| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
2.66% |
-5.23% |
-0.49% |
4.51% |
0.22% |
1.75% |
6.01% |
7.28% |
-3.03% |
-7.27% |
-10.43% |
| EBITDA Growth |
|
8.25% |
-9.92% |
5.67% |
3.87% |
-21.61% |
-64.89% |
187.96% |
12.71% |
-36.11% |
-86.29% |
755.76% |
| EBIT Growth |
|
14.34% |
-21.25% |
10.32% |
9.20% |
0.82% |
-116.65% |
609.52% |
18.10% |
-69.13% |
-294.85% |
241.57% |
| NOPAT Growth |
|
9.93% |
-15.88% |
-19.85% |
65.36% |
-14.88% |
-121.47% |
511.43% |
-0.79% |
-81.24% |
25.72% |
256.50% |
| Net Income Growth |
|
10.19% |
-17.58% |
-22.05% |
69.11% |
-12.45% |
-144.15% |
299.57% |
0.04% |
-88.38% |
-1,262.42% |
142.01% |
| EPS Growth |
|
10.00% |
-16.50% |
-21.37% |
70.26% |
-12.35% |
-145.36% |
299.24% |
-0.38% |
-88.17% |
-1,277.42% |
141.92% |
| Operating Cash Flow Growth |
|
1.98% |
-1.45% |
-10.02% |
21.41% |
-34.39% |
14.99% |
24.78% |
-5.79% |
-18.29% |
-25.06% |
-2.43% |
| Free Cash Flow Firm Growth |
|
132.69% |
-3.62% |
-58.27% |
44.84% |
-106.93% |
343.28% |
-778.86% |
192.81% |
117.10% |
-17.94% |
-40.44% |
| Invested Capital Growth |
|
-3.46% |
-5.15% |
2.45% |
5.43% |
13.50% |
-3.90% |
20.77% |
0.54% |
-15.66% |
-14.41% |
2.76% |
| Revenue Q/Q Growth |
|
-0.84% |
-0.42% |
1.05% |
1.41% |
0.78% |
-0.90% |
3.28% |
0.45% |
-0.96% |
-2.99% |
-1.52% |
| EBITDA Q/Q Growth |
|
2.02% |
-1.68% |
4.88% |
2.93% |
-23.10% |
-63.93% |
389.00% |
0.42% |
14.86% |
-46.06% |
-3.30% |
| EBIT Q/Q Growth |
|
2.95% |
-6.15% |
11.26% |
7.87% |
4.27% |
-117.84% |
950.27% |
0.93% |
124.84% |
-28.67% |
-0.95% |
| NOPAT Q/Q Growth |
|
6.91% |
-7.49% |
14.77% |
-0.02% |
5.63% |
-124.01% |
712.59% |
3.90% |
30.52% |
-20.76% |
113.51% |
| Net Income Q/Q Growth |
|
6.64% |
-8.01% |
12.31% |
4.00% |
5.77% |
-150.54% |
390.03% |
1.24% |
316.36% |
-27.40% |
103.62% |
| EPS Q/Q Growth |
|
6.83% |
-7.81% |
12.72% |
4.08% |
5.82% |
-151.36% |
392.22% |
1.16% |
282.35% |
-27.62% |
109.59% |
| Operating Cash Flow Q/Q Growth |
|
1.88% |
10.19% |
-31.91% |
38.31% |
2.88% |
0.30% |
1.57% |
-6.73% |
18.24% |
-16.18% |
-13.99% |
| Free Cash Flow Firm Q/Q Growth |
|
103.31% |
-4.78% |
-40.86% |
1.69% |
84.29% |
200.96% |
-92.31% |
-6.12% |
203.27% |
-23.59% |
-37.92% |
| Invested Capital Q/Q Growth |
|
-10.92% |
-11.53% |
-6.11% |
-5.96% |
-7.60% |
-19.77% |
-5.90% |
-5.13% |
-16.44% |
-15.01% |
-0.15% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
72.58% |
73.01% |
70.86% |
70.43% |
69.18% |
67.73% |
67.79% |
66.36% |
65.71% |
69.05% |
74.29% |
| EBITDA Margin |
|
27.63% |
26.26% |
27.89% |
27.72% |
21.68% |
7.48% |
