
|
0.00% |
8.53% |
15.41% |
5.12% |
8.41% |
1.40% |
7.61% |
11.70% |
4.71% |
13.46% |
11.28% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-45.02% |
0.00% |
0.00% |
0.00% |
16.65% |
12.89% |
5.03% |
6.19% |
4.02% |
7.55% |
| Operating Return on Assets (OROA) |
|
0.00% |
7.92% |
7.30% |
7.31% |
6.61% |
5.34% |
6.62% |
8.55% |
3.11% |
7.02% |
7.53% |
| Return on Assets (ROA) |
|
0.00% |
3.23% |
2.98% |
1.46% |
3.11% |
0.52% |
2.82% |
4.47% |
1.22% |
4.65% |
3.98% |
| Return on Common Equity (ROCE) |
|
0.00% |
8.53% |
15.41% |
5.12% |
8.41% |
1.40% |
7.61% |
11.70% |
4.71% |
13.46% |
11.28% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
5.19% |
4.29% |
6.28% |
0.00% |
4.94% |
6.64% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-1.53 |
43 |
37 |
27 |
39 |
6.22 |
32 |
55 |
23 |
58 |
45 |
| NOPAT Margin |
|
-0.17% |
4.89% |
4.26% |
3.10% |
4.60% |
0.75% |
4.05% |
6.13% |
2.56% |
6.47% |
5.10% |
| Net Nonoperating Expense Percent (NNEP) |
|
-0.35% |
3.18% |
4.43% |
3.50% |
2.21% |
0.34% |
1.47% |
1.93% |
2.35% |
2.91% |
1.55% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
1.61% |
- |
- |
- |
0.24% |
1.28% |
2.09% |
0.90% |
2.25% |
1.76% |
| Cost of Revenue to Revenue |
|
80.25% |
78.91% |
77.75% |
78.34% |
77.71% |
77.31% |
78.39% |
77.87% |
77.97% |
78.29% |
78.59% |
| SG&A Expenses to Revenue |
|
11.61% |
12.13% |
12.05% |
12.90% |
12.87% |
14.17% |
13.44% |
12.58% |
11.56% |
13.61% |
13.10% |
| 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 |
|
14.62% |
11.90% |
14.02% |
13.48% |
14.42% |
16.57% |
13.82% |
12.13% |
18.28% |
13.95% |
13.55% |
| Earnings before Interest and Taxes (EBIT) |
|
46 |
81 |
71 |
70 |
66 |
51 |
61 |
88 |
33 |
68 |
70 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
46 |
81 |
112 |
110 |
66 |
51 |
61 |
88 |
33 |
68 |
70 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.65 |
0.73 |
0.96 |
1.02 |
1.18 |
1.29 |
1.13 |
1.09 |
1.41 |
1.52 |
1.68 |
| Price to Tangible Book Value (P/TBV) |
|
1.23 |
1.42 |
1.86 |
2.05 |
2.48 |
2.78 |
2.56 |
2.41 |
3.33 |
3.54 |
3.98 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.39 |
0.50 |
0.51 |
0.58 |
0.60 |
0.52 |
0.53 |
0.65 |
0.69 |
0.73 |
| Price to Earnings (P/E) |
|
0.00 |
13.55 |
18.48 |
23.85 |
18.79 |
25.64 |
22.79 |
16.40 |
24.85 |
18.54 |
18.40 |
| Dividend Yield |
|
0.96% |
1.69% |
1.97% |
2.55% |
2.72% |
2.08% |
2.40% |
2.34% |
1.84% |
1.72% |
1.62% |
| Earnings Yield |
|
0.00% |
7.38% |
5.41% |
4.19% |
5.32% |
3.90% |
4.39% |
6.10% |
4.02% |
5.39% |
5.43% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.70 |
0.77 |
0.97 |
1.02 |
1.15 |
1.23 |
1.10 |
1.07 |
1.31 |
1.40 |
1.51 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.49 |
0.60 |
0.62 |
0.69 |
0.71 |
0.67 |
0.68 |
0.80 |
0.83 |
0.87 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
7.11 |
8.37 |
