Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
-9.87% |
209.44% |
176.35% |
1,050.24% |
88.71% |
-2.01% |
2.22% |
8.93% |
5.71% |
2.63% |
5.78% |
EBITDA Growth |
|
-6.98% |
244.83% |
101.47% |
431.68% |
110.43% |
-5.51% |
7.65% |
12.91% |
7.49% |
8.91% |
7.20% |
EBIT Growth |
|
-11.82% |
221.77% |
115.16% |
474.48% |
134.31% |
-4.67% |
14.74% |
15.12% |
6.87% |
11.41% |
9.45% |
NOPAT Growth |
|
-8.48% |
186.24% |
183.69% |
15,732.32% |
133.72% |
12.41% |
-0.63% |
45.59% |
10.66% |
-0.18% |
8.04% |
Net Income Growth |
|
7.79% |
-403.35% |
-197.42% |
-95.09% |
18.46% |
149.21% |
230.90% |
1,583.60% |
38.85% |
25.01% |
24.96% |
EPS Growth |
|
9.09% |
-351.32% |
-214.12% |
-161.63% |
2.08% |
150.79% |
194.85% |
211.32% |
-240.82% |
21.65% |
21.74% |
Operating Cash Flow Growth |
|
110.77% |
-33.85% |
181.27% |
31.02% |
101.16% |
304.58% |
171.99% |
230.80% |
53.42% |
-33.54% |
5.72% |
Free Cash Flow Firm Growth |
|
-41,407.07% |
-21.94% |
-8,278.48% |
-537.41% |
130.82% |
103.98% |
104.07% |
105.61% |
-78.52% |
33.18% |
-11.96% |
Invested Capital Growth |
|
172.62% |
125.16% |
121.86% |
275.01% |
-16.99% |
0.68% |
0.07% |
-2.15% |
-2.00% |
-0.02% |
0.51% |
Revenue Q/Q Growth |
|
608.03% |
96.35% |
-8.21% |
-9.86% |
16.16% |
1.96% |
-4.25% |
-3.94% |
12.72% |
-1.02% |
-1.31% |
EBITDA Q/Q Growth |
|
281.43% |
115.46% |
-20.99% |
-18.12% |
50.97% |
-3.26% |
-9.98% |
-14.12% |
43.72% |
-1.98% |
-11.40% |
EBIT Q/Q Growth |
|
335.48% |
129.40% |
-28.22% |
-19.89% |
77.62% |
-6.67% |
-13.61% |
-19.62% |
64.89% |
-2.70% |
-15.12% |
NOPAT Q/Q Growth |
|
13,937.38% |
114.09% |
-10.60% |
-41.07% |
107.23% |
2.97% |
-20.98% |
-13.66% |
57.51% |
-7.12% |
-14.47% |
Net Income Q/Q Growth |
|
11.35% |
-339.11% |
64.32% |
105.17% |
2,588.22% |
-0.67% |
-5.09% |
-33.57% |
121.70% |
-10.56% |
-5.13% |
EPS Q/Q Growth |
|
11.63% |
-298.96% |
49.21% |
45.36% |
284.91% |
-1.02% |
-5.15% |
-35.87% |
-333.90% |
185.51% |
-5.08% |
Operating Cash Flow Q/Q Growth |
|
59.01% |
-24.24% |
30.30% |
-16.53% |
144.13% |
52.36% |
-12.40% |
1.52% |
13.23% |
-34.00% |
39.34% |
Free Cash Flow Firm Q/Q Growth |
|
-555.50% |
30.13% |
1.06% |
-38.91% |
132.10% |
-90.98% |
1.16% |
91.32% |
22.95% |
-44.04% |
-33.12% |
Invested Capital Q/Q Growth |
|
351.11% |
-17.94% |
-0.30% |
1.61% |
-0.15% |
-0.47% |
-0.90% |
-0.65% |
0.01% |
1.54% |
-0.38% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
28.99% |
24.97% |
19.58% |
18.20% |
24.82% |
24.40% |
23.10% |
22.11% |
24.85% |
25.31% |
24.22% |
EBITDA Margin |
|
19.27% |
21.14% |
18.20% |
16.53% |
