Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
10.49% |
4.01% |
1.87% |
4.37% |
1.71% |
1.64% |
3.20% |
4.48% |
1.06% |
5.14% |
14.53% |
EBITDA Growth |
|
-8.53% |
2.35% |
-2.58% |
-1.70% |
-0.36% |
10.00% |
-9.15% |
-6.28% |
-23.63% |
38.67% |
27.29% |
EBIT Growth |
|
-16.62% |
0.10% |
-5.94% |
-7.05% |
0.45% |
14.90% |
-13.20% |
-8.01% |
-37.35% |
71.47% |
42.90% |
NOPAT Growth |
|
-6.53% |
-1.81% |
-8.81% |
5.95% |
8.76% |
-13.84% |
1.84% |
22.39% |
-50.43% |
79.65% |
52.68% |
Net Income Growth |
|
-17.40% |
-0.42% |
-4.90% |
10.18% |
5.42% |
15.80% |
-38.23% |
231.24% |
-85.64% |
226.82% |
56.36% |
EPS Growth |
|
-18.86% |
1.91% |
3.75% |
11.14% |
4.88% |
14.73% |
-38.74% |
230.51% |
-83.87% |
199.31% |
50.46% |
Operating Cash Flow Growth |
|
-19.94% |
1.73% |
9.03% |
3.94% |
4.20% |
1.69% |
103.05% |
-69.30% |
-85.99% |
1,172.20% |
-3.52% |
Free Cash Flow Firm Growth |
|
-139.27% |
128.21% |
417.78% |
147.57% |
8.01% |
-19.86% |
272.85% |
-187.90% |
68.63% |
283.60% |
-283.80% |
Invested Capital Growth |
|
17.30% |
10.03% |
4.47% |
-1.81% |
-1.92% |
-0.94% |
-28.19% |
61.64% |
13.74% |
-6.71% |
40.82% |
Revenue Q/Q Growth |
|
2.30% |
0.84% |
0.11% |
1.10% |
0.35% |
0.50% |
29.08% |
-15.83% |
-1.71% |
3.29% |
5.52% |
EBITDA Q/Q Growth |
|
0.65% |
1.08% |
-1.97% |
-0.83% |
3.08% |
1.09% |
-18.92% |
20.91% |
-6.80% |
34.99% |
-5.48% |
EBIT Q/Q Growth |
|
-1.04% |
1.03% |
-3.50% |
-2.42% |
5.37% |
1.41% |
-26.42% |
38.92% |
-12.99% |
63.75% |
-7.23% |
NOPAT Q/Q Growth |
|
-1.67% |
-0.67% |
-2.69% |
15.36% |
-8.52% |
-1.06% |
-11.03% |
-4.54% |
-1.69% |
26.54% |
8.97% |
Net Income Q/Q Growth |
|
-4.55% |
1.78% |
-2.15% |
15.41% |
-5.11% |
-6.14% |
48.58% |
-7.59% |
-34.28% |
52.20% |
-17.69% |
EPS Q/Q Growth |
|
-3.38% |
3.56% |
-2.92% |
15.67% |
-5.15% |
-6.33% |
50.28% |
-7.89% |
-29.95% |
49.14% |
-18.27% |
Operating Cash Flow Q/Q Growth |
|
16.84% |
-4.54% |
7.16% |
-2.71% |
-2.09% |
4.00% |
-2.80% |
-5.79% |
-29.11% |
14.16% |
-10.76% |
Free Cash Flow Firm Q/Q Growth |
|
43.74% |
-78.49% |
83.08% |
9.72% |
12.31% |
0.53% |
-5.13% |
-6.46% |
7.11% |
36.83% |
-27.62% |
Invested Capital Q/Q Growth |
|
0.72% |
4.03% |
1.46% |
1.75% |
-0.58% |
-0.73% |
0.19% |
1.39% |
0.54% |
-1.81% |
3.92% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
41.46% |
41.24% |
40.66% |
40.65% |
40.56% |
40.50% |
39.61% |
38.00% |
36.80% |
37.60% |
37.97% |
EBITDA Margin |
|
13.72% |
13.50% |
12.91% |
12.16% |
11.91% |
12.89% |
11.35% |
10.18% |
7.69% |
10.15% |
11.28% |
Operating Margin |
|
7.80% |
7.40% |
6.56% |
5.61% |
5.72% |
4.92% |
4.68% |
4.74% |
2.94% |
5.01% |
6.56% |
EBIT Margin |
|
9.77% |
9.41% |
8.68% |
7.73% |
7.64% |
8.64% |
7.26% |
6.39% |
3.96% |
6.46% |
8.07% |
Profit (Net Income) Margin |
|
6.12% |
5.86% |
5.47% |
5.78% |
5.99% |
6.82% |
4.08% |
12.95% |
1.84% |
5.72% |
7.81% |
Tax Burden Percent |
|
62.64% |
62.32% |
63.01% |
74.69% |
78.39% |
77.23% |
80.10% |
92.70% |
73.36% |
73.57% |
74.84% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
102.30% |
70.20% |
218.40% |
63.27% |
120.25% |
129.36% |
Effective Tax Rate |
|
37.36% |
37.68% |
36.99% |
25.31% |
21.61% |
22.77% |
19.90% |
7.30% |
26.64% |
26.43% |
25.16% |
Return on Invested Capital (ROIC) |
|
12.12% |
10.50% |
8.94% |
9.35% |
10.36% |
9.06% |
10.79% |
12.08% |
4.53% |
7.92% |
10.40% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
9.13% |
6.52% |
3.39% |
3.35% |
5.36% |
0.17% |
10.00% |
-7.79% |
5.44% |
1.51% |
-1.10% |
Return on Net Nonoperating Assets (RNNOA) |
|
-4.62% |
-2.71% |
-1.17% |
-1.24% |
-2.20% |
-0.08% |
-5.47% |
4.22% |
-2.30% |
-0.61% |
0.38% |
Return on Equity (ROE) |
|
7.50% |
7.79% |
7.77% |
8.11% |
8.16% |
8.98% |
5.32% |
16.30% |
2.24% |
7.30% |
10.78% |
Cash Return on Invested Capital (CROIC) |
|
-3.80% |
0.95% |
4.57% |
11.17% |
12.30% |
10.00% |
43.60% |
-35.04% |
-8.32% |
14.86% |
-23.50% |
Operating Return on Assets (OROA) |
|
8.28% |
8.05% |
7.52% |
6.83% |
6.88% |
7.27% |
5.64% |
4.97% |
3.21% |
5.71% |
7.44% |
Return on Assets (ROA) |
|
5.19% |
5.01% |
4.74% |
5.10% |
5.39% |
5.74% |
3.17% |
10.06% |
1.49% |
5.05% |
7.20% |
Return on Common Equity (ROCE) |
|
5.71% |
6.81% |
7.77% |
8.11% |
8.15% |
8.97% |
5.31% |
16.22% |
2.23% |
7.28% |
10.76% |
Return on Equity Simple (ROE_SIMPLE) |
|
7.27% |
8.42% |
7.55% |
7.92% |
8.01% |
8.73% |
5.28% |
15.40% |
2.29% |
7.18% |
10.42% |
Net Operating Profit after Tax (NOPAT) |
|
43 |
42 |
38 |
40 |
44 |
38 |
39 |
47 |
23 |
42 |
64 |
NOPAT Margin |
|
4.89% |
4.61% |
4.13% |
4.19% |
4.48% |
3.80% |
3.75% |
4.39% |
2.16% |
3.68% |
4.91% |
Net Nonoperating Expense Percent (NNEP) |
|
2.99% |
3.98% |
5.54% |
6.00% |
5.00% |
8.89% |
0.79% |
19.87% |
-0.91% |
6.41% |
11.50% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
2.65% |
4.61% |
5.73% |
Cost of Revenue to Revenue |
|
58.54% |
58.76% |
59.34% |
59.35% |
59.44% |
59.50% |
60.40% |
62.00% |
63.20% |
62.40% |
62.03% |
SG&A Expenses to Revenue |
|
24.91% |
25.05% |
24.99% |
25.92% |
25.91% |
26.94% |
26.76% |
24.83% |
26.65% |
25.25% |
24.58% |
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 |
|
33.66% |
33.84% |
34.11% |
35.04% |
34.84% |
35.58% |
34.92% |
33.26% |
33.86% |
32.59% |
31.41% |
Earnings before Interest and Taxes (EBIT) |
|
85 |
85 |
80 |
75 |
75 |
86 |
75 |
69 |
43 |
74 |
105 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
120 |
122 |
119 |
117 |
117 |
128 |
117 |
109 |
84 |
116 |
147 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
1.13 |
1.37 |
1.08 |
1.38 |
1.47 |
1.15 |
1.07 |
0.99 |
1.52 |
1.69 |
Price to Tangible Book Value (P/TBV) |
|
0.00 |
1.17 |
1.41 |
1.11 |
1.42 |
1.52 |
1.18 |
1.33 |
1.23 |
1.89 |
2.10 |
Price to Revenue (P/Rev) |
|
0.00 |
