| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
23,198,788.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
23,198,788.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.95 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-1.16% |
-2.96% |
-1.47% |
5.97% |
4.45% |
1.16% |
-5.96% |
-10.24% |
-5.21% |
-3.31% |
4.91% |
| EBITDA Growth |
|
9.41% |
722.41% |
287.22% |
172.38% |
12.63% |
37.11% |
-56.68% |
-22.82% |
6.22% |
-18.35% |
56.85% |
| EBIT Growth |
|
36.96% |
211.70% |
195.41% |
136.86% |
23.02% |
90.48% |
-75.27% |
-35.22% |
22.28% |
-33.25% |
135.68% |
| NOPAT Growth |
|
153.21% |
203.48% |
193.19% |
125.15% |
-42.34% |
106.46% |
-93.87% |
32.85% |
437.28% |
28.65% |
763.82% |
| Net Income Growth |
|
7.89% |
242.44% |
213.62% |
-99.68% |
75.00% |
-18.49% |
-98.03% |
228.33% |
94.08% |
19.33% |
1,741.67% |
| EPS Growth |
|
288.89% |
266.67% |
253.44% |
-99.54% |
-26.43% |
-1.18% |
-98.51% |
280.95% |
112.62% |
44.05% |
3,033.33% |
| Operating Cash Flow Growth |
|
-707.57% |
93.30% |
-98.55% |
212.82% |
115.70% |
-1,583.72% |
560.00% |
-1.09% |
112.02% |
193.09% |
-55.84% |
| Free Cash Flow Firm Growth |
|
273.57% |
365.81% |
53.56% |
-154.83% |
-113.00% |
-109.29% |
-105.76% |
87.67% |
182.83% |
277.66% |
603.16% |
| Invested Capital Growth |
|
-21.69% |
-21.53% |
-10.23% |
34.41% |
4.52% |
3.91% |
0.90% |
4.29% |
0.86% |
-2.85% |
-2.78% |
| Revenue Q/Q Growth |
|
0.72% |
-6.56% |
3.80% |
8.48% |
-0.72% |
-9.51% |
-3.50% |
3.54% |
4.85% |
-7.70% |
4.71% |
| EBITDA Q/Q Growth |
|
137.09% |
28.23% |
94.05% |
-28.19% |
-42.29% |
56.09% |
-33.03% |
27.40% |
-11.29% |
7.88% |
28.65% |
| EBIT Q/Q Growth |
|
110.10% |
66.67% |
191.05% |
-38.50% |
-66.30% |
158.06% |
-53.75% |
61.08% |
-17.11% |
8.10% |
63.30% |
| NOPAT Q/Q Growth |
|
133.30% |
-49.66% |
243.29% |
-56.29% |
-23.65% |
80.23% |
-89.81% |
847.27% |
208.78% |
-56.84% |
-31.57% |
| Net Income Q/Q Growth |
|
-99.12% |
78.05% |
108.56% |
-90.15% |
378.33% |
-17.07% |
-94.96% |
1,541.67% |
182.74% |
-49.01% |
-22.18% |
| EPS Q/Q Growth |
|
-96.96% |
-39.29% |
136.47% |
-89.55% |
390.48% |
-18.45% |
-96.43% |
2,566.67% |
173.75% |
-44.75% |
-22.31% |
| Operating Cash Flow Q/Q Growth |
|
-601.23% |
99.16% |
181.40% |
2,262.86% |
-2.42% |
-189.72% |
131.91% |
254.11% |
109.17% |
-60.61% |
-84.87% |
| Free Cash Flow Firm Q/Q Growth |
|
-38.42% |
0.41% |
-50.07% |
-277.58% |
85.40% |
28.28% |
69.05% |
-280.50% |
198.07% |
53.83% |
-12.35% |
| Invested Capital Q/Q Growth |
|
28.40% |
3.70% |
4.06% |
-2.99% |
-0.15% |
3.09% |
1.05% |
0.26% |
-3.43% |
-0.70% |
1.13% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
