Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.06% |
-0.33% |
5.24% |
1.17% |
28.82% |
4.16% |
-9.58% |
15.02% |
71.48% |
13.08% |
26.08% |
EBITDA Growth |
|
-24.36% |
1.91% |
7.92% |
-3.04% |
58.74% |
18.12% |
-24.18% |
20.38% |
179.96% |
-16.94% |
38.93% |
EBIT Growth |
|
-31.76% |
-1.34% |
4.46% |
-4.45% |
68.27% |
23.60% |
-32.71% |
29.81% |
234.83% |
-19.10% |
40.90% |
NOPAT Growth |
|
-34.90% |
1.99% |
4.52% |
14.69% |
67.94% |
35.31% |
-33.43% |
15.71% |
176.27% |
9.44% |
35.95% |
Net Income Growth |
|
-32.96% |
0.45% |
4.97% |
15.56% |
55.39% |
38.01% |
-32.31% |
18.83% |
163.06% |
7.50% |
31.29% |
EPS Growth |
|
-33.96% |
0.00% |
4.76% |
14.55% |
53.17% |
36.27% |
-32.70% |
18.08% |
160.77% |
6.97% |
30.02% |
Operating Cash Flow Growth |
|
-30.92% |
12.52% |
-25.67% |
87.72% |
22.04% |
46.48% |
-19.83% |
-42.91% |
24.14% |
132.95% |
61.11% |
Free Cash Flow Firm Growth |
|
-147.60% |
-0.20% |
123.64% |
486.05% |
-1,140.80% |
140.33% |
-21.92% |
-564.51% |
115.76% |
64.84% |
-673.24% |
Invested Capital Growth |
|
22.40% |
18.54% |
9.14% |
3.86% |
89.38% |
-2.53% |
-3.53% |
69.22% |
11.52% |
8.59% |
63.63% |
Revenue Q/Q Growth |
|
0.20% |
-0.95% |
1.79% |
0.48% |
7.62% |
-0.22% |
-2.77% |
5.73% |
10.94% |
2.63% |
9.22% |
EBITDA Q/Q Growth |
|
-13.18% |
1.81% |
-0.89% |
-1.49% |
16.57% |
4.63% |
-7.08% |
-0.45% |
36.47% |
-16.31% |
13.68% |
EBIT Q/Q Growth |
|
-17.58% |
1.08% |
-2.75% |
-1.69% |
20.61% |
6.10% |
-10.32% |
-1.28% |
43.72% |
-19.17% |
13.80% |
NOPAT Q/Q Growth |
|
-20.38% |
1.74% |
-2.25% |
15.01% |
14.98% |
5.51% |
-10.43% |
-5.73% |
70.48% |
-16.61% |
11.14% |
Net Income Q/Q Growth |
|
-19.28% |
1.40% |
-2.27% |
15.31% |
13.44% |
7.44% |
-10.72% |
-5.66% |
14.35% |
7.53% |
8.79% |
EPS Q/Q Growth |
|
-19.85% |
0.96% |
-1.79% |
15.60% |
12.87% |
6.91% |
-11.06% |
-5.43% |
13.78% |
7.56% |
8.44% |
Operating Cash Flow Q/Q Growth |
|
-2.56% |
-7.41% |
-2.45% |
8.85% |
18.39% |
3.55% |
-2.13% |
-34.96% |
3,659.32% |
-11.15% |
21.37% |
Free Cash Flow Firm Q/Q Growth |
|
-289.02% |
-11.78% |
1,757.21% |
-11.02% |
9.14% |
0.51% |
-2.55% |
-731.88% |
113.63% |
-34.93% |
11.67% |
Invested Capital Q/Q Growth |
|
1.17% |
1.77% |
0.08% |
2.37% |
-1.34% |
-0.78% |
-1.51% |
63.85% |
0.30% |
1.24% |
-1.40% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
26.47% |
26.97% |
23.71% |
24.00% |
25.36% |
27.20% |
24.91% |
24.77% |
25.51% |
28.05% |
29.08% |
EBITDA Margin |
|
11.66% |
11.93% |
12.23% |
