| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
16,567,821.00 |
16,476,820.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
16,567,821.00 |
16,476,820.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
28.30 |
38.93 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
5.15% |
4.56% |
3.54% |
9.05% |
2.13% |
2.41% |
5.40% |
0.60% |
8.15% |
- |
8.44% |
| EBITDA Growth |
|
16.48% |
10.85% |
5.66% |
6.62% |
0.59% |
-2.67% |
-1.76% |
-5.33% |
-4.27% |
- |
7.20% |
| EBIT Growth |
|
17.37% |
10.94% |
4.86% |
6.07% |
-0.88% |
-4.91% |
-3.78% |
-7.76% |
-6.77% |
- |
6.65% |
| NOPAT Growth |
|
13.47% |
13.11% |
3.97% |
7.77% |
-2.60% |
-3.48% |
-5.31% |
-6.63% |
-5.22% |
- |
4.37% |
| Net Income Growth |
|
10.04% |
8.08% |
0.62% |
4.32% |
-4.81% |
-5.26% |
-6.64% |
-7.23% |
-6.04% |
- |
5.43% |
| EPS Growth |
|
18.58% |
17.25% |
7.53% |
11.42% |
-0.09% |
-2.08% |
-3.63% |
-5.29% |
-4.55% |
- |
7.66% |
| Operating Cash Flow Growth |
|
4.62% |
22.47% |
-7.62% |
0.21% |
-2.22% |
34.47% |
14.87% |
-10.98% |
16.31% |
- |
4.29% |
| Free Cash Flow Firm Growth |
|
88.05% |
-205.18% |
-422.27% |
-61.12% |
-36.46% |
89.70% |
81.99% |
-306.53% |
-64.41% |
- |
-932.53% |
| Invested Capital Growth |
|
18.55% |
149.95% |
21.68% |
30.74% |
17.02% |
14.24% |
11.47% |
28.59% |
17.49% |
- |
21.31% |
| Revenue Q/Q Growth |
|
-26.37% |
-7.90% |
9.75% |
46.51% |
-31.03% |
-7.66% |
12.96% |
39.84% |
-25.86% |
- |
13.26% |
| EBITDA Q/Q Growth |
|
-29.80% |
-10.36% |
18.49% |
43.01% |
-33.78% |
-13.26% |
19.60% |
37.81% |
-33.04% |
- |
26.84% |
| EBIT Q/Q Growth |
|
-30.58% |
-12.42% |
21.12% |
44.05% |
-35.13% |
-15.98% |
22.55% |
38.09% |
-34.43% |
- |
32.26% |
| NOPAT Q/Q Growth |
|
-29.94% |
-10.16% |
23.38% |
38.76% |
-36.68% |
-10.98% |
21.05% |
36.82% |
-35.72% |
- |
31.55% |
| Net Income Q/Q Growth |
|
-31.38% |
-13.22% |
26.54% |
38.43% |
-37.38% |
-13.63% |
24.70% |
37.56% |
-36.58% |
- |
36.82% |
| EPS Q/Q Growth |
|
-29.47% |
-11.24% |
27.00% |
40.15% |
-36.76% |
-13.01% |
24.99% |
37.73% |
-36.26% |
- |
37.79% |
| Operating Cash Flow Q/Q Growth |
|
-22.26% |
-47.71% |
54.21% |
59.86% |
-24.15% |
-28.09% |
31.74% |
23.89% |
-0.90% |
- |
114.76% |
| Free Cash Flow Firm Q/Q Growth |
|
-220.75% |
-1,083.54% |
85.10% |
118.25% |
-523.81% |
10.66% |
73.94% |
-109.28% |
-237.37% |
- |
13.16% |
| Invested Capital Q/Q Growth |
|
97.19% |
6.56% |
7.12% |
-41.91% |
76.50% |
4.02% |
4.52% |
-32.99% |
61.26% |
- |
4.15% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
52.84% |
53.89% |
53.49% |
52.50% |
53.00% |
53.86% |
52.72% |
51.52% |
50.97% |
- |
52.15% |
| EBITDA Margin |
|
23.19% |
22.57% |
24.37% |
23.78% |
22.84% |
21.45% |
22.71% |
22.38% |
20.21% |
- |
22.45% |
| Operating Margin |
|
20.25% |
19.26% |
21.25% |
20.90% |
19.65% |
17.88% |
19.40% |
19.16% |
16.94% |
- |
19.08% |
| EBIT Margin |
|
20.25% |
19.26% |
21.25% |
20.90% |
19.65% |
17.88% |
19.40% |
19.16% |
16.94% |
- |
19.08% |
| Profit (Net Income) Margin |
|
