| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
7,712,444.00 |
7,713,300.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
7,712,444.00 |
7,713,300.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
2.99 |
2.04 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
3.93% |
11.25% |
7.42% |
10.14% |
44.04% |
41.94% |
41.08% |
37.21% |
6.47% |
- |
4.09% |
| EBITDA Growth |
|
-37.96% |
-46.26% |
22.03% |
5.47% |
60.34% |
73.85% |
46.19% |
38.30% |
-14.14% |
- |
1.88% |
| EBIT Growth |
|
-42.18% |
-51.90% |
25.09% |
5.20% |
63.82% |
77.73% |
44.62% |
35.37% |
-5.01% |
- |
1.10% |
| NOPAT Growth |
|
55.39% |
-45.83% |
25.37% |
10.45% |
53.47% |
53.52% |
48.66% |
38.02% |
-4.77% |
- |
-3.45% |
| Net Income Growth |
|
-40.15% |
37.18% |
30.33% |
14.05% |
39.91% |
41.07% |
35.38% |
26.77% |
0.13% |
- |
1.81% |
| EPS Growth |
|
-40.63% |
37.96% |
29.13% |
12.90% |
38.82% |
39.60% |
34.76% |
26.29% |
0.00% |
- |
1.36% |
| Operating Cash Flow Growth |
|
16,644.04% |
-29.00% |
518.34% |
31.96% |
9.80% |
92.30% |
29.62% |
116.25% |
81.43% |
- |
-76.80% |
| Free Cash Flow Firm Growth |
|
92.31% |
-80.50% |
-567.64% |
-210.51% |
-1,944.92% |
-1,362.75% |
-4,034.06% |
-6,666.84% |
106.53% |
- |
95.60% |
| Invested Capital Growth |
|
7.58% |
8.59% |
5.89% |
5.34% |
68.01% |
63.63% |
64.51% |
60.45% |
1.10% |
- |
5.18% |
| Revenue Q/Q Growth |
|
0.75% |
0.71% |
3.46% |
4.92% |
31.76% |
-0.75% |
2.83% |
2.04% |
2.24% |
- |
3.55% |
| EBITDA Q/Q Growth |
|
-9.95% |
-12.87% |
21.51% |
10.63% |
36.89% |
-5.53% |
2.17% |
4.66% |
-27.45% |
- |
-16.13% |
| EBIT Q/Q Growth |
|
-11.65% |
-16.10% |
26.24% |
12.42% |
37.58% |
-8.98% |
2.73% |
5.23% |
-3.46% |
- |
8.72% |
| NOPAT Q/Q Growth |
|
-1.87% |
-0.09% |
6.03% |
6.25% |
36.35% |
-0.06% |
2.68% |
-1.36% |
-5.92% |
- |
-2.12% |
| Net Income Q/Q Growth |
|
-1.59% |
-0.74% |
9.35% |
6.77% |
20.73% |
0.09% |
4.94% |
-0.02% |
-4.64% |
- |
-0.40% |
| EPS Q/Q Growth |
|
-1.94% |
-1.97% |
10.07% |
6.71% |
20.57% |
-1.42% |
6.25% |
0.00% |
-4.52% |
- |
0.90% |
| Operating Cash Flow Q/Q Growth |
|
103.14% |
-29.57% |
-16.12% |
9.95% |
69.04% |
23.35% |
-43.46% |
83.43% |
41.82% |
- |
-80.97% |
| Free Cash Flow Firm Q/Q Growth |
|
-489.59% |
-31.68% |
63.57% |
40.87% |
-7,109.16% |
5.81% |
-2.97% |
3.22% |
106.96% |
- |
-808.62% |
| Invested Capital Q/Q Growth |
|
-0.96% |
1.24% |
1.54% |
3.46% |
57.97% |
-1.40% |
2.08% |
0.91% |
-0.47% |
- |
3.29% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
27.53% |
25.74% |
28.65% |
29.98% |
28.60% |
29.19% |
28.45% |
28.80% |
27.66% |
- |
28.77% |
| EBITDA Margin |
|
17.77% |
15.38% |
18.06% |
19.04% |
19.79% |
18.83% |
18.71% |
19.19% |
13.62% |
- |
18.32% |
| Operating Margin |
|
14.93% |
12.55% |
15.16% |
16.29% |
17.06% |
15.45% |
15.61% |
16.09% |
15.13% |
- |
15.15% |
| EBIT Margin |
|
14.96% |
12.46% |
15.20% |
16.29% |
17.01% |
15.60% |
15.59% |
16.07% |
15.18% |
- |
15.14% |
| Profit (Net Income) Margin |
|
11.60% |
11.44% |
12.09% |
12.30% |
11.27% |
11.37% |
11.60% |
11.36% |
10.60% |
- |
11.35% |
| Tax Burden Percent |
|
82.70% |
97.60% |
82.77% |
78.01% |
77.11% |
85.74% |
84.73% |
79.44% |
77.78% |
- |
80.97% |
| Interest Burden Percent |
|
93.81% |
94.04% |
96.05% |
96.79% |
85.93% |
84.97% |
87.83% |
89.01% |
89.80% |
- |
92.56% |
| Effective Tax Rate |
|
17.30% |
2.40% |
17.23% |
21.99% |
22.89% |
14.26% |
15.27% |
20.56% |
22.22% |
- |
19.03% |
| Return on Invested Capital (ROIC) |
|
16.14% |
16.31% |
16.56% |
16.56% |
14.67% |
16.20% |
17.24% |
17.58% |
13.48% |
- |
13.93% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
14.61% |
14.18% |
15.28% |
15.28% |
12.26% |
13.44% |
14.63% |
14.90% |
12.32% |
- |
12.89% |
| Return on Net Nonoperating Assets (RNNOA) |
|
2.86% |
2.09% |
2.15% |
1.88% |
4.62% |
4.19% |
4.12% |
3.43% |
5.23% |
- |
4.39% |
| Return on Equity (ROE) |
|
19.00% |
18.40% |
18.70% |
18.44% |
19.29% |
20.39% |
21.36% |
21.02% |
18.70% |
- |
18.33% |
| Cash Return on Invested Capital (CROIC) |
|
12.02% |
7.76% |
10.70% |
11.04% |
-36.56% |
-32.43% |
-31.70% |
-28.41% |
13.49% |
- |
9.09% |
| Operating Return on Assets (OROA) |
|
14.80% |
12.74% |
15.51% |
16.58% |
15.13% |
15.23% |
16.25% |
17.90% |
14.06% |
- |
13.99% |
| Return on Assets (ROA) |
|
11.48% |
11.70% |
12.33% |
12.52% |
10.03% |
11.10% |
12.09% |
12.66% |
9.82% |
- |
10.49% |
| Return on Common Equity (ROCE) |
|
19.00% |
18.40% |
18.70% |
18.44% |
19.29% |
20.39% |
21.36% |
21.02% |
18.70% |
- |
18.33% |
| Return on Equity Simple (ROE_SIMPLE) |
|
15.34% |
0.00% |
16.23% |
15.97% |
16.47% |
0.00% |
17.60% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
12 |
12 |
13 |
14 |
19 |
19 |
20 |
19 |
18 |
19 |
19 |
| NOPAT Margin |
|
12.34% |
12.25% |
12.55% |
12.71% |
13.15% |
13.25% |
13.23% |
12.78% |
11.76% |
- |
12.27% |
| Net Nonoperating Expense Percent (NNEP) |
|
1.53% |
2.13% |
1.28% |
1.29% |
2.41% |
2.77% |
2.61% |
2.68% |
1.16% |
- |
1.04% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
3.91% |
- |
- |
- |
3.59% |
3.61% |
3.52% |
3.31% |
3.46% |
3.28% |
| Cost of Revenue to Revenue |
|
72.47% |
74.26% |
71.35% |
70.02% |
71.40% |
70.81% |
71.55% |
71.20% |
72.34% |
- |
71.23% |
| SG&A Expenses to Revenue |
|
12.37% |
12.92% |
13.25% |
12.62% |
10.88% |
12.92% |
12.64% |
12.36% |
12.34% |
- |
13.63% |
| 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 |
|
12.61% |
13.20% |
13.48% |
13.69% |
11.54% |
13.74% |
12.84% |
12.71% |
12.53% |
- |
13.62% |
| Earnings before Interest and Taxes (EBIT) |
|
15 |
13 |
16 |
18 |
25 |
22 |
23 |
24 |
23 |
21 |
23 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
18 |
16 |
19 |
21 |
29 |
27 |
28 |
29 |
21 |
34 |
28 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
4.53 |
4.59 |
6.53 |
6.53 |
7.38 |
5.47 |
4.30 |
4.88 |
3.81 |
- |
3.40 |
| Price to Tangible Book Value (P/TBV) |
|
13.07 |
12.09 |
16.20 |
15.31 |
0.00 |
212.01 |
56.44 |
37.23 |
24.30 |
- |
14.31 |
| Price to Revenue (P/Rev) |
|
3.16 |
3.28 |
4.73 |
4.85 |
5.26 |
3.72 |
2.83 |
3.20 |
2.57 |
- |
2.45 |
| Price to Earnings (P/E) |
|
30.15 |
28.69 |
40.42 |
41.20 |
43.67 |
34.40 |
25.01 |
28.62 |
23.38 |
- |
20.61 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Earnings Yield |
|
3.32% |
3.49% |
2.47% |
2.43% |
2.29% |
2.91% |
4.00% |
3.49% |
4.28% |
- |
4.85% |
| Enterprise Value to Invested Capital (EV/IC) |
|
4.11 |
4.29 |
6.14 |
6.21 |
5.05 |
4.00 |
3.27 |
3.84 |
3.16 |
- |
2.92 |
| Enterprise Value to Revenue (EV/Rev) |
|
3.26 |
3.35 |
4.79 |
4.89 |
5.67 |
4.06 |
3.12 |
3.44 |
2.78 |
- |
2.63 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
15.41 |
19.45 |
26.94 |
27.80 |
31.09 |
21.35 |
16.36 |
17.97 |
15.21 |
- |
14.34 |
| Enterprise Value to EBIT (EV/EBIT) |
|
17.84 |
23.30 |
32.10 |
33.14 |
36.78 |
25.23 |
19.40 |
21.40 |
17.79 |
- |
17.33 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
22.04 |
27.90 |
38.44 |
39.27 |
44.57 |
31.31 |
23.86 |
26.25 |
21.80 |
- |
21.17 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
27.30 |
32.44 |
38.79 |
38.46 |
47.76 |
30.72 |
24.53 |
24.27 |
16.69 |
- |
19.73 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
35.43 |
57.49 |
58.98 |
57.78 |
0.00 |
0.00 |
0.00 |
0.00 |
23.57 |
- |
32.93 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.16 |
0.11 |
0.12 |
0.11 |
0.64 |
0.55 |
0.51 |
0.42 |
0.36 |
- |
0.31 |
| Long-Term Debt to Equity |
|
0.14 |
0.10 |
0.10 |
0.11 |
0.61 |
0.52 |
0.47 |
0.39 |
0.33 |
- |
0.29 |
| Financial Leverage |
|
0.20 |
0.15 |
0.14 |
0.12 |
0.38 |
0.31 |
0.28 |
0.23 |
0.42 |
- |
0.34 |
| Leverage Ratio |
|
1.58 |
1.49 |
1.47 |
1.44 |
1.73 |
1.64 |
1.60 |
1.52 |
1.76 |
- |
1.65 |
| Compound Leverage Factor |
|
1.48 |
1.41 |
1.42 |
1.39 |
1.48 |
1.40 |
1.41 |
1.35 |
1.58 |
- |
1.53 |
| Debt to Total Capital |
|
13.63% |
10.06% |
10.33% |
10.19% |
39.18% |
35.59% |
33.63% |
29.80% |
26.57% |
- |
23.87% |
| Short-Term Debt to Total Capital |
|
1.27% |
1.26% |
1.22% |
0.00% |
2.31% |
2.35% |
2.30% |
2.28% |
2.27% |
- |
2.17% |
| Long-Term Debt to Total Capital |
|
12.37% |
8.80% |
9.12% |
10.19% |
36.87% |
33.24% |
31.33% |
27.52% |
24.29% |
- |
21.70% |
| 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 |
|
86.37% |
89.94% |
89.67% |
89.81% |
60.82% |
64.41% |
66.37% |
70.20% |
73.43% |
- |
76.13% |
| Debt to EBITDA |
|
0.52 |
0.46 |
0.47 |
0.48 |
2.52 |
1.98 |
1.75 |
1.45 |
1.34 |
- |
1.23 |
| Net Debt to EBITDA |
|
0.44 |
0.39 |
0.31 |
0.25 |
2.25 |
1.77 |
1.55 |
1.26 |
1.11 |
- |
0.99 |
| Long-Term Debt to EBITDA |
|
0.47 |
0.41 |
0.41 |
0.48 |
2.37 |
1.85 |
1.63 |
1.34 |
1.22 |
- |
1.12 |
| Debt to NOPAT |
|
0.75 |
0.67 |
0.67 |
0.68 |
3.61 |
2.90 |
2.55 |
2.12 |
1.92 |
- |
1.82 |
| Net Debt to NOPAT |
|
0.64 |
0.56 |
0.45 |
0.36 |
3.23 |
2.59 |
2.26 |
1.84 |
1.59 |
- |
1.46 |
| Long-Term Debt to NOPAT |
|
0.68 |
0.58 |
0.59 |
0.68 |
3.39 |
2.71 |
2.37 |
1.96 |
1.76 |
- |
1.65 |
| Altman Z-Score |
|
7.98 |
8.89 |
12.57 |
13.17 |
6.43 |
5.76 |
5.21 |
6.57 |
5.72 |
- |
5.89 |
| 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 |
|
2.48 |
2.48 |
2.87 |
3.13 |
2.57 |
2.56 |
2.58 |
2.77 |
2.41 |
- |
2.91 |
| Quick Ratio |
|
1.19 |
1.20 |
1.39 |
1.50 |
1.35 |
1.29 |
1.35 |
1.44 |
1.26 |
- |
1.54 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-9.34 |
-12 |
-4.48 |
-2.65 |
-191 |
-180 |
-185 |
-179 |
12 |
-0.90 |
-8.15 |
| Operating Cash Flow to CapEx |
|
647.50% |
460.85% |
615.13% |
423.04% |
928.32% |
814.13% |
490.24% |
886.63% |
1,062.87% |
- |
189.81% |
| Free Cash Flow to Firm to Interest Expense |
|
-10.01 |
-16.32 |
-7.10 |
-4.59 |
-54.98 |
-53.28 |
-65.97 |
-67.14 |
5.22 |
- |
-4.69 |
| Operating Cash Flow to Interest Expense |
|
19.33 |
16.84 |
16.88 |
20.30 |
5.70 |
7.23 |
4.92 |
9.48 |
15.01 |
- |
1.84 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
16.34 |
13.19 |
14.14 |
15.50 |
5.08 |
6.34 |
3.91 |
8.41 |
13.60 |
- |
0.87 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.99 |
1.02 |
1.02 |
1.02 |
0.89 |
0.98 |
1.04 |
1.11 |
0.93 |
- |
0.92 |
| Accounts Receivable Turnover |
|
6.37 |
6.69 |
6.71 |
6.68 |
6.15 |
6.77 |
7.06 |
8.07 |
6.86 |
- |
6.33 |
| Inventory Turnover |
|
4.54 |
4.65 |
4.50 |
4.26 |
4.18 |
4.54 |
4.75 |
5.14 |
4.89 |
- |
4.75 |
| Fixed Asset Turnover |
|
6.66 |
6.66 |
6.74 |
6.76 |
7.05 |
7.60 |
8.21 |
8.55 |
8.09 |
- |
8.12 |
| Accounts Payable Turnover |
|
11.72 |
13.63 |
13.32 |
12.50 |
12.44 |
15.37 |
14.57 |
18.38 |
15.35 |
- |
15.01 |
| Days Sales Outstanding (DSO) |
|
57.33 |
54.54 |
54.39 |
54.68 |
59.32 |
53.95 |
51.67 |
45.25 |
53.21 |
- |
57.65 |
| Days Inventory Outstanding (DIO) |
|
80.43 |
78.45 |
81.12 |
85.65 |
87.35 |
80.47 |
76.86 |
71.02 |
74.65 |
- |
76.90 |
| Days Payable Outstanding (DPO) |
|
31.14 |
26.79 |
27.41 |
29.21 |
29.33 |
23.75 |
25.05 |
19.86 |
23.79 |
- |
24.32 |
| Cash Conversion Cycle (CCC) |
|
106.62 |
106.20 |
108.10 |
111.12 |
117.34 |
110.67 |
103.48 |
96.41 |
104.07 |
- |
110.24 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
309 |
313 |
318 |
329 |
519 |
512 |
523 |
527 |
525 |
532 |
550 |
| Invested Capital Turnover |
|
1.31 |
1.33 |
1.32 |
1.30 |
1.12 |
1.22 |
1.30 |
1.38 |
1.15 |
- |
1.14 |
| Increase / (Decrease) in Invested Capital |
|
22 |
25 |
18 |
17 |
210 |
199 |
205 |
199 |
5.70 |
20 |
27 |
| Enterprise Value (EV) |
|
1,270 |
1,341 |
1,950 |
2,042 |
2,620 |
2,046 |
1,711 |
2,024 |
1,660 |
- |
1,604 |
| Market Capitalization |
|
1,233 |
1,314 |
1,927 |
2,024 |
2,430 |
1,876 |
1,549 |
1,882 |
1,539 |
- |
1,493 |
| Book Value per Share |
|
$35.66 |
$37.45 |
$38.61 |
$40.44 |
$42.89 |
$44.66 |
$46.96 |
$50.02 |
$52.38 |
$54.96 |
$56.90 |
| Tangible Book Value per Share |
|
$12.36 |
$14.23 |
$15.57 |
$17.23 |
($1.34) |
$1.15 |
$3.57 |
$6.56 |
$8.22 |
$11.10 |
$13.53 |
| Total Capital |
|
315 |
318 |
329 |
345 |
541 |
532 |
543 |
549 |
550 |
559 |
576 |
| Total Debt |
|
43 |
32 |
34 |
35 |
212 |
189 |
183 |
164 |
146 |
135 |
138 |
| Total Long-Term Debt |
|
39 |
28 |
30 |
35 |
200 |
177 |
170 |
151 |
134 |
123 |
125 |
| Net Debt |
|
37 |
27 |
23 |
18 |
190 |
169 |
162 |
142 |
121 |
108 |
111 |
| Capital Expenditures (CapEx) |
|
2.79 |
2.76 |
1.73 |
2.77 |
2.13 |
3.00 |
2.82 |
2.86 |
3.38 |
3.86 |
1.69 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
82 |
85 |
91 |
94 |
119 |
118 |
124 |
120 |
110 |
118 |
140 |
| Debt-free Net Working Capital (DFNWC) |
|
88 |
90 |
102 |
110 |
135 |
131 |
139 |
135 |
128 |
139 |
160 |
| Net Working Capital (NWC) |
|
84 |
86 |
98 |
110 |
123 |
119 |
126 |
122 |
116 |
126 |
147 |
| Net Nonoperating Expense (NNE) |
|
0.75 |
0.82 |
0.49 |
0.45 |
2.73 |
2.71 |
2.41 |
2.15 |
1.80 |
1.76 |
1.42 |
| Net Nonoperating Obligations (NNO) |
|
37 |
27 |
23 |
18 |
190 |
169 |
162 |
142 |
121 |
108 |
111 |
| Total Depreciation and Amortization (D&A) |
|
2.84 |
2.96 |
3.00 |
3.03 |
4.03 |
4.66 |
4.63 |
4.72 |
-2.41 |
12 |
4.90 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
20.91% |
21.29% |
22.27% |
22.43% |
25.72% |
23.33% |
22.73% |
20.36% |
18.40% |
- |
22.93% |
| Debt-free Net Working Capital to Revenue |
|
22.54% |
22.60% |
25.07% |
26.44% |
29.27% |
26.00% |
25.30% |
22.89% |
21.45% |
- |
26.21% |
| Net Working Capital to Revenue |
|
21.52% |
21.60% |
24.08% |
26.44% |
26.56% |
23.52% |
23.01% |
20.76% |
19.36% |
- |
24.16% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$1.53 |
$1.52 |
$1.66 |
$1.77 |
$2.13 |
$2.13 |
$2.24 |
$2.23 |
$2.12 |
$2.28 |
$2.27 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
7.64M |
7.62M |
7.65M |
7.67M |
7.67M |
7.67M |
7.69M |
7.71M |
7.71M |
7.71M |
7.72M |
| Adjusted Diluted Earnings per Share |
|
$1.52 |
$1.49 |
$1.64 |
$1.75 |
$2.11 |
$2.08 |
$2.21 |
$2.21 |
$2.11 |
$2.22 |
$2.24 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
7.71M |
7.70M |
7.74M |
7.75M |
7.77M |
7.79M |
7.78M |
7.77M |
7.78M |
7.80M |
7.80M |
| 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 |
|
7.64M |
7.64M |
7.67M |
7.67M |
7.67M |
7.68M |
7.71M |
7.71M |
7.71M |
7.71M |
7.74M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
13 |
13 |
13 |
15 |
20 |
19 |
20 |
20 |
18 |
19 |
19 |
| Normalized NOPAT Margin |
|
12.54% |
12.51% |
12.75% |
13.55% |
13.67% |
13.45% |
13.40% |
13.07% |
11.92% |
- |
12.26% |
| Pre Tax Income Margin |
|
14.03% |
11.72% |
14.60% |
15.77% |
14.62% |
13.26% |
13.69% |
14.31% |
13.63% |
- |
14.01% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
16.16 |
16.77 |
25.30 |
31.11 |
7.11 |
6.65 |
8.22 |
9.10 |
9.80 |
- |
13.44 |
| NOPAT to Interest Expense |
|
13.34 |
16.49 |
20.89 |
24.27 |
5.49 |
5.65 |
6.98 |
7.24 |
7.60 |
- |
10.89 |
| EBIT Less CapEx to Interest Expense |
|
13.17 |
13.12 |
22.56 |
26.31 |
6.49 |
5.77 |
7.22 |
8.03 |
8.39 |
- |
12.47 |
| NOPAT Less CapEx to Interest Expense |
|
10.35 |
12.83 |
18.14 |
19.47 |
4.88 |
4.76 |
5.97 |
6.17 |
6.19 |
- |
9.92 |
| 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 |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |