| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
45,857,556.00 |
44,924,473.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
45,857,556.00 |
44,924,473.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
3.75 |
1.49 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
20.04% |
21.09% |
22.10% |
21.24% |
14.44% |
9.09% |
7.50% |
6.58% |
6.75% |
- |
1.50% |
| EBITDA Growth |
|
239.64% |
113.75% |
139.22% |
70.31% |
27.86% |
13.50% |
-16.26% |
14.44% |
-10.39% |
- |
-7.33% |
| EBIT Growth |
|
686.75% |
156.03% |
281.82% |
95.48% |
29.90% |
14.93% |
-21.81% |
17.67% |
-13.53% |
- |
-12.54% |
| NOPAT Growth |
|
8,090.32% |
269.19% |
457.94% |
121.14% |
29.97% |
16.26% |
-30.84% |
7.76% |
-13.16% |
- |
-16.09% |
| Net Income Growth |
|
13,711.70% |
295.92% |
544.80% |
130.51% |
36.97% |
17.75% |
-28.97% |
5.92% |
-14.02% |
- |
-16.66% |
| EPS Growth |
|
4,675.00% |
301.35% |
568.75% |
127.27% |
36.61% |
19.53% |
-25.70% |
16.40% |
-5.60% |
- |
-7.55% |
| Operating Cash Flow Growth |
|
422.75% |
1.48% |
17,066.07% |
-23.87% |
6.59% |
1.43% |
-104.21% |
-29.20% |
40.29% |
- |
1,206.40% |
| Free Cash Flow Firm Growth |
|
193.62% |
317.21% |
-64.93% |
-48.24% |
-74.68% |
-66.15% |
-133.78% |
-173.67% |
-184.16% |
- |
3.79% |
| Invested Capital Growth |
|
-31.73% |
-23.59% |
-21.58% |
5.21% |
9.89% |
24.55% |
35.21% |
45.77% |
34.28% |
- |
23.47% |
| Revenue Q/Q Growth |
|
12.95% |
37.53% |
-29.75% |
11.09% |
6.61% |
31.10% |
-30.77% |
10.14% |
6.79% |
- |
-33.30% |
| EBITDA Q/Q Growth |
|
35.60% |
50.95% |
-35.15% |
28.32% |
1.80% |
33.99% |
-50.61% |
71.93% |
-20.06% |
- |
-52.17% |
| EBIT Q/Q Growth |
|
53.63% |
61.43% |
-41.72% |
35.25% |
2.08% |
42.83% |
-60.35% |
103.54% |
-24.99% |
- |
-62.36% |
| NOPAT Q/Q Growth |
|
65.18% |
60.55% |
-29.74% |
18.68% |
-2.92% |
43.62% |
-58.21% |
84.93% |
-21.77% |
- |
-62.21% |
| Net Income Q/Q Growth |
|
66.41% |
64.84% |
-28.57% |
17.64% |
-1.12% |
41.71% |
-56.91% |
75.42% |
-19.73% |
- |
-61.02% |
| EPS Q/Q Growth |
|
66.36% |
62.30% |
-27.95% |
16.82% |
0.00% |
42.00% |
-55.21% |
83.02% |
-18.90% |
- |
-59.17% |
| Operating Cash Flow Q/Q Growth |
|
-38.30% |
126.64% |
-68.67% |
73.78% |
-13.61% |
115.67% |
-101.30% |
3,022.33% |
71.19% |
- |
-85.54% |
| Free Cash Flow Firm Q/Q Growth |
|
53.41% |
-14.60% |
-14.83% |
-53.62% |
-24.96% |
14.18% |
-184.98% |
-1.16% |
14.26% |
- |
-2,163.34% |
| Invested Capital Q/Q Growth |
|
3.45% |
-21.79% |
18.55% |
9.70% |
8.04% |
-11.35% |
28.69% |
18.26% |
-0.47% |
- |
15.54% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
64.90% |
62.88% |
66.37% |
64.93% |
65.09% |
61.46% |
61.99% |
62.63% |
62.52% |
- |
62.85% |
| EBITDA Margin |
|
16.20% |
17.78% |
16.41% |
18.96% |
18.10% |
18.50% |
13.20% |
20.60% |
15.42% |
- |
12.05% |
| Operating Margin |
|
13.06% |
15.33% |
12.72% |
15.49% |
14.83% |
16.16% |
9.25% |
17.10% |
12.01% |
- |
7.97% |
| EBIT Margin |
|
13.06% |
15.33% |
12.72% |
15.49% |
14.83% |
16.16% |
9.25% |
17.10% |
12.01% |
- |
7.97% |
| Profit (Net Income) Margin |
|
9.25% |
11.09% |
11.27% |
11.94% |
11.07% |
11.97% |
7.45% |
11.86% |
8.92% |
- |
6.12% |
| Tax Burden Percent |
|
71.16% |
70.77% |
85.32% |
74.87% |
71.20% |
71.59% |
75.46% |
68.56% |
71.51% |
- |
72.40% |
| Interest Burden Percent |
|
99.51% |
102.17% |
103.87% |
102.96% |
104.87% |
103.47% |
106.68% |
101.20% |
103.83% |
- |
105.95% |
| Effective Tax Rate |
|
28.84% |
29.23% |
14.68% |
25.13% |
28.80% |
28.41% |
24.54% |
31.44% |
28.49% |
- |
27.60% |
| Return on Invested Capital (ROIC) |
|
64.01% |
108.41% |
96.81% |
114.87% |
102.09% |
137.33% |
67.80% |
100.79% |
72.84% |
- |
45.86% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
64.27% |
107.65% |
95.74% |
114.13% |
101.00% |
136.52% |
66.98% |
100.54% |
72.22% |
- |
45.24% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-15.20% |
-55.13% |
-42.55% |
-60.40% |
-53.91% |
-89.13% |
-36.76% |
-53.36% |
-38.17% |
- |
-21.71% |
| Return on Equity (ROE) |
|
48.81% |
53.28% |
54.27% |
54.47% |
48.19% |
48.20% |
31.04% |
47.43% |
34.67% |
- |
24.15% |
| Cash Return on Invested Capital (CROIC) |
|
75.48% |
105.07% |
109.42% |
100.81% |
96.51% |
110.86% |
70.36% |
52.02% |
54.66% |
- |
52.26% |
| Operating Return on Assets (OROA) |
|
18.82% |
23.08% |
20.55% |
24.71% |
23.16% |
25.49% |
15.33% |
27.46% |
18.44% |
- |
12.86% |
| Return on Assets (ROA) |
|
13.33% |
16.69% |
18.21% |
19.05% |
17.29% |
18.88% |
12.34% |
19.05% |
13.69% |
- |
9.87% |
| Return on Common Equity (ROCE) |
|
48.18% |
52.48% |
53.62% |
53.79% |
47.66% |
47.59% |
30.69% |
46.87% |
34.30% |
- |
23.90% |
| Return on Equity Simple (ROE_SIMPLE) |
|
24.82% |
0.00% |
40.10% |
42.21% |
43.73% |
0.00% |
45.47% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
98 |
158 |
111 |
131 |
128 |
183 |
77 |
142 |
111 |
170 |
64 |
| NOPAT Margin |
|
9.30% |
10.85% |
10.85% |
11.59% |
10.56% |
11.57% |
6.98% |
11.72% |
8.59% |
- |
5.77% |
| Net Nonoperating Expense Percent (NNEP) |
|
-0.26% |
0.76% |
1.07% |
0.74% |
1.09% |
0.81% |
0.81% |
0.25% |
0.62% |
- |
0.62% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
12.40% |
- |
- |
- |
13.57% |
6.37% |
10.84% |
8.33% |
11.98% |
4.75% |
| Cost of Revenue to Revenue |
|
35.10% |
37.12% |
33.63% |
35.07% |
34.91% |
38.55% |
38.01% |
37.37% |
37.48% |
- |
37.15% |
| SG&A Expenses to Revenue |
|
36.34% |
78.60% |
36.41% |
34.41% |
34.68% |
79.46% |
52.39% |
45.57% |
50.59% |
- |
55.12% |
| 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 |
|
51.84% |
47.54% |
53.65% |
49.44% |
50.26% |
45.30% |
52.73% |
45.53% |
50.51% |
- |
54.87% |
| Earnings before Interest and Taxes (EBIT) |
|
138 |
223 |
130 |
176 |
179 |
256 |
102 |
207 |
155 |
236 |
89 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
171 |
258 |
168 |
215 |
219 |
293 |
145 |
249 |
199 |
281 |
134 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
3.41 |
5.33 |
6.09 |
5.60 |
5.38 |
4.50 |
2.91 |
3.36 |
2.59 |
- |
2.83 |
| Price to Tangible Book Value (P/TBV) |
|
3.41 |
5.33 |
6.09 |
5.60 |
5.38 |
4.50 |
2.91 |
3.36 |
2.59 |
- |
2.83 |
| Price to Revenue (P/Rev) |
|
0.73 |
1.29 |
1.47 |
1.45 |
1.39 |
1.22 |
0.69 |
0.85 |
0.66 |
- |
0.72 |
| Price to Earnings (P/E) |
|
14.22 |
16.82 |
15.44 |
13.47 |
12.47 |
10.62 |
6.49 |
8.02 |
6.54 |
- |
7.69 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Earnings Yield |
|
7.03% |
5.95% |
6.47% |
7.43% |
8.02% |
9.42% |
15.40% |
12.47% |
15.29% |
- |
13.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
5.41 |
13.08 |
13.48 |
12.50 |
11.46 |
11.12 |
4.82 |
5.33 |
4.00 |
- |
4.35 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.64 |
1.13 |
1.33 |
1.29 |
1.24 |
1.04 |
0.57 |
0.74 |
0.54 |
- |
0.60 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
5.25 |
7.63 |
8.20 |
7.43 |
6.95 |
5.65 |
3.25 |
4.11 |
3.14 |
- |
3.70 |
| Enterprise Value to EBIT (EV/EBIT) |
|
7.35 |
10.01 |
10.22 |
9.05 |
8.45 |
6.94 |
4.02 |
5.04 |
3.89 |
- |
4.65 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
11.61 |
14.46 |
13.90 |
12.10 |
11.33 |
9.29 |
5.52 |
7.08 |
5.46 |
- |
6.55 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
3.95 |
7.43 |
7.92 |
8.65 |
8.47 |
7.24 |
4.69 |
6.66 |
4.51 |
- |
4.78 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
5.81 |
10.78 |
10.83 |
12.71 |
12.44 |
11.12 |
7.87 |
12.15 |
8.38 |
- |
9.19 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.28 |
0.21 |
0.20 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Long-Term Debt to Equity |
|
0.28 |
0.21 |
0.20 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Financial Leverage |
|
-0.24 |
-0.51 |
-0.44 |
-0.53 |
-0.53 |
-0.65 |
-0.55 |
-0.53 |
-0.53 |
- |
-0.48 |
| Leverage Ratio |
|
3.65 |
3.24 |
3.07 |
2.92 |
2.89 |
2.61 |
2.64 |
2.51 |
2.60 |
- |
2.56 |
| Compound Leverage Factor |
|
3.63 |
3.31 |
3.19 |
3.01 |
3.03 |
2.70 |
2.82 |
2.54 |
2.70 |
- |
2.71 |
| Debt to Total Capital |
|
22.06% |
17.46% |
16.34% |
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% |
| Long-Term Debt to Total Capital |
|
22.06% |
17.46% |
16.34% |
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% |
| Noncontrolling Interests to Total Capital |
|
0.89% |
1.17% |
0.94% |
1.20% |
1.06% |
1.16% |
1.12% |
1.14% |
1.09% |
- |
1.02% |
| Common Equity to Total Capital |
|
77.05% |
81.37% |
82.72% |
98.80% |
98.94% |
98.84% |
98.88% |
98.86% |
98.91% |
- |
98.98% |
| Debt to EBITDA |
|
0.51 |
0.35 |
0.29 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Net Debt to EBITDA |
|
-0.82 |
-1.07 |
-0.90 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Long-Term Debt to EBITDA |
|
0.51 |
0.35 |
0.29 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Debt to NOPAT |
|
1.12 |
0.66 |
0.50 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Net Debt to NOPAT |
|
-1.82 |
-2.02 |
-1.53 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Long-Term Debt to NOPAT |
|
1.12 |
0.66 |
0.50 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Altman Z-Score |
|
3.80 |
4.88 |
5.28 |
5.44 |
5.12 |
5.16 |
4.45 |
4.67 |
4.16 |
- |
4.38 |
| Noncontrolling Interest Sharing Ratio |
|
1.29% |
1.51% |
1.19% |
1.26% |
1.09% |
1.27% |
1.12% |
1.17% |
1.08% |
- |
1.07% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.40 |
1.59 |
1.64 |
1.44 |
1.40 |
1.48 |
1.38 |
1.43 |
1.38 |
- |
1.45 |
| Quick Ratio |
|
0.73 |
1.01 |
1.04 |
0.81 |
0.72 |
0.88 |
0.72 |
0.75 |
0.66 |
- |
0.78 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
319 |
272 |
232 |
108 |
81 |
92 |
-78 |
-79 |
-68 |
-3.33 |
-75 |
| Operating Cash Flow to CapEx |
|
350.24% |
1,038.77% |
244.33% |
386.10% |
283.06% |
604.80% |
-7.88% |
176.63% |
293.12% |
- |
72.15% |
| Free Cash Flow to Firm to Interest Expense |
|
37.21 |
40.69 |
40.12 |
20.73 |
141.87 |
171.00 |
-118.50 |
-127.81 |
-123.53 |
- |
-167.46 |
| Operating Cash Flow to Interest Expense |
|
15.62 |
45.33 |
16.44 |
31.82 |
250.68 |
570.72 |
-6.05 |
188.54 |
363.83 |
- |
98.35 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
11.16 |
40.96 |
9.71 |
23.58 |
162.12 |
476.36 |
-82.85 |
81.80 |
239.71 |
- |
-37.97 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.44 |
1.51 |
1.62 |
1.60 |
1.56 |
1.58 |
1.66 |
1.61 |
1.54 |
- |
1.61 |
| Accounts Receivable Turnover |
|
39.25 |
46.82 |
44.71 |
40.97 |
46.24 |
53.89 |
48.57 |
35.28 |
42.59 |
- |
40.74 |
| Inventory Turnover |
|
2.36 |
3.26 |
3.58 |
3.20 |
2.64 |
3.40 |
3.73 |
3.36 |
2.76 |
- |
3.77 |
| Fixed Asset Turnover |
|
7.40 |
7.86 |
8.18 |
8.43 |
8.62 |
8.89 |
8.76 |
8.56 |
8.41 |
- |
8.17 |
| Accounts Payable Turnover |
|
4.54 |
5.71 |
6.57 |
4.52 |
4.05 |
5.36 |
6.56 |
4.91 |
4.23 |
- |
7.30 |
| Days Sales Outstanding (DSO) |
|
9.30 |
7.80 |
8.16 |
8.91 |
7.89 |
6.77 |
7.51 |
10.34 |
8.57 |
- |
8.96 |
| Days Inventory Outstanding (DIO) |
|
154.49 |
112.11 |
102.05 |
114.21 |
138.04 |
107.45 |
97.91 |
108.71 |
132.28 |
- |
96.83 |
| Days Payable Outstanding (DPO) |
|
80.43 |
63.91 |
55.57 |
80.68 |
90.08 |
68.06 |
55.67 |
74.36 |
86.25 |
- |
49.98 |
| Cash Conversion Cycle (CCC) |
|
83.36 |
56.00 |
54.64 |
42.43 |
55.86 |
46.17 |
49.75 |
44.69 |
54.60 |
- |
55.82 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
475 |
371 |
440 |
483 |
522 |
462 |
595 |
704 |
700 |
636 |
735 |
| Invested Capital Turnover |
|
6.89 |
9.99 |
8.92 |
9.91 |
9.67 |
11.87 |
9.71 |
8.60 |
8.48 |
- |
7.95 |
| Increase / (Decrease) in Invested Capital |
|
-221 |
-115 |
-121 |
24 |
47 |
91 |
155 |
221 |
179 |
173 |
140 |
| Enterprise Value (EV) |
|
2,566 |
4,854 |
5,931 |
6,032 |
5,979 |
5,140 |
2,865 |
3,750 |
2,798 |
- |
3,192 |
| Market Capitalization |
|
2,957 |
5,518 |
6,570 |
6,756 |
6,705 |
6,013 |
3,459 |
4,338 |
3,415 |
- |
3,798 |
| Book Value per Share |
|
$17.20 |
$20.54 |
$21.14 |
$23.61 |
$24.42 |
$26.51 |
$24.33 |
$27.12 |
$27.98 |
$30.61 |
$29.83 |
| Tangible Book Value per Share |
|
$17.20 |
$20.54 |
$21.14 |
$23.61 |
$24.42 |
$26.51 |
$24.33 |
$27.12 |
$27.98 |
$30.61 |
$29.83 |
| Total Capital |
|
1,124 |
1,272 |
1,304 |
1,221 |
1,260 |
1,351 |
1,203 |
1,307 |
1,331 |
1,420 |
1,354 |
| Total Debt |
|
248 |
222 |
213 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
248 |
222 |
213 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
-401 |
-679 |
-651 |
-738 |
-739 |
-889 |
-608 |
-604 |
-631 |
-785 |
-619 |
| Capital Expenditures (CapEx) |
|
38 |
29 |
39 |
43 |
50 |
51 |
51 |
66 |
68 |
56 |
61 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-235 |
-330 |
-274 |
-273 |
-265 |
-342 |
-232 |
-152 |
-185 |
-240 |
-181 |
| Debt-free Net Working Capital (DFNWC) |
|
414 |
570 |
590 |
465 |
474 |
546 |
375 |
451 |
447 |
544 |
438 |
| Net Working Capital (NWC) |
|
414 |
570 |
590 |
465 |
474 |
546 |
375 |
451 |
447 |
544 |
438 |
| Net Nonoperating Expense (NNE) |
|
0.48 |
-3.42 |
-4.29 |
-3.90 |
-6.22 |
-6.37 |
-5.12 |
-1.70 |
-4.25 |
-4.64 |
-3.83 |
| Net Nonoperating Obligations (NNO) |
|
-401 |
-679 |
-651 |
-738 |
-739 |
-889 |
-608 |
-604 |
-631 |
-785 |
-619 |
| Total Depreciation and Amortization (D&A) |
|
33 |
36 |
38 |
39 |
40 |
37 |
43 |
42 |
44 |
45 |
45 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-5.84% |
-7.72% |
-6.14% |
-5.86% |
-5.51% |
-6.92% |
-4.62% |
-2.99% |
-3.56% |
- |
-3.43% |
| Debt-free Net Working Capital to Revenue |
|
10.29% |
13.33% |
13.21% |
9.97% |
9.83% |
11.04% |
7.47% |
8.85% |
8.62% |
- |
8.29% |
| Net Working Capital to Revenue |
|
10.29% |
13.33% |
13.21% |
9.97% |
9.83% |
11.04% |
7.47% |
8.85% |
8.62% |
- |
8.29% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$1.91 |
$3.16 |
$2.24 |
$2.60 |
$2.59 |
$3.71 |
$1.63 |
$2.97 |
$2.41 |
$3.70 |
$1.49 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
50.50M |
50.25M |
50.89M |
51.25M |
50.95M |
50.84M |
49.21M |
47.55M |
46.84M |
47.32M |
44.97M |
| Adjusted Diluted Earnings per Share |
|
$1.83 |
$2.97 |
$2.14 |
$2.50 |
$2.50 |
$3.55 |
$1.59 |
$2.91 |
$2.36 |
$3.60 |
$1.47 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
52.62M |
52.73M |
53.28M |
53.28M |
52.87M |
52.97M |
50.63M |
48.55M |
47.88M |
48.48M |
45.68M |
| 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 |
|
50.41M |
51.03M |
51.11M |
51.08M |
50.37M |
48.87M |
47.64M |
47.07M |
45.86M |
44.92M |
44.43M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
98 |
158 |
111 |
131 |
128 |
183 |
77 |
142 |
111 |
170 |
64 |
| Normalized NOPAT Margin |
|
9.30% |
10.85% |
10.85% |
11.59% |
10.56% |
11.57% |
6.98% |
11.72% |
8.59% |
- |
5.77% |
| Pre Tax Income Margin |
|
13.00% |
15.67% |
13.21% |
15.95% |
15.55% |
16.72% |
9.87% |
17.30% |
12.47% |
- |
8.45% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
16.11 |
33.30 |
22.47 |
33.85 |
315.08 |
475.07 |
153.61 |
333.32 |
281.86 |
- |
197.33 |
| NOPAT to Interest Expense |
|
11.46 |
23.57 |
19.17 |
25.34 |
224.33 |
340.12 |
115.92 |
228.54 |
201.55 |
- |
142.87 |
| EBIT Less CapEx to Interest Expense |
|
11.65 |
28.94 |
15.74 |
25.60 |
226.52 |
380.71 |
76.81 |
226.58 |
157.73 |
- |
61.01 |
| NOPAT Less CapEx to Interest Expense |
|
7.00 |
19.20 |
12.44 |
17.10 |
135.77 |
245.75 |
39.12 |
121.79 |
77.42 |
- |
6.56 |
| 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% |
3.47% |
5.89% |
23.80% |
40.03% |
76.72% |
82.20% |
85.15% |
- |
71.05% |