11.72% |
14.44% |
16.38% |
13.73% |
14.37% |
23.47% |
17.24% |
18.99% |
Operating Margin |
|
8.30% |
8.44% |
8.37% |
7.91% |
10.30% |
12.45% |
9.33% |
10.28% |
15.66% |
14.41% |
16.04% |
EBIT Margin |
|
8.52% |
8.44% |
8.37% |
7.91% |
10.33% |
12.26% |
9.12% |
10.30% |
20.11% |
14.38% |
16.08% |
Profit (Net Income) Margin |
|
5.43% |
5.47% |
5.45% |
6.23% |
7.51% |
9.96% |
7.45% |
7.70% |
11.81% |
11.23% |
11.69% |
Tax Burden Percent |
|
64.25% |
64.67% |
64.71% |
77.66% |
77.76% |
83.52% |
82.10% |
74.92% |
79.27% |
83.34% |
80.77% |
Interest Burden Percent |
|
99.09% |
100.23% |
100.65% |
101.42% |
93.53% |
97.23% |
99.49% |
99.82% |
74.11% |
93.67% |
90.06% |
Effective Tax Rate |
|
35.75% |
35.33% |
35.29% |
22.34% |
22.24% |
16.48% |
17.90% |
25.08% |
20.73% |
16.66% |
19.23% |
Return on Invested Capital (ROIC) |
|
12.81% |
10.87% |
10.01% |
10.79% |
12.29% |
12.87% |
8.84% |
7.74% |
16.07% |
16.00% |
15.85% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
12.41% |
10.81% |
9.83% |
10.42% |
23.99% |
3.11% |
11.47% |
7.69% |
12.36% |
7.88% |
9.35% |
Return on Net Nonoperating Assets (RNNOA) |
|
-4.44% |
-3.22% |
-2.65% |
-3.01% |
-1.46% |
0.19% |
-0.95% |
0.82% |
3.27% |
1.16% |
2.91% |
Return on Equity (ROE) |
|
8.37% |
7.65% |
7.36% |
7.78% |
10.83% |
13.06% |
7.89% |
8.56% |
19.35% |
17.16% |
18.76% |
Cash Return on Invested Capital (CROIC) |
|
-7.33% |
-6.10% |
1.27% |
7.01% |
-49.48% |
15.44% |
12.43% |
-43.69% |
5.18% |
7.76% |
-32.43% |
Operating Return on Assets (OROA) |
|
10.92% |
10.09% |
9.89% |
8.79% |
12.00% |
12.86% |
8.35% |
7.91% |
19.97% |
14.71% |
15.70% |
Return on Assets (ROA) |
|
6.95% |
6.54% |
6.44% |
6.92% |
8.73% |
10.44% |
6.82% |
5.91% |
11.73% |
11.48% |
11.42% |
Return on Common Equity (ROCE) |
|
8.37% |
7.65% |
7.36% |
7.78% |
10.83% |
13.06% |
7.89% |
8.56% |
19.35% |
17.16% |
18.76% |
Return on Equity Simple (ROE_SIMPLE) |
|
7.96% |
7.33% |
7.05% |
7.44% |
10.19% |
12.19% |
7.56% |
8.17% |
17.59% |
15.70% |
17.21% |
Net Operating Profit after Tax (NOPAT) |
|
7.43 |
7.58 |
7.92 |
9.08 |
15 |
21 |
14 |
16 |
44 |
48 |
65 |
NOPAT Margin |
|
5.33% |
5.46% |
5.42% |
6.14% |
8.01% |
10.40% |
7.66% |
7.70% |
12.41% |
12.01% |
12.95% |
Net Nonoperating Expense Percent (NNEP) |
|
0.41% |
0.06% |
0.18% |
0.38% |
-11.70% |
9.77% |
-2.64% |
0.05% |
3.72% |
8.11% |
6.49% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
15.01% |
15.11% |
12.28% |
Cost of Revenue to Revenue |
|
73.53% |
73.03% |
