Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
114.72% |
22.55% |
-2.25% |
1.32% |
2.06% |
4.11% |
8.38% |
11.81% |
12.41% |
13.16% |
13.86% |
EBITDA Growth |
|
188.03% |
129.55% |
0.37% |
0.68% |
-18.48% |
-25.64% |
10.73% |
-4.95% |
23.15% |
55.04% |
39.52% |
EBIT Growth |
|
206.96% |
210.57% |
72.34% |
94.38% |
5.09% |
24.65% |
40.95% |
1.87% |
62.92% |
139.69% |
70.66% |
NOPAT Growth |
|
-169.96% |
227.15% |
122.54% |
155.62% |
885.78% |
16.40% |
26.13% |
-18.40% |
86.72% |
143.32% |
65.00% |
Net Income Growth |
|
65.55% |
101.02% |
38.09% |
-86.81% |
553.85% |
1,698.31% |
61.81% |
-19.73% |
122.17% |
333.64% |
90.16% |
EPS Growth |
|
233.33% |
100.85% |
47.22% |
-85.80% |
155.00% |
2,400.00% |
84.91% |
-7.00% |
141.18% |
372.00% |
102.04% |
Operating Cash Flow Growth |
|
-185.88% |
123.54% |
-25.55% |
112.76% |
203.01% |
4.08% |
73.55% |
50.57% |
-4.53% |
-6.06% |
-44.03% |
Free Cash Flow Firm Growth |
|
-452.24% |
110.56% |
109.10% |
120.93% |
111.27% |
148.20% |
34.86% |
-102.08% |
8.98% |
-66.27% |
40.17% |
Invested Capital Growth |
|
161.26% |
-4.62% |
-3.98% |
-10.25% |
-5.30% |
-13.26% |
-5.74% |
2.85% |
-4.72% |
-2.51% |
-7.94% |
Revenue Q/Q Growth |
|
-1.92% |
-0.85% |
2.42% |
1.72% |
-1.20% |
1.15% |
6.61% |
4.94% |
-0.67% |
1.83% |
7.27% |
EBITDA Q/Q Growth |
|
-3.75% |
-14.07% |
1.59% |
19.83% |
-22.07% |
-21.61% |
51.27% |
1.86% |
0.97% |
-1.32% |
36.13% |
EBIT Q/Q Growth |
|
26.07% |
-40.68% |
80.82% |
43.75% |
-31.84% |
-29.65% |
104.47% |
3.89% |
9.01% |
3.50% |
45.58% |
NOPAT Q/Q Growth |
|
-118.41% |
562.59% |
96.21% |
53.01% |
-43.42% |
-31.48% |
112.62% |
-1.01% |
29.46% |
-10.70% |
44.18% |
Net Income Q/Q Growth |
|
-99.02% |
-82.60% |
4,064.36% |
86.06% |
-51.51% |
-52.14% |
274.70% |
-7.70% |
34.21% |
-6.58% |
64.32% |
EPS Q/Q Growth |
|
-97.16% |
-95.00% |
5,200.00% |
88.68% |
-49.00% |
-50.98% |
292.00% |
-5.10% |
32.26% |
-4.07% |
67.80% |
Operating Cash Flow Q/Q Growth |
|
-181.27% |
321.42% |
-154.66% |
316.30% |
-60.65% |
123.72% |
-113.89% |
2,390.11% |
-75.05% |
120.15% |
-121.29% |
Free Cash Flow Firm Q/Q Growth |
|
6.39% |
109.83% |
6.49% |
113.65% |
-49.59% |
116.42% |
-42.14% |
-103.30% |
2,739.04% |
-33.02% |
140.48% |
Invested Capital Q/Q Growth |
|
-5.75% |
5.26% |
4.14% |
-13.13% |
-0.55% |
-3.59% |
13.17% |
-5.22% |
-7.86% |
-1.36% |
6.86% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
54.86% |
54.94% |
56.09% |
55.07% |
55.10% |
54.28% |
56.24% |
57.51% |
55.47% |
55.44% |
58.32% |
EBITDA Margin |
|
26.43% |
22.91% |
22.72% |
26.77% |
21.11% |
16.36% |
23.21% |
22.75% |
23.13% |
22.41% |
28.45% |
Operating Margin |
|
11.51% |
6.67% |
12.55% |
16.10% |
10.85% |
7.64% |
14.90% |
14.96% |
16.72% |
16.83% |
23.20% |
EBIT Margin |
|
11.51% |
6.89% |
12.16% |
17.18% |
11.85% |
8.24% |
15.81% |
15.65% |
17.18% |
17.46% |
23.70% |
Profit (Net Income) Margin |
|
0.95% |
0.17% |
6.79% |
12.43% |
6.10% |
2.89% |
10.14% |
