| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
24,412,314.00 |
24,495,775.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
24,412,314.00 |
24,495,775.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.15 |
0.26 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
4.39% |
6.97% |
5.78% |
5.08% |
5.52% |
1.86% |
7.74% |
5.81% |
7.01% |
- |
8.91% |
| EBITDA Growth |
|
6.35% |
7.72% |
2.96% |
5.21% |
6.37% |
-1.65% |
3.33% |
3.12% |
3.53% |
- |
8.31% |
| EBIT Growth |
|
9.45% |
10.79% |
4.16% |
7.77% |
9.18% |
-9.87% |
-3.63% |
-2.38% |
-2.34% |
- |
7.09% |
| NOPAT Growth |
|
9.45% |
10.79% |
4.16% |
7.77% |
9.18% |
-9.87% |
-3.63% |
-2.38% |
-2.34% |
- |
7.09% |
| Net Income Growth |
|
7.72% |
13.46% |
3.40% |
13.39% |
17.24% |
-40.69% |
-29.65% |
-27.24% |
-28.56% |
- |
-6.27% |
| EPS Growth |
|
10.53% |
13.16% |
0.00% |
11.63% |
14.29% |
-48.84% |
-35.56% |
-31.25% |
-33.33% |
- |
-10.34% |
| Operating Cash Flow Growth |
|
-35.95% |
12.16% |
-6.29% |
-1.42% |
62.03% |
-11.97% |
-10.21% |
-17.20% |
-22.11% |
- |
-3.58% |
| Free Cash Flow Firm Growth |
|
41.03% |
1.34% |
68.39% |
91.02% |
159.19% |
116.76% |
173.04% |
549.07% |
-58.00% |
- |
197.05% |
| Invested Capital Growth |
|
7.83% |
4.26% |
2.94% |
2.06% |
-1.68% |
1.07% |
0.76% |
0.43% |
0.25% |
- |
-0.82% |
| Revenue Q/Q Growth |
|
0.09% |
4.57% |
0.01% |
0.38% |
0.52% |
0.95% |
5.79% |
-1.42% |
1.65% |
- |
4.14% |
| EBITDA Q/Q Growth |
|
-0.83% |
2.57% |
1.03% |
2.39% |
0.26% |
-5.17% |
6.14% |
2.19% |
0.66% |
- |
7.65% |
| EBIT Q/Q Growth |
|
-1.14% |
3.32% |
2.04% |
3.41% |
0.15% |
-14.71% |
9.10% |
4.75% |
0.20% |
- |
12.75% |
| NOPAT Q/Q Growth |
|
-1.14% |
3.32% |
2.04% |
3.41% |
0.15% |
-14.71% |
9.10% |
4.75% |
0.20% |
- |
12.75% |
| Net Income Q/Q Growth |
|
-2.78% |
4.50% |
4.58% |
6.72% |
0.52% |
-47.13% |
24.04% |
10.38% |
-1.30% |
- |
46.97% |
| EPS Q/Q Growth |
|
-2.33% |
2.38% |
4.65% |
6.67% |
0.00% |
-54.17% |
31.82% |
13.79% |
-3.03% |
- |
73.33% |
| Operating Cash Flow Q/Q Growth |
|
-49.84% |
99.94% |
3.49% |
-5.02% |
-17.56% |
8.63% |
5.55% |
-12.41% |
-22.45% |
- |
32.00% |
| Free Cash Flow Firm Q/Q Growth |
|
-86.28% |
58.14% |
51.73% |
76.14% |
1,327.69% |
-88.15% |
110.40% |
46.70% |
14.82% |
- |
27.69% |
| Invested Capital Q/Q Growth |
|
4.31% |
-2.24% |
0.06% |
0.03% |
0.49% |
0.50% |
-0.26% |
-0.29% |
0.30% |
- |
-0.61% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
100.00% |
113.17% |
84.19% |
100.00% |
100.00% |
115.52% |
100.00% |
100.00% |
100.00% |
- |
100.00% |
| EBITDA Margin |
|
65.54% |
64.28% |
64.93% |
66.23% |
66.07% |
62.07% |
62.27% |
64.55% |
63.92% |
- |
61.93% |
| Operating Margin |
|
45.68% |
45.14% |
46.05% |
47.44% |
47.27% |
39.94% |
41.19% |
43.77% |
43.14% |
- |
40.50% |
| EBIT Margin |
|
45.68% |
45.14% |
46.05% |
47.44% |
47.27% |
39.94% |
41.19% |
43.77% |
43.14% |
- |
40.50% |
| Profit (Net Income) Margin |
|
26.21% |
26.19% |
27.38% |
29.11% |
29.12% |
15.25% |
17.88% |
20.02% |
