Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
13.62% |
2.07% |
1.25% |
4.68% |
9.46% |
-3.41% |
-1.61% |
28.09% |
33.53% |
-11.96% |
-5.61% |
EBITDA Growth |
|
184.86% |
118.48% |
-20.09% |
18.32% |
24.35% |
-14.92% |
29.60% |
84.96% |
31.41% |
-38.55% |
11.67% |
EBIT Growth |
|
217.69% |
3.97% |
-57.92% |
77.43% |
58.83% |
-37.20% |
78.06% |
179.16% |
39.67% |
-53.77% |
19.19% |
NOPAT Growth |
|
192.25% |
2.82% |
-51.75% |
216.28% |
22.41% |
-43.03% |
52.49% |
182.56% |
40.25% |
-56.14% |
47.57% |
Net Income Growth |
|
192.06% |
-2.87% |
-58.42% |
220.21% |
12.62% |
-40.55% |
77.82% |
200.31% |
39.66% |
-34.46% |
-10.99% |
EPS Growth |
|
186.44% |
-1.18% |
-57.49% |
216.90% |
11.56% |
-39.84% |
78.15% |
196.65% |
46.49% |
-32.16% |
-7.94% |
Operating Cash Flow Growth |
|
53.75% |
3.73% |
-24.94% |
35.71% |
68.09% |
-33.28% |
20.91% |
57.05% |
45.53% |
-31.57% |
-11.27% |
Free Cash Flow Firm Growth |
|
368.41% |
-183.00% |
-76.45% |
97.97% |
7,861.20% |
-105.24% |
1,723.51% |
-172.61% |
257.40% |
-75.56% |
-188.18% |
Invested Capital Growth |
|
-1.20% |
18.38% |
16.98% |
10.82% |
-4.15% |
7.82% |
-3.21% |
38.49% |
17.96% |
8.51% |
16.57% |
Revenue Q/Q Growth |
|
3.42% |
-0.62% |
1.51% |
0.80% |
2.10% |
-1.87% |
3.48% |
4.29% |
3.97% |
-1.64% |
-2.06% |
EBITDA Q/Q Growth |
|
7.90% |
82.45% |
225.61% |
248.89% |
2.67% |
-15.33% |
25.21% |
15.66% |
-5.42% |
5.33% |
-6.67% |
EBIT Q/Q Growth |
|
8.31% |
-14.18% |
-14.83% |
37.48% |
5.24% |
-36.73% |
74.56% |
22.66% |
-7.64% |
8.59% |
-11.50% |
NOPAT Q/Q Growth |
|
8.15% |
-15.15% |
-1.10% |
115.15% |
-13.63% |
-38.89% |
60.59% |
22.40% |
-8.50% |
8.96% |
-7.63% |
Net Income Q/Q Growth |
|
10.00% |
-17.56% |
-15.43% |
141.40% |
-24.02% |
-34.27% |
70.76% |
24.18% |
-8.63% |
6.23% |
-10.20% |
EPS Q/Q Growth |
|
8.33% |
-17.73% |
-13.41% |
139.36% |
-24.40% |
-34.06% |
70.25% |
24.30% |
-7.52% |
7.02% |
-10.10% |
Operating Cash Flow Q/Q Growth |
|
-1.16% |
2.75% |
-5.85% |
27.69% |
11.45% |
-22.48% |
12.18% |
10.39% |
8.08% |
2.23% |
-19.81% |
Free Cash Flow Firm Q/Q Growth |
|
-7.72% |
-473.90% |
27.67% |
95.71% |
71.05% |
-108.89% |
74.24% |
-140.20% |
171.41% |
-44.20% |
-253.95% |
Invested Capital Q/Q Growth |
|
2.54% |
11.14% |
4.45% |
4.60% |
-4.03% |
1.87% |
-0.01% |
39.71% |
-0.81% |
1.78% |
3.21% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
EBITDA Margin |
|
2.96% |
6.33% |
5.00% |
5.65% |
6.42% |
5.65% |
7.45% |
10.75% |
10.58% |
7.39% |
8.74% |
Operating Margin |
|
2.65% |
2.83% |
1.26% |
2.17% |
3.53% |
2.13% |
3.34% |
7.35% |
7.85% |
3.90% |
5.85% |
EBIT Margin |
|
2.79% |
2.84% |
1.18% |
2.00% |
2.91% |
1.89% |
3.42% |
7.46% |
7.80% |
4.09% |
5.17% |
Profit (Net Income) Margin |
|
1.77% |
1.68% |
0.69% |
2.11% |
2.17% |
1.34% |
2.42% |
5.67% |
5.93% |
4.41% |
4.16% |
Tax Burden Percent |
|
65.40% |
61.67% |
65.94% |
115.80% |
79.71% |
77.68% |
76.87% |
78.19% |
76.80% |