32.99% |
35.38% |
38.05% |
38.85% |
37.24% |
36.82% |
37.50% |
37.75% |
34.98% |
35.69% |
38.13% |
| EBITDA Margin |
|
5.02% |
6.89% |
14.07% |
9.31% |
5.41% |
9.34% |
6.48% |
7.98% |
6.75% |
7.89% |
9.69% |
| Operating Margin |
|
2.20% |
3.61% |
10.56% |
6.12% |
2.84% |
6.38% |
2.89% |
4.47% |
4.01% |
4.00% |
6.14% |
| EBIT Margin |
|
1.70% |
3.03% |
10.41% |
5.90% |
2.00% |
5.71% |
2.74% |
4.26% |
3.37% |
3.94% |
6.15% |
| Profit (Net Income) Margin |
|
2.21% |
4.22% |
8.48% |
0.77% |
3.71% |
3.40% |
0.18% |
2.82% |
7.59% |
4.20% |
3.12% |
| Tax Burden Percent |
|
54.67% |
97.66% |
80.77% |
14.46% |
170.83% |
65.38% |
10.53% |
89.55% |
320.11% |
138.54% |
60.05% |
| Interest Burden Percent |
|
238.10% |
142.38% |
100.80% |
90.22% |
108.39% |
91.00% |
61.62% |
73.83% |
70.45% |
76.78% |
84.40% |
| Effective Tax Rate |
|
-78.33% |
41.47% |
33.82% |
53.98% |
23.81% |
32.42% |
84.21% |
6.82% |
-206.32% |
-43.41% |
38.86% |
| Return on Invested Capital (ROIC) |
|
4.50% |
2.32% |
7.91% |
4.04% |
2.81% |
5.42% |
0.55% |
4.97% |
14.69% |
6.73% |
4.40% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
2.56% |
4.00% |
9.20% |
9.73% |
-25.45% |
2.22% |
0.02% |
2.61% |
4.04% |
4.19% |
3.52% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.88% |
1.96% |
4.42% |
-1.17% |
0.46% |
0.21% |
0.00% |
0.53% |
0.64% |
0.88% |
0.95% |
| Return on Equity (ROE) |
|
5.38% |
4.28% |
12.33% |
2.87% |
3.27% |
5.63% |
0.55% |
5.50% |
15.33% |
7.61% |
5.35% |
| Cash Return on Invested Capital (CROIC) |
|
18.68% |
19.88% |
10.57% |
-22.96% |
0.11% |
1.20% |
2.14% |
-0.81% |
5.25% |
9.54% |
9.92% |
| Operating Return on Assets (OROA) |
|
0.90% |
1.66% |
5.70% |
3.42% |
1.30% |
4.01% |
1.93% |
3.33% |
2.62% |
3.12% |
4.95% |
| Return on Assets (ROA) |
|
1.17% |
2.30% |
4.64% |
0.45% |
2.42% |
2.39% |
0.13% |
2.20% |
5.91% |
3.32% |
2.51% |
| Return on Common Equity (ROCE) |
|
5.37% |
4.27% |
12.30% |
2.87% |
3.27% |
5.62% |
0.55% |
5.49% |
15.33% |
7.61% |
5.35% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
80.48% |
87.12% |
5.40% |
0.00% |
5.89% |
3.17% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
29 |
15 |
50 |
22 |
17 |
30 |
3.08 |
29 |
90 |
39 |
27 |
| NOPAT Margin |
|
3.92% |
2.11% |
6.99% |
2.82% |
2.17% |
4.31% |
0.46% |
4.17% |
12.28% |
5.74% |
3.75% |
| Net Nonoperating Expense Percent (NNEP) |
|
1.94% |
-1.68% |
-1.29% |
-5.69% |
28.26% |
3.20% |
0.53% |
2.35% |
10.65% |
2.54% |
0.88% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
0.40% |
- |
- |
- |
1.17% |
0.12% |
1.14% |
3.63% |
1.58% |
1.07% |
| Cost of Revenue to Revenue |