76.29% |
76.00% |
74.64% |
72.80% |
75.09% |
75.23% |
74.49% |
71.95% |
70.92% |
SG&A Expenses to Revenue |
|
17.12% |
17.29% |
16.50% |
16.05% |
14.52% |
14.74% |
15.33% |
14.29% |
12.94% |
12.72% |
12.33% |
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 |
|
18.18% |
18.54% |
15.34% |
16.09% |
15.07% |
14.74% |
15.58% |
14.49% |
14.28% |
13.64% |
13.04% |
Earnings before Interest and Taxes (EBIT) |
|
12 |
12 |
12 |
12 |
20 |
24 |
16 |
21 |
71 |
58 |
81 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
16 |
17 |
18 |
17 |
28 |
32 |
25 |
30 |
83 |
69 |
96 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
1.83 |
1.64 |
1.63 |
1.63 |
1.58 |
2.28 |
1.97 |
2.72 |
3.76 |
4.59 |
5.47 |
Price to Tangible Book Value (P/TBV) |
|
2.00 |
1.78 |
1.75 |
1.74 |
3.34 |
4.14 |
3.32 |
27.92 |
15.91 |
12.09 |
212.01 |
Price to Revenue (P/Rev) |
|
1.25 |
1.22 |
1.26 |
1.37 |
1.16 |
1.86 |
1.95 |
2.56 |
2.53 |
3.28 |
3.72 |
Price to Earnings (P/E) |
|
22.95 |
22.39 |
23.08 |
21.94 |
15.48 |
18.68 |
26.12 |
33.31 |
21.70 |
28.69 |
34.40 |
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 |
|
4.36% |
4.47% |
4.33% |
4.56% |
6.46% |
5.35% |
3.83% |
3.00% |
4.61% |
3.49% |
2.91% |
Enterprise Value to Invested Capital (EV/IC) |
|
2.23 |
1.88 |
1.86 |
1.91 |
1.50 |
2.31 |
2.13 |
2.30 |
3.28 |
4.29 |
4.00 |
Enterprise Value to Revenue (EV/Rev) |
|
1.02 |
1.02 |
1.05 |
1.11 |
1.28 |
1.84 |
1.81 |
2.87 |
2.67 |
3.35 |
4.06 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
8.76 |
8.58 |
8.59 |
9.47 |
8.85 |
11.24 |
13.19 |
20.00 |
11.37 |
19.45 |
21.35 |
Enterprise Value to EBIT (EV/EBIT) |
|
11.99 |
12.13 |
12.54 |
14.03 |
12.37 |
15.02 |
19.86 |
27.92 |
13.27 |
23.30 |
25.23 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
19.16 |
18.76 |
19.38 |
18.07 |
15.96 |
17.70 |
23.66 |
37.31 |
21.50 |
27.90 |
31.31 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
12.79 |
11.35 |
16.49 |
9.39 |
11.42 |
11.69 |
12.98 |
41.49 |
53.20 |
32.44 |
30.72 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
152.50 |
27.82 |
0.00 |
14.76 |
16.82 |
0.00 |
66.71 |
57.49 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.03 |
0.02 |
0.01 |
0.00 |
0.18 |
0.00 |
0.00 |
0.39 |
0.23 |
0.11 |
0.55 |
Long-Term Debt to Equity |
|
0.02 |
0.01 |
0.00 |
0.00 |
0.16 |
0.00 |
0.00 |
0.37 |
0.21 |
0.10 |
0.52 |
Financial Leverage |
|
-0.36 |
-0.30 |
-0.27 |
-0.29 |
-0.06 |
0.06 |
-0.08 |
0.11 |
0.26 |
0.15 |
0.31 |
Leverage Ratio |
|
1.20 |
1.17 |
1.14 |
1.12 |
1.24 |
1.25 |
1.16 |
1.45 |
1.65 |
1.49 |
1.64 |
Compound Leverage Factor |
|
1.19 |
1.17 |
1.15 |
1.14 |
1.16 |
1.22 |
1.15 |
1.44 |
1.22 |
1.40 |
1.48 |
Debt to Total Capital |
|
2.93% |
1.77% |
0.75% |
0.00% |
15.18% |
0.00% |
0.00% |
27.83% |
18.80% |
10.06% |
35.59% |
Short-Term Debt to Total Capital |
|
1.01% |
0.96% |
0.75% |
0.00% |
1.73% |
0.00% |
0.00% |
1.48% |
1.37% |
1.26% |
2.35% |
Long-Term Debt to Total Capital |
|
1.91% |
0.81% |
0.00% |
0.00% |
13.46% |
0.00% |
0.00% |
26.35% |
17.43% |
8.80% |
33.24% |
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 |
|
97.07% |
98.23% |
99.25% |
100.00% |
84.82% |
100.00% |
100.00% |
72.17% |
81.20% |
89.94% |
64.41% |
Debt to EBITDA |
|
0.18 |
0.11 |
0.05 |
0.00 |
0.91 |
0.00 |
0.00 |
2.53 |
0.66 |
0.46 |
1.98 |
Net Debt to EBITDA |
|
-1.92 |
-1.69 |
-1.71 |
0.00 |
0.80 |
0.00 |
0.00 |
2.15 |
0.61 |
0.39 |
1.77 |
Long-Term Debt to EBITDA |
|
0.12 |
0.05 |
0.00 |
0.00 |
0.81 |
0.00 |
0.00 |
2.39 |
0.61 |
0.41 |
1.85 |
Debt to NOPAT |
|
0.39 |
0.25 |
0.11 |
0.00 |
1.65 |
0.00 |
0.00 |
4.72 |
1.25 |
0.67 |
2.90 |
Net Debt to NOPAT |
|
-4.20 |
-3.69 |
-3.85 |
0.00 |
1.44 |
0.00 |
0.00 |
4.02 |
1.15 |
0.56 |
2.59 |
Long-Term Debt to NOPAT |
|
0.25 |
0.11 |
0.00 |
0.00 |
1.46 |
0.00 |
0.00 |
4.47 |
1.16 |
0.58 |
2.71 |
Altman Z-Score |
|
9.01 |
9.30 |
10.41 |
11.27 |
5.10 |
10.95 |
10.45 |
3.95 |
6.31 |
9.25 |
6.07 |
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 |
|
5.79 |
5.93 |
7.31 |
7.55 |
2.69 |
3.17 |
4.75 |
2.25 |
2.08 |
2.48 |
2.56 |
Quick Ratio |
|
4.35 |
4.43 |
5.51 |
5.97 |
1.53 |
1.93 |
3.35 |
1.30 |
1.06 |
1.20 |
1.29 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-4.25 |
-4.26 |
1.01 |
5.90 |
-61 |
25 |
19 |
-90 |
14 |
23 |
-134 |
Operating Cash Flow to CapEx |
|
83.50% |
79.79% |
129.39% |
168.38% |
398.43% |
540.86% |
587.59% |
270.65% |
251.22% |
394.11% |
691.23% |
Free Cash Flow to Firm to Interest Expense |
|
-27.58 |
-48.92 |
14.58 |
117.94 |
-46.50 |
36.72 |
232.85 |
-2,301.90 |
5.12 |
6.40 |
-16.59 |
Operating Cash Flow to Interest Expense |
|
72.25 |
143.90 |
134.87 |
349.38 |
16.15 |
46.33 |
301.65 |
366.49 |
6.42 |
11.34 |
8.26 |
Operating Cash Flow Less CapEx to Interest Expense |
|
-14.27 |
-36.44 |
30.64 |
141.88 |
12.10 |
37.77 |
250.31 |
231.08 |
3.87 |
8.46 |
7.07 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
1.28 |
1.20 |
1.18 |
1.11 |
1.16 |
1.05 |
0.92 |
0.77 |
0.99 |
1.02 |
0.98 |