104.56% |
79.54% |
Interest Burden Percent |
|
96.79% |
95.89% |
88.64% |
91.08% |
93.82% |
91.12% |
91.97% |
97.26% |
99.02% |
103.11% |
101.22% |
Effective Tax Rate |
|
34.60% |
38.33% |
34.06% |
-15.80% |
20.29% |
22.32% |
23.13% |
22.93% |
24.12% |
23.94% |
20.74% |
Return on Invested Capital (ROIC) |
|
9.29% |
8.80% |
3.61% |
10.05% |
11.95% |
6.69% |
10.00% |
24.08% |
26.68% |
10.37% |
13.58% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
7.61% |
12.51% |
-9.96% |
-3.81% |
-33.63% |
6,688.10% |
21.09% |
24.90% |
25.26% |
102.91% |
0.27% |
Return on Net Nonoperating Assets (RNNOA) |
|
-0.75% |
-1.00% |
-0.47% |
-0.50% |
-2.12% |
-1.29% |
-1.06% |
0.22% |
1.99% |
5.96% |
0.03% |
Return on Equity (ROE) |
|
8.54% |
7.80% |
3.14% |
9.55% |
9.83% |
5.40% |
8.93% |
24.30% |
28.67% |
16.33% |
13.61% |
Cash Return on Invested Capital (CROIC) |
|
10.50% |
-8.03% |
-12.04% |
-0.21% |
16.19% |
-0.83% |
13.25% |
-8.20% |
10.20% |
2.21% |
-1.73% |
Operating Return on Assets (OROA) |
|
6.80% |
6.35% |
2.51% |
4.28% |
6.19% |
3.54% |
5.86% |
14.43% |
17.02% |
7.28% |
8.79% |
Return on Assets (ROA) |
|
4.31% |
3.75% |
1.47% |
4.51% |
4.63% |
2.51% |
4.15% |
10.97% |
12.95% |
7.85% |
7.08% |
Return on Common Equity (ROCE) |
|
8.54% |
7.80% |
3.14% |
9.55% |
9.83% |
5.40% |
8.93% |
24.30% |
28.67% |
16.33% |
13.61% |
Return on Equity Simple (ROE_SIMPLE) |
|
8.23% |
7.62% |
3.11% |
9.17% |
9.37% |
5.24% |
8.58% |
22.98% |
25.90% |
15.73% |
13.24% |
Net Operating Profit after Tax (NOPAT) |
|
45 |
47 |
22 |
71 |
87 |
50 |
76 |
213 |
299 |
131 |
194 |
NOPAT Margin |
|
1.73% |
1.75% |
0.83% |
2.51% |
2.81% |
1.66% |
2.57% |
5.67% |
5.95% |
2.97% |
4.64% |
Net Nonoperating Expense Percent (NNEP) |
|
1.68% |
-3.70% |
13.57% |
13.86% |
45.58% |
-6,681.41% |
-11.10% |
-0.82% |
1.42% |
-92.54% |
13.31% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
19.14% |
7.97% |
11.44% |
Cost of Revenue to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
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 |
|
97.35% |
97.17% |
98.74% |
97.83% |
96.47% |
97.87% |
96.66% |
92.65% |
92.16% |
96.10% |
94.15% |
Earnings before Interest and Taxes (EBIT) |
|
73 |
76 |
32 |
57 |
90 |
56 |
101 |
281 |
392 |
181 |
216 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
77 |
169 |
135 |
160 |
199 |
169 |
219 |
405 |
532 |
327 |
365 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
1.97 |
0.87 |
1.11 |
1.34 |
1.18 |
0.89 |
1.28 |
3.25 |
1.47 |
2.28 |
1.66 |
Price to Tangible Book Value (P/TBV) |
|
2.69 |
1.24 |
1.63 |
1.86 |
1.56 |
1.11 |
1.55 |
6.01 |
2.31 |
3.38 |
2.37 |
Price to Revenue (P/Rev) |
|
0.42 |
0.19 |
0.25 |
0.31 |
0.27 |
0.23 |
0.36 |
0.80 |
0.34 |
0.64 |
0.52 |
Price to Earnings (P/E) |
|
23.97 |
11.44 |
35.69 |
14.60 |
12.55 |
17.06 |
14.96 |
14.14 |
5.68 |
14.48 |
12.54 |
Dividend Yield |
|
0.35% |
1.32% |
1.23% |
0.94% |
0.97% |
1.20% |
0.76% |
0.27% |
0.81% |
0.40% |
0.52% |
Earnings Yield |
|
4.17% |
8.74% |
2.80% |
6.85% |
7.97% |
5.86% |
6.68% |
7.07% |
17.61% |
6.91% |
7.98% |
Enterprise Value to Invested Capital (EV/IC) |
|
2.13 |
0.87 |
1.10 |
1.30 |
1.18 |
0.89 |
1.32 |
3.03 |
1.47 |
2.20 |
1.56 |
Enterprise Value to Revenue (EV/Rev) |
|
0.39 |
0.19 |
0.27 |
0.34 |
0.27 |
0.23 |
0.33 |
0.83 |
0.35 |
0.66 |
0.58 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
13.33 |
2.95 |
5.46 |
6.04 |
4.22 |
4.07 |
4.47 |
7.70 |
3.34 |
8.88 |
6.58 |
Enterprise Value to EBIT (EV/EBIT) |
|
14.12 |
6.56 |
23.10 |
17.02 |
9.33 |
12.17 |
9.73 |
11.11 |
4.54 |
16.02 |
11.12 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
22.75 |
10.69 |
32.83 |
13.57 |
9.64 |
13.87 |
12.95 |
14.62 |
5.94 |
22.12 |
12.40 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
7.17 |
3.34 |
6.59 |
6.35 |
3.28 |
4.03 |
4.75 |
9.64 |
3.78 |
9.02 |
8.41 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
20.14 |
0.00 |
0.00 |
0.00 |
7.12 |
0.00 |
9.77 |
0.00 |
15.55 |
103.83 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.23 |
0.36 |
0.41 |
0.41 |
0.41 |
0.42 |
0.34 |
0.24 |
0.36 |
0.33 |
0.29 |
Long-Term Debt to Equity |
|
0.18 |
0.28 |
0.30 |
0.32 |
0.33 |
0.35 |
0.26 |
0.19 |
0.30 |
0.27 |
0.24 |
Financial Leverage |
|
-0.10 |
-0.08 |
0.05 |
0.13 |
0.06 |
0.00 |
-0.05 |
0.01 |
0.08 |
0.06 |
0.12 |
Leverage Ratio |
|
1.98 |
2.08 |
2.14 |
2.12 |
2.12 |
2.15 |
2.16 |
2.21 |
2.21 |
2.08 |
1.92 |
Compound Leverage Factor |
|
1.92 |
1.99 |
1.90 |
1.93 |
1.99 |
1.96 |
1.98 |
2.15 |
2.19 |
2.14 |
1.95 |
Debt to Total Capital |
|
18.55% |
26.52% |
28.91% |
29.22% |
28.90% |
29.77% |
25.54% |
19.53% |
26.37% |
24.61% |
22.39% |
Short-Term Debt to Total Capital |
|
3.67% |
5.61% |
7.61% |
6.73% |
5.36% |
5.27% |
6.03% |
4.38% |
4.24% |
4.06% |
3.78% |
Long-Term Debt to Total Capital |
|
14.88% |
20.92% |
21.30% |
22.49% |
23.54% |
24.50% |
19.51% |
15.15% |
22.14% |
20.55% |
18.61% |
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 |
|
81.45% |
73.48% |
71.09% |
70.78% |
71.10% |
70.23% |
74.46% |
80.47% |
73.63% |
75.39% |
77.61% |
Debt to EBITDA |
|
1.65 |
1.26 |
1.81 |
1.68 |
1.47 |
1.91 |
1.30 |
0.56 |
0.78 |
1.24 |
1.04 |
Net Debt to EBITDA |
|
-0.99 |
-0.09 |
0.53 |
0.57 |
-0.03 |
0.03 |
-0.39 |
0.25 |
0.16 |
0.23 |
0.61 |
Long-Term Debt to EBITDA |
|
1.33 |
0.99 |
1.33 |
1.30 |
1.20 |
1.58 |
0.99 |
0.43 |
0.65 |
1.04 |
0.86 |
Debt to NOPAT |
|
2.82 |
4.56 |
10.85 |
3.79 |
3.35 |
6.53 |
3.76 |
1.06 |
1.38 |
3.09 |
1.96 |
Net Debt to NOPAT |
|
-1.69 |
-0.33 |
3.19 |
1.29 |
-0.06 |
0.10 |
-1.13 |
0.47 |
0.29 |
0.58 |
1.15 |
Long-Term Debt to NOPAT |
|
2.26 |
3.60 |
7.99 |
2.91 |
2.73 |
5.37 |
2.87 |
0.82 |
1.16 |
2.58 |
1.63 |
Altman Z-Score |
|
4.31 |
3.36 |
3.28 |
3.49 |
3.43 |
3.00 |
3.15 |
4.32 |
4.01 |
4.19 |
4.02 |
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 |
|
1.51 |
1.51 |
1.24 |
1.30 |
1.44 |
1.50 |
1.50 |
1.10 |
1.29 |
1.26 |
1.01 |
Quick Ratio |
|
1.28 |
1.29 |
1.15 |
1.18 |
1.36 |
1.40 |
1.39 |
1.03 |
1.11 |
1.16 |
0.88 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
51 |
-42 |
-75 |
-1.52 |
118 |
-6.17 |
100 |
-73 |
114 |
28 |
-25 |
Operating Cash Flow to CapEx |
|
368.89% |
185.72% |
160.05% |
212.94% |
512.41% |
191.55% |
466.66% |
500.35% |
322.89% |
143.67% |
127.25% |
Free Cash Flow to Firm to Interest Expense |
|
16.03 |
-9.65 |
-14.54 |
-0.24 |
12.44 |
-0.54 |
8.56 |
-8.16 |
14.82 |
3.08 |
-2.75 |
Operating Cash Flow to Interest Expense |
|
45.07 |
33.89 |
21.74 |
23.95 |
26.97 |
14.86 |
17.61 |
36.29 |
60.94 |
35.43 |
31.83 |
Operating Cash Flow Less CapEx to Interest Expense |
|
32.85 |
15.64 |
8.16 |
12.70 |
21.71 |
7.10 |
13.84 |
29.04 |
42.07 |
10.77 |
6.82 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
2.44 |
2.23 |
2.12 |
2.14 |
2.13 |
1.87 |
1.71 |
1.94 |
2.18 |
1.78 |
1.70 |
Accounts Receivable Turnover |
|
11.76 |
11.17 |
10.28 |
9.73 |
10.07 |
9.68 |
9.24 |
8.09 |
8.95 |
8.76 |
9.15 |
Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Fixed Asset Turnover |
|
6.50 |
5.97 |
5.32 |
5.03 |
5.06 |
4.55 |
4.32 |
5.48 |
6.72 |
5.16 |
4.22 |
Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Days Sales Outstanding (DSO) |
|
31.05 |
32.67 |
35.52 |
37.53 |
36.26 |
37.71 |
39.51 |
45.10 |
40.79 |
41.66 |
39.88 |
Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Days Payable Outstanding (DPO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Cash Conversion Cycle (CCC) |
|
31.05 |
32.67 |
35.52 |
37.53 |
36.26 |
37.71 |
39.51 |
45.10 |
40.79 |
41.66 |
39.88 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
484 |
573 |
671 |
743 |
712 |
768 |
743 |
1,030 |
1,215 |
1,318 |
1,536 |
Invested Capital Turnover |
|
5.36 |
5.04 |
4.34 |
4.00 |
4.25 |
4.04 |
3.89 |
4.25 |
4.48 |
3.50 |
2.93 |
Increase / (Decrease) in Invested Capital |
|
-5.87 |
89 |
97 |
73 |
-31 |
56 |
-25 |
286 |
185 |
103 |
218 |
Enterprise Value (EV) |
|
1,030 |
498 |
737 |
964 |
839 |
687 |
979 |
3,120 |
1,780 |
2,905 |
2,403 |
Market Capitalization |
|
1,107 |
513 |
666 |
872 |
844 |
682 |
1,064 |
3,020 |
1,693 |
2,829 |
2,181 |
Book Value per Share |
|
$21.54 |
$22.68 |
$23.38 |
$25.41 |
$27.94 |
$29.92 |
$32.61 |
$36.34 |
$47.15 |
$52.50 |
$56.17 |
Tangible Book Value per Share |
|
$15.79 |
$16.00 |
$15.99 |
$18.32 |
$21.04 |
$24.15 |
$26.97 |
$19.64 |
$30.02 |
$35.35 |
$39.36 |
Total Capital |
|
689 |
801 |
843 |
920 |
1,009 |
1,087 |
1,113 |
1,155 |
1,564 |
1,648 |
1,693 |
Total Debt |
|
128 |
213 |
244 |
269 |
292 |
324 |
284 |
226 |
412 |
406 |
379 |
Total Long-Term Debt |
|
102 |
168 |
180 |
207 |
238 |
266 |
217 |
175 |
346 |
339 |
315 |
Net Debt |
|
-77 |
-15 |
72 |
92 |
-5.32 |
5.03 |
-85 |
101 |
87 |
75 |
222 |
Capital Expenditures (CapEx) |
|
39 |
80 |
70 |
71 |
50 |
89 |
44 |
65 |
146 |
224 |
