| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
19,070,757.00 |
19,141,208.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
19,070,757.00 |
19,141,208.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.43 |
0.61 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-5.64% |
74.76% |
-17.72% |
2.76% |
3.83% |
194.64% |
28.14% |
25.11% |
31.17% |
- |
16.76% |
| EBITDA Growth |
|
2.99% |
44.80% |
5.52% |
11.19% |
4.04% |
-23.41% |
19.57% |
15.63% |
43.50% |
- |
-40.74% |
| EBIT Growth |
|
2.10% |
44.75% |
8.00% |
10.79% |
1.45% |
-24.91% |
20.34% |
15.11% |
48.17% |
- |
-46.16% |
| NOPAT Growth |
|
1.30% |
-4.55% |
10.49% |
10.96% |
-0.44% |
30.24% |
39.19% |
23.54% |
34.10% |
- |
-23.86% |
| Net Income Growth |
|
-3.82% |
161.21% |
65.88% |
33.06% |
13.74% |
-69.03% |
29.66% |
31.27% |
92.21% |
- |
-11.71% |
| EPS Growth |
|
-3.33% |
160.49% |
53.66% |
28.30% |
17.24% |
-69.39% |
25.40% |
16.18% |
66.18% |
- |
0.00% |
| Operating Cash Flow Growth |
|
34.98% |
93.58% |
47.16% |
10.61% |
6.19% |
-33.99% |
-23.10% |
-12.03% |
-75.20% |
- |
-227.86% |
| Free Cash Flow Firm Growth |
|
933.74% |
192.78% |
16.79% |
-33.74% |
-48.33% |
-80.15% |
-40.35% |
-68.30% |
-224.75% |
- |
-524.96% |
| Invested Capital Growth |
|
-7.23% |
-9.08% |
-3.58% |
-2.85% |
-2.27% |
0.97% |
0.77% |
3.02% |
12.72% |
- |
22.70% |
| Revenue Q/Q Growth |
|
-3.67% |
-83.49% |
394.69% |
11.80% |
-2.67% |
-53.16% |
115.14% |
9.58% |
2.01% |
- |
2.70% |
| EBITDA Q/Q Growth |
|
-1.06% |
8.77% |
-13.45% |
16.26% |
-7.43% |
-19.92% |
35.12% |
13.41% |
15.74% |
- |
-33.06% |
| EBIT Q/Q Growth |
|
-1.50% |
20.26% |
-20.82% |
18.15% |
-9.81% |
-10.99% |
26.90% |
13.53% |
17.09% |
- |
-37.35% |
| NOPAT Q/Q Growth |
|
-1.71% |
-33.12% |
46.79% |
15.00% |
-11.81% |
-12.50% |
56.87% |
2.54% |
-3.39% |
- |
-6.47% |
| Net Income Q/Q Growth |
|
11.93% |
-9.21% |
23.46% |
6.06% |
-4.32% |
-75.28% |
416.89% |
7.40% |
40.08% |
- |
19.74% |
| EPS Q/Q Growth |
|
9.43% |
-15.52% |
28.57% |
7.94% |
0.00% |
-77.94% |
426.67% |
0.00% |
43.04% |
- |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
2.66% |
115.49% |
-15.77% |
-40.64% |
-1.44% |
33.96% |
-1.87% |
-32.10% |
-72.21% |
- |
-189.54% |
| Free Cash Flow Firm Q/Q Growth |
|
8.64% |
1.52% |
-38.30% |
-2.62% |
-15.29% |
-61.01% |
85.43% |
-48.09% |
-435.27% |
- |
-59.80% |
| Invested Capital Q/Q Growth |
|
0.26% |
-8.04% |
4.77% |
0.57% |
0.87% |
-4.99% |
4.56% |
2.82% |
10.36% |
- |
9.96% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
50.75% |
180.01% |
58.21% |
49.62% |
50.84% |
85.12% |
56.01% |
57.12% |
59.19% |
- |
54.95% |
| EBITDA Margin |
|
22.05% |
145.32% |
25.43% |
23.23% |
22.10% |
37.78% |
23.73% |
24.56% |
27.86% |
- |
12.04% |
| Operating Margin |
|
19.89% |
144.93% |
23.20% |
20.98% |
19.44% |
36.94% |
21.79% |
22.57% |
21.76% |
- |
10.05% |
| EBIT Margin |
|
19.89% |
144.93% |
23.20% |
20.98% |
19.44% |
36.94% |
21.79% |
22.57% |
25.91% |
- |
10.05% |
| Profit (Net Income) Margin |
|
10.68% |
58.75% |
14.66% |
11.90% |
11.70% |
6.18% |
14.84% |
14.54% |
