| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
50,697,182.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
50,697,182.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
8.23 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
45.99% |
35.87% |
36.00% |
41.51% |
35.27% |
37.42% |
36.97% |
33.85% |
39.48% |
44.56% |
49.03% |
| EBITDA Growth |
|
114.33% |
-8.10% |
36.74% |
25.88% |
4.20% |
141.31% |
39.41% |
21.20% |
55.87% |
11.23% |
1.58% |
| EBIT Growth |
|
142.67% |
-28.75% |
49.24% |
37.17% |
-5.31% |
237.72% |
43.32% |
5.99% |
20.31% |
7.27% |
-12.85% |
| NOPAT Growth |
|
175.20% |
17.54% |
46.00% |
55.41% |
-19.87% |
185.75% |
41.38% |
4.42% |
12.70% |
-7.70% |
-17.58% |
| Net Income Growth |
|
178.29% |
0.00% |
71.14% |
102.67% |
10.59% |
287.27% |
43.60% |
-1.51% |
6.05% |
-12.52% |
-15.59% |
| EPS Growth |
|
179.69% |
-2.16% |
70.78% |
103.10% |
9.36% |
297.48% |
43.66% |
-1.62% |
6.26% |
-12.46% |
-15.50% |
| Operating Cash Flow Growth |
|
29.97% |
25.03% |
76.02% |
33.29% |
70.03% |
51.66% |
-31.81% |
54.99% |
84.94% |
78.15% |
101.26% |
| Free Cash Flow Firm Growth |
|
199.61% |
16,261.09% |
-44.91% |
-53.48% |
-56.81% |
51.89% |
-132.68% |
-129.40% |
-109.12% |
65.58% |
795.02% |
| Invested Capital Growth |
|
-44.19% |
-30.42% |
-30.80% |
-24.06% |
-16.13% |
-23.40% |
99.35% |
136.12% |
58.68% |
-138.39% |
-77.73% |
| Revenue Q/Q Growth |
|
9.54% |
12.27% |
9.92% |
17.08% |
4.71% |
14.06% |
-2.05% |
14.41% |
9.12% |
18.22% |
0.98% |
| EBITDA Q/Q Growth |
|
-5.44% |
-38.26% |
461.29% |
22.99% |
-21.73% |
42.99% |
-1.04% |
6.75% |
-8.20% |
27.99% |
-19.01% |
| EBIT Q/Q Growth |
|
12.12% |
-58.24% |
982.14% |
35.22% |
-22.60% |
48.94% |
-8.05% |
0.00% |
-12.15% |
32.80% |
-25.30% |
| NOPAT Q/Q Growth |
|
42.92% |
-54.72% |
932.10% |
52.83% |
-26.31% |
61.49% |
-22.26% |
12.87% |
-20.47% |
32.26% |
-30.58% |
| Net Income Q/Q Growth |
|
37.02% |
-54.04% |
108.48% |
54.36% |
-25.24% |
60.96% |
-22.69% |
5.87% |
-19.50% |
32.78% |
-25.40% |
| EPS Q/Q Growth |
|
38.76% |
-55.73% |
113.88% |
54.57% |
-25.29% |
60.92% |
-22.70% |
5.85% |
-19.30% |
32.57% |
-25.39% |
| Operating Cash Flow Q/Q Growth |
|
-33.36% |
104.89% |
-21.58% |
24.47% |
-14.98% |
82.75% |
-64.74% |
182.93% |
1.44% |
76.04% |
-60.17% |
| Free Cash Flow Firm Q/Q Growth |
|
-16.05% |
-59.18% |
98.75% |
6.57% |
-22.06% |
43.56% |
-127.40% |
4.12% |
75.82% |
2,706.22% |
15.01% |
| Invested Capital Q/Q Growth |
|
35.29% |
-31.06% |
3.61% |
-21.42% |
49.43% |
-37.03% |
169.63% |
-6.93% |
0.42% |
-115.24% |
256.36% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
46.29% |
34.68% |
38.08% |
37.75% |
36.37% |
36.67% |
36.53% |
35.41% |
32.31% |
31.98% |
29.60% |
| EBITDA Margin |
|
16.37% |
9.00% |
16.06% |
16.87% |
12.61% |
15.81% |
15.97% |
14.90% |
12.54% |
13.57% |
10.89% |
| Operating Margin |
|
19.99% |
7.60% |
12.19% |
14.31% |
10.49% |
13.53% |
12.86% |
12.15% |
9.77% |
10.15% |
6.91% |
| EBIT Margin |
|
13.90% |
5.17% |
11.40% |
13.17% |
9.73% |
12.71% |
11.93% |
10.43% |
8.40% |
9.43% |
6.98% |
| Profit (Net Income) Margin |
|
9.14% |
3.74% |
7.94% |
10.47% |
7.47% |
10.55% |
8.32% |
7.70% |
5.68% |
6.38% |
4.71% |
| Tax Burden Percent |
|
67.61% |
71.74% |
71.52% |
79.49% |
76.35% |
83.75% |
69.97% |
73.04% |
66.20% |
71.30% |
72.02% |
| Interest Burden Percent |
|
97.25% |
100.88% |
97.37% |
100.00% |
100.58% |
99.09% |
99.72% |
101.13% |
102.25% |
94.92% |
93.84% |
| Effective Tax Rate |
|
32.39% |
28.26% |
28.48% |
20.51% |
23.65% |
16.25% |
30.03% |
26.96% |
33.81% |
28.70% |
27.98% |
| Return on Invested Capital (ROIC) |
|
122.25% |
90.34% |
143.67% |
275.86% |
148.42% |
356.53% |
173.54% |
208.94% |
143.95% |
1,184.65% |
167.52% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
147.83% |
95.24% |
145.57% |
277.91% |
149.61% |
358.10% |
174.86% |
211.12% |
145.43% |
1,186.05% |
167.96% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-45.41% |
-59.79% |
-94.77% |
-211.54% |
-105.34% |
-294.36% |
-126.53% |
-164.99% |
-111.93% |
-1,148.32% |
-142.14% |
| Return on Equity (ROE) |
|
76.84% |
30.55% |
48.90% |
64.32% |
43.07% |
62.17% |
47.02% |
43.95% |
32.02% |
36.33% |
25.38% |
| Cash Return on Invested Capital (CROIC) |
|
145.10% |
189.29% |
170.91% |
233.96% |
151.21% |
339.50% |
125.27% |
138.87% |
150.55% |
0.00% |
355.45% |
| Operating Return on Assets (OROA) |
|
13.56% |
4.98% |
10.71% |
12.77% |
9.29% |
12.34% |
11.42% |
9.49% |
7.41% |
8.03% |
5.95% |
| Return on Assets (ROA) |
|
8.92% |
3.61% |
7.46% |
10.15% |
7.13% |
10.24% |
7.97% |
7.01% |
5.02% |
5.43% |
4.02% |
| Return on Common Equity (ROCE) |
|
76.84% |
30.55% |
48.90% |
64.32% |
43.07% |
62.17% |
47.02% |
43.95% |
32.02% |
36.33% |
25.38% |
| Return on Equity Simple (ROE_SIMPLE) |
|
36.01% |
0.00% |
33.33% |
38.27% |
35.91% |
0.00% |
41.19% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
531 |
240 |
378 |
577 |
425 |
687 |
534 |
603 |
479 |
634 |
440 |
| NOPAT Margin |
|
13.51% |
5.45% |
8.71% |
11.38% |
8.01% |
11.33% |
9.00% |
8.88% |
6.47% |
7.24% |
4.98% |
| Net Nonoperating Expense Percent (NNEP) |
|
-25.57% |
-4.90% |
-1.90% |
-2.05% |
-1.19% |
-1.56% |
-1.31% |
-2.17% |
-1.48% |
-1.39% |
-0.44% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
2.92% |
- |
- |
- |
6.27% |
4.29% |
4.20% |
3.05% |
3.58% |
2.30% |
| Cost of Revenue to Revenue |
|
53.71% |
60.29% |
61.92% |
62.25% |
63.63% |
63.33% |
63.47% |
64.60% |
67.69% |
68.02% |
70.40% |
| SG&A Expenses to Revenue |
|
4.99% |
4.56% |
4.29% |
4.30% |
5.74% |
4.19% |
4.30% |
3.84% |
3.64% |
3.33% |
3.69% |
| R&D to Revenue |
|
10.08% |
15.56% |
10.57% |
9.07% |
9.49% |
8.45% |
9.28% |
8.35% |
7.65% |
6.67% |
7.90% |
| Operating Expenses to Revenue |
|
26.31% |
32.12% |
25.89% |
23.44% |
25.88% |
23.14% |
23.67% |
23.25% |
22.54% |
21.83% |
22.69% |
| Earnings before Interest and Taxes (EBIT) |
|
546 |
228 |
494 |
668 |
517 |
770 |
708 |
708 |
622 |
826 |
617 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
643 |
397 |
696 |
856 |
670 |
958 |
948 |
1,012 |
929 |
1,189 |
963 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
23.17 |
25.87 |
22.55 |
22.79 |
25.99 |
19.81 |
19.77 |
23.19 |
19.05 |
15.13 |
12.04 |
| Price to Tangible Book Value (P/TBV) |
|
24.80 |
27.43 |
23.74 |
23.85 |
27.08 |
20.57 |
20.56 |
24.03 |
19.68 |
15.59 |
12.38 |
| Price to Revenue (P/Rev) |
|
4.64 |
5.26 |
4.89 |
4.87 |
5.63 |
4.15 |
4.42 |
5.50 |
4.52 |
3.53 |
2.76 |
| Price to Earnings (P/E) |
|
64.35 |
80.50 |
67.65 |
59.55 |
72.39 |
45.11 |
47.99 |
64.54 |
57.04 |
51.14 |
45.65 |
| 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 |
|
1.55% |
1.24% |
1.48% |
1.68% |
1.38% |
2.22% |
2.08% |
1.55% |
1.75% |
1.96% |
2.19% |
| Enterprise Value to Invested Capital (EV/IC) |
|
57.01 |
103.12 |
95.26 |
131.80 |
110.92 |
143.86 |
61.78 |
89.17 |
78.74 |
0.00 |
234.65 |
| Enterprise Value to Revenue (EV/Rev) |
|
4.52 |
5.11 |
4.73 |
4.69 |
5.46 |
3.97 |
4.26 |
5.32 |
4.34 |
3.29 |
2.54 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
27.55 |
34.60 |
36.14 |
36.17 |
44.94 |
25.92 |
27.68 |
35.37 |
28.73 |
23.33 |
19.72 |
| Enterprise Value to EBIT (EV/EBIT) |
|
37.51 |
48.45 |
53.85 |
51.72 |
66.28 |
33.66 |
35.84 |
47.44 |
40.49 |
33.22 |
29.11 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
46.21 |
55.16 |
57.93 |
55.07 |
75.70 |
39.87 |
42.93 |
56.98 |
49.31 |
42.30 |
37.44 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
13.01 |
15.01 |
12.74 |
12.82 |
14.58 |
10.41 |
12.83 |
15.14 |
11.57 |
7.85 |
6.13 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
28.15 |
44.71 |
45.59 |
48.63 |
66.92 |
36.76 |
65.68 |
90.22 |
64.17 |
31.28 |
24.04 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
1.85 |
1.68 |
1.51 |
1.44 |
1.53 |
1.52 |
1.49 |
1.51 |
1.52 |
1.62 |
1.63 |
| Long-Term Debt to Equity |
|
1.02 |
0.94 |
0.85 |
0.84 |
0.97 |
0.87 |
0.77 |
0.84 |
0.81 |
0.94 |
0.90 |
| Financial Leverage |
|
-0.31 |
-0.63 |
-0.65 |
-0.76 |
-0.70 |
-0.82 |
-0.72 |
-0.78 |
-0.77 |
-0.97 |
-0.85 |
| Leverage Ratio |
|
6.42 |
6.40 |
6.13 |
5.97 |
5.75 |
5.77 |
5.57 |
5.65 |
5.80 |
6.11 |
6.07 |
| Compound Leverage Factor |
|
6.25 |
6.46 |
5.96 |
5.97 |
5.78 |
5.72 |
5.55 |
5.72 |
5.93 |
5.80 |
5.70 |
| Debt to Total Capital |
|
64.90% |
62.72% |
60.18% |
59.02% |
60.47% |
60.30% |
59.79% |
60.18% |
60.38% |
61.90% |
61.99% |
| Short-Term Debt to Total Capital |
|
29.09% |
27.82% |
26.38% |
24.69% |
22.22% |
25.80% |
28.68% |
26.61% |
28.23% |
26.10% |
27.75% |
| Long-Term Debt to Total Capital |
|
35.81% |
34.90% |
33.80% |
34.32% |
38.25% |
34.50% |
31.12% |
33.57% |
32.15% |
35.79% |
34.23% |
| 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 |
|
35.10% |
37.28% |
39.82% |
40.98% |
39.53% |
39.70% |
40.21% |
39.82% |
39.62% |
38.10% |
38.01% |
| Debt to EBITDA |
|
2.26 |
2.32 |
2.51 |
2.37 |
2.73 |
2.08 |
2.16 |
2.38 |
2.39 |
2.69 |
2.90 |
| Net Debt to EBITDA |
|
-0.74 |
-1.04 |
-1.28 |
-1.37 |
-1.38 |
-1.19 |
-1.00 |
-1.18 |
-1.21 |
-1.71 |
-1.69 |
| Long-Term Debt to EBITDA |
|
1.25 |
1.29 |
1.41 |
1.38 |
1.72 |
1.19 |
1.12 |
1.33 |
1.27 |
1.55 |
1.60 |
| Debt to NOPAT |
|
3.79 |
3.70 |
4.02 |
3.61 |
4.59 |
3.20 |
3.35 |
3.84 |
4.11 |
4.87 |
5.51 |
| Net Debt to NOPAT |
|
-1.24 |
-1.66 |
-2.05 |
-2.09 |
-2.32 |
-1.83 |
-1.56 |
-1.90 |
-2.07 |
-3.10 |
-3.22 |
| Long-Term Debt to NOPAT |
|
2.09 |
2.06 |
2.26 |
2.10 |
2.90 |
1.83 |
1.74 |
2.14 |
2.19 |
2.82 |
3.04 |
| Altman Z-Score |
|
4.16 |
4.53 |
4.20 |
4.42 |
4.63 |
3.79 |
3.89 |
4.08 |
3.44 |
2.78 |
2.36 |
| 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 |
|
1.27 |
1.27 |
1.27 |
1.28 |
1.25 |
1.21 |
1.20 |
1.20 |
1.17 |
1.17 |
1.16 |
| Quick Ratio |
|
0.78 |
0.78 |
0.78 |
0.81 |
0.78 |
0.73 |
0.77 |
0.67 |
0.59 |
0.54 |
0.51 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
1,390 |
567 |
723 |
770 |
600 |
862 |
-236 |
-226 |
-55 |
1,427 |
1,641 |
| Operating Cash Flow to CapEx |
|
746.83% |
1,071.11% |
1,035.62% |
1,028.42% |
720.72% |
946.28% |
379.04% |
1,016.38% |
828.85% |
1,219.91% |
765.68% |
| Free Cash Flow to Firm to Interest Expense |
|
26.22 |
14.93 |
19.02 |
19.75 |
15.01 |
17.95 |
-6.05 |
-6.29 |
-1.56 |
28.54 |
25.25 |
| Operating Cash Flow to Interest Expense |
|
17.75 |
50.74 |
39.79 |
48.26 |
40.00 |
60.92 |
26.44 |
81.03 |
84.54 |
104.18 |
31.92 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
15.38 |
46.00 |
35.95 |
43.56 |
34.45 |
54.48 |
19.46 |
73.06 |
74.34 |
95.64 |
27.75 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.98 |
0.96 |
0.94 |
0.97 |
0.95 |
0.97 |
0.96 |
0.91 |
0.88 |
0.85 |
0.85 |
| Accounts Receivable Turnover |
|
101.86 |
105.64 |
103.44 |
97.76 |
98.11 |
101.10 |
103.85 |
95.81 |
101.92 |
92.61 |
100.80 |
| Inventory Turnover |
|
39.09 |
43.93 |
43.49 |
42.02 |
40.95 |
48.91 |
48.68 |
44.49 |
39.82 |
44.17 |
41.71 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Accounts Payable Turnover |
|
1.65 |
1.50 |
1.52 |
1.53 |
1.58 |
1.56 |
1.57 |
1.45 |
1.45 |
1.38 |
1.44 |
| Days Sales Outstanding (DSO) |
|
3.58 |
3.46 |
3.53 |
3.73 |
3.72 |
3.61 |
3.51 |
3.81 |
3.58 |
3.94 |
3.62 |
| Days Inventory Outstanding (DIO) |
|
9.34 |
8.31 |
8.39 |
8.69 |
8.91 |
7.46 |
7.50 |
8.20 |
9.17 |
8.26 |
8.75 |
| Days Payable Outstanding (DPO) |
|
221.69 |
243.68 |
240.89 |
238.26 |
231.01 |
233.99 |
232.07 |
251.87 |
251.28 |
264.13 |
252.82 |
| Cash Conversion Cycle (CCC) |
|
-208.77 |
-231.92 |
-228.97 |
-225.85 |
-218.37 |
-222.91 |
-221.05 |
-239.85 |
-238.54 |
-251.93 |
-240.45 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
1,085 |
748 |
775 |
609 |
910 |
573 |
1,545 |
1,438 |
1,444 |
-220 |
344 |
| Invested Capital Turnover |
|
9.05 |
16.57 |
16.49 |
24.25 |
18.54 |
31.46 |
19.29 |
23.54 |
22.25 |
163.70 |
33.67 |
| Increase / (Decrease) in Invested Capital |
|
-859 |
-327 |
-345 |
-193 |
-175 |
-175 |
770 |
829 |
534 |
-793 |
-1,201 |
| Enterprise Value (EV) |
|
61,855 |
77,133 |
73,829 |
80,269 |
100,937 |
82,430 |
95,445 |
128,229 |
113,703 |
95,149 |
80,719 |
| Market Capitalization |
|
63,511 |
79,456 |
76,444 |
83,316 |
104,029 |
86,208 |
98,904 |
132,504 |
118,477 |
102,117 |
87,656 |
| Book Value per Share |
|
$54.72 |
$60.74 |
$66.87 |
$72.11 |
$78.94 |
$85.82 |
$98.70 |
$112.69 |
$122.65 |
$133.10 |
$143.62 |
| Tangible Book Value per Share |
|
$51.13 |
$57.30 |
$63.51 |
$68.92 |
$75.76 |
$82.65 |
$94.88 |
$108.76 |
$118.72 |
$129.24 |
$139.71 |
| Total Capital |
|
7,810 |
8,238 |
8,513 |
8,921 |
10,125 |
10,960 |
12,446 |
14,348 |
15,694 |
17,710 |
19,154 |
| Total Debt |
|
5,069 |
5,167 |
5,123 |
5,265 |
6,123 |
6,609 |
7,442 |
8,635 |
9,476 |
10,962 |
11,873 |
| Total Long-Term Debt |
|
2,797 |
2,875 |
2,877 |
3,062 |
3,873 |
3,781 |
3,873 |
4,817 |
5,045 |
6,339 |
6,557 |
| Net Debt |
|
-1,656 |
-2,323 |
-2,615 |
-3,047 |
-3,092 |
-3,778 |
-3,459 |
-4,275 |
-4,774 |
-6,968 |
-6,937 |
| Capital Expenditures (CapEx) |
|
126 |
180 |
146 |
183 |
222 |
309 |
272 |
287 |
357 |
427 |
271 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-1,560 |
-2,039 |
-1,994 |
-2,128 |
-2,228 |
-2,817 |
-2,336 |
-3,392 |
-4,210 |
-6,603 |
-6,644 |
| Debt-free Net Working Capital (DFNWC) |
|
5,016 |
5,289 |
5,495 |
5,768 |
5,761 |
6,367 |
7,244 |
8,130 |
8,704 |
9,563 |
10,470 |
| Net Working Capital (NWC) |
|
2,744 |
2,997 |
3,249 |
3,565 |
3,511 |
3,539 |
3,675 |
4,312 |
4,273 |
4,940 |
5,154 |
| Net Nonoperating Expense (NNE) |
|
172 |
75 |
34 |
46 |
28 |
48 |
40 |
80 |
58 |
75 |
23 |
| Net Nonoperating Obligations (NNO) |
|
-1,656 |
-2,323 |
-2,615 |
-3,047 |
-3,092 |
-3,778 |
-3,459 |
-4,275 |
-4,774 |
-6,968 |
-6,937 |
| Total Depreciation and Amortization (D&A) |
|
97 |
169 |
202 |
188 |
153 |
188 |
240 |
304 |
307 |
363 |
346 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-11.39% |
-13.50% |
-12.77% |
-12.44% |
-12.05% |
-13.56% |
-10.44% |
-14.08% |
-16.07% |
-22.85% |
-20.89% |
| Debt-free Net Working Capital to Revenue |
|
36.61% |
35.01% |
35.18% |
33.72% |
31.15% |
30.64% |
32.37% |
33.74% |
33.23% |
33.10% |
32.92% |
| Net Working Capital to Revenue |
|
20.03% |
19.84% |
20.80% |
20.84% |
18.99% |
17.03% |
16.42% |
17.90% |
16.31% |
17.10% |
16.21% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$7.18 |
$3.23 |
$6.78 |
$10.48 |
$7.83 |
$12.60 |
$9.74 |
$10.31 |
$8.32 |
$11.03 |
$8.23 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
50.01M |
50.26M |
50.70M |
50.70M |
50.70M |
50.70M |
50.70M |
50.70M |
50.70M |
50.70M |
50.70M |
| Adjusted Diluted Earnings per Share |
|
$7.16 |
$3.17 |
$6.78 |
$10.48 |
$7.83 |
$12.60 |
$9.74 |
$10.31 |
$8.32 |
$11.03 |
$8.23 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
50.21M |
51.01M |
50.70M |
50.70M |
50.70M |
50.70M |
50.70M |
50.70M |
50.70M |
50.70M |
50.70M |
| 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 |
|
50.56M |
50.70M |
50.70M |
50.70M |
50.70M |
50.70M |
50.70M |
50.70M |
50.70M |
50.70M |
50.70M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
531 |
240 |
378 |
577 |
425 |
687 |
534 |
603 |
479 |
634 |
440 |
| Normalized NOPAT Margin |
|
13.51% |
5.45% |
8.71% |
11.38% |
8.01% |
11.33% |
9.00% |
8.88% |
6.47% |
7.24% |
4.98% |
| Pre Tax Income Margin |
|
13.52% |
5.22% |
11.10% |
13.17% |
9.79% |
12.59% |
11.90% |
10.54% |
8.58% |
8.95% |
6.55% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
10.30 |
6.00 |
13.00 |
17.13 |
12.93 |
16.04 |
18.15 |
19.67 |
17.77 |
16.52 |
9.49 |
| NOPAT to Interest Expense |
|
10.01 |
6.32 |
9.94 |
14.80 |
10.63 |
14.31 |
13.69 |
16.74 |
13.69 |
12.68 |
6.77 |
| EBIT Less CapEx to Interest Expense |
|
7.92 |
1.26 |
9.16 |
12.44 |
7.38 |
9.60 |
11.18 |
11.69 |
7.57 |
7.98 |
5.32 |
| NOPAT Less CapEx to Interest Expense |
|
7.64 |
1.59 |
6.10 |
10.11 |
5.08 |
7.87 |
6.72 |
8.77 |
3.49 |
4.14 |
2.60 |
| 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 |
|
39.41% |
36.07% |
26.11% |
10.72% |
0.07% |
0.05% |
0.00% |
0.00% |
0.05% |
0.05% |
0.00% |