| DEI Shares Outstanding |
|
19,952,300.00 |
18,422,425.00 |
16,951,770.00 |
15,434,279.00 |
14,193,253.00 |
14,103,570.00 |
28,165,273.00 |
- |
- |
- |
27,374,968.00 |
| DEI Adjusted Shares Outstanding |
|
39,904,600.00 |
36,844,850.00 |
33,903,540.00 |
30,868,558.00 |
28,386,506.00 |
28,207,140.00 |
28,165,273.00 |
- |
- |
- |
27,374,968.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
0.72 |
0.64 |
0.56 |
1.24 |
1.51 |
0.57 |
5.50 |
- |
- |
- |
1.91 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
4.66% |
1.74% |
1.80% |
1.03% |
0.67% |
-5.77% |
36.20% |
-5.12% |
-6.84% |
2.30% |
-5.62% |
| EBITDA Growth |
|
12.59% |
-11.62% |
7.65% |
8.92% |
-1.49% |
-46.63% |
496.13% |
-25.07% |
-27.91% |
-0.07% |
-17.27% |
| EBIT Growth |
|
11.42% |
-18.70% |
-0.56% |
31.99% |
8.94% |
-59.67% |
849.71% |
-29.48% |
-36.15% |
-2.52% |
-26.76% |
| NOPAT Growth |
|
12.60% |
-18.12% |
-19.22% |
97.51% |
12.76% |
-61.82% |
856.69% |
-29.42% |
-34.89% |
-3.31% |
-28.13% |
| Net Income Growth |
|
12.69% |
-18.25% |
-19.49% |
101.42% |
12.53% |
-62.74% |
868.55% |
-28.93% |
-33.36% |
0.57% |
-29.14% |
| EPS Growth |
|
14.17% |
-11.72% |
-10.16% |
113.04% |
12.53% |
-62.74% |
867.86% |
-26.94% |
-32.32% |
0.00% |
-29.10% |
| Operating Cash Flow Growth |
|
1.56% |
8.94% |
-36.75% |
83.75% |
-9.70% |
-5.30% |
133.29% |
-65.90% |
143.38% |
-16.39% |
-30.53% |
| Free Cash Flow Firm Growth |
|
13.37% |
39.69% |
-58.70% |
271.47% |
-25.08% |
8.11% |
-19.38% |
-184.95% |
287.78% |
-75.35% |
8.46% |
| Invested Capital Growth |
|
0.43% |
-5.55% |
1.22% |
-8.35% |
-0.82% |
-13.51% |
57.20% |
44.50% |
2.06% |
11.38% |
6.29% |
| Revenue Q/Q Growth |
|
0.62% |
0.05% |
0.89% |
-0.83% |
0.51% |
1.46% |
4.68% |
-1.76% |
-0.89% |
-1.41% |
-0.78% |
| EBITDA Q/Q Growth |
|
3.81% |
-11.47% |
10.55% |
1.97% |
3.32% |
17.19% |
8.81% |
1.37% |
-5.92% |
-4.10% |
-2.31% |
| EBIT Q/Q Growth |
|
4.40% |
-17.49% |
4.59% |
2.74% |
6.44% |
36.00% |
9.12% |
0.54% |
-8.53% |
-6.11% |
-4.43% |
| NOPAT Q/Q Growth |
|
4.32% |
-17.72% |
-13.59% |
15.15% |
5.69% |
34.15% |
9.25% |
0.63% |
-8.55% |
-4.42% |
-5.92% |
| Net Income Q/Q Growth |
|
4.33% |
-17.79% |
-13.56% |
15.96% |
5.21% |
32.92% |
9.28% |
0.93% |
-7.67% |
-1.15% |
-9.69% |
| EPS Q/Q Growth |
|
5.07% |
-16.88% |
-14.18% |
12.39% |
5.21% |
32.92% |
7.75% |
-0.25% |
-7.90% |
-1.47% |
-9.52% |
| Operating Cash Flow Q/Q Growth |
|
-6.66% |
12.50% |
-21.35% |
7.20% |
3.96% |
62.20% |
-19.49% |
8.79% |
21.73% |
-7.94% |
-12.85% |
| Free Cash Flow Firm Q/Q Growth |
|
-12.89% |
30.24% |
-43.11% |
13.65% |
5.27% |
112.04% |
-75.36% |
69.49% |
65.71% |
-42.28% |
-24.00% |
| Invested Capital Q/Q Growth |
|
-8.30% |
-13.10% |
-10.22% |
-11.76% |
-11.82% |
-20.60% |
32.64% |
0.99% |
-5.34% |
-3.43% |
-2.88% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
29.52% |
28.89% |
29.07% |
30.01% |
30.09% |
28.66% |
39.60% |
37.09% |
35.84% |
