Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
-16.59% |
359.24% |
15.87% |
22.13% |
23.59% |
26.31% |
17.94% |
13.66% |
9.77% |
9.81% |
-8.59% |
EBITDA Growth |
|
-18.84% |
324.44% |
4.30% |
5.67% |
23.53% |
27.07% |
20.24% |
-13.26% |
-236.19% |
-34.98% |
-19.86% |
EBIT Growth |
|
-19.32% |
217.37% |
-3.80% |
-1.62% |
22.04% |
24.80% |
17.19% |
-34.73% |
-337.20% |
-55.66% |
-31.87% |
NOPAT Growth |
|
-24.99% |
197.95% |
32.83% |
-6.53% |
34.80% |
-43.14% |
-15.88% |
-12.29% |
-355.85% |
-68.02% |
-40.05% |
Net Income Growth |
|
20.72% |
3.86% |
-4.59% |
730.65% |
-10.18% |
-65.54% |
-59.83% |
-98.14% |
-648.67% |
-16.18% |
-53.65% |
EPS Growth |
|
28.30% |
8.11% |
-2.99% |
791.89% |
-8.82% |
-67.50% |
-63.08% |
-98.64% |
-669.35% |
-23.08% |
-62.50% |
Operating Cash Flow Growth |
|
-108.38% |
191.50% |
-112.42% |
227.02% |
677.27% |
0.27% |
-333.93% |
-93.04% |
-48.71% |
126.84% |
53.50% |
Free Cash Flow Firm Growth |
|
-115.38% |
-175.24% |
-293.26% |
-1,333.74% |
-538.81% |
-460.04% |
-0.91% |
-48.65% |
-18.57% |
122.55% |
164.49% |
Invested Capital Growth |
|
6.89% |
14.58% |
38.17% |
30.22% |
31.43% |
60.87% |
27.60% |
33.73% |
20.92% |
-8.13% |
-12.58% |
Revenue Q/Q Growth |
|
2.49% |
4.16% |
8.58% |
5.37% |
3.72% |
6.45% |
1.38% |
1.55% |
0.17% |
6.48% |
-15.60% |
EBITDA Q/Q Growth |
|
0.00% |
7.06% |
-17.58% |
19.76% |
16.90% |
10.13% |
-22.01% |
-13.61% |
-283.55% |
152.57% |
-3.87% |
EBIT Q/Q Growth |
|
0.88% |
9.49% |
-32.53% |
32.02% |
25.15% |
11.96% |
-36.65% |
-26.48% |
-554.82% |
120.93% |
-2.65% |
NOPAT Q/Q Growth |
|
12.63% |
9.37% |
5.87% |
-28.33% |
62.44% |
-53.87% |
56.61% |
-25.27% |
-573.86% |
105.77% |
193.61% |
Net Income Q/Q Growth |
|
-10.22% |
18.16% |
-19.26% |
869.67% |
-90.29% |
-54.67% |
-5.88% |
-55.21% |
-2,970.93% |
106.93% |
-47.95% |
EPS Q/Q Growth |
|
-8.11% |
17.65% |
-18.75% |
915.38% |
-90.61% |
-58.06% |
-7.69% |
-62.50% |
-4,022.22% |
105.67% |
-55.00% |
Operating Cash Flow Q/Q Growth |
|
61.11% |
575.32% |
-107.65% |
998.21% |
76.74% |
-17.44% |
-133.11% |
114.40% |
1,202.86% |
265.13% |
-106.79% |
Free Cash Flow Firm Q/Q Growth |
|
-297.86% |
-142.17% |
-218.85% |
19.25% |
-2.45% |
-112.31% |
42.55% |
-18.95% |
18.28% |
140.37% |
64.32% |
Invested Capital Q/Q Growth |
|
1.64% |
2.49% |
30.94% |
-4.52% |
2.58% |
25.45% |
3.86% |
0.07% |
-7.25% |
-4.70% |
-1.17% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
32.94% |
33.50% |
31.66% |
32.73% |
34.45% |
35.08% |
32.46% |
31.92% |
33.87% |
34.43% |
33.24% |
EBITDA Margin |
|
16.13% |
16.58% |
12.58% |
14.30% |
16.12% |
16.68% |
12.83% |
10.91% |
-20.00% |
9.87% |
11.25% |
Operating Margin |
|
11.38% |
13.83% |
7.72% |
9.67% |
11.67% |
12.27% |
7.67% |
5.55% |
-25.21% |
4.95% |
5.72% |
EBIT Margin |
|
11.81% |
12.42% |
7.72% |
9.67% |
11.67% |
12.27% |
7.67% |
5.55% |
-25.21% |
4.95% |
5.72% |
Profit (Net Income) Margin |
|
8.64% |
9.80% |
7.29% |
67.09% |
6.28% |
2.67% |
2.48% |
1.10% |
-31.39% |
2.04% |
1.26% |
Tax Burden Percent |
|
98.24% |
94.57% |
164.26% |
961.62% |
66.37% |
28.41% |
65.08% |
67.19% |
95.92% |
22.59% |
58.17% |
Interest Burden Percent |
|
74.45% |
83.47% |
57.51% |
72.16% |
81.10% |
76.71% |
49.75% |
29.36% |
129.80% |
182.41% |
37.87% |
Effective Tax Rate |
|
39.02% |
47.28% |
7.90% |
50.00% |
35.10% |
73.26% |
33.90% |
32.81% |
0.00% |
80.71% |
41.83% |
Return on Invested Capital (ROIC) |
|
6.35% |
8.45% |
7.10% |
5.19% |
8.39% |
3.33% |
4.70% |
3.64% |
-18.16% |
0.92% |
3.10% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
7.57% |
10.29% |
7.21% |
53.85% |
7.45% |
3.00% |
3.53% |
2.20% |
-25.58% |
1.45% |
2.28% |
Return on Net Nonoperating Assets (RNNOA) |
|
5.12% |
7.27% |
6.96% |
32.33% |
5.20% |
3.02% |
4.18% |
1.89% |
-23.84% |
1.61% |
2.57% |
Return on Equity (ROE) |
|
11.47% |
15.72% |
14.07% |
37.52% |
13.59% |
6.36% |
8.88% |
5.53% |
-41.99% |
2.53% |
5.68% |
Cash Return on Invested Capital (CROIC) |
|
-5.41% |
-5.84% |
-25.29% |
-19.43% |
-19.88% |
-41.10% |
-19.56% |
-24.35% |
-18.98% |
7.33% |
11.90% |
Operating Return on Assets (OROA) |
|
5.49% |
7.30% |
4.18% |
5.50% |
7.21% |
7.37% |
4.31% |
3.24% |
-15.66% |
2.92% |
3.35% |
Return on Assets (ROA) |
|
4.02% |
5.76% |
3.95% |
38.17% |
3.88% |
1.61% |
1.40% |
0.64% |
-19.50% |
1.20% |
0.74% |
Return on Common Equity (ROCE) |
|
11.25% |
15.40% |
13.77% |
36.83% |
13.33% |
6.23% |
8.69% |
5.43% |
-41.14% |
2.48% |
5.56% |
Return on Equity Simple (ROE_SIMPLE) |
|
18.90% |
0.00% |
18.31% |
37.94% |
37.21% |
0.00% |
32.46% |
5.64% |
-14.10% |
0.00% |
-15.37% |
Net Operating Profit after Tax (NOPAT) |
|
40 |
44 |
47 |
33 |
54 |
25 |
39 |
29 |
-139 |
8.00 |
24 |
NOPAT Margin |
|
6.94% |
7.29% |
7.11% |
4.83% |
7.57% |
3.28% |
5.07% |
3.73% |
-17.65% |
0.96% |
3.32% |
Net Nonoperating Expense Percent (NNEP) |
|
-1.21% |
-1.84% |
-0.10% |
-48.65% |
0.94% |
0.33% |
1.16% |
1.44% |
7.42% |
-0.53% |
0.82% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
1.04% |
- |
- |
- |
0.71% |
Cost of Revenue to Revenue |
|
67.06% |
66.50% |
68.34% |
67.27% |
