| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
38,748,995.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
38,748,995.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
1.32 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-6.52% |
-16.36% |
-16.53% |
-12.70% |
4.49% |
20.83% |
16.65% |
11.20% |
6.61% |
8.12% |
11.44% |
| EBITDA Growth |
|
-20.97% |
-32.56% |
-26.68% |
-19.54% |
-11.58% |
43.92% |
27.08% |
16.63% |
2.57% |
20.47% |
7.84% |
| EBIT Growth |
|
-26.16% |
-45.01% |
-38.10% |
-25.33% |
-21.01% |
55.20% |
35.56% |
14.07% |
0.34% |
26.58% |
7.37% |
| NOPAT Growth |
|
-29.45% |
-30.11% |
-37.39% |
-25.49% |
-21.12% |
51.08% |
40.27% |
29.01% |
7.78% |
14.29% |
4.30% |
| Net Income Growth |
|
-26.44% |
-37.90% |
-40.73% |
-28.70% |
-25.77% |
51.61% |
39.21% |
24.42% |
5.59% |
16.28% |
-1.75% |
| EPS Growth |
|
-23.77% |
-34.53% |
-37.93% |
-25.63% |
-23.53% |
54.95% |
41.11% |
28.57% |
8.46% |
20.57% |
2.36% |
| Operating Cash Flow Growth |
|
20.48% |
-21.16% |
108.54% |
-4.19% |
-12.92% |
9.44% |
173.47% |
-1.12% |
14.54% |
-8.20% |
-350.85% |
| Free Cash Flow Firm Growth |
|
-123.68% |
14.80% |
-15.64% |
-118.38% |
-148.34% |
-92.53% |
-308.79% |
90.75% |
94.59% |
88.04% |
73.94% |
| Invested Capital Growth |
|
11.13% |
9.65% |
6.09% |
15.04% |
17.47% |
15.85% |
17.11% |
4.40% |
3.80% |
5.14% |
6.03% |
| Revenue Q/Q Growth |
|
-9.45% |
-12.06% |
-2.82% |
12.82% |
8.37% |
1.70% |
-6.18% |
7.54% |
3.90% |
3.14% |
-3.30% |
| EBITDA Q/Q Growth |
|
2.08% |
-42.47% |
15.57% |
18.55% |
12.18% |
-6.36% |
2.05% |
8.80% |
-1.34% |
9.97% |
-8.65% |
| EBIT Q/Q Growth |
|
3.41% |
-54.10% |
21.15% |
29.84% |
9.39% |
-9.81% |
5.82% |
9.26% |
-3.78% |
13.78% |
-10.25% |
| NOPAT Q/Q Growth |
|
4.97% |
-41.14% |
-7.05% |
29.75% |
11.12% |
12.74% |
-13.70% |
19.33% |
-7.16% |
19.54% |
-21.24% |
| Net Income Q/Q Growth |
|
5.16% |
-46.76% |
-3.12% |
31.43% |
9.49% |
8.74% |
-11.04% |
17.46% |
-7.07% |
19.75% |
-24.84% |
| EPS Q/Q Growth |
|
6.25% |
-46.47% |
-1.10% |
32.22% |
9.24% |
8.46% |
-9.93% |
20.47% |
-7.84% |
20.57% |
-23.53% |
| Operating Cash Flow Q/Q Growth |
|
21.59% |
51.64% |
-98.30% |
2,948.84% |
10.51% |
90.58% |
-95.74% |
1,002.39% |
28.01% |
52.74% |
-111.64% |
| Free Cash Flow Firm Q/Q Growth |
|
-1.79% |
-6.75% |
43.62% |
-256.47% |
-15.76% |
17.24% |
-19.70% |
91.93% |
32.33% |
-83.02% |
-160.76% |
| Invested Capital Q/Q Growth |
|
-1.15% |
-2.25% |
3.14% |
15.43% |
0.94% |
-3.60% |
4.26% |
2.90% |
0.36% |
-2.36% |
5.14% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
38.48% |
37.44% |
37.63% |
37.53% |
37.26% |
37.51% |
39.34% |
38.48% |
37.70% |
36.60% |
37.06% |
| EBITDA Margin |
|
19.25% |
12.59% |
14.98% |
15.74% |
16.29% |
15.00% |
16.32% |
16.51% |
15.68% |
16.72% |
15.79% |
| Operating Margin |
|
15.22% |
7.97% |
9.90% |
11.40% |
11.51% |
10.39% |
11.62% |
11.79% |
10.93% |
12.16% |
11.20% |
| EBIT Margin |
|
15.28% |
7.97% |
9.94% |
11.44% |
11.55% |
10.24% |
11.55% |
11.74% |
10.87% |
11.99% |
11.13% |
| Profit (Net Income) Margin |
|
11.54% |
6.99% |
6.96% |
8.11% |
8.20% |
8.77% |
8.31% |
9.08% |
8.12% |
9.43% |
7.33% |
| Tax Burden Percent |
|
82.97% |
106.02% |
81.69% |
81.55% |
82.88% |
101.77% |
83.66% |
91.50% |
88.23% |
91.91% |
81.29% |
| Interest Burden Percent |
|
91.04% |
82.64% |
85.76% |
86.96% |
85.65% |
84.10% |
86.00% |
84.53% |
84.66% |
85.54% |
80.99% |
| Effective Tax Rate |
|
17.03% |
-6.02% |
18.31% |
18.45% |
17.12% |
-1.77% |
16.34% |
8.50% |
11.77% |
8.09% |
18.71% |
| Return on Invested Capital (ROIC) |
|
19.20% |
12.53% |
10.95% |
10.92% |
11.34% |
13.59% |
12.49% |
13.09% |
11.81% |
14.40% |
11.49% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
17.97% |
11.03% |
10.00% |
10.01% |
10.18% |
11.83% |
11.38% |
11.85% |
10.67% |
12.88% |
10.20% |
| Return on Net Nonoperating Assets (RNNOA) |
|
8.57% |
5.16% |
5.52% |
6.57% |
6.32% |
6.57% |
7.62% |
8.99% |
8.04% |
8.33% |
7.77% |
| Return on Equity (ROE) |
|
27.77% |
17.68% |
16.47% |
17.49% |
17.66% |
20.16% |
20.11% |
22.08% |
19.85% |
22.73% |
19.26% |
| Cash Return on Invested Capital (CROIC) |
|
6.31% |
6.69% |
7.81% |
-2.60% |
-5.52% |
-2.57% |
-3.20% |
8.02% |
8.73% |
8.32% |
7.02% |
| Operating Return on Assets (OROA) |
|
13.14% |
6.26% |
7.73% |
7.95% |
8.38% |
7.68% |
9.22% |
8.88% |
8.54% |
9.48% |
9.22% |
| Return on Assets (ROA) |
|
9.93% |
5.48% |
5.42% |
5.64% |
5.95% |
6.57% |
6.63% |
6.87% |
6.38% |
7.45% |
6.07% |
| Return on Common Equity (ROCE) |
|
27.76% |
17.68% |
16.46% |
17.49% |
17.66% |
20.16% |
20.11% |
22.08% |
19.85% |
22.73% |
19.26% |
| Return on Equity Simple (ROE_SIMPLE) |
|
22.18% |
0.00% |
18.77% |
16.16% |
14.45% |
0.00% |
17.43% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
79 |
47 |
43 |
56 |
62 |
70 |
61 |
73 |
67 |
80 |
63 |
| NOPAT Margin |
|
12.63% |
8.45% |
8.09% |
9.30% |
9.54% |
10.57% |
9.72% |
10.79% |
9.64% |
11.17% |
9.10% |
| Net Nonoperating Expense Percent (NNEP) |
|
1.23% |
1.50% |
0.95% |
0.92% |
1.16% |
1.76% |
1.11% |
1.24% |
1.14% |
1.52% |
1.29% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
1.97% |
- |
- |
- |
2.90% |
2.53% |
2.89% |
2.66% |
3.16% |
2.49% |
| Cost of Revenue to Revenue |
|
61.52% |
62.56% |
62.37% |
62.47% |
62.74% |
62.49% |
60.66% |
61.52% |
62.30% |
63.40% |
62.94% |
| SG&A Expenses to Revenue |
|
18.84% |
22.93% |
20.68% |
19.77% |
19.39% |
20.62% |
21.05% |
19.63% |
19.97% |
18.12% |
19.91% |
| R&D to Revenue |
|
4.82% |
4.70% |
5.04% |
4.71% |
4.27% |
4.35% |
4.55% |
5.05% |
4.85% |
4.52% |
4.32% |
| Operating Expenses to Revenue |
|
23.25% |
29.46% |
27.74% |
26.13% |
25.75% |
27.12% |
27.72% |
26.69% |
26.77% |
24.44% |
25.87% |
| Earnings before Interest and Taxes (EBIT) |
|
96 |
44 |
53 |
69 |
76 |
68 |
72 |
79 |
76 |
86 |
78 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
121 |
69 |
80 |
95 |
107 |
100 |
102 |
111 |
109 |
120 |
110 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
3.40 |
2.76 |
3.34 |
3.13 |
3.83 |
3.51 |
3.32 |
3.72 |
3.96 |
3.62 |
3.41 |
| Price to Tangible Book Value (P/TBV) |
|
116.17 |
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) |
|
1.56 |
1.28 |
1.60 |
1.65 |
2.02 |
1.85 |
1.59 |
1.76 |
1.85 |
1.69 |
1.57 |
| Price to Earnings (P/E) |
|
15.30 |
13.24 |
17.79 |
19.35 |
26.49 |
22.89 |
19.07 |
20.43 |
21.57 |
19.28 |
18.49 |
| Dividend Yield |
|
0.21% |
0.26% |
0.22% |
0.21% |
0.17% |
0.18% |
0.20% |
0.17% |
0.16% |
0.17% |
0.18% |
| Earnings Yield |
|
6.53% |
7.55% |
5.62% |
5.17% |
3.78% |
4.37% |
5.24% |
4.89% |
4.64% |
5.19% |
5.41% |
| Enterprise Value to Invested Capital (EV/IC) |
|
2.58 |
2.15 |
2.48 |
2.23 |
2.64 |
2.58 |
2.33 |
2.53 |
2.66 |
2.54 |
2.36 |
| Enterprise Value to Revenue (EV/Rev) |
|
1.79 |
1.52 |
1.88 |
2.03 |
2.40 |
2.15 |
1.95 |
2.13 |
2.21 |
2.02 |
1.92 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
10.45 |
9.12 |
11.69 |
12.91 |
16.03 |
13.88 |
12.34 |
13.27 |
13.94 |
12.37 |
11.90 |
| Enterprise Value to EBIT (EV/EBIT) |
|
13.33 |
11.96 |
15.91 |
18.01 |
23.31 |
19.91 |
17.47 |
18.88 |
19.95 |
17.48 |
16.83 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
16.14 |
14.18 |
18.59 |
20.95 |
27.02 |
22.86 |
19.98 |
20.95 |
21.74 |
19.49 |
18.89 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
12.94 |
11.95 |
12.79 |
13.43 |
16.69 |
15.06 |
13.96 |
15.65 |
15.95 |
15.43 |
16.31 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
43.10 |
33.66 |
32.65 |
0.00 |
0.00 |
0.00 |
0.00 |
32.19 |
31.04 |
31.24 |
34.64 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.96 |
1.03 |
1.02 |
1.19 |
0.99 |
0.87 |
0.96 |
1.03 |
1.03 |
1.02 |
0.98 |
| Long-Term Debt to Equity |
|
0.96 |
1.03 |
1.02 |
0.95 |
0.99 |
0.87 |
0.96 |
1.03 |
1.03 |
1.02 |
0.98 |
| Financial Leverage |
|
0.48 |
0.47 |
0.55 |
0.66 |
0.62 |
0.56 |