|
67.01% |
64.62% |
61.95% |
61.15% |
62.76% |
63.18% |
62.50% |
62.25% |
65.02% |
64.31% |
61.87% |
| SG&A Expenses to Revenue |
|
30.99% |
31.77% |
31.11% |
32.73% |
33.60% |
30.43% |
32.29% |
32.16% |
30.85% |
31.68% |
31.99% |
| 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 |
|
30.79% |
31.77% |
27.49% |
32.73% |
34.40% |
30.43% |
34.62% |
33.28% |
30.97% |
31.68% |
31.99% |
| Earnings before Interest and Taxes (EBIT) |
|
13 |
21 |
75 |
46 |
16 |
40 |
19 |
30 |
25 |
27 |
44 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
37 |
48 |
101 |
73 |
42 |
65 |
44 |
56 |
50 |
53 |
69 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.09 |
1.21 |
1.19 |
1.20 |
1.25 |
1.17 |
0.99 |
0.70 |
0.67 |
0.74 |
0.90 |
| Price to Tangible Book Value (P/TBV) |
|
4.54 |
7.26 |
6.77 |
10.62 |
9.34 |
11.30 |
23.72 |
18.13 |
12.08 |
13.66 |
14.11 |
| Price to Revenue (P/Rev) |
|
0.94 |
0.96 |
0.93 |
0.85 |
0.90 |
0.80 |
0.64 |
0.46 |
0.45 |
0.50 |
0.61 |
| Price to Earnings (P/E) |
|
1.52 |
1.51 |
1.36 |
22.13 |
21.37 |
19.83 |
31.67 |
18.15 |
12.73 |
13.40 |
13.55 |
| Dividend Yield |
|
2.19% |
2.15% |
1.90% |
1.96% |
1.77% |
2.05% |
2.51% |
3.46% |
3.58% |
3.13% |
2.55% |
| Earnings Yield |
|
65.77% |
66.32% |
73.31% |
4.52% |
4.68% |
5.04% |
3.16% |
5.51% |
7.86% |
7.46% |
7.38% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.09 |
1.20 |
1.17 |
1.18 |
1.22 |
1.14 |
0.99 |
0.76 |
0.73 |
0.79 |
0.92 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.84 |
0.96 |
0.98 |
0.94 |
0.96 |
0.92 |
0.82 |
0.65 |
0.61 |
0.66 |
0.77 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
28.78 |
10.19 |
10.68 |
9.61 |
10.59 |
8.82 |
8.00 |
9.10 |
9.54 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
16.52 |
17.65 |
15.15 |
19.37 |
17.20 |
15.18 |
18.49 |
17.39 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
21.13 |
27.62 |
23.04 |
32.82 |
23.04 |
11.96 |
11.67 |
12.72 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
17.59 |
29.02 |
21.16 |
16.48 |
8.43 |
5.37 |
6.57 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
5.13 |
5.33 |
10.46 |
0.00 |
1,167.74 |
96.78 |
46.64 |
0.00 |
13.91 |
8.14 |
9.11 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.62 |
0.61 |
0.61 |
0.27 |
0.26 |
0.28 |
0.34 |
0.35 |
0.30 |
0.30 |
0.31 |
| Long-Term Debt to Equity |
|
0.61 |
0.60 |
0.61 |
0.26 |
0.26 |
0.27 |
0.34 |
0.35 |
0.29 |
0.29 |
0.30 |
| Financial Leverage |
|
0.35 |
0.49 |
0.48 |
-0.12 |
-0.02 |
0.09 |
0.17 |
0.20 |
0.16 |
0.21 |
0.27 |
| Leverage Ratio |
|
2.91 |
3.00 |
3.06 |
2.18 |
1.95 |
1.95 |
2.00 |
1.83 |
1.78 |
1.79 |
1.85 |
| Compound Leverage Factor |
|
6.94 |
4.27 |
3.08 |
1.96 |
2.12 |
1.78 |
1.23 |
1.35 |
1.26 |
1.38 |
1.56 |
| Debt to Total Capital |
|
38.18% |
37.76% |
38.00% |
21.19% |
20.75% |
21.60% |
25.39% |
26.04% |
22.92% |
22.96% |
23.62% |
| Short-Term Debt to Total Capital |
|
0.21% |
0.24% |
0.25% |
0.34% |
0.35% |
0.36% |
0.38% |
0.42% |
0.47% |
0.48% |
0.48% |
| Long-Term Debt to Total Capital |
|
37.97% |
37.53% |
37.75% |
20.84% |
20.40% |
21.24% |
25.01% |
25.62% |
22.45% |
22.48% |
23.14% |
| 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 |
|
0.02% |
0.02% |
0.02% |
0.02% |
0.03% |
0.00% |
0.02% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
61.80% |
62.21% |
61.99% |
78.80% |
79.22% |
78.40% |
74.59% |
73.97% |
77.08% |
77.04% |
76.38% |
| Debt to EBITDA |
|
-13.98 |
-20.12 |
14.12 |
2.07 |
2.09 |
1.96 |
2.81 |
3.15 |
2.65 |
2.80 |
2.59 |
| Net Debt to EBITDA |
|
2.71 |
-0.02 |
1.41 |
0.94 |
0.72 |
1.33 |
2.39 |
2.57 |
2.07 |
2.17 |
2.04 |
| Long-Term Debt to EBITDA |
|
-13.90 |
-20.00 |
14.02 |
2.04 |
2.06 |
1.93 |
2.77 |
3.10 |
2.59 |
2.74 |
2.53 |
| Debt to NOPAT |
|
-10.81 |
-12.44 |
-263.50 |
4.29 |
5.42 |
4.69 |
8.72 |
8.23 |
3.96 |
3.58 |
3.44 |
| Net Debt to NOPAT |
|
2.10 |
-0.01 |
-26.23 |
1.94 |
1.85 |
3.18 |
7.41 |
6.72 |
3.10 |
2.78 |
2.71 |
| Long-Term Debt to NOPAT |
|
-10.75 |
-12.36 |
-261.79 |
4.22 |
5.33 |
4.62 |
8.59 |
8.10 |
3.88 |
3.51 |
3.37 |
| Altman Z-Score |
|
2.21 |
2.32 |
2.39 |
2.79 |
2.79 |
2.87 |
2.64 |
2.44 |
2.53 |
2.54 |
2.66 |
| Noncontrolling Interest Sharing Ratio |
|
0.17% |
0.21% |
0.22% |
0.04% |
0.03% |
0.02% |
0.03% |
0.01% |
0.02% |
0.00% |
0.02% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
3.83 |
3.36 |
3.73 |
2.28 |
2.30 |
2.40 |
2.34 |
2.42 |
2.26 |
2.21 |
2.29 |
| Quick Ratio |
|
3.16 |
2.68 |
2.98 |
1.55 |
1.56 |
1.46 |
1.31 |
1.42 |
1.33 |
1.29 |
1.34 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
649 |
651 |
325 |
-578 |
-84 |
-60 |
-19 |
-71 |
70 |
107 |
94 |
| Operating Cash Flow to CapEx |
|
-5,526.88% |
-51.19% |
28.00% |
818.81% |
620.77% |
-1,227.12% |
251.09% |
818.00% |
1,296.21% |
832.10% |
109.68% |
| Free Cash Flow to Firm to Interest Expense |
|
42.68 |
44.92 |
19.24 |
-32.27 |
-44.39 |
-9.76 |
-2.50 |
-8.48 |
8.84 |
15.80 |
12.90 |
| Operating Cash Flow to Interest Expense |
|
-33.82 |
-0.30 |
0.21 |
4.62 |
42.47 |
-11.68 |
3.08 |
9.74 |
21.66 |
9.91 |
1.40 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-34.43 |
-0.88 |
-0.53 |
4.06 |
35.63 |
-12.63 |
1.85 |
8.55 |
19.99 |
8.72 |
0.12 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.53 |
0.55 |
0.55 |
0.58 |
0.65 |
0.70 |
0.71 |