65.55% |
64.92% |
67.54% |
68.08% |
66.13% |
65.57% |
66.76% |
SG&A Expenses to Revenue |
|
0.00% |
0.00% |
21.03% |
0.00% |
0.00% |
0.00% |
20.42% |
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 |
|
21.56% |
19.67% |
23.94% |
23.06% |
22.79% |
22.81% |
24.79% |
26.37% |
59.08% |
29.48% |
27.53% |
Earnings before Interest and Taxes (EBIT) |
|
69 |
75 |
51 |
67 |
84 |
94 |
59 |
44 |
-198 |
42 |
40 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
94 |
100 |
83 |
99 |
116 |
127 |
99 |
86 |
-157 |
83 |
80 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
2.51 |
2.26 |
2.48 |
1.97 |
2.11 |
1.77 |
1.93 |
2.13 |
1.99 |
1.37 |
1.57 |
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) |
|
1.53 |
1.06 |
1.20 |
1.27 |
1.31 |
1.02 |
1.11 |
1.16 |
0.90 |
0.61 |
0.69 |
Price to Earnings (P/E) |
|
13.63 |
11.70 |
14.01 |
5.24 |
5.75 |
5.07 |
6.03 |
41.39 |
0.00 |
0.00 |
0.00 |
Dividend Yield |
|
2.20% |
2.47% |
2.11% |
1.89% |
1.75% |
2.13% |
1.89% |
1.77% |
2.22% |
3.20% |
2.90% |
Earnings Yield |
|
7.33% |
8.54% |
7.14% |
19.07% |
17.40% |
19.71% |
16.59% |
2.42% |
0.00% |
0.00% |
0.00% |
Enterprise Value to Invested Capital (EV/IC) |
|
1.82 |
1.62 |
1.65 |
1.59 |
1.67 |
1.37 |
1.44 |
1.52 |
1.42 |
1.17 |
1.25 |
Enterprise Value to Revenue (EV/Rev) |
|
2.05 |
1.49 |
1.92 |
1.68 |
1.72 |
1.66 |
1.75 |
1.79 |
1.51 |
1.16 |
1.25 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
17.05 |
9.45 |
12.50 |
11.15 |
11.29 |
11.06 |
11.66 |
12.68 |
30.40 |
25.16 |
42.99 |
Enterprise Value to EBIT (EV/EBIT) |
|
30.19 |
13.11 |
17.64 |
15.92 |
16.09 |
15.92 |
16.94 |
19.36 |
0.00 |
0.00 |
0.00 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
150.32 |
22.36 |
28.34 |
26.42 |
26.12 |
30.26 |
34.46 |
38.58 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
54.66 |
366.21 |
41.45 |
22.13 |
22.66 |
27.28 |
38.33 |
47.92 |
19.24 |
19.07 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
15.25 |
9.81 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
1.06 |
1.10 |
1.59 |
0.79 |
0.79 |
1.21 |
1.19 |
1.25 |
1.45 |
1.30 |
1.35 |
Long-Term Debt to Equity |
|
1.06 |
1.10 |
1.58 |
0.78 |
0.79 |
1.20 |
1.18 |
1.24 |
1.44 |
1.28 |
1.33 |
Financial Leverage |
|
0.68 |
0.71 |
0.97 |
0.60 |
0.70 |
1.01 |
1.18 |
0.86 |
0.93 |
1.11 |
1.13 |
Leverage Ratio |
|
3.30 |
3.37 |
3.63 |
3.02 |
3.04 |
3.40 |
3.60 |
3.11 |
3.20 |
3.46 |
3.39 |
Compound Leverage Factor |
|
2.46 |
2.81 |
2.09 |
2.18 |
2.47 |
2.61 |
1.79 |
0.91 |
4.15 |
6.31 |
1.29 |
Debt to Total Capital |
|
51.36% |
52.45% |
61.44% |
44.08% |
44.28% |
54.73% |
54.29% |
55.61% |
59.17% |
56.50% |
57.37% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.32% |
0.34% |
0.33% |
0.54% |
0.54% |
0.53% |
0.56% |
0.61% |
0.63% |
Long-Term Debt to Total Capital |
|
51.36% |
52.45% |
61.11% |
43.74% |
43.95% |
54.19% |
53.75% |
55.08% |
58.61% |
55.89% |
56.74% |
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 |
|
0.99% |
1.08% |
0.98% |
1.05% |
1.04% |
0.89% |
0.81% |
0.82% |
0.90% |
1.03% |
1.06% |
Common Equity to Total Capital |
|
47.66% |
46.47% |
37.59% |
54.87% |
54.68% |
44.39% |
44.90% |
43.57% |
39.93% |
42.47% |
41.58% |
Debt to EBITDA |
|
5.48 |
3.34 |
5.15 |
3.45 |
3.30 |
4.74 |
4.63 |
4.93 |
13.49 |
12.94 |
21.04 |
Net Debt to EBITDA |
|
4.20 |
2.70 |
4.62 |
2.62 |
2.59 |
4.17 |
4.18 |
4.40 |
12.05 |
11.58 |
18.74 |
Long-Term Debt to EBITDA |
|
5.48 |
3.34 |
5.12 |
3.42 |
3.28 |
4.69 |
4.59 |
4.88 |
13.37 |
12.80 |
20.81 |
Debt to NOPAT |
|
48.34 |
7.90 |
11.67 |
8.17 |
7.64 |
12.97 |
13.70 |
14.99 |
-1,657.78 |
-50.17 |
-37.40 |
Net Debt to NOPAT |
|
37.02 |
6.40 |
10.48 |
6.21 |
5.99 |
11.40 |
12.37 |
13.39 |
-1,480.16 |
-44.89 |
-33.32 |
Long-Term Debt to NOPAT |
|
48.34 |
7.90 |
11.61 |
8.11 |
7.59 |
12.84 |
13.56 |
14.84 |
-1,641.98 |
-49.63 |
-36.99 |
Altman Z-Score |
|
1.53 |
1.59 |
1.36 |
1.64 |
1.80 |
1.41 |
1.47 |
1.53 |
1.28 |
1.30 |
1.37 |
Noncontrolling Interest Sharing Ratio |
|
1.89% |
2.04% |
2.13% |
1.85% |
1.93% |
2.08% |
2.08% |
1.86% |
2.03% |
2.15% |
2.09% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
1.33 |
1.30 |
1.39 |
1.26 |
1.34 |
1.25 |
1.28 |
1.34 |
1.35 |
1.27 |
1.34 |
Quick Ratio |
|
0.75 |
0.65 |
0.63 |
0.72 |
0.75 |
0.70 |
0.68 |
0.74 |
0.75 |
0.72 |
0.74 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-94 |
-227 |
-725 |
-585 |
-600 |
-1,273 |
-731 |
-870 |
-711 |
287 |
472 |
Operating Cash Flow to CapEx |
|
-165.59% |
534.31% |
-38.62% |
297.63% |
639.57% |
316.38% |
-197.56% |
27.34% |
361.90% |
0.00% |
-116.49% |
Free Cash Flow to Firm to Interest Expense |
|
-5.36 |
-19.59 |
-33.71 |
-31.46 |
-37.95 |
-58.39 |
-24.54 |
-28.24 |
-12.03 |
159.45 |
18.79 |
Operating Cash Flow to Interest Expense |
|
-0.88 |
6.31 |
-0.26 |
2.70 |
5.63 |
3.37 |
-0.82 |
0.11 |
0.77 |
92.50 |
-0.45 |
Operating Cash Flow Less CapEx to Interest Expense |
|
-1.41 |
5.13 |
-0.93 |
1.80 |
4.75 |
2.30 |
-1.23 |
-0.30 |
0.56 |
114.61 |
-0.84 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.46 |
0.59 |
0.54 |
0.57 |
0.62 |
0.60 |
0.56 |
0.58 |
0.62 |
0.59 |
0.59 |
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 |
|
2.76 |
3.46 |
3.13 |
3.19 |
3.32 |
3.48 |
3.26 |
3.43 |
3.63 |
3.80 |
3.68 |
Fixed Asset Turnover |
|
6.41 |
8.79 |
8.39 |
8.78 |
9.24 |
10.23 |
9.50 |
9.73 |
9.94 |
9.99 |
9.76 |
Accounts Payable Turnover |
|
3.29 |
4.24 |
4.11 |
4.05 |
4.24 |
4.57 |
4.76 |
4.67 |
4.90 |
4.74 |
5.02 |
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) |
|
132.28 |
105.54 |
116.73 |
114.59 |
109.91 |
104.79 |
112.11 |
106.26 |
100.56 |
95.94 |
99.27 |
Days Payable Outstanding (DPO) |
|
110.79 |
86.14 |
88.87 |
90.15 |
86.02 |
79.94 |
76.61 |
78.13 |
74.56 |
76.93 |
72.74 |
Cash Conversion Cycle (CCC) |
|
21.49 |
19.40 |
27.86 |
24.44 |
23.88 |
24.85 |
35.50 |
28.14 |
26.01 |
19.01 |
26.53 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
2,081 |
2,132 |
2,792 |
2,666 |
2,734 |
3,430 |
3,562 |
3,565 |
3,306 |
3,151 |
3,114 |
Invested Capital Turnover |
|
0.92 |
1.16 |
1.00 |
1.07 |
1.11 |
1.02 |
0.93 |
0.98 |
1.03 |
0.97 |
0.93 |
Increase / (Decrease) in Invested Capital |
|
134 |
271 |
771 |
619 |
654 |
1,298 |
771 |
899 |
572 |
-279 |
-448 |
Enterprise Value (EV) |
|
3,777 |
3,460 |
4,614 |
4,249 |
4,576 |
4,690 |
5,137 |
5,423 |
4,706 |
3,680 |
3,895 |
Market Capitalization |
|
2,824 |
2,445 |
2,878 |
3,219 |
3,496 |
2,890 |
3,263 |
3,510 |
2,809 |
1,952 |
2,162 |
Book Value per Share |
|
$15.72 |
$15.59 |
$16.75 |
$23.57 |
$23.77 |
$23.32 |
$24.02 |
$23.54 |
$20.08 |
$20.26 |
$19.67 |
Tangible Book Value per Share |
|
($11.92) |
($12.61) |
($21.54) |
($14.96) |
($14.27) |
($25.39) |
($25.03) |
($24.81) |
($23.79) |
($24.19) |
($23.17) |
Total Capital |
|
2,365 |
2,330 |
3,093 |
2,981 |
3,025 |
3,673 |
3,761 |
3,789 |
3,530 |
3,350 |
3,322 |
Total Debt |
|
1,215 |
1,222 |
1,900 |
1,314 |
1,339 |
2,010 |
2,042 |
2,107 |
2,089 |
1,893 |
1,906 |
Total Long-Term Debt |
|
1,215 |
1,222 |
1,890 |
1,304 |
1,329 |
1,990 |
2,022 |
2,087 |
2,069 |
1,872 |
1,885 |
Net Debt |
|
930 |
990 |
1,707 |
999 |
1,049 |
1,767 |
1,843 |
1,883 |
1,865 |
1,694 |
1,698 |
Capital Expenditures (CapEx) |
|
9.30 |
14 |
15 |
17 |
14 |
23 |
12 |
13 |
13 |
-40 |
9.70 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
65 |
93 |
306 |
38 |
124 |
93 |
169 |
212 |
220 |
142 |
186 |
Debt-free Net Working Capital (DFNWC) |
|
350 |
325 |
499 |
354 |
414 |
336 |
367 |
437 |
443 |
341 |
394 |
Net Working Capital (NWC) |
|
350 |
325 |
489 |
344 |
404 |
317 |
347 |
417 |
424 |
321 |
373 |
Net Nonoperating Expense (NNE) |
|
-9.85 |
-15 |
-1.20 |
