| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
5.91% |
2.47% |
0.48% |
3.56% |
1.37% |
-17.88% |
11.84% |
15.82% |
5.36% |
0.81% |
0.37% |
| EBITDA Growth |
|
18.44% |
9.41% |
11.37% |
-3.05% |
0.80% |
-43.19% |
120.42% |
-47.16% |
-7.26% |
-28.47% |
12.94% |
| EBIT Growth |
|
22.30% |
10.04% |
11.65% |
-6.25% |
-3.66% |
-63.37% |
253.88% |
-58.27% |
-21.17% |
-62.59% |
21.96% |
| NOPAT Growth |
|
21.55% |
13.63% |
6.15% |
23.43% |
-9.15% |
-40.91% |
114.38% |
-53.17% |
-18.06% |
-33.78% |
-11.40% |
| Net Income Growth |
|
24.05% |
15.49% |
6.66% |
22.65% |
-9.78% |
-114.54% |
883.72% |
-48.18% |
-24.89% |
-58.68% |
13.31% |
| EPS Growth |
|
23.78% |
15.25% |
6.49% |
22.94% |
-9.91% |
-114.67% |
887.50% |
-47.06% |
-21.52% |
-58.88% |
12.57% |
| Operating Cash Flow Growth |
|
88.07% |
-18.76% |
18.20% |
3.07% |
9.73% |
-55.62% |
87.52% |
-32.01% |
22.02% |
-32.53% |
29.54% |
| Free Cash Flow Firm Growth |
|
161.94% |
-30.05% |
22.25% |
-12.62% |
26.88% |
-60.53% |
342.71% |
-76.71% |
44.26% |
-48.12% |
-3.93% |
| Invested Capital Growth |
|
-7.38% |
4.35% |
1.11% |
10.33% |
1.41% |
5.66% |
-9.56% |
5.67% |
-1.80% |
0.88% |
0.21% |
| Revenue Q/Q Growth |
|
0.94% |
0.91% |
-0.08% |
2.28% |
-0.77% |
-10.37% |
11.43% |
1.43% |
0.18% |
1.69% |
-0.75% |
| EBITDA Q/Q Growth |
|
4.37% |
1.87% |
1.93% |
0.58% |
0.06% |
-14.77% |
5.26% |
-14.63% |
4.21% |
-9.37% |
-13.51% |
| EBIT Q/Q Growth |
|
5.15% |
1.77% |
1.83% |
-0.16% |
-1.19% |
-27.50% |
6.57% |
-16.25% |
7.36% |
-29.66% |
-24.89% |
| NOPAT Q/Q Growth |
|
4.52% |
1.84% |
1.38% |
3.38% |
1.58% |
-17.13% |
8.80% |
-13.92% |
5.12% |
-12.24% |
-17.29% |
| Net Income Q/Q Growth |
|
5.28% |
1.95% |
1.44% |
3.11% |
1.67% |
-533.93% |
4.64% |
-2.22% |
4.32% |
-32.07% |
-19.71% |
| EPS Q/Q Growth |
|
5.41% |
1.81% |
1.33% |
3.31% |
1.64% |
-691.30% |
4.08% |
-1.05% |
4.95% |
-32.47% |
-19.84% |
| Operating Cash Flow Q/Q Growth |
|
13.97% |
1.74% |
-1.33% |
-2.38% |
0.16% |
-18.46% |
5.45% |
4.87% |
0.13% |
-14.95% |
17.56% |
| Free Cash Flow Firm Q/Q Growth |
|
4.62% |
13.36% |
-8.80% |
-13.47% |
2.47% |
9.86% |
-3.37% |
53.11% |
-15.68% |
-28.77% |
231.81% |
| Invested Capital Q/Q Growth |
|
-1.33% |
-3.17% |
-0.48% |
3.71% |
3.46% |
-0.67% |
3.76% |
-2.43% |
0.80% |
2.72% |
-3.78% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
14.16% |
14.54% |
15.53% |
14.43% |
34.57% |
8.05% |
34.49% |
32.71% |
32.14% |
32.03% |
32.95% |
| EBITDA Margin |
|
11.53% |
12.32% |
13.65% |
12.78% |
12.71% |
8.79% |
17.33% |
7.91% |
6.96% |
4.94% |
5.14% |
| Operating Margin |
|
8.97% |
9.63% |
10.70% |
9.69% |
9.21% |
4.11% |
13.00% |
4.68% |
3.50% |
1.30% |
1.58% |
| EBIT Margin |
|
8.97% |
9.63% |
10.70% |
9.69% |
9.21% |
4.11% |
13.00% |
4.68% |
3.50% |
1.30% |
1.58% |
| Profit (Net Income) Margin |
|
5.77% |
6.50% |
6.90% |
8.17% |
7.27% |
-1.29% |
9.02% |
4.04% |
2.88% |
1.18% |
1.33% |
| Tax Burden Percent |
|
68.81% |
71.05% |
67.55% |
88.94% |
83.87% |
-39.95% |
