| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
25,686,766.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
25,686,766.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
2.93 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
22.08% |
-9.86% |
30.23% |
119.99% |
-8.16% |
139.58% |
-20.12% |
34.50% |
27.98% |
-37.41% |
-2.42% |
| EBITDA Growth |
|
70.82% |
-13.98% |
-14.31% |
183.87% |
-21.00% |
203.89% |
23.10% |
47.29% |
52.35% |
-55.64% |
-32.58% |
| EBIT Growth |
|
108.79% |
-18.73% |
-14.70% |
285.53% |
-24.10% |
302.53% |
25.76% |
51.50% |
65.71% |
-63.05% |
-37.46% |
| NOPAT Growth |
|
64.46% |
-2.18% |
-18.29% |
463.67% |
-28.15% |
370.26% |
37.52% |
60.52% |
106.37% |
-71.07% |
-32.63% |
| Net Income Growth |
|
116.63% |
22.12% |
-21.12% |
415.02% |
-27.49% |
240.55% |
41.58% |
64.66% |
97.43% |
-67.72% |
-34.84% |
| EPS Growth |
|
132.43% |
44.34% |
-19.55% |
397.47% |
-33.72% |
169.28% |
19.79% |
36.13% |
69.30% |
-74.03% |
-37.97% |
| Operating Cash Flow Growth |
|
1,758.44% |
-106.62% |
282.30% |
-7.64% |
-75.01% |
914.22% |
-139.37% |
314.92% |
410.02% |
-66.99% |
180.45% |
| Free Cash Flow Firm Growth |
|
333.64% |
-113.10% |
10.89% |
74.01% |
-162.78% |
-182.01% |
-241.63% |
-162.72% |
156.27% |
252.01% |
212.81% |
| Invested Capital Growth |
|
-72.40% |
32.15% |
-11.91% |
10.43% |
213.44% |
97.91% |
110.11% |
52.56% |
-16.52% |
-8.30% |
-20.69% |
| Revenue Q/Q Growth |
|
37.91% |
-24.69% |
149.76% |
-15.20% |
-42.42% |
96.46% |
-16.73% |
42.80% |
-45.21% |
-3.92% |
29.82% |
| EBITDA Q/Q Growth |
|
53.12% |
-31.83% |
117.30% |
25.14% |
-57.39% |
162.24% |
-11.98% |
49.74% |
-55.92% |
-23.64% |
33.77% |
| EBIT Q/Q Growth |
|
81.07% |
-40.28% |
176.69% |
28.86% |
-64.35% |
216.73% |
-13.55% |
55.23% |
-61.01% |
-29.37% |
46.30% |
| NOPAT Q/Q Growth |
|
133.83% |
-33.82% |
178.81% |
30.65% |
-70.20% |
333.15% |
-18.46% |
52.49% |
-61.68% |
-39.27% |
89.86% |
| Net Income Q/Q Growth |
|
121.45% |
-17.11% |
108.90% |
34.31% |
-68.82% |
289.32% |
-13.15% |
56.20% |
-62.62% |
-36.34% |
75.30% |
| EPS Q/Q Growth |
|
117.72% |
-11.05% |
88.24% |
36.46% |
-70.99% |
261.40% |
-16.26% |
55.07% |
-63.93% |
-44.56% |
100.00% |
| Operating Cash Flow Q/Q Growth |
|
783.56% |
-107.59% |
315.28% |
-196.33% |
258.72% |
147.37% |
-110.41% |
625.88% |
276.65% |
-83.99% |
-74.63% |
| Free Cash Flow Firm Q/Q Growth |
|
830.96% |
-104.52% |
799.91% |
-40.96% |
-435.86% |
79.68% |
-251.50% |
73.85% |
401.32% |
-45.11% |
160.86% |
| Invested Capital Q/Q Growth |
|
-66.85% |
53.98% |
33.14% |
62.49% |
-5.91% |
-2.77% |
41.35% |
17.99% |
-48.52% |
6.80% |
22.25% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| EBITDA Margin |
|
62.74% |
56.79% |
49.41% |
72.92% |
53.97% |
72.04% |
76.15% |
79.85% |
64.25% |
51.06% |
52.61% |
| Operating Margin |
|
38.29% |
24.00% |
39.36% |
59.92% |
30.57% |
64.29% |
62.63% |
68.34% |
46.03% |
30.20% |
40.05% |
| EBIT Margin |
|
48.80% |
38.70% |
42.87% |
65.14% |
40.33% |
65.02% |
67.50% |
73.38% |
52.22% |
38.39% |
43.26% |
| Profit (Net Income) Margin |
|
33.66% |
37.04% |
30.98% |
49.07% |
26.57% |
52.65% |
54.92% |
60.07% |
40.99% |
27.16% |
36.67% |
| Tax Burden Percent |
|
84.66% |
118.70% |
80.79% |
81.77% |
82.96% |
86.98% |
87.43% |
85.56% |
88.85% |
85.60% |
94.40% |
| Interest Burden Percent |
|
81.45% |
80.64% |
89.45% |
92.11% |
79.42% |
93.10% |
93.05% |
95.68% |
88.35% |
82.65% |
89.80% |
| Effective Tax Rate |
|
15.34% |
-18.70% |
19.21% |
18.23% |
17.04% |
13.02% |
12.57% |
14.44% |
11.15% |
14.40% |
5.60% |
| Return on Invested Capital (ROIC) |
|
62.73% |
92.27% |
70.74% |
90.15% |
70.53% |
168.77% |
111.96% |
98.89% |
105.27% |
58.83% |
64.68% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
62.24% |
90.42% |
71.35% |
90.08% |
70.14% |
170.69% |
111.87% |
97.57% |
105.24% |
58.49% |
65.11% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-34.24% |
-67.03% |
-39.99% |
-34.78% |
-42.37% |
-102.41% |
-54.71% |
-39.83% |
-63.58% |
-36.60% |
-34.20% |
| Return on Equity (ROE) |
|
28.48% |
25.24% |
30.74% |
55.37% |
28.16% |
66.36% |
57.25% |
59.06% |
41.69% |
22.23% |
30.48% |
| Cash Return on Invested Capital (CROIC) |
|
181.78% |
89.79% |
78.61% |
58.24% |
-3.54% |
61.82% |
28.92% |
46.46% |
156.51% |
117.59% |
97.65% |
| Operating Return on Assets (OROA) |
|
14.59% |
11.59% |
14.73% |
28.10% |
16.38% |
31.32% |
30.01% |
36.18% |
25.09% |
16.42% |
18.23% |
| Return on Assets (ROA) |
|
10.06% |
11.09% |
10.64% |
21.17% |
10.79% |
25.36% |
24.41% |
29.61% |
19.70% |
11.62% |
15.46% |
| Return on Common Equity (ROCE) |
|
28.25% |
25.13% |
30.60% |
55.15% |
28.06% |
66.36% |
57.25% |
59.06% |
41.69% |
22.23% |
30.48% |
| Return on Equity Simple (ROE_SIMPLE) |
|
34.96% |
0.00% |
30.30% |
39.83% |
36.62% |
0.00% |
41.90% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
45 |
30 |
84 |
110 |
33 |
141 |
115 |
176 |
67 |
41 |
78 |
| NOPAT Margin |
|
32.42% |
28.49% |
31.80% |
49.00% |
25.36% |
55.92% |
54.76% |
58.47% |
40.90% |
25.85% |
37.81% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.49% |
1.86% |
-0.62% |
0.07% |
0.39% |
-1.91% |
0.09% |
1.32% |
0.03% |
0.34% |
-0.43% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
2.53% |
- |
- |
- |
10.64% |
8.19% |
11.27% |
4.28% |
2.60% |
5.20% |
| Cost of Revenue to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
|
10.48% |
13.84% |
5.25% |
6.39% |
10.52% |
8.38% |
6.45% |
5.85% |
9.77% |
13.17% |
7.40% |
| R&D to Revenue |
|
35.87% |
43.33% |
18.74% |
22.44% |
37.56% |
19.40% |
22.53% |
17.86% |
32.22% |
36.19% |
27.18% |
| Operating Expenses to Revenue |
|
61.71% |
76.00% |
60.64% |
40.08% |
69.43% |
35.71% |
37.37% |
31.66% |
53.97% |
69.80% |
59.95% |
| Earnings before Interest and Taxes (EBIT) |
|
68 |
41 |
113 |
146 |
52 |
164 |
142 |
221 |
86 |
61 |
89 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
88 |
60 |
130 |
163 |
69 |
182 |
160 |
240 |
106 |
81 |
108 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
3.56 |
4.72 |
4.35 |
4.21 |
4.91 |
5.71 |
5.65 |
5.34 |
8.08 |
7.43 |
7.01 |
| Price to Tangible Book Value (P/TBV) |
|
8.14 |
10.22 |
8.56 |
7.44 |
8.39 |
8.93 |
8.54 |
7.54 |
11.31 |
10.45 |
9.86 |
| Price to Revenue (P/Rev) |
|
3.70 |
4.99 |
4.45 |
4.00 |
4.92 |
5.64 |
6.49 |
6.50 |
9.57 |
9.81 |
9.34 |
| Price to Earnings (P/E) |
|
10.02 |
12.82 |
14.26 |
10.53 |
13.41 |
13.66 |
13.48 |
12.52 |
17.89 |
20.11 |
21.13 |
| Dividend Yield |
|
1.78% |
1.36% |
1.42% |
1.33% |
1.13% |
0.85% |
0.82% |
0.85% |
0.61% |
0.74% |
0.86% |
| Earnings Yield |
|
9.98% |
7.80% |
7.01% |
9.49% |
7.46% |
7.32% |
7.42% |
7.99% |
5.59% |
4.97% |
4.73% |
| Enterprise Value to Invested Capital (EV/IC) |
|
12.83 |
12.14 |
9.09 |
6.32 |
8.16 |
11.54 |
9.03 |
8.37 |
24.67 |
21.13 |
16.44 |
| Enterprise Value to Revenue (EV/Rev) |
|
2.87 |
4.27 |
3.83 |
3.61 |
4.45 |
5.08 |
5.99 |
5.98 |
8.72 |
8.88 |
8.50 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
4.39 |
6.56 |
6.97 |
5.99 |
7.59 |
8.10 |
8.49 |
8.18 |
11.77 |
12.62 |
13.18 |
| Enterprise Value to EBIT (EV/EBIT) |
|
5.57 |
8.39 |
9.00 |
7.19 |
9.13 |
9.29 |
9.69 |
9.22 |
13.21 |
14.55 |
15.45 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
8.13 |
11.76 |
12.92 |
9.74 |
12.40 |
12.02 |
12.25 |
11.48 |
16.21 |
18.56 |
19.50 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
2.71 |
10.97 |
8.00 |
9.15 |
57.37 |
16.25 |
24.31 |
15.04 |
12.03 |
13.61 |
12.14 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
3.05 |
15.39 |
10.83 |
11.40 |
0.00 |
24.80 |
42.32 |
21.76 |
14.35 |
17.19 |
14.89 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
1.04 |
1.05 |
0.97 |
0.68 |
0.65 |
0.55 |
0.50 |
0.43 |
0.43 |
0.43 |
0.35 |
| Long-Term Debt to Equity |
|
0.83 |
0.05 |
0.04 |
0.03 |
0.03 |
0.02 |
0.02 |
0.02 |
0.02 |
0.01 |
0.01 |
| Financial Leverage |
|
-0.55 |
-0.74 |
-0.56 |
-0.39 |
-0.60 |
-0.60 |
-0.49 |
-0.41 |
-0.60 |
-0.63 |
-0.53 |
| Leverage Ratio |
|
2.91 |
2.80 |
2.85 |
2.62 |
2.71 |
2.51 |
2.35 |
2.03 |
2.12 |
1.99 |
1.93 |
| Compound Leverage Factor |
|
2.37 |
2.26 |
2.55 |
2.41 |
2.15 |
2.33 |
2.19 |
1.94 |
1.87 |
1.65 |
1.73 |
| Debt to Total Capital |
|
50.98% |
51.10% |
49.31% |
40.36% |
39.54% |
35.50% |
33.47% |
30.29% |
30.09% |
30.12% |
26.02% |
| Short-Term Debt to Total Capital |
|
10.49% |
48.66% |
47.04% |
38.84% |
38.01% |
34.34% |
32.33% |
29.23% |
29.00% |
29.09% |
25.31% |
| Long-Term Debt to Total Capital |
|
40.49% |
2.44% |
2.28% |
1.51% |
1.53% |
1.16% |
1.14% |
1.06% |
1.09% |
1.03% |
0.70% |
| 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 |
|
0.36% |
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 |
|
48.66% |
48.90% |
50.69% |
59.64% |
60.46% |
64.50% |
66.53% |
69.71% |
69.91% |
69.88% |
73.98% |
| Debt to EBITDA |
|
1.67 |
1.70 |
1.81 |
1.07 |
1.12 |
0.87 |
0.82 |
0.72 |
0.69 |
0.81 |
0.73 |
| Net Debt to EBITDA |
|
-1.29 |
-1.12 |
-1.12 |
-0.66 |
-0.81 |
-0.89 |
-0.72 |
-0.71 |
-1.15 |
-1.31 |
-1.30 |
| Long-Term Debt to EBITDA |
|
1.32 |
0.08 |
0.08 |
0.04 |
0.04 |
0.03 |
0.03 |
0.03 |
0.02 |
0.03 |
0.02 |
| Debt to NOPAT |
|
3.09 |
3.05 |
3.35 |
1.74 |
1.83 |
1.29 |
1.18 |
1.02 |
0.95 |
1.19 |
1.07 |
| Net Debt to NOPAT |
|
-2.39 |
-2.00 |
-2.08 |
-1.06 |
-1.32 |
-1.33 |
-1.03 |
-1.00 |
-1.58 |
-1.93 |
-1.92 |
| Long-Term Debt to NOPAT |
|
2.45 |
0.15 |
0.15 |
0.07 |
0.07 |
0.04 |
0.04 |
0.04 |
0.03 |
0.04 |
0.03 |
| Altman Z-Score |
|
3.07 |
3.12 |
3.32 |
4.27 |
4.29 |
5.46 |
5.88 |
6.54 |
7.45 |
7.40 |
7.19 |
| Noncontrolling Interest Sharing Ratio |
|
0.80% |
0.43% |
0.45% |
0.40% |
0.33% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
2.82 |
1.33 |
1.34 |
1.51 |
1.62 |
1.70 |
1.76 |
1.96 |
1.89 |
1.84 |
1.88 |
| Quick Ratio |
|
2.59 |
1.28 |
1.25 |
1.41 |
1.44 |
1.58 |
1.69 |
1.87 |
1.81 |
1.74 |
1.75 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
375 |
-17 |
119 |
70 |
-235 |
-48 |
-168 |
-44 |
132 |
73 |
189 |
| Operating Cash Flow to CapEx |
|
55,072.70% |
-2,142.14% |
11,435.36% |
-8,749.55% |
8,392.54% |
4,897.58% |
-137.78% |
18,313.24% |
67,220.71% |
29,212.44% |
1,765.20% |
| Free Cash Flow to Firm to Interest Expense |
|
29.53 |
-2.14 |
9.95 |
6.10 |
-22.02 |
-4.22 |
-17.01 |
-4.60 |
13.21 |
6.89 |
20.90 |
| Operating Cash Flow to Interest Expense |
|
24.49 |
-2.98 |
4.26 |
-4.26 |
7.27 |
16.94 |
-2.03 |
11.02 |
39.52 |
6.02 |
1.77 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
24.45 |
-3.12 |
4.22 |
-4.31 |
7.18 |
16.60 |
-3.49 |
10.96 |
39.46 |
6.00 |
1.67 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.30 |
0.30 |
0.34 |
0.43 |
0.41 |
0.48 |
0.44 |
0.49 |
0.48 |
0.43 |
0.42 |
| Accounts Receivable Turnover |
|
2.37 |
6.45 |
4.22 |
3.18 |
5.12 |
5.68 |
3.63 |
2.92 |
4.98 |
6.46 |
3.23 |
| 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 |
|
52.58 |
47.99 |
54.22 |
65.00 |
65.41 |
57.69 |
42.30 |
47.94 |
51.57 |
39.47 |
32.93 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
|
153.71 |
56.61 |
86.56 |
114.69 |
71.36 |
64.21 |
100.68 |
125.20 |
73.32 |
56.48 |
112.86 |
| 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) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Cash Conversion Cycle (CCC) |
|
153.71 |
56.61 |
86.56 |
114.69 |
71.36 |
64.21 |
100.68 |
125.20 |
73.32 |
56.48 |
112.86 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
125 |
193 |
257 |
418 |
393 |
382 |
540 |
638 |
328 |
351 |
429 |
| Invested Capital Turnover |
|
1.93 |
3.24 |
2.22 |
1.84 |
2.78 |
3.02 |
2.04 |
1.69 |
2.57 |
2.28 |
1.71 |
| Increase / (Decrease) in Invested Capital |
|
-329 |
47 |
-35 |
39 |
268 |
189 |
283 |
220 |
-65 |
-32 |
-112 |
| Enterprise Value (EV) |
|
1,610 |
2,345 |
2,339 |
2,643 |
3,208 |
4,411 |
4,881 |
5,336 |
8,100 |
7,410 |
7,047 |
| Market Capitalization |
|
2,078 |
2,743 |
2,716 |
2,932 |
3,548 |
4,898 |
5,294 |
5,800 |
8,889 |
8,178 |
7,740 |
| Book Value per Share |
|
$22.09 |
$22.63 |
$24.47 |
$27.61 |
$28.75 |
$33.82 |
$36.48 |
$41.90 |
$42.63 |
$42.77 |
$42.98 |
| Tangible Book Value per Share |
|
$9.67 |
$10.45 |
$12.43 |
$15.61 |
$16.83 |
$21.65 |
$24.14 |
$29.64 |
$30.46 |
$30.39 |
$30.56 |
| Total Capital |
|
1,199 |
1,189 |
1,232 |
1,168 |
1,195 |
1,329 |
1,408 |
1,559 |
1,573 |
1,576 |
1,492 |
| Total Debt |
|
611 |
608 |
607 |
471 |
473 |
472 |
471 |
472 |
473 |
475 |
388 |
| Total Long-Term Debt |
|
485 |
29 |
28 |
18 |
18 |
15 |
16 |
17 |
17 |
16 |
11 |
| Net Debt |
|
-473 |
-399 |
-377 |
-289 |
-341 |
-486 |
-412 |
-465 |
-790 |
-768 |
-694 |
| Capital Expenditures (CapEx) |
|
0.56 |
1.10 |
0.44 |
0.56 |
0.93 |
3.92 |
15 |
0.57 |
0.59 |
0.22 |
0.91 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-146 |
-141 |
-94 |
51 |
83 |
3.13 |
110 |
196 |
-111 |
-149 |
-56 |
| Debt-free Net Working Capital (DFNWC) |
|
938 |
865 |
891 |
812 |
896 |
961 |
993 |
1,133 |
1,152 |
1,094 |
1,026 |
| Net Working Capital (NWC) |
|
812 |
286 |
312 |
358 |
442 |
505 |
538 |
678 |
696 |
635 |
648 |
| Net Nonoperating Expense (NNE) |
|
-1.73 |
-9.02 |
2.16 |
-0.16 |
-1.55 |
8.26 |
-0.34 |
-4.80 |
-0.15 |
-2.07 |
2.33 |
| Net Nonoperating Obligations (NNO) |
|
-462 |
-388 |
-367 |
-279 |
-329 |
-475 |
-396 |
-449 |
-772 |
-751 |
-675 |
| Total Depreciation and Amortization (D&A) |
|
20 |
19 |
17 |
17 |
18 |
18 |
18 |
19 |
20 |
20 |
19 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-26.00% |
-25.68% |
-15.33% |
6.99% |
11.51% |
0.36% |
13.45% |
21.99% |
-11.98% |
-17.90% |
-6.72% |
| Debt-free Net Working Capital to Revenue |
|
167.17% |
157.44% |
145.88% |
110.77% |
124.26% |
110.69% |
121.77% |
126.97% |
124.04% |
131.15% |
123.79% |
| Net Working Capital to Revenue |
|
144.75% |
52.13% |
51.02% |
48.83% |
61.28% |
58.15% |
65.94% |
75.91% |
74.91% |
76.19% |
78.21% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$1.82 |
$1.68 |
$3.20 |
$4.35 |
$1.36 |
$5.25 |
$4.49 |
$6.97 |
$2.62 |
$1.69 |
$2.93 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
26.29M |
26.86M |
25.51M |
25.21M |
25.15M |
25.33M |
25.74M |
25.92M |
25.80M |
25.79M |
25.72M |
| Adjusted Diluted Earnings per Share |
|
$1.72 |
$1.53 |
$2.88 |
$3.93 |
$1.14 |
$4.12 |
$3.45 |
$5.35 |
$1.93 |
$1.07 |
$2.14 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
27.81M |
28.10M |
28.34M |
27.91M |
30.03M |
29.71M |
33.51M |
33.73M |
34.93M |
34.47M |
35.28M |
| 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 |
|
25.70M |
25.49M |
25.24M |
25.13M |
25.34M |
25.68M |
25.94M |
25.80M |
25.74M |
25.69M |
25.85M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
45 |
18 |
84 |
110 |
33 |
141 |
115 |
176 |
67 |
41 |
78 |
| Normalized NOPAT Margin |
|
32.42% |
16.80% |
31.80% |
49.00% |
25.36% |
55.92% |
54.76% |
58.47% |
40.90% |
25.85% |
37.81% |
| Pre Tax Income Margin |
|
39.75% |
31.21% |
38.35% |
60.00% |
32.03% |
60.53% |
62.81% |
70.21% |
46.14% |
31.73% |
38.85% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
5.39 |
5.16 |
9.48 |
12.68 |
4.86 |
14.50 |
14.39 |
23.13 |
8.58 |
5.77 |
9.80 |
| NOPAT to Interest Expense |
|
3.58 |
3.80 |
7.03 |
9.54 |
3.06 |
12.47 |
11.68 |
18.43 |
6.72 |
3.88 |
8.56 |
| EBIT Less CapEx to Interest Expense |
|
5.35 |
5.03 |
9.44 |
12.63 |
4.77 |
14.16 |
12.92 |
23.07 |
8.52 |
5.74 |
9.70 |
| NOPAT Less CapEx to Interest Expense |
|
3.54 |
3.66 |
6.99 |
9.49 |
2.97 |
12.13 |
10.21 |
18.37 |
6.66 |
3.86 |
8.46 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
19.36% |
18.69% |
20.77% |
14.41% |
15.41% |
11.66% |
10.99% |
10.48% |
10.87% |
14.92% |
18.32% |
| Augmented Payout Ratio |
|
167.78% |
179.65% |
108.09% |
71.16% |
54.60% |
31.15% |
22.78% |
18.60% |
24.93% |
40.08% |
47.04% |