14.16% |
13.35% |
15.39% |
14.54% |
13.20% |
12.35% |
13.63% |
13.41% |
11.47% |
- |
13.25% |
| Tax Burden Percent |
|
78.37% |
80.40% |
81.90% |
78.90% |
77.02% |
81.60% |
80.60% |
79.86% |
78.30% |
- |
78.88% |
| Interest Burden Percent |
|
89.23% |
86.19% |
88.40% |
88.19% |
87.20% |
84.60% |
87.15% |
87.62% |
86.45% |
- |
88.04% |
| Effective Tax Rate |
|
21.63% |
19.60% |
18.10% |
21.10% |
22.98% |
18.40% |
19.40% |
20.14% |
21.70% |
- |
21.12% |
| Return on Invested Capital (ROIC) |
|
50.71% |
61.71% |
50.18% |
86.87% |
43.22% |
39.80% |
40.84% |
63.76% |
33.52% |
- |
35.63% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
50.00% |
60.79% |
49.38% |
85.37% |
42.49% |
39.03% |
40.07% |
62.39% |
32.81% |
- |
34.89% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-111.07% |
-121.09% |
-116.77% |
-151.22% |
-98.43% |
-96.52% |
-105.88% |
-131.85% |
-96.18% |
- |
-122.07% |
| Return on Equity (ROE) |
|
-60.36% |
-59.38% |
-66.60% |
-64.35% |
-55.22% |
-56.72% |
-65.05% |
-68.09% |
-62.66% |
- |
-86.44% |
| Cash Return on Invested Capital (CROIC) |
|
34.61% |
-20.41% |
27.72% |
59.49% |
30.50% |
30.30% |
29.84% |
38.29% |
21.18% |
- |
14.52% |
| Operating Return on Assets (OROA) |
|
22.63% |
21.29% |
23.36% |
23.30% |
21.63% |
19.17% |
20.53% |
19.87% |
17.60% |
- |
19.29% |
| Return on Assets (ROA) |
|
15.83% |
14.75% |
16.91% |
16.21% |
14.53% |
13.24% |
14.42% |
13.90% |
11.91% |
- |
13.40% |
| Return on Common Equity (ROCE) |
|
-60.36% |
-59.38% |
-66.60% |
-64.35% |
-55.22% |
-56.72% |
-65.05% |
-68.09% |
-62.66% |
- |
-86.44% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-49.53% |
-54.18% |
-54.26% |
0.00% |
-56.37% |
-58.48% |
-64.50% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
665 |
598 |
737 |
1,023 |
648 |
577 |
698 |
955 |
614 |
554 |
729 |
| NOPAT Margin |
|
15.87% |
15.48% |
17.41% |
16.49% |
15.14% |
14.59% |
15.64% |
15.30% |
13.27% |
- |
15.05% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.71% |
0.92% |
0.79% |
1.50% |
0.72% |
0.77% |
0.77% |
1.37% |
0.72% |
- |
0.74% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
10.59% |
8.93% |
- |
- |
8.85% |
7.59% |
8.84% |
17.74% |
7.20% |
6.04% |
7.66% |
| Cost of Revenue to Revenue |
|
47.16% |
46.11% |
46.51% |
47.50% |
47.00% |
46.14% |
47.28% |
48.48% |
49.03% |
- |
47.85% |
| SG&A Expenses to Revenue |
|
32.59% |
34.63% |
32.24% |
31.60% |
33.34% |
35.97% |
33.32% |
32.36% |
34.03% |
- |
33.07% |
| 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 |
|
32.59% |
34.63% |
32.24% |
31.60% |
33.34% |
35.97% |
33.32% |
32.36% |
34.03% |
- |
33.07% |
| Earnings before Interest and Taxes (EBIT) |
|
849 |
743 |
900 |
1,297 |
841 |
707 |
866 |
1,196 |
784 |
698 |
924 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
972 |
871 |
1,032 |
1,476 |
977 |
848 |
1,014 |
1,397 |
936 |
857 |
1,087 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Price to Revenue (P/Rev) |
|
2.63 |
2.60 |
2.84 |
2.94 |
2.82 |
3.11 |
3.24 |
3.71 |
