NOPMF Stock Forecast, Price Targets, Chart, Dividends & Analysis

	Invalid date	Dec-17	Dec-18	Dec-19	Dec-20	Dec-21	Dec-22
Basic EPS from continuing operations	0.62	1.02	0.59	-1.54	0.92	0.62	-0.19
Basic EPS total	0.62	1.02	0.59	-1.54	0.92	0.62	-0.19
Basic weighted shares outstanding	40 M	40 M	39 M	38 M	38 M	42 M	44 M
Cost of sales	307 M	334 M	304 M	266 M	389 M	491 M	472 M
Depreciation						7 M	7 M
Depreciation unreconciled	7 M	7 M	8 M	8 M	8 M	7 M	7 M
DepreciationAndAmortization	7 M	7 M	8 M	8 M	8 M	7 M	7 M
Diluted EPS total	0.61	1.01	0.59	-1.54	0.91	0.61	-0.19
Diluted normalized net income/share	0.61	1.01	0.59	-1.54	0.91	0.61	-0.19
Diluted weighted shares outstanding	40 M	40 M	39 M	38 M	39 M	42 M	44 M
Dividends paid per share		0.29	0.3	0.3	0.32	0.1	0.1
Earnings from equity interest						-3 M	-3 M
EarningsFromEquityInterestNetOfTax						-3 M	-3 M
GainOnSaleOfSecurity	-466000.0	-565000.0	-920000.0	2 M	-8 M
GeneralAndAdministrativeExpense	69 M	53 M	43 M	55 M	63 M
Gross operating profit	127 M	120 M	104 M	80 M	151 M	149 M	99 M
ImpairmentOfCapitalAssets			1 M	59 M		1 M	2 M
Income before tax	36 M	54 M	33 M	-60 M	42 M	42 M	3 M
Income taxes	12 M	12 M	10 M	2 M	10 M	18 M	12 M
Interest income				269000.0	168000.0	586000.0
InterestExpenseNonOperating			2 M	217000.0	323000.0	15 M	7 M
MinorityInterests	773000.0	344000.0	155000.0	-2 M	-866000.0	-471000.0	-51000.0
MiscOtherSpecialCharges						2 M	3 M
Net income from total operations	25 M	41 M	23 M	-58 M	35 M	24 M	-8 M
NetIncomeCommonStockholders	25 M	41 M	23 M	-58 M	35 M	24 M	-8 M
NetIncomeContinuousOperations	25 M	41 M	23 M	-60 M	36 M	25 M	-8 M
NetNonOperatingInterestIncomeExpense	-152000.0	-649000.0	2 M	-52000.0	30000.0	-15 M	-7 M
Normalized income	24 M	28 M	26 M	74 M	31 M	32 M	4 M
Operating income	35 M	41 M	39 M	3 M	60 M	60 M	13 M
Operating income before depreciation (EBITDA)	54 M	70 M	53 M	-42 M	58 M	76 M	29 M
OperatingExpense	93 M	79 M	65 M	77 M	91 M	90 M	86 M
Other income net	1 M	12 M	-3 M	-63 M	-18 M	555000.0	-260000.0
Other special charges	-2 M	-12 M
OtherCostofRevenue						482 M	463 M
OtherGandA	69 M	53 M	43 M	55 M	63 M
OtherOperatingExpenses						2 M
OtherTaxes		2 M	-172000.0
Research & development expense	16 M	17 M	14 M	14 M	20 M	21 M	16 M
ResearchExpense						21 M	16 M
SalariesAndWages	6 M	3 M	778000.0	2 M	5 M	2 M	4 M
Selling Gen & administrative expense	69 M	53 M	43 M	55 M	63 M	59 M	59 M
SellingAndMarketingExpense						59 M	59 M
Special income/charges	2 M	12 M	-1 M	-59 M	-121000.0	1 M	2 M
Total Income available for interest expense (EBIT)	36 M	54 M	35 M	-59 M	42 M	58 M	10 M
Total common shares outstanding	40 M	40 M	38 M	37 M	41 M	38 M
Total net income	25 M	41 M	23 M	-58 M	35 M	24 M	-8 M
Total ordinary shares	42 M	42 M	42 M	42 M	42 M	42 M	42 M
Total revenues	434 M	454 M	407 M	347 M	539 M	640 M	572 M
TotalExpenses	-399 M	-413 M	-369 M	-343 M	-479 M	580 M	559 M
TotalRevenue	434 M	454 M	407 M	347 M	539 M	640 M	572 M
WriteOff			1 M	59 M	121000.0

Call: 1-877-778-8358

Welcome! I'm Ankur, the founder and CEO of MarketXLS. With more than ten years of experience, I have assisted over 2,500 customers in developing personalized investment research strategies and monitoring systems using Excel.

I invite you to book a demo with me or my team to save time, enhance your investment research, and streamline your workflows.

Implement “your own” investment strategies in Excel with thousands of MarketXLS functions and templates.

MarketXLS is a complete Excel stock solution

Kevin Hsu

StockKevin.com

I have used lots of stock and option information services. This is the only one which gives me what I need inside Excel

Lloyd Lenase

Option Day Trader

MarketXLS is a data junkie’s dream. It gives me the flexibility to mine for hidden treasures.

Dave

Swing trader since 2011

I like to access historical closing prices on a particular date. That makes tracking performance easy.

Patrick Cusatis, Ph.D., CFA

Associate Professor of Finance - Penn State University