8.03 |
8.29 |
9.34 |
8.95 |
8.57 |
11.65 |
11.50 |
11.98 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
7.11 |
8.37 |
8.03 |
8.29 |
9.34 |
8.95 |
8.57 |
11.65 |
11.50 |
11.98 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
14.25 |
17.78 |
19.81 |
16.11 |
22.11 |
21.22 |
17.31 |
23.74 |
17.25 |
17.29 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
4.14 |
6.80 |
6.77 |
6.05 |
8.07 |
7.85 |
7.03 |
8.63 |
9.43 |
9.22 |
9.55 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
6.96 |
8.16 |
21.35 |
21.16 |
35.61 |
20.09 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.42 |
0.42 |
0.43 |
0.48 |
0.58 |
0.63 |
0.64 |
0.61 |
0.63 |
0.61 |
0.64 |
| Long-Term Debt to Equity |
|
0.38 |
0.38 |
0.38 |
0.47 |
0.58 |
0.61 |
0.63 |
0.59 |
0.61 |
0.61 |
0.62 |
| Financial Leverage |
|
0.16 |
0.17 |
0.19 |
0.20 |
0.19 |
0.21 |
0.25 |
0.26 |
0.27 |
0.27 |
0.33 |
| Leverage Ratio |
|
2.22 |
2.30 |
2.15 |
2.07 |
2.28 |
2.26 |
2.28 |
2.30 |
2.44 |
2.40 |
2.45 |
| Compound Leverage Factor |
|
1.44 |
1.76 |
1.70 |
1.09 |
1.83 |
1.81 |
1.87 |
1.96 |
1.40 |
1.91 |
1.99 |
| Debt to Total Capital |
|
29.72% |
29.72% |
30.08% |
32.31% |
36.68% |
38.56% |
39.15% |
37.83% |
38.48% |
37.94% |
39.04% |
| Short-Term Debt to Total Capital |
|
3.23% |
3.31% |
3.40% |
0.50% |
0.00% |
0.98% |
0.99% |
0.96% |
1.01% |
0.12% |
0.94% |
| Long-Term Debt to Total Capital |
|
26.49% |
26.41% |
26.68% |
31.81% |
36.68% |
37.59% |
38.16% |
36.87% |
37.47% |
37.82% |
38.10% |
| 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 |
|
70.28% |
70.28% |
69.92% |
67.69% |
63.32% |
61.44% |
60.85% |
62.17% |
61.52% |
62.06% |
60.96% |
| Debt to EBITDA |
|
0.00 |
3.34 |
3.13 |
3.10 |
3.42 |
3.81 |
3.97 |
3.71 |
4.24 |
3.88 |
3.83 |
| Net Debt to EBITDA |
|
0.00 |
1.33 |
1.38 |
1.38 |
1.33 |
1.52 |
1.99 |
1.94 |
2.09 |
1.86 |
1.97 |
| Long-Term Debt to EBITDA |
|
0.00 |
2.97 |
2.78 |
3.05 |
3.42 |
3.72 |
3.87 |
3.61 |
4.13 |
3.87 |
3.74 |
| Debt to NOPAT |
|
0.00 |
6.69 |
6.66 |
7.65 |
6.64 |
9.03 |
9.42 |
7.49 |
8.64 |
5.82 |
5.53 |
| Net Debt to NOPAT |
|
0.00 |
2.66 |
2.94 |
3.41 |
2.59 |
3.59 |
4.73 |
3.91 |
4.26 |
2.79 |
2.84 |
| Long-Term Debt to NOPAT |
|
0.00 |
5.94 |
5.91 |
7.53 |
6.64 |
8.80 |
9.18 |
7.30 |
8.41 |
5.80 |
5.39 |
| Altman Z-Score |
|
0.00 |
1.55 |
1.70 |
1.75 |
1.73 |
1.80 |
1.70 |
1.71 |
1.72 |
1.92 |
2.00 |
| 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 |
|
1.61 |
1.68 |
1.71 |
1.85 |
1.93 |
1.90 |
1.85 |
1.86 |
1.72 |
1.86 |
1.82 |
| Quick Ratio |
|
0.89 |
1.20 |
1.20 |
1.30 |
1.37 |
1.34 |
1.25 |
1.25 |
1.12 |
1.23 |
1.18 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-2,197 |
0.00 |
-2,164 |
263 |
145 |
244 |
200 |
30 |
37 |
-29 |
20 |
| Operating Cash Flow to CapEx |
|
418.92% |
187.88% |
73.81% |
641.18% |
395.83% |
365.00% |
114.29% |
172.73% |
