Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
8.17% |
-18.68% |
6.29% |
66.04% |
0.20% |
2.37% |
30.51% |
34.85% |
-13.78% |
-20.38% |
-14.36% |
EBITDA Growth |
|
15.39% |
-34.09% |
-1.82% |
284.43% |
-32.34% |
-8.99% |
1,461.30% |
-137.52% |
-37.48% |
-51.87% |
-48.47% |
EBIT Growth |
|
19.46% |
-45.88% |
-0.41% |
2,159.27% |
-80.25% |
-21.33% |
189.21% |
-92.25% |
52.22% |
-383.81% |
-74.78% |
NOPAT Growth |
|
23.31% |
-43.60% |
-3.54% |
2,509.77% |
-83.35% |
-21.18% |
215.20% |
-120.63% |
1.89% |
-185.81% |
-71.23% |
Net Income Growth |
|
25.89% |
-55.17% |
-1.03% |
1,451.01% |
-180.47% |
-42.07% |
132.69% |
-51.30% |
-16.73% |
-427.62% |
-82.42% |
EPS Growth |
|
36.07% |
-55.15% |
-5.56% |
676.00% |
-725.00% |
-75.00% |
116.33% |
-18.07% |
-12.16% |
-1,333.33% |
-94.29% |
Operating Cash Flow Growth |
|
6.75% |
-43.95% |
0.39% |
242.73% |
8.74% |
-31.79% |
70.55% |
271.72% |
-47.19% |
47.73% |
-56.53% |
Free Cash Flow Firm Growth |
|
243.53% |
183.56% |
-110.70% |
331.65% |
26.56% |
44.12% |
-45.70% |
-94.99% |
193.60% |
-1,872.39% |
-106.63% |
Invested Capital Growth |
|
4.96% |
7.45% |
22.56% |
-3.20% |
-4.42% |
0.34% |
2.86% |
-9.41% |
-49.76% |
2.06% |
8.64% |
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 |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
98.88% |
100.00% |
EBITDA Margin |
|
60.21% |
56.44% |
69.64% |
75.39% |
32.56% |
48.23% |
54.24% |
-5.20% |
18.69% |
26.39% |
42.64% |
Operating Margin |
|
41.75% |
36.62% |
52.80% |
58.18% |
5.29% |
22.27% |
28.93% |
-46.82% |
-28.61% |
-25.15% |
16.71% |
EBIT Margin |
|
40.35% |
36.54% |
54.91% |
58.60% |
4.31% |
21.85% |
28.43% |
-41.60% |
-29.18% |
-52.93% |
14.77% |
Profit (Net Income) Margin |
|
31.65% |
27.20% |
49.34% |
52.99% |
-6.51% |
8.11% |
14.33% |
-57.20% |
-50.98% |
-37.66% |
9.15% |
Tax Burden Percent |
|
104.48% |
97.64% |
99.37% |
99.48% |
93.37% |
99.53% |
97.64% |
97.94% |
103.34% |
99.78% |
100.00% |
Interest Burden Percent |
|
75.08% |
76.24% |
90.44% |
90.90% |
-161.95% |
37.29% |
51.62% |
140.41% |
169.07% |
142.61% |
61.96% |
Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Return on Invested Capital (ROIC) |
|
10.30% |
8.87% |
17.96% |
20.39% |
0.75% |
4.42% |
5.70% |
-4.77% |
-1.38% |
-2.13% |
2.67% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
3.16% |
2.03% |
13.96% |
15.75% |
-3.30% |
-1.07% |
0.18% |
-12.00% |
-8.78% |
-15.24% |
0.48% |
Return on Net Nonoperating Assets (RNNOA) |
|
1.69% |
1.02% |
5.82% |
10.15% |
-3.46% |
-1.12% |
0.20% |
-11.60% |
-6.65% |
-10.11% |
0.41% |
Return on Equity (ROE) |
|
11.99% |
9.89% |
23.78% |
30.53% |
-2.71% |
3.30% |
5.90% |
-16.36% |
-8.02% |
-7.19% |
3.08% |
Cash Return on Invested Capital (CROIC) |
|
5.47% |
1.69% |
-2.31% |
23.64% |
5.27% |
4.08% |
2.87% |
5.10% |
64.87% |
-107.72% |
-5.61% |