20.32% |
21.35% |
14.07% |
2.08% |
20.48% |
| Operating Margin |
|
13.05% |
10.89% |
12.31% |
12.89% |
12.44% |
-2.96% |
9.56% |
10.53% |
2.77% |
2.79% |
13.20% |
| EBIT Margin |
|
13.14% |
10.92% |
12.11% |
12.65% |
12.73% |
-2.08% |
10.01% |
11.02% |
3.51% |
-7.37% |
11.65% |
| Profit (Net Income) Margin |
|
9.71% |
8.44% |
6.61% |
10.70% |
9.35% |
-4.06% |
7.64% |
7.12% |
0.85% |
-10.70% |
5.02% |
| Tax Burden Percent |
|
78.45% |
83.40% |
59.46% |
89.84% |
79.01% |
117.74% |
84.28% |
70.74% |
52.06% |
107.10% |
58.90% |
| Interest Burden Percent |
|
94.15% |
92.69% |
91.86% |
94.16% |
92.96% |
165.45% |
90.54% |
91.37% |
46.72% |
135.50% |
73.11% |
| Effective Tax Rate |
|
21.55% |
16.60% |
40.54% |
10.16% |
20.99% |
0.00% |
15.72% |
29.26% |
47.94% |
0.00% |
41.10% |
| Return on Invested Capital (ROIC) |
|
13.60% |
11.95% |
9.72% |
15.46% |
12.01% |
-2.47% |
9.40% |
8.50% |
1.73% |
2.56% |
9.02% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
9.79% |
7.79% |
5.30% |
9.12% |
8.98% |
-9.44% |
8.23% |
7.54% |
-0.28% |
-41.39% |
2.41% |
| Return on Net Nonoperating Assets (RNNOA) |
|
2.22% |
1.99% |
1.42% |
2.06% |
2.18% |
-4.84% |
5.87% |
4.78% |
-0.15% |
-25.00% |
2.26% |
| Return on Equity (ROE) |
|
15.81% |
13.94% |
11.14% |
17.52% |
14.19% |
-7.31% |
15.27% |
13.28% |
1.58% |
-22.45% |
11.28% |
| Cash Return on Invested Capital (CROIC) |
|
17.11% |
17.23% |
7.30% |
10.17% |
-0.64% |
1.50% |
-9.42% |
7.97% |
18.71% |
18.08% |
6.29% |
| Operating Return on Assets (OROA) |
|
7.88% |
6.37% |
7.53% |
8.34% |
7.92% |
-1.25% |
5.87% |
6.74% |
2.19% |
-4.73% |
7.22% |
| Return on Assets (ROA) |
|
5.82% |
4.92% |
4.11% |
7.06% |
5.81% |
-2.43% |
4.48% |
4.36% |
0.53% |
-6.87% |
3.11% |
| Return on Common Equity (ROCE) |
|
15.81% |
13.94% |
11.14% |
17.52% |
14.19% |
-7.31% |
15.27% |
13.26% |
1.57% |
-22.45% |
11.28% |
| Return on Equity Simple (ROE_SIMPLE) |
|
16.76% |
14.06% |
11.33% |
16.14% |
14.24% |
-7.96% |
13.59% |
12.98% |
1.65% |
-27.08% |
11.19% |
| Net Operating Profit after Tax (NOPAT) |
|
186 |
157 |
126 |
208 |
177 |
-38 |
156 |
155 |
29 |
37 |
130 |
| NOPAT Margin |
|
10.23% |
9.08% |
7.32% |
11.58% |
9.83% |
-2.07% |
8.05% |
7.45% |
1.44% |
1.95% |
7.77% |
| Net Nonoperating Expense Percent (NNEP) |
|
3.80% |
4.16% |
4.42% |
6.34% |
3.03% |
6.97% |
1.17% |
0.96% |
2.00% |
43.95% |
6.61% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
8.41% |
| Cost of Revenue to Revenue |
|
27.42% |
26.99% |
29.14% |
29.57% |
30.82% |
32.27% |
32.21% |
33.64% |
34.29% |
30.95% |
25.71% |
| SG&A Expenses to Revenue |
|
55.15% |
57.58% |
54.89% |
53.07% |
53.53% |
54.46% |
52.67% |
51.83% |
51.36% |
54.11% |
56.48% |
| 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 |
|
59.54% |
62.11% |
58.55% |
57.55% |
56.74% |
70.69% |
58.24% |
55.83% |
62.95% |
66.26% |
61.09% |
| Earnings before Interest and Taxes (EBIT) |
|
239 |
189 |
208 |
227 |
229 |
-38 |
194 |
229 |
71 |
-138 |
195 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
503 |
454 |
479 |
498 |
390 |
137 |
394 |
445 |
284 |
39 |
344 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
2.41 |
2.15 |
2.40 |
2.59 |
1.89 |
2.15 |
2.62 |
2.29 |
1.95 |
2.76 |
3.12 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
|
1.39 |
1.29 |
1.40 |
1.72 |
1.24 |
1.00 |
1.47 |
1.25 |
1.01 |
1.09 |
1.40 |
| Price to Earnings (P/E) |
|
14.35 |
15.30 |
21.21 |
16.07 |
13.24 |
0.00 |
19.28 |
17.61 |
118.30 |
0.00 |
27.92 |
| Dividend Yield |
|
2.68% |
3.11% |
3.66% |
2.38% |
4.24% |
4.17% |
2.68% |
2.94% |
3.78% |
3.76% |
3.23% |
| Earnings Yield |
|
6.97% |
6.54% |
4.71% |
6.22% |
7.55% |
0.00% |
5.19% |
5.68% |
0.85% |
0.00% |
3.58% |
| Enterprise Value to Invested Capital (EV/IC) |
|
2.10 |
1.93 |
2.07 |
2.37 |
1.67 |
1.60 |
1.97 |
1.80 |
1.74 |
2.07 |
2.09 |
| Enterprise Value to Revenue (EV/Rev) |
|
1.55 |
1.43 |
1.58 |
1.83 |
1.45 |
1.31 |
1.85 |
1.58 |
1.33 |
1.46 |
1.83 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
5.62 |
5.45 |
5.67 |
6.59 |
6.70 |
17.54 |
9.09 |
7.42 |
9.43 |
70.14 |
8.92 |
| Enterprise Value to EBIT (EV/EBIT) |
|
11.82 |
13.11 |
13.06 |
14.43 |
11.41 |
0.00 |
18.46 |
14.37 |
37.83 |
0.00 |
15.68 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
15.18 |
15.75 |
21.61 |
15.77 |
14.77 |
0.00 |
22.94 |
21.26 |
92.11 |
74.67 |
23.49 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
7.97 |
7.06 |
8.63 |
8.57 |
10.42 |
8.33 |
9.96 |
9.73 |
9.67 |
13.16 |
15.12 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
12.06 |
10.92 |
28.77 |
23.97 |
0.00 |
104.18 |
0.00 |
22.70 |
8.50 |
10.55 |
33.66 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.71 |
0.58 |
0.36 |
0.30 |
0.41 |
0.91 |
0.75 |
0.69 |
0.72 |
1.05 |
1.06 |
| Long-Term Debt to Equity |
|
0.62 |
0.58 |
0.36 |
0.30 |
0.41 |
0.90 |
0.74 |
0.67 |
0.71 |
1.04 |
1.05 |
| Financial Leverage |
|
0.23 |
0.26 |
0.27 |
0.23 |
0.24 |
0.51 |
0.71 |
0.63 |
0.54 |
0.60 |
0.94 |
| Leverage Ratio |
|
2.72 |
2.83 |
2.71 |
2.48 |
2.44 |
3.01 |
3.41 |
3.05 |
2.96 |
3.27 |
3.63 |
| Compound Leverage Factor |
|
2.56 |
2.63 |
2.49 |
2.34 |
2.27 |
4.98 |
3.08 |
2.79 |
1.38 |
4.43 |
2.65 |
| Debt to Total Capital |
|
41.55% |
36.84% |
26.68% |
23.22% |
28.84% |
47.68% |
42.95% |
40.79% |
41.73% |
51.15% |
51.52% |
| Short-Term Debt to Total Capital |
|
5.54% |
0.00% |
0.00% |
0.00% |
0.00% |
0.58% |
0.65% |
0.97% |
0.28% |
0.50% |
0.64% |
| Long-Term Debt to Total Capital |
|
36.01% |
36.84% |
26.68% |
23.22% |
28.84% |
47.10% |
42.30% |
39.82% |
41.45% |
50.66% |
50.88% |
| 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 |
|
58.45% |
63.16% |
73.32% |
76.78% |
71.16% |
52.32% |
57.05% |
59.02% |
58.27% |
48.85% |
48.48% |
| Debt to EBITDA |
|
1.49 |
1.33 |
0.76 |
0.72 |
1.23 |
5.66 |
2.08 |
1.77 |
2.63 |
19.89 |
2.33 |
| Net Debt to EBITDA |
|
0.58 |
0.53 |
0.64 |
0.38 |
0.99 |
4.18 |
1.84 |
1.54 |
2.26 |
17.75 |
2.08 |
| Long-Term Debt to EBITDA |
|
1.29 |
1.33 |
0.76 |
0.72 |
1.23 |
5.59 |
2.05 |
1.73 |
2.62 |
19.70 |
2.30 |
| Debt to NOPAT |
|
4.02 |
3.86 |
2.90 |
1.73 |
2.71 |
-20.39 |
5.25 |
5.07 |
25.72 |
21.17 |
6.13 |
| Net Debt to NOPAT |
|
1.57 |
1.54 |
2.44 |
0.91 |
2.18 |
-15.07 |
4.66 |
4.43 |
22.05 |
18.90 |
5.47 |
| Long-Term Debt to NOPAT |
|
3.49 |
3.86 |
2.90 |
1.73 |
2.71 |
-20.15 |
5.18 |
4.95 |
25.54 |
20.97 |
6.05 |
| Altman Z-Score |
|
2.37 |
2.27 |
2.55 |
2.76 |
2.39 |
1.70 |
2.07 |
2.20 |
2.02 |
1.77 |
2.25 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.16% |
0.17% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.92 |
0.86 |
0.46 |
0.55 |
0.57 |
0.66 |
0.53 |
0.57 |
0.60 |
0.52 |
0.54 |
| Quick Ratio |
|
0.75 |
0.68 |
0.31 |
0.44 |
0.45 |
0.55 |
0.41 |
0.45 |
0.47 |
0.35 |
0.38 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
235 |
226 |
94 |
137 |
-9.48 |
23 |
-157 |
145 |
315 |
259 |
91 |
| Operating Cash Flow to CapEx |
|
513.77% |
405.05% |
299.74% |
334.71% |
325.05% |
325.57% |
464.97% |
396.76% |
422.56% |
272.92% |
329.56% |
| Free Cash Flow to Firm to Interest Expense |
|
13.75 |
13.54 |
5.58 |
10.30 |
-0.59 |
0.92 |
-8.52 |
7.34 |
8.36 |
5.28 |
1.73 |
| Operating Cash Flow to Interest Expense |
|
20.80 |
20.95 |
18.59 |
28.80 |
15.56 |
11.56 |
19.58 |
17.12 |
7.34 |
4.24 |
3.86 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
16.75 |
15.78 |
12.39 |
20.20 |
10.77 |
8.01 |
15.37 |
12.81 |
5.60 |
2.68 |
2.69 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.60 |
0.58 |
0.62 |
0.66 |
0.62 |
0.60 |
0.59 |
0.61 |
0.62 |
0.64 |
0.62 |
| Accounts Receivable Turnover |
|
12.28 |
10.97 |
9.65 |
8.96 |
6.94 |
5.95 |
6.25 |
6.47 |
6.29 |
7.01 |
7.41 |
| Inventory Turnover |
|
7.18 |
7.67 |
9.48 |
12.16 |
14.78 |
14.93 |
14.52 |
17.71 |
20.58 |
20.36 |
17.57 |
| Fixed Asset Turnover |
|
9.55 |
8.47 |
7.51 |
6.74 |
6.22 |
6.24 |
6.69 |
7.52 |
7.79 |
8.52 |
9.46 |
| Accounts Payable Turnover |
|
3.29 |
2.85 |
4.13 |
6.38 |
6.13 |
6.40 |
6.60 |
8.09 |
8.56 |
8.28 |
7.40 |
| Days Sales Outstanding (DSO) |
|
29.73 |
33.27 |
37.84 |
40.75 |
52.62 |
61.38 |
58.37 |
56.38 |
58.01 |
52.06 |
49.24 |
| Days Inventory Outstanding (DIO) |
|
50.87 |
47.59 |
38.49 |
30.02 |
24.70 |
24.45 |
25.14 |
20.61 |
17.74 |
17.93 |
20.77 |
| Days Payable Outstanding (DPO) |
|
111.03 |
128.28 |
88.39 |
57.20 |
59.57 |
57.02 |
55.30 |
45.12 |
42.63 |
44.07 |
49.33 |
| Cash Conversion Cycle (CCC) |
|
-30.43 |
-47.43 |
-12.06 |
13.57 |
17.74 |
28.81 |
28.21 |
31.87 |
33.12 |
25.92 |
20.68 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
1,348 |
1,278 |
1,310 |
1,381 |
1,567 |
1,506 |
1,819 |
1,829 |
1,543 |
1,320 |
1,466 |
| Invested Capital Turnover |
|
1.33 |
1.32 |
1.33 |
1.34 |
1.22 |
1.19 |
1.17 |
1.14 |
1.20 |
1.31 |
1.16 |
| Increase / (Decrease) in Invested Capital |
|
-48 |
-69 |
31 |
71 |
186 |
-61 |
313 |
9.82 |
-286 |
-222 |
39 |
| Enterprise Value (EV) |
|
2,831 |
2,472 |
2,717 |
3,278 |
2,614 |
2,403 |
3,586 |
3,298 |
2,680 |
2,732 |
3,064 |
| Market Capitalization |
|
2,538 |
2,230 |
2,411 |
3,088 |
2,228 |
1,830 |
2,858 |
2,611 |
2,039 |
2,040 |
2,350 |
| Book Value per Share |
|
$17.97 |
$17.97 |
$17.49 |
$20.74 |
$20.66 |
$15.17 |
$19.53 |
$20.44 |
$18.85 |
$13.51 |
$13.97 |
| Tangible Book Value per Share |
|
($14.05) |
($13.71) |
($14.08) |
($11.80) |
($13.64) |
($19.15) |
($21.99) |
($19.65) |
($18.28) |
($17.67) |
($17.91) |
| Total Capital |
|
1,805 |
1,642 |
1,368 |
1,551 |
1,660 |
1,625 |
1,913 |
1,929 |
1,793 |
1,514 |
1,552 |
| Total Debt |
|
750 |
605 |
365 |
360 |
479 |
775 |
822 |
787 |
748 |
775 |
799 |
| Total Long-Term Debt |
|
650 |
605 |
365 |
360 |
479 |
766 |
809 |
768 |
743 |
767 |
789 |
| Net Debt |
|
293 |
241 |
306 |
190 |
386 |
573 |
728 |
687 |
642 |
691 |
714 |
| Capital Expenditures (CapEx) |
|
69 |
86 |
105 |
114 |
77 |
89 |
77 |
85 |
66 |
76 |
61 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-420 |
-475 |
-487 |
-564 |
-473 |
-505 |
-544 |
-500 |
-456 |
-495 |
-457 |
| Debt-free Net Working Capital (DFNWC) |
|
37 |
-111 |
-428 |
-394 |
-380 |
-303 |
-450 |
-400 |
-349 |
-412 |
-371 |
| Net Working Capital (NWC) |
|
-63 |
-111 |
-428 |
-394 |
-380 |
-312 |
-463 |
-419 |
-354 |
-419 |
-381 |
| Net Nonoperating Expense (NNE) |
|
9.63 |
11 |
12 |
16 |
8.72 |
36 |
8.09 |
6.80 |
12 |
237 |
46 |
| Net Nonoperating Obligations (NNO) |
|
293 |
241 |
306 |
