| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
30,662,621.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
30,662,621.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
3.82 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-9.00% |
-6.33% |
-4.00% |
-3.22% |
2.17% |
1.81% |
11.08% |
21.74% |
17.13% |
20.19% |
4.91% |
| EBITDA Growth |
|
-26.93% |
22.33% |
1.97% |
2.55% |
27.60% |
-1.36% |
-0.14% |
2.02% |
14.16% |
30.77% |
20.76% |
| EBIT Growth |
|
-30.59% |
32.06% |
1.56% |
2.24% |
33.61% |
-0.76% |
-6.67% |
-5.69% |
-0.07% |
23.09% |
18.96% |
| NOPAT Growth |
|
-25.56% |
16.71% |
5.74% |
3.36% |
41.74% |
3.31% |
-6.80% |
-2.16% |
22.15% |
20.04% |
25.48% |
| Net Income Growth |
|
-28.16% |
34.31% |
7.21% |
8.48% |
43.43% |
6.06% |
-13.12% |
-13.61% |
-4.12% |
12.93% |
24.90% |
| EPS Growth |
|
0.00% |
0.00% |
0.00% |
10.37% |
0.00% |
4.36% |
-13.73% |
-13.81% |
-4.24% |
14.03% |
26.12% |
| Operating Cash Flow Growth |
|
-29.22% |
1.82% |
-14.36% |
-7.63% |
63.32% |
-30.42% |
-42.11% |
35.93% |
16.31% |
6.51% |
50.00% |
| Free Cash Flow Firm Growth |
|
559.21% |
367.19% |
21.63% |
-24.32% |
17.98% |
-24.82% |
-942.47% |
-729.79% |
-594.64% |
-931.93% |
105.46% |
| Invested Capital Growth |
|
-4.02% |
-3.22% |
-1.77% |
-2.57% |
-3.97% |
-1.09% |
55.76% |
56.40% |
57.66% |
58.83% |
1.44% |
| Revenue Q/Q Growth |
|
1.01% |
-7.49% |
-3.08% |
6.87% |
6.63% |
-7.82% |
5.75% |
17.12% |
2.59% |
-5.41% |
-7.69% |
| EBITDA Q/Q Growth |
|
-20.49% |
18.12% |
-9.45% |
20.16% |
-1.07% |
-8.96% |
-8.33% |
23.19% |
11.04% |
4.29% |
-15.35% |
| EBIT Q/Q Growth |
|
-24.26% |
22.04% |
-11.23% |
24.09% |
-1.03% |
-9.67% |
-16.51% |
25.92% |
5.24% |
11.26% |
-19.32% |
| NOPAT Q/Q Growth |
|
-20.39% |
18.26% |
-12.30% |
25.17% |
9.17% |
-13.80% |
-20.88% |
31.40% |
36.30% |
-15.29% |
-17.29% |
| Net Income Q/Q Growth |
|
-21.05% |
21.35% |
-11.33% |
27.69% |
4.39% |
-10.26% |
-27.37% |
26.97% |
15.85% |
5.70% |
-19.67% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
-11.53% |
0.00% |
0.00% |
-11.14% |
-26.87% |
27.35% |
15.71% |
5.82% |
-19.11% |
| Operating Cash Flow Q/Q Growth |
|
-35.43% |
78.24% |
-46.00% |
48.64% |
14.16% |
-24.07% |
-55.07% |
248.99% |
-2.32% |
-30.47% |
-36.72% |
| Free Cash Flow Firm Q/Q Growth |
|
-20.44% |
-2.70% |
-25.43% |
31.09% |
24.04% |
-38.00% |
-935.66% |
2.00% |
2.58% |
-4.28% |
105.48% |
| Invested Capital Q/Q Growth |
|
0.34% |
-3.15% |
0.98% |
-0.72% |
-1.10% |
-0.25% |
59.03% |
-0.31% |
-0.30% |
0.49% |
1.57% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
43.81% |
45.83% |
45.52% |
46.71% |
47.34% |
47.22% |
46.51% |
48.38% |
48.88% |
48.42% |
49.29% |
| EBITDA Margin |
|
12.95% |
16.53% |
15.44% |
17.43% |
16.17% |
16.02% |
13.88% |
14.60% |
15.81% |
17.43% |
15.98% |
| Operating Margin |
|
10.86% |
14.22% |
13.04% |
15.01% |
15.21% |
14.01% |
10.95% |
11.86% |
14.94% |
14.02% |
12.60% |
| EBIT Margin |
|
10.69% |
14.10% |
