Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
0.00% |
-1.53% |
4.55% |
38.57% |
16.41% |
8.81% |
11.91% |
9.96% |
-27.89% |
1.19% |
10.95% |
EBITDA Growth |
|
0.00% |
-6.64% |
-2.19% |
12.52% |
-0.92% |
-28.00% |
87.31% |
38.46% |
-18.30% |
16.95% |
-4.92% |
EBIT Growth |
|
0.00% |
-7.38% |
-2.08% |
13.57% |
-2.32% |
-33.43% |
97.07% |
42.38% |
-18.06% |
17.50% |
-7.05% |
NOPAT Growth |
|
0.00% |
18.37% |
99.11% |
-54.28% |
7.12% |
-40.39% |
111.97% |
44.50% |
-22.86% |
-6.96% |
17.46% |
Net Income Growth |
|
0.00% |
131.11% |
194.16% |
-26.98% |
28.68% |
-35.81% |
135.27% |
34.22% |
-78.24% |
238.63% |
7.22% |
EPS Growth |
|
0.00% |
127.03% |
35.45% |
-30.20% |
23.08% |
-39.06% |
137.18% |
36.22% |
-74.60% |
214.06% |
6.47% |
Operating Cash Flow Growth |
|
0.00% |
392.04% |
-62.64% |
225.26% |
-55.91% |
188.73% |
15.57% |
56.18% |
-55.62% |
120.93% |
0.27% |
Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
123.33% |
-14.93% |
-124.27% |
437.40% |
-264.39% |
189.94% |
47.67% |
46.36% |
-36.54% |
Invested Capital Growth |
|
0.00% |
0.00% |
18.83% |
0.98% |
18.66% |
-1.51% |
32.09% |
7.70% |
-1.37% |
-9.08% |
0.97% |
Revenue Q/Q Growth |
|
0.00% |
0.00% |
3.56% |
7.42% |
6.64% |
-3.74% |
6.59% |
0.00% |
-22.95% |
-21.04% |
-11.67% |
EBITDA Q/Q Growth |
|
0.00% |
0.00% |
-2.67% |
0.36% |
1.25% |
-38.35% |
99.45% |
-3.31% |
-4.51% |
9.52% |
-7.84% |
EBIT Q/Q Growth |
|
0.00% |
0.00% |
-2.81% |
0.44% |
0.62% |
-42.59% |
123.45% |
-3.70% |
-2.51% |
13.02% |
-6.56% |
NOPAT Q/Q Growth |
|
0.00% |
0.00% |
91.09% |
-45.92% |
6.12% |
-46.50% |
147.65% |
-2.59% |
-6.28% |
-1.83% |
8.61% |
Net Income Q/Q Growth |
|
0.00% |
0.00% |
120.62% |
-40.84% |
6.15% |
-47.67% |
172.64% |
-5.74% |
-71.04% |
220.21% |
-14.39% |
EPS Q/Q Growth |
|
0.00% |
0.00% |
52.04% |
-38.46% |
6.67% |
-50.00% |
193.65% |
-4.91% |
-68.32% |
183.10% |
-13.71% |
Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
-48.75% |
-1.02% |
27.42% |
17.64% |
-14.32% |
13.61% |
-13.61% |
24.11% |
-11.99% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
31.59% |
1.04% |
60.33% |
-2,657.99% |
426.40% |
25.73% |
5.66% |
-12.71% |
Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
16.27% |
-1.55% |
-0.60% |
-9.89% |
12.81% |
-2.59% |
-6.17% |
-8.04% |
-4.99% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
46.51% |
48.82% |
48.75% |
43.73% |
42.85% |
37.88% |
46.90% |
48.90% |
55.36% |
56.28% |
55.89% |
EBITDA Margin |
|
25.70% |
24.37% |
22.80% |
18.51% |
15.75% |
10.43% |
17.45% |
21.97% |
24.89% |
28.77% |
24.66% |
Operating Margin |
|
23.99% |
22.57% |
21.30% |
17.38% |
14.57% |
7.52% |
15.90% |
20.28% |
23.04% |
25.52% |
22.41% |
EBIT Margin |
|
23.99% |
22.57% |
21.13% |
17.32% |
14.53% |
8.89% |
15.66% |
20.28% |
23.04% |
26.75% |
22.41% |
Profit (Net Income) Margin |
|
-14.68% |
4.64% |
13.05% |
6.88% |
7.60% |
4.48% |
9.43% |
11.51% |
3.47% |
11.62% |
11.23% |
Tax Burden Percent |
|
101.27% |
89.46% |
180.53% |
72.97% |
80.09% |
85.01% |
76.16% |
78.50% |
