| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
85,436,286.00 |
84,478,406.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
85,436,286.00 |
84,478,406.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.58 |
0.82 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
15.33% |
12.21% |
17.66% |
23.15% |
20.55% |
18.84% |
15.04% |
8.64% |
7.23% |
- |
7.19% |
| EBITDA Growth |
|
54.55% |
47.44% |
30.61% |
59.92% |
-10.44% |
3.28% |
47.41% |
23.83% |
84.25% |
- |
14.80% |
| EBIT Growth |
|
478.65% |
202.93% |
80.07% |
125.64% |
-29.62% |
4.29% |
90.55% |
49.90% |
234.72% |
- |
22.36% |
| NOPAT Growth |
|
454.08% |
109.99% |
280.70% |
146.06% |
-16.26% |
7.51% |
74.94% |
51.76% |
234.66% |
- |
22.50% |
| Net Income Growth |
|
994.15% |
12,714.35% |
603.79% |
238.55% |
-61.13% |
0.00% |
87.12% |
67.09% |
806.40% |
- |
28.75% |
| EPS Growth |
|
950.00% |
0.00% |
560.00% |
233.33% |
-64.71% |
0.00% |
84.85% |
70.00% |
883.33% |
- |
34.43% |
| Operating Cash Flow Growth |
|
19.14% |
38.89% |
107.46% |
40.23% |
58.56% |
-1.72% |
-1.06% |
25.65% |
53.04% |
- |
50.65% |
| Free Cash Flow Firm Growth |
|
124.78% |
125.53% |
-266.27% |
-493.06% |
-510.50% |
-408.87% |
77.54% |
139.89% |
137.97% |
- |
615.88% |
| Invested Capital Growth |
|
-2.75% |
-2.70% |
9.92% |
17.56% |
15.81% |
14.20% |
3.98% |
-3.04% |
-2.89% |
- |
-6.00% |
| Revenue Q/Q Growth |
|
2.33% |
5.28% |
9.61% |
4.29% |
0.17% |
3.79% |
6.10% |
-1.51% |
-1.13% |
- |
5.99% |
| EBITDA Q/Q Growth |
|
9.89% |
12.13% |
3.30% |
25.63% |
-38.45% |
29.31% |
47.43% |
5.53% |
-8.42% |
- |
26.69% |
| EBIT Q/Q Growth |
|
25.95% |
25.20% |
3.87% |
37.77% |
-60.72% |
85.53% |
89.77% |
8.38% |
-12.28% |
- |
41.57% |
| NOPAT Q/Q Growth |
|
16.80% |
60.50% |
4.60% |
25.49% |
-60.25% |
106.07% |
70.20% |
8.86% |
-12.35% |
- |
33.23% |
| Net Income Q/Q Growth |
|
38.67% |
79.68% |
9.29% |
24.33% |
-84.08% |
362.30% |
104.49% |
11.02% |
-13.64% |
- |
39.56% |
| EPS Q/Q Growth |
|
41.67% |
76.47% |
10.00% |
21.21% |
-85.00% |
400.00% |
103.33% |
11.48% |
-13.24% |
- |
41.38% |
| Operating Cash Flow Q/Q Growth |
|
-25.94% |
34.96% |
-15.11% |
65.26% |
-16.26% |
-16.35% |
-14.54% |
109.87% |
1.99% |
- |
-17.29% |
| Free Cash Flow Firm Q/Q Growth |
|
-8.56% |
13.41% |
-307.31% |
-82.83% |
4.50% |
14.67% |
84.92% |
424.69% |
-9.09% |
- |
29.41% |
| Invested Capital Q/Q Growth |
|
-0.18% |
1.05% |
10.40% |
5.57% |
-1.68% |
-0.35% |
0.52% |
-1.56% |
-1.52% |
- |
-0.83% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
63.87% |
62.24% |
65.07% |
68.03% |
65.58% |
60.63% |
67.80% |
71.38% |
70.79% |
- |
72.27% |
| EBITDA Margin |
|
29.33% |
31.24% |
29.44% |
35.47% |
21.79% |
27.15% |
37.73% |
40.43% |
37.44% |
- |
40.41% |
| Operating Margin |
|
12.40% |
14.82% |
14.48% |
19.65% |
6.53% |
13.52% |
25.11% |
27.50% |
24.43% |
- |
29.03% |
| EBIT Margin |
|
13.90% |
16.52% |
15.66% |
20.69% |
8.11% |
14.50% |
25.94% |
28.54% |
25.32% |
- |
29.61% |
| Profit (Net Income) Margin |
