| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
3.32% |
-0.13% |
58.64% |
30.36% |
-1.54% |
18.63% |
54.10% |
36.58% |
-29.59% |
-14.82% |
-5.90% |
| EBITDA Growth |
|
-6.74% |
12.33% |
121.02% |
14.63% |
-0.27% |
-11.86% |
176.50% |
38.17% |
-42.87% |
-65.31% |
-1.40% |
| EBIT Growth |
|
-7.95% |
11.19% |
89.49% |
28.26% |
-2.51% |
-26.85% |
255.51% |
36.31% |
-46.10% |
-80.15% |
-5.88% |
| NOPAT Growth |
|
-7.61% |
9.85% |
81.87% |
40.07% |
8.57% |
-27.62% |
245.49% |
41.70% |
-47.49% |
-85.41% |
43.97% |
| Net Income Growth |
|
-8.53% |
10.40% |
56.78% |
43.50% |
9.22% |
-45.04% |
358.81% |
38.56% |
-44.73% |
-93.98% |
97.69% |
| EPS Growth |
|
-7.32% |
10.53% |
38.10% |
38.79% |
9.32% |
-47.73% |
350.00% |
43.00% |
-47.38% |
-92.94% |
106.82% |
| Operating Cash Flow Growth |
|
94.45% |
16.74% |
84.14% |
-14.19% |
60.48% |
102.19% |
-12.25% |
68.82% |
-26.49% |
-51.14% |
-10.42% |
| Free Cash Flow Firm Growth |
|
82.14% |
-48.10% |
-3,280.69% |
93.28% |
450.29% |
-205.55% |
290.86% |
-67.35% |
66.63% |
-58.28% |
116.42% |
| Invested Capital Growth |
|
11.69% |
21.25% |
273.98% |
20.95% |
3.21% |
22.79% |
10.90% |
32.54% |
8.09% |
-0.67% |
-2.94% |
| Revenue Q/Q Growth |
|
0.53% |
1.27% |
14.14% |
4.20% |
-0.29% |
9.66% |
8.95% |
2.97% |
-10.47% |
-1.66% |
2.06% |
| EBITDA Q/Q Growth |
|
-1.70% |
3.50% |
21.22% |
2.85% |
-0.96% |
23.11% |
11.96% |
0.78% |
-14.71% |
-38.71% |
48.02% |
| EBIT Q/Q Growth |
|
-2.14% |
3.37% |
24.29% |
1.45% |
-0.60% |
26.31% |
14.37% |
0.11% |
-17.14% |
-56.98% |
247.83% |
| NOPAT Q/Q Growth |
|
-2.96% |
2.97% |
22.65% |
4.08% |
2.19% |
24.44% |
14.10% |
0.14% |
-16.62% |
-73.22% |
261.50% |
| Net Income Q/Q Growth |
|
-2.86% |
3.24% |
19.78% |
4.99% |
1.89% |
20.83% |
17.34% |
-0.39% |
-15.23% |
-84.87% |
250.29% |
| EPS Q/Q Growth |
|
-3.18% |
3.70% |
16.58% |
4.21% |
1.73% |
16.46% |
17.45% |
1.63% |
-18.46% |
-82.95% |
302.22% |
| Operating Cash Flow Q/Q Growth |
|
42.97% |
-9.63% |
9.93% |
-8.20% |
27.16% |
26.76% |
-7.29% |
19.74% |
-5.55% |
-40.36% |
1,192.37% |
| Free Cash Flow Firm Q/Q Growth |
|
70.83% |
-25.91% |
2.78% |
-138.00% |
638.29% |
36.73% |
-14.58% |
3,345.01% |
-7.33% |
-70.86% |
378.48% |
| Invested Capital Q/Q Growth |
|
-6.70% |
-2.62% |
-0.25% |
14.53% |
-1.07% |
-4.71% |
1.81% |
-2.63% |
-4.55% |
-3.65% |
-9.06% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
10.74% |
11.55% |
14.39% |
14.87% |
15.47% |
13.28% |
17.92% |
18.74% |
16.79% |
14.58% |
13.05% |
| EBITDA Margin |
|
6.56% |
7.38% |
10.28% |
9.04% |
9.15% |
6.80% |
12.20% |
12.35% |
10.02% |
4.08% |
4.27% |
| Operating Margin |
|
6.08% |
6.74% |
8.09% |
7.95% |
7.82% |
4.83% |
11.22% |
11.77% |
8.61% |
3.37% |
2.04% |
| EBIT Margin |
|
6.10% |
6.79% |
8.11% |
7.98% |
7.90% |
4.87% |
11.24% |
11.21% |
8.59% |
2.00% |
2.00% |
| Profit (Net Income) Margin |
|
4.22% |
4.67% |
4.61% |
5.08% |
5.63% |
2.61% |
7.77% |
7.88% |
6.19% |
0.44% |
0.92% |
| Tax Burden Percent |
|
69.22% |
68.73% |
65.68% |
71.76% |
80.48% |
79.51% |
76.71% |
75.89% |
77.33% |
33.85% |
85.38% |
| Interest Burden Percent |
|
100.00% |
100.00% |
86.58% |
88.66% |
88.56% |
67.35% |
90.10% |
92.57% |
93.16% |
64.54% |
53.75% |
| Effective Tax Rate |
|
30.78% |
31.27% |
34.32% |
28.24% |
19.52% |
20.49% |
23.29% |
24.11% |
22.67% |
66.15% |
14.62% |
| Return on Invested Capital (ROIC) |
|
28.80% |
27.10% |
18.97% |
15.24% |
14.88% |
9.52% |
28.29% |
32.78% |
14.51% |
2.05% |
3.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
28.67% |
26.69% |
5.09% |
10.47% |
9.75% |
-3.64% |
9.44% |
5.41% |
8.71% |
-4.14% |
-3.09% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-8.87% |
-8.50% |
1.12% |
5.73% |
4.29% |
-1.10% |
1.63% |
0.89% |
1.90% |
-1.06% |
-0.94% |
| Return on Equity (ROE) |
|
19.92% |
18.60% |
20.09% |
20.97% |
19.17% |
8.42% |
29.92% |
33.67% |
16.41% |
0.98% |
2.06% |
| Cash Return on Invested Capital (CROIC) |
|
17.75% |
7.89% |
-96.63% |
-3.72% |
11.72% |
-10.94% |
17.96% |
4.80% |
6.74% |
2.71% |
5.98% |
| Operating Return on Assets (OROA) |
|
16.53% |
17.59% |
19.40% |
16.46% |
14.55% |
8.14% |
21.60% |
24.83% |
12.36% |
2.47% |
2.47% |
| Return on Assets (ROA) |
|
11.44% |
12.09% |
11.03% |
10.48% |
10.37% |
4.36% |
14.93% |
17.44% |
8.90% |
0.54% |
1.13% |
| Return on Common Equity (ROCE) |
|
19.92% |
18.60% |
20.09% |
20.97% |
19.17% |
8.42% |
29.92% |
33.67% |
16.41% |
0.98% |
2.06% |
| Return on Equity Simple (ROE_SIMPLE) |
|
18.65% |
16.95% |
16.15% |
19.15% |
17.68% |
7.43% |
26.67% |
30.93% |
15.78% |
1.02% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
41 |
45 |
82 |
115 |
125 |
90 |
313 |
443 |
233 |
34 |
49 |
| NOPAT Margin |
|
4.21% |
4.63% |
5.31% |
5.71% |
6.29% |
3.84% |
8.61% |
8.93% |
6.66% |
1.14% |
1.75% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.12% |
0.40% |
13.89% |
4.77% |
5.13% |
13.16% |
18.85% |
27.38% |
5.80% |
6.19% |
6.09% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
2.77% |
| Cost of Revenue to Revenue |
|
89.26% |
88.45% |
85.61% |
85.13% |
84.53% |
86.72% |
82.08% |
81.26% |
83.21% |
85.42% |
86.95% |
| SG&A Expenses to Revenue |
|
3.06% |
3.41% |
6.31% |
6.45% |
7.17% |
7.52% |
6.30% |
6.38% |
7.67% |
9.42% |
10.21% |
| 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 |
|
4.66% |
4.81% |
6.30% |
6.91% |
7.65% |
8.46% |
6.69% |
6.98% |
8.18% |
11.21% |
11.00% |
| Earnings before Interest and Taxes (EBIT) |
|
60 |
66 |
125 |
161 |
157 |
115 |
408 |
556 |
300 |
60 |
56 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
64 |
72 |
159 |
182 |
182 |
160 |
443 |
612 |
350 |
121 |
120 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
2.20 |
2.16 |
2.26 |
2.03 |
1.50 |
2.25 |
2.21 |
1.47 |
1.37 |
1.35 |
0.82 |
| Price to Tangible Book Value (P/TBV) |
|
2.22 |
2.17 |
0.00 |
0.00 |
9.36 |
24.92 |
7.35 |
6.08 |
5.33 |
5.54 |
3.52 |
| Price to Revenue (P/Rev) |
|
0.50 |
0.60 |
0.65 |
0.54 |
0.48 |
0.79 |
0.64 |
0.38 |
0.54 |
0.58 |
0.36 |
| Price to Earnings (P/E) |
|
11.81 |
12.76 |
14.00 |
10.61 |
8.47 |
30.28 |
8.30 |
4.77 |
8.68 |
132.06 |
38.85 |
| Dividend Yield |
|
1.99% |
2.27% |
1.27% |
1.45% |
1.44% |
0.80% |
0.69% |
1.43% |
1.74% |
2.09% |
3.82% |
| Earnings Yield |
|
8.46% |
7.84% |
7.14% |
9.43% |
11.81% |
3.30% |
12.05% |
20.98% |
11.52% |
0.76% |
2.57% |
| Enterprise Value to Invested Capital (EV/IC) |
|
2.76 |
2.71 |
1.81 |
1.66 |
1.36 |
1.99 |
2.09 |
1.38 |
1.30 |
1.26 |
0.85 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.43 |
0.51 |
0.80 |
0.68 |
0.59 |
0.88 |
0.67 |
0.43 |
0.62 |
0.70 |
0.49 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
6.51 |
6.88 |
7.78 |
7.54 |
6.40 |
12.99 |
5.49 |
3.47 |
6.17 |
17.16 |
11.41 |
| Enterprise Value to EBIT (EV/EBIT) |
|
7.00 |
7.47 |
9.86 |
8.55 |
7.42 |
18.13 |
5.97 |
3.82 |
7.20 |
34.99 |
24.38 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
10.13 |
10.95 |
15.05 |
11.94 |
9.31 |
23.00 |
7.79 |
4.80 |
9.28 |
61.38 |
27.95 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
9.22 |
9.38 |
12.74 |
16.49 |
8.70 |
7.69 |
10.25 |
5.31 |
7.32 |
14.47 |
10.59 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
16.43 |
37.61 |
0.00 |
0.00 |
11.82 |
0.00 |
12.27 |
32.81 |
19.98 |
46.25 |
14.01 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.62 |
0.55 |
0.40 |
0.62 |
0.50 |
0.43 |
0.43 |
0.55 |
0.44 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.62 |
0.55 |
0.39 |
0.62 |
0.50 |
0.43 |
0.43 |
0.50 |
0.44 |
| Financial Leverage |
|
-0.31 |
-0.32 |
0.22 |
0.55 |
0.44 |
0.30 |
0.17 |
0.16 |
0.22 |
0.26 |
0.30 |
| Leverage Ratio |
|
1.74 |
1.54 |
1.82 |
2.00 |
1.85 |
1.93 |
2.00 |
1.93 |
1.84 |
1.82 |
1.82 |
| Compound Leverage Factor |
|
1.74 |
1.54 |
1.58 |
1.78 |
1.64 |
1.30 |
1.81 |
1.79 |
1.72 |
1.18 |
0.98 |
| Debt to Total Capital |
|
0.00% |
0.00% |
38.34% |
35.29% |
28.69% |
38.25% |
33.34% |
30.18% |
30.22% |
35.35% |
30.62% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.40% |
0.00% |
1.00% |
0.00% |
0.00% |
0.00% |
0.00% |
3.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
37.94% |
35.29% |
27.68% |
38.25% |
33.34% |
30.18% |
30.22% |
32.35% |
30.62% |
| 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 |
|
100.00% |
100.00% |
61.66% |
64.71% |
71.32% |
61.75% |
66.66% |
69.82% |
69.78% |
64.65% |
69.38% |
| Debt to EBITDA |
|
0.00 |
0.00 |
1.73 |
1.60 |
1.40 |
3.20 |
1.19 |
0.89 |
1.69 |
5.74 |
4.52 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
1.50 |
1.59 |
1.19 |
1.37 |
0.21 |
0.43 |
0.81 |
3.01 |
3.06 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
1.71 |
1.60 |
1.35 |
3.20 |
1.19 |
0.89 |
1.69 |
5.25 |
4.52 |
| Debt to NOPAT |
|
0.00 |
0.00 |
3.34 |
2.53 |
2.03 |
5.67 |
1.69 |
1.23 |
2.55 |
20.52 |
11.07 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
2.90 |
2.51 |
1.74 |
2.43 |
0.30 |
0.60 |
1.21 |
10.77 |
7.50 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
3.31 |
2.53 |
1.96 |
5.67 |
1.69 |
1.23 |
2.55 |
18.78 |
11.07 |
| Altman Z-Score |
|
8.18 |
8.70 |
4.72 |
4.90 |
4.80 |
3.89 |
4.98 |
4.95 |
4.20 |
3.56 |
3.40 |
| 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 |
|
3.26 |
3.02 |
1.88 |
1.82 |
2.08 |
2.38 |
2.60 |
2.10 |
2.52 |
2.44 |
2.42 |
| Quick Ratio |
|
1.68 |
1.63 |
0.96 |
0.82 |
0.99 |
1.71 |
1.69 |
1.03 |
1.23 |
1.27 |
1.12 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
25 |
13 |
-419 |
-28 |
98 |
-104 |
198 |
65 |
108 |
45 |
97 |
| Operating Cash Flow to CapEx |
|
272.63% |
214.84% |
705.35% |
294.20% |
328.54% |
835.27% |
732.41% |
456.26% |
355.68% |
322.65% |
346.51% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
-24.86 |
-1.54 |
5.49 |
-2.77 |
4.91 |
1.57 |
5.26 |
2.13 |
3.76 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
5.77 |
4.57 |
7.46 |
7.22 |
5.87 |
9.70 |
14.37 |
6.82 |
4.98 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
4.95 |
3.02 |
5.19 |
6.35 |
5.07 |
7.57 |
10.33 |
4.71 |
3.54 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
2.71 |
2.59 |
2.39 |
2.06 |
1.84 |
1.67 |
1.92 |
2.21 |
1.44 |
1.23 |
1.23 |
| Accounts Receivable Turnover |
|
14.29 |
14.65 |
16.22 |
13.95 |
12.31 |
12.44 |
15.30 |
19.52 |
16.14 |
16.43 |
14.90 |
| Inventory Turnover |
|
7.75 |
7.35 |
10.00 |
10.18 |
8.47 |
10.64 |
11.36 |
9.29 |
5.83 |
5.59 |
5.83 |
| Fixed Asset Turnover |
|
31.31 |
20.93 |
24.27 |
23.35 |
17.36 |
15.57 |
19.81 |
21.20 |
11.57 |
8.93 |
8.33 |
| Accounts Payable Turnover |
|
26.31 |
22.32 |
21.48 |
21.43 |
20.64 |
19.08 |
19.07 |
20.27 |
15.94 |
17.42 |
17.76 |
| Days Sales Outstanding (DSO) |
|
25.54 |
24.91 |
22.50 |
26.16 |
29.65 |
29.35 |
23.86 |
18.70 |
22.62 |
22.22 |
24.49 |
| Days Inventory Outstanding (DIO) |
|
47.11 |
49.65 |
36.48 |
35.86 |
43.08 |
34.32 |
32.12 |
39.29 |
62.61 |
65.33 |
62.64 |
| Days Payable Outstanding (DPO) |
|
13.88 |
16.35 |
16.99 |
17.03 |
17.69 |
19.13 |
19.14 |
18.01 |
22.90 |
20.95 |
20.55 |
| Cash Conversion Cycle (CCC) |
|
58.77 |
58.21 |
41.99 |
44.99 |
55.05 |
44.54 |
36.84 |
39.98 |
62.33 |
66.60 |
66.58 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
151 |
183 |
683 |
827 |
853 |
1,048 |
1,162 |
1,540 |
1,664 |
1,653 |
1,605 |
| Invested Capital Turnover |
|
6.84 |
5.85 |
3.57 |
2.67 |
2.36 |
2.48 |
3.29 |
3.67 |
2.18 |
1.79 |
1.72 |
| Increase / (Decrease) in Invested Capital |
|
16 |
32 |
501 |
143 |
26 |
194 |
114 |
378 |
125 |
-11 |
-49 |
| Enterprise Value (EV) |
|
417 |
495 |
1,237 |
1,375 |
1,164 |
2,080 |
2,433 |
2,125 |
2,157 |
2,082 |
1,365 |
| Market Capitalization |
|
487 |
580 |
998 |
1,086 |
947 |
1,860 |
2,339 |
1,861 |
1,874 |
1,717 |
999 |
| Book Value per Share |
|
$8.20 |
$9.98 |
$13.98 |
$16.95 |
$20.00 |
$24.55 |
$31.46 |
$39.77 |
$45.29 |
$43.98 |
$43.69 |
| Tangible Book Value per Share |
|
$8.16 |
$9.93 |
($0.93) |
($0.18) |
$3.20 |
$2.21 |
$9.48 |
$9.65 |
$11.64 |
$10.71 |
$10.12 |
| Total Capital |
|
221 |
268 |
716 |
826 |
887 |
1,340 |
1,586 |
1,809 |
1,961 |
1,970 |
1,765 |
| Total Debt |
|
0.00 |
0.00 |
275 |
291 |
254 |
513 |
529 |
546 |
592 |
696 |
541 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
272 |
291 |
245 |
513 |
529 |
546 |
592 |
637 |
541 |
| Net Debt |
|
-70 |
-86 |
239 |
289 |
217 |
220 |
94 |
264 |
283 |
365 |
367 |
| Capital Expenditures (CapEx) |
|
17 |
25 |
14 |
28 |
41 |
32 |
32 |
88 |
83 |
45 |
37 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
114 |
102 |
114 |
165 |
184 |
121 |
217 |
290 |
291 |
312 |
291 |
| Debt-free Net Working Capital (DFNWC) |
|
185 |
188 |
150 |
168 |
222 |
413 |
652 |
572 |
601 |
643 |
465 |
| Net Working Capital (NWC) |
|
185 |
188 |
147 |
168 |
213 |
413 |
652 |
572 |
601 |
584 |
465 |
| Net Nonoperating Expense (NNE) |
|
-0.08 |
-0.31 |
11 |
13 |
13 |
29 |
31 |
52 |
17 |
21 |
23 |
| Net Nonoperating Obligations (NNO) |
|
-70 |
-86 |
242 |
292 |
221 |
220 |
105 |
277 |
296 |
380 |
380 |
| Total Depreciation and Amortization (D&A) |
|
4.51 |
5.75 |
34 |
21 |
25 |
45 |
35 |
56 |
50 |
62 |
64 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
11.71% |
10.47% |
7.36% |
8.20% |
9.29% |
5.12% |
5.98% |
5.84% |
8.33% |
10.50% |
10.40% |
| Debt-free Net Working Capital to Revenue |
|
18.90% |
19.24% |
9.68% |
8.32% |
11.17% |
17.54% |
17.95% |
11.53% |
17.21% |
21.63% |
16.62% |
| Net Working Capital to Revenue |
|
18.90% |
19.24% |
9.50% |
8.32% |
10.72% |
17.54% |
17.95% |
11.53% |
17.21% |
19.64% |
16.62% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$1.53 |
$1.69 |
$2.33 |
$3.24 |
$3.55 |
$1.85 |
$8.41 |
$12.03 |
$7.12 |
$0.44 |
$0.91 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
26.94M |
26.93M |
30.65M |
31.60M |
31.54M |
33.24M |
33.53M |
32.48M |
30.30M |
29.20M |
28.20M |
| Adjusted Diluted Earnings per Share |
|
$1.52 |
$1.68 |
$2.32 |
$3.22 |
$3.52 |
$1.84 |
$8.28 |
$11.84 |
$6.23 |
$0.44 |
$0.91 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
27.05M |
27.03M |
30.77M |
31.81M |
31.72M |
33.45M |
34.06M |
32.99M |
35.40M |
29.50M |
28.30M |
| 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 |
|
26.98M |
26.90M |
31.63M |
31.63M |
31.63M |
33.76M |
33.46M |
30.51M |
29.89M |
28.92M |
28.21M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
41 |
45 |
82 |
115 |
125 |
90 |
313 |
443 |
233 |
91 |
49 |
| Normalized NOPAT Margin |
|
4.24% |
4.63% |
5.31% |
5.71% |
6.29% |
3.84% |
8.61% |
8.93% |
6.66% |
3.07% |
1.75% |
| Pre Tax Income Margin |
|
6.10% |
6.79% |
7.02% |
7.07% |
7.00% |
3.28% |
10.12% |
10.38% |
8.00% |
1.29% |
1.08% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
7.45 |
8.82 |
8.74 |
3.06 |
10.10 |
13.46 |
14.62 |
2.82 |
2.16 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
4.88 |
6.31 |
6.97 |
2.41 |
7.74 |
10.72 |
11.34 |
1.61 |
1.89 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
6.63 |
7.26 |
6.47 |
2.20 |
9.29 |
11.34 |
10.58 |
0.71 |
0.73 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
4.06 |
4.76 |
4.70 |
1.55 |
6.93 |
8.60 |
7.30 |
-0.51 |
0.45 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
23.70% |
23.94% |
17.86% |
12.44% |
12.23% |
23.74% |
5.75% |
6.09% |
15.38% |
283.08% |
151.36% |
| Augmented Payout Ratio |
|
39.51% |
30.68% |
20.00% |
18.78% |
19.54% |
26.74% |
22.63% |
60.96% |
40.90% |
856.15% |
360.31% |