| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
61,443,621.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
61,443,621.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
1.03 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
0.00% |
10.13% |
7.50% |
0.00% |
-1.83% |
7.12% |
12.11% |
10.92% |
6.63% |
| EBITDA Growth |
|
0.00% |
0.00% |
0.00% |
22.19% |
19.74% |
0.00% |
16.87% |
-1.00% |
10.44% |
-17.83% |
-3.68% |
| EBIT Growth |
|
0.00% |
0.00% |
0.00% |
36.41% |
28.94% |
0.00% |
20.92% |
-10.19% |
10.82% |
-33.76% |
-8.93% |
| NOPAT Growth |
|
0.00% |
0.00% |
0.00% |
32.46% |
38.55% |
0.00% |
18.22% |
-3.49% |
-10.41% |
-8.85% |
-10.00% |
| Net Income Growth |
|
0.00% |
0.00% |
0.00% |
65.52% |
59.60% |
0.00% |
18.21% |
-32.94% |
-18.34% |
-44.52% |
-17.53% |
| EPS Growth |
|
0.00% |
0.00% |
0.00% |
62.50% |
58.33% |
0.00% |
17.92% |
-32.69% |
-18.42% |
-45.04% |
-17.60% |
| Operating Cash Flow Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.85% |
-5.12% |
-6.52% |
5.60% |
-10.59% |
3.93% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
94.31% |
94.31% |
0.00% |
95.32% |
| Invested Capital Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
6.56% |
6.75% |
6.20% |
6.17% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
8.20% |
0.00% |
-26.56% |
12.91% |
7.06% |
20.11% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
13.41% |
0.00% |
-35.12% |
19.80% |
-15.62% |
46.86% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
23.46% |
0.00% |
-52.69% |
40.29% |
-26.20% |
85.94% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
69.80% |
0.00% |
-49.66% |
24.49% |
72.76% |
-16.88% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
72.05% |
0.00% |
-72.41% |
80.11% |
16.89% |
41.99% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
72.37% |
0.00% |
-72.00% |
77.14% |
16.13% |
43.06% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
159.48% |
0.00% |
0.00% |
-47.62% |
144.11% |
-62.05% |
117.62% |
-55.65% |
183.75% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
100.00% |
0.00% |
94.53% |
-1.20% |
21.38% |
-7.43% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
2.85% |
0.00% |
1.61% |
1.75% |
2.32% |
0.36% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
57.86% |
55.72% |
51.84% |
58.16% |
58.35% |
58.46% |
58.23% |
59.85% |
60.96% |
49.04% |
55.76% |
| EBITDA Margin |
|
35.13% |
34.86% |
34.57% |
38.98% |
38.82% |
41.04% |
41.16% |
36.36% |
38.57% |
30.40% |
37.18% |
| Operating Margin |
|
15.70% |
17.33% |
21.48% |
19.26% |
19.68% |
24.55% |
26.73% |
17.74% |
20.75% |
14.49% |
22.93% |
| EBIT Margin |
|
17.10% |
18.61% |
22.38% |
21.18% |
22.32% |
25.47% |
27.57% |
17.76% |
22.07% |
15.21% |
23.55% |
| Profit (Net Income) Margin |
|
6.58% |
9.14% |
13.69% |
9.89% |
13.56% |
21.57% |
16.49% |
6.19% |
9.88% |
10.79% |
12.75% |
| Tax Burden Percent |
|
89.91% |
94.53% |
86.30% |
88.18% |
107.26% |
134.92% |
83.50% |
86.26% |
81.31% |
187.87% |
82.14% |
| Interest Burden Percent |
|
42.81% |
51.93% |
70.88% |
52.97% |
56.65% |
62.76% |
71.62% |
40.43% |
55.07% |
37.75% |
65.93% |
| Effective Tax Rate |
|
10.09% |
5.47% |
13.70% |
11.82% |
-7.26% |
-34.92% |
16.50% |
13.74% |
18.69% |
-87.87% |
17.86% |
| Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
8.47% |
11.30% |
3.99% |
4.45% |
7.18% |
5.04% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
7.06% |
9.51% |
2.96% |
3.58% |
5.07% |
4.11% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
7.57% |
10.02% |
3.13% |
3.90% |
5.72% |
4.57% |
| Return on Equity (ROE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
16.04% |
21.32% |
7.12% |
8.35% |
12.90% |
9.61% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-0.70% |
0.00% |
0.00% |
0.00% |
-0.86% |
-0.99% |
| Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
4.94% |
5.12% |
3.42% |
4.29% |
2.98% |
4.63% |
| Return on Assets (ROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
4.19% |
3.06% |
1.19% |
1.92% |
2.11% |
2.51% |
| Return on Common Equity (ROCE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
16.04% |
21.32% |
7.12% |
8.35% |
12.90% |
9.61% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
8.15% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
41 |
53 |
88 |
54 |
73 |
124 |
104 |
52 |
65 |
113 |
94 |
| NOPAT Margin |
|
14.12% |
16.38% |
18.53% |
16.98% |
21.11% |
33.13% |
22.32% |
15.30% |
16.87% |
27.22% |
18.84% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
1.58% |
1.77% |
1.41% |
1.78% |
1.04% |
0.87% |
2.10% |
0.94% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
0.95% |
- |
2.08% |
1.73% |
0.86% |
1.06% |
1.78% |
1.48% |
| Cost of Revenue to Revenue |
|
42.14% |
44.28% |
48.16% |
41.84% |
41.65% |
41.54% |
41.77% |
40.15% |
39.04% |
50.96% |
44.24% |
| SG&A Expenses to Revenue |
|
10.31% |
9.14% |
8.51% |
9.78% |
10.12% |
8.24% |
8.86% |
9.85% |
12.07% |
8.79% |
9.27% |
| 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 |
|
42.16% |
38.39% |
30.37% |
38.91% |
38.67% |
33.90% |
31.50% |
42.11% |
40.21% |
34.55% |
32.83% |
| Earnings before Interest and Taxes (EBIT) |
|
50 |
60 |
106 |
68 |
77 |
95 |
129 |
61 |
85 |
63 |
117 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
102 |
112 |
164 |
125 |
134 |
153 |
192 |
125 |
149 |
126 |
185 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
1.05 |
0.00 |
1.10 |
1.23 |
1.09 |
1.25 |
1.37 |
1.39 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
1.21 |
0.00 |
1.25 |
1.40 |
1.25 |
1.43 |
1.57 |
1.60 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2.07 |
2.36 |
2.06 |
2.29 |
2.46 |
2.47 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
13.97 |
15.05 |
13.96 |
16.59 |
21.90 |
24.20 |
| Dividend Yield |
|
4.88% |
0.00% |
5.30% |
5.34% |
0.00% |
5.09% |
4.51% |
5.11% |
4.49% |
4.09% |
4.02% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
7.16% |
6.64% |
7.16% |
6.03% |
4.57% |
4.13% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
1.03 |
0.00 |
1.05 |
1.11 |
1.04 |
1.12 |
1.17 |
1.18 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
4.09 |
4.39 |
4.13 |
4.38 |
4.58 |
4.55 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
10.71 |
10.89 |
10.43 |
11.09 |
12.45 |
12.76 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
17.89 |
17.91 |
17.45 |
18.56 |
21.81 |
22.86 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
18.36 |
18.71 |
17.85 |
19.79 |
23.43 |
24.39 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
13.90 |
0.00 |
15.24 |
16.57 |
16.01 |
17.12 |
18.69 |
18.63 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.00 |
1.03 |
1.05 |
1.08 |
1.08 |
1.11 |
1.15 |
1.19 |
1.18 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.92 |
0.91 |
0.94 |
1.08 |
1.05 |
1.06 |
1.10 |
1.09 |
| Financial Leverage |
|
0.00 |
0.00 |
0.00 |
1.02 |
1.05 |
1.07 |
1.05 |
1.06 |
1.09 |
1.13 |
1.11 |
| Leverage Ratio |
|
0.00 |
0.00 |
0.00 |
2.75 |
2.79 |
2.76 |
2.80 |
2.79 |
2.84 |
2.87 |
2.87 |
| Compound Leverage Factor |
|
0.00 |
0.00 |
0.00 |
1.46 |
1.58 |
1.73 |
2.00 |
1.13 |
1.56 |
1.08 |
1.89 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
50.76% |
51.31% |
52.00% |
51.94% |
52.55% |
53.39% |
54.35% |
54.13% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
5.70% |
6.91% |
6.72% |
0.00% |
2.64% |
4.13% |
4.03% |
4.02% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
45.07% |
44.39% |
45.28% |
51.94% |
49.92% |
49.27% |
50.32% |
50.11% |
| 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 |
|
0.00% |
0.00% |
0.00% |
49.24% |
48.69% |
48.00% |
48.06% |
47.45% |
46.61% |
45.65% |
45.87% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
5.35 |
5.16 |
5.27 |
5.33 |
5.81 |
5.87 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
5.30 |
5.03 |
5.23 |
5.28 |
5.75 |
5.82 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
4.66 |
5.16 |
5.01 |
4.92 |
5.37 |
5.43 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
9.17 |
8.87 |
9.02 |
9.51 |
10.92 |
11.22 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
9.08 |
8.65 |
8.94 |
9.42 |
10.83 |
11.13 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
7.99 |
8.87 |
8.57 |
8.77 |
10.11 |
10.39 |
| Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.69 |
0.82 |
0.71 |
0.74 |
0.76 |
0.78 |
| 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 |
|
0.00 |
0.00 |
0.00 |
0.52 |
0.45 |
0.52 |
1.19 |
0.75 |
0.65 |
0.72 |
0.70 |
| Quick Ratio |
|
0.00 |
0.00 |
0.00 |
0.22 |
0.18 |
0.24 |
0.61 |
0.29 |
0.24 |
0.31 |
0.28 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
0.00 |
0.00 |
-5,616 |
-5,687 |
0.00 |
-5,843 |
-320 |
-323 |
-254 |
-273 |
| Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
148.66% |
0.00% |
0.00% |
42.25% |
166.51% |
45.17% |
82.49% |
37.47% |
137.33% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-176.20 |
-170.29 |
0.00 |
-160.03 |
-8.81 |
-8.43 |
-6.48 |
-6.84 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
5.22 |
0.00 |
0.00 |
1.77 |
4.20 |
1.61 |
3.30 |
1.43 |
3.99 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
1.71 |
0.00 |
0.00 |
-2.42 |
1.68 |
-1.95 |
-0.70 |
-2.39 |
1.09 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.19 |
0.19 |
0.19 |
0.19 |
0.20 |
0.20 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
7.57 |
8.03 |
10.04 |
10.35 |
8.10 |
8.49 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
5.57 |
5.25 |
5.25 |
4.98 |
5.44 |
5.68 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.24 |
0.23 |
0.24 |
0.24 |
0.25 |
0.25 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
5.60 |
7.10 |
6.83 |
6.82 |
5.75 |
6.85 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
48.22 |
45.47 |
36.36 |
35.26 |
45.04 |
43.00 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
65.50 |
69.55 |
69.47 |
73.31 |
67.11 |
64.31 |
| Days Payable Outstanding (DPO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
65.13 |
51.44 |
53.47 |
53.51 |
63.43 |
53.30 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
48.59 |
63.58 |
52.36 |
55.05 |
48.73 |
54.01 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
0.00 |
0.00 |
5,671 |
5,760 |
5,924 |
5,947 |
6,043 |
6,149 |
6,291 |
6,314 |
| Invested Capital Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.26 |
0.51 |
0.26 |
0.26 |
0.26 |
0.27 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
0.00 |
0.00 |
5,671 |
5,760 |
0.00 |
5,947 |
372 |
389 |
367 |
367 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
5,824 |
0.00 |
6,198 |
6,603 |
6,313 |
6,868 |
7,371 |
7,461 |
| Market Capitalization |
|
0.00 |
0.00 |
0.00 |
2,960 |
0.00 |
3,132 |
3,552 |
3,149 |
3,599 |
3,966 |
4,056 |
| Book Value per Share |
|
$0.00 |
$0.00 |
$0.00 |
$45.80 |
$45.94 |
$46.61 |
$47.23 |
$46.92 |
$46.91 |
$46.99 |
$47.34 |
| Tangible Book Value per Share |
|
$0.00 |
$0.00 |
$0.00 |
$39.97 |
$40.11 |
$40.78 |
$41.40 |
$41.09 |
$40.92 |
$41.01 |
$41.36 |
| Total Capital |
|
0.00 |
0.00 |
0.00 |
5,702 |
5,784 |
5,953 |
6,027 |
6,069 |
6,179 |
6,322 |
6,341 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
2,894 |
2,968 |
3,095 |
3,131 |
3,190 |
3,299 |
3,436 |
3,433 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
2,570 |
2,568 |
2,695 |
3,131 |
3,030 |
3,044 |
3,181 |
3,178 |
| Net Debt |
|
0.00 |
0.00 |
0.00 |
2,863 |
2,940 |
3,066 |
3,051 |
3,163 |
3,269 |
3,405 |
3,405 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
109 |
0.00 |
0.00 |
149 |
92 |
129 |
154 |
150 |
116 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
0.00 |
0.00 |
-42 |
-73 |
-13 |
-4.88 |
-0.94 |
-16 |
31 |
9.63 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
0.00 |
0.00 |
-11 |
-45 |
16 |
75 |
26 |
14 |
61 |
37 |
| Net Working Capital (NWC) |
|
0.00 |
0.00 |
0.00 |
-336 |
-445 |
-384 |
75 |
-134 |
-241 |
-194 |
-218 |
| Net Nonoperating Expense (NNE) |
|
22 |
23 |
23 |
23 |
26 |
43 |
27 |
31 |
27 |
68 |
30 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
0.00 |
0.00 |
2,863 |
2,943 |
3,066 |
3,051 |
3,163 |
3,269 |
3,405 |
3,405 |
| Total Depreciation and Amortization (D&A) |
|
52 |
52 |
58 |
57 |
57 |
58 |
63 |
64 |
64 |
63 |
68 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-0.86% |
-0.32% |
-0.06% |
-1.03% |
1.91% |
0.59% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
1.05% |
5.00% |
1.68% |
0.91% |
3.82% |
2.27% |
| Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-25.37% |
5.00% |
-8.79% |
-15.33% |
-12.02% |
-13.27% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.52 |
$0.76 |
$1.32 |
$1.25 |
$0.35 |
$0.62 |
$0.73 |
$1.03 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
61.29M |
61.30M |
61.29M |
61.34M |
61.38M |
61.40M |
61.38M |
61.46M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.52 |
$0.76 |
$1.31 |
$1.25 |
$0.35 |
$0.62 |
$0.72 |
$1.03 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
61.30M |
61.31M |
61.33M |
61.38M |
61.39M |
61.41M |
61.44M |
61.51M |
| 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 |
|
0.00 |
0.00 |
0.00 |
61.30M |
61.31M |
61.33M |
61.38M |
61.39M |
61.41M |
61.44M |
61.51M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
41 |
53 |
88 |
54 |
48 |
64 |
104 |
52 |
65 |
42 |
94 |
| Normalized NOPAT Margin |
|
14.12% |
16.38% |
18.53% |
16.98% |
13.78% |
17.19% |
22.32% |
15.30% |
16.87% |
10.14% |
18.84% |
| Pre Tax Income Margin |
|
7.32% |
9.66% |
15.87% |
11.22% |
12.65% |
15.99% |
19.75% |
7.18% |
12.15% |
5.74% |
15.53% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
1.75 |
2.08 |
3.43 |
2.13 |
2.31 |
2.69 |
3.52 |
1.68 |
2.23 |
1.61 |
2.94 |
| NOPAT to Interest Expense |
|
1.44 |
1.83 |
2.84 |
1.70 |
2.18 |
3.49 |
2.85 |
1.45 |
1.70 |
2.87 |
2.35 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
-0.08 |
0.00 |
0.00 |
-1.51 |
1.00 |
-1.88 |
-1.78 |
-2.22 |
0.03 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
-0.67 |
0.00 |
0.00 |
-0.71 |
0.33 |
-2.11 |
-2.30 |
-0.95 |
-0.56 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
70.76% |
67.50% |
70.93% |
74.06% |
89.12% |
96.73% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
70.76% |
67.50% |
70.93% |
74.06% |
89.12% |
96.73% |