|
5.89% |
10.05% |
10.02% |
11.94% |
1.90% |
8.46% |
16.30% |
18.37% |
16.05% |
- |
19.57% |
| Tax Burden Percent |
|
69.58% |
88.72% |
86.68% |
76.84% |
91.72% |
88.00% |
75.99% |
76.69% |
76.54% |
- |
75.12% |
| Interest Burden Percent |
|
60.89% |
68.54% |
73.81% |
75.14% |
25.51% |
66.26% |
82.69% |
83.92% |
82.78% |
- |
88.01% |
| Effective Tax Rate |
|
30.42% |
11.28% |
13.32% |
23.16% |
8.28% |
12.00% |
24.01% |
23.31% |
23.46% |
- |
24.88% |
| Return on Invested Capital (ROIC) |
|
3.27% |
5.07% |
4.86% |
6.02% |
2.53% |
5.22% |
8.25% |
9.13% |
8.36% |
- |
10.25% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
2.18% |
3.77% |
3.80% |
4.68% |
0.70% |
3.59% |
7.04% |
7.99% |
7.23% |
- |
9.21% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.71% |
1.20% |
1.29% |
1.60% |
0.23% |
1.15% |
2.55% |
2.90% |
2.57% |
- |
3.35% |
| Return on Equity (ROE) |
|
3.97% |
6.27% |
6.15% |
7.62% |
2.75% |
6.36% |
10.80% |
12.03% |
10.93% |
- |
13.60% |
| Cash Return on Invested Capital (CROIC) |
|
5.09% |
6.11% |
-5.32% |
-11.15% |
-9.78% |
-8.31% |
1.71% |
9.39% |
10.85% |
- |
15.47% |
| Operating Return on Assets (OROA) |
|
4.38% |
5.28% |
5.20% |
6.91% |
2.84% |
5.26% |
9.68% |
10.45% |
9.49% |
- |
11.78% |
| Return on Assets (ROA) |
|
1.86% |
3.21% |
3.33% |
3.99% |
0.66% |
3.07% |
6.08% |
6.73% |
6.01% |
- |
7.79% |
| Return on Common Equity (ROCE) |
|
3.97% |
6.27% |
6.15% |
7.62% |
2.75% |
6.36% |
10.80% |
12.03% |
10.93% |
- |
13.60% |
| Return on Equity Simple (ROE_SIMPLE) |
|
1.47% |
0.00% |
3.83% |
4.90% |
4.55% |
0.00% |
5.74% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
21 |
34 |
36 |
45 |
18 |
37 |
63 |
69 |
60 |
58 |
77 |
| NOPAT Margin |
|
8.62% |
13.15% |
12.55% |
15.10% |
5.99% |
11.90% |
19.08% |
21.09% |
18.70% |
- |
21.81% |
| Net Nonoperating Expense Percent (NNEP) |
|
1.09% |
1.30% |
1.06% |
1.35% |
1.83% |
1.62% |
1.20% |
1.14% |
1.13% |
- |
1.04% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
1.17% |
- |
- |
- |
1.15% |
1.96% |
2.15% |
1.91% |
1.87% |
2.56% |
| Cost of Revenue to Revenue |
|
36.13% |
37.76% |
34.93% |
31.97% |
34.42% |
39.37% |
32.20% |
28.62% |
29.21% |
- |
27.73% |
| SG&A Expenses to Revenue |
|
10.90% |
8.82% |
13.30% |
10.76% |
10.58% |
9.61% |
7.72% |
9.20% |
9.59% |
- |
8.78% |
| R&D to Revenue |
|
22.32% |
21.05% |
19.50% |
19.53% |
20.03% |
20.73% |
18.57% |
19.89% |
20.46% |
- |
19.11% |
| Operating Expenses to Revenue |
|
51.48% |
47.42% |
50.59% |
48.39% |
59.05% |
47.11% |
42.69% |
43.88% |
46.36% |
- |
43.24% |
| Earnings before Interest and Taxes (EBIT) |
|
35 |
43 |
45 |
62 |
24 |
45 |
86 |
93 |
82 |
74 |
105 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
73 |
82 |
85 |
106 |
65 |
85 |
125 |
132 |
121 |
113 |
143 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
3.09 |
3.19 |
3.24 |
3.17 |
3.50 |
4.52 |
3.49 |
3.91 |
3.82 |
- |
3.38 |
| 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 |
| Price to Revenue (P/Rev) |
|
6.32 |
6.49 |