81.96% |
91.98% |
95.60% |
169.23% |
122.94% |
| Interest Burden Percent |
|
93.46% |
94.99% |
95.44% |
94.83% |
94.17% |
78.45% |
84.70% |
93.71% |
85.90% |
53.60% |
68.56% |
| Effective Tax Rate |
|
31.19% |
28.95% |
32.45% |
11.06% |
16.13% |
-35.29% |
18.04% |
8.02% |
4.40% |
-69.23% |
-22.94% |
| Return on Invested Capital (ROIC) |
|
21.86% |
25.28% |
26.13% |
30.50% |
26.23% |
14.97% |
32.79% |
15.72% |
12.65% |
8.42% |
7.42% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
17.59% |
21.38% |
22.61% |
25.89% |
21.78% |
-25.65% |
20.54% |
12.85% |
8.72% |
0.46% |
2.80% |
| Return on Net Nonoperating Assets (RNNOA) |
|
8.87% |
10.28% |
11.58% |
13.47% |
11.43% |
-21.31% |
14.25% |
6.72% |
7.25% |
0.44% |
2.87% |
| Return on Equity (ROE) |
|
30.72% |
35.56% |
37.70% |
43.97% |
37.66% |
-6.35% |
47.04% |
22.45% |
19.90% |
8.86% |
10.29% |
| Cash Return on Invested Capital (CROIC) |
|
29.52% |
21.02% |
25.02% |
20.67% |
24.83% |
9.47% |
42.83% |
10.21% |
14.47% |
7.54% |
7.21% |
| Operating Return on Assets (OROA) |
|
16.94% |
18.25% |
20.74% |
19.26% |
18.20% |
5.02% |
14.86% |
6.53% |
5.35% |
2.06% |
2.55% |
| Return on Assets (ROA) |
|
10.90% |
12.32% |
13.37% |
16.24% |
14.37% |
-1.57% |
10.31% |
5.63% |
4.39% |
1.87% |
2.15% |
| Return on Common Equity (ROCE) |
|
30.72% |
35.56% |
37.70% |
43.97% |
37.66% |
-6.35% |
47.04% |
22.45% |
19.90% |
8.86% |
10.29% |
| Return on Equity Simple (ROE_SIMPLE) |
|
30.45% |
35.96% |
37.08% |
42.56% |
36.94% |
-7.76% |
38.35% |
25.78% |
20.47% |
9.30% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
175 |
199 |
212 |
261 |
237 |
140 |
300 |
141 |
115 |
76 |
68 |
| NOPAT Margin |
|
6.17% |
6.84% |
7.23% |
8.62% |
7.72% |
5.56% |
10.65% |
4.31% |
3.35% |
2.20% |
1.94% |
| Net Nonoperating Expense Percent (NNEP) |
|
4.27% |
3.90% |
3.52% |
4.60% |
4.44% |
40.62% |
12.25% |
2.88% |
3.93% |
7.96% |
4.61% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
7.15% |
| Cost of Revenue to Revenue |
|
85.84% |
85.46% |
84.47% |
85.57% |
65.43% |
91.95% |
65.51% |
67.29% |
67.86% |
67.97% |
67.05% |
| SG&A Expenses to Revenue |
|
5.19% |
4.91% |
4.83% |
4.74% |
25.37% |
5.83% |
29.21% |
28.03% |
28.23% |
29.93% |
30.80% |
| 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 |
|
5.19% |
4.91% |
4.83% |
4.74% |
25.37% |
3.94% |
21.49% |
28.03% |
28.64% |
30.73% |
31.37% |
| Earnings before Interest and Taxes (EBIT) |
|
255 |
280 |
313 |
294 |
283 |
104 |
367 |
153 |
121 |
45 |
55 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
328 |
359 |
399 |
387 |
390 |
222 |
489 |
258 |
240 |
171 |
179 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
4.48 |
4.99 |
5.04 |
4.65 |
5.56 |
5.24 |
4.15 |
3.78 |
4.03 |
2.12 |
2.85 |
| Price to Tangible Book Value (P/TBV) |
|
4.48 |
4.99 |
5.04 |
4.65 |
5.56 |
5.59 |
4.32 |
3.98 |
4.28 |
2.25 |
3.01 |
| Price to Revenue (P/Rev) |
|
0.85 |
0.90 |
0.94 |
0.89 |
1.10 |
0.87 |
0.98 |
0.59 |
0.57 |
0.27 |
0.38 |
| Price to Earnings (P/E) |
|
14.70 |
13.87 |
13.58 |
10.93 |
15.06 |
0.00 |
10.83 |
14.67 |
19.69 |
22.80 |
28.34 |
| Dividend Yield |
|
5.97% |
5.97% |
6.09% |
4.30% |
3.61% |
5.62% |
1.98% |
6.12% |
5.91% |
9.87% |
1.69% |
| Earnings Yield |
|
6.80% |
7.21% |
7.36% |
9.15% |
6.64% |
0.00% |
9.23% |
6.82% |
5.08% |
4.39% |
3.53% |
| Enterprise Value to Invested Capital (EV/IC) |
|
3.30 |
3.57 |
3.66 |
3.33 |
4.00 |
2.81 |
3.38 |
2.52 |
2.59 |
1.53 |
1.93 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.90 |
0.99 |
1.02 |
0.99 |
1.18 |
1.07 |
1.04 |
0.71 |
0.68 |
0.40 |
0.51 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
7.76 |
8.02 |
7.46 |
7.73 |
9.32 |
12.20 |
6.01 |
8.95 |
9.77 |
8.16 |
9.82 |
| Enterprise Value to EBIT (EV/EBIT) |
|
9.98 |
10.25 |
9.52 |
10.19 |
12.87 |
26.12 |
8.02 |
15.12 |
19.40 |
30.98 |
31.97 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
14.50 |
14.43 |
14.10 |
11.46 |
15.34 |
19.31 |
9.78 |
16.44 |
20.29 |
18.31 |
26.01 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
7.62 |
10.59 |
9.30 |
9.05 |
10.03 |
16.81 |
9.74 |
11.27 |
9.34 |
8.27 |
8.04 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
10.74 |
17.35 |
14.72 |
16.90 |
16.20 |
30.53 |
7.49 |
25.31 |
17.74 |
20.43 |
26.77 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.74 |
0.76 |
0.73 |
0.69 |
0.66 |
2.27 |
0.49 |
0.83 |
0.86 |
1.08 |
1.05 |
| Long-Term Debt to Equity |
|
0.74 |
0.76 |
0.73 |
0.69 |
0.66 |
2.18 |
0.49 |
0.83 |
0.86 |
1.08 |
0.73 |
| Financial Leverage |
|
0.50 |
0.48 |
0.51 |
0.52 |
0.52 |
0.83 |
0.69 |
0.52 |
0.83 |
0.96 |
1.02 |
| Leverage Ratio |
|
2.82 |
2.89 |
2.82 |
2.71 |
2.62 |
4.03 |
4.56 |
3.99 |
4.53 |
4.74 |
4.79 |
| Compound Leverage Factor |
|
2.64 |
2.74 |
2.69 |
2.57 |
2.47 |
3.16 |
3.86 |
3.74 |
3.90 |
2.54 |
3.29 |
| Debt to Total Capital |
|
42.63% |
43.18% |
42.35% |
40.74% |
39.81% |
69.41% |
33.03% |
45.29% |
46.17% |
51.99% |
51.21% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
2.88% |
0.01% |
0.01% |
0.01% |
0.01% |
15.76% |
| Long-Term Debt to Total Capital |
|
42.63% |
43.18% |
42.35% |
40.74% |
39.81% |
66.53% |
33.02% |
45.27% |
46.16% |
51.98% |
35.45% |
| 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 |
|
57.37% |
56.82% |
57.65% |
59.26% |
60.19% |
30.59% |
66.97% |
54.71% |
53.83% |
48.01% |
48.79% |
| Debt to EBITDA |
|
1.22 |
1.12 |
1.00 |
1.03 |
1.02 |
4.28 |
0.67 |
1.64 |
1.73 |
2.78 |
2.71 |
| Net Debt to EBITDA |
|
0.41 |
0.69 |
0.60 |
0.74 |
0.70 |
2.31 |
0.37 |
1.46 |
1.63 |
2.71 |
2.48 |
| Long-Term Debt to EBITDA |
|
1.22 |
1.12 |
1.00 |
1.03 |
1.02 |
4.10 |
0.67 |
1.64 |
1.73 |
2.78 |
1.87 |
| Debt to NOPAT |
|
2.28 |
2.01 |
1.89 |
1.53 |
1.69 |
6.77 |
1.09 |
3.01 |
3.60 |
6.24 |
7.16 |
| Net Debt to NOPAT |
|
0.77 |
1.25 |
1.13 |
1.09 |
1.16 |
3.66 |
0.61 |
2.69 |
3.38 |
6.09 |
6.58 |
| Long-Term Debt to NOPAT |
|
2.28 |
2.01 |
1.89 |
1.53 |
1.69 |
6.49 |
1.09 |
3.01 |
3.60 |
6.24 |
4.96 |
| Altman Z-Score |
|
4.17 |
4.63 |
4.73 |
4.78 |
4.98 |
2.08 |
2.98 |
2.51 |
2.60 |
2.18 |
2.28 |
| 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 |
|
1.03 |
0.96 |
0.95 |
0.84 |
0.62 |
1.43 |
0.76 |
0.63 |
0.58 |
0.61 |
0.50 |
| Quick Ratio |
|
0.64 |
0.46 |
0.48 |
0.37 |
0.15 |
1.01 |
0.37 |
0.15 |
0.11 |
0.11 |
0.12 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
237 |
166 |
203 |
177 |
225 |
89 |
392 |
91 |
132 |
68 |
66 |
| Operating Cash Flow to CapEx |
|
375.43% |
239.78% |
291.37% |
217.75% |
262.63% |
178.74% |
0.00% |
208.94% |
198.90% |
135.01% |
139.25% |
| Free Cash Flow to Firm to Interest Expense |
|
14.20 |
11.79 |
14.20 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
20.03 |
19.31 |
22.48 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
14.69 |
11.26 |
14.76 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.89 |
1.89 |
1.94 |
1.99 |
1.98 |
1.22 |
1.14 |
1.39 |
1.53 |
1.59 |
1.61 |
| Accounts Receivable Turnover |
|
139.48 |
155.58 |
156.05 |
161.14 |
145.41 |
117.57 |
118.73 |
109.62 |
109.83 |
99.66 |
93.81 |
| Inventory Turnover |
|
15.32 |
16.30 |
16.02 |
16.59 |
12.92 |
15.78 |
13.33 |
12.51 |
11.61 |
12.74 |
12.92 |
| Fixed Asset Turnover |
|
2.71 |
2.73 |
2.69 |
2.70 |
2.65 |
2.19 |
2.67 |
3.35 |
3.55 |
3.59 |
3.62 |
| Accounts Payable Turnover |
|
21.07 |
18.74 |
19.70 |
21.54 |
15.79 |
19.68 |
15.49 |
14.42 |
13.93 |
14.40 |
14.06 |
| Days Sales Outstanding (DSO) |
|
2.62 |
2.35 |
2.34 |
2.27 |
2.51 |
3.10 |
3.07 |
3.33 |
3.32 |
3.66 |
3.89 |
| Days Inventory Outstanding (DIO) |
|
23.82 |
22.39 |
22.79 |
22.00 |
28.26 |
23.13 |
27.39 |
29.18 |
31.45 |
28.65 |
28.25 |
| Days Payable Outstanding (DPO) |
|
17.32 |
19.48 |
18.52 |
16.94 |
23.11 |
18.55 |
23.57 |
25.32 |
26.20 |
25.36 |
25.95 |
| Cash Conversion Cycle (CCC) |
|
9.12 |
5.26 |
6.61 |
7.32 |
7.65 |
7.69 |
6.90 |
7.19 |
8.58 |
6.95 |
6.19 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
772 |
805 |
814 |
898 |
911 |
962 |
870 |
920 |
903 |
911 |
913 |
| Invested Capital Turnover |
|
3.54 |
3.69 |
3.61 |
3.54 |
3.40 |
2.69 |
3.08 |
3.65 |
3.78 |
3.83 |
3.82 |
| Increase / (Decrease) in Invested Capital |
|
-62 |
34 |
8.96 |
84 |
13 |
52 |
-92 |
49 |
-17 |
7.94 |
1.93 |
| Enterprise Value (EV) |
|
2,544 |
2,875 |
2,982 |
2,992 |
3,639 |
2,706 |
2,940 |
2,313 |
2,340 |
1,398 |
1,759 |
| Market Capitalization |
|
2,409 |
2,626 |
2,743 |
2,707 |
3,365 |
2,194 |
2,757 |
1,935 |
1,950 |
933 |
1,314 |
| Book Value per Share |
|
$22.47 |
$21.99 |
$22.65 |
$24.24 |
$25.15 |
$17.66 |
$27.97 |
$22.44 |
$21.84 |
$19.82 |
$20.73 |
| Tangible Book Value per Share |
|
$22.47 |
$21.99 |
$22.65 |
$24.24 |
$25.15 |
$16.58 |
$26.88 |
$21.31 |
$20.57 |
$18.72 |
$19.64 |
| Total Capital |
|
938 |
926 |
945 |
982 |
1,005 |
1,368 |
991 |
935 |
899 |
917 |
946 |
| Total Debt |
|
400 |
400 |
400 |
400 |
400 |
949 |
327 |
423 |
415 |
477 |
485 |
| Total Long-Term Debt |
|
400 |
400 |
400 |
400 |
400 |
910 |
327 |
423 |
415 |
477 |
335 |
| Net Debt |
|
135 |
249 |
239 |
285 |
274 |
512 |
183 |
378 |
390 |
465 |
445 |
| Capital Expenditures (CapEx) |
|
89 |
113 |
110 |
152 |
138 |
90 |
-79 |
98 |
126 |
125 |
157 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-254 |
-164 |
-178 |
-173 |
-187 |
-206 |
-256 |
-230 |
-232 |
-188 |
-203 |
| Debt-free Net Working Capital (DFNWC) |
|
11 |
-13 |
-17 |
-58 |
-150 |
231 |
-112 |
-185 |
-207 |
-176 |
-163 |
| Net Working Capital (NWC) |
|
11 |
-13 |
-17 |
-58 |
-150 |
192 |
-112 |
-185 |
-207 |
-176 |
-312 |
| Net Nonoperating Expense (NNE) |
|
11 |
9.98 |
9.64 |
13 |
14 |
173 |
46 |
8.85 |
16 |
35 |
21 |
| Net Nonoperating Obligations (NNO) |
|
233 |
279 |
270 |
316 |
306 |
544 |
207 |
408 |
419 |
471 |
451 |
| Total Depreciation and Amortization (D&A) |
|
73 |
78 |
86 |
94 |
108 |
118 |
122 |
105 |
119 |
126 |
124 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-8.95% |
-5.63% |
-6.08% |
-5.69% |
-6.09% |
-8.15% |
-9.08% |
-7.04% |
-6.73% |
-5.42% |
-5.83% |
| Debt-free Net Working Capital to Revenue |
|
0.39% |
-0.45% |
-0.58% |
-1.91% |
-4.89% |
9.17% |
-3.95% |
-5.66% |
-6.00% |
-5.07% |
-4.69% |
| Net Working Capital to Revenue |
|
0.39% |
-0.45% |
-0.58% |
-1.91% |
-4.89% |
7.61% |
-3.96% |
-5.66% |
-6.00% |
-5.07% |
-8.97% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$6.85 |
$7.91 |
$8.40 |
$10.31 |
$9.29 |
($1.36) |
$10.74 |
$5.69 |
$4.47 |
$1.84 |
$2.08 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
23.92M |
23.95M |
24.03M |
24.01M |
24.04M |
23.87M |
23.69M |
23.16M |
22.17M |
22.19M |
22.25M |
| Adjusted Diluted Earnings per Share |
|
$6.82 |
$7.86 |
$8.37 |
$10.29 |
$9.27 |
($1.36) |
$10.71 |
$5.67 |
$4.45 |
$1.83 |
$2.06 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
24.05M |
24.07M |
24.12M |
24.08M |
24.10M |
23.87M |
23.77M |
23.25M |
22.27M |
22.32M |
22.46M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$9.29 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
24.03M |
24.03M |
24.06M |
24.01M |
24.05M |
23.70M |
23.50M |
22.16M |
22.16M |
22.20M |
22.27M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
175 |
199 |
212 |
261 |
237 |
39 |
300 |
141 |
129 |
51 |
53 |
| Normalized NOPAT Margin |
|
6.17% |
6.84% |
7.23% |
8.62% |
7.72% |
1.56% |
10.65% |
4.31% |
3.74% |
1.47% |
1.51% |
| Pre Tax Income Margin |
|
8.38% |
9.15% |
10.21% |
9.19% |
8.67% |
3.22% |
11.01% |
4.39% |
3.01% |
0.70% |
1.08% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
15.28 |
19.96 |
21.94 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
10.52 |
14.18 |
14.82 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
9.95 |
11.91 |
14.23 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
5.18 |
6.13 |
7.11 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
58.39% |
135.00% |
97.51% |
83.66% |
86.60% |
-291.13% |
12.44% |
87.07% |
117.19% |
283.61% |
49.80% |
| Augmented Payout Ratio |
|
58.39% |
142.74% |
97.51% |
89.62% |
86.60% |
-460.51% |
26.19% |
186.81% |
134.80% |
283.61% |
49.80% |