| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
61,251,018.00 |
- |
60,453,292.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
61,251,018.00 |
- |
60,453,292.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
1.40 |
- |
1.41 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
18.04% |
10.82% |
12.41% |
7.79% |
0.00% |
13.35% |
17.49% |
0.00% |
- |
13.35% |
9.09% |
| EBITDA Growth |
|
42.25% |
42.07% |
16.29% |
16.76% |
0.00% |
4.10% |
27.86% |
0.00% |
- |
4.10% |
36.37% |
| EBIT Growth |
|
44.25% |
46.60% |
15.65% |
13.96% |
0.00% |
-0.55% |
26.69% |
0.00% |
- |
-0.55% |
40.92% |
| NOPAT Growth |
|
41.77% |
48.65% |
16.13% |
14.00% |
0.00% |
1.77% |
25.85% |
0.00% |
- |
1.77% |
39.68% |
| Net Income Growth |
|
44.05% |
49.59% |
16.12% |
12.83% |
0.00% |
2.63% |
25.17% |
0.00% |
- |
2.63% |
39.38% |
| EPS Growth |
|
44.71% |
50.00% |
16.18% |
13.73% |
0.00% |
2.67% |
25.32% |
0.00% |
- |
2.67% |
43.43% |
| Operating Cash Flow Growth |
|
26.70% |
12.02% |
-40.62% |
-498.27% |
0.00% |
-28.57% |
83.96% |
0.00% |
- |
-28.57% |
33.96% |
| Free Cash Flow Firm Growth |
|
1,198.52% |
-331.33% |
-401.42% |
-802.19% |
0.00% |
46.71% |
65.28% |
131.66% |
- |
93.04% |
157.25% |
| Invested Capital Growth |
|
5.86% |
7.45% |
11.99% |
11.62% |
0.00% |
17.36% |
7.10% |
0.00% |
- |
10.38% |
4.80% |
| Revenue Q/Q Growth |
|
35.18% |
0.00% |
13.67% |
-10.54% |
-3.75% |
-13.54% |
17.82% |
-10.54% |
- |
0.00% |
12.50% |
| EBITDA Q/Q Growth |
|
123.05% |
0.00% |
6.81% |
-20.57% |
24.14% |
-31.23% |
31.18% |
-17.01% |
- |
0.00% |
46.00% |
| EBIT Q/Q Growth |
|
149.95% |
0.00% |
7.54% |
-26.72% |
48.29% |
-35.95% |
37.00% |
-26.72% |
- |
0.00% |
55.95% |
| NOPAT Q/Q Growth |
|
152.94% |
0.00% |
6.84% |
-28.48% |
47.23% |
-33.12% |
32.11% |
-28.48% |
- |
0.00% |
53.63% |
| Net Income Q/Q Growth |
|
140.46% |
0.00% |
5.70% |
-26.74% |
39.98% |
-30.62% |
28.91% |
-26.74% |
- |
0.00% |
51.51% |
| EPS Q/Q Growth |
|
141.18% |
0.00% |
5.33% |
-26.58% |
37.93% |
-30.63% |
28.57% |
-26.58% |
- |
0.00% |
54.35% |
| Operating Cash Flow Q/Q Growth |
|
13,005.47% |
0.00% |
9.19% |
-109.95% |
4,104.65% |
-80.58% |
181.21% |
-107.89% |
- |
0.00% |
137.63% |
| Free Cash Flow Firm Q/Q Growth |
|
177.76% |
0.00% |
-118.77% |
-19.95% |
100.00% |
55.86% |
87.03% |
-28.48% |
- |
0.00% |
-96.87% |
| Invested Capital Q/Q Growth |
|
-1.80% |
0.00% |
3.90% |
6.10% |
-12.02% |
6.66% |
-28.80% |
6.10% |
- |
0.00% |
1.75% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
40.53% |
41.15% |
37.87% |
41.45% |
38.05% |
41.10% |
39.93% |
41.45% |
- |
41.10% |
43.46% |
| EBITDA Margin |
|
16.55% |
13.02% |
12.23% |
10.86% |
14.01% |
11.96% |
13.31% |
10.86% |
- |
11.96% |
16.64% |
| Operating Margin |
|
15.05% |
11.10% |
10.51% |
8.60% |
13.26% |
9.74% |
11.33% |
8.60% |
- |
9.74% |
14.63% |
| EBIT Margin |
|
15.05% |
11.10% |
10.51% |
8.60% |
13.26% |
9.74% |
11.33% |
8.60% |
- |
9.74% |
14.63% |
| Profit (Net Income) Margin |
|
11.78% |
9.11% |
8.47% |
6.94% |
10.09% |
8.25% |
9.02% |
6.94% |
- |
8.25% |
11.53% |
| Tax Burden Percent |
|
74.77% |
76.22% |
75.72% |
73.91% |
73.38% |
78.00% |
75.22% |
73.91% |
- |
78.00% |
74.56% |
| Interest Burden Percent |
|
104.74% |
107.61% |
106.46% |
109.05% |
103.68% |
108.52% |
105.89% |
109.05% |
- |
108.52% |
105.66% |
| Effective Tax Rate |
|
25.23% |
23.78% |
24.28% |
26.09% |
26.62% |
22.00% |
24.78% |
26.09% |
- |
22.00% |
25.44% |
| Return on Invested Capital (ROIC) |
|
21.04% |
0.00% |
0.00% |
0.00% |
17.68% |
10.30% |
16.21% |
0.00% |
- |
0.00% |
22.42% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
19.92% |
0.00% |
0.00% |
0.00% |
17.18% |
14.24% |
15.37% |
0.00% |
- |
0.00% |
21.47% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-4.31% |
0.00% |
0.00% |
0.00% |
-4.00% |
0.83% |
-3.69% |
0.00% |
- |
0.00% |
-5.62% |
| Return on Equity (ROE) |
|
16.73% |
0.00% |
0.00% |
0.00% |
13.68% |
11.13% |
12.52% |
0.00% |
- |
0.00% |
16.80% |
| Cash Return on Invested Capital (CROIC) |
|
9.46% |
-7.18% |
-11.31% |
-10.98% |
0.00% |
-5.07% |
8.74% |
0.00% |
- |
-9.87% |
14.31% |
| Operating Return on Assets (OROA) |
|
14.59% |
0.00% |
0.00% |
0.00% |
12.15% |
9.08% |
10.68% |
0.00% |
- |
0.00% |
14.02% |
| Return on Assets (ROA) |
|
11.42% |
0.00% |
0.00% |
0.00% |
9.24% |
7.69% |
8.51% |
0.00% |
- |
0.00% |
11.05% |
| Return on Common Equity (ROCE) |
|
16.73% |
0.00% |
0.00% |
0.00% |
13.68% |
11.13% |
12.52% |
0.00% |
- |
0.00% |
16.80% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
73 |
43 |
46 |
33 |
48 |
44 |
58 |
33 |
82 |
44 |
81 |
| NOPAT Margin |
|
11.25% |
8.46% |
7.95% |
6.36% |
9.73% |
7.60% |
8.52% |
6.36% |
- |
7.60% |
10.91% |
| Net Nonoperating Expense Percent (NNEP) |
|
1.12% |
1.07% |
0.90% |
1.05% |
0.51% |
-3.94% |
0.84% |
0.98% |
- |
0.99% |
0.95% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
4.84% |
- |
- |
2.03% |
3.21% |
1.92% |
3.24% |
2.03% |
4.33% |
2.53% |
4.26% |
| Cost of Revenue to Revenue |
|
59.47% |
58.85% |
62.13% |
58.55% |
61.95% |
58.90% |
60.07% |
58.55% |
- |
58.90% |
56.54% |
| SG&A Expenses to Revenue |
|
24.05% |
27.99% |
25.19% |
29.85% |
24.12% |
28.58% |
25.82% |
29.85% |
- |
28.58% |
26.60% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
25.48% |
30.04% |
27.36% |
32.84% |
24.80% |
31.35% |
28.60% |
32.84% |
- |
31.35% |
28.83% |
| Earnings before Interest and Taxes (EBIT) |
|
98 |
56 |
61 |
45 |
66 |
56 |
77 |
45 |
109 |
56 |
108 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
107 |
66 |
71 |
56 |
70 |
69 |
90 |
56 |
124 |
69 |
123 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
3.07 |
3.08 |
3.71 |
3.53 |
3.07 |
3.93 |
0.00 |
3.53 |
- |
0.00 |
2.34 |
| Price to Tangible Book Value (P/TBV) |
|
5.55 |
5.50 |
6.45 |
6.06 |
5.55 |
6.44 |
0.00 |
6.06 |
- |
0.00 |
3.64 |
| Price to Revenue (P/Rev) |
|
2.20 |
0.00 |
0.00 |
0.00 |
2.20 |
2.90 |
0.00 |
0.00 |
- |
0.00 |
1.59 |
| Price to Earnings (P/E) |
|
25.48 |
0.00 |
0.00 |
0.00 |
25.48 |
33.79 |
0.00 |
0.00 |
- |
0.00 |
16.23 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
0.00% |
| Earnings Yield |
|
3.92% |
0.00% |
0.00% |
0.00% |
3.92% |
2.96% |
0.00% |
0.00% |
- |
0.00% |
6.16% |
| Enterprise Value to Invested Capital (EV/IC) |
|
3.69 |
3.67 |
4.48 |
4.11 |
3.69 |
3.72 |
0.00 |
4.11 |
- |
0.00 |
2.83 |
| Enterprise Value to Revenue (EV/Rev) |
|
2.03 |
0.00 |
0.00 |
0.00 |
2.03 |
2.96 |
0.00 |
0.00 |
- |
0.00 |
1.41 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
16.24 |
0.00 |
0.00 |
0.00 |
16.24 |
23.38 |
0.00 |
0.00 |
- |
0.00 |
9.81 |
| Enterprise Value to EBIT (EV/EBIT) |
|
18.75 |
0.00 |
0.00 |
0.00 |
18.75 |
27.79 |
0.00 |
0.00 |
- |
0.00 |
11.49 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
25.06 |
0.00 |
0.00 |
0.00 |
25.06 |
36.78 |
0.00 |
0.00 |
- |
0.00 |
15.25 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
16.79 |
0.00 |
0.00 |
0.00 |
16.79 |
32.07 |
0.00 |
0.00 |
- |
0.00 |
11.55 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
40.15 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
20.24 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.32 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.32 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
| Financial Leverage |
|
-0.22 |
-0.21 |
-0.22 |
-0.18 |
-0.23 |
0.06 |
-0.24 |
-0.19 |
- |
-0.23 |
-0.26 |
| Leverage Ratio |
|
1.51 |
1.51 |
1.51 |
1.53 |
1.52 |
1.54 |
1.53 |
1.53 |
- |
1.54 |
1.58 |
| Compound Leverage Factor |
|
1.58 |
1.62 |
1.60 |
1.66 |
1.58 |
1.67 |
1.62 |
1.67 |
- |
1.67 |
1.67 |
| Debt to Total Capital |
|
0.11% |
0.11% |
0.10% |
0.10% |
0.11% |
24.09% |
0.08% |
0.10% |
- |
0.09% |
0.12% |
| Short-Term Debt to Total Capital |
|
0.04% |
0.04% |
0.04% |
0.04% |
0.04% |
0.02% |
0.03% |
0.04% |
- |
0.03% |
0.04% |
| Long-Term Debt to Total Capital |
|
0.07% |
0.07% |
0.06% |
0.06% |
0.07% |
24.06% |
0.05% |
0.06% |
- |
0.05% |
0.07% |
| 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 |
|
99.89% |
99.89% |
99.90% |
99.90% |
99.89% |
75.91% |
99.92% |
99.90% |
- |
99.91% |
99.88% |
| Debt to EBITDA |
|
0.01 |
0.00 |
0.00 |
0.00 |
0.01 |
1.85 |
0.00 |
0.00 |
- |
0.00 |
0.01 |
| Net Debt to EBITDA |
|
-1.34 |
0.00 |
0.00 |
0.00 |
-1.34 |
0.45 |
-1.45 |
0.00 |
- |
0.00 |
-1.26 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.85 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
| Debt to NOPAT |
|
0.01 |
0.00 |
0.00 |
0.00 |
0.01 |
2.92 |
0.01 |
0.00 |
- |
0.00 |
0.01 |
| Net Debt to NOPAT |
|
-2.06 |
0.00 |
0.00 |
0.00 |
-2.06 |
0.71 |
-2.29 |
0.00 |
- |
0.00 |
-1.96 |
| Long-Term Debt to NOPAT |
|
0.01 |
0.00 |
0.00 |
0.00 |
0.01 |
2.91 |
0.00 |
0.00 |
- |
0.00 |
0.01 |
| Altman Z-Score |
|
5.59 |
4.74 |
5.65 |
5.10 |
5.54 |
6.12 |
0.00 |
0.00 |
- |
0.00 |
4.40 |
| 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 |
|
2.76 |
2.83 |
3.01 |
2.91 |
2.76 |
2.87 |
2.63 |
2.91 |
- |
2.87 |
2.23 |
| Quick Ratio |
|
1.13 |
1.10 |
1.19 |
0.97 |
1.13 |
1.07 |
0.87 |
0.97 |
- |
1.07 |
0.47 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
8.96 |
-40 |
-87 |
-104 |
0.00 |
-232 |
-30 |
33 |
23 |
-80 |
17 |
| Operating Cash Flow to CapEx |
|
333.99% |
150.36% |
114.87% |
-14.09% |
622.05% |
107.42% |
306.48% |
-14.09% |
- |
107.42% |
250.17% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.97 |
0.00 |
0.00 |
0.00 |
0.92 |
0.93 |
0.94 |
0.00 |
- |
0.00 |
0.96 |
| Accounts Receivable Turnover |
|
914.80 |
0.00 |
0.00 |
0.00 |
945.87 |
1,433.61 |
1,628.85 |
0.00 |
- |
0.00 |
581.23 |
| Inventory Turnover |
|
2.60 |
0.00 |
0.00 |
0.00 |
2.51 |
2.45 |
2.48 |
0.00 |
- |
0.00 |
2.43 |
| Fixed Asset Turnover |
|
9.43 |
0.00 |
0.00 |
0.00 |
7.79 |
7.44 |
7.31 |
0.00 |
- |
0.00 |
7.16 |
| Accounts Payable Turnover |
|
11.64 |
0.00 |
0.00 |
0.00 |
9.92 |
11.58 |
9.79 |
0.00 |
- |
0.00 |
9.16 |
| Days Sales Outstanding (DSO) |
|
0.40 |
0.00 |
0.00 |
0.00 |
0.39 |
0.25 |
0.22 |
0.00 |
- |
0.00 |
0.63 |
| Days Inventory Outstanding (DIO) |
|
140.27 |
0.00 |
0.00 |
0.00 |
145.33 |
148.78 |
147.44 |
0.00 |
- |
0.00 |
150.18 |
| Days Payable Outstanding (DPO) |
|
31.36 |
0.00 |
0.00 |
0.00 |
36.81 |
31.52 |
37.28 |
0.00 |
- |
0.00 |
39.83 |
| Cash Conversion Cycle (CCC) |
|
109.30 |
0.00 |
0.00 |
0.00 |
108.91 |
117.52 |
110.38 |
0.00 |
- |
0.00 |
110.98 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
1,157 |
1,193 |
1,239 |
1,315 |
1,157 |
1,864 |
1,327 |
1,315 |
1,327 |
1,316 |
1,391 |
| Invested Capital Turnover |
|
1.87 |
0.00 |
0.00 |
0.00 |
1.82 |
1.36 |
1.90 |
0.00 |
- |
0.00 |
2.06 |
| Increase / (Decrease) in Invested Capital |
|
64 |
83 |
133 |
137 |
0.00 |
276 |
88 |
0.00 |
59 |
124 |
64 |
| Enterprise Value (EV) |
|
4,272 |
4,373 |
5,549 |
5,402 |
4,272 |
6,926 |
0.00 |
5,402 |
- |
0.00 |
3,937 |
| Market Capitalization |
|
4,624 |
4,713 |
5,901 |
5,704 |
4,624 |
6,792 |
0.00 |
5,704 |
- |
0.00 |
4,442 |
| Book Value per Share |
|
$24.49 |
$24.97 |
$25.99 |
$26.36 |
$24.49 |
$28.20 |
$29.11 |
$26.36 |
$30.79 |
$28.20 |
$31.36 |
| Tangible Book Value per Share |
|
$13.52 |
$13.97 |
$14.95 |
$15.35 |
$13.52 |
$17.19 |
$18.10 |
$15.35 |
$19.78 |
$17.19 |
$20.18 |
| Total Capital |
|
1,510 |
1,534 |
1,592 |
1,619 |
1,510 |
2,279 |
1,787 |
1,619 |
1,890 |
1,731 |
1,898 |
| Total Debt |
|
1.66 |
1.68 |
1.57 |
1.62 |
1.66 |
549 |
1.43 |
1.62 |
1.54 |
1.49 |
2.23 |
| Total Long-Term Debt |
|
1.02 |
1.08 |
0.98 |
1.00 |
1.02 |
548 |
0.91 |
1.00 |
0.97 |
0.93 |
1.42 |
| Net Debt |
|
-352 |
-340 |
-352 |
-302 |
-352 |
134 |
-459 |
-302 |
-561 |
-413 |
-505 |
| Capital Expenditures (CapEx) |
|
43 |
27 |
38 |
31 |
28 |
27 |
26 |
31 |
18 |
27 |
43 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
203 |
227 |
245 |
303 |
203 |
281 |
283 |
303 |
268 |
281 |
319 |
| Debt-free Net Working Capital (DFNWC) |
|
557 |
569 |
598 |
607 |
557 |
651 |
600 |
607 |
564 |
651 |
506 |
| Net Working Capital (NWC) |
|
556 |
568 |
598 |
607 |
556 |
650 |
599 |
607 |
564 |
650 |
505 |
| Net Nonoperating Expense (NNE) |
|
-3.46 |
-3.28 |
-2.97 |
-2.98 |
-1.78 |
-3.73 |
-3.41 |
-2.98 |
-3.66 |
-3.73 |
-4.58 |
| Net Nonoperating Obligations (NNO) |
|
-352 |
-340 |
-352 |
-302 |
-352 |
134 |
-459 |
-302 |
-561 |
-413 |
-505 |
| Total Depreciation and Amortization (D&A) |
|
9.72 |
9.76 |
10 |
12 |
3.76 |
13 |
14 |
12 |
15 |
13 |
15 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
9.67% |
0.00% |
0.00% |
0.00% |
9.67% |
12.02% |
11.59% |
0.00% |
- |
0.00% |
11.41% |
| Debt-free Net Working Capital to Revenue |
|
26.47% |
0.00% |
0.00% |
0.00% |
26.47% |
27.82% |
24.58% |
0.00% |
- |
0.00% |
18.12% |
| Net Working Capital to Revenue |
|
26.44% |
0.00% |
0.00% |
0.00% |
26.44% |
27.79% |
24.56% |
0.00% |
- |
0.00% |
18.09% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$1.24 |
$0.76 |
$0.80 |
$0.59 |
$0.79 |
$0.78 |
$1.00 |
$0.59 |
$1.39 |
$0.78 |
$1.42 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
61.74M |
61.38M |
61.31M |
61.33M |
61.74M |
61.34M |
61.34M |
61.33M |
61.32M |
61.34M |
60.10M |
| Adjusted Diluted Earnings per Share |
|
$1.23 |
$0.75 |
$0.79 |
$0.58 |
$0.80 |
$0.77 |
$0.99 |
$0.58 |
$1.38 |
$0.77 |
$1.42 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
62.07M |
61.74M |
61.72M |
61.76M |
62.07M |
61.82M |
61.80M |
61.76M |
61.77M |
61.82M |
60.24M |
| 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 |
|
61.37M |
61.21M |
61.35M |
61.28M |
61.37M |
0.00 |
0.00 |
61.28M |
0.00 |
0.00 |
59.40M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
74 |
45 |
49 |
38 |
48 |
49 |
65 |
38 |
84 |
49 |
85 |
| Normalized NOPAT Margin |
|
11.44% |
8.87% |
8.56% |
7.38% |
9.67% |
8.50% |
9.51% |
7.38% |
- |
8.50% |
11.43% |
| Pre Tax Income Margin |
|
15.76% |
11.95% |
11.18% |
9.38% |
13.74% |
10.57% |
11.99% |
9.38% |
- |
10.57% |
15.46% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
| 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 |
|
28.96% |
0.00% |
0.00% |
0.00% |
28.96% |
22.44% |
23.53% |
0.00% |
- |
0.00% |
66.73% |