19.44% |
- |
15.39% |
| Tax Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
- |
100.00% |
| Interest Burden Percent |
|
57.37% |
58.02% |
59.47% |
61.37% |
61.60% |
38.18% |
43.41% |
45.74% |
45.06% |
- |
38.00% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Return on Invested Capital (ROIC) |
|
6.41% |
6.48% |
6.66% |
6.91% |
6.82% |
5.84% |
6.14% |
6.63% |
6.62% |
- |
6.53% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
5.44% |
5.49% |
5.69% |
5.97% |
5.91% |
4.58% |
4.89% |
5.37% |
5.35% |
- |
5.08% |
| Return on Net Nonoperating Assets (RNNOA) |
|
13.42% |
13.68% |
14.25% |
15.09% |
15.59% |
12.18% |
12.97% |
14.30% |
14.48% |
- |
14.25% |
| Return on Equity (ROE) |
|
19.83% |
20.16% |
20.91% |
22.01% |
22.41% |
18.02% |
19.11% |
20.93% |
21.10% |
- |
20.79% |
| Cash Return on Invested Capital (CROIC) |
|
-1.11% |
2.42% |
3.72% |
4.68% |
8.40% |
5.54% |
5.80% |
6.09% |
6.20% |
- |
7.46% |
| Operating Return on Assets (OROA) |
|
6.13% |
6.07% |
6.16% |
6.30% |
6.21% |
5.21% |
5.42% |
5.78% |
5.70% |
- |
5.60% |
| Return on Assets (ROA) |
|
3.51% |
3.52% |
3.66% |
3.87% |
3.83% |
1.99% |
2.35% |
2.64% |
2.57% |
- |
2.13% |
| Return on Common Equity (ROCE) |
|
8.17% |
7.44% |
7.58% |
7.95% |
8.03% |
5.63% |
5.81% |
6.23% |
6.12% |
- |
5.60% |
| Return on Equity Simple (ROE_SIMPLE) |
|
17.01% |
0.00% |
20.06% |
20.81% |
21.88% |
0.00% |
18.97% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
29 |
30 |
31 |
32 |
32 |
27 |
30 |
31 |
31 |
28 |
32 |
| NOPAT Margin |
|
45.68% |
45.14% |
46.05% |
47.44% |
47.27% |
39.94% |
41.19% |
43.77% |
43.14% |
- |
40.50% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.97% |
0.99% |
0.97% |
0.94% |
0.91% |
1.26% |
1.26% |
1.26% |
1.27% |
- |
1.45% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
1.66% |
- |
- |
- |
1.48% |
1.62% |
1.70% |
1.70% |
1.54% |
1.75% |
| Cost of Revenue to Revenue |
|
0.00% |
-13.17% |
15.81% |
0.00% |
0.00% |
-15.52% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| SG&A Expenses to Revenue |
|
8.12% |
11.00% |
8.67% |
9.12% |
8.44% |
11.04% |
8.37% |
9.06% |
9.25% |
- |
8.24% |
| 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 |
|
54.32% |
68.04% |
38.14% |
52.56% |
52.73% |
75.59% |
58.81% |
56.23% |
56.86% |
- |
59.50% |
| Earnings before Interest and Taxes (EBIT) |
|
29 |
30 |
31 |
32 |
32 |
27 |
30 |
31 |
31 |
28 |
32 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
42 |
43 |
43 |
44 |
44 |
42 |
45 |
46 |
46 |
45 |
48 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
3.74 |
5.33 |
5.52 |
5.40 |
6.36 |
6.12 |
5.98 |
5.92 |
5.79 |
- |
6.71 |
| Price to Tangible Book Value (P/TBV) |
|
3.74 |
5.33 |
5.52 |
5.40 |
6.36 |
6.12 |
5.98 |
5.92 |
5.79 |
- |
6.71 |
| Price to Revenue (P/Rev) |
|
3.09 |
3.39 |
3.43 |
3.29 |
3.73 |
3.43 |
3.13 |
2.92 |
2.69 |
- |
2.65 |
| Price to Earnings (P/E) |
|
19.45 |
20.98 |
21.49 |
20.24 |
22.39 |
23.39 |
24.07 |
25.48 |
27.29 |
- |
30.59 |
| Dividend Yield |
|
7.23% |