21.49% |
20.39% |
19.17% |
17.14% |
21.85% |
21.64% |
19.42% |
Operating Margin |
|
13.47% |
15.77% |
12.16% |
10.76% |
16.76% |
15.31% |
13.84% |
11.53% |
16.88% |
16.54% |
14.50% |
EBIT Margin |
|
13.49% |
15.76% |
12.32% |
10.95% |
16.75% |
15.33% |
13.83% |
11.57% |
16.93% |
16.64% |
14.31% |
Profit (Net Income) Margin |
|
11.62% |
-14.16% |
-5.50% |
0.32% |
7.30% |
7.11% |
7.05% |
4.87% |
9.58% |
8.66% |
8.32% |
Tax Burden Percent |
|
117.66% |
-160.17% |
-98.35% |
9.32% |
74.72% |
82.60% |
75.39% |
81.34% |
77.65% |
74.36% |
73.50% |
Interest Burden Percent |
|
73.25% |
56.08% |
45.40% |
30.89% |
58.32% |
56.14% |
67.58% |
51.77% |
72.91% |
69.98% |
79.13% |
Effective Tax Rate |
|
24.98% |
30.11% |
11.72% |
34.75% |
25.28% |
17.40% |
24.61% |
18.66% |
22.35% |
25.64% |
26.50% |
Return on Invested Capital (ROIC) |
|
3.39% |
6.60% |
8.38% |
8.04% |
9.40% |
10.49% |
8.76% |
7.99% |
11.34% |
10.66% |
9.42% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
3.77% |
-11.99% |
-2.61% |
2.33% |
7.74% |
8.12% |
7.34% |
6.18% |
9.69% |
8.93% |
8.28% |
Return on Net Nonoperating Assets (RNNOA) |
|
4.76% |
-8.82% |
-1.92% |
1.21% |
12.19% |
8.57% |
7.52% |
6.29% |
9.32% |
8.13% |
7.01% |
Return on Equity (ROE) |
|
8.15% |
-2.22% |
6.46% |
9.25% |
21.59% |
19.06% |
16.28% |
14.28% |
20.66% |
18.78% |
16.44% |
Cash Return on Invested Capital (CROIC) |
|
-89.22% |
-70.86% |
-67.76% |
-104.55% |
26.43% |
8.41% |
9.08% |
11.77% |
11.90% |
9.85% |
9.55% |
Operating Return on Assets (OROA) |
|
3.55% |
6.80% |
7.74% |
8.64% |
10.12% |
9.58% |
9.46% |
8.06% |
11.89% |
11.73% |
10.24% |
Return on Assets (ROA) |
|
3.06% |
-6.11% |
-3.46% |
0.25% |
4.41% |
4.44% |
4.82% |
3.39% |
6.73% |
6.11% |
5.95% |
Return on Common Equity (ROCE) |
|
8.15% |
-2.22% |
6.46% |
7.83% |
21.59% |
19.05% |
16.28% |
10.55% |
20.65% |
18.78% |
16.43% |
Return on Equity Simple (ROE_SIMPLE) |
|
12.47% |
1.07% |
-3.80% |
0.00% |
-5.57% |
4.16% |
9.21% |
0.00% |
11.65% |
11.98% |
12.29% |
Net Operating Profit after Tax (NOPAT) |
|
21 |
45 |
40 |
24 |
49 |
50 |
40 |
34 |
54 |
50 |
43 |
NOPAT Margin |
|
10.11% |
11.02% |
10.74% |
7.02% |
12.52% |
12.64% |
10.44% |
9.38% |
13.11% |
12.30% |
10.66% |
Net Nonoperating Expense Percent (NNEP) |
|
-0.38% |
18.58% |
10.98% |
5.71% |
1.66% |
2.38% |
1.42% |
1.81% |
1.65% |
1.72% |
1.14% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
2.09% |
- |
- |
- |
2.25% |
Cost of Revenue to Revenue |
|
71.01% |
75.03% |
80.42% |
81.80% |
75.18% |
75.60% |
76.90% |
77.89% |
75.15% |
74.69% |
75.78% |
SG&A Expenses to Revenue |