-430 |
9.25 |
4.63 |
20 |
21 |
108 |
-9.10 |
15 |
Net Nonoperating Obligations (NNO) |
|
930 |
1,024 |
1,599 |
999 |
1,049 |
1,767 |
1,843 |
1,883 |
1,865 |
1,694 |
1,698 |
Total Depreciation and Amortization (D&A) |
|
25 |
25 |
32 |
32 |
32 |
34 |
40 |
42 |
41 |
41 |
39 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
3.53% |
4.01% |
12.70% |
1.52% |
4.63% |
3.31% |
5.73% |
6.98% |
7.07% |
4.46% |
5.97% |
Debt-free Net Working Capital to Revenue |
|
18.96% |
14.04% |
20.76% |
13.97% |
15.52% |
11.90% |
12.47% |
14.37% |
14.27% |
10.73% |
12.64% |
Net Working Capital to Revenue |
|
18.96% |
14.04% |
20.35% |
13.58% |
15.15% |
11.20% |
11.78% |
13.71% |
13.63% |
10.08% |
11.97% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.68 |
$0.82 |
$0.66 |
$6.64 |
$0.62 |
$0.24 |
$0.25 |
$0.09 |
($3.53) |
$0.19 |
$0.09 |
Adjusted Weighted Average Basic Shares Outstanding |
|
71.40M |
71.70M |
69.40M |
69.70M |
70M |
69.80M |
70.30M |
70.40M |
70.50M |
70.40M |
70.60M |
Adjusted Diluted Earnings per Share |
|
$0.68 |
$0.80 |
$0.65 |
$6.60 |
$0.62 |
$0.26 |
$0.24 |
$0.09 |
($3.53) |
$0.20 |
$0.09 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
72M |
72.20M |
69.80M |
70.10M |
70.30M |
70.10M |
70.50M |
70.70M |
70.50M |
70.40M |
70.60M |
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 |
|
69.46M |
68.88M |
69.40M |
69.57M |
69.92M |
69.92M |
70.15M |
70.20M |
70.23M |
70.24M |
70.42M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
40 |
44 |
47 |
33 |
54 |
66 |
45 |
29 |
47 |
29 |
23 |
Normalized NOPAT Margin |
|
6.94% |
7.29% |
7.11% |
4.83% |
7.57% |
8.59% |
5.78% |
3.73% |
5.94% |
3.47% |
3.18% |
Pre Tax Income Margin |
|
8.80% |
10.37% |
4.44% |
6.98% |
9.46% |
9.41% |
3.81% |
1.63% |
-32.72% |
9.04% |
2.16% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
3.91 |
6.47 |
2.35 |
3.59 |
5.29 |
4.29 |
1.99 |
1.42 |
-3.36 |
23.06 |
1.61 |
NOPAT to Interest Expense |
|
2.30 |
3.79 |
2.17 |
1.80 |
3.43 |
1.15 |
1.32 |
0.95 |
-2.35 |
4.45 |
0.94 |
EBIT Less CapEx to Interest Expense |
|
3.38 |
5.28 |
1.68 |
2.68 |
4.41 |
3.23 |
1.58 |
1.00 |
-3.57 |
45.17 |
1.22 |
NOPAT Less CapEx to Interest Expense |
|
1.77 |
2.61 |
1.49 |
0.89 |
2.55 |
0.08 |
0.90 |
0.54 |
-2.56 |
26.56 |
0.55 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
29.39% |
28.81% |
28.89% |
9.81% |
9.89% |
10.63% |
11.24% |
66.42% |
-31.30% |
-30.94% |
-29.53% |
Augmented Payout Ratio |
|
144.27% |
123.56% |
28.89% |
9.81% |
9.89% |
10.63% |
11.24% |
66.42% |
-31.30% |
-30.94% |
-29.53% |