| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
64,379,735.00 |
63,820,316.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
64,379,735.00 |
63,820,316.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
1.13 |
1.37 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
5.35% |
6.44% |
1.58% |
1.82% |
1.15% |
-3.07% |
6.15% |
5.70% |
13.52% |
10.77% |
6.26% |
| EBITDA Growth |
|
7.51% |
23.62% |
6.46% |
13.43% |
24.95% |
2.07% |
12.62% |
15.72% |
-5.61% |
2.21% |
-4.02% |
| EBIT Growth |
|
6.22% |
34.38% |
7.59% |
16.85% |
39.59% |
2.10% |
15.22% |
17.38% |
-16.04% |
-5.39% |
-12.72% |
| NOPAT Growth |
|
-5.35% |
42.49% |
10.42% |
15.30% |
60.57% |
-5.53% |
19.79% |
7.76% |
-17.37% |
-0.90% |
-16.05% |
| Net Income Growth |
|
4.80% |
51.93% |
8.92% |
18.53% |
62.05% |
-5.15% |
23.52% |
27.93% |
-26.37% |
-7.50% |
-21.23% |
| EPS Growth |
|
3.33% |
50.00% |
8.06% |
17.46% |
59.14% |
-4.88% |
24.63% |
29.73% |
-23.65% |
-4.27% |
-18.56% |
| Operating Cash Flow Growth |
|
27.50% |
-6.07% |
71.14% |
32.21% |
-18.85% |
-10.39% |
-12.27% |
-22.53% |
3.06% |
43.45% |
-17.84% |
| Free Cash Flow Firm Growth |
|
-439.30% |
91.65% |
172.71% |
111.08% |
295.65% |
931.81% |
-232.29% |
-1,275.62% |
-388.45% |
-1,085.65% |
13.30% |
| Invested Capital Growth |
|
4.55% |
2.92% |
-0.43% |
2.63% |
-1.35% |
1.59% |
8.01% |
10.80% |
16.08% |
12.01% |
6.34% |
| Revenue Q/Q Growth |
|
-6.10% |
9.18% |
-0.59% |
-0.08% |
-6.73% |
4.62% |
8.87% |
-0.51% |
0.17% |
2.09% |
4.44% |
| EBITDA Q/Q Growth |
|
-15.87% |
14.65% |
8.32% |
8.55% |
-7.32% |
-6.34% |
19.51% |
11.55% |
-24.41% |
1.42% |
12.23% |
| EBIT Q/Q Growth |
|
-25.62% |
25.32% |
12.58% |
11.35% |
-11.15% |
-8.34% |
27.04% |
13.45% |
-36.45% |
3.29% |
17.20% |
| NOPAT Q/Q Growth |
|
-28.88% |
37.08% |
8.18% |
9.32% |
-0.96% |
-19.35% |
37.18% |
-1.65% |
-24.06% |
-3.27% |
16.21% |
| Net Income Q/Q Growth |
|
-26.16% |
33.24% |
9.07% |
10.46% |
0.94% |
-22.01% |
42.04% |
14.41% |
-41.90% |
-2.02% |
20.95% |
| EPS Q/Q Growth |
|
-26.19% |
32.26% |
8.94% |
10.45% |
0.00% |
-20.95% |
42.74% |
14.97% |
-41.15% |
-0.89% |
21.43% |
| Operating Cash Flow Q/Q Growth |
|
26.66% |
-57.96% |
55.50% |
59.68% |
-22.26% |
-53.58% |
52.23% |
41.00% |
3.43% |
-35.38% |
-12.81% |
| Free Cash Flow Firm Q/Q Growth |
|
59.58% |
94.91% |
2,972.42% |
-81.25% |
613.59% |
-78.35% |
-556.83% |
-66.58% |
-75.08% |
26.02% |
59.82% |
| Invested Capital Q/Q Growth |
|
0.26% |
1.21% |
-0.12% |
1.25% |
-3.62% |
4.23% |
6.19% |
3.87% |
0.98% |
0.57% |
0.82% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
37.24% |
36.34% |
37.65% |
38.58% |
38.84% |
37.91% |
37.99% |
37.78% |
35.13% |
35.80% |
35.61% |
| EBITDA Margin |
|
18.26% |
19.18% |
20.90% |
22.70% |
22.56% |
20.20% |
22.17% |
24.86% |
18.76% |
18.64% |
20.03% |
| Operating Margin |
|
10.04% |
12.24% |
13.85% |
15.21% |
14.16% |
12.79% |
14.95% |
14.25% |
11.04% |
10.94% |
12.35% |
| EBIT Margin |
|
10.59% |
12.15% |
13.76% |
15.33% |
14.61% |
12.80% |
14.94% |
17.03% |
10.80% |
10.93% |
12.27% |
| Profit (Net Income) Margin |
|
7.42% |
9.06% |
9.94% |
10.99% |
11.89% |
8.87% |
11.57% |
13.30% |
7.71% |
7.40% |
8.57% |
| Tax Burden Percent |
|
77.20% |
79.50% |
76.50% |
76.20% |
86.90% |
74.20% |
79.97% |
82.94% |
81.15% |
77.60% |
76.50% |
| Interest Burden Percent |
|
90.85% |
93.79% |
94.43% |
94.05% |
93.69% |
93.35% |
96.84% |
94.17% |
87.98% |
87.28% |
91.37% |
| Effective Tax Rate |
|
22.80% |
20.50% |
23.50% |
23.80% |
13.10% |
25.80% |
20.03% |
17.06% |
18.85% |
22.40% |
23.50% |
| Return on Invested Capital (ROIC) |
|
8.55% |
10.69% |
11.50% |
12.68% |
13.73% |
10.22% |
12.70% |
12.41% |
9.82% |
9.33% |
10.20% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
8.26% |
10.06% |
10.89% |
12.06% |
13.30% |
9.57% |
12.25% |
14.18% |
8.41% |
8.16% |
9.25% |
| Return on Net Nonoperating Assets (RNNOA) |
|
3.64% |
4.39% |
4.63% |
4.47% |
4.47% |
3.28% |
3.99% |
4.26% |
2.74% |
2.84% |
3.25% |
| Return on Equity (ROE) |
|
12.19% |
15.08% |
16.13% |
17.14% |
18.20% |
13.50% |
16.69% |
16.66% |
12.56% |
12.17% |
13.45% |
| Cash Return on Invested Capital (CROIC) |
|
5.24% |
7.43% |
10.87% |
8.30% |
13.67% |
10.26% |
4.35% |
1.75% |
-3.27% |
0.01% |
4.32% |
| Operating Return on Assets (OROA) |
|
8.53% |
9.85% |
11.12% |
12.28% |
11.78% |
10.15% |
11.57% |
12.83% |
8.43% |
8.80% |
9.65% |
| Return on Assets (ROA) |
|
5.98% |
7.34% |
8.03% |
8.80% |
9.59% |
7.03% |
8.96% |
10.02% |
6.02% |
5.96% |
6.75% |
| Return on Common Equity (ROCE) |
|
12.11% |
14.99% |
16.03% |
17.04% |
18.09% |
13.42% |
16.59% |
16.49% |
12.42% |
12.04% |
13.29% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
13.31% |
13.35% |
13.22% |
0.00% |
14.58% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
65 |
89 |
96 |
105 |
104 |
84 |
115 |
114 |
86 |
83 |
97 |
| NOPAT Margin |
|
7.75% |
9.73% |
10.59% |
11.59% |
12.31% |
9.49% |
11.95% |
11.82% |
8.96% |
8.49% |
9.44% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.28% |
0.63% |
0.61% |
0.62% |
0.43% |
0.66% |
0.45% |
-1.77% |
1.41% |
1.17% |
0.94% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
1.85% |
- |
- |
- |
2.93% |
2.33% |
3.00% |
2.81% |
2.05% |
2.06% |
2.39% |
| Cost of Revenue to Revenue |
|
62.76% |
63.66% |
62.35% |
61.42% |
61.16% |
62.09% |
62.01% |
62.22% |
64.87% |
64.20% |
64.39% |
| SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| R&D to Revenue |
|
16.49% |
16.69% |
16.41% |
15.57% |
16.33% |
17.50% |
15.65% |
15.48% |
15.72% |
17.05% |
15.37% |
| Operating Expenses to Revenue |
|
27.20% |
24.10% |
23.80% |
23.37% |
24.68% |
25.13% |
23.05% |
23.53% |
24.09% |
24.87% |
23.26% |
| Earnings before Interest and Taxes (EBIT) |
|
89 |
111 |
125 |
139 |
124 |
114 |
144 |
164 |
104 |
107 |
126 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
153 |
176 |
190 |
206 |
191 |
179 |
214 |
239 |
181 |
183 |
206 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
3.47 |
4.01 |
3.88 |
4.18 |
4.22 |
3.88 |
3.82 |
3.17 |
2.99 |
3.09 |
3.03 |
| Price to Tangible Book Value (P/TBV) |
|
7.56 |
8.35 |
7.83 |
8.16 |
8.14 |
7.38 |
7.09 |
6.08 |
5.97 |
6.18 |
6.01 |
| Price to Revenue (P/Rev) |
|
2.30 |
2.66 |
2.62 |
2.97 |
2.91 |
2.77 |
2.85 |
2.40 |
2.11 |
2.09 |
2.02 |
| Price to Earnings (P/E) |
|
28.17 |
30.07 |
29.05 |
31.57 |
27.83 |
26.57 |
26.31 |
20.92 |
20.30 |
20.98 |
21.96 |
| Dividend Yield |
|
1.30% |
1.13% |
1.44% |
1.05% |
1.10% |
1.19% |
1.15% |
1.35% |
1.51% |
1.48% |
1.51% |
| Earnings Yield |
|
3.55% |
3.33% |
3.44% |
3.17% |
3.59% |
3.76% |
3.80% |
4.78% |
4.93% |
4.77% |
4.55% |
| Enterprise Value to Invested Capital (EV/IC) |
|
2.77 |
3.16 |
3.11 |
3.44 |
3.49 |
3.20 |
3.15 |
2.64 |
2.43 |
2.47 |
2.42 |
| Enterprise Value to Revenue (EV/Rev) |
|
2.56 |
2.92 |
2.86 |
3.18 |
3.11 |
2.99 |
3.08 |
2.64 |
2.38 |
2.38 |
2.31 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
13.63 |
14.99 |
14.51 |
15.68 |
14.59 |
13.85 |
14.07 |
11.74 |
11.08 |
11.27 |
11.24 |
| Enterprise Value to EBIT (EV/EBIT) |
|
21.95 |
23.71 |
22.89 |
24.49 |
22.29 |
21.16 |
21.36 |
17.73 |
17.14 |
17.73 |
18.14 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
29.18 |
31.05 |
29.76 |
31.97 |
28.17 |
27.20 |
27.17 |
23.12 |
22.50 |
23.05 |
23.84 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
15.54 |
18.15 |
16.18 |
16.61 |
17.32 |
16.76 |
18.07 |
17.13 |
15.80 |
15.19 |
15.58 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
53.96 |
43.08 |
28.57 |
41.95 |
25.38 |
31.39 |
75.28 |
158.75 |
0.00 |
27,219.16 |
57.74 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.51 |
0.49 |
0.47 |
0.44 |
0.43 |
0.41 |
0.42 |
0.44 |
0.56 |
0.53 |
0.53 |
| Long-Term Debt to Equity |
|
0.31 |
0.31 |
0.30 |
0.35 |
0.30 |
0.24 |
0.22 |
0.21 |
0.44 |
0.44 |
0.43 |
| Financial Leverage |
|
0.44 |
0.44 |
0.42 |
0.37 |
0.34 |
0.34 |
0.33 |
0.30 |
0.33 |
0.35 |
0.35 |
| Leverage Ratio |
|
1.97 |
1.95 |
1.91 |
1.87 |
1.85 |
1.82 |
1.82 |
1.81 |
1.86 |
1.84 |
1.85 |
| Compound Leverage Factor |
|
1.79 |
1.83 |
1.81 |
1.76 |
1.73 |
1.70 |
1.76 |
1.71 |
1.64 |
1.61 |
1.69 |
| Debt to Total Capital |
|
33.79% |
32.91% |
31.93% |
30.76% |
30.21% |
29.30% |
29.48% |
30.77% |
36.08% |
34.52% |
34.55% |
| Short-Term Debt to Total Capital |
|
13.07% |
12.36% |
11.46% |
6.86% |
9.50% |
12.34% |
14.31% |
16.12% |
8.10% |
5.44% |
6.10% |
| Long-Term Debt to Total Capital |
|
20.72% |
20.55% |
20.47% |
23.90% |
20.71% |
16.96% |
15.17% |
14.65% |
27.98% |
29.08% |
28.45% |
| 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 |
|
0.41% |
0.40% |
0.39% |
0.40% |
0.39% |
0.39% |
0.46% |
1.04% |
1.04% |
1.10% |
1.13% |
| Common Equity to Total Capital |
|
65.80% |
66.69% |
67.68% |
68.84% |
69.40% |
70.31% |
70.06% |
68.19% |
62.88% |
64.39% |
64.32% |
| Debt to EBITDA |
|
1.81 |
1.68 |
1.61 |
1.56 |
1.41 |
1.38 |
1.44 |
1.52 |
1.88 |
1.73 |
1.75 |
| Net Debt to EBITDA |
|
1.39 |
1.32 |
1.22 |
1.04 |
0.92 |
1.01 |
1.03 |
1.04 |
1.22 |
1.28 |
1.34 |
| Long-Term Debt to EBITDA |
|
1.11 |
1.05 |
1.03 |
1.22 |
0.97 |
0.80 |
0.74 |
0.72 |
1.46 |
1.45 |
1.44 |
| Debt to NOPAT |
|
3.87 |
3.48 |
3.31 |
3.19 |
2.72 |
2.71 |
2.77 |
2.99 |
3.83 |
3.53 |
3.70 |
| Net Debt to NOPAT |
|
2.98 |
2.73 |
2.51 |
2.12 |
1.78 |
1.98 |
1.98 |
2.04 |
2.47 |
2.63 |
2.83 |
| Long-Term Debt to NOPAT |
|
2.37 |
2.18 |
2.12 |
2.48 |
1.87 |
1.57 |
1.43 |
1.42 |
2.97 |
2.97 |
3.05 |
| Altman Z-Score |
|
3.85 |
4.38 |
4.44 |
4.81 |
4.97 |
4.68 |
4.51 |
3.90 |
3.54 |
3.74 |
3.70 |
| Noncontrolling Interest Sharing Ratio |
|
0.65% |
0.65% |
0.60% |
0.60% |
0.59% |
0.57% |
0.61% |
1.06% |
1.12% |
1.12% |
1.18% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.24 |
1.30 |
1.36 |
1.62 |
1.38 |
1.25 |
1.21 |
1.19 |
1.62 |
1.66 |
1.61 |
| Quick Ratio |
|
0.72 |
0.77 |
0.82 |
1.00 |
0.83 |
0.73 |
0.71 |
0.71 |
1.04 |
1.00 |
0.96 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-76 |
-3.85 |
111 |
21 |
148 |
32 |
-146 |
-244 |
-427 |
-316 |
-127 |
| Operating Cash Flow to CapEx |
|
268.40% |
122.32% |
213.15% |
344.50% |
271.79% |
145.72% |
198.59% |
289.78% |
215.16% |
185.26% |
183.96% |
| Free Cash Flow to Firm to Interest Expense |
|
-7.19 |
-0.38 |
10.99 |
1.69 |
13.01 |
2.82 |
-13.49 |
-18.01 |
-25.10 |
-18.64 |
-7.93 |
| Operating Cash Flow to Interest Expense |
|
20.88 |
9.07 |
14.27 |
18.65 |
15.67 |
7.29 |
11.61 |
13.12 |
10.80 |
7.01 |
6.47 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
13.10 |
1.66 |
7.58 |
13.24 |
9.91 |
2.29 |
5.76 |
8.60 |
5.78 |
3.22 |
2.95 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.81 |
0.81 |
0.81 |
0.80 |
0.81 |
0.79 |
0.77 |
0.75 |
0.78 |
0.80 |
0.79 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Inventory Turnover |
|
4.45 |
4.46 |
4.48 |
4.56 |
4.57 |
4.48 |
4.40 |
4.38 |
4.75 |
4.74 |
4.54 |
| Fixed Asset Turnover |
|
2.47 |
2.49 |
2.49 |
2.47 |
2.45 |
2.41 |
2.37 |
2.33 |
2.42 |
2.46 |
2.44 |
| Accounts Payable Turnover |
|
2.80 |
2.86 |
2.96 |
2.95 |
2.92 |
2.88 |
2.82 |
2.80 |
3.06 |
3.06 |
2.95 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Inventory Outstanding (DIO) |
|
82.05 |
81.91 |
81.44 |
79.98 |
79.88 |
81.49 |
82.93 |
83.40 |
76.90 |
77.02 |
80.39 |
| Days Payable Outstanding (DPO) |
|
130.26 |
127.42 |
123.35 |
123.65 |
124.79 |
126.63 |
129.45 |
130.29 |
119.46 |
119.32 |
123.72 |
| Cash Conversion Cycle (CCC) |
|
-48.22 |
-45.51 |
-41.91 |
-43.68 |
-44.92 |
-45.14 |
-46.52 |
-46.89 |
-42.56 |
-42.30 |
-43.34 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
3,233 |
3,272 |
3,268 |
3,309 |
3,190 |
3,324 |
3,530 |
3,667 |
3,703 |
3,724 |
3,754 |
| Invested Capital Turnover |
|
1.10 |
1.10 |
1.09 |
1.09 |
1.12 |
1.08 |
1.06 |
1.05 |
1.10 |
1.10 |
1.08 |
| Increase / (Decrease) in Invested Capital |
|
141 |
93 |
-14 |
85 |
-44 |
52 |
262 |
357 |
513 |
399 |
224 |
| Enterprise Value (EV) |
|
8,939 |
10,332 |
10,173 |
11,377 |
11,142 |
10,624 |
11,132 |
9,670 |
9,007 |
9,207 |
9,088 |
| Market Capitalization |
|
8,013 |
9,408 |
9,301 |
10,606 |
10,424 |
9,837 |
10,302 |
8,773 |
7,972 |
8,113 |
7,962 |
| Book Value per Share |
|
$35.07 |
$35.55 |
$36.17 |
$38.24 |
$37.15 |
$38.16 |
$40.89 |
$42.04 |
$40.66 |
$40.84 |
$41.18 |
| Tangible Book Value per Share |
|
$16.12 |
$17.05 |
$17.93 |
$19.57 |
$19.25 |
$20.05 |
$22.01 |
$21.90 |
$20.34 |
$20.39 |
$20.76 |
| Total Capital |
|
3,506 |
3,522 |
3,541 |
3,688 |
3,562 |
3,609 |
3,854 |
4,062 |
4,243 |
4,084 |
4,086 |
| Total Debt |
|
1,185 |
1,159 |
1,131 |
1,135 |
1,076 |
1,057 |
1,136 |
1,250 |
1,531 |
1,410 |
1,412 |
| Total Long-Term Debt |
|
726 |
724 |
725 |
882 |
738 |
612 |
585 |
595 |
1,187 |
1,187 |
1,162 |
| Net Debt |
|
912 |
909 |
858 |
756 |
704 |
773 |
812 |
855 |
990 |
1,049 |
1,080 |
| Capital Expenditures (CapEx) |
|
82 |
75 |
67 |
67 |
66 |
57 |
63 |
61 |
85 |
64 |
56 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
533 |
598 |
607 |
564 |
522 |
612 |
676 |
674 |
661 |
698 |
750 |
| Debt-free Net Working Capital (DFNWC) |
|
756 |
799 |
831 |
892 |
748 |
749 |
846 |
939 |
1,071 |
927 |
948 |
| Net Working Capital (NWC) |
|
298 |
364 |
426 |
639 |
410 |
304 |
294 |
284 |
727 |
705 |
698 |
| Net Nonoperating Expense (NNE) |
|
2.76 |
6.17 |
5.94 |
5.46 |
3.51 |
5.52 |
3.74 |
-14 |
12 |
11 |
8.93 |
| Net Nonoperating Obligations (NNO) |
|
912 |
909 |
858 |
756 |
704 |
773 |
812 |
855 |
990 |
1,049 |
1,080 |
| Total Depreciation and Amortization (D&A) |
|
64 |
64 |
65 |
67 |
67 |
66 |
70 |
75 |
77 |
76 |
80 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
15.27% |
16.88% |
17.08% |
15.79% |
14.58% |
17.23% |
18.72% |
18.41% |
17.50% |
18.02% |
19.07% |
| Debt-free Net Working Capital to Revenue |
|
21.68% |
22.56% |
23.37% |
24.96% |
20.89% |
21.07% |
23.42% |
25.64% |
28.35% |
23.95% |
24.09% |
| Net Working Capital to Revenue |
|
8.54% |
10.27% |
11.96% |
17.88% |
11.45% |
8.54% |
8.15% |
7.77% |
19.25% |
18.21% |
17.75% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.95 |
$1.26 |
$1.36 |
$1.51 |
$1.52 |
$1.19 |
$1.69 |
$1.95 |
$1.14 |
$1.13 |
$1.38 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
66.02M |
66.06M |
66.31M |
66.45M |
66.50M |
66.27M |
66.00M |
65.71M |
64.38M |
64.05M |
63.63M |
| Adjusted Diluted Earnings per Share |
|
$0.93 |
$1.23 |
$1.34 |
$1.48 |
$1.48 |
$1.17 |
$1.67 |
$1.92 |
$1.13 |
$1.12 |
$1.36 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
66.02M |
67.43M |
67.58M |
67.72M |
66.50M |
67.49M |
67.05M |
66.63M |
64.38M |
64.83M |
64.21M |
| 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 |
|
66.02M |
66.26M |
66.39M |
66.54M |
66.50M |
66.04M |
65.88M |
65.62M |
64.38M |
63.82M |
63.58M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
85 |
92 |
98 |
108 |
107 |
86 |
117 |
115 |
90 |
84 |
98 |
| Normalized NOPAT Margin |
|
10.09% |
10.04% |
10.79% |
11.91% |
12.65% |
9.66% |
12.08% |
12.00% |
9.30% |
8.57% |
9.55% |
| Pre Tax Income Margin |
|
9.62% |
11.40% |
12.99% |
14.42% |
13.69% |
11.95% |
14.46% |
16.04% |
9.51% |
9.54% |
11.21% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
8.44 |
10.93 |
12.45 |
11.35 |
10.89 |
10.00 |
13.30 |
12.10 |
6.12 |
6.34 |
7.87 |
| NOPAT to Interest Expense |
|
6.18 |
8.76 |
9.58 |
8.57 |
9.18 |
7.42 |
10.64 |
8.39 |
5.07 |
4.92 |
6.06 |
| EBIT Less CapEx to Interest Expense |
|
0.66 |
3.51 |
5.75 |
5.93 |
5.13 |
5.00 |
7.45 |
7.57 |
1.10 |
2.56 |
4.35 |
| NOPAT Less CapEx to Interest Expense |
|
-1.60 |
1.34 |
2.89 |
3.16 |
3.41 |
2.41 |
4.80 |
3.86 |
0.05 |
1.14 |
2.54 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
36.49% |
33.89% |
33.80% |
33.10% |
30.48% |
31.61% |
30.54% |
28.45% |
30.77% |
31.50% |
33.81% |
| Augmented Payout Ratio |
|
53.22% |
46.65% |
44.94% |
45.49% |
48.83% |
68.52% |
82.05% |
82.70% |
123.77% |
131.08% |
134.38% |