8.92% |
12.06% |
11.06% |
16.94% |
Tax Burden Percent |
|
15.91% |
8.92% |
86.44% |
93.70% |
79.65% |
72.17% |
87.71% |
76.65% |
88.77% |
79.05% |
82.28% |
Interest Burden Percent |
|
51.99% |
27.20% |
64.66% |
77.20% |
64.61% |
48.51% |
73.15% |
74.36% |
79.05% |
80.13% |
86.89% |
Effective Tax Rate |
|
110.32% |
16.91% |
15.41% |
0.79% |
15.67% |
18.93% |
17.08% |
22.06% |
9.10% |
20.82% |
22.80% |
Return on Invested Capital (ROIC) |
|
-1.20% |
3.75% |
6.89% |
11.56% |
6.88% |
4.66% |
8.76% |
9.37% |
13.14% |
12.18% |
15.37% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
-29.99% |
1.21% |
5.18% |
8.94% |
4.44% |
2.24% |
7.45% |
7.11% |
10.07% |
9.83% |
14.60% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.57% |
0.65% |
2.99% |
3.00% |
1.37% |
0.78% |
3.42% |
2.51% |
2.99% |
2.86% |
5.85% |
Return on Equity (ROE) |
|
-0.63% |
4.41% |
9.88% |
14.55% |
8.25% |
5.44% |
12.18% |
11.88% |
16.13% |
15.04% |
21.22% |
Cash Return on Invested Capital (CROIC) |
|
-85.36% |
16.02% |
7.97% |
16.93% |
13.36% |
22.18% |
13.73% |
5.17% |
14.78% |
14.55% |
20.77% |
Operating Return on Assets (OROA) |
|
5.20% |
2.93% |
5.38% |
7.77% |
5.89% |
4.17% |
8.53% |
8.63% |
9.81% |
10.16% |
14.75% |
Return on Assets (ROA) |
|
0.43% |
0.07% |
3.01% |
5.62% |
3.03% |
1.46% |
5.47% |
4.92% |
6.88% |
6.44% |
10.54% |
Return on Common Equity (ROCE) |
|
-0.63% |
4.40% |
9.87% |
14.55% |
8.25% |
5.44% |
12.18% |
11.88% |
16.13% |
15.04% |
21.22% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
24.48% |
24.72% |
4.93% |
0.00% |
7.50% |
8.66% |
8.30% |
0.00% |
12.40% |
14.47% |
Net Operating Profit after Tax (NOPAT) |
|
-4.25 |
20 |
39 |
59 |
33 |
23 |
49 |
48 |
62 |
56 |
80 |
NOPAT Margin |
|
-1.19% |
5.54% |
10.62% |
15.97% |
9.15% |
6.20% |
12.36% |
11.66% |
15.19% |
13.32% |
17.91% |
Net Nonoperating Expense Percent (NNEP) |
|
28.80% |
2.54% |
1.71% |
2.61% |
2.44% |
2.42% |
1.31% |
2.26% |
3.06% |
2.35% |
0.77% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
2.18% |
- |
- |
- |
3.84% |
Cost of Revenue to Revenue |
|
45.14% |
45.06% |
43.91% |
44.93% |
44.90% |
45.72% |
43.76% |
42.49% |
44.53% |
44.56% |
41.69% |
SG&A Expenses to Revenue |
|
37.67% |
41.32% |
39.08% |
39.16% |
42.04% |
45.03% |
39.56% |
37.97% |
37.72% |
38.11% |
35.04% |
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 |
|
43.35% |
48.27% |
43.54% |
38.97% |
44.25% |
46.64% |
41.34% |
42.56% |
38.75% |
38.61% |
35.12% |
Earnings before Interest and Taxes (EBIT) |
|
41 |
24 |
44 |
63 |
43 |
30 |
62 |
65 |
70 |
73 |
106 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
94 |
81 |
82 |
99 |
77 |
60 |
91 |
94 |
95 |
94 |
127 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
1.09 |
1.09 |
1.06 |
1.16 |
1.03 |
1.29 |
1.71 |
1.52 |
1.87 |
2.05 |
2.37 |
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) |
|
1.18 |
1.14 |
1.12 |
1.22 |
1.03 |
1.21 |
1.57 |
1.31 |
1.62 |
1.74 |
2.02 |