0.79 |
0.99 |
0.79 |
1.03 |
1.15 |
0.89 |
0.90 |
0.79 |
1.21 |
1.27 |
Price to Earnings (P/E) |
|
0.00 |
15.44 |
18.14 |
13.54 |
17.13 |
16.83 |
21.81 |
6.97 |
38.40 |
20.73 |
16.29 |
Dividend Yield |
|
2.81% |
3.21% |
2.89% |
3.77% |
2.99% |
2.75% |
3.50% |
3.37% |
4.02% |
2.59% |
2.25% |
Earnings Yield |
|
0.00% |
6.48% |
5.51% |
7.39% |
5.84% |
5.94% |
4.58% |
14.34% |
2.60% |
4.82% |
6.14% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
1.19 |
1.56 |
1.12 |
1.65 |
1.87 |
1.37 |
1.12 |
0.96 |
1.91 |
1.93 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.55 |
0.73 |
0.50 |
0.70 |
0.78 |
0.40 |
0.50 |
0.49 |
0.86 |
1.07 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
4.07 |
5.69 |
4.10 |
5.92 |
6.07 |
3.52 |
4.94 |
6.34 |
8.46 |
9.46 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
5.84 |
8.46 |
6.45 |
9.23 |
9.06 |
5.50 |
7.86 |
12.30 |
13.29 |
13.22 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
11.91 |
17.79 |
11.90 |
15.72 |
20.58 |
10.65 |
11.43 |
22.62 |
23.32 |
21.72 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
5.98 |
7.47 |
5.09 |
7.02 |
7.79 |
2.02 |
8.65 |
60.55 |
8.82 |
12.99 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
132.21 |
34.79 |
9.96 |
13.25 |
18.64 |
2.64 |
0.00 |
0.00 |
12.43 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.06 |
0.24 |
0.22 |
0.18 |
0.11 |
0.04 |
0.02 |
0.00 |
0.01 |
0.00 |
0.14 |
Long-Term Debt to Equity |
|
0.06 |
0.24 |
0.22 |
0.17 |
0.10 |
0.02 |
0.01 |
0.00 |
0.00 |
0.00 |
0.13 |
Financial Leverage |
|
-0.51 |
-0.42 |
-0.34 |
-0.37 |
-0.41 |
-0.45 |
-0.55 |
-0.54 |
-0.42 |
-0.41 |
-0.35 |
Leverage Ratio |
|
1.45 |
1.55 |
1.64 |
1.59 |
1.51 |
1.56 |
1.68 |
1.62 |
1.50 |
1.45 |
1.50 |
Compound Leverage Factor |
|
1.45 |
1.55 |
1.64 |
1.59 |
1.51 |
1.60 |
1.18 |
3.54 |
0.95 |
1.74 |
1.94 |
Debt to Total Capital |
|
5.97% |
19.57% |
18.32% |
15.27% |
9.61% |
3.60% |
1.84% |
0.00% |
0.66% |
0.09% |
12.23% |
Short-Term Debt to Total Capital |
|
0.40% |
0.42% |
0.42% |
0.45% |
0.48% |
1.75% |
0.54% |
0.00% |
0.56% |
0.09% |
0.67% |
Long-Term Debt to Total Capital |
|
5.57% |
19.15% |
17.90% |
14.82% |
9.12% |
1.85% |
1.30% |
0.00% |
0.10% |
0.00% |
11.56% |
Preferred Equity to Total Capital |
|
21.84% |
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% |
0.08% |
0.15% |
0.06% |
0.38% |
0.60% |
0.37% |
0.19% |
0.27% |
Common Equity to Total Capital |
|
72.19% |
80.43% |
81.68% |
84.65% |
90.25% |
96.34% |
97.78% |
99.40% |
98.97% |
99.72% |
87.50% |
Debt to EBITDA |
|
0.39 |
1.25 |
1.26 |
1.08 |
0.67 |
0.23 |
0.13 |
0.00 |
0.07 |
0.01 |
0.93 |
Net Debt to EBITDA |
|
-2.99 |
-1.77 |
-2.00 |
-2.39 |
-2.74 |
-2.87 |
-4.33 |
0.00 |
-4.02 |
-3.50 |
-1.83 |
Long-Term Debt to EBITDA |
|
0.36 |
1.23 |
1.23 |
1.05 |
0.63 |
0.12 |
0.09 |
0.00 |
0.01 |
0.00 |
0.88 |
Debt to NOPAT |
|
1.09 |
3.67 |
3.94 |
3.14 |
1.78 |
0.77 |
0.39 |
0.00 |
0.25 |
0.02 |
2.13 |
Net Debt to NOPAT |
|
-8.41 |
-5.19 |
-6.24 |
-6.94 |
-7.29 |
-9.75 |
-13.11 |
0.00 |
-14.35 |
-9.65 |
-4.20 |
Long-Term Debt to NOPAT |
|
1.02 |
3.59 |
3.85 |
3.04 |
1.69 |
0.40 |
0.27 |
0.00 |
0.04 |
0.00 |
2.02 |
Altman Z-Score |
|
0.00 |
2.81 |
3.07 |
2.99 |
3.74 |
3.09 |
2.64 |
2.91 |
3.13 |
4.04 |
3.77 |
Noncontrolling Interest Sharing Ratio |
|
23.98% |
12.49% |
0.00% |
0.05% |
0.13% |
0.11% |
0.23% |
0.50% |
0.49% |
0.28% |
0.25% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
1.76 |
1.85 |
1.93 |
2.12 |
2.04 |
1.75 |
1.62 |
1.62 |
1.79 |
1.89 |
1.81 |
Quick Ratio |
|
1.53 |
1.59 |
1.66 |
1.98 |
1.90 |
1.53 |
1.47 |
1.52 |
1.43 |
1.55 |
1.65 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-13 |
3.77 |
20 |
48 |
52 |
42 |
156 |
-137 |
-43 |
79 |
-145 |
Operating Cash Flow to CapEx |
|
153.74% |
142.69% |
145.18% |
292.04% |
386.44% |
379.18% |
1,344.04% |
158.36% |
33.59% |
398.61% |
420.80% |
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 |
|
0.85 |
0.86 |
0.87 |
0.88 |
0.90 |
0.84 |
0.78 |
0.78 |
0.81 |
0.88 |
0.92 |
Accounts Receivable Turnover |
|
10.99 |
11.13 |
11.09 |
11.39 |
10.65 |
10.47 |
11.26 |
11.56 |
11.07 |
10.95 |
10.72 |
Inventory Turnover |
|
71.50 |
72.51 |
72.70 |
78.04 |
79.70 |
79.52 |
76.56 |
76.72 |
87.58 |
98.43 |
98.74 |
Fixed Asset Turnover |
|
1.79 |
1.73 |
1.69 |
1.74 |
1.81 |
1.86 |
1.95 |
2.06 |
2.11 |
2.28 |
2.22 |
Accounts Payable Turnover |
|
13.89 |
14.10 |
15.14 |
16.59 |
16.83 |
16.97 |
17.35 |
17.16 |
18.63 |
20.02 |
20.69 |
Days Sales Outstanding (DSO) |
|
33.23 |
32.80 |
32.93 |
32.05 |
34.26 |
34.85 |
32.42 |
31.56 |
32.96 |
33.34 |
34.04 |
Days Inventory Outstanding (DIO) |
|
5.11 |
5.03 |
5.02 |
4.68 |
4.58 |
4.59 |
4.77 |
4.76 |
4.17 |
3.71 |
3.70 |
Days Payable Outstanding (DPO) |
|
26.28 |
25.90 |
24.11 |
22.01 |
21.68 |
21.51 |
21.04 |
21.28 |
19.59 |
18.23 |
17.65 |
Cash Conversion Cycle (CCC) |
|
12.05 |
11.94 |
13.84 |
14.73 |
17.16 |
17.93 |
16.15 |
15.04 |
17.54 |
18.82 |
20.09 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
379 |
417 |
436 |
428 |
420 |
416 |
299 |
483 |
549 |
513 |
722 |
Invested Capital Turnover |
|
2.48 |
2.28 |
2.16 |
2.23 |
2.31 |
2.38 |
2.88 |
2.75 |
2.10 |
2.15 |
2.12 |
Increase / (Decrease) in Invested Capital |
|
56 |
38 |
19 |
-7.87 |
-8.20 |
-3.93 |
-117 |
184 |
66 |
-37 |
209 |
Enterprise Value (EV) |
|
0.00 |
498 |
679 |
481 |
691 |
779 |
411 |
540 |
529 |
980 |
1,394 |
Market Capitalization |
|
0.00 |
715 |
917 |
761 |
1,010 |
1,148 |
913 |
967 |
862 |
1,385 |
1,661 |
Book Value per Share |
|
$40.80 |
$42.33 |
$44.20 |
$46.24 |
$48.14 |
$50.83 |
$51.77 |
$58.55 |
$56.98 |
$59.30 |
$63.48 |
Tangible Book Value per Share |
|
$39.52 |
$41.15 |
$43.04 |
$45.08 |
$46.76 |
$49.46 |
$50.38 |
$47.18 |
$45.55 |
$47.86 |
$51.15 |
Total Capital |
|
781 |
785 |
820 |
830 |
813 |
808 |
813 |
908 |
883 |
911 |
1,120 |
Total Debt |
|
47 |
154 |
150 |
127 |
78 |
29 |
15 |
0.00 |
5.85 |
0.86 |
137 |
Total Long-Term Debt |
|
44 |
150 |
147 |
123 |
74 |
15 |
11 |
0.00 |
0.86 |
0.00 |
130 |
Net Debt |
|
-358 |
-217 |
-238 |
-281 |
-320 |
-369 |
-506 |
-432 |
-336 |
-406 |
-270 |
Capital Expenditures (CapEx) |
|
53 |
58 |
63 |
32 |
25 |
26 |
15 |
39 |
26 |
28 |
26 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-87 |
-50 |
-47 |
-48 |
-44 |
-72 |
-174 |
-151 |
-75 |
-88 |
-73 |
Debt-free Net Working Capital (DFNWC) |
|
142 |
132 |
143 |
178 |
168 |
160 |
180 |
163 |
161 |
193 |
197 |
Net Working Capital (NWC) |
|
139 |
128 |
140 |
174 |
164 |
146 |
176 |
163 |
156 |
192 |
190 |
Net Nonoperating Expense (NNE) |
|
-11 |
-11 |
-12 |
-15 |
-15 |
-30 |
-3.42 |
-92 |
3.42 |
-23 |
-38 |
Net Nonoperating Obligations (NNO) |
|
-355 |
-214 |
-234 |
-275 |
-314 |
-363 |
-499 |
-425 |
-328 |
-398 |
-261 |
Total Depreciation and Amortization (D&A) |
|
34 |
37 |
39 |
43 |
42 |
42 |
42 |
41 |
40 |
42 |
42 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
-9.99% |
-5.50% |
-5.07% |
-4.95% |
-4.50% |
-7.21% |
-16.97% |
-14.03% |
-6.93% |
-7.74% |
-5.61% |
Debt-free Net Working Capital to Revenue |
|
16.30% |
14.51% |
15.53% |
18.46% |
17.14% |
16.10% |
17.50% |
15.21% |
14.83% |
16.87% |
15.08% |
Net Working Capital to Revenue |
|
15.94% |
14.15% |
15.15% |
18.08% |
16.74% |
14.68% |
17.07% |
15.21% |
14.37% |
16.80% |
14.50% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$3.24 |
$3.34 |
$3.34 |
$3.70 |
$3.87 |
$4.47 |
$2.74 |
$9.03 |
$1.46 |
$4.36 |
$6.62 |
Adjusted Weighted Average Basic Shares Outstanding |
|
13.82M |
13.89M |
15.13M |
15.19M |
15.22M |
15.27M |
15.31M |
15.35M |
15.41M |
15.31M |
15.39M |
Adjusted Diluted Earnings per Share |
|
$3.14 |
$3.20 |
$3.32 |
$3.69 |
$3.87 |
$4.44 |
$2.72 |
$8.99 |
$1.45 |
$4.34 |
$6.53 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
14.22M |
14.49M |
15.21M |
15.22M |
15.24M |
15.36M |
15.37M |
15.42M |
15.45M |
15.38M |
15.60M |
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 |
|
14.11M |
15.01M |
15.18M |
15.22M |
15.26M |
15.33M |
15.37M |
15.45M |
15.36M |
15.35M |
15.45M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
43 |
42 |
38 |
40 |
44 |
38 |
39 |
55 |
23 |
42 |
64 |
Normalized NOPAT Margin |
|
4.89% |
4.61% |
4.13% |
4.19% |
4.48% |
3.80% |
3.75% |
5.10% |
2.16% |
3.68% |
4.91% |
Pre Tax Income Margin |
|
9.77% |
9.41% |
8.68% |
7.73% |
7.64% |
8.83% |
5.10% |
13.97% |
2.51% |
7.77% |
10.43% |
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 |
|
51.29% |
56.59% |
51.04% |
50.71% |
50.81% |
46.60% |
70.10% |
23.72% |
171.97% |
54.47% |
35.12% |
Augmented Payout Ratio |
|
64.40% |
56.59% |
67.26% |
50.71% |
52.29% |
47.88% |
70.22% |
24.32% |
221.54% |
58.27% |
48.34% |