225 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-4.87 |
4.44 |
-13 |
4.52 |
-45 |
-41 |
-51 |
-0.99 |
-38 |
-80 |
-84 |
Debt-free Net Working Capital (DFNWC) |
|
199 |
232 |
159 |
182 |
252 |
277 |
319 |
124 |
288 |
250 |
74 |
Net Working Capital (NWC) |
|
174 |
187 |
95 |
120 |
198 |
220 |
252 |
73 |
221 |
183 |
9.66 |
Net Nonoperating Expense (NNE) |
|
-0.90 |
1.70 |
3.81 |
11 |
20 |
9.55 |
4.44 |
-0.06 |
1.16 |
-64 |
20 |
Net Nonoperating Obligations (NNO) |
|
-77 |
-15 |
72 |
92 |
-5.32 |
5.03 |
-85 |
101 |
63 |
75 |
222 |
Total Depreciation and Amortization (D&A) |
|
4.35 |
93 |
103 |
103 |
109 |
112 |
118 |
124 |
140 |
146 |
149 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
-0.19% |
0.17% |
-0.48% |
0.16% |
-1.45% |
-1.37% |
-1.72% |
-0.03% |
-0.76% |
-1.80% |
-2.00% |
Debt-free Net Working Capital to Revenue |
|
7.63% |
8.71% |
5.89% |
6.43% |
8.14% |
9.28% |
10.84% |
3.29% |
5.72% |
5.65% |
1.76% |
Net Working Capital to Revenue |
|
6.67% |
7.03% |
3.52% |
4.24% |
6.40% |
7.37% |
8.56% |
1.95% |
4.40% |
4.14% |
0.23% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$1.69 |
$1.71 |
$0.72 |
$2.32 |
$2.61 |
$1.56 |
$2.80 |
$8.38 |
$12.13 |
$8.14 |
$7.39 |
Adjusted Weighted Average Basic Shares Outstanding |
|
25.99M |
26.01M |
25.75M |
25.68M |
25.68M |
25.54M |
25.41M |
25.47M |
24.59M |
24.02M |
23.55M |
Adjusted Diluted Earnings per Share |
|
$1.69 |
$1.67 |
$0.71 |
$2.25 |
$2.51 |
$1.51 |
$2.69 |
$7.98 |
$11.69 |
$7.93 |
$7.30 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
25.99M |
26.53M |
26.26M |
26.42M |
26.70M |
26.45M |
26.42M |
26.77M |
25.50M |
24.63M |
23.82M |
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 |
|
25.99M |
25.78M |
25.61M |
25.64M |
25.57M |
25.37M |
25.40M |
24.60M |
24.26M |
23.52M |
23.15M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
45 |
47 |
22 |
43 |
87 |
50 |
76 |
213 |
299 |
131 |
194 |
Normalized NOPAT Margin |
|
1.73% |
1.75% |
0.83% |
1.52% |
2.81% |
1.66% |
2.57% |
5.67% |
5.95% |
2.97% |
4.64% |
Pre Tax Income Margin |
|
2.70% |
2.73% |
1.05% |
1.82% |
2.73% |
1.72% |
3.15% |
7.25% |
7.72% |
4.22% |
5.23% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
22.87 |
17.24 |
6.20 |
8.93 |
9.50 |
4.93 |
8.60 |
31.50 |
50.76 |
19.93 |
24.06 |
NOPAT to Interest Expense |
|
14.19 |
10.58 |
4.36 |
11.20 |
9.18 |
4.32 |
6.46 |
23.95 |
38.75 |
14.44 |
21.58 |
EBIT Less CapEx to Interest Expense |
|
10.65 |
-1.01 |
-7.38 |
-2.32 |
4.24 |
-2.83 |
4.82 |
24.24 |
31.88 |
-4.72 |
-0.95 |
NOPAT Less CapEx to Interest Expense |
|
1.98 |
-7.67 |
-9.22 |
-0.05 |
3.92 |
-3.44 |
2.68 |
16.69 |
19.88 |
-10.22 |
-3.44 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
8.88% |
15.24% |
44.60% |
13.84% |
12.26% |
20.48% |
11.47% |
3.81% |
3.63% |
5.91% |
6.49% |
Augmented Payout Ratio |
|
8.88% |
43.70% |
95.58% |
23.91% |
26.24% |
43.26% |
20.75% |
42.73% |
25.43% |
52.74% |
49.74% |