Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
-2.30% |
-17.97% |
0.00% |
0.00% |
6.21% |
25.02% |
14.91% |
-3.27% |
-6.08% |
-8.80% |
13.13% |
EBITDA Growth |
|
-60.59% |
-67.47% |
0.00% |
6.89% |
56.29% |
-352.87% |
109.53% |
12.01% |
-16.30% |
168.37% |
-37.18% |
EBIT Growth |
|
-64.94% |
-88.08% |
0.00% |
0.00% |
23.00% |
-988.24% |
230.53% |
11.63% |
2.37% |
150.63% |
-16.56% |
NOPAT Growth |
|
-68.76% |
-98.14% |
0.00% |
0.00% |
25.73% |
-4,817.39% |
290.45% |
14.64% |
2.88% |
137.34% |
-17.05% |
Net Income Growth |
|
-70.94% |
-112.83% |
0.00% |
0.00% |
12.81% |
-1,110.44% |
148.11% |
-17.53% |
-16.05% |
124.81% |
-17.06% |
EPS Growth |
|
-65.32% |
-121.15% |
0.00% |
0.00% |
28.04% |
-781.25% |
190.32% |
-6.40% |
-10.58% |
124.11% |
-14.29% |
Operating Cash Flow Growth |
|
661.80% |
-48.51% |
0.00% |
-308.10% |
-145.59% |
-156.54% |
209.68% |
191.01% |
-354.71% |
293.70% |
0.00% |
Free Cash Flow Firm Growth |
|
-195.76% |
-310.00% |
104.84% |
107.41% |
103.23% |
-386.26% |
-2,566.50% |
-968.89% |
-886.15% |
42.71% |
208.35% |
Invested Capital Growth |
|
301.23% |
10.26% |
-0.63% |
-0.53% |
-0.32% |
41.27% |
34.31% |
22.90% |
22.62% |
19.15% |
-16.35% |
Revenue Q/Q Growth |
|
7.60% |
-40.57% |
0.15% |
65.86% |
7.60% |
-30.05% |
-7.96% |
39.62% |
4.47% |
-32.07% |
0.00% |
EBITDA Q/Q Growth |
|
24.86% |
-59.38% |
33.28% |
86.59% |
54.74% |
-165.71% |
210.43% |
-0.25% |
15.63% |
-52.48% |
0.00% |
EBIT Q/Q Growth |
|
36.26% |
-84.69% |
104.95% |
187.65% |
36.26% |
-210.58% |
176.26% |
-2.85% |
24.95% |
-45.30% |
0.00% |
NOPAT Q/Q Growth |
|
35.77% |
-96.98% |
813.39% |
235.58% |
35.77% |
-213.35% |
175.60% |
-1.47% |
21.85% |
-58.86% |
0.00% |
Net Income Q/Q Growth |
|
30.52% |
-114.63% |
286.85% |
216.11% |
30.52% |
-257.01% |
138.30% |
5.07% |
32.86% |
-53.59% |
0.00% |
EPS Q/Q Growth |
|
34.98% |
-122.43% |
229.17% |
227.42% |
34.98% |
-254.38% |
142.55% |
5.56% |
28.95% |
-58.37% |
0.00% |
Operating Cash Flow Q/Q Growth |
|
551.30% |
-66.35% |
-155.33% |
-385.67% |
49.59% |
58.26% |
207.33% |
302.99% |
-351.87% |
144.34% |
0.00% |
Free Cash Flow Firm Q/Q Growth |
|
-84.64% |
91.78% |
114.81% |
120.11% |
20.32% |
-1,339.79% |
24.88% |
22.46% |
-8.87% |
9.65% |
0.00% |
Invested Capital Q/Q Growth |
|
-17.68% |
-28.91% |
6.16% |
18.49% |
11.48% |
0.74% |
0.93% |
8.43% |
11.21% |
-2.11% |
0.00% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
11.37% |
8.01% |
8.61% |
9.50% |
11.37% |
-4.26% |
14.01% |
10.08% |
12.16% |
11.05% |
9.77% |
EBITDA Margin |
|
8.25% |
5.07% |
6.75% |
7.60% |
10.93% |
-10.26% |
12.31% |
8.80% |
9.74% |
7.69% |
5.41% |
Operating Margin |
|
6.30% |
0.30% |
2.49% |
4.96% |
6.30% |
-11.14% |
8.35% |
5.80% |
6.92% |
4.17% |
5.10% |
EBIT Margin |
|
6.73% |
1.50% |
3.06% |
5.31% |
6.73% |
-10.63% |
8.81% |
6.13% |
7.33% |
5.90% |
5.41% |
Profit (Net Income) Margin |
|
4.45% |
-1.03% |
1.92% |
3.67% |
4.45% |
-9.99% |
4.15% |
3.13% |
3.98% |
2.72% |
2.92% |
Tax Burden Percent |
|
76.40% |
66.94% |
75.80% |
76.84% |
76.40% |
79.68% |
76.73% |
77.94% |
76.19% |
76.51% |
75.76% |
Interest Burden Percent |
|
86.56% |
-102.95% |
82.89% |
89.86% |
86.56% |
117.86% |
61.47% |
65.44% |
71.19% |
60.15% |
71.16% |
Effective Tax Rate |
|
23.60% |
0.00% |
24.20% |
23.16% |
23.60% |
0.00% |
23.27% |
22.06% |
23.81% |
23.49% |
24.24% |
Return on Invested Capital (ROIC) |
|
14.89% |
0.42% |
3.49% |
5.96% |
6.89% |
-13.60% |
11.07% |
6.87% |
7.06% |
4.19% |
0.00% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
16.98% |
-2.68% |
3.54% |
5.77% |
6.49% |
-16.02% |
8.93% |
5.50% |
5.98% |
3.93% |
0.00% |
Return on Net Nonoperating Assets (RNNOA) |
|
-2.55% |
-0.49% |
1.20% |
3.46% |
4.70% |
-8.45% |
5.01% |
4.15% |
5.43% |
3.74% |
0.00% |
Return on Equity (ROE) |
|
12.34% |
-0.07% |
4.69% |
9.43% |
11.59% |
-22.04% |
16.08% |
11.02% |
12.49% |
7.94% |
0.00% |
Cash Return on Invested Capital (CROIC) |
|
-103.53% |
-2.54% |
5.98% |
5.05% |
-21.20% |
-32.56% |
-25.17% |
-16.69% |
-16.82% |
-10.11% |
0.00% |
Operating Return on Assets (OROA) |
|
10.43% |
2.24% |
4.21% |
5.37% |
8.44% |
-14.89% |
11.90% |
6.31% |
7.89% |
6.63% |
0.00% |
Return on Assets (ROA) |
|
6.90% |
-1.54% |
2.64% |
3.71% |
5.58% |
-13.99% |
5.61% |
3.22% |
4.28% |
3.05% |
0.00% |
Return on Common Equity (ROCE) |
|
12.32% |
-0.07% |
4.69% |
9.42% |
11.57% |
-22.02% |
16.06% |
11.01% |
12.48% |
7.93% |
0.00% |
Return on Equity Simple (ROE_SIMPLE) |
|
11.81% |
0.00% |
6.54% |
6.60% |
6.82% |
0.00% |
4.73% |
4.19% |
3.54% |
0.00% |
0.00% |
Net Operating Profit after Tax (NOPAT) |
|
23 |
0.55 |
5.00 |
17 |
23 |
-26 |
20 |
19 |
23 |
9.64 |
19 |
NOPAT Margin |
|
4.81% |
0.21% |
1.89% |
3.81% |
4.81% |
-7.80% |
6.41% |
4.52% |
5.27% |
3.19% |
3.87% |
Net Nonoperating Expense Percent (NNEP) |
|
-2.10% |
3.10% |
-0.05% |
0.19% |
0.41% |
2.42% |
2.14% |
1.37% |
1.08% |
0.27% |
0.90% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
1.19% |
1.26% |
- |
1.45% |
Cost of Revenue to Revenue |
|
88.63% |
91.99% |
91.39% |
90.50% |
88.63% |
104.26% |
85.99% |
89.92% |
87.84% |