457.69% |
331.03% |
165.63% |
| Free Cash Flow to Firm to Interest Expense |
|
-99.84 |
0.00 |
-98.37 |
6.74 |
7.23 |
13.57 |
10.54 |
1.41 |
1.86 |
-1.36 |
0.99 |
| Operating Cash Flow to Interest Expense |
|
7.05 |
2.82 |
1.41 |
2.79 |
4.75 |
4.06 |
2.11 |
2.71 |
5.95 |
4.57 |
2.65 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
5.36 |
1.32 |
-0.50 |
2.36 |
3.55 |
2.94 |
0.26 |
1.14 |
4.65 |
3.19 |
1.05 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.86 |
0.89 |
0.91 |
0.84 |
0.87 |
0.86 |
0.86 |
0.86 |
0.92 |
0.94 |
| Accounts Receivable Turnover |
|
0.00 |
3.67 |
3.45 |
3.78 |
3.30 |
3.71 |
3.59 |
3.59 |
3.77 |
4.30 |
4.31 |
| Inventory Turnover |
|
0.00 |
5.87 |
5.69 |
5.59 |
5.32 |
5.69 |
5.37 |
5.38 |
5.29 |
5.93 |
5.76 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
3.97 |
0.00 |
3.90 |
3.86 |
3.85 |
3.86 |
3.93 |
4.05 |
4.20 |
| Accounts Payable Turnover |
|
0.00 |
4.19 |
4.55 |
4.81 |
3.84 |
4.56 |
4.49 |
4.57 |
4.39 |
5.27 |
5.20 |
| Days Sales Outstanding (DSO) |
|
0.00 |
99.49 |
105.84 |
96.48 |
110.76 |
98.36 |
101.70 |
101.58 |
96.82 |
84.94 |
84.67 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
62.19 |
64.11 |
65.25 |
68.63 |
64.19 |
67.95 |
67.89 |
68.99 |
61.50 |
63.39 |
| Days Payable Outstanding (DPO) |
|
0.00 |
87.11 |
80.24 |
75.81 |
95.00 |
80.05 |
81.28 |
79.83 |
83.08 |
69.22 |
70.13 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
74.57 |
89.71 |
85.92 |
84.39 |
82.50 |
88.36 |
89.63 |
82.73 |
77.22 |
77.93 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
2,195 |
2,205 |
2,201 |
2,119 |
2,089 |
1,967 |
2,033 |
2,144 |
2,075 |
2,053 |
2,058 |
| Invested Capital Turnover |
|
0.00 |
1.59 |
3.21 |
1.57 |
1.61 |
1.63 |
1.58 |
1.58 |
1.65 |
1.73 |
1.74 |
| Increase / (Decrease) in Invested Capital |
|
2,195 |
0.00 |
2,201 |
-236 |
-106 |
-238 |
-168 |
25 |
-14 |
86 |
25 |
| Enterprise Value (EV) |
|
1,528 |
1,700 |
2,125 |
2,160 |
2,395 |
2,419 |
2,228 |
2,288 |
2,725 |
2,876 |
3,104 |
| Market Capitalization |
|
1,225 |
1,382 |
1,774 |
1,788 |
2,010 |
2,026 |
1,732 |
1,771 |
2,236 |
2,410 |
2,595 |
| Book Value per Share |
|
$40.24 |
$40.42 |
$40.13 |
$38.24 |
$39.01 |
$37.42 |
$37.66 |
$40.87 |
$40.77 |
$41.28 |
$40.85 |
| Tangible Book Value per Share |
|
$21.16 |
$20.80 |
$20.74 |
$19.07 |
$18.57 |
$17.33 |
$16.59 |
$18.47 |
$17.25 |
$17.69 |
$17.20 |
| Total Capital |
|
2,692 |
2,685 |
2,646 |
2,581 |
2,691 |
2,562 |
2,526 |
2,617 |
2,578 |
2,557 |
2,541 |
| Total Debt |
|
800 |
798 |
796 |
834 |
987 |
988 |
989 |
990 |
992 |
970 |
992 |
| Total Long-Term Debt |
|
713 |
709 |
706 |
821 |
987 |
963 |
964 |
965 |
966 |
967 |
968 |
| Net Debt |
|
303 |
318 |
351 |
372 |
385 |
393 |
496 |
517 |
489 |
466 |
509 |
| Capital Expenditures (CapEx) |
|
37 |
33 |
42 |
17 |
24 |
20 |
35 |
33 |
26 |
29 |
32 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
523 |
503 |
560 |
527 |
477 |
413 |
476 |
545 |
477 |
459 |
496 |
| Debt-free Net Working Capital (DFNWC) |
|
890 |
868 |
885 |
866 |
954 |
897 |
849 |
892 |
826 |
818 |
824 |
| Net Working Capital (NWC) |
|
803 |
779 |
795 |
853 |
954 |
872 |
824 |
867 |
800 |
815 |
800 |
| Net Nonoperating Expense (NNE) |
|
-0.53 |
10 |
7.77 |
13 |
7.60 |
1.22 |
6.24 |
8.59 |
10 |
13 |
7.79 |
| Net Nonoperating Obligations (NNO) |
|
303 |
318 |
351 |
372 |
385 |
393 |
496 |
517 |
489 |
466 |
509 |
| Total Depreciation and Amortization (D&A) |
|
0.00 |
0.00 |
41 |
40 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
14.37% |
15.87% |
15.02% |
13.82% |
12.14% |
14.27% |
16.23% |
13.92% |
13.18% |
13.91% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
24.80% |
25.09% |
24.68% |
27.64% |
26.36% |
25.45% |
26.56% |
24.10% |
23.49% |
23.11% |
| Net Working Capital to Revenue |
|
0.00% |
22.26% |
22.53% |
24.31% |
27.64% |
25.62% |
24.70% |
25.82% |
23.34% |
23.40% |
22.44% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.24 |
$0.70 |
$0.63 |
$0.31 |
$0.72 |
$0.14 |
$0.64 |
$1.16 |
$0.34 |
$1.17 |
$0.98 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
47M |
46.90M |
46.10M |
44.80M |
43.10M |
44M |
40.70M |
39.50M |
38.70M |
39.30M |
37.80M |
| Adjusted Diluted Earnings per Share |
|
$0.24 |
$0.70 |
$0.62 |
$0.31 |
$0.70 |
$0.13 |
$0.63 |
$1.14 |
$0.33 |
$1.14 |
$0.96 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
47.10M |
47M |
46.50M |
45.70M |
44.10M |
44.80M |
41.50M |
40.20M |
39.60M |
40.10M |
38.70M |
| 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 |
|
46.69M |
46.16M |
45.68M |
43.68M |
42.06M |
40.81M |
39.80M |
38.90M |
38.44M |
37.92M |
37.02M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
32 |
43 |
37 |
50 |
39 |
36 |
32 |
55 |
26 |
58 |
47 |
| Normalized NOPAT Margin |
|
3.59% |
4.89% |
4.26% |
5.73% |
4.60% |
4.29% |
4.05% |
6.13% |
2.86% |
6.47% |
5.32% |
| Pre Tax Income Margin |
|
3.35% |
7.03% |
6.49% |
4.26% |
6.32% |
4.92% |
6.28% |
8.43% |
2.09% |
6.07% |
6.49% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
2.09 |
3.68 |
3.23 |
1.79 |
3.30 |
2.83 |
3.21 |
4.19 |
1.65 |
3.24 |
3.50 |
| NOPAT to Interest Expense |
|
-0.07 |
1.96 |
1.67 |
0.69 |
1.93 |
0.35 |
1.70 |
2.60 |
1.16 |
2.74 |
2.24 |
| EBIT Less CapEx to Interest Expense |
|
0.41 |
2.18 |
1.32 |
1.36 |
2.10 |
1.72 |
1.37 |
2.62 |
0.35 |
1.86 |
1.90 |
| NOPAT Less CapEx to Interest Expense |
|
-1.75 |
0.46 |
-0.24 |
0.25 |
0.73 |
-0.77 |
-0.15 |
1.03 |
-0.14 |
1.36 |
0.64 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
22.55% |
36.46% |
61.33% |
41.12% |
55.70% |
56.58% |
38.89% |
47.78% |
32.31% |
29.79% |
| Augmented Payout Ratio |
|
0.00% |
22.55% |
36.46% |
61.33% |
41.12% |
55.70% |
56.58% |
38.89% |
47.78% |
32.31% |
29.79% |