0.67 |
0.76 |
0.75 |
0.65 |
0.76 |
| Leverage Ratio |
|
2.61 |
2.77 |
2.70 |
2.80 |
2.66 |
2.67 |
2.69 |
2.82 |
2.74 |
2.69 |
2.69 |
| Compound Leverage Factor |
|
2.38 |
2.29 |
2.32 |
2.43 |
2.28 |
2.24 |
2.31 |
2.38 |
2.32 |
2.30 |
2.18 |
| Debt to Total Capital |
|
48.86% |
50.80% |
50.52% |
54.42% |
49.67% |
46.61% |
49.09% |
50.74% |
50.84% |
50.42% |
49.55% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
10.89% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
48.86% |
50.80% |
50.52% |
43.53% |
49.67% |
46.61% |
49.09% |
50.74% |
50.84% |
50.42% |
49.55% |
| 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 |
|
51.14% |
49.20% |
49.48% |
45.58% |
50.33% |
53.39% |
50.91% |
49.26% |
49.16% |
49.58% |
50.45% |
| Debt to EBITDA |
|
2.55 |
2.88 |
3.04 |
3.99 |
3.48 |
2.96 |
2.92 |
3.03 |
3.04 |
2.90 |
2.80 |
| Net Debt to EBITDA |
|
1.37 |
1.45 |
1.74 |
2.44 |
2.55 |
1.99 |
2.28 |
2.31 |
2.30 |
2.02 |
2.19 |
| Long-Term Debt to EBITDA |
|
2.55 |
2.88 |
3.04 |
3.19 |
3.48 |
2.96 |
2.92 |
3.03 |
3.04 |
2.90 |
2.80 |
| Debt to NOPAT |
|
3.94 |
4.47 |
4.84 |
6.48 |
5.86 |
4.87 |
4.73 |
4.78 |
4.74 |
4.58 |
4.44 |
| Net Debt to NOPAT |
|
2.12 |
2.25 |
2.76 |
3.97 |
4.30 |
3.28 |
3.69 |
3.65 |
3.58 |
3.19 |
3.48 |
| Long-Term Debt to NOPAT |
|
3.94 |
4.47 |
4.84 |
5.18 |
5.86 |
4.87 |
4.73 |
4.78 |
4.74 |
4.58 |
4.44 |
| Altman Z-Score |
|
2.96 |
2.48 |
2.77 |
2.34 |
2.82 |
2.85 |
2.77 |
2.86 |
2.96 |
2.83 |
2.91 |
| Noncontrolling Interest Sharing Ratio |
|
0.04% |
0.04% |
0.03% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
2.55 |
2.30 |
2.55 |
1.70 |
2.07 |
1.92 |
1.93 |
1.99 |
1.99 |
1.93 |
2.09 |
| Quick Ratio |
|
1.83 |
1.60 |
1.68 |
1.16 |
1.30 |
1.25 |
1.15 |
1.23 |
1.23 |
1.22 |
1.26 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-102 |
-109 |
-62 |
-220 |
-255 |
-211 |
-252 |
-20 |
-14 |
-25 |
-66 |
| Operating Cash Flow to CapEx |
|
685.18% |
291.00% |
11.25% |
377.15% |
374.70% |
299.51% |
23.18% |
326.26% |
264.98% |
410.04% |
-42.05% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
-8.14 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-181.20 |
0.00 |
-51.63 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.36 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1,381.66 |
0.00 |
-14.66 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
-2.83 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
860.24 |
0.00 |
-49.54 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.86 |
0.78 |
0.78 |
0.70 |
0.73 |
0.75 |
0.80 |
0.76 |
0.79 |
0.79 |
0.83 |
| Accounts Receivable Turnover |
|
5.71 |
5.88 |
6.21 |
5.11 |
5.15 |
5.98 |
6.57 |
6.15 |
5.97 |
6.22 |
6.06 |
| Inventory Turnover |
|
4.72 |
4.40 |
4.01 |
4.00 |
4.16 |
4.33 |
4.24 |
4.24 |
4.31 |
4.52 |
4.38 |
| Fixed Asset Turnover |
|
7.11 |
6.03 |
5.76 |
5.43 |
5.32 |
5.20 |
5.31 |
5.31 |
5.24 |
5.12 |
5.18 |
| Accounts Payable Turnover |
|
5.39 |
4.49 |
5.35 |
5.23 |
4.80 |
4.67 |
5.55 |
5.74 |
5.34 |
4.97 |
5.50 |
| Days Sales Outstanding (DSO) |
|
63.94 |
62.04 |
58.73 |
71.38 |
70.89 |
61.07 |
55.56 |
59.36 |
61.14 |
58.65 |
60.19 |
| Days Inventory Outstanding (DIO) |
|
77.26 |
83.04 |
90.93 |
91.17 |
87.66 |
84.22 |
86.14 |
86.06 |
84.64 |
80.78 |
83.35 |
| Days Payable Outstanding (DPO) |
|
67.68 |
81.25 |
68.18 |
69.76 |
76.06 |
78.15 |
65.76 |
63.63 |
68.34 |
73.38 |
66.37 |
| Cash Conversion Cycle (CCC) |
|
73.51 |
63.83 |
81.49 |
92.79 |
82.49 |
67.14 |
75.93 |
81.79 |
77.44 |
66.05 |
77.17 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
1,814 |
1,773 |
1,829 |
2,111 |
2,131 |
2,055 |
2,142 |
2,204 |
2,212 |
2,160 |
2,271 |
| Invested Capital Turnover |
|
1.52 |
1.48 |
1.35 |
1.17 |
1.19 |
1.29 |
1.28 |
1.21 |
1.23 |
1.29 |
1.26 |
| Increase / (Decrease) in Invested Capital |
|
182 |
156 |
105 |
276 |
317 |
281 |
313 |
93 |
81 |
106 |
129 |
| Enterprise Value (EV) |
|
4,689 |
3,821 |
4,531 |
4,707 |
5,624 |
5,302 |
4,982 |
5,568 |
5,887 |
5,476 |
5,362 |
| Market Capitalization |
|
4,074 |
3,213 |
3,858 |
3,816 |
4,728 |
4,542 |
4,063 |
4,598 |
4,917 |
4,580 |
4,374 |
| Book Value per Share |
|
$28.36 |
$27.98 |
$28.20 |
$29.99 |
$30.27 |
$32.10 |
$30.36 |
$31.26 |
$31.35 |
$32.17 |
$33.11 |
| Tangible Book Value per Share |
|
$0.83 |
($0.25) |
($0.07) |
($5.78) |
($5.58) |
($3.55) |
($5.29) |
($5.46) |
($5.05) |
($4.38) |
($3.70) |
| Total Capital |
|
2,345 |
2,371 |
2,336 |
2,676 |
2,454 |
2,425 |
2,401 |
2,506 |
2,527 |
2,550 |
2,543 |
| Total Debt |
|
1,146 |
1,204 |
1,180 |
1,456 |
1,219 |
1,130 |
1,179 |
1,271 |
1,284 |
1,286 |
1,260 |
| Total Long-Term Debt |
|
1,146 |
1,204 |
1,180 |
1,165 |
1,219 |
1,130 |
1,179 |
1,271 |
1,284 |
1,286 |
1,260 |
| Net Debt |
|
615 |
607 |
673 |
892 |
896 |
760 |
920 |
970 |
970 |
896 |
988 |
| Capital Expenditures (CapEx) |
|
15 |
55 |
24 |
22 |
24 |
58 |
32 |
25 |
40 |
39 |
44 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
328 |
226 |
293 |
310 |
296 |
203 |
285 |
306 |
314 |
262 |
394 |
| Debt-free Net Working Capital (DFNWC) |
|
859 |
823 |
800 |
874 |
619 |
574 |
544 |
607 |
628 |
652 |
666 |
| Net Working Capital (NWC) |
|
859 |
823 |
800 |
583 |
619 |
574 |
544 |
607 |
628 |
652 |
666 |
| Net Nonoperating Expense (NNE) |
|
6.85 |
8.09 |
6.01 |
7.17 |
8.76 |
12 |
8.82 |
11 |
11 |
13 |
12 |
| Net Nonoperating Obligations (NNO) |
|
615 |
607 |
673 |
892 |
896 |
760 |
920 |
970 |
970 |
896 |
988 |
| Total Depreciation and Amortization (D&A) |
|
25 |
25 |
27 |
26 |
31 |
32 |
30 |
32 |
34 |
34 |
32 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
12.53% |
9.01% |
12.18% |
13.36% |
12.62% |
8.26% |
11.19% |
11.67% |
11.79% |
9.65% |
14.14% |
| Debt-free Net Working Capital to Revenue |
|
32.79% |
32.78% |
33.24% |
37.72% |
26.38% |
23.30% |
21.34% |
23.19% |
23.59% |
24.01% |
23.91% |
| Net Working Capital to Revenue |
|
32.79% |
32.78% |
33.24% |
25.15% |
26.38% |
23.30% |
21.34% |
23.19% |
23.59% |
24.01% |
23.91% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$1.72 |
$0.93 |
$0.91 |
$1.21 |
$1.32 |
$1.44 |
$1.29 |
$1.54 |
$1.43 |
$1.74 |
$1.31 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
42.05M |
42.24M |
40.99M |
40.69M |
40.80M |
40.69M |
40.17M |
39.51M |
39.52M |
39.61M |
38.81M |
| Adjusted Diluted Earnings per Share |
|
$1.70 |
$0.91 |
$0.90 |
$1.19 |
$1.30 |
$1.41 |
$1.27 |
$1.53 |
$1.41 |
$1.70 |
$1.30 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
42.63M |
42.86M |
41.49M |
41.20M |
41.42M |
41.30M |
40.84M |
40.00M |
40.14M |
40.21M |
39.40M |
| 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 |
|
41.68M |
41.09M |
40.68M |
40.81M |
40.34M |
40.27M |
39.50M |
39.62M |
39.30M |
38.75M |
38.94M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
69 |
31 |
43 |
56 |
62 |
48 |
61 |
73 |
67 |
80 |
63 |
| Normalized NOPAT Margin |
|
11.04% |
5.58% |
8.09% |
9.30% |
9.54% |
7.27% |
9.72% |
10.79% |
9.64% |
11.17% |
9.10% |
| Pre Tax Income Margin |
|
13.91% |
6.59% |
8.53% |
9.95% |
9.89% |
8.61% |
9.94% |
9.92% |
9.20% |
10.26% |
9.01% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
7.02 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
998.55 |
0.00 |
60.88 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
5.71 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
885.65 |
0.00 |
49.78 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
3.83 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
477.13 |
0.00 |
26.01 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
2.52 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
364.23 |
0.00 |
14.91 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
3.23% |
3.50% |
3.88% |
4.23% |
4.62% |
4.16% |
3.85% |
3.63% |
3.56% |
3.35% |
3.35% |
| Augmented Payout Ratio |
|
3.23% |
3.50% |
3.88% |
4.23% |
4.62% |
4.16% |
3.85% |
3.63% |
3.56% |
3.35% |
3.35% |