Accounts Receivable Turnover |
|
8.32 |
8.18 |
7.55 |
6.94 |
7.66 |
6.96 |
6.51 |
6.27 |
7.49 |
6.69 |
6.77 |
Inventory Turnover |
|
8.56 |
7.48 |
7.86 |
8.32 |
8.76 |
7.63 |
7.30 |
5.96 |
6.06 |
4.65 |
4.54 |
Fixed Asset Turnover |
|
4.62 |
3.41 |
3.07 |
2.89 |
3.42 |
3.47 |
3.25 |
3.74 |
6.17 |
6.66 |
7.60 |
Accounts Payable Turnover |
|
24.16 |
20.29 |
25.93 |
27.46 |
25.81 |
25.31 |
30.97 |
21.07 |
17.24 |
13.63 |
15.37 |
Days Sales Outstanding (DSO) |
|
43.89 |
44.62 |
48.37 |
52.62 |
47.63 |
52.41 |
56.04 |
58.21 |
48.75 |
54.54 |
53.95 |
Days Inventory Outstanding (DIO) |
|
42.66 |
48.77 |
46.41 |
43.88 |
41.65 |
47.83 |
50.02 |
61.24 |
60.23 |
78.45 |
80.47 |
Days Payable Outstanding (DPO) |
|
15.11 |
17.99 |
14.08 |
13.29 |
14.14 |
14.42 |
11.79 |
17.32 |
21.17 |
26.79 |
23.75 |
Cash Conversion Cycle (CCC) |
|
71.44 |
75.40 |
80.71 |
83.21 |
75.13 |
85.82 |
94.27 |
102.13 |
87.81 |
106.20 |
110.67 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
64 |
76 |
83 |
86 |
162 |
158 |
153 |
258 |
288 |
313 |
512 |
Invested Capital Turnover |
|
2.40 |
1.99 |
1.85 |
1.76 |
1.54 |
1.24 |
1.15 |
1.00 |
1.29 |
1.33 |
1.22 |
Increase / (Decrease) in Invested Capital |
|
12 |
12 |
6.91 |
3.18 |
77 |
-4.11 |
-5.59 |
106 |
30 |
25 |
199 |
Enterprise Value (EV) |
|
142 |
142 |
153 |
164 |
243 |
365 |
325 |
593 |
944 |
1,341 |
2,046 |
Market Capitalization |
|
173 |
170 |
184 |
202 |
221 |
369 |
349 |
529 |
893 |
1,314 |
1,876 |
Book Value per Share |
|
$13.46 |
$14.51 |
$15.64 |
$17.02 |
$19.05 |
$21.78 |
$23.60 |
$25.82 |
$31.34 |
$37.45 |
$44.66 |
Tangible Book Value per Share |
|
$12.29 |
$13.39 |
$14.58 |
$16.01 |
$9.00 |
$11.99 |
$14.05 |
$2.52 |
$7.41 |
$14.23 |
$1.15 |
Total Capital |
|
98 |
105 |
114 |
124 |
166 |
162 |
177 |
269 |
293 |
318 |
532 |
Total Debt |
|
2.87 |
1.87 |
0.86 |
0.00 |
25 |
0.00 |
0.00 |
75 |
55 |
32 |
189 |
Total Long-Term Debt |
|
1.87 |
0.86 |
0.00 |
0.00 |
22 |
0.00 |
0.00 |
71 |
51 |
28 |
177 |
Net Debt |
|
-31 |
-28 |
-31 |
-38 |
22 |
-3.74 |
-24 |
64 |
51 |
27 |
169 |
Capital Expenditures (CapEx) |
|
13 |
16 |
7.19 |
10 |
5.35 |
5.77 |
4.26 |
5.28 |
7.06 |
10 |
9.63 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
23 |
24 |
30 |
27 |
35 |
33 |
32 |
41 |
60 |
85 |
118 |
Debt-free Net Working Capital (DFNWC) |
|
57 |
54 |
61 |
65 |
38 |
36 |
57 |
53 |
64 |
90 |
131 |
Net Working Capital (NWC) |
|
56 |
53 |
60 |
65 |
35 |
36 |
57 |
49 |
60 |
86 |
119 |
Net Nonoperating Expense (NNE) |