Price to Earnings (P/E) |
|
5.22 |
4.46 |
4.28 |
23.56 |
16.04 |
17.21 |
19.79 |
18.38 |
18.75 |
16.51 |
16.35 |
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 |
|
19.15% |
22.43% |
23.35% |
4.25% |
6.23% |
5.81% |
5.05% |
5.44% |
5.33% |
6.06% |
6.11% |
Enterprise Value to Invested Capital (EV/IC) |
|
1.07 |
1.07 |
1.04 |
1.13 |
1.02 |
1.22 |
1.48 |
1.36 |
1.67 |
1.83 |
2.05 |
Enterprise Value to Revenue (EV/Rev) |
|
1.53 |
1.54 |
1.57 |
1.48 |
1.32 |
1.51 |
2.02 |
1.71 |
1.89 |
1.98 |
2.29 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
6.81 |
6.27 |
6.33 |
6.04 |
5.66 |
6.95 |
9.25 |
8.14 |
8.76 |
8.61 |
9.40 |
Enterprise Value to EBIT (EV/EBIT) |
|
27.18 |
18.17 |
15.79 |
12.57 |
10.97 |
12.22 |
15.19 |
13.15 |
13.16 |
11.96 |
12.30 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
39.38 |
9.22 |
26.08 |
17.45 |
12.57 |
14.23 |
18.34 |
17.24 |
16.42 |
15.04 |
15.71 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
199.58 |
36.41 |
44.42 |
19.73 |
10.01 |
11.31 |
13.03 |
8.85 |
10.12 |
11.14 |
13.59 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
6.50 |
12.80 |
6.32 |
7.45 |
5.12 |
10.45 |
26.61 |
11.06 |
12.42 |
9.45 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.56 |
0.60 |
0.57 |
0.46 |
0.48 |
0.50 |
0.63 |
0.61 |
0.47 |
0.47 |
0.45 |
Long-Term Debt to Equity |
|
0.56 |
0.60 |
0.57 |
0.46 |
0.48 |
0.50 |
0.63 |
0.61 |
0.47 |
0.47 |
0.45 |
Financial Leverage |
|
-0.02 |
0.54 |
0.58 |
0.34 |
0.31 |
0.35 |
0.46 |
0.35 |
0.30 |
0.29 |
0.40 |
Leverage Ratio |
|
2.19 |
2.45 |
2.31 |
2.14 |
1.98 |
2.00 |
1.92 |
1.97 |
1.96 |
2.03 |
1.93 |
Compound Leverage Factor |
|
1.14 |
0.67 |
1.50 |
1.65 |
1.28 |
0.97 |
1.40 |
1.47 |
1.55 |
1.62 |
1.68 |
Debt to Total Capital |
|
36.00% |
37.51% |
36.10% |
31.50% |
32.29% |
33.54% |
38.71% |
37.95% |
32.15% |
31.84% |
31.11% |
Short-Term Debt 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% |
Long-Term Debt to Total Capital |
|
36.00% |
37.51% |
36.10% |
31.50% |
32.29% |
33.54% |
38.71% |
37.95% |
32.15% |
31.84% |
31.11% |
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 |
|
64.00% |
62.49% |
63.90% |
68.50% |
67.71% |
66.46% |
61.29% |
62.05% |
67.85% |
68.16% |
68.89% |
Debt to EBITDA |
|
2.70 |
2.56 |
2.41 |
1.96 |
2.05 |
2.18 |
2.64 |
2.49 |
1.90 |
1.73 |
1.58 |
Net Debt to EBITDA |
|
1.58 |
1.63 |
1.82 |
1.07 |
1.25 |
1.36 |
2.07 |
1.92 |
1.26 |
1.03 |
1.11 |
Long-Term Debt to EBITDA |
|
2.70 |
2.56 |
2.41 |
1.96 |
2.05 |
2.18 |
2.64 |
2.49 |
1.90 |
1.73 |
1.58 |
Debt to NOPAT |
|
15.62 |
3.76 |
9.92 |
5.68 |
4.55 |
4.47 |
5.24 |
5.29 |
3.56 |
3.02 |
2.64 |
Net Debt to NOPAT |
|
9.16 |
2.39 |
7.50 |
3.10 |
2.77 |
2.79 |
4.11 |
4.06 |
2.36 |
1.79 |
1.85 |
Long-Term Debt to NOPAT |
|
15.62 |
3.76 |
9.92 |
5.68 |
4.55 |
4.47 |
5.24 |
5.29 |
3.56 |
3.02 |
2.64 |
Altman Z-Score |
|
2.25 |
2.29 |
2.47 |
2.56 |
2.45 |
2.51 |
2.95 |
2.74 |
3.05 |
3.13 |
3.72 |
Noncontrolling Interest Sharing Ratio |
|
0.06% |
0.06% |
0.06% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
1.32 |
1.16 |
1.14 |
1.22 |
1.11 |
0.95 |
0.95 |
0.76 |
0.86 |
0.94 |
1.06 |
Quick Ratio |
|
1.01 |
0.90 |
0.83 |
0.98 |
0.87 |
0.83 |
0.79 |
0.63 |
0.71 |
0.79 |
0.89 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-1,228 |
121 |
128 |
275 |
138 |
299 |
173 |
-5.71 |
151 |
101 |
243 |
Operating Cash Flow to CapEx |
|
-468.54% |
1,645.58% |
-1,189.97% |
1,160.19% |
610.76% |
911.18% |
-143.88% |
749.89% |
0.00% |
857.65% |
-178.08% |
Free Cash Flow to Firm to Interest Expense |
|
-63.16 |
6.79 |
8.24 |
18.99 |
9.05 |
19.13 |
10.38 |
-0.35 |
10.22 |
6.97 |
17.46 |
Operating Cash Flow to Interest Expense |
|
-2.12 |
5.14 |
-3.20 |
7.47 |
2.78 |
6.07 |
-0.79 |
9.82 |
2.75 |
6.17 |
-1.37 |
Operating Cash Flow Less CapEx to Interest Expense |
|
-2.58 |
4.83 |
-3.47 |
6.83 |
2.32 |
5.41 |
-1.34 |
8.51 |
2.96 |
5.45 |
-2.14 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.45 |
0.43 |
0.44 |
0.45 |
0.50 |
0.51 |
0.54 |
0.55 |
0.57 |
0.58 |
0.62 |
Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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 |
|
4.82 |
4.90 |
4.98 |
5.27 |
5.43 |
5.36 |
5.58 |
5.86 |
6.43 |
6.41 |
6.67 |
Accounts Payable Turnover |
|
13.25 |
8.13 |
9.46 |
9.19 |
9.33 |
9.31 |
8.42 |
8.21 |
7.57 |
8.51 |
9.42 |
Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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) |
|
27.54 |
44.87 |
38.58 |
39.71 |
39.10 |
39.22 |
43.37 |
44.44 |
48.19 |
42.90 |
38.73 |
Cash Conversion Cycle (CCC) |
|
-27.54 |
-44.87 |
-38.58 |
-39.71 |
-39.10 |
-39.22 |
-43.37 |
-44.44 |
-48.19 |
-42.90 |
-38.73 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
1,982 |
2,087 |
2,173 |
1,888 |
1,877 |
1,810 |
2,048 |
1,941 |
1,789 |
1,765 |
1,886 |
Invested Capital Turnover |
|
1.01 |
0.68 |
0.65 |
0.72 |
0.75 |
0.75 |
0.71 |
0.80 |
0.86 |
0.91 |
0.86 |
Increase / (Decrease) in Invested Capital |
|
1,224 |
-101 |
-90 |
-216 |
-105 |
-277 |
-125 |
54 |
-89 |
-45 |
-163 |
Enterprise Value (EV) |
|
2,116 |
2,224 |
2,262 |
2,134 |
1,920 |
2,213 |
3,027 |
2,635 |
2,995 |
3,229 |
3,862 |
Market Capitalization |
|
1,624 |
1,648 |
1,612 |
1,755 |
1,498 |
1,780 |
2,348 |
2,014 |
2,565 |
2,845 |
3,406 |
Book Value per Share |
|
$33.04 |
$33.40 |
$33.54 |
$33.23 |
$33.42 |
$33.19 |
$34.38 |
$33.71 |
$36.41 |
$36.88 |
$38.38 |
Tangible Book Value per Share |
|
($7.61) |
($6.78) |
($6.11) |
($6.06) |
($7.25) |
($9.25) |
($9.65) |
($10.83) |
($9.81) |
($9.16) |
($7.83) |
Total Capital |
|
2,330 |
2,417 |
2,383 |
2,205 |
2,152 |
2,074 |
2,234 |
2,129 |
2,018 |
2,039 |
2,089 |
Total Debt |
|
839 |
907 |
860 |
694 |
695 |
696 |
865 |
808 |
649 |
649 |
650 |
Total Long-Term Debt |
|
839 |
907 |
860 |
694 |
695 |
696 |
865 |
808 |
649 |
649 |
650 |
Net Debt |
|
492 |
577 |
650 |
379 |
423 |
433 |
679 |
620 |
429 |
385 |
456 |
Capital Expenditures (CapEx) |