12.92% |
15.06% |
13.98% |
13.75% |
10.85% |
11.67% |
11.97% |
14.08% |
12.30% |
| Profit (Net Income) Margin |
|
8.20% |
10.76% |
9.85% |
11.77% |
11.52% |
11.21% |
7.70% |
8.35% |
9.43% |
10.54% |
9.17% |
| Tax Burden Percent |
|
78.73% |
76.85% |
75.85% |
77.17% |
77.97% |
79.15% |
75.76% |
78.47% |
82.79% |
78.96% |
78.76% |
| Interest Burden Percent |
|
97.50% |
99.32% |
100.51% |
101.23% |
105.68% |
103.06% |
93.68% |
91.20% |
95.16% |
94.78% |
94.61% |
| Effective Tax Rate |
|
21.27% |
23.15% |
24.15% |
22.83% |
22.03% |
20.85% |
24.24% |
21.53% |
17.21% |
21.04% |
21.24% |
| Return on Invested Capital (ROIC) |
|
15.66% |
20.43% |
18.26% |
21.28% |
21.99% |
21.02% |
12.43% |
14.75% |
20.56% |
19.18% |
14.04% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
13.87% |
18.84% |
17.23% |
15.97% |
24.78% |
20.50% |
10.48% |
9.40% |
-36.41% |
86.13% |
12.62% |
| Return on Net Nonoperating Assets (RNNOA) |
|
1.37% |
0.92% |
0.31% |
-0.25% |
-1.42% |
-2.07% |
1.38% |
0.82% |
-0.89% |
-0.30% |
2.64% |
| Return on Equity (ROE) |
|
17.03% |
21.34% |
18.57% |
21.03% |
20.57% |
18.95% |
13.81% |
15.57% |
19.67% |
18.88% |
16.68% |
| Cash Return on Invested Capital (CROIC) |
|
21.10% |
21.61% |
20.32% |
21.38% |
24.63% |
22.21% |
-27.57% |
-27.98% |
-27.65% |
-27.58% |
13.67% |
| Operating Return on Assets (OROA) |
|
12.26% |
15.89% |
14.40% |
16.24% |
14.87% |
14.47% |
10.60% |
11.73% |
12.14% |
15.00% |
12.35% |
| Return on Assets (ROA) |
|
9.41% |
12.13% |
10.98% |
12.69% |
12.25% |
11.81% |
7.52% |
8.40% |
9.56% |
11.23% |
9.20% |
| Return on Common Equity (ROCE) |
|
17.03% |
21.34% |
18.57% |
21.03% |
20.57% |
18.95% |
13.81% |
15.57% |
19.67% |
18.88% |
16.68% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
18.01% |
17.57% |
17.15% |
0.00% |
17.40% |
16.55% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
86 |
102 |
90 |
112 |
122 |
106 |
83 |
110 |
150 |
127 |
105 |
| NOPAT Margin |
|
8.55% |
10.93% |
9.89% |
11.58% |
11.86% |
11.09% |
8.30% |
9.31% |
12.37% |
11.07% |
9.92% |
| Net Nonoperating Expense Percent (NNEP) |
|
1.79% |
1.59% |
1.03% |
5.31% |
-2.79% |
0.52% |
1.94% |
5.36% |
56.96% |
-66.95% |
1.42% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
3.44% |
3.99% |
3.39% |
4.08% |
4.26% |
3.57% |
2.31% |
3.06% |
4.13% |
3.53% |
2.96% |
| Cost of Revenue to Revenue |
|
56.19% |
54.17% |
54.48% |
53.29% |
52.66% |
52.78% |
53.49% |
51.62% |
51.12% |
51.58% |
50.71% |
| SG&A Expenses to Revenue |
|
30.98% |
31.61% |
32.49% |
31.70% |
32.13% |
33.21% |
35.56% |
34.00% |
33.94% |
34.40% |
36.14% |
| 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 |
|
32.96% |
31.61% |
32.49% |
31.70% |
32.13% |
33.21% |
35.56% |
36.52% |
33.94% |
34.40% |
36.70% |
| Earnings before Interest and Taxes (EBIT) |
|
108 |
132 |
117 |
146 |
144 |
131 |
109 |
138 |
145 |
161 |
130 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
131 |
155 |
140 |
169 |
167 |
152 |
140 |
172 |
191 |
199 |
169 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
2.49 |
2.68 |
3.59 |
3.54 |
3.29 |
4.02 |
3.65 |
3.11 |
3.67 |
4.01 |
3.26 |
| Price to Tangible Book Value (P/TBV) |
|
11.49 |
11.17 |
13.10 |
11.32 |
9.32 |
10.62 |
0.00 |
0.00 |
76.69 |
49.50 |
32.22 |
| Price to Revenue (P/Rev) |
|
1.27 |
1.42 |
2.01 |
2.09 |
2.04 |
2.56 |
2.32 |
1.92 |
2.30 |
2.47 |
2.02 |
| Price to Earnings (P/E) |
|
14.49 |
14.82 |
20.24 |
20.47 |
18.63 |
23.20 |
22.26 |
20.17 |
25.21 |
26.54 |
19.51 |
| Dividend Yield |
|
0.32% |
0.29% |
0.22% |
0.22% |
0.23% |
0.19% |
0.21% |
0.25% |
0.20% |
0.19% |
0.24% |
| Earnings Yield |
|
6.90% |
6.75% |
4.94% |
4.88% |
5.37% |
4.31% |
4.49% |
4.96% |
3.97% |
3.77% |
5.13% |
| Enterprise Value to Invested Capital (EV/IC) |
|
2.42 |
2.69 |
3.70 |
3.79 |
3.69 |
4.67 |
3.07 |
2.70 |
3.27 |
3.62 |
2.96 |
| Enterprise Value to Revenue (EV/Rev) |
|
1.29 |
1.42 |
1.98 |
2.04 |
1.95 |
2.45 |
2.50 |
2.07 |
2.41 |
2.56 |
2.11 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
9.15 |
9.39 |
12.96 |
13.09 |
11.86 |
15.04 |
15.76 |
13.69 |
15.98 |
16.57 |
13.23 |
| Enterprise Value to EBIT (EV/EBIT) |
|
10.98 |
11.08 |
15.30 |
15.46 |
13.86 |
17.56 |
18.65 |
16.56 |
20.06 |
21.07 |
16.88 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
13.94 |
14.45 |
19.77 |
19.94 |
17.55 |
22.00 |
23.36 |
20.53 |
23.43 |
24.86 |
19.75 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
8.84 |
9.48 |
13.54 |
14.10 |
12.08 |
16.84 |
19.10 |
15.09 |
17.42 |
19.08 |
15.12 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
11.23 |
12.26 |
18.03 |
17.51 |
14.66 |
20.91 |
0.00 |
0.00 |
0.00 |
0.00 |
21.82 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.25 |
0.24 |
0.23 |
0.22 |
0.21 |
0.20 |
0.44 |
0.39 |
0.33 |
0.29 |
0.25 |
| Long-Term Debt to Equity |
|
0.25 |
0.24 |
0.23 |
0.22 |
0.21 |
0.20 |
0.40 |
0.39 |
0.33 |
0.29 |
0.25 |
| Financial Leverage |
|
0.10 |
0.05 |
0.02 |
-0.02 |
-0.06 |
-0.10 |
0.13 |
0.09 |
0.02 |
0.00 |
0.21 |
| Leverage Ratio |
|
1.75 |
1.74 |
1.69 |
1.68 |
1.64 |
1.62 |
1.74 |
1.71 |
1.68 |
1.62 |
1.70 |
| Compound Leverage Factor |
|
1.71 |
1.73 |
1.70 |
1.70 |
1.74 |
1.67 |
1.63 |
1.56 |
1.60 |
1.54 |
1.61 |
| Debt to Total Capital |
|
19.74% |
19.36% |
18.75% |
18.03% |
17.26% |
16.77% |
30.32% |
27.84% |
24.76% |
22.19% |
19.70% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
2.76% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
19.74% |
19.36% |
18.75% |
18.03% |
17.26% |
16.77% |
27.55% |
27.84% |
24.76% |
22.19% |
19.70% |
| 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% |
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 |
|
80.26% |
80.64% |
81.26% |
81.97% |
82.74% |
83.23% |
69.68% |
72.16% |
75.24% |
77.81% |
80.30% |
| Debt to EBITDA |
|
0.89 |
0.84 |
0.84 |
0.83 |
0.79 |
0.79 |
1.75 |
1.58 |
1.37 |
1.14 |
0.95 |
| Net Debt to EBITDA |
|
0.17 |
-0.03 |
-0.14 |
-0.34 |
-0.55 |
-0.70 |
1.11 |
0.99 |
0.72 |
0.60 |
0.58 |
| Long-Term Debt to EBITDA |
|
0.89 |
0.84 |
0.84 |
0.83 |
0.79 |
0.79 |
1.59 |
1.58 |
1.37 |
1.14 |
0.95 |
| Debt to NOPAT |
|
1.35 |
1.30 |
1.28 |
1.27 |
1.16 |
1.16 |
2.59 |
2.37 |
2.01 |
1.70 |
1.42 |
| Net Debt to NOPAT |
|
0.27 |
-0.05 |
-0.21 |
-0.52 |
-0.82 |
-1.02 |
1.65 |
1.48 |
1.06 |
0.90 |
0.87 |
| Long-Term Debt to NOPAT |
|
1.35 |
1.30 |
1.28 |
1.27 |
1.16 |
1.16 |
2.35 |
2.37 |
2.01 |
1.70 |
1.42 |
| Altman Z-Score |
|
5.14 |
5.38 |
6.36 |
6.44 |
6.21 |
7.20 |
5.07 |
4.79 |
5.43 |
6.25 |
5.91 |
| 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 |
|
2.34 |
2.45 |
2.59 |
2.77 |
2.72 |
2.98 |
1.95 |
1.99 |
1.95 |
2.07 |
2.07 |
| Quick Ratio |
|
1.60 |
1.72 |
1.80 |
2.00 |
2.05 |
2.26 |
1.22 |
1.23 |
1.20 |
1.23 |
1.17 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
175 |
170 |
127 |
166 |
206 |
128 |
-1,069 |
-1,048 |
-1,020 |
-1,064 |
58 |
| Operating Cash Flow to CapEx |
|
570.05% |
1,301.37% |
712.50% |
1,270.83% |
756.96% |
699.47% |
612.37% |
1,382.00% |
816.53% |
541.54% |
563.92% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.15 |
1.13 |
1.11 |
1.08 |
1.06 |
1.05 |
0.98 |
1.01 |
1.01 |
1.07 |
1.00 |
| Accounts Receivable Turnover |
|
6.47 |
7.06 |
7.57 |
7.22 |
6.87 |
7.34 |
7.38 |
7.44 |
7.51 |
8.25 |
7.93 |
| Inventory Turnover |
|
5.24 |
5.08 |
5.22 |
5.39 |
5.45 |
5.43 |
4.95 |
5.11 |
4.96 |
5.18 |
4.76 |
| Fixed Asset Turnover |
|
13.77 |
13.57 |
13.23 |
12.98 |
12.77 |
13.00 |
12.80 |
13.41 |
13.43 |
14.07 |
13.64 |
| Accounts Payable Turnover |
|
6.55 |
5.95 |
6.55 |
6.24 |
6.46 |
6.39 |
6.22 |
5.99 |
5.62 |
6.47 |
6.65 |
| Days Sales Outstanding (DSO) |
|
56.39 |
51.68 |
48.24 |
50.52 |
53.13 |
49.76 |
49.45 |
49.07 |
48.59 |
44.24 |
46.02 |
| Days Inventory Outstanding (DIO) |
|
69.63 |
71.88 |
69.90 |
67.70 |
67.01 |
67.16 |
73.67 |
71.44 |
73.60 |
70.47 |
76.60 |
| Days Payable Outstanding (DPO) |
|
55.71 |
61.31 |
55.70 |
58.48 |
56.54 |
57.12 |
58.66 |
60.95 |
64.95 |
56.40 |
54.88 |
| Cash Conversion Cycle (CCC) |
|
70.30 |
62.26 |
62.44 |
59.74 |
63.60 |
59.80 |
64.46 |
59.56 |
57.24 |
58.31 |
67.74 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
2,113 |
2,047 |
2,067 |
2,052 |
2,029 |
2,024 |
3,219 |
3,209 |
3,199 |
3,215 |
3,265 |
| Invested Capital Turnover |
|
1.83 |
1.87 |
1.85 |
1.84 |
1.85 |
1.90 |
1.50 |
1.58 |
1.66 |
1.73 |
1.41 |
| Increase / (Decrease) in Invested Capital |
|
-89 |
-68 |
-37 |
-54 |
-84 |
-22 |
1,152 |
1,157 |
1,170 |
1,191 |
46 |
| Enterprise Value (EV) |
|
5,111 |
5,515 |
7,643 |
7,780 |
7,479 |
9,453 |
9,898 |
8,648 |
10,474 |
11,638 |
9,672 |
| Market Capitalization |
|
5,013 |
5,532 |
7,726 |
7,983 |
7,828 |
9,893 |
9,199 |
8,023 |
10,000 |
11,217 |
9,248 |
| Book Value per Share |
|
$64.61 |
$66.70 |
$69.75 |
$73.21 |
$77.32 |
$79.82 |
$81.41 |
$83.61 |
$88.92 |
$91.27 |
$92.65 |
| Tangible Book Value per Share |
|
$13.99 |
$16.01 |
$19.13 |
$22.89 |
$27.29 |
$30.18 |
($1.78) |
($0.55) |
$4.26 |
$7.40 |
$9.36 |
| Total Capital |
|
2,511 |
2,560 |
2,646 |
2,751 |
2,875 |
2,960 |
3,617 |
3,581 |
3,622 |
3,591 |
3,538 |
| Total Debt |
|
496 |
496 |
496 |
496 |
496 |
496 |
1,097 |
997 |
897 |
797 |
697 |
| Total Long-Term Debt |
|
496 |
496 |
496 |
496 |
496 |
496 |
997 |
997 |
897 |
797 |
697 |
| Net Debt |
|
98 |
-18 |
-83 |
-203 |
-350 |
-439 |
699 |
625 |
474 |
421 |
425 |
| Capital Expenditures (CapEx) |
|
19 |
15 |
14 |
12 |
23 |
19 |
9.70 |
15 |
25 |
26 |
16 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
402 |
360 |
370 |
370 |
338 |
351 |
460 |
418 |
383 |
443 |
505 |
| Debt-free Net Working Capital (DFNWC) |
|
800 |
874 |
949 |
1,069 |
1,184 |
1,287 |
858 |
790 |
806 |
819 |
777 |
| Net Working Capital (NWC) |
|
800 |
874 |
949 |
1,069 |
1,184 |
1,287 |
758 |
790 |
806 |
819 |
777 |
| Net Nonoperating Expense (NNE) |
|
3.46 |
1.54 |
0.38 |
-1.77 |
3.51 |
-1.19 |
5.98 |
11 |
36 |
6.16 |
7.96 |
| Net Nonoperating Obligations (NNO) |
|
98 |
-18 |
-83 |
-203 |
-350 |
-439 |
699 |
625 |
474 |
421 |
425 |
| Total Depreciation and Amortization (D&A) |
|
23 |
23 |
23 |
23 |
23 |
22 |
31 |
35 |
46 |
38 |
39 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
10.17% |
9.26% |
9.61% |
9.68% |
8.79% |
9.10% |
11.62% |
10.02% |
8.82% |
9.76% |
11.00% |
| Debt-free Net Working Capital to Revenue |
|
20.24% |
22.46% |
24.64% |
27.98% |
30.81% |
33.35% |
21.67% |
18.94% |
18.54% |
18.05% |
16.94% |
| Net Working Capital to Revenue |
|
20.24% |
22.46% |
24.64% |
27.98% |
30.81% |
33.35% |
19.14% |
18.94% |
18.54% |
18.05% |
16.94% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$3.70 |
$0.00 |
$3.45 |
$2.50 |
$3.19 |
$3.71 |
$3.92 |
$3.16 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
31.81M |
31.01M |
30.86M |
30.83M |
30.89M |
30.93M |
31.00M |
30.85M |
30.86M |
30.71M |
30.63M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$3.62 |
$0.00 |
$3.35 |
$2.45 |
$3.12 |
$3.61 |
$3.82 |
$3.09 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
32.16M |
31.37M |
31.40M |
31.48M |
31.45M |
31.80M |
31.70M |
31.57M |
31.64M |
31.56M |
31.36M |
| 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 |
|
30.95M |
30.82M |
30.80M |
30.77M |
30.86M |
30.96M |
30.90M |
30.64M |
30.61M |
30.66M |
30.32M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
102 |
102 |
90 |
112 |
122 |
106 |
83 |
133 |
150 |
127 |
109 |
| Normalized NOPAT Margin |
|
10.11% |
10.93% |
9.89% |
11.58% |
11.86% |
11.09% |
8.30% |
11.29% |
12.37% |
11.07% |
10.36% |
| Pre Tax Income Margin |
|
10.42% |
14.00% |
12.98% |
15.25% |
14.77% |
14.17% |
10.17% |
10.64% |
11.39% |
13.34% |
11.64% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
4.86% |
4.47% |
4.53% |
4.53% |
4.31% |
4.34% |
4.65% |
5.01% |
5.19% |
5.21% |
5.17% |
| Augmented Payout Ratio |
|
81.91% |
68.58% |
60.84% |
40.51% |
25.30% |
15.35% |
15.08% |
27.75% |
35.07% |
39.06% |
51.45% |