|
15.52% |
9.20% |
7.42% |
7.45% |
8.06% |
9.09% |
9.26% |
10.58% |
7.97% |
8.77% |
9.72% |
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 |
|
15.52% |
9.20% |
7.42% |
7.45% |
8.06% |
9.09% |
9.26% |
10.58% |
7.97% |
8.77% |
9.72% |
Earnings before Interest and Taxes (EBIT) |
|
28 |
64 |
46 |
37 |
65 |
61 |
53 |
42 |
70 |
68 |
58 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
40 |
86 |
68 |
56 |
84 |
81 |
73 |
63 |
90 |
88 |
78 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
1.56 |
1.20 |
1.19 |
1.60 |
0.98 |
1.35 |
1.33 |
2.59 |
2.17 |
2.48 |
2.70 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
8.59 |
7.30 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Price to Revenue (P/Rev) |
|
2.13 |
1.32 |
1.00 |
0.75 |
0.57 |
0.81 |
0.81 |
1.18 |
1.35 |
1.58 |
1.75 |
Price to Earnings (P/E) |
|
12.47 |
125.63 |
0.00 |
0.00 |
0.00 |
52.89 |
17.35 |
20.84 |
82.42 |
68.55 |
59.86 |
Dividend Yield |
|
1.57% |
1.64% |
1.67% |
1.71% |
1.98% |
1.40% |
1.40% |
0.94% |
1.02% |
0.82% |
0.73% |
Earnings Yield |
|
8.02% |
0.80% |
0.00% |
0.00% |
0.00% |
1.89% |
5.76% |
4.80% |
1.21% |
1.46% |
1.67% |
Enterprise Value to Invested Capital (EV/IC) |
|
1.17 |
1.26 |
1.13 |
1.20 |
0.99 |
1.18 |
1.17 |
1.63 |
1.64 |
1.82 |
1.97 |
Enterprise Value to Revenue (EV/Rev) |
|
5.12 |
2.91 |
2.00 |
1.66 |
1.20 |
1.42 |
1.39 |
1.89 |
1.87 |
2.10 |
2.23 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
23.72 |
13.35 |
9.95 |
8.81 |
6.16 |
7.38 |
7.13 |
9.63 |
9.49 |
10.46 |
11.12 |
Enterprise Value to EBIT (EV/EBIT) |
|
34.06 |
18.92 |
14.07 |
12.56 |
8.51 |
10.17 |
9.70 |
13.08 |
12.90 |
14.12 |
14.94 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
49.99 |
28.46 |
19.61 |
16.91 |
11.45 |
12.96 |
12.76 |
16.76 |
16.39 |
18.48 |
19.64 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
35.37 |
35.53 |
25.84 |
26.41 |
16.92 |
13.27 |
10.48 |
11.87 |
10.83 |
13.41 |
14.28 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
3.41 |
14.01 |
12.86 |
13.66 |
13.61 |
18.44 |
20.69 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
2.34 |
1.46 |
1.20 |
1.24 |
1.19 |
1.12 |
1.06 |
1.02 |
0.96 |
0.91 |
0.85 |
Long-Term Debt to Equity |
|
2.32 |
1.44 |
1.19 |
1.24 |
1.19 |
1.12 |
1.06 |
1.02 |
0.96 |
0.91 |
0.85 |
Financial Leverage |
|
1.26 |
0.74 |
0.74 |
0.52 |
1.58 |
1.06 |
1.02 |
1.02 |
0.96 |
0.91 |
0.85 |
Leverage Ratio |
|
2.88 |
2.41 |
2.16 |
2.21 |
3.20 |
2.73 |
2.49 |
2.47 |
2.42 |
2.35 |
2.28 |
Compound Leverage Factor |
|
2.11 |
1.35 |
0.98 |
0.68 |
1.87 |
1.53 |
1.68 |
1.28 |
1.76 |
1.64 |
1.81 |