|
-0.13 |
-0.02 |
-0.05 |
-0.13 |
0.94 |
0.89 |
0.37 |
0.01 |
2.13 |
3.14 |
6.36 |
Net Nonoperating Obligations (NNO) |
|
-31 |
-28 |
-31 |
-38 |
22 |
-3.74 |
-24 |
64 |
51 |
27 |
169 |
Total Depreciation and Amortization (D&A) |
|
4.38 |
4.85 |
5.63 |
5.64 |
7.83 |
8.17 |
8.27 |
8.41 |
12 |
11 |
15 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
16.22% |
17.16% |
20.38% |
18.37% |
18.16% |
16.50% |
18.11% |
20.08% |
16.94% |
21.29% |
23.33% |
Debt-free Net Working Capital to Revenue |
|
40.67% |
38.63% |
41.84% |
44.05% |
19.86% |
18.38% |
31.63% |
25.46% |
18.20% |
22.60% |
26.00% |
Net Working Capital to Revenue |
|
39.95% |
37.90% |
41.26% |
44.05% |
18.36% |
18.38% |
31.63% |
23.53% |
17.07% |
21.60% |
23.52% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$1.08 |
$1.07 |
$1.11 |
$1.27 |
$1.95 |
$2.66 |
$1.79 |
$2.11 |
$5.52 |
$5.89 |
$7.69 |
Adjusted Weighted Average Basic Shares Outstanding |
|
7.03M |
7.12M |
7.19M |
7.25M |
7.35M |
7.42M |
7.48M |
7.52M |
7.56M |
7.62M |
7.67M |
Adjusted Diluted Earnings per Share |
|
$1.05 |
$1.05 |
$1.10 |
$1.26 |
$1.93 |
$2.63 |
$1.77 |
$2.09 |
$5.45 |
$5.83 |
$7.58 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
7.18M |
7.22M |
7.28M |
7.34M |
7.43M |
7.52M |
7.57M |
7.62M |
7.66M |
7.70M |
7.79M |
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 |
|
7.08M |
7.18M |
7.22M |
7.32M |
7.41M |
7.46M |
7.52M |
7.56M |
7.61M |
7.64M |
7.68M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
8.37 |
8.70 |
6.82 |
9.14 |
16 |
21 |
14 |
16 |
48 |
51 |
68 |
Normalized NOPAT Margin |
|
6.01% |
6.26% |
4.67% |
6.18% |
8.43% |
10.40% |
7.87% |
7.86% |
13.47% |
12.78% |
13.53% |
Pre Tax Income Margin |
|
8.45% |
8.46% |
8.43% |
8.02% |
9.66% |
11.92% |
9.08% |
10.28% |
14.90% |
13.47% |
14.48% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
77.10 |
134.64 |
177.35 |
233.86 |
14.91 |
36.08 |
197.18 |
544.72 |
25.74 |
15.79 |
10.06 |
NOPAT to Interest Expense |
|
48.23 |
87.08 |
114.76 |
181.62 |
11.55 |
30.62 |
165.51 |
407.58 |
15.89 |
13.19 |
8.11 |
EBIT Less CapEx to Interest Expense |
|
-9.42 |
-45.69 |
73.12 |
26.36 |
10.85 |
27.52 |
145.84 |
409.31 |
23.19 |
12.91 |
8.86 |
NOPAT Less CapEx to Interest Expense |
|
-38.29 |
-93.26 |
10.53 |
-25.88 |
7.50 |
22.05 |
114.18 |
272.17 |
13.34 |
10.31 |
6.91 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Augmented Payout Ratio |
|
0.00% |
7.73% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |