Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
-40.76% |
6.23% |
0.00% |
11.52% |
6.21% |
12.94% |
10.13% |
10.75% |
10.49% |
14.77% |
16.31% |
EBITDA Growth |
|
28.52% |
67.39% |
-2.07% |
28.21% |
37.53% |
3,715.87% |
17.80% |
18.51% |
22.15% |
129.37% |
36.14% |
EBIT Growth |
|
84.72% |
0.00% |
0.00% |
25.69% |
47.56% |
130.65% |
26.07% |
25.01% |
35.77% |
561.43% |
45.80% |
NOPAT Growth |
|
148.01% |
0.00% |
0.00% |
22.96% |
19.90% |
112.56% |
27.16% |
22.04% |
45.05% |
1,381.58% |
46.99% |
Net Income Growth |
|
167.65% |
-285.38% |
0.00% |
29.22% |
54.40% |
121.52% |
31.81% |
25.65% |
44.75% |
738.09% |
44.22% |
EPS Growth |
|
170.83% |
-260.00% |
0.00% |
27.45% |
56.92% |
120.37% |
29.41% |
23.08% |
41.18% |
754.55% |
31.82% |
Operating Cash Flow Growth |
|
1.99% |
0.00% |
7.62% |
41.21% |
-22.75% |
5.48% |
5.48% |
-19.37% |
77.66% |
-4.95% |
28.86% |
Free Cash Flow Firm Growth |
|
41.18% |
422.06% |
1,347.47% |
97.72% |
145.08% |
-213.29% |
-204.40% |
-6,879.12% |
-105.79% |
104.26% |
116.42% |
Invested Capital Growth |
|
16.27% |
0.00% |
0.00% |
6.26% |
0.36% |
0.00% |
0.00% |
21.59% |
7.26% |
-0.91% |
-6.96% |
Revenue Q/Q Growth |
|
7.94% |
-6.60% |
7.83% |
2.58% |
2.81% |
-0.68% |
5.14% |
3.16% |
2.56% |
3.16% |
6.56% |
EBITDA Q/Q Growth |
|
-19.50% |
-101.56% |
9,886.29% |
4.19% |
-13.64% |
-58.94% |
218.84% |
4.82% |
-10.99% |
-22.89% |
89.24% |
EBIT Q/Q Growth |
|
-33.66% |
-168.30% |
360.25% |
6.58% |
-22.12% |
-85.81% |
970.44% |
5.69% |
-15.41% |
-30.88% |
135.97% |
NOPAT Q/Q Growth |
|
-22.21% |
-159.62% |
347.33% |
7.19% |
-24.15% |
-93.75% |
2,403.75% |
2.88% |
-9.85% |
-36.20% |
148.40% |
Net Income Q/Q Growth |
|
-34.55% |
-180.71% |
323.65% |
9.38% |
-21.80% |
-88.75% |
1,270.15% |
4.27% |
-9.91% |
-34.88% |
135.78% |
EPS Q/Q Growth |
|
-36.27% |
-183.08% |
320.37% |
9.24% |
-21.54% |
-89.22% |
1,300.00% |
3.90% |
-10.00% |
-34.72% |
115.96% |
Operating Cash Flow Q/Q Growth |
|
108.37% |
-214.08% |
214.80% |
-48.25% |
13.98% |
-239.59% |
228.11% |
-60.44% |
151.15% |
-182.46% |
257.29% |
Free Cash Flow Firm Q/Q Growth |
|
4.05% |
1,284.67% |
0.16% |
-100.20% |
1,999.99% |
-3,077.37% |
7.70% |
86.63% |
98.42% |
2,292.75% |
255.51% |
Invested Capital Q/Q Growth |
|
-5.48% |
-100.00% |
0.00% |
0.00% |
-10.73% |
33.39% |
-2.25% |
4.46% |
-21.25% |
23.24% |
-8.23% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
36.84% |
30.49% |
37.10% |
37.27% |
35.59% |
36.00% |
39.85% |
38.65% |
35.23% |
39.17% |
40.85% |
EBITDA Margin |
|
14.36% |
-0.24% |
21.80% |
22.14% |
18.59% |
7.69% |
23.31% |
23.69% |
20.56% |
15.37% |
27.29% |
Operating Margin |
|
10.13% |
-6.76% |
14.85% |
15.35% |
11.16% |
0.69% |
16.70% |
16.96% |
13.79% |
8.59% |
21.30% |
EBIT Margin |
|
8.90% |
-6.51% |
15.72% |
16.33% |
12.37% |
1.77% |
17.99% |
18.43% |
15.20% |
10.18% |
22.55% |
Profit (Net Income) Margin |
|
6.17% |
-5.33% |
11.06% |
11.79% |
8.97% |
1.02% |
13.24% |
13.38% |
11.75% |
7.42% |
16.42% |
Tax Burden Percent |
|
72.98% |
76.26% |
72.48% |
74.37% |
75.12% |
76.02% |
75.26% |
74.46% |
79.59% |
76.03% |
74.29% |
Interest Burden Percent |
|
94.98% |
107.39% |
97.11% |
97.13% |
96.54% |
75.63% |
97.77% |
97.50% |
97.15% |
95.81% |
97.98% |
Effective Tax Rate |
|
26.85% |
0.00% |
26.96% |
26.18% |
25.06% |
23.94% |
24.99% |
26.35% |
20.41% |
20.97% |
25.71% |
Return on Invested Capital (ROIC) |
|
16.09% |
0.00% |
0.00% |
22.51% |
18.37% |
1.78% |
44.46% |
23.90% |
25.80% |
12.89% |
32.93% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
33.47% |
0.00% |
0.00% |
25.57% |
11.66% |
4.74% |
56.60% |
36.01% |
23.66% |
26.30% |
30.08% |
Return on Net Nonoperating Assets (RNNOA) |
|
-1.34% |
0.00% |
0.00% |
2.15% |
-0.58% |
0.79% |
3.26% |
1.38% |
-4.32% |
0.63% |
-3.10% |
Return on Equity (ROE) |
|
14.75% |
0.00% |
0.00% |
24.67% |
17.79% |
2.57% |
47.72% |
25.28% |
21.48% |
13.51% |
29.83% |
Cash Return on Invested Capital (CROIC) |
|
-0.37% |
0.00% |
0.00% |
6.59% |
14.23% |
-173.86% |
-170.79% |
-3.01% |
14.82% |
21.09% |
31.33% |
Operating Return on Assets (OROA) |
|
9.32% |
0.00% |
0.00% |
18.04% |
13.35% |
1.89% |
19.57% |
20.41% |
16.85% |
11.50% |
25.68% |
Return on Assets (ROA) |
|
6.46% |
0.00% |
0.00% |
13.03% |
9.68% |
1.09% |
14.40% |
14.82% |
13.03% |
8.38% |
18.69% |
Return on Common Equity (ROCE) |
|
14.75% |
0.00% |
0.00% |
24.67% |
17.79% |
2.57% |
47.72% |
25.28% |
21.48% |
13.51% |
29.83% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
0.00% |
12.41% |
0.00% |
16.11% |
16.52% |
16.75% |
0.00% |
19.78% |
20.46% |
Net Operating Profit after Tax (NOPAT) |
|
34 |
-20 |
50 |
53 |
40 |
2.53 |
63 |
65 |
59 |
37 |
93 |
NOPAT Margin |
|
7.41% |
-4.73% |
10.85% |
11.33% |
8.36% |
0.53% |
12.52% |
12.49% |
10.98% |
6.79% |
15.83% |
Net Nonoperating Expense Percent (NNEP) |
|
-17.38% |
0.00% |
0.00% |
-3.06% |
6.72% |
-2.96% |
-12.13% |
-12.11% |
2.14% |
-13.42% |
2.85% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
4.37% |
- |
- |
- |
5.36% |
Cost of Revenue to Revenue |
|
63.17% |
69.51% |
62.90% |
62.73% |
64.41% |
64.00% |
60.15% |
61.35% |
64.77% |
60.83% |
59.15% |
SG&A Expenses to Revenue |
|
26.71% |
37.25% |
22.25% |
21.91% |
24.43% |
35.31% |
23.15% |
21.70% |
21.44% |
30.58% |
19.54% |
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 |
|
26.71% |
37.25% |
22.25% |
21.91% |
24.43% |
35.31% |
23.15% |
21.70% |
21.44% |
30.58% |
19.54% |
Earnings before Interest and Taxes (EBIT) |
|
41 |
-28 |
72 |
77 |
60 |
8.49 |
91 |
96 |
81 |
56 |
132 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
