| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
24.73% |
28.78% |
17.76% |
18.49% |
19.67% |
11.18% |
17.37% |
6.39% |
16.79% |
20.44% |
24.63% |
| EBITDA Growth |
|
-4.40% |
25.57% |
7.23% |
14.54% |
22.57% |
-2.68% |
41.39% |
19.19% |
41.34% |
48.20% |
32.95% |
| EBIT Growth |
|
-12.99% |
26.53% |
7.47% |
17.69% |
36.90% |
5.27% |
52.14% |
27.44% |
55.15% |
57.26% |
36.50% |
| NOPAT Growth |
|
-17.86% |
-27.94% |
-43.44% |
-25.35% |
13.17% |
1.86% |
41.61% |
29.23% |
46.74% |
44.87% |
50.17% |
| Net Income Growth |
|
-14.96% |
-27.13% |
-39.86% |
-16.50% |
26.91% |
16.36% |
43.29% |
32.44% |
45.66% |
44.28% |
56.80% |
| EPS Growth |
|
11.11% |
-29.41% |
-38.46% |
-16.67% |
30.00% |
25.00% |
50.00% |
33.33% |
61.54% |
46.67% |
54.17% |
| Operating Cash Flow Growth |
|
34.90% |
106.32% |
78.48% |
-0.69% |
27.82% |
-67.36% |
2.79% |
37.10% |
-27.90% |
429.90% |
30.24% |
| Free Cash Flow Firm Growth |
|
-521.52% |
-1,414.45% |
-38.68% |
54.80% |
131.98% |
118.25% |
179.16% |
228.28% |
-129.46% |
76.84% |
81.08% |
| Invested Capital Growth |
|
6,201.90% |
331.36% |
76.35% |
55.46% |
-6.59% |
9.80% |
19.48% |
10.69% |
38.67% |
9.90% |
20.60% |
| Revenue Q/Q Growth |
|
-3.22% |
12.74% |
12.80% |
-3.73% |
-2.25% |
4.74% |
19.08% |
-12.73% |
7.30% |
8.02% |
23.22% |
| EBITDA Q/Q Growth |
|
-14.66% |
34.33% |
13.45% |
-11.93% |
-8.68% |
6.66% |
64.82% |
-25.76% |
8.29% |
11.84% |
47.86% |
| EBIT Q/Q Growth |
|
-22.30% |
48.05% |
19.88% |
-14.66% |
-9.62% |
13.84% |
73.27% |
-28.52% |
10.04% |
15.39% |
50.40% |
| NOPAT Q/Q Growth |
|
-41.27% |
18.50% |
22.99% |
-12.80% |
-10.96% |
6.66% |
71.00% |
-20.42% |
1.10% |
5.31% |
77.25% |
| Net Income Q/Q Growth |
|
-39.05% |
17.50% |
27.26% |
-8.37% |
-7.38% |
7.73% |
56.71% |
-15.30% |
1.87% |
6.71% |
70.30% |
| EPS Q/Q Growth |
|
-44.44% |
20.00% |
33.33% |
-6.25% |
-13.33% |
15.38% |
60.00% |
-16.67% |
5.00% |
4.76% |
68.18% |
| Operating Cash Flow Q/Q Growth |
|
-4.71% |
-11.70% |
23.24% |
-4.23% |
22.64% |
-77.45% |
288.08% |
27.75% |
-35.50% |
65.72% |
-4.62% |
| Free Cash Flow Firm Q/Q Growth |
|
-168.82% |
28.18% |
66.69% |
29.73% |
290.19% |
-59.02% |
44.50% |
13.88% |
-143.67% |
346.05% |
47.97% |
| Invested Capital Q/Q Growth |
|
56.45% |
2.43% |
0.18% |
-3.17% |
-6.00% |
20.40% |
9.01% |
-10.29% |
17.76% |
-4.57% |
19.62% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
85.57% |
87.07% |
88.27% |
87.67% |
87.87% |
88.77% |
90.99% |
89.36% |
89.30% |
90.01% |
91.59% |
| EBITDA Margin |
|
31.19% |
37.17% |
37.38% |
34.20% |
31.95% |
32.54% |
45.03% |
38.31% |
38.67% |
40.03% |
48.04% |
| Operating Margin |
|
23.92% |
31.41% |
33.39% |
29.60% |
27.37% |
29.74% |
43.28% |
35.45% |
36.36% |
38.84% |
47.40% |
| EBIT Margin |
|
23.92% |
31.41% |
33.39% |
29.60% |
27.37% |
29.74% |
43.28% |
35.45% |
36.36% |
38.84% |
47.40% |
| Profit (Net Income) Margin |
|
24.69% |
25.74% |
29.04% |
27.64% |
26.19% |
26.94% |
35.45% |
34.41% |
32.66% |
32.27% |
44.60% |
| Tax Burden Percent |
|
99.54% |
79.67% |
81.74% |
83.53% |
82.28% |
77.09% |
76.08% |
84.70% |
77.82% |
71.02% |
83.70% |
| Interest Burden Percent |
|
103.71% |
102.83% |
106.39% |
111.80% |
116.30% |
117.47% |
107.65% |
114.58% |
115.45% |
116.99% |
112.41% |
| Effective Tax Rate |
|
0.46% |
20.33% |
18.26% |
16.47% |
17.72% |
22.91% |
23.92% |
15.30% |
22.18% |
28.98% |
16.30% |
| Return on Invested Capital (ROIC) |
|
134.60% |
121.10% |
108.30% |
100.77% |
80.79% |
75.98% |
108.76% |
108.31% |
99.50% |
95.92% |
128.20% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
134.49% |
121.01% |
108.04% |
100.38% |
80.31% |
75.37% |
108.31% |
107.67% |
98.82% |
95.08% |
127.13% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-123.94% |
-109.36% |
-95.67% |
-89.19% |
-69.98% |
-63.72% |
-91.20% |
-92.47% |
-84.26% |
-79.66% |
-104.29% |
| Return on Equity (ROE) |
|
10.66% |
11.74% |
12.62% |
11.58% |
10.81% |
12.27% |
17.56% |
15.84% |
15.25% |
16.26% |
23.91% |
| Cash Return on Invested Capital (CROIC) |
|
39.51% |
50.29% |
58.24% |
59.69% |
96.29% |
71.44% |
68.66% |
88.93% |
68.75% |
93.87% |
84.54% |
| Operating Return on Assets (OROA) |
|
9.19% |
12.73% |
13.42% |
11.65% |
10.85% |
12.98% |
19.61% |
15.21% |
16.12% |
18.72% |
24.01% |
| Return on Assets (ROA) |
|
9.49% |
10.43% |
11.67% |
10.88% |
10.38% |
11.76% |
16.06% |
14.76% |
14.48% |
15.56% |
22.59% |
| Return on Common Equity (ROCE) |
|
10.66% |
11.74% |
12.62% |
11.58% |
10.81% |
12.27% |
17.56% |
15.84% |
15.25% |
16.26% |
23.91% |
| Return on Equity Simple (ROE_SIMPLE) |
|
16.72% |
16.05% |
12.78% |
0.00% |
11.99% |
14.13% |
15.92% |
0.00% |
17.57% |
18.11% |
19.53% |
| Net Operating Profit after Tax (NOPAT) |
|
22 |
26 |
31 |
27 |
24 |
26 |
45 |
35 |
36 |
38 |
67 |
| NOPAT Margin |
|
23.81% |
25.03% |
27.29% |
24.72% |
22.52% |
22.93% |
32.93% |
30.03% |
28.29% |
27.58% |
39.68% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.11% |
0.10% |
0.26% |
0.39% |
0.48% |
0.62% |
0.45% |
0.64% |
0.68% |
0.84% |
1.07% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
5.15% |
- |
- |
- |
6.49% |
| Cost of Revenue to Revenue |
|
14.43% |
12.93% |
11.74% |
12.33% |
12.13% |
11.23% |
9.01% |
10.64% |
10.70% |
9.99% |
8.41% |
| SG&A Expenses to Revenue |
|
9.63% |
8.56% |
8.25% |
8.79% |
8.53% |
7.89% |
7.13% |
8.45% |
7.31% |
7.38% |
8.06% |
| R&D to Revenue |
|
20.99% |
18.70% |
17.80% |
19.41% |
20.22% |
17.57% |
14.74% |
17.07% |
17.82% |
16.98% |
13.30% |
| Operating Expenses to Revenue |
|
61.65% |
55.66% |
54.88% |
58.08% |
60.51% |
59.03% |
47.71% |
53.90% |
52.95% |
51.17% |
44.18% |
| Earnings before Interest and Taxes (EBIT) |
|
22 |
32 |
38 |
33 |
30 |
34 |
59 |
42 |
46 |
53 |
80 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
28 |
38 |
43 |
38 |
35 |
37 |
61 |
45 |
49 |
55 |
81 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
7.45 |
6.65 |
6.94 |
6.49 |
6.68 |
4.74 |
6.03 |
5.57 |
5.68 |
8.42 |
9.67 |
| Price to Tangible Book Value (P/TBV) |
|
8.42 |
7.53 |
7.79 |
7.24 |
7.42 |
5.34 |
6.79 |
6.23 |
6.33 |
9.32 |
10.61 |
| Price to Revenue (P/Rev) |
|
18.60 |
15.21 |
16.08 |
14.96 |
15.16 |
9.22 |
11.13 |
10.56 |
10.51 |
15.65 |
18.12 |
| Price to Earnings (P/E) |
|
46.41 |
43.27 |
57.20 |
55.56 |
55.73 |
33.55 |
37.88 |
34.02 |
32.30 |
46.46 |
49.50 |
| 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 |
|
2.15% |
2.31% |
1.75% |
1.80% |
1.79% |
2.98% |
2.64% |
2.94% |
3.10% |
2.15% |
2.02% |
| Enterprise Value to Invested Capital (EV/IC) |
|
47.24 |
39.52 |
43.80 |
43.38 |
48.88 |
24.02 |
29.17 |
30.74 |
27.20 |
46.80 |
49.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
16.45 |
13.26 |
14.09 |
12.95 |
13.16 |
7.59 |
9.61 |
8.95 |
8.99 |
14.09 |
16.58 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
45.26 |
36.52 |
39.71 |
34.94 |
37.41 |
22.29 |
26.41 |
21.38 |
23.09 |
34.70 |
39.66 |
| Enterprise Value to EBIT (EV/EBIT) |
|
53.90 |
43.38 |
47.08 |
40.76 |
43.19 |
25.24 |
29.07 |
22.99 |
24.61 |
36.49 |
41.28 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
39.87 |
36.66 |
49.25 |
51.20 |
52.77 |
31.13 |
36.75 |
32.60 |
31.25 |
47.44 |
51.90 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
43.05 |
32.15 |
31.45 |
30.22 |
29.94 |
20.56 |
27.00 |
23.13 |
26.38 |
32.58 |
38.21 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
235.37 |
127.57 |
95.97 |
88.45 |
49.04 |
35.20 |
46.25 |
36.32 |
45.97 |
52.21 |
63.37 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
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 Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
-0.92 |
-0.90 |
-0.89 |
-0.89 |
-0.87 |
-0.85 |
-0.84 |
-0.86 |
-0.85 |
-0.84 |
-0.82 |
| Leverage Ratio |
|
1.15 |
1.15 |
1.13 |
1.15 |
1.16 |
1.17 |
1.15 |
1.19 |
1.17 |
1.17 |
1.15 |
| Compound Leverage Factor |
|
1.20 |
1.18 |
1.20 |
1.29 |
1.35 |
1.38 |
1.24 |
1.36 |
1.35 |
1.37 |
1.29 |
| 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% |
| 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 |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| 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 |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
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 EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
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 NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
28.66 |
25.04 |
29.96 |
23.64 |
26.05 |
17.61 |
24.62 |
18.45 |
21.02 |
32.48 |
44.20 |
| 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 |
|
7.24 |
7.18 |
8.49 |
6.99 |
7.46 |
7.00 |
8.03 |
6.20 |
6.72 |
7.24 |
8.74 |
| Quick Ratio |
|
7.06 |
7.02 |
8.27 |
6.80 |
7.28 |
6.71 |
7.71 |
5.87 |
6.44 |
7.03 |
8.48 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-102 |
-73 |
-24 |
-17 |
33 |
13 |
19 |
22 |
-9.64 |
24 |
35 |
| Operating Cash Flow to CapEx |
|
2,105.98% |
2,174.68% |
4,004.69% |
4,545.71% |
3,657.29% |
1,008.44% |
3,780.51% |
3,913.34% |
2,420.36% |
4,429.42% |
3,680.91% |
| 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 |
|
0.38 |
0.41 |
0.40 |
0.39 |
0.40 |
0.44 |
0.45 |
0.43 |
0.44 |
0.48 |
0.51 |
| Accounts Receivable Turnover |
|
5.93 |
5.70 |
5.55 |
4.46 |
5.17 |
5.08 |
5.43 |
4.56 |
4.62 |
4.66 |
4.68 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
37.98 |
39.12 |
40.70 |
42.40 |
37.96 |
38.27 |
40.10 |
40.30 |
40.28 |
42.02 |
43.46 |
| Accounts Payable Turnover |
|
24.82 |
52.08 |
36.40 |
61.66 |
71.52 |
58.37 |
29.72 |
28.75 |
45.64 |
29.84 |
30.70 |
| Days Sales Outstanding (DSO) |
|
61.59 |
64.06 |
65.73 |
81.93 |
70.57 |
71.83 |
67.20 |
79.99 |
79.06 |
78.39 |
77.98 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
14.70 |
7.01 |
10.03 |
5.92 |
5.10 |
6.25 |
12.28 |
12.70 |
8.00 |
12.23 |
11.89 |
| Cash Conversion Cycle (CCC) |
|
46.89 |
57.05 |
55.70 |
76.01 |
65.47 |
65.58 |
54.92 |
67.29 |
71.06 |
66.16 |
66.09 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
126 |
129 |
129 |
125 |
118 |
142 |
154 |
138 |
163 |
156 |
186 |
| Invested Capital Turnover |
|
5.65 |
4.84 |
3.97 |
4.08 |
3.59 |
3.31 |
3.30 |
3.61 |
3.52 |
3.48 |
3.23 |
| Increase / (Decrease) in Invested Capital |
|
124 |
99 |
56 |
45 |
-8.30 |
13 |
25 |
13 |
45 |
14 |
32 |
| Enterprise Value (EV) |
|
5,948 |
5,096 |
5,659 |
5,427 |
5,749 |
3,402 |
4,503 |
4,257 |
4,436 |
7,284 |
9,123 |
| Market Capitalization |
|
6,724 |
5,846 |
6,460 |
6,268 |
6,623 |
4,132 |
5,213 |
5,020 |
5,186 |
8,089 |
9,967 |
| Book Value per Share |
|
$4.67 |
$4.54 |
$4.83 |
$4.99 |
$5.09 |
$4.48 |
$4.65 |
$4.83 |
$4.93 |
$5.18 |
$5.52 |
| Tangible Book Value per Share |
|
$4.14 |
$4.02 |
$4.31 |
$4.48 |
$4.58 |
$3.98 |
$4.13 |
$4.32 |
$4.42 |
$4.68 |
$5.03 |
| Total Capital |
|
902 |
879 |
930 |
966 |
991 |
871 |
865 |
901 |
914 |
961 |
1,031 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
-776 |
-750 |
-801 |
-841 |
-873 |
-730 |
-710 |
-763 |
-750 |
-806 |
-845 |
| Capital Expenditures (CapEx) |
|
2.13 |
1.82 |
1.22 |
1.03 |
1.56 |
1.28 |
1.32 |
1.63 |
1.70 |
1.54 |
1.77 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-23 |
-20 |
-8.33 |
-5.05 |
-16 |
9.79 |
26 |
2.79 |
23 |
20 |
52 |
| Debt-free Net Working Capital (DFNWC) |
|
753 |
730 |
793 |
836 |
857 |
740 |
736 |
766 |
773 |
825 |
897 |
| Net Working Capital (NWC) |
|
753 |
730 |
793 |
836 |
857 |
740 |
736 |
766 |
773 |
825 |
897 |
| Net Nonoperating Expense (NNE) |
|
-0.80 |
-0.72 |
-2.01 |
-3.24 |
-3.98 |
-4.55 |
-3.41 |
-5.17 |
-5.54 |
-6.41 |
-8.30 |
| Net Nonoperating Obligations (NNO) |
|
-776 |
-750 |
-801 |
-841 |
-873 |
-730 |
-710 |
-763 |
-750 |
-806 |
-845 |
| Total Depreciation and Amortization (D&A) |
|
6.59 |
5.88 |
4.61 |
5.11 |
4.97 |
3.17 |
2.37 |
3.38 |
2.93 |
1.64 |
1.07 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-6.32% |
-5.26% |
-2.07% |
-1.21% |
-3.71% |
2.18% |
5.53% |
0.59% |
4.60% |
3.84% |
9.43% |
| Debt-free Net Working Capital to Revenue |
|
208.40% |
189.87% |
197.30% |
199.49% |
196.15% |
164.98% |
157.18% |
161.06% |
156.63% |
159.70% |
163.01% |
| Net Working Capital to Revenue |
|
208.40% |
189.87% |
197.30% |
199.49% |
196.15% |
164.98% |
157.18% |
161.06% |
156.63% |
159.70% |
163.01% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.12 |
$0.14 |
$0.17 |
$0.15 |
$0.15 |
$0.16 |
$0.26 |
$0.21 |
$0.22 |
$0.24 |
$0.40 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
192.95M |
193.14M |
192.81M |
193.18M |
194.52M |
193.11M |
186.31M |
190.17M |
185.61M |
186.25M |
187.16M |
| Adjusted Diluted Earnings per Share |
|
$0.10 |
$0.12 |
$0.16 |
$0.15 |
$0.13 |
$0.15 |
$0.24 |
$0.20 |
$0.21 |
$0.22 |
$0.37 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
214.95M |
213.95M |
212.07M |
213.43M |
212.36M |
209.01M |
200.46M |
205.73M |
199.22M |
200.41M |
202.23M |
| 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 |
|
193.46M |
192.49M |
193.59M |
194.67M |
194.71M |
185.91M |
186.55M |
185.43M |
185.66M |
186.69M |
187.64M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
22 |
26 |
31 |
27 |
24 |
32 |
45 |
35 |
36 |
39 |
67 |
| Normalized NOPAT Margin |
|
23.81% |
25.03% |
27.29% |
24.72% |
22.52% |
28.32% |
32.93% |
30.03% |
28.29% |
28.78% |
39.68% |
| Pre Tax Income Margin |
|
24.81% |
32.30% |
35.52% |
33.09% |
31.83% |
34.94% |
46.59% |
40.62% |
41.97% |
45.44% |
53.28% |
| 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 |
|
7.35% |
49.66% |
58.92% |
75.63% |
82.64% |
163.60% |
202.18% |
190.21% |
193.19% |
96.91% |
55.25% |