88.95% |
90.23% |
SG&A Expenses to Revenue |
|
4.63% |
6.63% |
6.88% |
4.66% |
4.63% |
6.17% |
5.74% |
4.25% |
5.16% |
6.55% |
4.51% |
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 |
|
5.07% |
7.69% |
6.11% |
4.52% |
5.07% |
6.92% |
5.60% |
4.23% |
5.25% |
6.79% |
4.67% |
Earnings before Interest and Taxes (EBIT) |
|
32 |
3.96 |
8.12 |
23 |
32 |
-35 |
27 |
26 |
33 |
18 |
27 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
39 |
13 |
18 |
33 |
52 |
-34 |
38 |
37 |
43 |
23 |
27 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.78 |
0.75 |
0.81 |
0.71 |
0.80 |
0.72 |
0.69 |
0.75 |
0.63 |
0.70 |
0.88 |
Price to Tangible Book Value (P/TBV) |
|
0.78 |
0.75 |
0.81 |
0.71 |
0.80 |
0.72 |
0.69 |
0.75 |
0.63 |
0.70 |
0.88 |
Price to Revenue (P/Rev) |
|
0.32 |
0.31 |
0.33 |
0.28 |
0.32 |
0.26 |
0.26 |
0.29 |
0.25 |
0.28 |
0.00 |
Price to Earnings (P/E) |
|
6.59 |
9.42 |
12.43 |
10.76 |
11.69 |
43.01 |
14.68 |
17.89 |
17.82 |
6.40 |
0.00 |
Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Earnings Yield |
|
15.18% |
10.62% |
8.04% |
9.29% |
8.56% |
2.32% |
6.81% |
5.59% |
5.61% |
15.63% |
0.00% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.84 |
0.81 |
0.87 |
0.82 |
0.88 |
0.85 |
0.83 |
1.31 |
1.32 |
0.85 |
1.22 |
Enterprise Value to Revenue (EV/Rev) |
|
0.43 |
0.42 |
0.47 |
0.53 |
0.62 |
0.57 |
0.55 |
0.95 |
1.09 |
0.71 |
0.00 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
4.54 |
5.28 |
6.75 |
7.61 |
7.63 |
12.47 |
8.62 |
14.18 |
17.27 |
6.42 |
0.00 |
Enterprise Value to EBIT (EV/EBIT) |
|
6.09 |
7.92 |
10.78 |
12.14 |
13.22 |
30.62 |
14.97 |
24.45 |
26.98 |
8.81 |
0.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
8.03 |
11.76 |
16.15 |
18.19 |
19.50 |
60.23 |
23.19 |
37.51 |
41.57 |
12.60 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
9.05 |
19.25 |
21.92 |
24.69 |
0.00 |
0.00 |
0.00 |
31.18 |
0.00 |
0.00 |
4.36 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
14.45 |
16.28 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.29 |
0.27 |
0.37 |
0.63 |
0.76 |
0.86 |
0.80 |
1.77 |
2.13 |
1.09 |
1.19 |
Long-Term Debt to Equity |
|
0.24 |
0.22 |
0.33 |
0.59 |
0.72 |
0.81 |
0.75 |
1.71 |
2.08 |
1.03 |
1.02 |
Financial Leverage |
|
-0.15 |
0.18 |
0.34 |
0.60 |
0.72 |
0.53 |
0.56 |
0.76 |
0.91 |
0.95 |
0.88 |
Leverage Ratio |
|
1.69 |
1.60 |
1.80 |
2.48 |
1.96 |
1.90 |
2.00 |
2.59 |
2.38 |
2.28 |
2.25 |
Compound Leverage Factor |
|
1.47 |
-1.65 |
1.50 |
2.22 |
1.70 |
2.24 |
1.23 |
1.69 |
1.69 |
1.37 |
1.60 |
Debt to Total Capital |
|
22.49% |
21.18% |
27.03% |
38.78% |
43.05% |
46.17% |
44.57% |
63.87% |
68.09% |
52.22% |
54.40% |
Short-Term Debt to Total Capital |
|
3.53% |
3.54% |
3.21% |
2.40% |
2.09% |
2.50% |
3.14% |
1.96% |
1.64% |
3.20% |
7.93% |
Long-Term Debt to Total Capital |
|
18.95% |
17.64% |
23.82% |
36.38% |
40.96% |
43.67% |
41.43% |
61.92% |
66.45% |
49.02% |
46.47% |
Preferred Equity to Total Capital |
|
0.08% |
0.09% |
0.08% |
0.07% |
0.06% |
0.03% |
0.03% |
0.02% |
0.02% |
0.03% |
0.03% |
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 |
|
77.43% |
78.73% |
72.89% |
61.15% |
56.89% |
53.80% |
55.40% |
36.11% |
31.89% |
47.75% |
45.58% |
Debt to EBITDA |
|
1.25 |
1.42 |
2.15 |
3.65 |
3.77 |
6.89 |
4.69 |
10.04 |
13.44 |
3.97 |
0.00 |
Net Debt to EBITDA |
|
1.17 |
1.32 |
2.03 |
3.52 |
3.66 |
6.71 |
4.57 |
9.93 |
13.28 |
3.90 |
0.00 |
Long-Term Debt to EBITDA |
|
1.06 |
1.18 |
1.90 |
3.42 |
3.58 |
6.52 |
4.36 |
9.74 |
13.11 |
3.73 |
0.00 |
Debt to NOPAT |
|
2.22 |
3.15 |
5.14 |
8.72 |
9.62 |
33.28 |
12.62 |
26.57 |
32.35 |
7.79 |
0.00 |
Net Debt to NOPAT |
|
2.08 |
2.93 |
4.85 |
8.41 |
9.34 |
32.43 |
12.29 |
26.25 |
31.98 |
7.64 |
0.00 |
Long-Term Debt to NOPAT |
|
1.87 |
2.62 |
4.53 |
8.18 |
9.15 |
31.48 |
11.73 |
25.75 |
31.57 |
7.31 |
0.00 |
Altman Z-Score |
|
3.59 |
3.62 |
3.36 |
2.49 |
2.90 |
2.88 |
3.00 |
2.46 |
2.68 |
2.82 |
0.00 |
Noncontrolling Interest Sharing Ratio |
|
0.12% |
0.11% |
0.11% |
0.11% |
0.11% |
0.09% |
0.09% |
0.08% |
0.08% |
0.06% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
3.03 |
3.18 |
2.91 |
2.25 |
3.62 |
5.08 |
4.19 |
2.67 |
4.81 |
6.40 |
3.38 |
Quick Ratio |
|
0.46 |
0.75 |
0.46 |
0.39 |
0.41 |
0.66 |
0.45 |
0.31 |
0.43 |
0.56 |
0.31 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-538 |
-66 |
9.81 |
22 |
26 |
-322 |
-242 |
-188 |
-204 |
-184 |
221 |
Operating Cash Flow to CapEx |
|
6,666.81% |
304.94% |
-149.27% |
-761.97% |
-257.77% |
-174.25% |
214.41% |
1,807.56% |
-3,844.90% |
962.55% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
|
-125.82 |
-156.18 |
7.06 |
9.11 |
6.07 |
-51.21 |
-23.38 |
-20.81 |
-21.75 |
-25.98 |
28.21 |
Operating Cash Flow to Interest Expense |
|
28.65 |
97.26 |
-16.41 |
-46.75 |
-13.06 |
-3.71 |
2.42 |
11.19 |
-27.06 |
6.36 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
28.22 |
65.36 |
-27.41 |
-52.89 |
-18.13 |
-5.84 |
1.29 |
10.57 |
-27.76 |
5.70 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
1.55 |
1.50 |
1.37 |
1.01 |
1.25 |
1.40 |
1.35 |
1.03 |
1.08 |
1.12 |
0.00 |
Accounts Receivable Turnover |
|
16.42 |
13.11 |
16.43 |
8.71 |
16.46 |
13.96 |
18.03 |
10.51 |
16.22 |
16.49 |
0.00 |
Inventory Turnover |
|
0.00 |
3.33 |
2.47 |
1.57 |
2.08 |
2.61 |
2.25 |
1.52 |
1.56 |
1.65 |
0.00 |
Fixed Asset Turnover |
|
5.97 |
5.36 |
5.07 |
4.99 |
5.19 |
5.30 |
5.28 |
5.18 |
4.95 |
4.81 |
0.00 |
Accounts Payable Turnover |
|
11.99 |
15.38 |
9.03 |
3.72 |
9.75 |
17.92 |
10.82 |
4.17 |
9.68 |
23.19 |
0.00 |
Days Sales Outstanding (DSO) |
|
22.23 |
27.85 |
22.22 |
41.91 |
22.17 |
26.15 |
20.24 |
34.73 |
22.50 |
22.13 |
0.00 |
Days Inventory Outstanding (DIO) |
|
0.00 |
109.64 |
147.82 |
232.46 |
175.87 |
139.62 |
162.53 |
239.96 |
233.63 |
221.75 |
0.00 |
Days Payable Outstanding (DPO) |
|
30.45 |
23.73 |
40.42 |
98.07 |
37.44 |
20.37 |
33.74 |
87.50 |
37.70 |
15.74 |
0.00 |
Cash Conversion Cycle (CCC) |
|
-8.22 |
113.76 |
129.62 |
176.30 |
160.60 |
145.40 |
149.03 |
187.19 |
218.43 |
228.14 |
0.00 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
747 |
718 |
762 |
903 |
1,006 |
1,014 |
1,023 |
1,110 |
1,234 |
1,208 |
1,032 |
Invested Capital Turnover |
|
3.09 |
2.02 |
1.85 |
1.56 |
1.43 |
1.74 |
1.73 |
1.52 |
1.34 |
1.31 |
0.00 |
Increase / (Decrease) in Invested Capital |
|
561 |
67 |
-4.81 |
-4.81 |
-3.19 |
296 |
261 |
207 |
228 |
194 |
-202 |
Enterprise Value (EV) |
|
625 |
580 |
661 |
745 |
889 |
861 |
851 |
1,456 |
1,627 |
1,031 |
1,259 |
Market Capitalization |
|
462 |
435 |
462 |
400 |
462 |
397 |
400 |
437 |
375 |
405 |
540 |
Book Value per Share |
|
$78.29 |
$68.51 |
$69.42 |
$70.98 |
$76.41 |
$72.98 |
$82.63 |
$84.09 |
$82.97 |
$81.85 |
$88.88 |
Tangible Book Value per Share |
|
$78.29 |
$68.51 |
$69.42 |
$70.98 |
$76.41 |
$72.98 |
$82.63 |
$84.09 |
$82.97 |
$81.85 |
$88.88 |
Total Capital |
|
767 |
735 |
779 |
920 |
1,019 |
1,031 |
1,039 |
1,614 |
1,860 |
1,220 |
1,344 |
Total Debt |
|
173 |
156 |
211 |
357 |
439 |
476 |
463 |
1,031 |
1,266 |
637 |
731 |
Total Long-Term Debt |
|
145 |
130 |
186 |
335 |
417 |
450 |
430 |
1,000 |
1,236 |
598 |
624 |
Net Debt |
|
161 |
145 |
198 |
344 |
426 |
464 |
451 |
1,019 |
1,252 |
625 |
718 |
Capital Expenditures (CapEx) |
|
1.84 |
14 |
15 |
15 |
22 |
13 |
12 |
5.58 |
6.61 |
4.69 |
0.00 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
421 |
393 |
426 |
564 |
651 |
651 |
658 |
744 |
870 |
843 |
673 |
Debt-free Net Working Capital (DFNWC) |
|
432 |
404 |
438 |
577 |
664 |
664 |
670 |
756 |
885 |
855 |
686 |
Net Working Capital (NWC) |
|
405 |
378 |
413 |
555 |
642 |
638 |
638 |
725 |
854 |
816 |
579 |
Net Nonoperating Expense (NNE) |
|
1.73 |
3.28 |
-0.10 |
0.65 |
1.73 |
7.23 |
6.86 |
5.93 |
5.76 |
1.44 |
4.78 |
Net Nonoperating Obligations (NNO) |
|
153 |
139 |
194 |
339 |
426 |
459 |
448 |
526 |
641 |
625 |
419 |
Total Depreciation and Amortization (D&A) |
|
7.20 |
9.48 |
9.79 |
10 |
20 |
1.22 |
11 |
11 |
11 |
5.41 |
0.00 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
29.19% |
28.34% |
30.09% |
39.84% |
45.11% |
43.16% |
42.65% |
48.69% |
58.04% |
57.80% |
0.00% |
Debt-free Net Working Capital to Revenue |
|
29.96% |
29.13% |
30.96% |
40.75% |
45.98% |
43.97% |
43.45% |
49.48% |
59.00% |
58.62% |
0.00% |
Net Working Capital to Revenue |
|
28.08% |
27.25% |
29.19% |
39.19% |
44.50% |
42.26% |
41.34% |
47.41% |
56.96% |
55.94% |
0.00% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$2.77 |
($0.49) |
$0.00 |
$0.00 |
$0.00 |
($4.25) |
$1.82 |
$1.92 |
$2.47 |
$1.03 |
$2.12 |
Adjusted Weighted Average Basic Shares Outstanding |
|
7.58M |
8.71M |
0.00 |
0.00 |
0.00 |
7.80M |
6.96M |
6.92M |
7.13M |
7.32M |
6.89M |
Adjusted Diluted Earnings per Share |
|
$2.74 |
($0.48) |
$0.00 |
$0.00 |
$0.00 |
($4.23) |
$1.80 |
$1.90 |
$2.45 |
$1.02 |
$2.10 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
7.66M |
8.77M |
0.00 |
0.00 |
0.00 |
7.86M |
7.03M |
6.98M |
7.20M |
7.39M |
6.95M |
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 |
|
7.60M |
8.18M |
0.00 |
0.00 |
0.00 |
7.59M |
6.93M |
6.89M |
7.12M |
6.96M |
6.88M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
24 |
0.55 |
5.00 |
17 |
24 |
-26 |
20 |
19 |
23 |
9.64 |
19 |
Normalized NOPAT Margin |
|
5.11% |
0.21% |
1.89% |
3.81% |
5.11% |
-7.80% |
6.41% |
4.52% |
5.27% |
3.19% |
3.87% |
Pre Tax Income Margin |
|
5.82% |
-1.54% |
2.54% |
4.77% |
5.82% |
-12.53% |
5.42% |
4.01% |
5.22% |
3.55% |
3.85% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
7.44 |
9.35 |
5.84 |
9.86 |
7.44 |
-5.60 |
2.60 |
2.89 |
3.47 |
2.51 |
3.47 |
NOPAT to Interest Expense |
|
5.33 |
1.29 |
3.60 |
7.08 |
5.33 |
-4.11 |
1.89 |
2.13 |
2.50 |
1.36 |
2.48 |
EBIT Less CapEx to Interest Expense |
|
7.01 |
-22.55 |
-5.15 |
3.72 |
2.38 |
-7.73 |
1.47 |
2.27 |
2.77 |
1.85 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
4.90 |
-30.60 |
-7.40 |
0.94 |
0.26 |
-6.23 |
0.76 |
1.52 |
1.79 |
0.70 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.03% |
0.05% |
0.06% |
0.06% |
0.06% |
0.25% |
0.08% |
0.09% |
0.11% |
0.04% |
0.00% |
Augmented Payout Ratio |
|
42.74% |
84.01% |
104.42% |
104.42% |
132.07% |
446.67% |
100.91% |
58.30% |
129.12% |
52.20% |
0.00% |