Operating Return on Assets (OROA) |
|
9.05% |
8.04% |
16.41% |
17.53% |
0.77% |
3.95% |
5.20% |
-5.58% |
-2.58% |
-2.71% |
2.06% |
Return on Assets (ROA) |
|
7.10% |
5.98% |
14.75% |
15.85% |
-1.16% |
1.46% |
2.62% |
-7.67% |
-4.51% |
-7.71% |
1.28% |
Return on Common Equity (ROCE) |
|
11.99% |
9.89% |
23.78% |
30.04% |
-2.61% |
3.18% |
5.79% |
-16.36% |
-8.02% |
-7.19% |
3.08% |
Return on Equity Simple (ROE_SIMPLE) |
|
11.71% |
9.76% |
22.35% |
25.67% |
-2.90% |
3.39% |
5.94% |
-18.56% |
-9.67% |
-7.56% |
2.09% |
Net Operating Profit after Tax (NOPAT) |
|
128 |
104 |
185 |
191 |
7.33 |
44 |
56 |
-49 |
-22 |
-22 |
27 |
NOPAT Margin |
|
41.75% |
36.62% |
52.80% |
58.18% |
3.70% |
22.27% |
28.93% |
-32.77% |
-20.03% |
-17.60% |
16.71% |
Net Nonoperating Expense Percent (NNEP) |
|
7.15% |
6.84% |
4.00% |
4.64% |
4.05% |
5.49% |
5.51% |
7.23% |
7.41% |
6.63% |
2.19% |
Return On Investment Capital (ROIC_SIMPLE) |
|
9.39% |
8.01% |
15.57% |
- |
- |
- |
- |
- |
- |
- |
- |
Cost of Revenue to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
2.30% |
0.00% |
SG&A Expenses to Revenue |
|
38.89% |
39.72% |
29.17% |
28.74% |
36.69% |
35.98% |
34.28% |
37.43% |
48.55% |
46.59% |
31.67% |
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 |
|
58.25% |
63.38% |
47.20% |
41.82% |
94.71% |
77.73% |
71.07% |
146.82% |
128.61% |
249.17% |
83.29% |
Earnings before Interest and Taxes (EBIT) |
|
124 |
104 |
192 |
193 |
8.53 |
43 |
55 |
-62 |
-32 |
-67 |
24 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
185 |
161 |
244 |
248 |
65 |
95 |
105 |
-7.70 |
21 |
33 |
68 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.49 |
0.58 |
0.43 |
0.52 |
0.28 |
0.32 |
0.34 |
0.61 |
0.14 |
0.09 |
0.40 |
Price to Tangible Book Value (P/TBV) |
|
0.49 |
0.58 |
0.43 |
0.52 |
0.28 |
0.32 |
0.34 |
0.61 |
0.14 |
0.09 |
0.40 |
Price to Revenue (P/Rev) |
|
1.32 |
1.60 |
0.94 |
1.07 |
0.63 |
0.77 |
0.81 |
1.88 |
0.76 |
1.02 |
1.75 |
Price to Earnings (P/E) |
|
4.56 |
6.58 |
2.02 |
2.16 |
0.00 |
35.10 |
9.65 |
0.00 |
0.00 |
0.00 |
53.49 |
Dividend Yield |
|
5.68% |
5.39% |
7.70% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
33.38% |
6.54% |
Earnings Yield |
|
21.95% |
15.20% |
49.53% |
46.31% |
0.00% |
2.85% |
10.37% |
0.00% |
0.00% |
0.00% |
1.87% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.67 |
0.75 |
0.61 |
0.66 |
0.69 |
0.69 |
0.70 |
0.83 |
0.55 |
0.97 |
0.60 |
Enterprise Value to Revenue (EV/Rev) |
|
2.79 |
3.21 |
1.99 |
1.85 |
3.31 |
3.50 |
3.61 |
5.39 |
5.31 |
4.01 |
3.92 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
4.64 |
5.69 |
2.85 |
2.45 |
10.17 |
7.25 |
6.65 |
0.00 |
28.40 |
63.01 |
9.18 |
Enterprise Value to EBIT (EV/EBIT) |
|
6.93 |
8.79 |
3.62 |
3.15 |
76.93 |
16.01 |
12.68 |
0.00 |
0.00 |
0.00 |
26.50 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
6.69 |
8.77 |
3.76 |
3.18 |
89.51 |
15.70 |
12.47 |
0.00 |
0.00 |
0.00 |
23.43 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
6.59 |
7.47 |
3.19 |
2.80 |
10.36 |
11.87 |
8.15 |
15.94 |
43.24 |
20.00 |
14.31 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
12.62 |
46.03 |
0.00 |
2.74 |
12.77 |
17.02 |
24.71 |
15.38 |
0.56 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.65 |
0.64 |
0.54 |
0.52 |
1.31 |
1.23 |
1.19 |
1.24 |
1.01 |
2.04 |
0.66 |
Long-Term Debt to Equity |
|
0.58 |
0.61 |
0.48 |
0.46 |
1.15 |
1.10 |
1.12 |
1.19 |
0.98 |
0.90 |
0.64 |
Financial Leverage |
|
0.54 |
0.50 |
0.42 |
0.64 |
1.05 |
1.05 |
1.09 |
0.97 |
0.76 |
0.58 |
0.86 |
Leverage Ratio |
|
1.69 |
1.65 |
1.61 |
1.93 |
2.33 |
2.25 |
2.25 |
2.13 |
2.05 |
1.86 |
1.79 |
Compound Leverage Factor |
|
1.27 |
1.26 |
1.46 |
1.75 |
-3.77 |
0.84 |
1.16 |
3.00 |
3.46 |
2.66 |
1.11 |
Debt to Total Capital |
|
39.22% |
39.02% |
34.93% |
34.37% |
56.76% |
55.09% |
54.34% |
55.42% |
50.15% |
50.50% |
39.84% |
Short-Term Debt to Total Capital |
|
4.25% |
1.91% |
3.67% |
3.86% |
7.08% |
5.87% |
3.42% |
2.50% |
1.05% |
6.05% |
1.35% |
Long-Term Debt to Total Capital |
|
34.97% |
37.12% |
31.26% |
30.51% |
49.68% |
49.22% |
50.92% |
52.92% |
49.10% |
88.90% |
38.49% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.01% |
0.01% |
0.01% |
0.01% |
0.01% |
0.01% |
0.01% |
0.01% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
1.69% |
1.58% |
1.61% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
60.78% |
60.97% |
65.07% |
65.63% |
41.54% |
43.33% |
44.04% |
44.57% |
49.85% |
148.49% |
60.15% |
Debt to EBITDA |
|
2.90 |
3.16 |
1.70 |
1.43 |
9.42 |
6.30 |
5.48 |
-73.71 |
28.36 |
39.85 |
6.80 |
Net Debt to EBITDA |
|
2.44 |
2.85 |
1.50 |
1.03 |
7.97 |
5.47 |
4.99 |
-67.49 |
24.33 |
27.82 |
5.07 |
Long-Term Debt to EBITDA |
|
2.58 |
3.01 |
1.52 |
1.27 |
8.24 |
5.63 |
5.14 |
-70.38 |
27.77 |
70.15 |
6.57 |
Debt to NOPAT |
|
4.18 |
4.87 |
2.24 |
1.86 |
82.85 |
13.64 |
10.28 |
-11.70 |
-26.47 |
-57.73 |
17.36 |
Net Debt to NOPAT |
|
3.52 |
4.39 |
1.97 |
1.33 |
70.11 |
11.85 |
9.35 |
-10.71 |
-22.70 |
-34.26 |
12.93 |
Long-Term Debt to NOPAT |
|
3.73 |
4.63 |
2.01 |
1.65 |
72.52 |
12.19 |
9.64 |
-11.17 |
-25.91 |
-43.19 |
16.77 |
Altman Z-Score |
|
1.51 |
1.51 |
1.71 |
1.76 |
0.47 |
0.65 |
0.70 |
0.41 |
0.41 |
0.47 |
1.06 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.01% |
0.01% |
1.60% |
3.72% |
3.53% |
1.82% |
0.01% |
0.01% |
0.01% |
0.01% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
1.91 |
2.63 |
1.73 |
1.40 |
1.29 |
1.57 |
1.85 |
2.14 |
4.67 |
2.30 |
4.97 |
Quick Ratio |
|
1.10 |
1.02 |
0.61 |
1.23 |
0.91 |
1.09 |
1.17 |
1.55 |
3.80 |
2.61 |
4.09 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
68 |
20 |
-24 |
222 |
51 |
41 |
28 |
52 |
1,036 |
-1,106 |
-56 |
Operating Cash Flow to CapEx |
|
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 to Firm to Interest Expense |
|
1.99 |
0.73 |
-1.24 |
12.60 |
2.24 |
1.42 |
1.03 |
2.02 |
45.75 |
-76.61 |
-5.72 |
Operating Cash Flow to Interest Expense |
|
3.80 |
4.49 |
11.39 |
12.33 |
2.76 |
2.03 |
3.11 |
1.95 |
0.60 |
5.30 |
4.46 |
Operating Cash Flow Less CapEx to Interest Expense |
|
6.07 |
5.63 |
12.27 |
18.41 |
2.76 |
2.03 |
3.11 |
2.75 |
1.88 |
1.77 |
4.46 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.22 |
0.22 |
0.30 |
0.30 |
0.18 |
0.18 |
0.18 |
0.13 |
0.09 |
0.20 |
0.14 |
Accounts Receivable Turnover |
|
26.78 |
37.18 |
47.98 |
50.57 |
19.01 |
14.30 |
16.97 |
14.91 |
13.45 |
21.19 |
7.82 |
Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.45 |
0.00 |
Fixed Asset Turnover |
|
0.28 |
0.27 |
0.37 |
0.36 |
0.21 |
0.21 |
0.20 |
0.15 |
0.11 |
0.26 |
0.18 |
Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.69 |
0.00 |
Days Sales Outstanding (DSO) |
|
13.63 |
9.82 |
7.61 |
7.22 |
19.20 |
25.52 |
21.51 |
24.49 |
27.14 |
41.72 |
46.68 |
Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
4,167.93 |
0.00 |
Days Payable Outstanding (DPO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1,059.70 |
0.00 |
Cash Conversion Cycle (CCC) |
|
13.63 |
9.82 |
7.61 |
7.22 |
19.20 |
25.52 |
21.51 |
24.49 |
27.14 |
1,041.49 |
46.68 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
1,277 |
1,216 |
1,132 |
924 |
954 |
998 |
995 |
967 |
1,068 |
2,125 |
1,041 |
Invested Capital Turnover |
|
0.25 |
0.24 |
0.34 |
0.35 |
0.20 |
0.20 |
0.20 |
0.15 |
0.07 |
0.12 |
0.16 |
Increase / (Decrease) in Invested Capital |
|
60 |
84 |
208 |
-31 |
-44 |
3.42 |
28 |
-100 |
-1,058 |
1,084 |
83 |
Enterprise Value (EV) |
|
860 |
913 |
694 |
608 |
657 |
692 |
697 |
799 |
583 |
1,030 |
626 |
Market Capitalization |
|
407 |
456 |
330 |
353 |
124 |
152 |
157 |
279 |
84 |
59 |
281 |
Book Value per Share |
|
$7.19 |
$6.45 |
$6.07 |
$6.31 |
$4.05 |
$4.59 |
$4.59 |
$4.60 |
$6.93 |
$7.60 |
$8.39 |
Tangible Book Value per Share |
|
$7.19 |
$6.45 |
$6.07 |
$6.31 |
$4.05 |
$4.59 |
$4.59 |
$4.60 |
$6.93 |
$7.60 |
$8.39 |
Total Capital |
|
1,368 |
1,300 |
1,186 |
1,035 |
1,071 |
1,091 |
1,058 |
1,024 |
1,160 |
1,281 |
1,164 |
Total Debt |
|
537 |
507 |
414 |
356 |
608 |
601 |
575 |
567 |
582 |
1,294 |
464 |
Total Long-Term Debt |
|
478 |
482 |
371 |
316 |
532 |
537 |
539 |
542 |
570 |
569 |
448 |
Net Debt |
|
453 |
457 |
364 |
255 |
514 |
522 |
523 |
520 |
499 |
452 |
345 |
Capital Expenditures (CapEx) |
|
-78 |
-31 |
-17 |
-107 |
0.00 |
0.00 |
0.00 |
-21 |
-29 |
0.00 |
0.00 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
53 |
66 |
60 |
-26 |
12 |
34 |
31 |
20 |
17 |
20 |
6.05 |
Debt-free Net Working Capital (DFNWC) |
|
137 |
116 |
110 |
75 |
106 |
113 |
83 |
68 |
99 |
215 |
124 |
Net Working Capital (NWC) |
|
79 |
91 |
66 |
35 |
30 |
49 |
47 |
42 |
87 |
137 |
109 |
Net Nonoperating Expense (NNE) |
|
31 |
27 |
12 |
17 |
20 |
28 |
28 |
36 |
34 |
26 |
12 |
Net Nonoperating Obligations (NNO) |
|
445 |
424 |
360 |
244 |
491 |
508 |
512 |
511 |
489 |
429 |
341 |
Total Depreciation and Amortization (D&A) |
|
61 |
57 |
52 |
55 |
56 |
52 |
50 |
54 |
53 |
50 |
45 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
17.24% |
23.05% |
17.09% |
-7.80% |
6.24% |
17.35% |
15.87% |
13.43% |
15.12% |
31.60% |
3.78% |
Debt-free Net Working Capital to Revenue |
|
44.57% |
40.71% |
31.44% |
22.90% |
53.39% |
57.27% |
42.88% |
45.76% |
90.56% |
168.79% |
77.73% |
Net Working Capital to Revenue |
|
25.65% |
31.99% |
18.98% |
10.77% |
15.15% |
24.88% |
24.15% |
28.48% |
79.46% |
220.96% |
67.89% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.83 |
$0.61 |
$1.36 |
$1.44 |
($0.25) |
$0.04 |
$0.16 |
($0.98) |
($0.83) |
($0.74) |
$0.06 |
Adjusted Weighted Average Basic Shares Outstanding |
|
107.58M |
113.62M |
120.65M |
113.72M |
107.67M |
109.75M |
103.01M |
101.53M |
99.25M |
83.49M |
83.45M |
Adjusted Diluted Earnings per Share |
|
$0.83 |
$0.61 |
$1.36 |
$1.44 |
($0.25) |
$0.04 |
$0.16 |
($0.98) |
($0.83) |
($0.74) |
$0.06 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
107.58M |
113.62M |
120.65M |
113.72M |
107.67M |
109.75M |
103.01M |
101.53M |
99.25M |
83.49M |
83.45M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
($0.25) |
$0.04 |
$0.16 |
($0.98) |
($0.83) |
($0.74) |
$0.06 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
109.29M |
115.61M |
122.87M |
127.13M |
102.62M |
101.69M |
101.60M |
100.93M |
84.53M |
83.48M |
83.45M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
78 |
66 |
129 |
121 |
7.33 |
31 |
39 |
16 |
-8.05 |
-13 |
19 |
Normalized NOPAT Margin |
|
25.46% |
23.08% |
36.96% |
36.67% |
3.70% |
15.61% |
20.29% |
11.05% |
-7.33% |
-10.11% |
11.93% |
Pre Tax Income Margin |
|
30.30% |
27.86% |
49.66% |
53.26% |
-6.97% |
8.15% |
14.68% |
-58.41% |
-49.33% |
-37.74% |
9.15% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
3.62 |
3.82 |
10.03 |
10.94 |
0.37 |
1.51 |
2.00 |
-2.40 |
-1.41 |
-2.33 |
2.41 |
NOPAT to Interest Expense |
|
3.74 |
3.83 |
9.64 |
10.87 |
0.32 |
1.54 |
2.03 |
-1.89 |
-0.97 |
-3.10 |
2.72 |
EBIT Less CapEx to Interest Expense |
|
5.89 |
4.95 |
10.91 |
17.02 |
0.37 |
1.51 |
2.00 |
-1.60 |
-0.13 |
-2.33 |
2.41 |
NOPAT Less CapEx to Interest Expense |
|
6.01 |
4.96 |
10.53 |
16.94 |
0.32 |
1.54 |
2.03 |
-1.09 |
0.31 |
-3.10 |
2.72 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
30.30% |
39.66% |
19.49% |
6.42% |
-89.09% |
71.67% |
41.13% |
-14.54% |
-25.10% |
-73.16% |
177.09% |
Augmented Payout Ratio |
|
59.99% |
73.56% |
24.73% |
6.42% |
-135.68% |
97.57% |
43.36% |
-14.54% |
-25.32% |
-36.58% |
177.09% |