6.49% |
6.33% |
6.52% |
5.71% |
6.18% |
6.66% |
7.03% |
7.55% |
- |
7.37% |
| Earnings Yield |
|
5.14% |
4.77% |
4.65% |
4.94% |
4.47% |
4.27% |
4.15% |
3.92% |
3.66% |
- |
3.27% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.29 |
1.37 |
1.39 |
1.37 |
1.44 |
1.41 |
1.37 |
1.35 |
1.33 |
- |
1.35 |
| Enterprise Value to Revenue (EV/Rev) |
|
9.57 |
9.77 |
9.73 |
9.52 |
9.93 |
9.66 |
9.25 |
8.96 |
8.67 |
- |
8.34 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
14.54 |
14.88 |
14.93 |
14.59 |
15.19 |
14.90 |
14.42 |
14.06 |
13.71 |
- |
13.34 |
| Enterprise Value to EBIT (EV/EBIT) |
|
20.89 |
21.26 |
21.26 |
20.66 |
21.36 |
21.39 |
21.07 |
20.83 |
20.62 |
- |
20.28 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
20.89 |
21.26 |
21.26 |
20.66 |
21.36 |
21.39 |
21.07 |
20.83 |
20.62 |
- |
20.28 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
21.20 |
21.35 |
21.99 |
21.87 |
21.23 |
21.42 |
21.52 |
22.18 |
23.03 |
- |
25.04 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
57.90 |
37.82 |
29.66 |
17.06 |
25.52 |
23.81 |
22.30 |
21.44 |
- |
18.04 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
2.63 |
2.60 |
2.53 |
2.54 |
2.58 |
2.66 |
2.71 |
2.73 |
2.77 |
- |
2.83 |
| Long-Term Debt to Equity |
|
2.63 |
2.60 |
2.53 |
2.54 |
2.58 |
2.66 |
2.71 |
2.73 |
2.77 |
- |
2.83 |
| Financial Leverage |
|
2.47 |
2.49 |
2.50 |
2.53 |
2.64 |
2.66 |
2.65 |
2.66 |
2.71 |
- |
2.80 |
| Leverage Ratio |
|
3.63 |
3.73 |
3.79 |
3.87 |
3.99 |
4.10 |
4.14 |
4.21 |
4.31 |
- |
4.44 |
| Compound Leverage Factor |
|
2.08 |
2.16 |
2.25 |
2.38 |
2.46 |
1.56 |
1.80 |
1.92 |
1.94 |
- |
1.69 |
| Debt to Total Capital |
|
72.43% |
72.19% |
71.66% |
71.72% |
72.10% |
72.69% |
73.08% |
73.17% |
73.51% |
- |
73.89% |
| 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 |
|
72.43% |
72.19% |
71.66% |
71.72% |
72.10% |
72.69% |
73.08% |
73.17% |
73.51% |
- |
73.89% |
| Preferred Equity to Total Capital |
|
9.98% |
10.20% |
10.20% |
10.20% |
10.15% |
10.08% |
10.13% |
10.17% |
10.10% |
- |
10.20% |
| Noncontrolling Interests to Total Capital |
|
6.34% |
8.60% |
9.20% |
9.23% |
9.15% |
9.01% |
8.94% |
9.12% |
9.20% |
- |
9.46% |
| Common Equity to Total Capital |
|
11.25% |
9.01% |
8.94% |
8.86% |
8.60% |
8.21% |
7.85% |
7.55% |
7.19% |
- |
6.44% |
| Debt to EBITDA |
|
8.07 |
7.76 |
7.64 |
7.55 |
7.51 |
7.66 |
7.60 |
7.52 |
7.54 |
- |
7.23 |
| Net Debt to EBITDA |
|
8.03 |
7.71 |
7.60 |
7.51 |
7.47 |
7.60 |
7.56 |
7.49 |
7.47 |
- |
7.18 |
| Long-Term Debt to EBITDA |
|
8.07 |
7.76 |
7.64 |
7.55 |
7.51 |
7.66 |
7.60 |
7.52 |
7.54 |
- |
7.23 |
| Debt to NOPAT |
|
11.59 |
11.08 |
10.89 |
10.69 |
10.57 |
10.99 |
11.10 |
11.14 |
11.33 |
- |
10.99 |
| Net Debt to NOPAT |
|
11.53 |
11.01 |
10.83 |
10.63 |
10.51 |
10.90 |
11.04 |
11.10 |
11.24 |
- |
10.92 |
| Long-Term Debt to NOPAT |
|
11.59 |
11.08 |
10.89 |
10.69 |
10.57 |
10.99 |
11.10 |
11.14 |
11.33 |
- |
10.99 |
| Altman Z-Score |
|
0.29 |
0.32 |
0.32 |
0.29 |
0.34 |
0.30 |
0.27 |
0.26 |
0.24 |
- |
0.24 |
| Noncontrolling Interest Sharing Ratio |
|
58.80% |
63.08% |
63.73% |
63.87% |
64.17% |
68.76% |
69.63% |
70.23% |
70.98% |
- |
73.04% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.76 |
0.81 |
0.71 |
0.63 |
0.81 |
0.88 |
0.76 |
0.84 |
1.00 |
- |
1.08 |
| Quick Ratio |
|
0.76 |
0.81 |
0.71 |
0.63 |
0.81 |
0.88 |
0.76 |
0.84 |
1.00 |
- |
1.08 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-107 |
-45 |
-22 |
-5.15 |
63 |
7.49 |
16 |
23 |
27 |
37 |
47 |
| Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
-8.59 |
-3.54 |
-1.73 |
-0.42 |
5.17 |
0.45 |
0.94 |
1.37 |
1.55 |
- |
2.38 |
| Operating Cash Flow to Interest Expense |
|
1.32 |
2.59 |
2.72 |
2.62 |
2.17 |
1.72 |
1.81 |
1.58 |
1.21 |
- |
1.49 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
1.32 |
2.59 |
2.72 |
2.62 |
2.17 |
1.72 |
1.81 |
1.58 |
1.21 |
- |
1.49 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.13 |
0.13 |
0.13 |
0.13 |
0.13 |
0.13 |
0.13 |
0.13 |
0.13 |
- |
0.14 |
| Accounts Receivable Turnover |
|
4.38 |
4.58 |
4.90 |
5.02 |
4.59 |
5.03 |
5.24 |
5.25 |
4.76 |
- |
5.29 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Fixed Asset Turnover |
|
0.14 |
0.14 |
0.14 |
0.14 |
0.14 |
0.14 |
0.14 |
0.14 |
0.14 |
- |
0.15 |
| Accounts Payable Turnover |
|
0.89 |
0.00 |
0.66 |
0.62 |
0.65 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Days Sales Outstanding (DSO) |
|
83.42 |
79.72 |
74.46 |
72.75 |
79.60 |
72.62 |
69.59 |
69.58 |
76.71 |
- |
68.95 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Days Payable Outstanding (DPO) |
|
408.06 |
0.00 |
552.29 |
588.33 |
558.12 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Cash Conversion Cycle (CCC) |
|
-324.64 |
79.72 |
-477.83 |
-515.58 |
-478.52 |
72.62 |
69.59 |
69.58 |
76.71 |
- |
68.95 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
1,871 |
1,829 |
1,830 |
1,830 |
1,839 |
1,848 |
1,844 |
1,838 |
1,844 |
1,840 |
1,828 |
| Invested Capital Turnover |
|
0.14 |
0.14 |
0.14 |
0.15 |
0.14 |
0.15 |
0.15 |
0.15 |
0.15 |
- |
0.16 |
| Increase / (Decrease) in Invested Capital |
|
136 |
75 |
52 |
37 |
-31 |
20 |
14 |
7.89 |
4.53 |
-8.54 |
-15 |
| Enterprise Value (EV) |
|
2,421 |
2,513 |
2,539 |
2,515 |
2,657 |
2,597 |
2,534 |
2,490 |
2,450 |
- |
2,471 |
| Market Capitalization |
|
781 |
871 |
894 |
868 |
998 |
923 |
857 |
813 |
762 |
- |
784 |
| Book Value per Share |
|
$8.72 |
$6.82 |
$6.76 |
$6.70 |
$6.50 |
$6.24 |
$5.92 |
$5.67 |
$5.40 |
$5.03 |
$4.77 |
| Tangible Book Value per Share |
|
$8.72 |
$6.82 |
$6.76 |
$6.70 |
$6.50 |
$6.24 |
$5.92 |
$5.67 |
$5.40 |
$5.03 |
$4.77 |
| Total Capital |
|
1,855 |
1,814 |
1,814 |
1,814 |
1,823 |
1,835 |
1,826 |
1,820 |
1,832 |
1,824 |
1,813 |
| Total Debt |
|
1,343 |
1,310 |
1,300 |
1,301 |
1,314 |
1,334 |
1,335 |
1,331 |
1,346 |
1,347 |
1,340 |
| Total Long-Term Debt |
|
1,343 |
1,310 |
1,300 |
1,301 |
1,314 |
1,334 |
1,335 |
1,331 |
1,346 |
1,347 |
1,340 |
| Net Debt |
|
1,337 |
1,301 |
1,293 |
1,294 |
1,307 |
1,324 |
1,328 |
1,326 |
1,335 |
1,338 |
1,331 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-26 |
-24 |
-32 |
-42 |
-23 |
-19 |
-24 |
-16 |
-12 |
0.02 |
-4.38 |
| Debt-free Net Working Capital (DFNWC) |
|
-20 |
-16 |
-25 |
-35 |
-16 |
-8.38 |
-18 |
-11 |
0.11 |
8.76 |
4.95 |
| Net Working Capital (NWC) |
|
-20 |
-16 |
-25 |
-35 |
-16 |
-8.38 |
-18 |
-11 |
0.11 |
8.76 |
4.95 |
| Net Nonoperating Expense (NNE) |
|
12 |
13 |
12 |
12 |
12 |
17 |
17 |
17 |
17 |
20 |
20 |
| Net Nonoperating Obligations (NNO) |
|
1,359 |
1,324 |
1,316 |
1,317 |
1,330 |
1,347 |
1,352 |
1,350 |
1,358 |
1,362 |
1,355 |
| Total Depreciation and Amortization (D&A) |
|
13 |
13 |
13 |
13 |
13 |
15 |
15 |
15 |
15 |
17 |
17 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-10.44% |
-9.30% |
-12.38% |
-15.99% |
-8.50% |
-6.95% |
-8.87% |
-5.84% |
-4.13% |
- |
-1.48% |
| Debt-free Net Working Capital to Revenue |
|
-7.84% |
-6.03% |
-9.67% |
-13.39% |
-5.81% |
-3.12% |
-6.50% |
-3.93% |
0.04% |
- |
1.67% |
| Net Working Capital to Revenue |
|
-7.84% |
-6.03% |
-9.67% |
-13.39% |
-5.81% |
-3.12% |
-6.50% |
-3.93% |
0.04% |
- |
1.67% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.42 |
$0.43 |
$0.45 |
$0.48 |
$0.48 |
$0.23 |
$0.29 |
$0.33 |
$0.32 |
$0.15 |
$0.26 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
23.94M |
23.98M |
23.98M |
24.14M |
24.17M |
24.20M |
24.22M |
24.37M |
24.41M |
24.50M |
24.54M |
| Adjusted Diluted Earnings per Share |
|
$0.42 |
$0.43 |
$0.45 |
$0.48 |
$0.48 |
$0.22 |
$0.29 |
$0.33 |
$0.32 |
$0.15 |
$0.26 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
23.94M |
23.98M |
23.98M |
24.14M |
24.17M |
24.20M |
24.22M |
24.37M |
24.41M |
24.50M |
24.54M |
| 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 |
|
23.94M |
23.98M |
23.98M |
24.14M |
24.17M |
24.20M |
24.22M |
24.37M |
24.41M |
24.50M |
24.54M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
20 |
21 |
21 |
22 |
22 |
19 |
21 |
22 |
22 |
20 |
22 |
| Normalized NOPAT Margin |
|
31.98% |
31.60% |
32.23% |
33.02% |
33.09% |
27.96% |
28.83% |
30.52% |
30.20% |
- |
28.35% |
| Pre Tax Income Margin |
|
26.21% |
26.19% |
27.38% |
29.11% |
29.12% |
15.25% |
17.88% |
20.02% |
19.44% |
- |
15.39% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
2.35 |
2.38 |
2.47 |
2.59 |
2.60 |
1.62 |
1.77 |
1.84 |
1.82 |
- |
1.61 |
| NOPAT to Interest Expense |
|
2.35 |
2.38 |
2.47 |
2.59 |
2.60 |
1.62 |
1.77 |
1.84 |
1.82 |
- |
1.61 |
| EBIT Less CapEx to Interest Expense |
|
2.35 |
2.38 |
2.47 |
2.59 |
2.60 |
1.62 |
1.77 |
1.84 |
1.82 |
- |
1.61 |
| NOPAT Less CapEx to Interest Expense |
|
2.35 |
2.38 |
2.47 |
2.59 |
2.60 |
1.62 |
1.77 |
1.84 |
1.82 |
- |
1.61 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
101.98% |
98.39% |
98.24% |
96.04% |
93.24% |
100.57% |
109.79% |
120.33% |
133.95% |
- |
193.97% |
| Augmented Payout Ratio |
|
101.98% |
98.39% |
98.24% |
96.04% |
93.24% |
100.57% |
109.79% |
120.33% |
133.95% |
- |
193.97% |