| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
30,996,502.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
30,996,502.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.97 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-10.58% |
-10.65% |
2.39% |
-8.00% |
-7.87% |
-7.31% |
-11.60% |
-3.25% |
-4.03% |
-1.18% |
1.16% |
| EBITDA Growth |
|
3.11% |
16.58% |
33.78% |
17.19% |
9.48% |
-37.43% |
-50.19% |
-27.92% |
1.80% |
32.61% |
66.08% |
| EBIT Growth |
|
4.04% |
15.88% |
31.34% |
10.85% |
-0.35% |
-49.13% |
-65.62% |
-34.23% |
2.41% |
42.81% |
111.16% |
| NOPAT Growth |
|
2.58% |
14.22% |
30.28% |
11.79% |
4.07% |
-53.15% |
-68.74% |
-35.20% |
-6.73% |
50.01% |
82.91% |
| Net Income Growth |
|
5.11% |
16.95% |
34.13% |
8.65% |
-3.38% |
-59.15% |
-88.79% |
-46.33% |
-12.47% |
40.37% |
299.37% |
| EPS Growth |
|
2.53% |
13.62% |
29.85% |
4.61% |
-6.17% |
-57.85% |
-87.36% |
-35.68% |
6.58% |
52.94% |
340.91% |
| Operating Cash Flow Growth |
|
-4.38% |
-32.30% |
54.33% |
64.69% |
-44.74% |
4.53% |
-68.42% |
-486.70% |
99.62% |
-28.52% |
-58.51% |
| Free Cash Flow Firm Growth |
|
185.22% |
23.99% |
-193.48% |
-175.60% |
-244.59% |
139.44% |
119.15% |
106.56% |
143.13% |
-367.16% |
-794.70% |
| Invested Capital Growth |
|
-9.42% |
13.97% |
18.01% |
25.67% |
23.41% |
-1.33% |
-1.23% |
1.35% |
-4.31% |
11.65% |
17.97% |
| Revenue Q/Q Growth |
|
-3.55% |
-1.34% |
6.42% |
-9.15% |
-3.41% |
-0.73% |
1.49% |
-0.57% |
-4.19% |
2.22% |
3.89% |
| EBITDA Q/Q Growth |
|
-19.01% |
38.31% |
-17.72% |
27.14% |
-24.33% |
-20.95% |
-34.50% |
84.00% |
6.85% |
2.98% |
-17.97% |
| EBIT Q/Q Growth |
|
-22.42% |
42.87% |
-23.40% |
30.56% |
-30.25% |
-27.07% |
-48.24% |
149.81% |
8.59% |
1.71% |
-23.47% |
| NOPAT Q/Q Growth |
|
-20.87% |
41.45% |
-22.29% |
28.53% |
-26.33% |
-36.33% |
-48.14% |
166.40% |
6.03% |
2.41% |
-36.77% |
| Net Income Q/Q Growth |
|
-25.14% |
50.39% |
-26.03% |
30.46% |
-33.43% |
-36.41% |
-79.70% |
524.59% |
8.55% |
1.98% |
-42.24% |
| EPS Q/Q Growth |
|
-25.35% |
49.38% |
-28.10% |
30.46% |
-33.04% |
-32.89% |
-78.43% |
563.64% |
10.96% |
-3.70% |
-37.82% |
| Operating Cash Flow Q/Q Growth |
|
712.17% |
-8.86% |
20.11% |
-81.48% |
172.51% |
72.41% |
-63.72% |
-326.84% |
240.67% |
-38.26% |
-78.94% |
| Free Cash Flow Firm Q/Q Growth |
|
-50.33% |
-169.78% |
-36.04% |
-60.34% |
5.01% |
119.03% |
-33.94% |
-45.08% |
524.58% |
-217.88% |
-71.79% |
| Invested Capital Q/Q Growth |
|
-0.16% |
17.17% |
-6.21% |
14.54% |
-1.96% |
-6.32% |
-6.11% |
17.53% |
-7.44% |
9.31% |
-0.80% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
18.04% |
19.51% |
18.53% |
20.97% |
20.69% |
21.21% |
19.32% |
21.15% |
21.67% |
23.36% |
21.72% |
| EBITDA Margin |
|
4.80% |
6.73% |
5.21% |
7.28% |
5.71% |
4.54% |
2.93% |
5.43% |
6.05% |
6.10% |
4.82% |
| Operating Margin |
|
4.05% |
5.90% |
4.20% |
6.06% |
4.45% |
3.12% |
2.86% |
4.14% |
4.64% |
4.65% |
3.37% |
| EBIT Margin |
|
4.06% |
5.88% |
4.23% |
6.09% |
4.39% |
3.23% |
1.65% |
4.14% |
4.69% |
4.67% |
3.44% |
| Profit (Net Income) Margin |
|
2.66% |
4.05% |
2.82% |
4.05% |
2.79% |
1.79% |
0.36% |
2.24% |
2.54% |
2.54% |
1.41% |
| Tax Burden Percent |
|
75.26% |
74.16% |
76.00% |
74.51% |
77.49% |
70.84% |
39.53% |
73.14% |
72.10% |
72.17% |
60.62% |
| Interest Burden Percent |
|
86.95% |
92.89% |
87.54% |
89.21% |
81.88% |
78.09% |
54.89% |
74.17% |
75.20% |
75.33% |
67.69% |
| Effective Tax Rate |
|
24.74% |
25.84% |
24.00% |
25.49% |
22.51% |
29.17% |
60.47% |
26.86% |
27.90% |
27.83% |
39.38% |
| Return on Invested Capital (ROIC) |
|
13.33% |
17.76% |
14.14% |
17.60% |
13.31% |
8.04% |
4.24% |
9.71% |
11.16% |
11.01% |
6.95% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
11.67% |
16.50% |
12.01% |
15.93% |
11.02% |
6.66% |
1.40% |
7.85% |
9.16% |
8.92% |
5.34% |
| Return on Net Nonoperating Assets (RNNOA) |
|
3.87% |
5.61% |
3.04% |
5.73% |
3.89% |
2.43% |
0.48% |
3.99% |
4.42% |
4.20% |
2.79% |
| Return on Equity (ROE) |
|
17.20% |
23.36% |
17.17% |
23.32% |
17.20% |
10.47% |
4.72% |
13.70% |
15.59% |
15.20% |
9.74% |
| Cash Return on Invested Capital (CROIC) |
|
23.79% |
0.77% |
-0.69% |
-8.08% |
-6.01% |
13.53% |
12.44% |
6.96% |
12.88% |
-1.72% |
-6.48% |
| Operating Return on Assets (OROA) |
|
7.61% |
9.47% |
6.78% |
8.54% |
6.30% |
4.09% |
1.91% |
4.30% |
4.79% |
4.65% |
3.16% |
| Return on Assets (ROA) |
|
4.98% |
6.52% |
4.51% |
5.67% |
4.00% |
2.26% |
0.42% |
2.33% |
2.60% |
2.53% |
1.30% |
| Return on Common Equity (ROCE) |
|
17.20% |
23.36% |
17.17% |
23.32% |
17.20% |
10.47% |
4.72% |
13.70% |
15.59% |
15.20% |
9.74% |
| Return on Equity Simple (ROE_SIMPLE) |
|
16.49% |
0.00% |
17.00% |
16.53% |
17.17% |
0.00% |
11.95% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
69 |
98 |
76 |
98 |
72 |
46 |
24 |
63 |
67 |
69 |
43 |
| NOPAT Margin |
|
3.05% |
4.37% |
3.19% |
4.52% |
3.45% |
2.21% |
1.13% |
3.03% |
3.35% |
3.36% |
2.04% |
| Net Nonoperating Expense Percent (NNEP) |
|
1.65% |
1.25% |
2.13% |
1.67% |
2.29% |
1.38% |
2.85% |
1.86% |
2.00% |
2.09% |
1.61% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
3.65% |
- |
- |
- |
1.74% |
0.93% |
2.16% |
2.26% |
2.28% |
1.41% |
| Cost of Revenue to Revenue |
|
81.96% |
80.49% |
81.47% |
79.03% |
79.31% |
78.79% |
80.68% |
78.85% |
78.33% |
76.64% |
78.28% |
| SG&A Expenses to Revenue |
|
13.67% |
13.34% |
14.18% |
14.68% |
15.81% |
17.30% |
16.12% |
16.85% |
16.61% |
17.64% |
18.04% |
| 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 |
|
13.99% |
13.61% |
14.33% |
14.91% |
16.25% |
18.09% |
16.47% |
17.01% |
17.02% |
18.71% |
18.35% |
| Earnings before Interest and Taxes (EBIT) |
|
92 |
132 |
101 |
132 |
92 |
67 |
35 |
87 |
94 |
96 |
73 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
109 |
151 |
124 |
157 |
119 |
94 |
62 |
114 |
121 |
125 |
102 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
3.18 |
3.33 |
3.44 |
3.50 |
3.97 |
2.73 |
3.00 |
2.75 |
2.26 |
1.53 |
1.30 |
| Price to Tangible Book Value (P/TBV) |
|
6.11 |
8.47 |
8.39 |
12.57 |
16.37 |
10.72 |
16.73 |
14.39 |
11.72 |
47.71 |
70.42 |
| Price to Revenue (P/Rev) |
|
0.55 |
0.63 |
0.65 |
0.71 |
0.79 |
0.56 |
0.57 |
0.53 |
0.43 |
0.31 |
0.25 |
| Price to Earnings (P/E) |
|
19.30 |
20.52 |
20.26 |
21.15 |
23.14 |
19.35 |
25.06 |
29.46 |
25.06 |
16.04 |
11.55 |
| 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 |
|
5.18% |
4.87% |
4.94% |
4.73% |
4.32% |
5.17% |
3.99% |
3.39% |
3.99% |
6.23% |
8.66% |
| Enterprise Value to Invested Capital (EV/IC) |
|
2.73 |
2.68 |
2.90 |
2.78 |
3.07 |
2.29 |
2.42 |
2.07 |
1.82 |
1.33 |
1.18 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.59 |
0.70 |
0.71 |
0.80 |
0.88 |
0.62 |
0.64 |
0.65 |
0.53 |
0.43 |
0.38 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
12.05 |
13.25 |
12.65 |
13.31 |
14.13 |
10.99 |
12.50 |
13.96 |
11.30 |
8.37 |
6.72 |
| Enterprise Value to EBIT (EV/EBIT) |
|
13.98 |
15.38 |
14.78 |
15.79 |
17.10 |
13.90 |
16.64 |
19.39 |
15.65 |
11.35 |
8.89 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
18.66 |
20.62 |
19.83 |
21.13 |
22.70 |
18.65 |
21.50 |
25.09 |
20.99 |
15.11 |
12.77 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
7.81 |
10.40 |
9.26 |
9.93 |
12.49 |
8.59 |
11.66 |
22.52 |
12.09 |
11.61 |
12.03 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
10.90 |
371.62 |
0.00 |
0.00 |
0.00 |
16.80 |
19.37 |
29.94 |
13.81 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.41 |
0.54 |
0.50 |
0.54 |
0.62 |
0.49 |
0.60 |
0.83 |
0.88 |
0.83 |
0.92 |
| Long-Term Debt to Equity |
|
0.20 |
0.34 |
0.31 |
0.36 |
0.43 |
0.30 |
0.60 |
0.83 |
0.88 |
0.83 |
0.92 |
| Financial Leverage |
|
0.33 |
0.34 |
0.25 |
0.36 |
0.35 |
0.36 |
0.34 |
0.51 |
0.48 |
0.47 |
0.52 |
| Leverage Ratio |
|
3.10 |
3.38 |
3.46 |
3.77 |
3.64 |
3.92 |
4.33 |
4.66 |
4.84 |
4.84 |
5.63 |
| Compound Leverage Factor |
|
2.70 |
3.14 |
3.03 |
3.37 |
2.98 |
3.06 |
2.38 |
3.45 |
3.64 |
3.64 |
3.81 |
| Debt to Total Capital |
|
29.27% |
35.14% |
33.43% |
35.01% |
38.09% |
32.80% |
37.66% |
45.21% |
46.84% |
45.22% |
47.83% |
| Short-Term Debt to Total Capital |
|
15.18% |
13.00% |
12.57% |
11.68% |
11.65% |
12.63% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
14.09% |
22.14% |
20.86% |
23.33% |
26.44% |
20.16% |
37.66% |
45.21% |
46.84% |
45.22% |
47.83% |
| 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 |
|
70.73% |
64.86% |
66.57% |
64.99% |
61.91% |
67.20% |
62.34% |
54.79% |
53.16% |
54.78% |
52.17% |
| Debt to EBITDA |
|
1.45 |
1.93 |
1.70 |
1.84 |
1.97 |
1.75 |
2.22 |
3.41 |
3.56 |
3.23 |
3.18 |
| Net Debt to EBITDA |
|
0.92 |
1.38 |
0.97 |
1.37 |
1.40 |
1.22 |
1.48 |
2.61 |
2.16 |
2.38 |
2.23 |
| Long-Term Debt to EBITDA |
|
0.70 |
1.22 |
1.06 |
1.23 |
1.37 |
1.07 |
2.22 |
3.41 |
3.56 |
3.23 |
3.18 |
| Debt to NOPAT |
|
2.24 |
3.01 |
2.67 |
2.92 |
3.17 |
2.96 |
3.82 |
6.13 |
6.62 |
5.83 |
6.04 |
| Net Debt to NOPAT |
|
1.43 |
2.15 |
1.52 |
2.17 |
2.24 |
2.08 |
2.54 |
4.70 |
4.02 |
4.30 |
4.23 |
| Long-Term Debt to NOPAT |
|
1.08 |
1.90 |
1.67 |
1.95 |
2.20 |
1.82 |
3.82 |
6.13 |
6.62 |
5.83 |
6.04 |
| Altman Z-Score |
|
3.42 |
2.80 |
2.70 |
2.44 |
2.45 |
2.11 |
1.95 |
1.79 |
1.69 |
1.55 |
1.36 |
| 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 |
|
1.36 |
1.28 |
1.27 |
1.22 |
1.24 |
1.18 |
1.23 |
1.29 |
1.30 |
1.25 |
1.22 |
| Quick Ratio |
|
1.21 |
1.14 |
1.13 |
1.10 |
1.13 |
1.08 |
1.12 |
1.18 |
1.20 |
1.15 |
1.12 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
283 |
-197 |
-269 |
-431 |
-409 |
78 |
51 |
28 |
176 |
-208 |
-357 |
| Operating Cash Flow to CapEx |
|
1,422.88% |
2,021.11% |
3,813.31% |
376.46% |
3,161.86% |
1,492.71% |
1,094.67% |
-3,652.04% |
4,469.01% |
2,206.49% |
540.17% |
| Free Cash Flow to Firm to Interest Expense |
|
23.55 |
-21.09 |
-21.39 |
-30.34 |
-24.60 |
5.31 |
3.29 |
1.26 |
7.57 |
-8.82 |
-15.12 |
| Operating Cash Flow to Interest Expense |
|
18.79 |
21.99 |
19.68 |
3.23 |
7.50 |
14.67 |
5.00 |
-7.92 |
10.69 |
6.52 |
1.37 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
17.47 |
20.90 |
19.17 |
2.37 |
7.27 |
13.69 |
4.54 |
-8.14 |
10.45 |
6.23 |
1.12 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.87 |
1.61 |
1.60 |
1.40 |
1.43 |
1.27 |
1.16 |
1.04 |
1.02 |
1.00 |
0.92 |
| Accounts Receivable Turnover |
|
3.09 |
2.68 |
2.77 |
2.32 |
2.54 |
2.25 |
2.06 |
1.74 |
1.76 |
1.70 |
1.50 |
| Inventory Turnover |
|
28.21 |
33.38 |
34.54 |
37.11 |
42.38 |
45.16 |
42.02 |
45.30 |
43.66 |
45.80 |
32.21 |
| Fixed Asset Turnover |
|
46.43 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Accounts Payable Turnover |
|
4.05 |
3.28 |
3.15 |
2.54 |
2.89 |
2.41 |
2.08 |
1.75 |
1.76 |
1.67 |
1.46 |
| Days Sales Outstanding (DSO) |
|
118.28 |
136.06 |
131.67 |
157.60 |
143.48 |
162.34 |
177.23 |
210.17 |
206.89 |
214.41 |
243.38 |
| Days Inventory Outstanding (DIO) |
|
12.94 |
10.93 |
10.57 |
9.84 |
8.61 |
8.08 |
8.69 |
8.06 |
8.36 |
7.97 |
11.33 |
| Days Payable Outstanding (DPO) |
|
90.19 |
111.19 |
115.92 |
143.65 |
126.16 |
151.68 |
175.28 |
208.49 |
206.95 |
218.53 |
250.52 |
| Cash Conversion Cycle (CCC) |
|
41.03 |
35.80 |
26.32 |
23.78 |
25.93 |
18.74 |
10.64 |
9.74 |
8.30 |
3.85 |
4.19 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
2,055 |
2,408 |
2,258 |
2,586 |
2,536 |
2,375 |
2,230 |
2,621 |
2,426 |
2,652 |
2,631 |
| Invested Capital Turnover |
|
4.37 |
4.06 |
4.43 |
3.89 |
3.86 |
3.64 |
3.75 |
3.21 |
3.33 |
3.28 |
3.40 |
| Increase / (Decrease) in Invested Capital |
|
-214 |
295 |
345 |
528 |
481 |
-32 |
-28 |
35 |
-109 |
277 |
401 |
| Enterprise Value (EV) |
|
5,605 |
6,444 |
6,546 |
7,197 |
7,788 |
5,436 |
5,406 |
5,425 |
4,415 |
3,527 |
3,105 |
| Market Capitalization |
|
5,176 |
5,772 |
6,044 |
6,458 |
7,019 |
4,831 |
4,766 |
4,409 |
3,569 |
2,524 |
2,077 |
| Book Value per Share |
|
$45.71 |
$53.28 |
$53.86 |
$56.75 |
$54.20 |
$55.75 |
$50.06 |
$50.28 |
$50.23 |
$53.22 |
$51.70 |
| Tangible Book Value per Share |
|
$23.80 |
$20.93 |
$22.10 |
$15.79 |
$13.16 |
$14.19 |
$8.97 |
$9.60 |
$9.68 |
$1.71 |
$0.95 |
| Total Capital |
|
2,299 |
2,676 |
2,637 |
2,843 |
2,853 |
2,635 |
2,552 |
2,930 |
2,973 |
3,010 |
3,072 |
| Total Debt |
|
673 |
941 |
882 |
995 |
1,087 |
864 |
961 |
1,325 |
1,393 |
1,361 |
1,469 |
| Total Long-Term Debt |
|
324 |
593 |
550 |
663 |
754 |
531 |
961 |
1,325 |
1,393 |
1,361 |
1,469 |
| Net Debt |
|
429 |
672 |
502 |
739 |
769 |
605 |
639 |
1,016 |
846 |
1,003 |
1,028 |
| Capital Expenditures (CapEx) |
|
16 |
10 |
6.48 |
12 |
3.95 |
14 |
7.13 |
4.85 |
5.57 |
6.97 |
6.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
1,080 |
1,037 |
895 |
964 |
931 |
796 |
683 |
1,095 |
936 |
900 |
878 |
| Debt-free Net Working Capital (DFNWC) |
|
1,324 |
1,306 |
1,274 |
1,220 |
1,249 |
1,055 |
1,004 |
1,405 |
1,483 |
1,258 |
1,319 |
| Net Working Capital (NWC) |
|
975 |
958 |
942 |
888 |
916 |
722 |
1,004 |
1,405 |
1,483 |
1,258 |
1,319 |
| Net Nonoperating Expense (NNE) |
|
8.89 |
7.18 |
8.96 |
10 |
14 |
8.80 |
16 |
16 |
16 |
17 |
13 |
| Net Nonoperating Obligations (NNO) |
|
429 |
672 |
502 |
739 |
769 |
605 |
639 |
1,016 |
846 |
1,003 |
1,028 |
| Total Depreciation and Amortization (D&A) |
|
17 |
19 |
23 |
26 |
27 |
27 |
27 |
27 |
27 |
29 |
29 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
11.43% |
11.30% |
9.69% |
10.66% |
10.51% |
9.15% |
8.10% |
13.11% |
11.32% |
10.91% |
10.62% |
| Debt-free Net Working Capital to Revenue |
|
14.02% |
14.23% |
13.80% |
13.49% |
14.09% |
12.13% |
11.92% |
16.81% |
17.93% |
15.25% |
15.94% |
| Net Working Capital to Revenue |
|
10.33% |
10.44% |
10.21% |
9.82% |
10.34% |
8.30% |
11.92% |
16.81% |
17.93% |
15.25% |
15.94% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$1.85 |
$2.77 |
$2.06 |
$2.69 |
$1.81 |
$1.17 |
$0.24 |
$1.48 |
$1.62 |
$1.66 |
$0.97 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
32.57M |
32.99M |
32.60M |
32.57M |
32.22M |
32.29M |
31.84M |
31.78M |
31.37M |
31.49M |
30.79M |
| Adjusted Diluted Earnings per Share |
|
$1.62 |
$2.42 |
$1.74 |
$2.27 |
$1.52 |
$1.02 |
$0.22 |
$1.46 |
$1.62 |
$1.56 |
$0.97 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
37.20M |
37.24M |
38.44M |
38.57M |
38.33M |
38.14M |
34.68M |
32.12M |
31.54M |
32.35M |
30.86M |
| 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 |
|
32.58M |
32.59M |
32.56M |
32.59M |
31.76M |
31.78M |
31.93M |
31.47M |
30.98M |
31.00M |
30.20M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
75 |
102 |
79 |
101 |
79 |
57 |
47 |
66 |
73 |
84 |
47 |
| Normalized NOPAT Margin |
|
3.29% |
4.58% |
3.31% |
4.69% |
3.79% |
2.77% |
2.24% |
3.15% |
3.64% |
4.12% |
2.23% |
| Pre Tax Income Margin |
|
3.53% |
5.46% |
3.71% |
5.43% |
3.60% |
2.52% |
0.90% |
3.07% |
3.53% |
3.51% |
2.33% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
7.66 |
14.06 |
8.02 |
9.27 |
5.52 |
4.56 |
2.22 |
3.87 |
4.03 |
4.05 |
3.09 |
| NOPAT to Interest Expense |
|
5.76 |
10.45 |
6.05 |
6.88 |
4.33 |
3.13 |
1.52 |
2.83 |
2.88 |
2.92 |
1.84 |
| EBIT Less CapEx to Interest Expense |
|
6.34 |
12.97 |
7.51 |
8.41 |
5.28 |
3.58 |
1.76 |
3.65 |
3.79 |
3.76 |
2.84 |
| NOPAT Less CapEx to Interest Expense |
|
4.43 |
9.36 |
5.54 |
6.03 |
4.09 |
2.14 |
1.06 |
2.61 |
2.64 |
2.62 |
1.59 |
| 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 |
|
111.87% |
77.18% |
45.24% |
11.46% |
65.95% |
80.11% |
86.77% |
161.12% |
106.12% |
96.04% |
125.73% |