35.65% |
36.57% |
| EBITDA Margin |
|
7.08% |
6.15% |
6.51% |
7.02% |
6.87% |
3.89% |
17.02% |
13.44% |
10.40% |
10.16% |
8.91% |
| Operating Margin |
|
4.74% |
3.79% |
3.70% |
4.83% |
5.23% |
2.24% |
15.61% |
11.60% |
7.95% |
7.58% |
5.88% |
| EBIT Margin |
|
4.74% |
3.79% |
3.70% |
4.83% |
5.23% |
2.24% |
15.61% |
11.60% |
7.95% |
7.58% |
5.88% |
| Profit (Net Income) Margin |
|
2.92% |
2.35% |
1.86% |
3.70% |
4.14% |
1.64% |
11.64% |
8.72% |
6.24% |
6.13% |
4.60% |
| Tax Burden Percent |
|
61.86% |
62.30% |
50.61% |
75.73% |
78.38% |
74.20% |
74.75% |
74.81% |
76.29% |
75.67% |
74.26% |
| Interest Burden Percent |
|
99.72% |
99.57% |
99.24% |
101.20% |
100.99% |
98.56% |
99.78% |
100.46% |
102.82% |
106.95% |
105.44% |
| Effective Tax Rate |
|
38.14% |
37.70% |
49.39% |
24.27% |
21.62% |
25.80% |
25.25% |
25.19% |
23.71% |
24.33% |
25.74% |
| Return on Invested Capital (ROIC) |
|
10.67% |
8.96% |
7.41% |
15.18% |
17.97% |
7.39% |
59.27% |
27.99% |
15.26% |
13.82% |
9.14% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
10.79% |
9.12% |
7.67% |
14.40% |
17.32% |
7.67% |
59.55% |
27.48% |
12.96% |
9.73% |
7.02% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-2.09% |
-1.82% |
-1.36% |
-2.71% |
-3.71% |
-2.13% |
-18.66% |
-5.49% |
-2.04% |
-1.85% |
-1.33% |
| Return on Equity (ROE) |
|
8.57% |
7.14% |
6.05% |
12.47% |
14.26% |
5.26% |
40.61% |
22.51% |
13.23% |
11.97% |
7.81% |
| Cash Return on Invested Capital (CROIC) |
|
10.24% |
14.68% |
6.20% |
23.90% |
18.80% |
21.88% |
14.79% |
-8.41% |
13.22% |
3.05% |
3.05% |
| Operating Return on Assets (OROA) |
|
9.86% |
8.07% |
8.63% |
11.94% |
10.36% |
3.44% |
28.54% |
16.25% |
9.20% |
8.42% |
5.74% |
| Return on Assets (ROA) |
|
6.08% |
5.01% |
4.33% |
9.15% |
8.20% |
2.52% |
21.29% |
12.22% |
7.22% |
6.81% |
4.49% |
| Return on Common Equity (ROCE) |
|
8.57% |
7.14% |
6.05% |
12.47% |
14.26% |
5.26% |
40.61% |
22.51% |
13.23% |
11.97% |
7.81% |
| Return on Equity Simple (ROE_SIMPLE) |
|
8.47% |
7.37% |
6.16% |
12.53% |
14.43% |
5.16% |
34.23% |
20.94% |
12.57% |
11.37% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
29 |
24 |
19 |
38 |
42 |
16 |
155 |
110 |
71 |
69 |
50 |
| NOPAT Margin |
|
2.93% |
2.36% |
1.87% |
3.66% |
4.10% |
1.66% |
11.67% |
8.68% |
6.07% |
5.73% |
4.37% |
| Net Nonoperating Expense Percent (NNEP) |
|
-0.12% |
-0.15% |
-0.26% |
0.78% |
0.66% |
-0.28% |
-0.28% |
0.52% |
2.31% |
4.09% |
2.12% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
20.85% |
12.23% |
10.63% |
7.19% |
| Cost of Revenue to Revenue |
|
70.48% |
71.11% |
70.93% |
69.99% |
69.91% |
71.34% |
60.40% |
62.91% |
64.16% |
64.35% |
63.43% |
| SG&A Expenses to Revenue |
|
24.79% |
25.10% |
25.37% |
25.18% |
24.86% |
26.43% |
23.99% |
25.49% |
27.88% |
28.07% |
30.69% |
| 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 |
|
24.79% |
25.10% |
25.37% |
25.18% |
24.86% |
26.43% |
23.99% |
25.49% |
27.88% |
28.07% |
30.69% |
| Earnings before Interest and Taxes (EBIT) |
|
47 |
38 |
38 |
50 |
54 |
22 |
208 |
146 |
94 |
91 |
67 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
70 |
62 |
66 |
72 |
71 |
38 |
226 |
170 |
122 |
122 |
101 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.23 |
1.33 |
1.13 |
1.74 |
1.61 |
2.04 |
1.97 |
1.38 |
1.20 |
1.13 |
0.75 |
| Price to Tangible Book Value (P/TBV) |
|
1.23 |
1.33 |
1.13 |
1.74 |
1.61 |
2.04 |
2.19 |
1.51 |
1.30 |
1.25 |
0.82 |
| Price to Revenue (P/Rev) |
|
0.42 |
0.42 |
0.34 |
0.51 |
0.46 |
0.65 |
0.67 |
0.57 |
0.60 |
0.61 |
0.45 |
| Price to Earnings (P/E) |
|
14.48 |
18.02 |
18.36 |
13.89 |
11.15 |
39.48 |
5.77 |
6.58 |
9.57 |
9.97 |
9.88 |
| Dividend Yield |
|
1.22% |
1.20% |
1.44% |
0.92% |
0.99% |
0.79% |
0.88% |
1.35% |
1.70% |
2.00% |
3.18% |
| Earnings Yield |
|
6.91% |
5.55% |
5.45% |
7.20% |
8.97% |
2.53% |
17.33% |
15.19% |
10.45% |
10.03% |
10.13% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.28 |
1.41 |
1.16 |
1.95 |
1.77 |
2.58 |
2.38 |
1.43 |
1.25 |
1.16 |
0.69 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.35 |
0.36 |
0.29 |
0.45 |
0.40 |
0.54 |
0.57 |
0.52 |
0.50 |
0.51 |
0.34 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
4.99 |
5.86 |
4.51 |
6.41 |
5.85 |
13.82 |
3.36 |
3.90 |
4.83 |
5.01 |
3.81 |
| Enterprise Value to EBIT (EV/EBIT) |
|
7.46 |
9.52 |
7.94 |
9.30 |
7.68 |
24.00 |
3.67 |
4.52 |
6.32 |
6.72 |
5.77 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
12.05 |
15.28 |
15.69 |
12.28 |
9.80 |
32.34 |
4.90 |
6.04 |
8.28 |
8.88 |
7.78 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
5.94 |
5.66 |
7.42 |
6.24 |
6.22 |
8.28 |
5.15 |
13.12 |
4.81 |
5.97 |
5.41 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
12.56 |
9.33 |
18.75 |
7.80 |
9.37 |
10.92 |
19.65 |
0.00 |
9.56 |
40.20 |
23.34 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
-0.19 |
-0.20 |
-0.18 |
-0.19 |
-0.21 |
-0.28 |
-0.31 |
-0.20 |
-0.16 |
-0.19 |
-0.19 |
| Leverage Ratio |
|
1.41 |
1.43 |
1.40 |
1.36 |
1.74 |
2.09 |
1.91 |
1.84 |
1.83 |
1.76 |
1.74 |
| Compound Leverage Factor |
|
1.41 |
1.42 |
1.39 |
1.38 |
1.76 |
2.06 |
1.90 |
1.85 |
1.88 |
1.88 |
1.83 |
| Debt 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% |
| Short-Term Debt 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% |
| Long-Term Debt 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% |
| 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 |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
5.69 |
5.93 |
6.54 |
7.63 |
4.08 |
4.08 |
5.35 |
4.00 |
3.71 |
3.66 |
3.11 |
| 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 |
|
4.21 |
4.08 |
5.65 |
4.77 |
2.69 |
2.71 |
2.88 |
2.99 |
3.76 |
4.11 |
3.76 |
| Quick Ratio |
|
0.81 |
0.78 |
0.96 |
0.96 |
0.53 |
0.87 |
0.95 |
0.42 |
0.89 |
1.01 |
0.87 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
28 |
39 |
16 |
59 |
44 |
48 |
39 |
-33 |
62 |
15 |
17 |
| Operating Cash Flow to CapEx |
|
209.87% |
292.18% |
205.30% |
1,000.15% |
361.85% |
511.42% |
471.19% |
65.26% |
218.11% |
309.51% |
159.45% |
| Free Cash Flow to Firm to Interest Expense |
|
164.77 |
228.81 |
54.69 |
395.46 |
232.67 |
116.61 |
81.04 |
-111.92 |
219.12 |
48.51 |
44.29 |
| Operating Cash Flow to Interest Expense |
|
348.54 |
377.45 |
138.18 |
494.27 |
350.50 |
153.87 |
309.40 |
171.56 |
435.31 |
326.87 |
191.15 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
182.46 |
248.27 |
70.87 |
444.85 |
253.64 |
123.78 |
243.74 |
-91.34 |
235.73 |
221.26 |
71.27 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
2.08 |
2.13 |
2.33 |
2.47 |
1.98 |
1.54 |
1.83 |
1.40 |
1.16 |
1.11 |
0.98 |
| Accounts Receivable Turnover |
|
389.00 |
305.45 |
190.60 |
274.98 |
525.77 |
198.93 |
125.18 |
146.68 |
416.61 |
207.20 |
147.56 |
| Inventory Turnover |
|
2.39 |
2.49 |
2.68 |
2.78 |
2.80 |
2.83 |
3.10 |
2.35 |
2.05 |
2.11 |
1.75 |
| Fixed Asset Turnover |
|
9.61 |
10.03 |
11.17 |
13.13 |
14.98 |
15.01 |
17.64 |
10.98 |
7.59 |
7.05 |
6.34 |
| Accounts Payable Turnover |
|
9.90 |
10.18 |
13.20 |
15.93 |
13.25 |
11.77 |
12.67 |
10.73 |
11.00 |
14.04 |
10.98 |
| Days Sales Outstanding (DSO) |
|
0.94 |
1.20 |
1.92 |
1.33 |
0.69 |
1.83 |
2.92 |
2.49 |
0.88 |
1.76 |
2.47 |
| Days Inventory Outstanding (DIO) |
|
152.84 |
146.78 |
136.37 |
131.19 |
130.21 |
129.06 |
117.75 |
155.27 |
178.23 |
172.59 |
209.13 |
| Days Payable Outstanding (DPO) |
|
36.87 |
35.86 |
27.66 |
22.91 |
27.55 |
31.01 |
28.80 |
34.00 |
33.17 |
26.01 |
33.25 |
| Cash Conversion Cycle (CCC) |
|
116.91 |
112.11 |
110.62 |
109.61 |
103.36 |
99.89 |
91.86 |
123.76 |
145.94 |
148.34 |
178.35 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
271 |
256 |
259 |
237 |
235 |
204 |
320 |
463 |
472 |
526 |
559 |
| Invested Capital Turnover |
|
3.64 |
3.80 |
3.96 |
4.15 |
4.38 |
4.45 |
5.08 |
3.23 |
2.52 |
2.41 |
2.09 |
| Increase / (Decrease) in Invested Capital |
|
1.17 |
-15 |
3.11 |
-22 |
-1.95 |
-32 |
116 |
142 |
9.55 |
54 |
33 |
| Enterprise Value (EV) |
|
348 |
361 |
299 |
463 |
417 |
525 |
761 |
661 |
591 |
612 |
385 |
| Market Capitalization |
|
416 |
424 |
348 |
530 |
478 |
631 |
894 |
724 |
702 |
735 |
516 |
| Book Value per Share |
|
$17.03 |
$17.31 |
$18.13 |
$19.72 |
$20.95 |
$21.99 |
$16.07 |
$19.35 |
$21.50 |
$23.88 |
$25.19 |
| Tangible Book Value per Share |
|
$17.03 |
$17.31 |
$18.13 |
$19.72 |
$20.95 |
$21.99 |
$14.51 |
$17.70 |
$19.86 |
$21.71 |
$23.04 |
| Total Capital |
|
340 |
319 |
307 |
304 |
297 |
310 |
453 |
526 |
583 |
649 |
690 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
-69 |
-63 |
-48 |
-67 |
-62 |
-107 |
-132 |
-63 |
-111 |
-123 |
-131 |
| Capital Expenditures (CapEx) |
|
28 |
22 |
20 |
7.41 |
19 |
12 |
31 |
77 |
56 |
33 |
45 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
213 |
203 |
216 |
200 |
145 |
118 |
156 |
249 |
242 |
283 |
307 |
| Debt-free Net Working Capital (DFNWC) |
|
282 |
265 |
264 |
267 |
207 |
224 |
288 |
312 |
353 |
406 |
438 |
| Net Working Capital (NWC) |
|
282 |
265 |
264 |
267 |
207 |
224 |
288 |
312 |
353 |
406 |
438 |
| Net Nonoperating Expense (NNE) |
|
0.08 |
0.10 |
0.15 |
-0.45 |
-0.42 |
0.23 |
0.34 |
-0.51 |
-2.01 |
-4.79 |
-2.69 |
| Net Nonoperating Obligations (NNO) |
|
-69 |
-63 |
-48 |
-67 |
-62 |
-107 |
-132 |
-63 |
-111 |
-123 |
-131 |
| Total Depreciation and Amortization (D&A) |
|
23 |
24 |
29 |
22 |
17 |
16 |
19 |
23 |
29 |
31 |
34 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
21.68% |
20.23% |
21.15% |
19.38% |
14.01% |
12.07% |
11.72% |
19.76% |
20.60% |
23.49% |
27.04% |
| Debt-free Net Working Capital to Revenue |
|
28.67% |
26.52% |
25.88% |
25.89% |
19.98% |
22.97% |
21.67% |
24.75% |
30.06% |
33.73% |
38.55% |
| Net Working Capital to Revenue |
|
28.67% |
26.52% |
25.88% |
25.89% |
19.98% |
22.97% |
21.67% |
24.75% |
30.06% |
33.73% |
38.55% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.73 |
$0.64 |
$0.58 |
$1.26 |
$1.49 |
$0.57 |
$5.49 |
$4.00 |
$2.69 |
$2.72 |
$1.91 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
38.83M |
36.03M |
32.44M |
30.22M |
28.85M |
28.13M |
28.23M |
27.54M |
27.23M |
27.16M |
27.32M |
| Adjusted Diluted Earnings per Share |
|
$0.73 |
$0.64 |
$0.58 |
$1.23 |
$1.46 |
$0.56 |
$5.42 |
$3.96 |
$2.68 |
$2.68 |
$1.90 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
38.85M |
36.04M |
32.45M |
31.00M |
29.37M |
28.50M |
28.60M |
27.81M |
27.41M |
27.52M |
27.54M |
| 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 |
35.39M |
32.94M |
30.75B |
28.02M |
28.21M |
28.17M |
27.17M |
27.13M |
27.17M |
27.47M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
29 |
24 |
19 |
38 |
42 |
16 |
155 |
110 |
71 |
69 |
50 |
| Normalized NOPAT Margin |
|
2.93% |
2.36% |
1.87% |
3.66% |
4.10% |
1.66% |
11.67% |
8.68% |
6.07% |
5.73% |
4.37% |
| Pre Tax Income Margin |
|
4.73% |
3.77% |
3.67% |
4.89% |
5.28% |
2.21% |
15.57% |
11.66% |
8.18% |
8.10% |
6.20% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
277.58 |
224.33 |
129.11 |
331.73 |
283.82 |
53.07 |
434.42 |
498.11 |
331.58 |
290.29 |
178.98 |
| NOPAT to Interest Expense |
|
171.71 |
139.75 |
65.34 |
251.22 |
222.47 |
39.38 |
324.73 |
372.66 |
252.97 |
219.66 |
132.91 |
| EBIT Less CapEx to Interest Expense |
|
111.50 |
95.15 |
61.81 |
282.31 |
186.95 |
22.98 |
368.76 |
235.21 |
132.00 |
184.68 |
59.09 |
| NOPAT Less CapEx to Interest Expense |
|
5.63 |
10.57 |
-1.97 |
201.80 |
125.60 |
9.29 |
259.07 |
109.75 |
53.39 |
114.05 |
13.02 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
17.51% |
21.38% |
25.45% |
12.49% |
13.21% |
32.07% |
5.16% |
9.06% |
16.62% |
19.94% |
32.04% |
| Augmented Payout Ratio |
|
83.24% |
204.33% |
188.26% |
134.09% |
127.00% |
42.92% |
11.55% |
38.76% |
28.18% |
20.95% |
36.38% |