26.52% |
60.87% |
62.37% |
Interest Burden Percent |
|
-60.42% |
22.98% |
34.20% |
54.41% |
65.30% |
59.32% |
79.05% |
72.30% |
56.84% |
71.37% |
80.36% |
Effective Tax Rate |
|
0.00% |
10.54% |
-80.53% |
27.03% |
19.91% |
14.99% |
23.84% |
21.50% |
26.10% |
38.67% |
26.06% |
Return on Invested Capital (ROIC) |
|
0.00% |
37.90% |
34.49% |
14.45% |
14.09% |
7.80% |
14.35% |
17.54% |
13.14% |
12.89% |
15.82% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
16.88% |
13.84% |
6.44% |
7.57% |
4.38% |
9.62% |
10.49% |
-1.73% |
7.89% |
6.50% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
-60.32% |
-147.68% |
30.53% |
23.12% |
9.36% |
19.74% |
23.27% |
-4.11% |
15.58% |
7.84% |
Return on Equity (ROE) |
|
0.00% |
-22.42% |
-113.19% |
44.98% |
37.20% |
17.16% |
34.09% |
40.81% |
9.03% |
28.47% |
23.66% |
Cash Return on Invested Capital (CROIC) |
|
0.00% |
-162.10% |
17.28% |
13.47% |
-2.98% |
9.32% |
-13.30% |
10.12% |
14.51% |
22.41% |
14.86% |
Operating Return on Assets (OROA) |
|
0.00% |
18.36% |
16.53% |
17.45% |
15.56% |
8.19% |
13.46% |
16.46% |
12.61% |
15.24% |
15.21% |
Return on Assets (ROA) |
|
0.00% |
3.77% |
10.20% |
6.93% |
8.14% |
4.13% |
8.10% |
9.34% |
1.90% |
6.62% |
7.62% |
Return on Common Equity (ROCE) |
|
0.00% |
-22.44% |
-113.36% |
44.98% |
37.20% |
17.16% |
33.47% |
39.78% |
8.88% |
28.18% |
23.43% |
Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
-11.21% |
79.02% |
36.86% |
30.61% |
15.23% |
33.67% |
39.01% |
9.99% |
25.02% |
21.55% |
Net Operating Profit after Tax (NOPAT) |
|
34 |
40 |
79 |
36 |
39 |
23 |
49 |
71 |
55 |
51 |
60 |
NOPAT Margin |
|
16.79% |
20.19% |
38.45% |
12.69% |
11.67% |
6.39% |
12.11% |
15.92% |
17.03% |
15.65% |
16.57% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
21.03% |
20.65% |
8.01% |
6.52% |
3.42% |
4.73% |
7.05% |
14.87% |
5.00% |
9.32% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
10.51% |
9.83% |
13.61% |
Cost of Revenue to Revenue |
|
53.49% |
51.18% |
51.25% |
56.27% |
57.15% |
62.12% |
53.10% |
51.10% |
44.64% |
43.72% |
44.11% |
SG&A Expenses to Revenue |
|
22.52% |
26.25% |
27.46% |
26.35% |
28.28% |
30.36% |
30.99% |
28.62% |
32.32% |
32.09% |
33.94% |
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 |
|
22.52% |
26.25% |
27.46% |
26.35% |
28.28% |
30.36% |
30.99% |
28.62% |
32.32% |
30.76% |
33.48% |
Earnings before Interest and Taxes (EBIT) |
|
48 |
45 |
44 |
50 |
48 |
32 |
63 |
90 |
74 |
87 |
81 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
51 |
48 |
47 |
53 |
52 |
38 |
71 |
98 |
80 |
94 |
89 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
0.00 |
6.26 |
7.24 |
6.16 |
5.08 |
7.30 |
5.29 |
3.34 |
3.05 |
5.66 |
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) |
|
0.00 |
0.00 |
1.03 |
1.35 |
1.53 |
1.49 |
2.04 |
1.56 |
1.16 |
1.41 |
2.95 |
Price to Earnings (P/E) |
|
0.00 |
0.00 |
7.92 |
19.11 |
20.14 |
33.33 |
21.69 |
13.35 |
32.03 |
11.96 |
26.72 |
Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.20% |
0.63% |
0.65% |
0.46% |
0.60% |
1.13% |
1.00% |
0.47% |
Earnings Yield |
|
0.00% |
0.00% |
12.62% |
5.23% |
4.97% |
3.00% |
4.61% |
7.49% |
3.12% |
8.36% |
3.74% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
1.72 |
2.32 |
2.43 |
2.48 |
2.84 |
2.35 |
1.63 |
1.89 |
3.34 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
2.08 |
2.05 |
2.18 |
2.02 |
2.73 |
2.21 |
2.10 |
2.18 |
3.52 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
9.12 |
11.07 |
13.86 |
19.34 |
15.63 |
10.05 |
8.44 |
7.59 |
14.26 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
9.83 |
11.83 |
15.03 |
22.67 |
17.41 |
10.89 |
9.12 |
8.16 |
15.69 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
5.41 |
16.15 |
18.71 |
31.53 |
22.51 |
13.87 |
12.34 |
13.94 |
21.22 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
46.96 |
19.72 |
55.51 |
19.31 |
25.29 |
14.41 |
22.29 |
10.61 |
18.91 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
10.79 |
17.33 |
0.00 |
26.38 |
0.00 |
24.03 |
11.17 |
8.02 |
22.60 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.00 |
-3.58 |
6.41 |
3.79 |
2.67 |
2.67 |
2.67 |
3.10 |
3.59 |
2.40 |
1.31 |
Long-Term Debt to Equity |
|
0.00 |
-3.56 |
5.92 |
3.49 |
2.26 |
2.52 |
2.57 |
3.10 |
3.59 |
2.02 |
1.31 |
Financial Leverage |
|
0.00 |
-3.57 |
-10.67 |
4.74 |
3.06 |
2.14 |
2.05 |
2.22 |
2.37 |
1.97 |
1.21 |
Leverage Ratio |
|
0.00 |
-2.97 |
-11.09 |
6.49 |
4.57 |
4.15 |
4.21 |
4.37 |
4.75 |
4.30 |
3.10 |
Compound Leverage Factor |
|
0.00 |
-0.68 |
-3.79 |
3.53 |
2.99 |
2.46 |
3.33 |
3.16 |
2.70 |
3.07 |
2.49 |
Debt to Total Capital |
|
0.00% |
138.71% |
86.50% |
79.12% |
72.76% |
72.72% |
72.78% |
75.59% |
78.20% |
70.62% |
56.63% |
Short-Term Debt to Total Capital |
|
0.00% |
0.79% |
6.61% |
6.21% |
11.21% |
3.90% |
2.78% |
0.00% |
0.00% |
11.27% |
0.00% |
Long-Term Debt to Total Capital |
|
0.00% |
137.92% |
79.89% |
72.91% |
61.55% |
68.82% |
70.00% |
75.59% |
78.20% |
59.35% |
56.63% |
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% |
0.94% |
0.42% |
0.33% |
0.20% |
0.55% |
Common Equity to Total Capital |
|
0.00% |
-38.74% |
13.50% |
20.88% |
27.24% |
27.28% |
26.28% |
23.98% |
21.46% |
29.18% |
42.82% |
Debt to EBITDA |
|
0.00 |
6.08 |
4.64 |
3.82 |
4.21 |
7.53 |
4.44 |
4.23 |
5.09 |
3.91 |
2.80 |
Net Debt to EBITDA |
|
0.00 |
5.98 |
4.58 |
3.77 |
4.15 |
5.01 |
3.85 |
2.92 |
3.76 |
2.66 |
2.28 |
Long-Term Debt to EBITDA |
|
0.00 |
6.05 |
4.29 |
3.52 |
3.56 |
7.13 |
4.27 |
4.23 |
5.09 |
3.28 |
2.80 |
Debt to NOPAT |
|
0.00 |
7.34 |
2.75 |
5.57 |
5.68 |
12.28 |
6.40 |
5.84 |
7.44 |
7.18 |
4.16 |
Net Debt to NOPAT |
|
0.00 |
7.22 |
2.72 |
5.50 |
5.60 |
8.16 |
5.55 |
4.03 |
5.49 |
4.89 |
3.39 |
Long-Term Debt to NOPAT |
|
0.00 |
7.30 |
2.54 |
5.14 |
4.81 |
11.62 |
6.16 |
5.84 |
7.44 |
6.03 |
4.16 |
Altman Z-Score |
|
0.00 |
0.00 |
1.57 |
2.54 |
2.71 |
2.31 |
2.88 |
2.71 |
2.12 |
2.37 |
4.17 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
-0.09% |
-0.15% |
0.00% |
0.00% |
0.00% |
1.81% |
2.53% |
1.64% |
1.04% |
1.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
0.00 |
3.03 |
1.90 |
2.08 |
1.75 |
3.39 |
2.89 |
6.18 |
6.23 |
2.67 |
4.42 |
Quick Ratio |
|
0.00 |
0.42 |
0.12 |
0.15 |
0.09 |
1.83 |
0.90 |
3.34 |
2.77 |
1.26 |
1.24 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
0.00 |
-170 |
40 |
34 |
-8.20 |
28 |
-45 |
41 |
60 |
88 |
56 |
Operating Cash Flow to CapEx |
|
0.00% |
1,526.88% |
284.63% |
1,469.07% |
577.42% |
805.52% |
712.30% |
1,117.94% |
388.17% |
1,172.53% |
1,452.19% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-4.97 |
1.34 |
5.53 |
-3.44 |
21.16 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow to Interest Expense |
|
0.12 |
0.71 |
0.31 |
4.85 |
5.49 |
28.90 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.15 |
0.67 |
0.20 |
4.52 |
4.54 |
25.31 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.00 |
0.81 |
0.78 |
1.01 |
1.07 |
0.92 |
0.86 |
0.81 |
0.55 |
0.57 |
0.68 |
Accounts Receivable Turnover |
|
0.00 |
50.07 |
67.38 |
105.28 |
113.45 |
76.02 |
49.90 |
56.29 |
43.20 |
35.37 |
36.75 |
Inventory Turnover |
|
0.00 |
2.28 |
1.98 |
2.56 |
2.46 |
2.77 |
2.74 |
2.62 |
1.38 |
1.34 |
1.69 |
Fixed Asset Turnover |
|
0.00 |
35.21 |
31.26 |
34.75 |
34.21 |
29.67 |
27.61 |
26.07 |
15.50 |
13.56 |
14.01 |
Accounts Payable Turnover |
|
0.00 |
24.70 |
15.96 |
25.05 |
36.12 |
21.45 |
18.44 |
27.49 |
18.25 |
17.60 |
16.34 |
Days Sales Outstanding (DSO) |
|
0.00 |
7.29 |
5.42 |
3.47 |
3.22 |
4.80 |
7.31 |
6.48 |
8.45 |
10.32 |
9.93 |
Days Inventory Outstanding (DIO) |
|
0.00 |
160.30 |
183.95 |
142.41 |
148.34 |
131.65 |
133.05 |
139.07 |
264.11 |
271.73 |
215.60 |
Days Payable Outstanding (DPO) |
|
0.00 |
14.78 |
22.86 |
14.57 |
10.10 |
17.02 |
19.79 |
13.28 |
20.00 |
20.74 |
22.33 |
Cash Conversion Cycle (CCC) |
|
0.00 |
152.81 |
166.51 |
131.30 |
141.45 |
119.44 |
120.58 |
132.27 |
252.56 |
261.32 |
203.20 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
0.00 |
210 |
250 |
252 |
299 |
295 |
389 |
419 |
413 |
376 |
380 |
Invested Capital Turnover |
|
0.00 |
1.88 |
0.90 |
1.14 |
1.21 |
1.22 |
1.18 |
1.10 |
0.77 |
0.82 |
0.95 |
Increase / (Decrease) in Invested Capital |
|
0.00 |
210 |
40 |
2.45 |
47 |
-4.53 |
95 |
30 |
-5.73 |
-38 |
3.64 |
Enterprise Value (EV) |
|
0.00 |
0.00 |
429 |
586 |
727 |
730 |
1,105 |
983 |
675 |
710 |
1,268 |
Market Capitalization |
|
0.00 |
0.00 |
213 |
386 |
509 |
541 |
828 |
695 |
373 |
460 |
1,064 |
Book Value per Share |
|
$0.00 |
($11.35) |
$1.86 |
$2.78 |
$4.23 |
$5.42 |
$5.92 |
$6.96 |
$6.36 |
$8.58 |
$10.62 |
Tangible Book Value per Share |
|
$0.00 |
($30.42) |
($6.95) |
($5.61) |
($5.05) |
($4.13) |
($6.55) |
($6.27) |
($6.16) |
($2.94) |
($0.75) |
Total Capital |
|
0.00 |
211 |
252 |
255 |
303 |
391 |
432 |
548 |
520 |
517 |
439 |
Total Debt |
|
0.00 |
292 |
218 |
202 |
221 |
284 |
314 |
414 |
407 |
365 |
249 |
Total Long-Term Debt |
|
0.00 |
291 |
202 |
186 |
187 |
269 |
302 |
414 |
407 |
307 |
249 |
Net Debt |
|
0.00 |
288 |
215 |
199 |
217 |
189 |
272 |
286 |
300 |
249 |
202 |
Capital Expenditures (CapEx) |
|
-1.31 |
1.60 |
3.21 |
2.02 |
2.27 |
4.69 |
6.13 |
6.10 |
7.80 |
5.70 |
4.62 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
40 |
51 |
55 |
79 |
53 |
77 |
81 |
110 |
109 |
107 |
Debt-free Net Working Capital (DFNWC) |
|
0.00 |
44 |
54 |
57 |
82 |
149 |
119 |
209 |
216 |
226 |
153 |
Net Working Capital (NWC) |
|
0.00 |
43 |
37 |
41 |
48 |
133 |
107 |
209 |
216 |
167 |
153 |
Net Nonoperating Expense (NNE) |
|
63 |
31 |
52 |
17 |
14 |
6.91 |
11 |
20 |
44 |
13 |
19 |
Net Nonoperating Obligations (NNO) |
|
0.00 |
292 |
216 |
199 |
217 |
188 |
272 |
285 |
300 |
224 |
189 |
Total Depreciation and Amortization (D&A) |
|
3.43 |
3.56 |
3.43 |
3.40 |
4.06 |
5.55 |
7.25 |
7.55 |
5.96 |
6.56 |
8.09 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
20.10% |
24.78% |
19.07% |
23.68% |
14.74% |
19.01% |
18.07% |
34.20% |
33.49% |
29.73% |
Debt-free Net Working Capital to Revenue |
|
0.00% |
22.55% |
26.17% |
19.99% |
24.67% |
41.05% |
29.32% |
46.88% |
67.33% |
69.39% |
42.53% |
Net Working Capital to Revenue |
|
0.00% |
21.71% |
18.08% |
14.44% |
14.45% |
36.84% |
26.36% |
46.88% |
67.33% |
51.46% |
42.53% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
($4.07) |
$1.27 |
$1.63 |
$1.06 |
$1.31 |
$0.70 |
$1.70 |
$2.75 |
$0.65 |
$2.19 |
$2.24 |
Adjusted Weighted Average Basic Shares Outstanding |
|
7.22M |
7.20M |
16.47M |
18.99M |
19.36M |
19.63M |
19.40M |
18.92M |
17.90M |
17.58M |
17.73M |
Adjusted Diluted Earnings per Share |
|
($4.07) |
$1.10 |
$1.49 |
$1.04 |
$1.28 |
$0.69 |
$1.67 |
$2.52 |
$0.64 |
$2.01 |
$2.14 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
7.22M |
8.35M |
18.02M |
19.51M |
19.83M |
20.04M |
19.73M |
22.38M |
18.06M |
20.47M |
19.36M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.70 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
0.00 |
18.82M |
19.22M |
19.56M |
19.72M |
19.10M |
18.27M |
17.56M |
17.62M |
17.75M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
34 |
40 |
31 |
36 |
39 |
23 |
49 |
71 |
55 |
51 |
60 |
Normalized NOPAT Margin |
|
16.79% |
20.19% |
14.91% |
12.69% |
11.67% |
6.39% |
12.11% |
15.92% |
17.03% |
15.65% |
16.57% |
Pre Tax Income Margin |
|
-14.49% |
5.18% |
7.23% |
9.42% |
9.49% |
5.28% |
12.38% |
14.66% |
13.10% |
19.09% |
18.01% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
1.12 |
1.30 |
1.47 |
8.09 |
20.28 |
24.61 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT to Interest Expense |
|
0.79 |
1.16 |
2.68 |
5.93 |
16.29 |
17.70 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
EBIT Less CapEx to Interest Expense |
|
1.15 |
1.25 |
1.37 |
7.76 |
19.33 |
21.02 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
NOPAT Less CapEx to Interest Expense |
|
0.82 |
1.11 |
2.57 |
5.60 |
15.34 |
14.11 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
3.93% |
9.17% |
21.75% |
9.96% |
7.99% |
38.09% |
11.90% |
12.11% |
Augmented Payout Ratio |
|
0.00% |
22.40% |
20.44% |
6.23% |
9.17% |
21.75% |
36.64% |
83.44% |
300.03% |
11.90% |
24.58% |