6.52 |
6.21 |
6.47 |
7.98 |
5.96 |
6.61 |
6.31 |
- |
5.18 |
| Price to Earnings (P/E) |
|
210.64 |
116.40 |
84.53 |
64.62 |
76.98 |
98.96 |
60.87 |
57.52 |
42.48 |
- |
30.04 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Earnings Yield |
|
0.47% |
0.86% |
1.18% |
1.55% |
1.30% |
1.01% |
1.64% |
1.74% |
2.35% |
- |
3.33% |
| Enterprise Value to Invested Capital (EV/IC) |
|
2.64 |
2.74 |
2.67 |
2.57 |
2.82 |
3.56 |
2.80 |
3.16 |
3.12 |
- |
2.77 |
| Enterprise Value to Revenue (EV/Rev) |
|
6.88 |
7.01 |
7.21 |
6.96 |
7.17 |
8.64 |
6.62 |
7.19 |
6.86 |
- |
5.71 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
25.68 |
24.46 |
24.56 |
22.10 |
24.37 |
30.40 |
21.57 |
22.45 |
19.18 |
- |
15.02 |
| Enterprise Value to EBIT (EV/EBIT) |
|
65.83 |
53.68 |
49.97 |
41.33 |
47.18 |
58.71 |
37.82 |
36.75 |
28.98 |
- |
21.59 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
112.89 |
80.16 |
67.50 |
55.53 |
62.08 |
76.66 |
50.94 |
49.44 |
38.78 |
- |
28.91 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
30.18 |
28.85 |
27.18 |
24.86 |
24.17 |
30.52 |
24.25 |
24.88 |
21.35 |
- |
15.59 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
51.13 |
44.25 |
0.00 |
0.00 |
0.00 |
0.00 |
167.05 |
33.16 |
28.29 |
- |
17.36 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.44 |
0.45 |
0.46 |
0.53 |
0.53 |
0.52 |
0.52 |
0.49 |
0.48 |
- |
0.48 |
| Long-Term Debt to Equity |
|
0.44 |
0.45 |
0.46 |
0.53 |
0.53 |
0.52 |
0.52 |
0.49 |
0.48 |
- |
0.48 |
| Financial Leverage |
|
0.32 |
0.32 |
0.34 |
0.34 |
0.33 |
0.32 |
0.36 |
0.36 |
0.36 |
- |
0.36 |
| Leverage Ratio |
|
1.59 |
1.59 |
1.56 |
1.60 |
1.60 |
1.59 |
1.58 |
1.61 |
1.62 |
- |
1.61 |
| Compound Leverage Factor |
|
0.97 |
1.09 |
1.15 |
1.20 |
0.41 |
1.06 |
1.31 |
1.35 |
1.34 |
- |
1.42 |
| Debt to Total Capital |
|
30.55% |
31.22% |
31.71% |
34.73% |
34.62% |
34.19% |
34.06% |
32.75% |
32.30% |
- |
32.25% |
| 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% |
| Long-Term Debt to Total Capital |
|
30.55% |
31.22% |
31.71% |
34.73% |
34.62% |
34.19% |
34.06% |
32.75% |
32.30% |
- |
32.25% |
| 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% |
| 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% |
| Common Equity to Total Capital |
|
69.46% |
68.78% |
68.29% |
65.27% |
65.38% |
65.81% |
65.94% |
67.25% |
67.70% |
- |
67.75% |
| Debt to EBITDA |
|
3.36 |
3.23 |
3.18 |
3.32 |
3.32 |
3.22 |
2.88 |
2.57 |
2.21 |
- |
1.92 |
| Net Debt to EBITDA |
|
2.08 |
1.81 |
2.36 |
2.37 |
2.37 |
2.35 |
2.12 |
1.82 |
1.54 |
- |
1.39 |
| Long-Term Debt to EBITDA |
|
3.36 |
3.23 |
3.18 |
3.32 |
3.32 |
3.22 |
2.88 |
2.57 |
2.21 |
- |
1.92 |
| Debt to NOPAT |
|
14.78 |
10.57 |
8.74 |
8.33 |
8.47 |
8.12 |
6.79 |
5.66 |
4.46 |
- |
3.69 |
| Net Debt to NOPAT |
|
9.13 |
5.95 |
6.49 |
5.96 |
6.05 |
5.93 |
5.01 |
4.01 |
3.10 |
- |
2.68 |
| Long-Term Debt to NOPAT |
|
14.78 |
10.57 |
8.74 |
8.33 |
8.47 |
8.12 |
6.79 |
5.66 |
4.46 |
- |
3.69 |
| Altman Z-Score |
|
3.91 |
4.07 |
4.13 |
3.62 |
3.84 |
4.89 |
4.10 |
4.65 |
4.55 |
- |
4.01 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
4.93 |
4.76 |
4.39 |
4.10 |
3.20 |
3.06 |
4.06 |
4.23 |
4.13 |
- |
3.44 |
| Quick Ratio |
|
4.47 |
4.35 |
3.88 |
3.60 |
2.78 |
2.65 |
3.47 |
3.57 |
3.49 |
- |
2.85 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
93 |
105 |
-219 |
-400 |
-382 |
-326 |
-49 |
159 |
145 |
196 |
253 |
| Operating Cash Flow to CapEx |
|
469.52% |
683.88% |
473.20% |
834.07% |
703.85% |
558.74% |
401.03% |
1,215.26% |
1,249.77% |
- |
598.61% |
| Free Cash Flow to Firm to Interest Expense |
|
6.86 |
7.73 |
-18.53 |
-25.90 |
-21.02 |
-21.34 |
-3.30 |
10.66 |
10.31 |
- |
20.12 |
| Operating Cash Flow to Interest Expense |
|
4.22 |
5.65 |
5.55 |
7.01 |
4.99 |
4.96 |
4.36 |
9.09 |
9.86 |
- |
7.75 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
3.32 |
4.82 |
4.37 |
6.17 |
4.28 |
4.08 |
3.27 |
8.34 |
9.07 |
- |
6.45 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.32 |
0.32 |
0.33 |
0.33 |
0.35 |
0.36 |
0.37 |
0.37 |
0.37 |
- |
0.40 |
| Accounts Receivable Turnover |
|
10.56 |
9.91 |
10.19 |
10.93 |
11.34 |
10.77 |
11.17 |
11.56 |
11.84 |
- |
11.23 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Fixed Asset Turnover |
|
83.42 |
105.92 |
133.56 |
160.02 |
199.19 |
259.35 |
301.12 |
330.45 |
354.58 |
- |
383.54 |
| Accounts Payable Turnover |
|
25.67 |
29.06 |
24.20 |
33.36 |
33.55 |
32.01 |
27.07 |
42.25 |
27.87 |
- |
28.30 |
| Days Sales Outstanding (DSO) |
|
34.56 |
36.83 |
35.81 |
33.38 |
32.19 |
33.91 |
32.66 |
31.59 |
30.82 |
- |
32.52 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Days Payable Outstanding (DPO) |
|
14.22 |
12.56 |
15.08 |
10.94 |
10.88 |
11.40 |
13.48 |
8.64 |
13.10 |
- |
12.90 |
| Cash Conversion Cycle (CCC) |
|
20.35 |
24.27 |
20.73 |
22.44 |
21.31 |
22.50 |
19.18 |
22.95 |
17.72 |
- |
19.62 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
2,528 |
2,555 |
2,820 |
2,978 |
2,928 |
2,917 |
2,933 |
2,887 |
2,843 |
2,780 |
2,757 |
| Invested Capital Turnover |
|
0.38 |
0.39 |
0.39 |
0.40 |
0.42 |
0.44 |
0.43 |
0.43 |
0.45 |
- |
0.47 |
| Increase / (Decrease) in Invested Capital |
|
-71 |
-71 |
255 |
445 |
400 |
363 |
112 |
-91 |
-85 |
-138 |
-176 |
| Enterprise Value (EV) |
|
6,678 |
7,005 |
7,521 |
7,649 |
8,247 |
10,372 |
8,223 |
9,129 |
8,858 |
- |
7,639 |
| Market Capitalization |
|
6,138 |
6,485 |
6,799 |
6,829 |
7,444 |
9,569 |
7,414 |
8,388 |
8,149 |
- |
6,930 |
| Book Value per Share |
|
$23.22 |
$23.72 |
$24.35 |
$24.79 |
$24.33 |
$24.40 |
$24.55 |
$24.82 |
$24.77 |
$24.66 |
$24.24 |
| Tangible Book Value per Share |
|
($6.08) |
($5.23) |
($7.22) |
($8.57) |
($8.61) |
($8.51) |
($8.14) |
($7.56) |
($7.42) |
($7.47) |
($7.98) |
| Total Capital |
|
2,862 |
2,959 |
3,072 |
3,305 |
3,250 |
3,213 |
3,221 |
3,191 |
3,152 |
3,099 |
3,022 |
| Total Debt |
|
874 |
924 |
974 |
1,148 |
1,125 |
1,099 |
1,097 |
1,045 |
1,018 |
992 |
975 |
| Total Long-Term Debt |
|
874 |
924 |
974 |
1,148 |
1,125 |
1,099 |
1,097 |
1,045 |
1,018 |
992 |
975 |
| Net Debt |
|
540 |
520 |
723 |
821 |
803 |
803 |
809 |
741 |
709 |
673 |
709 |
| Capital Expenditures (CapEx) |
|
12 |
11 |
14 |
13 |
13 |
14 |
16 |
11 |
11 |
10 |
16 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
44 |
36 |
61 |
48 |
19 |
25 |
69 |
72 |
69 |
37 |
65 |
| Debt-free Net Working Capital (DFNWC) |
|
378 |
440 |
313 |
375 |
341 |
321 |
356 |
376 |
378 |
355 |
331 |
| Net Working Capital (NWC) |
|
378 |
440 |
313 |
375 |
341 |
321 |
356 |
376 |
378 |
355 |
331 |
| Net Nonoperating Expense (NNE) |
|
6.82 |
8.14 |
7.27 |
9.46 |
12 |
11 |
9.21 |
8.87 |
8.54 |
8.31 |
7.92 |
| Net Nonoperating Obligations (NNO) |
|
540 |
520 |
723 |
821 |
803 |
803 |
809 |
741 |
709 |
673 |
709 |
| Total Depreciation and Amortization (D&A) |
|
38 |
39 |
40 |
44 |
41 |
39 |
39 |
39 |
39 |
39 |
38 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
4.54% |
3.64% |
5.89% |
4.35% |
1.61% |
2.12% |
5.52% |
5.66% |
5.33% |
- |
4.89% |
| Debt-free Net Working Capital to Revenue |
|
38.95% |
44.05% |
29.99% |
34.09% |
29.62% |
26.79% |
28.68% |
29.65% |
29.29% |
- |
24.74% |
| Net Working Capital to Revenue |
|
38.95% |
44.05% |
29.99% |
34.09% |
29.62% |
26.79% |
28.68% |
29.65% |
29.29% |
- |
24.74% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.17 |
$0.31 |
$0.33 |
$0.41 |
$0.07 |
$0.30 |
$0.62 |
$0.69 |
$0.60 |
$0.59 |
$0.82 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
85.70M |
85.56M |
86.47M |
87.13M |
87.19M |
86.87M |
86.66M |
86.55M |
86.00M |
86.13M |
84.41M |
| Adjusted Diluted Earnings per Share |
|
$0.17 |
$0.30 |
$0.33 |
$0.40 |
$0.06 |
$0.30 |
$0.61 |
$0.68 |
$0.59 |
$0.58 |
$0.82 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
87.12M |
86.96M |
88.32M |
88.65M |
88.63M |
88.83M |
88.42M |
87.75M |
86.97M |
87.47M |
85.01M |
| 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 |
|
85.80M |
86.16M |
87.01M |
87.32M |
86.66M |
86.50M |
86.48M |
86.16M |
85.44M |
84.48M |
83.60M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
23 |
37 |
38 |
47 |
50 |
39 |
64 |
70 |
61 |
59 |
78 |
| Normalized NOPAT Margin |
|
9.37% |
13.92% |
13.19% |
15.55% |
16.50% |
12.51% |
19.37% |
21.39% |
18.97% |
- |
22.04% |
| Pre Tax Income Margin |
|
8.46% |
11.33% |
11.56% |
15.54% |
2.07% |
9.61% |
21.45% |
23.95% |
20.96% |
- |
26.06% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
2.56 |
3.18 |
3.82 |
4.02 |
1.34 |
2.96 |
5.78 |
6.22 |
5.81 |
- |
8.34 |
| NOPAT to Interest Expense |
|
1.59 |
2.53 |
3.06 |
2.94 |
0.99 |
2.43 |
4.25 |
4.60 |
4.29 |
- |
6.14 |
| EBIT Less CapEx to Interest Expense |
|
1.66 |
2.35 |
2.65 |
3.18 |
0.63 |
2.08 |
4.69 |
5.47 |
5.02 |
- |
7.05 |
| NOPAT Less CapEx to Interest Expense |
|
0.69 |
1.70 |
1.89 |
2.10 |
0.28 |
1.54 |
3.16 |
3.85 |
3.50 |
- |
4.85 |
| 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% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
125.64% |
148.24% |
169.57% |
146.60% |
- |
157.56% |