190 |
386 |
656 |
728 |
687 |
498 |
581 |
714 |
| Total Depreciation and Amortization (D&A) |
|
264 |
265 |
271 |
271 |
161 |
175 |
200 |
215 |
213 |
177 |
148 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-23.06% |
-27.50% |
-28.32% |
-31.41% |
-26.26% |
-27.60% |
-28.02% |
-24.01% |
-22.57% |
-26.43% |
-27.23% |
| Debt-free Net Working Capital to Revenue |
|
2.04% |
-6.43% |
-24.91% |
-21.96% |
-21.10% |
-16.54% |
-23.19% |
-19.19% |
-17.29% |
-21.98% |
-22.11% |
| Net Working Capital to Revenue |
|
-3.44% |
-6.43% |
-24.91% |
-21.96% |
-21.10% |
-17.05% |
-23.83% |
-20.09% |
-17.54% |
-22.38% |
-22.71% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$3.01 |
$2.51 |
$1.98 |
$3.37 |
$2.94 |
($1.32) |
$2.65 |
$2.66 |
$0.31 |
($3.65) |
$1.56 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
58.73M |
58.00M |
57.34M |
57.04M |
57.19M |
56.21M |
55.93M |
55.76M |
55.56M |
54.95M |
54.05M |
| Adjusted Diluted Earnings per Share |
|
$2.97 |
$2.48 |
$1.95 |
$3.32 |
$2.91 |
($1.32) |
$2.63 |
$2.62 |
$0.31 |
($3.65) |
$1.53 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
59.59M |
58.73M |
58.20M |
57.89M |
57.84M |
56.21M |
56.46M |
56.60M |
56.36M |
54.95M |
54.83M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$2.94 |
($1.32) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
58.86M |
57.58M |
57.20M |
57.50M |
56.63M |
55.86M |
55.85M |
55.75M |
55.28M |
54.43M |
53.39M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
209 |
181 |
134 |
237 |
179 |
126 |
184 |
154 |
107 |
157 |
145 |
| Normalized NOPAT Margin |
|
11.47% |
10.47% |
7.78% |
13.19% |
9.97% |
6.91% |
9.50% |
7.40% |
5.29% |
8.36% |
8.67% |
| Pre Tax Income Margin |
|
12.37% |
10.12% |
11.12% |
11.91% |
11.83% |
-3.44% |
9.06% |
10.07% |
1.64% |
-9.99% |
8.52% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
14.02 |
11.29 |
12.28 |
17.12 |
14.21 |
-1.53 |
10.57 |
11.59 |
1.88 |
-2.82 |
3.72 |
| NOPAT to Interest Expense |
|
10.92 |
9.39 |
7.42 |
15.66 |
10.98 |
-1.52 |
8.50 |
7.83 |
0.77 |
0.75 |
2.48 |
| EBIT Less CapEx to Interest Expense |
|
9.98 |
6.12 |
6.08 |
8.51 |
9.42 |
-5.08 |
6.36 |
7.27 |
0.14 |
-4.37 |
2.55 |
| NOPAT Less CapEx to Interest Expense |
|
6.87 |
4.22 |
1.22 |
7.06 |
6.19 |
-5.07 |
4.29 |
3.52 |
-0.97 |
-0.81 |
1.31 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
38.73% |
47.95% |
62.96% |
38.27% |
45.02% |
-103.19% |
51.90% |
52.06% |
448.55% |
-38.42% |
90.42% |
| Augmented Payout Ratio |
|
73.77% |
95.95% |
107.24% |
58.92% |
80.67% |
-165.91% |
62.53% |
72.28% |
651.65% |
-60.91% |
162.22% |