| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
12,115,428.00 |
12,121,294.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
12,115,428.00 |
12,121,294.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
1.28 |
2.41 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
13.79% |
8.00% |
3.36% |
-5.53% |
-4.37% |
-7.72% |
-8.14% |
0.67% |
4.67% |
- |
6.70% |
| EBITDA Growth |
|
27.18% |
6.36% |
-2.26% |
-13.21% |
-13.80% |
-14.30% |
-4.61% |
2.27% |
-3.95% |
- |
-0.82% |
| EBIT Growth |
|
33.92% |
9.29% |
-5.89% |
-18.94% |
-19.73% |
-20.00% |
-6.96% |
1.51% |
-6.78% |
- |
-3.67% |
| NOPAT Growth |
|
44.89% |
7.77% |
-1.78% |
-22.84% |
-22.92% |
-20.03% |
-6.43% |
8.58% |
-11.34% |
- |
-6.75% |
| Net Income Growth |
|
35.22% |
8.09% |
-3.69% |
-22.13% |
-21.51% |
-10.92% |
-1.00% |
9.82% |
-7.38% |
- |
-8.23% |
| EPS Growth |
|
34.72% |
7.79% |
-4.30% |
-22.44% |
-21.65% |
-11.41% |
-1.12% |
9.36% |
-7.89% |
- |
-8.71% |
| Operating Cash Flow Growth |
|
79.41% |
51.57% |
-6.80% |
-7.74% |
141.74% |
46.22% |
1,163.43% |
-31.58% |
-31.99% |
- |
-265.57% |
| Free Cash Flow Firm Growth |
|
67.29% |
45.42% |
-12.94% |
24.68% |
181.78% |
352.22% |
424.66% |
405.94% |
18.07% |
- |
-239.98% |
| Invested Capital Growth |
|
7.11% |
7.29% |
6.64% |
4.84% |
0.34% |
-6.69% |
-7.15% |
-2.43% |
-0.42% |
- |
18.12% |
| Revenue Q/Q Growth |
|
-4.78% |
-0.50% |
1.93% |
-2.18% |
-3.60% |
-3.98% |
1.46% |
7.19% |
0.23% |
- |
11.64% |
| EBITDA Q/Q Growth |
|
-4.92% |
-4.13% |
1.30% |
-6.00% |
-5.57% |
-4.68% |
12.75% |
0.78% |
-11.32% |
- |
49.44% |
| EBIT Q/Q Growth |
|
-6.48% |
-6.87% |
1.32% |
-8.14% |
-7.39% |
-7.18% |
17.83% |
0.22% |
-14.95% |
- |
77.32% |
| NOPAT Q/Q Growth |
|
-5.51% |
-12.02% |
2.89% |
-9.80% |
-5.61% |
-8.72% |
20.39% |
4.67% |
-22.92% |
- |
92.08% |
| Net Income Q/Q Growth |
|
-4.01% |
-9.72% |
1.89% |
-11.82% |
-3.24% |
2.47% |
13.24% |
-2.18% |
-18.40% |
- |
88.14% |
| EPS Q/Q Growth |
|
-3.96% |
-9.62% |
1.52% |
-11.99% |
-2.98% |
2.19% |
13.30% |
-2.65% |
-18.29% |
- |
88.28% |
| Operating Cash Flow Q/Q Growth |
|
10.75% |
35.83% |
-97.92% |
2,853.02% |
190.21% |
-17.85% |
-82.05% |
59.92% |
188.48% |
- |
-131.30% |
| Free Cash Flow Firm Q/Q Growth |
|
-19.88% |
-23.37% |
11.90% |
42.19% |
230.16% |
280.49% |
13.40% |
-45.53% |
-49.77% |
- |
-1,347.34% |
| Invested Capital Q/Q Growth |
|
-0.31% |
1.64% |
3.60% |
-0.13% |
-4.58% |
-5.48% |
3.08% |
4.95% |
-2.61% |
- |
21.38% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
27.20% |
26.09% |
26.23% |
25.99% |
25.14% |
23.82% |
26.31% |
25.84% |
24.21% |
- |
25.12% |
| EBITDA Margin |
|
14.78% |
14.24% |
14.16% |
13.60% |
13.33% |
13.23% |
14.70% |
13.82% |
12.23% |
- |
13.66% |
| Operating Margin |
|
11.86% |
10.73% |
11.04% |
10.40% |
9.99% |
8.94% |
11.37% |
11.23% |
8.94% |
- |
10.11% |
| EBIT Margin |
|
11.89% |
11.13% |
11.06% |
10.39% |
9.98% |
9.65% |
11.20% |
10.47% |
8.89% |
- |
10.11% |
| Profit (Net Income) Margin |
|
8.32% |
7.55% |
7.55% |
6.80% |
6.83% |
7.29% |
8.13% |
7.42% |
6.04% |
- |
7.00% |
| Tax Burden Percent |
|
80.18% |
78.34% |
76.87% |
75.21% |
76.72% |
81.49% |
76.00% |
75.12% |
72.61% |
- |
74.74% |
| Interest Burden Percent |
|
87.28% |
86.60% |
88.76% |
87.09% |
89.20% |
92.70% |
95.53% |
94.33% |
93.64% |
- |
92.55% |
| Effective Tax Rate |
|
19.82% |
21.66% |
23.13% |
24.79% |
23.28% |
18.51% |
24.00% |
24.88% |
27.39% |
- |
25.26% |
| Return on Invested Capital (ROIC) |
|
14.85% |
13.17% |
12.90% |
11.65% |
11.57% |
11.00% |
12.36% |
11.81% |
9.53% |
- |
10.51% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
12.86% |
11.54% |
11.17% |
9.58% |
9.30% |
11.01% |
10.52% |
7.24% |
1.83% |
- |
6.35% |
| Return on Net Nonoperating Assets (RNNOA) |
|
3.94% |
2.94% |
2.90% |
2.13% |
1.44% |
1.17% |
1.13% |
0.64% |
0.04% |
- |
0.32% |
| Return on Equity (ROE) |
|
18.80% |
16.12% |
15.80% |
13.78% |
13.00% |
12.16% |
13.49% |
12.46% |
9.58% |
- |
10.83% |
| Cash Return on Invested Capital (CROIC) |
|
7.39% |
7.24% |
7.26% |
8.01% |
11.89% |
18.76% |
18.66% |
13.70% |
11.76% |
- |
-7.18% |
| Operating Return on Assets (OROA) |
|
14.17% |
13.84% |
12.78% |
11.77% |
11.29% |
10.99% |
11.81% |
10.92% |
9.33% |
- |
10.20% |
| Return on Assets (ROA) |
|
9.92% |
9.39% |
8.72% |
7.71% |
7.72% |
8.30% |
8.57% |
7.74% |
6.35% |
- |
7.06% |
| Return on Common Equity (ROCE) |
|
18.80% |
16.12% |
15.80% |
13.78% |
13.00% |
12.16% |
13.49% |
12.46% |
9.58% |
- |
10.83% |
| Return on Equity Simple (ROE_SIMPLE) |
|
15.07% |
0.00% |
14.11% |
12.95% |
11.73% |
0.00% |
10.94% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
40 |
35 |
36 |
33 |
31 |
28 |
34 |
35 |
27 |
16 |
32 |
| NOPAT Margin |
|
9.51% |
8.41% |
8.49% |
7.82% |
7.66% |
7.28% |
8.64% |
8.44% |
6.49% |
- |
7.55% |
| Net Nonoperating Expense Percent (NNEP) |
|
2.00% |
1.63% |
1.73% |
2.07% |
2.27% |
-0.01% |
1.84% |
4.57% |
7.70% |
- |
4.16% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
3.00% |
- |
- |
- |
2.27% |
2.65% |
2.66% |
2.03% |
1.21% |
2.15% |
| Cost of Revenue to Revenue |
|
72.80% |
73.91% |
73.77% |
74.01% |
74.86% |
76.18% |
73.69% |
74.16% |
75.79% |
- |
74.88% |
| SG&A Expenses to Revenue |
|
14.43% |
14.39% |
14.24% |
14.61% |
14.14% |
13.83% |
13.90% |
13.63% |
14.27% |
- |
13.85% |
| 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 |
|
15.34% |
15.36% |
15.19% |
15.58% |
15.15% |
14.88% |
14.93% |
14.61% |
15.27% |
- |
15.02% |
| Earnings before Interest and Taxes (EBIT) |
|
50 |
46 |
47 |
43 |
40 |
37 |
44 |
44 |
37 |
24 |
42 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
62 |
59 |
60 |
57 |
53 |
51 |
57 |
58 |
51 |
38 |
57 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
2.32 |
2.69 |
2.86 |
2.13 |
2.13 |
2.20 |
2.03 |
2.36 |
2.04 |
- |
1.70 |
| Price to Tangible Book Value (P/TBV) |
|
3.88 |
4.49 |
4.66 |
3.38 |
3.31 |
3.37 |
3.05 |
3.52 |
2.99 |
- |
2.93 |
| Price to Revenue (P/Rev) |
|
1.24 |
1.48 |
1.61 |
1.24 |
1.31 |
1.37 |
1.35 |
1.65 |
1.43 |
- |
1.22 |
| Price to Earnings (P/E) |
|
15.41 |
18.41 |
20.27 |
16.41 |
18.17 |
19.31 |
18.56 |
22.27 |
19.83 |
- |
19.72 |
| Dividend Yield |
|
0.49% |
0.42% |
0.40% |
0.56% |
0.56% |
0.56% |
0.61% |
0.51% |
0.61% |
- |
0.75% |
| Earnings Yield |
|
6.49% |
5.43% |
4.93% |
6.09% |
5.50% |
5.18% |
5.39% |
4.49% |
5.04% |
- |
5.07% |
| Enterprise Value to Invested Capital (EV/IC) |
|
2.07 |
2.41 |
2.54 |
1.95 |
2.05 |
2.17 |
2.01 |
2.35 |
2.07 |
- |
1.65 |
| Enterprise Value to Revenue (EV/Rev) |
|
1.37 |
1.59 |
1.72 |
1.34 |
1.36 |
1.39 |
1.36 |
1.66 |
1.41 |
- |
1.28 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
9.28 |
10.83 |
11.88 |
9.47 |
9.80 |
10.22 |
9.90 |
12.04 |
10.44 |
- |
10.23 |
| Enterprise Value to EBIT (EV/EBIT) |
|
11.61 |
13.47 |
14.92 |
12.09 |
12.74 |
13.50 |
13.17 |
16.06 |
14.01 |
- |
14.20 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
15.01 |
17.48 |
19.14 |
15.71 |
16.75 |
17.71 |
17.25 |
20.66 |
18.23 |
- |
18.92 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
20.16 |
20.51 |
22.39 |
17.59 |
12.20 |
10.78 |
9.70 |
12.47 |
12.52 |
- |
14.95 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
28.96 |
34.45 |
36.09 |
24.98 |
17.23 |
11.18 |
10.39 |
16.95 |
17.58 |
- |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.36 |
0.25 |
0.34 |
0.30 |
0.22 |
0.22 |
0.21 |
0.19 |
0.18 |
- |
0.25 |
| Long-Term Debt to Equity |
|
0.35 |
0.24 |
0.32 |
0.28 |
0.21 |
0.20 |
0.19 |
0.18 |
0.17 |
- |
0.23 |
| Financial Leverage |
|
0.31 |
0.26 |
0.26 |
0.22 |
0.15 |
0.11 |
0.11 |
0.09 |
0.02 |
- |
0.05 |
| Leverage Ratio |
|
1.71 |
1.58 |
1.66 |
1.61 |
1.54 |
1.47 |
1.50 |
1.46 |
1.43 |
- |
1.45 |
| Compound Leverage Factor |
|
1.50 |
1.37 |
1.47 |
1.40 |
1.37 |
1.36 |
1.43 |
1.38 |
1.34 |
- |
1.34 |
| Debt to Total Capital |
|
26.73% |
20.14% |
25.16% |
23.06% |
18.05% |
17.80% |
17.02% |
16.04% |
15.61% |
- |
19.85% |
| Short-Term Debt to Total Capital |
|
1.24% |
1.28% |
1.17% |
1.18% |
1.21% |
1.21% |
1.18% |
1.13% |
1.12% |
- |
1.03% |
| Long-Term Debt to Total Capital |
|
25.49% |
18.86% |
23.98% |
21.88% |
16.84% |
16.59% |
15.84% |
14.91% |
14.49% |
- |
18.82% |
| 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 |
|
73.27% |
79.86% |
74.84% |
76.94% |
81.95% |
82.20% |
82.98% |
83.96% |
84.39% |
- |
80.15% |
| Debt to EBITDA |
|
1.32 |
0.95 |
1.30 |
1.23 |
0.98 |
1.00 |
0.99 |
0.97 |
0.96 |
- |
1.42 |
| Net Debt to EBITDA |
|
0.86 |
0.74 |
0.81 |
0.73 |
0.37 |
0.10 |
0.08 |
0.05 |
-0.16 |
- |
0.47 |
| Long-Term Debt to EBITDA |
|
1.26 |
0.89 |
1.24 |
1.17 |
0.91 |
0.93 |
0.92 |
0.90 |
0.89 |
- |
1.35 |
| Debt to NOPAT |
|
2.14 |
1.53 |
2.10 |
2.04 |
1.67 |
1.73 |
1.73 |
1.66 |
1.68 |
- |
2.63 |
| Net Debt to NOPAT |
|
1.39 |
1.19 |
1.30 |
1.22 |
0.63 |
0.18 |
0.13 |
0.09 |
-0.28 |
- |
0.86 |
| Long-Term Debt to NOPAT |
|
2.04 |
1.43 |
2.00 |
1.94 |
1.55 |
1.61 |
1.61 |
1.55 |
1.56 |
- |
2.49 |
| Altman Z-Score |
|
4.76 |
5.81 |
5.51 |
4.98 |
5.44 |
5.79 |
5.51 |
6.17 |
5.56 |
- |
4.58 |
| 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 |
|
3.98 |
3.76 |
4.29 |
4.37 |
4.15 |
4.51 |
4.30 |
4.56 |
4.43 |
- |
4.32 |
| Quick Ratio |
|
2.24 |
1.93 |
2.41 |
2.44 |
2.34 |
2.64 |
2.55 |
2.70 |
2.62 |
- |
2.33 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-33 |
-41 |
-36 |
-21 |
27 |
103 |
116 |
63 |
32 |
13 |
-163 |
| Operating Cash Flow to CapEx |
|
460.66% |
4,893.58% |
19.04% |
761.11% |
1,655.94% |
1,349.06% |
241.02% |
362.37% |
538.01% |
- |
-720.12% |
| Free Cash Flow to Firm to Interest Expense |
|
-4.91 |
-6.18 |
-5.89 |
-3.40 |
5.53 |
29.58 |
36.47 |
17.23 |
8.18 |
- |
-35.26 |
| Operating Cash Flow to Interest Expense |
|
5.92 |
8.22 |
0.18 |
5.44 |
19.71 |
22.79 |
4.45 |
6.16 |
16.81 |
- |
-5.08 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
4.64 |
8.05 |
-0.78 |
4.73 |
18.52 |
21.10 |
2.60 |
4.46 |
13.69 |
- |
-5.79 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.19 |
1.24 |
1.16 |
1.13 |
1.13 |
1.14 |
1.05 |
1.04 |
1.05 |
- |
1.01 |
| Accounts Receivable Turnover |
|
4.88 |
4.97 |
4.50 |
4.38 |
4.52 |
4.88 |
4.35 |
4.29 |
4.67 |
- |
4.83 |
| Inventory Turnover |
|
3.31 |
3.39 |
3.35 |
3.28 |
3.31 |
3.37 |
3.21 |
3.15 |
3.23 |
- |
3.15 |
| Fixed Asset Turnover |
|
10.45 |
10.51 |
10.54 |
10.33 |
10.13 |
10.02 |
9.84 |
9.91 |
9.81 |
- |
10.12 |
| Accounts Payable Turnover |
|
11.48 |
12.53 |
12.20 |
11.28 |
11.83 |
13.20 |
11.42 |
11.11 |
10.69 |
- |
9.98 |
| Days Sales Outstanding (DSO) |
|
74.82 |
73.40 |
81.04 |
83.39 |
80.74 |
74.81 |
83.88 |
85.13 |
78.16 |
- |
75.53 |
| Days Inventory Outstanding (DIO) |
|
110.21 |
107.79 |
109.01 |
111.38 |
110.25 |
108.18 |
113.61 |
115.85 |
113.07 |
- |
116.01 |
| Days Payable Outstanding (DPO) |
|
31.79 |
29.12 |
29.91 |
32.37 |
30.86 |
27.64 |
31.95 |
32.86 |
34.15 |
- |
36.59 |
| Cash Conversion Cycle (CCC) |
|
153.25 |
152.07 |
160.15 |
162.40 |
160.13 |
155.35 |
165.53 |
168.12 |
157.08 |
- |
154.95 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
1,098 |
1,116 |
1,156 |
1,155 |
1,102 |
1,041 |
1,074 |
1,127 |
1,097 |
1,045 |
1,268 |
| Invested Capital Turnover |
|
1.56 |
1.57 |
1.52 |
1.49 |
1.51 |
1.51 |
1.43 |
1.40 |
1.47 |
- |
1.39 |
| Increase / (Decrease) in Invested Capital |
|
73 |
76 |
72 |
53 |
3.75 |
-75 |
-83 |
-28 |
-4.62 |
3.33 |
195 |
| Enterprise Value (EV) |
|
2,273 |
2,690 |
2,935 |
2,257 |
2,253 |
2,262 |
2,163 |
2,648 |
2,273 |
- |
2,091 |
| Market Capitalization |
|
2,062 |
2,507 |
2,735 |
2,082 |
2,169 |
2,238 |
2,146 |
2,637 |
2,308 |
- |
1,996 |
| Book Value per Share |
|
$73.91 |
$77.65 |
$80.09 |
$81.29 |
$84.39 |
$84.43 |
$87.63 |
$92.26 |
$93.52 |
$94.81 |
$96.77 |
| Tangible Book Value per Share |
|
$44.29 |
$46.45 |
$49.16 |
$51.05 |
$54.30 |
$55.05 |
$58.41 |
$61.93 |
$63.65 |
$65.14 |
$56.15 |
| Total Capital |
|
1,212 |
1,168 |
1,278 |
1,273 |
1,242 |
1,239 |
1,274 |
1,329 |
1,342 |
1,354 |
1,463 |
| Total Debt |
|
324 |
235 |
322 |
294 |
224 |
220 |
217 |
213 |
209 |
206 |
290 |
| Total Long-Term Debt |
|
309 |
220 |
307 |
279 |
209 |
205 |
202 |
198 |
194 |
191 |
275 |
| Net Debt |
|
210 |
183 |
200 |
175 |
84 |
23 |
17 |
11 |
-35 |
-104 |
95 |
| Capital Expenditures (CapEx) |
|
8.65 |
1.11 |
5.90 |
4.36 |
5.82 |
5.87 |
5.89 |
6.27 |
12 |
1.81 |
3.27 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
556 |
553 |
595 |
596 |
543 |
485 |
514 |
549 |
529 |
485 |
576 |
| Debt-free Net Working Capital (DFNWC) |
|
669 |
605 |
717 |
715 |
683 |
682 |
715 |
751 |
773 |
795 |
771 |
| Net Working Capital (NWC) |
|
654 |
590 |
702 |
700 |
668 |
667 |
700 |
736 |
758 |
780 |
756 |
| Net Nonoperating Expense (NNE) |
|
4.98 |
3.57 |
3.99 |
4.25 |
3.34 |
-0.01 |
1.99 |
4.26 |
1.88 |
0.89 |
2.33 |
| Net Nonoperating Obligations (NNO) |
|
210 |
183 |
200 |
175 |
84 |
23 |
17 |
11 |
-35 |
-104 |
95 |
| Total Depreciation and Amortization (D&A) |
|
12 |
13 |
13 |
13 |
13 |
14 |
14 |
14 |
14 |
14 |
15 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
33.49% |
32.74% |
34.95% |
35.52% |
32.67% |
29.78% |
32.26% |
34.38% |
32.72% |
- |
35.31% |
| Debt-free Net Working Capital to Revenue |
|
40.34% |
35.81% |
42.10% |
42.58% |
41.10% |
41.89% |
44.83% |
47.02% |
47.87% |
- |
47.29% |
| Net Working Capital to Revenue |
|
39.43% |
34.92% |
41.22% |
41.68% |
40.20% |
40.97% |
43.89% |
46.08% |
46.94% |
- |
46.37% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$2.93 |
$2.64 |
$2.69 |
$2.36 |
$2.29 |
$2.35 |
$2.65 |
$2.59 |
$2.11 |
$1.29 |
$2.42 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
11.93M |
11.92M |
11.94M |
11.97M |
11.98M |
11.97M |
11.99M |
12.02M |
12.03M |
12.02M |
12.05M |
| Adjusted Diluted Earnings per Share |
|
$2.91 |
$2.63 |
$2.67 |
$2.35 |
$2.28 |
$2.33 |
$2.64 |
$2.57 |
$2.10 |
$1.28 |
$2.41 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
12.00M |
11.99M |
12.02M |
12.04M |
12.04M |
12.04M |
12.05M |
12.08M |
12.09M |
12.08M |
12.10M |
| 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 |
|
12.01M |
12.02M |
12.05M |
12.06M |
12.06M |
12.06M |
12.09M |
12.11M |
12.12M |
12.12M |
12.17M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
40 |
35 |
36 |
33 |
31 |
28 |
34 |
35 |
27 |
16 |
32 |
| Normalized NOPAT Margin |
|
9.51% |
8.41% |
8.49% |
7.82% |
7.66% |
7.28% |
8.64% |
8.44% |
6.49% |
- |
7.55% |
| Pre Tax Income Margin |
|
10.38% |
9.64% |
9.82% |
9.05% |
8.90% |
8.94% |
10.70% |
9.88% |
8.32% |
- |
9.36% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
7.41 |
7.05 |
7.73 |
7.09 |
8.20 |
10.70 |
13.71 |
11.92 |
9.58 |
- |
9.12 |
| NOPAT to Interest Expense |
|
5.93 |
5.33 |
5.93 |
5.34 |
6.29 |
8.08 |
10.58 |
9.60 |
7.00 |
- |
6.81 |
| EBIT Less CapEx to Interest Expense |
|
6.13 |
6.89 |
6.76 |
6.38 |
7.01 |
9.01 |
11.87 |
10.21 |
6.46 |
- |
8.42 |
| NOPAT Less CapEx to Interest Expense |
|
4.64 |
5.16 |
4.96 |
4.63 |
5.10 |
6.39 |
8.73 |
7.90 |
3.87 |
- |
6.11 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
7.47% |
7.70% |
8.13% |
9.03% |
10.01% |
10.73% |
11.19% |
11.34% |
11.96% |
- |
14.74% |
| Augmented Payout Ratio |
|
8.29% |
8.46% |
9.55% |
10.50% |
11.64% |
12.43% |
12.89% |
12.85% |
14.58% |
- |
17.51% |