0.78 |
0.78 |
0.79 |
0.80 |
| Accounts Receivable Turnover |
|
6.45 |
5.79 |
5.15 |
4.99 |
4.68 |
4.60 |
4.28 |
4.17 |
4.39 |
4.44 |
4.42 |
| Inventory Turnover |
|
3.21 |
3.33 |
3.58 |
3.85 |
4.01 |
3.84 |
3.67 |
3.77 |
3.91 |
3.69 |
3.47 |
| Fixed Asset Turnover |
|
10.83 |
10.82 |
10.73 |
10.83 |
10.94 |
11.28 |
11.21 |
11.03 |
10.77 |
11.06 |
11.37 |
| Accounts Payable Turnover |
|
4.69 |
5.16 |
4.27 |
4.49 |
4.67 |
4.97 |
4.94 |
5.05 |
5.22 |
5.09 |
5.02 |
| Days Sales Outstanding (DSO) |
|
56.57 |
63.08 |
70.90 |
73.20 |
78.06 |
79.27 |
85.38 |
87.54 |
83.08 |
82.19 |
82.54 |
| Days Inventory Outstanding (DIO) |
|
113.77 |
109.60 |
101.99 |
94.68 |
91.01 |
95.15 |
99.59 |
96.82 |
93.27 |
98.79 |
105.19 |
| Days Payable Outstanding (DPO) |
|
77.75 |
70.71 |
85.46 |
81.20 |
78.12 |
73.44 |
73.84 |
72.25 |
69.94 |
71.72 |
72.78 |
| Cash Conversion Cycle (CCC) |
|
92.59 |
101.98 |
87.43 |
86.68 |
90.95 |
100.98 |
111.12 |
112.11 |
106.41 |
109.26 |
114.95 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
2,237 |
2,320 |
2,414 |
2,342 |
2,338 |
2,411 |
2,436 |
2,442 |
2,359 |
2,342 |
2,368 |
| Invested Capital Turnover |
|
1.15 |
1.10 |
1.13 |
1.44 |
1.30 |
1.26 |
1.21 |
1.19 |
1.20 |
1.17 |
1.17 |
| Increase / (Decrease) in Invested Capital |
|
-620 |
-637 |
-275 |
600 |
101 |
91 |
22 |
100 |
20 |
-69 |
-68 |
| Enterprise Value (EV) |
|
2,438 |
2,794 |
2,821 |
2,759 |
2,860 |
2,742 |
2,415 |
1,866 |
1,716 |
1,844 |
2,170 |
| Market Capitalization |
|
2,739 |
2,792 |
2,682 |
2,505 |
2,667 |
2,363 |
1,869 |
1,321 |
1,272 |
1,404 |
1,707 |
| Book Value per Share |
|
$70.57 |
$67.67 |
$74.56 |
$71.51 |
$76.38 |
$72.31 |
$71.62 |
$75.74 |
$78.89 |
$81.25 |
$81.93 |
| Tangible Book Value per Share |
|
$16.90 |
$11.31 |
$13.09 |
$8.09 |
$10.19 |
$7.45 |
$2.99 |
$2.92 |
$4.35 |
$4.40 |
$5.22 |
| Total Capital |
|
4,074 |
3,698 |
3,641 |
2,646 |
2,703 |
2,587 |
2,527 |
2,560 |
2,478 |
2,466 |
2,489 |
| Total Debt |
|
1,556 |
1,397 |
1,383 |
561 |
561 |
559 |
642 |
667 |
568 |
566 |
588 |
| Total Long-Term Debt |
|
1,547 |
1,388 |
1,374 |
551 |
551 |
550 |
632 |
656 |
556 |
554 |
576 |
| Net Debt |
|
-302 |
1.20 |
138 |
254 |
192 |
379 |
546 |
545 |
444 |
440 |
463 |
| Capital Expenditures (CapEx) |
|
9.30 |
8.40 |
13 |
10 |
13 |
5.90 |
9.20 |
10 |
13 |
8.10 |
9.30 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
313 |
380 |
565 |
541 |
532 |
649 |
683 |
675 |
549 |
544 |
605 |
| Debt-free Net Working Capital (DFNWC) |
|
2,170 |
1,775 |
1,811 |
848 |
901 |
829 |
779 |
797 |
673 |
671 |
730 |
| Net Working Capital (NWC) |
|
2,161 |
1,766 |
1,802 |
839 |
892 |
820 |
770 |
786 |
661 |
659 |
718 |
| Net Nonoperating Expense (NNE) |
|
13 |
-15 |
-11 |
16 |
-12 |
6.41 |
1.88 |
9.47 |
34 |
10 |
4.50 |
| Net Nonoperating Obligations (NNO) |
|
-281 |
18 |
157 |
257 |
197 |
382 |
551 |
549 |
449 |
443 |
468 |
| Total Depreciation and Amortization (D&A) |
|
25 |
27 |
26 |
27 |
26 |
25 |
25 |
26 |
25 |
27 |
25 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
10.71% |
13.11% |
19.57% |
18.47% |
17.95% |
21.83% |
23.32% |
23.67% |
19.55% |
19.52% |
21.44% |
| Debt-free Net Working Capital to Revenue |
|
74.34% |
61.26% |
62.72% |
28.93% |
30.40% |
27.88% |
26.60% |
27.95% |
23.95% |
24.07% |
25.88% |
| Net Working Capital to Revenue |
|
74.04% |
60.96% |
62.41% |
28.62% |
30.08% |
27.58% |
26.28% |
27.58% |
23.53% |
23.64% |
25.46% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$1.40 |
$0.85 |
$2.03 |
$0.21 |
$1.03 |
$0.84 |
$0.03 |
$0.80 |
$2.21 |
$1.21 |
$0.95 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
39.50M |
34M |
30.20M |
28.90M |
30.30M |
27.90M |
26.10M |
24.90M |
25.70M |
23.40M |
23.20M |
| Adjusted Diluted Earnings per Share |
|
$1.40 |
$0.85 |
$2.01 |
$0.21 |
$1.03 |
$0.84 |
$0.03 |
$0.80 |
$2.19 |
$1.21 |
$0.94 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
39.50M |
34.10M |
30.40M |
29.10M |
30.50M |
28.10M |
26.20M |
25M |
25.90M |
23.50M |
23.30M |
| 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 |
|
35.31M |
30.27M |
29.15M |
28.03M |
28.05M |
26.31M |
25.00M |
24.21M |
23.38M |
23.20M |
23.19M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
11 |
15 |
76 |
33 |
17 |
30 |
25 |
36 |
21 |
19 |
27 |
| Normalized NOPAT Margin |
|
1.54% |
2.11% |
10.58% |
4.28% |
2.17% |
4.31% |
3.65% |
5.21% |
2.81% |
2.80% |
3.75% |
| Pre Tax Income Margin |
|
4.05% |
4.32% |
10.49% |
5.32% |
2.17% |
5.20% |
1.69% |
3.14% |
2.37% |
3.03% |
5.19% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.83 |
1.45 |
4.43 |
2.57 |
8.16 |
6.45 |
2.47 |
3.55 |
3.13 |
3.93 |
5.97 |
| NOPAT to Interest Expense |
|
1.91 |
1.01 |
2.97 |
1.23 |
8.82 |
4.87 |
0.41 |
3.47 |
11.40 |
5.72 |
3.64 |
| EBIT Less CapEx to Interest Expense |
|
0.22 |
0.87 |
3.69 |
2.01 |
1.32 |
5.50 |
1.24 |
2.36 |
1.46 |
2.74 |
4.70 |
| NOPAT Less CapEx to Interest Expense |
|
1.30 |
0.43 |
2.23 |
0.66 |
1.98 |
3.92 |
-0.82 |
2.28 |
9.73 |
4.52 |
2.37 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
3.69% |
3.43% |
3.00% |
47.73% |
40.54% |
41.62% |
82.24% |
68.26% |
49.50% |
45.14% |
36.14% |
| Augmented Payout Ratio |
|
5.62% |
18.43% |
22.08% |
507.64% |
427.32% |
303.43% |
710.39% |
459.54% |
374.60% |
320.38% |
144.08% |