|
8.81 |
5.55 |
4.20 |
9.31 |
6.96 |
10 |
9.18 |
22 |
-3.12 |
10 |
11 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-214 |
-251 |
-158 |
-220 |
-223 |
-285 |
-207 |
-309 |
-289 |
-299 |
-171 |
Debt-free Net Working Capital (DFNWC) |
|
133 |
79 |
52 |
95 |
49 |
-23 |
-20 |
-121 |
-70 |
-34 |
23 |
Net Working Capital (NWC) |
|
133 |
79 |
52 |
95 |
49 |
-23 |
-20 |
-121 |
-70 |
-34 |
23 |
Net Nonoperating Expense (NNE) |
|
-7.65 |
19 |
14 |
13 |
11 |
12 |
8.71 |
11 |
13 |
9.45 |
4.33 |
Net Nonoperating Obligations (NNO) |
|
491 |
577 |
650 |
377 |
420 |
431 |
679 |
620 |
420 |
375 |
447 |
Total Depreciation and Amortization (D&A) |
|
53 |
57 |
38 |
35 |
34 |
30 |
29 |
29 |
24 |
21 |
21 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
-15.45% |
-17.32% |
-11.01% |
-15.26% |
-15.38% |
-19.46% |
-13.81% |
-20.06% |
-18.23% |
-18.32% |
-10.16% |
Debt-free Net Working Capital to Revenue |
|
9.66% |
5.49% |
3.59% |
6.59% |
3.38% |
-1.55% |
-1.37% |
-7.89% |
-4.39% |
-2.11% |
1.34% |
Net Working Capital to Revenue |
|
9.66% |
5.49% |
3.59% |
6.59% |
3.38% |
-1.55% |
-1.37% |
-7.89% |
-4.39% |
-2.11% |
1.34% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.13 |
$0.05 |
$0.53 |
$1.02 |
$0.51 |
$0.26 |
$1.00 |
$0.95 |
$1.26 |
$1.22 |
$2.03 |
Adjusted Weighted Average Basic Shares Outstanding |
|
48.39M |
45.27M |
45.43M |
45.13M |
44.78M |
41.40M |
39.87M |
38.71M |
39.41M |
37.72M |
37.44M |
Adjusted Diluted Earnings per Share |
|
$0.20 |
$0.05 |
$0.52 |
$1.00 |
$0.51 |
$0.25 |
$0.98 |
$0.93 |
$1.23 |
$1.18 |
$1.98 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
48.39M |
46.34M |
46.12M |
45.80M |
45.60M |
42.18M |
40.79M |
39.64M |
40.31M |
39.11M |
38.40M |
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 |
|
45.20M |
45.40M |
45.45M |
43.61M |
41.54M |
39.83M |
39.19M |
37.61M |
37.69M |
37.49M |
37.26M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
43 |
40 |
52 |
58 |
40 |
28 |
54 |
63 |
66 |
57 |
80 |
Normalized NOPAT Margin |
|
12.03% |
11.31% |
14.39% |
15.79% |
11.01% |
7.50% |
13.83% |
15.23% |
16.14% |
13.72% |
17.97% |
Pre Tax Income Margin |
|
5.98% |
1.87% |
7.86% |
13.26% |
7.66% |
4.00% |
11.57% |
11.64% |
13.58% |
13.99% |
20.59% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
2.12 |
1.37 |
2.83 |
4.39 |
2.83 |
1.94 |
3.72 |
3.90 |
4.77 |
5.03 |
7.63 |
NOPAT to Interest Expense |
|
-0.22 |
1.11 |
2.47 |
4.08 |
2.18 |
1.46 |
2.91 |
2.91 |
4.22 |
3.84 |
5.77 |
EBIT Less CapEx to Interest Expense |
|
1.66 |
1.06 |
2.56 |
3.74 |
2.37 |
1.28 |
3.17 |
2.59 |
4.99 |
4.31 |
6.86 |
NOPAT Less CapEx to Interest Expense |
|
-0.67 |
0.79 |
2.20 |
3.43 |
1.73 |
0.79 |
2.36 |
1.60 |
4.43 |
3.12 |
5.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.58% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Augmented Payout Ratio |
|
39.16% |
32.47% |
0.00% |
60.00% |
131.89% |
206.56% |
239.09% |
300.07% |
191.53% |
118.80% |
84.26% |