3.36 |
- |
2.88 |
| Price to Earnings (P/E) |
|
17.99 |
17.68 |
19.46 |
20.41 |
19.89 |
22.27 |
23.91 |
28.11 |
26.31 |
- |
23.25 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Earnings Yield |
|
5.56% |
5.66% |
5.14% |
4.90% |
5.03% |
4.49% |
4.18% |
3.56% |
3.80% |
- |
4.30% |
| Enterprise Value to Invested Capital (EV/IC) |
|
9.61 |
9.01 |
9.17 |
15.86 |
9.13 |
9.56 |
9.55 |
15.40 |
9.25 |
- |
7.52 |
| Enterprise Value to Revenue (EV/Rev) |
|
3.26 |
3.23 |
3.49 |
3.41 |
3.45 |
3.74 |
3.86 |
4.16 |
3.96 |
- |
3.48 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
14.00 |
13.70 |
14.74 |
14.50 |
14.71 |
16.11 |
16.89 |
18.59 |
18.19 |
- |
16.29 |
| Enterprise Value to EBIT (EV/EBIT) |
|
16.02 |
15.67 |
16.90 |
16.65 |
16.95 |
18.64 |
19.64 |
21.82 |
21.48 |
- |
19.33 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
20.22 |
19.71 |
21.29 |
20.87 |
21.32 |
23.39 |
24.75 |
27.37 |
26.83 |
- |
24.42 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
19.37 |
18.83 |
20.91 |
21.00 |
21.46 |
22.26 |
22.53 |
25.27 |
23.48 |
- |
22.67 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
30.14 |
0.00 |
36.31 |
30.21 |
32.29 |
33.65 |
33.75 |
45.26 |
47.21 |
- |
56.81 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
-2.20 |
-2.38 |
-2.47 |
-1.90 |
-2.57 |
-2.71 |
-2.99 |
-2.58 |
-3.64 |
- |
-4.42 |
| Long-Term Debt to Equity |
|
-2.20 |
-2.38 |
-2.37 |
-1.90 |
-2.57 |
-2.71 |
-2.99 |
-2.58 |
-3.64 |
- |
-4.42 |
| Financial Leverage |
|
-2.22 |
-1.99 |
-2.36 |
-1.77 |
-2.32 |
-2.47 |
-2.64 |
-2.11 |
-2.93 |
- |
-3.50 |
| Leverage Ratio |
|
-3.49 |
-3.58 |
-3.58 |
-3.64 |
-3.41 |
-3.75 |
-4.05 |
-4.47 |
-4.70 |
- |
-5.85 |
| Compound Leverage Factor |
|
-3.12 |
-3.08 |
-3.16 |
-3.21 |
-2.98 |
-3.17 |
-3.53 |
-3.92 |
-4.06 |
- |
-5.15 |
| Debt to Total Capital |
|
183.01% |
172.25% |
167.94% |
211.11% |
163.82% |
158.64% |
150.31% |
163.40% |
137.83% |
- |
129.28% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
7.02% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Long-Term Debt to Total Capital |
|
183.01% |
172.25% |
160.92% |
211.11% |
163.82% |
158.64% |
150.31% |
163.40% |
137.83% |
- |
129.28% |
| 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 |
|
-83.01% |
-72.25% |
-67.94% |
-111.11% |
-63.82% |
-58.64% |
-50.31% |
-63.40% |
-37.83% |
- |
-29.28% |
| Debt to EBITDA |
|
2.79 |
2.74 |
2.81 |
2.07 |
2.75 |
2.78 |
2.75 |
2.08 |
2.80 |
- |
2.87 |
| Net Debt to EBITDA |
|
2.72 |
2.67 |
2.74 |
2.01 |
2.68 |
2.71 |
2.69 |
2.01 |
2.74 |
- |
2.82 |
| Long-Term Debt to EBITDA |
|
2.79 |
2.74 |
2.69 |
2.07 |
2.75 |
2.78 |
2.75 |
2.08 |
2.80 |
- |
2.87 |
| Debt to NOPAT |
|
4.03 |
3.95 |
4.06 |
2.99 |
3.99 |
4.04 |
4.03 |
3.06 |
4.14 |
- |
4.31 |
| Net Debt to NOPAT |
|
3.93 |
3.84 |
3.96 |
2.89 |
3.89 |
3.94 |
3.94 |
2.96 |
4.03 |
- |
4.22 |
| Long-Term Debt to NOPAT |
|
4.03 |
3.95 |
3.89 |
2.99 |
3.99 |
4.04 |
4.03 |
3.06 |
4.14 |
- |
4.31 |
| Altman Z-Score |
|
2.21 |
1.89 |
2.05 |
2.35 |
2.23 |
2.19 |
2.34 |
2.67 |
2.48 |
- |
2.25 |
| 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 |
|
0.79 |
0.82 |
0.79 |
0.84 |
0.83 |
0.84 |
0.84 |
0.88 |
0.86 |
- |
0.89 |
| Quick Ratio |
|
0.09 |
0.09 |
0.09 |
0.10 |
0.09 |
0.10 |
0.09 |
0.10 |
0.09 |
- |
0.10 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-273 |
-3,236 |
-482 |
88 |
-373 |
-333 |
-87 |
-182 |
-613 |
-1,033 |
-897 |
| Operating Cash Flow to CapEx |
|
352.66% |
169.99% |
284.76% |
308.62% |
328.62% |
199.43% |
222.34% |
215.73% |
300.53% |
- |
232.12% |
| 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 |
| 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 |
| 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 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.12 |
1.11 |
1.10 |
1.12 |
1.10 |
1.07 |
1.06 |
1.04 |
1.04 |
- |
1.01 |
| Accounts Receivable Turnover |
|
34.85 |
36.17 |
33.99 |
34.69 |
35.55 |
34.00 |
32.16 |
31.16 |
32.93 |
- |
29.53 |
| Inventory Turnover |
|
1.47 |
1.43 |
1.42 |
1.46 |
1.45 |
1.39 |
1.37 |
1.36 |
1.38 |
- |
1.34 |
| Fixed Asset Turnover |
|
3.24 |
3.20 |
3.16 |
3.14 |
3.10 |
3.02 |
2.96 |
2.86 |
2.85 |
- |
2.75 |
| Accounts Payable Turnover |
|
1.15 |
1.16 |
1.15 |
1.19 |
1.19 |
1.17 |
1.17 |
1.17 |
1.17 |
- |
1.18 |
| Days Sales Outstanding (DSO) |
|
10.47 |
10.09 |
10.74 |
10.52 |
10.27 |
10.74 |
11.35 |
11.72 |
11.08 |
- |
12.36 |
| Days Inventory Outstanding (DIO) |
|
248.10 |
254.50 |
257.14 |
250.80 |
252.49 |
261.86 |
266.32 |
268.11 |
265.32 |
- |
272.20 |
| Days Payable Outstanding (DPO) |
|
316.69 |
314.74 |
316.26 |
306.31 |
307.68 |
311.40 |
313.08 |
312.86 |
311.64 |
- |
308.28 |
| Cash Conversion Cycle (CCC) |
|
-58.12 |
-50.15 |
-48.37 |
-44.98 |
-44.91 |
-38.80 |
-35.42 |
-33.04 |
-35.24 |
- |
-23.73 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
5,998 |
6,391 |
6,846 |
3,977 |
7,019 |
7,301 |
7,631 |
5,114 |
8,246 |
8,888 |
9,257 |
| Invested Capital Turnover |
|
3.19 |
3.99 |
2.88 |
5.27 |
2.85 |
2.73 |
2.61 |
4.17 |
2.53 |
- |
2.37 |
| Increase / (Decrease) in Invested Capital |
|
939 |
3,834 |
1,220 |
935 |
1,021 |
910 |
785 |
1,137 |
1,228 |
1,587 |
1,626 |
| Enterprise Value (EV) |
|
57,666 |
57,570 |
62,766 |
63,075 |
64,084 |
69,801 |
72,894 |
78,764 |
76,307 |
- |
69,647 |
| Market Capitalization |
|
46,455 |
46,342 |
51,082 |
54,349 |
52,393 |
58,042 |
61,289 |
70,236 |
64,832 |
- |
57,606 |
| Book Value per Share |
|
($294.83) |
($279.74) |
($279.62) |
($278.03) |
($276.43) |
($265.63) |
($237.58) |
($204.10) |
($194.11) |
($175.57) |
($169.00) |
| Tangible Book Value per Share |
|
($311.95) |
($297.25) |
($297.11) |
($295.75) |
($294.34) |
($283.66) |
($255.67) |
($222.19) |
($212.31) |
($193.83) |
($187.37) |
| Total Capital |
|
6,281 |
6,695 |
7,121 |
4,275 |
7,323 |
7,602 |
7,899 |
5,385 |
8,534 |
9,173 |
9,510 |
| Total Debt |
|
11,494 |
11,532 |
11,959 |
9,024 |
11,996 |
12,060 |
11,874 |
8,800 |
11,762 |
12,082 |
12,295 |
| Total Long-Term Debt |
|
11,494 |
11,532 |
11,459 |
9,024 |
11,996 |
12,060 |
11,874 |
8,800 |
11,762 |
12,082 |
12,295 |
| Net Debt |
|
11,211 |
11,228 |
11,684 |
8,726 |
11,691 |
11,759 |
11,605 |
8,528 |
11,475 |
11,797 |
12,041 |
| Capital Expenditures (CapEx) |
|
235 |
255 |
235 |
347 |
247 |
293 |
346 |
442 |
314 |
338 |
346 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-2,112 |
-1,920 |
-1,678 |
-1,706 |
-1,772 |
-1,766 |
-1,748 |
-1,450 |
-1,659 |
-1,375 |
-1,354 |
| Debt-free Net Working Capital (DFNWC) |
|
-1,829 |
-1,616 |
-1,403 |
-1,407 |
-1,468 |
-1,465 |
-1,480 |
-1,178 |
-1,371 |
-1,089 |
-1,101 |
| Net Working Capital (NWC) |
|
-1,829 |
-1,616 |
-1,903 |
-1,407 |
-1,468 |
-1,465 |
-1,480 |
-1,178 |
-1,371 |
-1,089 |
-1,101 |
| Net Nonoperating Expense (NNE) |
|
72 |
83 |
86 |
121 |
83 |
89 |
90 |
118 |
83 |
85 |
87 |
| Net Nonoperating Obligations (NNO) |
|
11,211 |
11,228 |
11,684 |
8,726 |
11,691 |
11,759 |
11,605 |
8,528 |
11,475 |
11,797 |
12,041 |
| Total Depreciation and Amortization (D&A) |
|
123 |
128 |
132 |
179 |
136 |
141 |
148 |
201 |
151 |
158 |
163 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-11.96% |
-10.77% |
-9.34% |
-9.22% |
-9.54% |
-9.46% |
-9.25% |
-7.66% |
-8.60% |
- |
-6.78% |
| Debt-free Net Working Capital to Revenue |
|
-10.35% |
-9.06% |
-7.81% |
-7.61% |
-7.90% |
-7.84% |
-7.83% |
-6.22% |
-7.11% |
- |
-5.51% |
| Net Working Capital to Revenue |
|
-10.35% |
-9.06% |
-10.59% |
-7.61% |
-7.90% |
-7.84% |
-7.83% |
-6.22% |
-7.11% |
- |
-5.51% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$33.51 |
$29.74 |
$37.73 |
$52.84 |
$33.40 |
$29.06 |
$36.33 |
$50.01 |
$31.88 |
$28.29 |
$38.95 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
17.71M |
17.32M |
17.27M |
17.31M |
16.91M |
16.79M |
16.75M |
16.79M |
16.65M |
16.57M |
16.47M |
| Adjusted Diluted Earnings per Share |
|
$32.55 |
$28.89 |
$36.69 |
$51.42 |
$32.52 |
$28.29 |
$35.36 |
$48.70 |
$31.04 |
$27.63 |
$38.07 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
18.23M |
17.83M |
17.76M |
17.80M |
17.37M |
17.25M |
17.21M |
17.25M |
17.10M |
16.97M |
16.85M |
| 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 |
|
17.29M |
17.30M |
17.08M |
16.90M |
16.78M |
16.73M |
16.73M |
16.63M |
16.57M |
16.48M |
16.33M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
665 |
598 |
737 |
1,023 |
648 |
577 |
698 |
955 |
614 |
554 |
729 |
| Normalized NOPAT Margin |
|
15.87% |
15.48% |
17.41% |
16.49% |
15.14% |
14.59% |
15.64% |
15.30% |
13.27% |
- |
15.05% |
| Pre Tax Income Margin |
|
18.07% |
16.60% |
18.79% |
18.43% |
17.14% |
15.13% |
16.91% |
16.79% |
14.65% |
- |
16.80% |
| 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 |
| NOPAT to Interest Expense |
|
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 |
| 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 |
| 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 |
|
165.98% |
137.68% |
130.92% |
117.97% |
83.30% |
88.17% |
71.74% |
63.17% |
59.46% |
- |
71.23% |