Debt to Total Capital |
|
70.05% |
59.27% |
54.56% |
55.35% |
54.43% |
52.74% |
51.55% |
50.48% |
49.01% |
47.72% |
46.07% |
Short-Term Debt to Total Capital |
|
0.57% |
0.62% |
0.69% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
69.48% |
58.66% |
53.87% |
55.35% |
54.43% |
52.74% |
51.55% |
50.48% |
49.01% |
47.72% |
46.07% |
Preferred Equity to Total Capital |
|
0.00% |
0.01% |
0.01% |
0.00% |
0.01% |
0.01% |
0.01% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
12.23% |
0.00% |
0.00% |
0.00% |
12.38% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
29.95% |
40.71% |
45.43% |
32.42% |
45.56% |
47.24% |
48.44% |
37.13% |
50.99% |
52.28% |
53.93% |
Debt to EBITDA |
|
14.80 |
7.37 |
5.01 |
4.24 |
3.55 |
3.47 |
3.33 |
3.16 |
3.02 |
2.90 |
2.75 |
Net Debt to EBITDA |
|
13.87 |
7.30 |
4.99 |
3.89 |
3.24 |
3.17 |
2.98 |
2.82 |
2.66 |
2.58 |
2.42 |
Long-Term Debt to EBITDA |
|
14.68 |
7.29 |
4.95 |
4.24 |
3.55 |
3.47 |
3.33 |
3.16 |
3.02 |
2.90 |
2.75 |
Debt to NOPAT |
|
31.20 |
15.71 |
9.88 |
8.15 |
6.59 |
6.10 |
5.96 |
5.51 |
5.22 |
5.12 |
4.86 |
Net Debt to NOPAT |
|
29.24 |
15.56 |
9.85 |
7.47 |
6.02 |
5.57 |
5.32 |
4.91 |
4.59 |
4.56 |
4.28 |
Long-Term Debt to NOPAT |
|
30.94 |
15.54 |
9.75 |
8.15 |
6.59 |
6.10 |
5.96 |
5.51 |
5.22 |
5.12 |
4.86 |
Altman Z-Score |
|
0.99 |
1.18 |
1.41 |
1.53 |
1.63 |
1.78 |
1.79 |
2.09 |
2.22 |
2.45 |
2.63 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.02% |
0.02% |
15.37% |
0.02% |
0.03% |
0.03% |
26.14% |
0.01% |
0.01% |
0.01% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
2.15 |
1.88 |
1.84 |
2.23 |
2.27 |
1.99 |
1.96 |
1.89 |
1.77 |
1.85 |
1.77 |
Quick Ratio |
|
1.07 |
0.59 |
0.80 |
0.99 |
0.97 |
0.90 |
0.90 |
0.83 |
0.77 |
0.82 |
0.76 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-1,368 |
-956 |
-946 |
-1,314 |
422 |
38 |
39 |
74 |
91 |
51 |
34 |
Operating Cash Flow to CapEx |
|
362.03% |
144.47% |
140.41% |
87.17% |
275.26% |
278.12% |
258.90% |
225.17% |
262.61% |
147.91% |
250.24% |
Free Cash Flow to Firm to Interest Expense |
|
-183.13 |
-33.97 |
-36.21 |
-48.56 |
14.69 |
1.37 |
1.49 |
2.98 |
3.98 |
2.31 |
1.76 |
Operating Cash Flow to Interest Expense |
|
3.12 |
0.63 |
0.88 |
0.71 |
1.63 |
2.57 |
2.42 |
2.57 |
3.16 |
2.17 |
3.44 |
Operating Cash Flow Less CapEx to Interest Expense |
|
2.26 |
0.19 |
0.25 |
-0.10 |
1.04 |
1.65 |
1.49 |
1.43 |
1.96 |
0.70 |
2.07 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.26 |
0.43 |
0.63 |
0.79 |
0.60 |
0.62 |
0.68 |
0.70 |
0.70 |
0.71 |
0.72 |
Accounts Receivable Turnover |
|
2.58 |
4.76 |
6.39 |
9.86 |
7.07 |
7.94 |
8.69 |
9.01 |
9.39 |
8.73 |
9.32 |
Inventory Turnover |
|
2.45 |
4.58 |
6.18 |
9.06 |
7.02 |
8.39 |
8.68 |
8.98 |
9.19 |
9.49 |
10.00 |
Fixed Asset Turnover |
|
1.44 |
2.23 |
2.94 |
3.83 |
3.03 |
2.96 |
2.97 |
2.96 |
2.95 |
2.89 |
2.88 |
Accounts Payable Turnover |
|
3.02 |
5.59 |
10.14 |
18.84 |
8.02 |
8.20 |
11.41 |
13.63 |
10.62 |
10.12 |
12.52 |
Days Sales Outstanding (DSO) |
|
141.63 |
76.71 |
57.12 |
37.02 |
51.60 |
45.97 |
41.98 |
40.50 |
38.87 |
41.82 |
39.17 |
Days Inventory Outstanding (DIO) |
|
148.91 |
79.77 |
59.07 |
40.30 |
51.98 |
43.48 |
42.05 |
40.66 |
39.71 |
38.44 |
36.49 |
Days Payable Outstanding (DPO) |
|
120.67 |
65.26 |
36.00 |
19.37 |
45.54 |
44.51 |
32.00 |
26.77 |
34.36 |
36.06 |
29.16 |
Cash Conversion Cycle (CCC) |
|
169.88 |
91.22 |
80.19 |
57.95 |
58.05 |
44.94 |
52.03 |
54.39 |
44.22 |
44.21 |
46.50 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
2,194 |
1,800 |
1,795 |
1,824 |
1,821 |
1,813 |
1,796 |
1,785 |
1,785 |
1,812 |
1,806 |
Invested Capital Turnover |
|
0.34 |
0.60 |
0.78 |
1.15 |
0.75 |
0.83 |
0.84 |
0.85 |
0.87 |
0.87 |
0.88 |
Increase / (Decrease) in Invested Capital |
|
1,389 |
1,001 |
986 |
1,338 |
-373 |
12 |
1.32 |
-39 |
-36 |
-0.39 |
9.12 |
Enterprise Value (EV) |
|
2,577 |
2,267 |
2,032 |
2,197 |
1,807 |
2,130 |
2,097 |
2,901 |
2,918 |
3,292 |
3,559 |
Market Capitalization |
|
1,070 |
1,027 |
1,011 |
993 |
857 |
1,215 |
1,222 |
1,817 |
2,101 |
2,480 |
2,783 |
Book Value per Share |
|
$27.85 |
$34.67 |
$34.28 |
$24.89 |
$34.97 |
$35.89 |
$36.72 |
$27.94 |
$38.53 |
$33.53 |
$34.46 |
Tangible Book Value per Share |
|
($33.44) |
$4.82 |
$5.57 |
($22.18) |
($12.17) |
($10.98) |
($9.41) |
($17.95) |
($7.07) |
($4.69) |
($3.44) |
Total Capital |
|
2,295 |
2,111 |
1,876 |
1,912 |
1,912 |
1,900 |
1,901 |
1,887 |
1,897 |
1,912 |
1,909 |
Total Debt |
|
1,608 |
1,251 |
1,024 |
1,058 |
1,041 |
1,002 |
980 |
953 |
930 |
913 |
880 |
Total Long-Term Debt |
|
1,595 |
1,238 |
1,011 |
1,058 |
1,041 |
1,002 |
980 |
953 |
930 |
913 |
880 |
Net Debt |
|
1,507 |
1,240 |
1,020 |
971 |
950 |
915 |
875 |
850 |
818 |
813 |
776 |
Capital Expenditures (CapEx) |
|
6.44 |
12 |
16 |
22 |
17 |
26 |
24 |
28 |
27 |
32 |
26 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
298 |
310 |
196 |
227 |
225 |
201 |
185 |
168 |
162 |
182 |
171 |
Debt-free Net Working Capital (DFNWC) |
|
399 |
321 |
199 |
230 |
228 |
204 |
193 |
173 |
172 |
184 |
172 |
Net Working Capital (NWC) |
|
386 |
308 |
186 |
230 |
228 |
204 |
193 |
173 |
172 |
184 |
172 |
Net Nonoperating Expense (NNE) |
|
-3.14 |
102 |
61 |
23 |
20 |
22 |
13 |
17 |
15 |
15 |
9.42 |
Net Nonoperating Obligations (NNO) |
|
1,507 |
941 |
943 |
971 |
950 |
915 |
875 |
850 |
818 |
813 |
776 |
Total Depreciation and Amortization (D&A) |
|
12 |
22 |
22 |
19 |
19 |
20 |
20 |
20 |
20 |
20 |
21 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
59.25% |
39.82% |
19.24% |
17.18% |
14.89% |
13.44% |
12.29% |
10.95% |
10.38% |
11.58% |
10.72% |
Debt-free Net Working Capital to Revenue |
|
79.34% |
41.27% |
19.57% |
17.39% |
15.15% |
13.58% |
12.78% |
11.23% |
11.06% |
11.72% |
10.81% |
Net Working Capital to Revenue |
|
76.75% |
39.60% |
18.29% |
17.39% |
15.15% |
13.58% |
12.78% |
11.23% |
11.06% |
11.72% |
10.81% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.97 |
($2.36) |
($0.97) |
($0.11) |
$1.00 |
$0.99 |
$0.93 |
$0.56 |
($1.38) |
$1.19 |
$1.12 |
Adjusted Weighted Average Basic Shares Outstanding |
|
24.79M |
24.86M |
24.89M |
24.83M |
24.94M |
25.05M |
25.08M |
25.04M |
26.75M |
29.85M |
29.88M |
Adjusted Diluted Earnings per Share |
|
$0.96 |
($1.91) |
($0.97) |
($0.53) |
$0.98 |
$0.97 |
$0.92 |
$0.59 |
($1.38) |
$1.18 |
$1.12 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
24.79M |
24.86M |
24.89M |
24.98M |
29.15M |
29.21M |
29.33M |
25.21M |
26.75M |
30.06M |
30.12M |
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 |
|
24.79M |
24.86M |
24.89M |
24.91M |
25.01M |
25.08M |
25.08M |
25.10M |
29.82M |
29.88M |
29.88M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
21 |
45 |
40 |
24 |
49 |
50 |
40 |
34 |
54 |
50 |
43 |
Normalized NOPAT Margin |
|
10.11% |
11.02% |
10.74% |
7.02% |
12.52% |
12.64% |
10.44% |
9.38% |
13.11% |
12.30% |
10.66% |
Pre Tax Income Margin |
|
9.88% |
8.84% |
5.59% |
3.38% |
9.77% |
8.61% |
9.35% |
5.99% |
12.34% |
11.65% |
11.33% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
3.74 |
2.28 |
1.76 |
1.36 |
2.28 |
2.20 |
2.04 |
1.72 |
3.07 |
3.11 |
3.01 |
NOPAT to Interest Expense |
|
2.80 |
1.59 |
1.53 |
0.87 |
1.70 |
1.81 |
1.54 |
1.39 |
2.38 |
2.30 |
2.24 |
EBIT Less CapEx to Interest Expense |
|
2.88 |
1.84 |
1.13 |
0.55 |
1.69 |
1.27 |
1.11 |
0.57 |
1.87 |
1.64 |
1.63 |
NOPAT Less CapEx to Interest Expense |
|
1.94 |
1.16 |
0.91 |
0.06 |
1.11 |
0.89 |
0.61 |
0.25 |
1.18 |
0.83 |
0.86 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
19.61% |
182.14% |
-52.03% |
-42.92% |
-54.36% |
80.30% |
39.65% |
30.92% |
27.91% |
23.94% |
20.47% |
Augmented Payout Ratio |
|
19.61% |
182.14% |
-52.03% |
-42.92% |
-54.36% |
80.30% |
39.65% |
30.92% |
27.91% |
23.94% |
20.47% |