19.97% |
- |
11.22% |
| Tax Burden Percent |
|
74.26% |
40.14% |
76.55% |
74.53% |
72.87% |
20.70% |
88.56% |
79.98% |
78.59% |
- |
125.24% |
| Interest Burden Percent |
|
72.31% |
100.99% |
82.56% |
76.14% |
82.61% |
80.76% |
76.89% |
80.54% |
98.06% |
- |
89.17% |
| Effective Tax Rate |
|
25.74% |
58.70% |
23.44% |
25.47% |
27.13% |
28.36% |
11.44% |
20.02% |
21.41% |
- |
-25.24% |
| Return on Invested Capital (ROIC) |
|
14.32% |
49.30% |
13.60% |
15.73% |
14.31% |
25.26% |
18.74% |
18.30% |
17.53% |
- |
13.69% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
12.88% |
49.23% |
12.61% |
14.11% |
13.23% |
20.41% |
16.51% |
16.27% |
19.77% |
- |
12.54% |
| Return on Net Nonoperating Assets (RNNOA) |
|
27.52% |
97.20% |
23.39% |
23.30% |
19.47% |
24.62% |
19.30% |
16.54% |
11.06% |
- |
6.28% |
| Return on Equity (ROE) |
|
41.84% |
146.50% |
36.99% |
39.04% |
33.78% |
49.88% |
38.04% |
34.84% |
28.60% |
- |
19.97% |
| Cash Return on Invested Capital (CROIC) |
|
19.71% |
22.41% |
16.88% |
16.54% |
15.91% |
14.86% |
15.79% |
14.29% |
5.57% |
- |
-3.77% |
| Operating Return on Assets (OROA) |
|
14.20% |
82.55% |
12.43% |
14.74% |
15.23% |
25.07% |
14.54% |
15.49% |
18.34% |
- |
7.23% |
| Return on Assets (ROA) |
|
7.62% |
33.46% |
7.86% |
8.36% |
9.17% |
4.19% |
9.90% |
9.98% |
14.14% |
- |
8.07% |
| Return on Common Equity (ROCE) |
|
41.39% |
144.97% |
36.64% |
38.74% |
33.54% |
49.38% |
37.53% |
34.20% |
27.79% |
- |
19.18% |
| Return on Equity Simple (ROE_SIMPLE) |
|
8.49% |
0.00% |
26.64% |
26.51% |
25.49% |
0.00% |
22.10% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
15 |
10 |
15 |
17 |
15 |
13 |
21 |
21 |
20 |
17 |
16 |
| NOPAT Margin |
|
14.77% |
59.86% |
17.76% |
15.63% |
14.16% |
26.46% |
19.29% |
18.05% |
17.10% |
- |
12.58% |
| Net Nonoperating Expense Percent (NNEP) |
|
1.44% |
0.07% |
0.99% |
1.62% |
1.08% |
4.86% |
2.23% |
2.02% |
-2.24% |
- |
1.15% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
1.94% |
2.80% |
- |
- |
2.98% |
4.14% |
4.07% |
3.12% |
2.51% |
2.30% |
| Cost of Revenue to Revenue |
|
49.25% |
-80.01% |
41.79% |
50.38% |
49.16% |
14.88% |
43.99% |
42.88% |
40.81% |
- |
45.05% |
| SG&A Expenses to Revenue |
|
30.85% |
60.95% |
35.01% |
30.18% |
31.41% |
48.19% |
34.22% |
34.55% |
37.44% |
- |
44.91% |
| 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 |
|
30.85% |
35.07% |
35.01% |
28.64% |
31.41% |
48.19% |
34.22% |
34.55% |
37.44% |
- |
44.96% |
| Earnings before Interest and Taxes (EBIT) |
|
20 |
24 |
19 |
23 |
21 |
18 |
23 |
26 |
31 |
20 |
12 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
22 |
24 |
21 |
25 |
23 |
19 |
25 |
29 |
33 |
22 |
15 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
2.90 |
3.05 |
3.21 |
3.27 |
4.12 |
5.66 |
5.28 |
6.21 |
5.18 |
- |
4.54 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
76.11 |
12.41 |
- |
10.00 |
| Price to Revenue (P/Rev) |
|
0.98 |
1.41 |
1.67 |
1.40 |
1.87 |
2.95 |
2.75 |
3.33 |
4.09 |
- |
3.45 |
| Price to Earnings (P/E) |
|
33.45 |
11.96 |
11.96 |
12.31 |
16.09 |
26.72 |
25.00 |
31.06 |
34.03 |
- |
29.97 |
| Dividend Yield |
|
1.11% |
1.00% |
0.91% |
0.84% |
0.64% |
0.47% |
0.48% |
0.38% |
0.30% |
- |
0.35% |
| Earnings Yield |
|
2.99% |
8.36% |
8.36% |
8.13% |
6.21% |
3.74% |
4.00% |
3.22% |
2.94% |
- |
3.34% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.65 |
1.89 |
1.90 |
2.00 |
2.45 |
3.34 |
3.15 |
3.79 |
4.19 |
- |
3.66 |
| Enterprise Value to Revenue (EV/Rev) |
|
1.63 |
2.18 |
2.44 |
1.96 |
2.40 |
3.52 |
3.26 |
3.79 |
4.33 |
- |
3.71 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
7.88 |
7.59 |
8.27 |
8.27 |
10.16 |
14.26 |
13.45 |
15.95 |
18.51 |
- |
18.93 |
| Enterprise Value to EBIT (EV/EBIT) |
|
8.74 |
8.16 |
8.88 |
9.17 |
11.33 |
15.69 |
14.77 |
17.53 |
20.24 |
- |
21.06 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
12.98 |
13.94 |
14.10 |
14.42 |
17.81 |
21.22 |
19.13 |
22.27 |
25.35 |
- |
24.29 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
12.48 |
10.61 |
10.10 |
10.49 |
12.86 |
18.91 |
20.25 |
25.67 |
37.57 |
- |
100.67 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
8.04 |
8.02 |
11.06 |
11.90 |
15.24 |
22.60 |
20.06 |
26.90 |
79.81 |
- |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
2.60 |
2.40 |
2.27 |
2.11 |
1.33 |
1.31 |
1.44 |
1.30 |
0.82 |
- |
0.76 |
| Long-Term Debt to Equity |
|
2.26 |
2.02 |
1.90 |
1.43 |
1.33 |
1.31 |
1.44 |
1.30 |
0.82 |
- |
0.76 |
| Financial Leverage |
|
2.14 |
1.97 |
1.85 |
1.65 |
1.47 |
1.21 |
1.17 |
1.02 |
0.56 |
- |
0.50 |
| Leverage Ratio |
|
4.26 |
4.30 |
4.08 |
3.80 |
3.19 |
3.10 |
3.16 |
2.98 |
2.26 |
- |
2.27 |
| Compound Leverage Factor |
|
3.08 |
4.34 |
3.37 |
2.89 |
2.63 |
2.51 |
2.43 |
2.40 |
2.22 |
- |
2.02 |
| Debt to Total Capital |
|
72.24% |
70.62% |
69.42% |
67.81% |
57.07% |
56.63% |
59.03% |
56.59% |
45.03% |
- |
43.26% |
| Short-Term Debt to Total Capital |
|
9.55% |
11.27% |
11.27% |
21.92% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Long-Term Debt to Total Capital |
|
62.68% |
59.35% |
58.15% |
45.89% |
57.07% |
56.63% |
59.03% |
56.59% |
45.03% |
- |
43.26% |
| 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 |
|
0.26% |
0.20% |
0.23% |
0.20% |
0.25% |
0.55% |
0.75% |
1.21% |
2.18% |
- |
2.90% |
| Common Equity to Total Capital |
|
27.51% |
29.18% |
30.35% |
31.99% |
42.68% |
42.82% |
40.22% |
42.20% |
52.79% |
- |
53.84% |
| Debt to EBITDA |
|
4.27 |
3.91 |
4.04 |
3.83 |
2.57 |
2.80 |
3.15 |
3.02 |
2.88 |
- |
3.12 |
| Net Debt to EBITDA |
|
3.15 |
2.66 |
2.59 |
2.35 |
2.23 |
2.28 |
2.08 |
1.89 |
0.90 |
- |
1.08 |
| Long-Term Debt to EBITDA |
|
3.71 |
3.28 |
3.38 |
2.59 |
2.57 |
2.80 |
3.15 |
3.02 |
2.88 |
- |
3.12 |
| Debt to NOPAT |
|
7.04 |
7.18 |
6.89 |
6.68 |
4.51 |
4.16 |
4.48 |
4.22 |
3.94 |
- |
4.00 |
| Net Debt to NOPAT |
|
5.19 |
4.89 |
4.42 |
4.09 |
3.90 |
3.39 |
2.96 |
2.64 |
1.24 |
- |
1.38 |
| Long-Term Debt to NOPAT |
|
6.11 |
6.03 |
5.77 |
4.52 |
4.51 |
4.16 |
4.48 |
4.22 |
3.94 |
- |
4.00 |
| Altman Z-Score |
|
2.06 |
2.00 |
2.00 |
2.20 |
3.26 |
3.75 |
3.39 |
3.87 |
4.39 |
- |
4.17 |
| Noncontrolling Interest Sharing Ratio |
|
1.07% |
1.04% |
0.94% |
0.75% |
0.73% |
1.00% |
1.35% |
1.84% |
2.81% |
- |
3.99% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
2.85 |
2.67 |
2.55 |
1.80 |
4.21 |
4.42 |
4.42 |
4.22 |
5.56 |
- |
5.87 |
| Quick Ratio |
|
1.23 |
1.26 |
1.27 |
0.96 |
1.01 |
1.24 |
1.95 |
2.07 |
3.21 |
- |
3.09 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
47 |
48 |
29 |
29 |
24 |
9.45 |
18 |
9.09 |
-30 |
-47 |
-74 |
| Operating Cash Flow to CapEx |
|
1,028.19% |
1,790.54% |
6,185.52% |
539.68% |
2,015.83% |
1,605.52% |
796.75% |
296.19% |
82.00% |
- |
-433.14% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
245.37 |
0.00 |
0.00 |
0.00 |
0.00 |
14.18 |
0.00 |
0.00 |
- |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
138.54 |
0.00 |
0.00 |
0.00 |
0.00 |
14.10 |
0.00 |
0.00 |
- |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
130.80 |
0.00 |
0.00 |
0.00 |
0.00 |
12.33 |
0.00 |
0.00 |
- |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.71 |
0.57 |
0.54 |
0.70 |
0.78 |
0.68 |
0.67 |
0.69 |
0.71 |
- |
0.72 |
| Accounts Receivable Turnover |
|
37.52 |
35.37 |
36.61 |
39.50 |
38.75 |
36.75 |
33.31 |
19.12 |
22.71 |
- |
22.72 |
| Inventory Turnover |
|
1.81 |
1.34 |
1.14 |
1.73 |
1.78 |
1.69 |
1.63 |
1.72 |
1.70 |
- |
1.78 |
| Fixed Asset Turnover |
|
17.47 |
13.56 |
12.50 |
15.99 |
16.11 |
14.01 |
14.64 |
14.19 |
14.53 |
- |
14.09 |
| Accounts Payable Turnover |
|
20.44 |
17.60 |
8.49 |
17.30 |
16.08 |
16.34 |
7.45 |
9.37 |
9.81 |
- |
6.61 |
| Days Sales Outstanding (DSO) |
|
9.73 |
10.32 |
9.97 |
9.24 |
9.42 |
9.93 |
10.96 |
19.09 |
16.07 |
- |
16.07 |
| Days Inventory Outstanding (DIO) |
|
201.21 |
271.73 |
321.34 |
211.17 |
205.51 |
215.60 |
223.75 |
212.11 |
214.35 |
- |
205.42 |
| Days Payable Outstanding (DPO) |
|
17.85 |
20.74 |
42.99 |
21.10 |
22.70 |
22.33 |
48.97 |
38.96 |
37.19 |
- |
55.21 |
| Cash Conversion Cycle (CCC) |
|
193.09 |
261.32 |
288.33 |
199.31 |
192.23 |
203.20 |
185.74 |
192.24 |
193.23 |
- |
166.28 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
409 |
376 |
394 |
396 |
400 |
380 |
397 |
408 |
450 |
443 |
487 |
| Invested Capital Turnover |
|
0.97 |
0.82 |
0.77 |
1.01 |
1.01 |
0.95 |
0.97 |
1.01 |
1.03 |
- |
1.09 |
| Increase / (Decrease) in Invested Capital |
|
-32 |
-38 |
-15 |
-12 |
-9.27 |
3.64 |
3.02 |
12 |
51 |
63 |
90 |
| Enterprise Value (EV) |
|
673 |
710 |
749 |
791 |
980 |
1,268 |
1,252 |
1,546 |
1,888 |
- |
1,782 |
| Market Capitalization |
|
403 |
460 |
513 |
565 |
764 |
1,064 |
1,055 |
1,356 |
1,782 |
- |
1,661 |
| Book Value per Share |
|
$7.89 |
$8.58 |
$9.08 |
$9.81 |
$10.48 |
$10.62 |
$11.25 |
$12.21 |
$19.08 |
$18.58 |
$19.11 |
| Tangible Book Value per Share |
|
($4.50) |
($2.94) |
($3.21) |
($2.43) |
($1.66) |
($0.75) |
($0.06) |
$1.00 |
$7.96 |
$8.08 |
$8.68 |
| Total Capital |
|
505 |
517 |
527 |
540 |
435 |
439 |
496 |
518 |
652 |
666 |
679 |
| Total Debt |
|
365 |
365 |
366 |
366 |
248 |
249 |
293 |
293 |
293 |
294 |
294 |
| Total Long-Term Debt |
|
317 |
307 |
306 |
248 |
248 |
249 |
293 |
293 |
293 |
294 |
294 |
| Net Debt |
|
269 |
249 |
235 |
224 |
215 |
202 |
193 |
183 |
92 |
71 |
101 |
| Capital Expenditures (CapEx) |
|
1.21 |
1.50 |
0.37 |
2.49 |
0.66 |
1.11 |
2.19 |
3.99 |
4.01 |
3.35 |
5.14 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
112 |
109 |
98 |
105 |
107 |
107 |
101 |
108 |
124 |
119 |
154 |
| Debt-free Net Working Capital (DFNWC) |
|
208 |
226 |
229 |
247 |
141 |
153 |
200 |
218 |
325 |
342 |
347 |
| Net Working Capital (NWC) |
|
160 |
167 |
170 |
129 |
141 |
153 |
200 |
218 |
325 |
342 |
347 |
| Net Nonoperating Expense (NNE) |
|
4.16 |
0.19 |
2.57 |
4.05 |
2.60 |
10 |
4.75 |
4.10 |
-3.41 |
5.07 |
1.69 |
| Net Nonoperating Obligations (NNO) |
|
269 |
224 |
233 |
222 |
213 |
189 |
193 |
183 |
92 |
71 |
101 |
| Total Depreciation and Amortization (D&A) |
|
2.20 |
0.07 |
1.85 |
2.45 |
2.81 |
0.42 |
2.06 |
2.31 |
2.32 |
2.43 |
2.48 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
27.27% |
33.49% |
31.97% |
26.02% |
26.28% |
29.73% |
26.24% |
26.45% |
28.44% |
- |
32.12% |
| Debt-free Net Working Capital to Revenue |
|
50.61% |
69.39% |
74.58% |
61.17% |
34.49% |
42.53% |
52.19% |
53.43% |
74.61% |
- |
72.14% |
| Net Working Capital to Revenue |
|
38.89% |
51.46% |
55.25% |
31.88% |
34.49% |
42.53% |
52.19% |
53.43% |
74.61% |
- |
72.14% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.62 |
$0.58 |
$0.68 |
$0.74 |
$0.70 |
$0.12 |
$0.81 |
$0.81 |
$1.16 |
$0.40 |
$0.00 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
17.60M |
17.58M |
17.65M |
17.66M |
17.72M |
17.73M |
17.80M |
17.92M |
18.25M |
18.31M |
19.21M |
| Adjusted Diluted Earnings per Share |
|
$0.58 |
$0.49 |
$0.63 |
$0.68 |
$0.68 |
$0.15 |
$0.79 |
$0.79 |
$1.13 |
$0.40 |
$0.00 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
20.10M |
20.47M |
20.17M |
20.16M |
18.45M |
19.36M |
18.25M |
18.32M |
18.71M |
18.73M |
19.47M |
| 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 |
|
17.60M |
17.62M |
17.62M |
17.71M |
17.70M |
17.75M |
17.90M |
18.02M |
19.07M |
19.14M |
19.37M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
15 |
17 |
15 |
17 |
15 |
13 |
21 |
21 |
20 |
17 |
8.74 |
| Normalized NOPAT Margin |
|
14.77% |
101.45% |
17.76% |
15.63% |
14.16% |
26.46% |
19.29% |
18.05% |
17.10% |
- |
7.03% |
| Pre Tax Income Margin |
|
14.39% |
146.36% |
19.15% |
15.97% |
16.06% |
29.83% |
16.75% |
18.18% |
25.41% |
- |
8.96% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
125.44 |
0.00 |
0.00 |
0.00 |
0.00 |
18.78 |
0.00 |
0.00 |
- |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
51.81 |
0.00 |
0.00 |
0.00 |
0.00 |
16.63 |
0.00 |
0.00 |
- |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
117.71 |
0.00 |
0.00 |
0.00 |
0.00 |
17.01 |
0.00 |
0.00 |
- |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
44.07 |
0.00 |
0.00 |
0.00 |
0.00 |
14.86 |
0.00 |
0.00 |
- |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
36.83% |
11.90% |
10.78% |
10.25% |
10.12% |
12.11% |
11.65% |
10.86% |
8.98% |
- |
8.76% |
| Augmented Payout Ratio |
|
55.40% |
11.90% |
15.66% |
16.90% |
18.93% |
24.58% |
18.39% |
15.01% |
10.46% |
- |
8.76% |