65 |
-1.02 |
100 |
104 |
90 |
37 |
118 |
123 |
110 |
85 |
160 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
2.15 |
0.00 |
0.00 |
1.88 |
1.69 |
2.02 |
2.49 |
2.48 |
2.59 |
3.04 |
3.44 |
Price to Tangible Book Value (P/TBV) |
|
4.24 |
0.00 |
0.00 |
2.96 |
2.56 |
3.02 |
3.59 |
3.45 |
3.51 |
4.06 |
4.46 |
Price to Revenue (P/Rev) |
|
1.03 |
1.05 |
0.76 |
0.94 |
0.87 |
1.02 |
1.33 |
1.37 |
1.49 |
1.75 |
2.07 |
Price to Earnings (P/E) |
|
16.28 |
19.90 |
13.59 |
15.16 |
12.63 |
12.54 |
15.09 |
14.80 |
14.94 |
15.37 |
16.80 |
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 |
|
6.14% |
5.03% |
7.36% |
6.59% |
7.92% |
7.98% |
6.63% |
6.76% |
6.70% |
6.51% |
5.95% |
Enterprise Value to Invested Capital (EV/IC) |
|
2.12 |
0.00 |
0.00 |
1.84 |
1.78 |
1.87 |
2.41 |
2.43 |
3.09 |
3.24 |
4.16 |
Enterprise Value to Revenue (EV/Rev) |
|
1.05 |
0.00 |
0.00 |
0.96 |
0.81 |
1.11 |
1.36 |
1.39 |
1.36 |
1.70 |
1.93 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
6.93 |
0.00 |
0.00 |
6.45 |
5.10 |
6.33 |
7.55 |
7.54 |
7.15 |
8.23 |
8.84 |
Enterprise Value to EBIT (EV/EBIT) |
|
11.37 |
0.00 |
0.00 |
10.71 |
8.25 |
9.65 |
11.16 |
10.87 |
10.02 |
11.06 |
11.56 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
15.50 |
0.00 |
0.00 |
15.02 |
12.23 |
14.34 |
16.50 |
16.19 |
14.63 |
15.97 |
16.63 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
8.54 |
0.00 |
0.00 |
7.47 |
7.35 |
9.93 |
11.97 |
13.62 |
9.94 |
13.18 |
13.13 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
28.85 |
12.54 |
0.00 |
0.00 |
0.00 |
21.54 |
15.28 |
12.80 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.51 |
0.00 |
0.00 |
0.46 |
0.44 |
0.43 |
0.40 |
0.38 |
0.35 |
0.34 |
0.32 |
Long-Term Debt to Equity |
|
0.51 |
0.00 |
0.00 |
0.46 |
0.44 |
0.43 |
0.40 |
0.38 |
0.35 |
0.34 |
0.32 |
Financial Leverage |
|
-0.04 |
0.00 |
0.00 |
0.08 |
-0.05 |
0.17 |
0.06 |
0.04 |
-0.18 |
0.02 |
-0.10 |
Leverage Ratio |
|
1.99 |
0.00 |
0.00 |
1.95 |
1.93 |
1.84 |
1.73 |
1.79 |
1.73 |
1.72 |
1.64 |
Compound Leverage Factor |
|
1.89 |
0.00 |
0.00 |
1.89 |
1.87 |
1.39 |
1.69 |
1.75 |
1.68 |
1.65 |
1.61 |
Debt to Total Capital |
|
33.61% |
0.00% |
0.00% |
31.45% |
30.36% |
30.14% |
28.61% |
27.30% |
26.07% |
25.47% |
23.97% |
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 |
|
33.61% |
0.00% |
0.00% |
31.45% |
30.36% |
30.14% |
28.61% |
27.30% |
26.07% |
25.47% |
23.97% |
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 |
|
66.39% |
0.00% |
0.00% |
68.55% |
69.64% |
69.86% |
71.39% |
72.70% |
73.93% |
74.53% |
76.03% |
Debt to EBITDA |
|
1.61 |
0.00 |
0.00 |
1.54 |
1.41 |
1.25 |
1.19 |
1.13 |
1.07 |
0.95 |
0.87 |
Net Debt to EBITDA |
|
0.09 |
0.00 |
0.00 |
0.15 |
-0.37 |
0.48 |
0.17 |
0.10 |
-0.72 |
-0.25 |
-0.63 |
Long-Term Debt to EBITDA |
|
1.61 |
0.00 |
0.00 |
1.54 |
1.41 |
1.25 |
1.19 |
1.13 |
1.07 |
0.95 |
0.87 |
Debt to NOPAT |
|
3.61 |
0.00 |
0.00 |
3.58 |
3.39 |
2.83 |
2.59 |
2.42 |
2.19 |
1.85 |
1.63 |
Net Debt to NOPAT |
|
0.19 |
0.00 |
0.00 |
0.34 |
-0.90 |
1.09 |
0.37 |
0.22 |
-1.47 |
-0.48 |
-1.19 |
Long-Term Debt to NOPAT |
|
3.61 |
0.00 |
0.00 |
3.58 |
3.39 |
2.83 |
2.59 |
2.42 |
2.19 |
1.85 |
1.63 |
Altman Z-Score |
|
3.03 |
0.00 |
0.00 |
3.25 |
3.13 |
3.34 |
4.22 |
4.25 |
4.69 |
5.16 |
6.02 |
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 |
|
3.15 |
0.00 |
0.00 |
3.54 |
3.45 |
3.61 |
4.52 |
4.29 |
5.10 |
5.60 |
6.02 |
Quick Ratio |
|
2.67 |
0.00 |
0.00 |
2.98 |
3.19 |
2.96 |
3.59 |
3.38 |
4.77 |
5.19 |
5.64 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-83 |
984 |
986 |
-1.97 |
37 |
-1,115 |
-1,029 |
-138 |
-2.17 |
48 |
169 |
Operating Cash Flow to CapEx |
|
766.62% |
-1,337.06% |
1,215.80% |
712.75% |
736.77% |
-1,153.00% |
2,070.90% |
594.93% |
1,524.86% |
-1,500.78% |
2,170.27% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
1.05 |
0.00 |
0.00 |
1.11 |
1.08 |
1.07 |
1.09 |
1.11 |
1.11 |
1.13 |
1.14 |
Accounts Receivable Turnover |
|
4.28 |
0.00 |
0.00 |
4.03 |
4.17 |
3.01 |
3.80 |
3.78 |
4.36 |
3.23 |
4.02 |
Inventory Turnover |
|
28.81 |
0.00 |
0.00 |
49.77 |
32.74 |
55.26 |
62.41 |
56.55 |
34.75 |
59.20 |
67.05 |
Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Accounts Payable Turnover |
|
17.56 |
0.00 |
0.00 |
34.26 |
21.48 |
16.12 |
38.87 |
34.30 |
28.42 |
20.93 |
43.34 |
Days Sales Outstanding (DSO) |
|
85.25 |
0.00 |
0.00 |
90.52 |
87.63 |
121.44 |
95.94 |
96.55 |
83.78 |
112.85 |
90.88 |
Days Inventory Outstanding (DIO) |
|
12.67 |
0.00 |
0.00 |
7.33 |
11.15 |
6.60 |
5.85 |
6.45 |
10.50 |
6.17 |
5.44 |
Days Payable Outstanding (DPO) |
|
20.78 |
0.00 |
0.00 |
10.66 |
17.00 |
22.65 |
9.39 |
10.64 |
12.84 |
17.44 |
8.42 |
Cash Conversion Cycle (CCC) |
|
77.14 |
0.00 |
0.00 |
87.20 |
81.79 |
105.39 |
92.40 |
92.36 |
81.44 |
101.58 |
87.90 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
835 |
0.00 |
0.00 |
938 |
838 |
1,117 |
1,092 |
1,141 |
898 |
1,107 |
1,016 |
Invested Capital Turnover |
|
2.17 |
0.00 |
0.00 |
1.99 |
2.20 |
3.39 |
3.55 |
1.91 |
2.35 |
1.90 |
2.08 |
Increase / (Decrease) in Invested Capital |
|
117 |
-1,004 |
-936 |
55 |
2.99 |
1,117 |
1,092 |
203 |
61 |
-10 |
-76 |
Enterprise Value (EV) |
|
1,766 |
0.00 |
0.00 |
1,731 |
1,493 |
2,095 |
2,633 |
2,772 |
2,772 |
3,585 |
4,229 |
Market Capitalization |
|
1,744 |
1,798 |
1,346 |
1,692 |
1,602 |
1,936 |
2,573 |
2,735 |
3,049 |
3,692 |
4,531 |
Book Value per Share |
|
$19.01 |
$0.00 |
$0.00 |
$20.86 |
$22.01 |
$22.29 |
$23.83 |
$25.44 |
$27.19 |
$28.06 |
$30.24 |
Tangible Book Value per Share |
|
$9.62 |
$0.00 |
$0.00 |
$13.28 |
$14.54 |
$14.89 |
$16.55 |
$18.26 |
$20.09 |
$21.03 |
$23.31 |
Total Capital |
|
1,224 |
0.00 |
0.00 |
1,312 |
1,360 |
1,372 |
1,447 |
1,517 |
1,591 |
1,629 |
1,734 |
Total Debt |
|
411 |
0.00 |
0.00 |
413 |
413 |
413 |
414 |
414 |
415 |
415 |
416 |
Total Long-Term Debt |
|
411 |
0.00 |
0.00 |
413 |
413 |
413 |
414 |
414 |
415 |
415 |
416 |
Net Debt |
|
22 |
0.00 |
0.00 |
39 |
-110 |
159 |
59 |
38 |
-278 |
-107 |
-302 |
Capital Expenditures (CapEx) |
|
16 |
11 |
14 |
12 |
13 |
12 |
8.37 |
12 |
11 |
9.46 |
10 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
259 |
0.00 |
0.00 |
349 |
233 |
527 |
494 |
551 |
309 |
538 |
440 |
Debt-free Net Working Capital (DFNWC) |
|
648 |
0.00 |
0.00 |
723 |
756 |
781 |
848 |
927 |
1,001 |
1,061 |
1,158 |
Net Working Capital (NWC) |
|
648 |
0.00 |
0.00 |
723 |
756 |
781 |
848 |
927 |
1,001 |
1,061 |
1,158 |
Net Nonoperating Expense (NNE) |
|
5.63 |
2.57 |
-0.98 |
-2.16 |
-2.94 |
-2.35 |
-3.61 |
-4.64 |
-4.14 |
-3.47 |
-3.46 |
Net Nonoperating Obligations (NNO) |
|
22 |
0.00 |
0.00 |
39 |
-110 |
159 |
59 |
38 |
-278 |
-107 |
-302 |
Total Depreciation and Amortization (D&A) |
|
25 |
27 |
28 |
27 |
30 |
28 |
27 |
27 |
29 |
29 |
28 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
15.36% |
0.00% |
0.00% |
19.29% |
12.70% |
27.82% |
25.46% |
27.67% |
15.14% |
25.51% |
20.08% |
Debt-free Net Working Capital to Revenue |
|
38.45% |
0.00% |
0.00% |
39.94% |
41.15% |
41.28% |
43.74% |
46.60% |
49.08% |
50.25% |
52.79% |
Net Working Capital to Revenue |
|
38.45% |
0.00% |
0.00% |
39.94% |
41.15% |
41.28% |
43.74% |
46.60% |
49.08% |
50.25% |
52.79% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.69 |
$0.00 |
$0.00 |
$1.31 |
$1.03 |
$0.11 |
$1.57 |
$1.63 |
$1.48 |
$0.95 |
$2.24 |
Adjusted Weighted Average Basic Shares Outstanding |
|
41.45M |
0.00 |
0.00 |
42.38M |
42.29M |
42.50M |
42.56M |
42.68M |
42.63M |
42.87M |
43.02M |
Adjusted Diluted Earnings per Share |
|
$0.65 |
$0.00 |
$0.00 |
$1.30 |
$1.02 |
$0.11 |
$1.54 |
$1.60 |
$1.44 |
$0.94 |
$2.03 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
42.44M |
0.00 |
0.00 |
42.71M |
42.73M |
42.98M |
43.46M |
43.66M |
43.54M |
43.71M |
47.46M |
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 |
|
42.44M |
0.00 |
0.00 |
43.04M |
42.99M |
43.34M |
43.37M |
43.25M |
43.28M |
43.59M |
43.55M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
34 |
-20 |
50 |
53 |
40 |
2.53 |
63 |
65 |
59 |
37 |
93 |
Normalized NOPAT Margin |
|
7.41% |
-4.73% |
10.85% |
11.33% |
8.36% |
0.53% |
12.52% |
12.49% |
10.98% |
6.79% |
15.83% |
Pre Tax Income Margin |
|
8.46% |
-6.99% |
15.26% |
15.86% |
11.94% |
1.34% |
17.59% |
17.97% |
14.77% |
9.76% |
22.10% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |