| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
47,228,039.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
47,228,039.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
1.22 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
2.92% |
-1.11% |
1.86% |
-0.73% |
13.58% |
10.55% |
11.42% |
15.69% |
7.48% |
7.70% |
13.76% |
| EBITDA Growth |
|
12.92% |
10.22% |
1.89% |
5.80% |
3.97% |
-1.34% |
5.97% |
-5.89% |
14.75% |
17.22% |
11.86% |
| EBIT Growth |
|
17.45% |
13.79% |
2.12% |
7.10% |
-0.02% |
-5.74% |
2.37% |
-10.72% |
15.84% |
18.06% |
11.93% |
| NOPAT Growth |
|
17.97% |
10.34% |
4.53% |
12.14% |
-1.31% |
-5.80% |
6.39% |
-9.21% |
14.20% |
21.38% |
7.98% |
| Net Income Growth |
|
19.78% |
14.85% |
5.91% |
12.31% |
-0.97% |
-7.55% |
2.70% |
-10.06% |
15.29% |
19.13% |
10.59% |
| EPS Growth |
|
23.08% |
18.42% |
0.00% |
-41.33% |
0.00% |
-7.78% |
3.81% |
-8.70% |
16.67% |
21.69% |
11.01% |
| Operating Cash Flow Growth |
|
122.41% |
22.78% |
0.37% |
5.92% |
-62.41% |
9.75% |
-17.69% |
-30.55% |
42.51% |
34.65% |
30.66% |
| Free Cash Flow Firm Growth |
|
314.10% |
121.80% |
41.05% |
-30.64% |
-324.26% |
-344.07% |
-490.62% |
-554.77% |
72.33% |
-11.83% |
86.04% |
| Invested Capital Growth |
|
-2.72% |
0.69% |
1.59% |
2.07% |
23.86% |
13.44% |
20.83% |
23.16% |
9.09% |
13.60% |
6.90% |
| Revenue Q/Q Growth |
|
-4.03% |
-2.82% |
6.43% |
0.01% |
9.80% |
-5.41% |
7.27% |
3.84% |
2.02% |
-5.22% |
13.30% |
| EBITDA Q/Q Growth |
|
-6.48% |
-5.15% |
13.07% |
5.49% |
-8.10% |
-10.00% |
21.45% |
-6.32% |
12.06% |
-8.06% |
15.89% |
| EBIT Q/Q Growth |
|
-6.67% |
-5.91% |
15.07% |
6.00% |
-12.88% |
-11.30% |
24.97% |
-7.55% |
13.04% |
-9.60% |
18.48% |
| NOPAT Q/Q Growth |
|
-1.05% |
-11.27% |
19.12% |
7.23% |
-12.92% |
-15.31% |
34.52% |
-8.49% |
9.54% |
-9.98% |
19.67% |
| Net Income Q/Q Growth |
|
-4.33% |
-7.65% |
16.65% |
8.97% |
-15.64% |
-13.78% |
29.58% |
-4.57% |
8.14% |
-10.91% |
20.29% |
| EPS Q/Q Growth |
|
-51.02% |
-6.25% |
16.67% |
9.52% |
-16.52% |
-13.54% |
31.33% |
-3.67% |
6.67% |
-9.82% |
19.80% |
| Operating Cash Flow Q/Q Growth |
|
-21.46% |
-42.06% |
101.63% |
15.45% |
-72.13% |
69.16% |
51.22% |
-2.59% |
-42.81% |
59.83% |
46.73% |
| Free Cash Flow Firm Q/Q Growth |
|
40.52% |
-50.37% |
0.07% |
-0.62% |
-554.35% |
45.98% |
-60.15% |
-15.70% |
72.35% |
-118.31% |
80.01% |
| Invested Capital Q/Q Growth |
|
-1.93% |
8.15% |
-1.86% |
-1.94% |
19.00% |
-0.95% |
4.54% |
-0.05% |
5.41% |
3.16% |
-1.64% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
51.73% |
50.24% |
51.55% |
51.56% |
50.31% |
49.30% |
50.98% |
50.40% |
51.53% |
50.61% |
51.80% |
| EBITDA Margin |
|
20.37% |
19.88% |
21.12% |
22.28% |
18.65% |
17.74% |
20.09% |
18.13% |
19.91% |
19.31% |
19.76% |
| Operating Margin |
|
17.99% |
16.71% |
18.50% |
19.28% |
15.63% |
14.36% |
17.56% |
14.92% |
16.77% |
16.19% |
16.82% |
| EBIT Margin |
|
18.12% |
17.55% |
18.97% |
20.11% |
15.95% |
14.96% |
17.43% |
15.52% |
17.19% |
16.40% |
17.15% |
| Profit (Net Income) Margin |
|
14.23% |
13.52% |
14.82% |
16.15% |
12.41% |
11.31% |
13.66% |
12.55% |
13.31% |
12.51% |
13.28% |
| Tax Burden Percent |
|
79.53% |
78.16% |
79.01% |
81.30% |
79.56% |
77.50% |
79.49% |
82.43% |
78.77% |
77.50% |
78.78% |
| Interest Burden Percent |
|
98.73% |
98.60% |
98.88% |
98.78% |
97.75% |
97.54% |
98.60% |
98.15% |
98.27% |
98.43% |
98.30% |
| Effective Tax Rate |
|
20.47% |
21.84% |
20.99% |
18.70% |
20.44% |
22.50% |
20.51% |
17.57% |
21.23% |
22.50% |
21.22% |
| Return on Invested Capital (ROIC) |
|
21.71% |
18.60% |
21.40% |
23.41% |
17.66% |
15.71% |
19.94% |
18.39% |
18.04% |
17.23% |
18.58% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
22.08% |
16.26% |
20.64% |
22.17% |
17.79% |
14.85% |
21.52% |
17.54% |
17.21% |
17.43% |
18.45% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-1.60% |
-1.03% |
-1.85% |
-2.81% |
-1.29% |
-1.01% |
-1.43% |
-1.81% |
-0.70% |
-1.06% |
-1.45% |
| Return on Equity (ROE) |
|
20.10% |
17.57% |
19.55% |
20.60% |
16.38% |
14.71% |
18.51% |
16.58% |
17.34% |
16.17% |
17.12% |
| Cash Return on Invested Capital (CROIC) |
|
23.31% |
19.07% |
18.88% |
19.52% |
-1.53% |
6.35% |
0.10% |
-2.10% |
8.63% |
5.12% |
11.34% |
| Operating Return on Assets (OROA) |
|
17.78% |
16.89% |
18.20% |
18.57% |
14.69% |
14.19% |
16.30% |
14.45% |
15.49% |
15.08% |
15.76% |
| Return on Assets (ROA) |
|
13.96% |
13.01% |
14.22% |
14.91% |
11.43% |
10.72% |
12.77% |
11.69% |
11.99% |
11.50% |
12.20% |
| Return on Common Equity (ROCE) |
|
20.10% |
17.57% |
19.55% |
20.60% |
16.38% |
14.71% |
18.51% |
16.58% |
17.34% |
16.17% |
17.12% |
| Return on Equity Simple (ROE_SIMPLE) |
|
18.36% |
18.13% |
18.70% |
0.00% |
17.74% |
17.27% |
16.69% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
48 |
42 |
50 |
54 |
47 |
40 |
53 |
49 |
54 |
48 |
58 |
| NOPAT Margin |
|
14.31% |
13.06% |
14.62% |
15.68% |
12.43% |
11.13% |
13.96% |
12.30% |
13.21% |
12.55% |
13.25% |
| Net Nonoperating Expense Percent (NNEP) |
|
-0.38% |
2.34% |
0.76% |
1.24% |
-0.13% |
0.86% |
-1.57% |
0.86% |
0.83% |
-0.19% |
0.13% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
3.88% |
- |
- |
- |
3.29% |
4.20% |
3.78% |
3.93% |
3.46% |
4.21% |
| Cost of Revenue to Revenue |
|
48.27% |
49.76% |
48.45% |
48.44% |
49.69% |
50.70% |
49.02% |
49.60% |
48.47% |
49.39% |
48.20% |
| SG&A Expenses to Revenue |
|
29.00% |
28.31% |
27.90% |
27.17% |
29.66% |
29.69% |
28.41% |
29.67% |
29.01% |
28.09% |
29.58% |
| R&D to Revenue |
|
4.73% |
5.22% |
5.15% |
5.11% |
5.02% |
5.25% |
5.02% |
5.80% |
5.75% |
6.33% |
5.41% |
| Operating Expenses to Revenue |
|
33.73% |
33.52% |
33.05% |
32.28% |
34.68% |
34.94% |
33.42% |
35.48% |
34.76% |
34.42% |
34.98% |
| Earnings before Interest and Taxes (EBIT) |
|
60 |
57 |
65 |
69 |
60 |
53 |
67 |
62 |
70 |
63 |
75 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
68 |
64 |
73 |
77 |
70 |
63 |
77 |
72 |
81 |
74 |
86 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
2.46 |
2.76 |
2.78 |
3.19 |
3.05 |
3.18 |
2.88 |
2.80 |
2.87 |
3.11 |
2.88 |
| Price to Tangible Book Value (P/TBV) |
|
6.96 |
7.34 |
7.47 |
8.00 |
10.55 |
10.14 |
9.00 |
8.15 |
7.98 |
8.07 |
7.01 |
| Price to Revenue (P/Rev) |
|
1.83 |
2.15 |
2.11 |
2.53 |
2.44 |
2.50 |
2.30 |
2.21 |
2.32 |
2.60 |
2.38 |
| Price to Earnings (P/E) |
|
13.43 |
15.24 |
14.87 |
17.24 |
17.20 |
18.39 |
17.24 |
17.64 |
18.20 |
19.98 |
18.43 |
| Dividend Yield |
|
1.82% |
1.57% |
1.59% |
1.31% |
1.33% |
1.28% |
1.36% |
1.36% |
1.27% |
1.12% |
1.19% |
| Earnings Yield |
|
7.45% |
6.56% |
6.73% |
5.80% |
5.81% |
5.44% |
5.80% |
5.67% |
5.49% |
5.00% |
5.43% |
| Enterprise Value to Invested Capital (EV/IC) |
|
2.67 |
2.94 |
2.97 |
3.57 |
3.11 |
3.28 |
2.96 |
2.92 |
2.98 |
3.28 |
3.11 |
| Enterprise Value to Revenue (EV/Rev) |
|
1.74 |
2.07 |
2.04 |
2.42 |
2.42 |
2.47 |
2.27 |
2.16 |
2.28 |
2.54 |
2.29 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
8.65 |
10.08 |
9.92 |
11.54 |
11.84 |
12.41 |
11.53 |
11.56 |
11.98 |
13.11 |
11.88 |
| Enterprise Value to EBIT (EV/EBIT) |
|
9.78 |
11.32 |
11.14 |
12.91 |
13.37 |
14.16 |
13.28 |
13.50 |
13.96 |
15.25 |
13.81 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
12.82 |
14.94 |
14.61 |
16.73 |
17.38 |
18.40 |
17.07 |
17.28 |
17.94 |
19.51 |
17.84 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
9.57 |
11.09 |
10.96 |
12.71 |
15.52 |
15.96 |
16.00 |
18.02 |
18.35 |
19.44 |
16.65 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
11.30 |
15.48 |
15.84 |
18.49 |
0.00 |
54.88 |
3,151.92 |
0.00 |
36.01 |
68.03 |
28.32 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.05 |
0.05 |
0.06 |
0.09 |
0.11 |
0.08 |
0.09 |
0.08 |
0.09 |
0.06 |
0.02 |
| Long-Term Debt to Equity |
|
0.05 |
0.05 |
0.06 |
0.09 |
0.11 |
0.08 |
0.09 |
0.08 |
0.09 |
0.06 |
0.02 |
| Financial Leverage |
|
-0.07 |
-0.06 |
-0.09 |
-0.13 |
-0.07 |
-0.07 |
-0.07 |
-0.10 |
-0.04 |
-0.06 |
-0.08 |
| Leverage Ratio |
|
1.43 |
1.39 |
1.39 |
1.41 |
1.43 |
1.39 |
1.43 |
1.44 |
1.45 |
1.40 |
1.41 |
| Compound Leverage Factor |
|
1.42 |
1.37 |
1.37 |
1.39 |
1.40 |
1.35 |
1.41 |
1.41 |
1.43 |
1.38 |
1.38 |
| Debt to Total Capital |
|
4.99% |
4.42% |
5.87% |
7.86% |
9.52% |
7.26% |
8.09% |
7.72% |
8.52% |
5.66% |
1.96% |
| 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% |
0.00% |
| Long-Term Debt to Total Capital |
|
4.99% |
4.42% |
5.87% |
7.86% |
9.52% |
7.26% |
8.09% |
7.72% |
8.52% |
5.66% |
1.96% |
| 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 |
|
95.01% |
95.58% |
94.13% |
92.14% |
90.48% |
92.74% |
91.91% |
92.28% |
91.48% |
94.31% |
98.04% |
| Debt to EBITDA |
|
0.19 |
0.17 |
0.23 |
0.32 |
0.41 |
0.31 |
0.36 |
0.35 |
0.40 |
0.26 |
0.09 |
| Net Debt to EBITDA |
|
-0.46 |
-0.35 |
-0.35 |
-0.57 |
-0.10 |
-0.18 |
-0.17 |
-0.26 |
-0.23 |
-0.32 |
-0.48 |
| Long-Term Debt to EBITDA |
|
0.19 |
0.17 |
0.23 |
0.32 |
0.41 |
0.31 |
0.36 |
0.35 |
0.40 |
0.26 |
0.09 |
| Debt to NOPAT |
|
0.29 |
0.26 |
0.34 |
0.47 |
0.60 |
0.46 |
0.53 |
0.53 |
0.59 |
0.39 |
0.13 |
| Net Debt to NOPAT |
|
-0.68 |
-0.52 |
-0.51 |
-0.82 |
-0.15 |
-0.27 |
-0.25 |
-0.39 |
-0.34 |
-0.48 |
-0.71 |
| Long-Term Debt to NOPAT |
|
0.29 |
0.26 |
0.34 |
0.47 |
0.60 |
0.46 |
0.53 |
0.53 |
0.59 |
0.39 |
0.13 |
| Altman Z-Score |
|
6.22 |
7.07 |
6.67 |
6.93 |
6.12 |
6.85 |
6.03 |
5.95 |
6.18 |
7.05 |
7.10 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.02% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
2.13 |
2.13 |
2.06 |
2.27 |
1.84 |
1.90 |
1.87 |
1.88 |
2.07 |
2.13 |
2.01 |
| Quick Ratio |
|
1.41 |
1.39 |
1.40 |
1.65 |
1.21 |
1.21 |
1.21 |
1.23 |
1.34 |
1.35 |
1.31 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
72 |
36 |
36 |
35 |
-161 |
-87 |
-139 |
-161 |
-45 |
-97 |
-19 |
| Operating Cash Flow to CapEx |
|
552.11% |
72.81% |
873.79% |
782.30% |
321.25% |
554.77% |
1,404.83% |
655.89% |
303.79% |
486.13% |
708.15% |
| Free Cash Flow to Firm to Interest Expense |
|
93.80 |
45.14 |
49.02 |
42.12 |
-118.83 |
-66.34 |
-148.92 |
-141.10 |
-36.91 |
-98.32 |
-15.34 |
| Operating Cash Flow to Interest Expense |
|
81.30 |
45.67 |
99.92 |
99.74 |
17.26 |
30.18 |
63.97 |
51.03 |
27.61 |
53.85 |
61.65 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
66.57 |
-17.06 |
88.49 |
86.99 |
11.89 |
24.74 |
59.41 |
43.25 |
18.52 |
42.77 |
52.94 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.98 |
0.96 |
0.96 |
0.92 |
0.92 |
0.95 |
0.94 |
0.93 |
0.90 |
0.92 |
0.92 |
| Accounts Receivable Turnover |
|
7.45 |
7.18 |
7.07 |
7.25 |
6.96 |
7.33 |
6.96 |
7.25 |
6.61 |
7.05 |
6.61 |
| Inventory Turnover |
|
3.68 |
3.66 |
3.91 |
3.96 |
3.94 |
4.04 |
4.21 |
4.26 |
3.86 |
3.78 |
3.87 |
| Fixed Asset Turnover |
|
9.58 |
8.07 |
8.04 |
7.94 |
8.03 |
7.29 |
7.06 |
7.18 |
7.11 |
7.08 |
7.01 |
| Accounts Payable Turnover |
|
8.39 |
8.44 |
8.50 |
7.94 |
7.66 |
8.19 |
8.04 |
7.94 |
7.54 |
8.07 |
7.62 |
| Days Sales Outstanding (DSO) |
|
49.00 |
50.81 |
51.60 |
50.33 |
52.42 |
49.79 |
52.44 |
50.33 |
55.25 |
51.74 |
55.21 |
| Days Inventory Outstanding (DIO) |
|
99.13 |
99.84 |
93.33 |
92.10 |
92.67 |
90.29 |
86.76 |
85.73 |
94.44 |
96.52 |
94.41 |
| Days Payable Outstanding (DPO) |
|
43.50 |
43.25 |
42.96 |
45.95 |
47.65 |
44.55 |
45.42 |
45.99 |
48.38 |
45.22 |
47.92 |
| Cash Conversion Cycle (CCC) |
|
104.64 |
107.40 |
101.97 |
96.48 |
97.44 |
95.53 |
93.78 |
90.06 |
101.31 |
103.04 |
101.71 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
872 |
943 |
925 |
907 |
1,080 |
1,070 |
1,118 |
1,118 |
1,178 |
1,215 |
1,195 |
| Invested Capital Turnover |
|
1.52 |
1.42 |
1.46 |
1.49 |
1.42 |
1.41 |
1.43 |
1.49 |
1.37 |
1.37 |
1.40 |
| Increase / (Decrease) in Invested Capital |
|
-24 |
6.49 |
15 |
18 |
208 |
127 |
193 |
210 |
98 |
146 |
77 |
| Enterprise Value (EV) |
|
2,329 |
2,775 |
2,745 |
3,241 |
3,356 |
3,507 |
3,309 |
3,264 |
3,508 |
3,982 |
3,716 |
| Market Capitalization |
|
2,453 |
2,870 |
2,841 |
3,400 |
3,385 |
3,558 |
3,358 |
3,339 |
3,575 |
4,079 |
3,864 |
| Book Value per Share |
|
$20.57 |
$21.49 |
$21.15 |
$22.47 |
$23.30 |
$23.46 |
$24.44 |
$25.20 |
$26.43 |
$27.82 |
$28.46 |
| Tangible Book Value per Share |
|
$7.29 |
$8.09 |
$7.86 |
$8.96 |
$6.74 |
$7.34 |
$7.81 |
$8.66 |
$9.52 |
$10.72 |
$11.67 |
| Total Capital |
|
1,047 |
1,087 |
1,086 |
1,158 |
1,226 |
1,208 |
1,270 |
1,292 |
1,361 |
1,392 |
1,371 |
| Total Debt |
|
52 |
48 |
64 |
91 |
117 |
88 |
103 |
100 |
116 |
79 |
27 |
| Total Long-Term Debt |
|
52 |
48 |
64 |
91 |
117 |
88 |
103 |
100 |
116 |
79 |
27 |
| Net Debt |
|
-123 |
-96 |
-97 |
-159 |
-29 |
-51 |
-49 |
-75 |
-67 |
-98 |
-149 |
| Capital Expenditures (CapEx) |
|
11 |
50 |
8.33 |
11 |
7.29 |
7.14 |
4.26 |
8.89 |
11 |
11 |
11 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
108 |
125 |
108 |
85 |
109 |
116 |
118 |
117 |
159 |
175 |
166 |
| Debt-free Net Working Capital (DFNWC) |
|
283 |
269 |
268 |
335 |
255 |
254 |
270 |
292 |
342 |
351 |
341 |
| Net Working Capital (NWC) |
|
283 |
269 |
268 |
335 |
255 |
254 |
270 |
292 |
342 |
351 |
341 |
| Net Nonoperating Expense (NNE) |
|
0.26 |
-1.48 |
-0.69 |
-1.62 |
0.10 |
-0.63 |
1.15 |
-1.00 |
-0.40 |
0.14 |
-0.13 |
| Net Nonoperating Obligations (NNO) |
|
-123 |
-96 |
-97 |
-159 |
-29 |
-51 |
-49 |
-75 |
-67 |
-98 |
-149 |
| Total Depreciation and Amortization (D&A) |
|
7.47 |
7.54 |
7.40 |
7.47 |
10 |
9.93 |
10 |
10 |
11 |
11 |
11 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
8.05% |
9.37% |
8.01% |
6.33% |
7.86% |
8.13% |
8.08% |
7.74% |
10.31% |
11.15% |
10.21% |
| Debt-free Net Working Capital to Revenue |
|
21.13% |
20.13% |
19.95% |
24.98% |
18.36% |
17.88% |
18.50% |
19.26% |
22.16% |
22.40% |
21.03% |
| Net Working Capital to Revenue |
|
21.13% |
20.13% |
19.95% |
24.98% |
18.36% |
17.88% |
18.50% |
19.26% |
22.16% |
22.40% |
21.03% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$1.93 |
$1.80 |
$2.12 |
$2.33 |
$1.94 |
$1.68 |
$2.20 |
$2.11 |
$2.27 |
$2.04 |
$2.44 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
48.51M |
48.37M |
48.00M |
48.12M |
47.73M |
47.85M |
47.64M |
47.64M |
47.27M |
47.31M |
47.36M |
| Adjusted Diluted Earnings per Share |
|
$1.92 |
$1.80 |
$2.10 |
$2.30 |
$1.92 |
$1.66 |
$2.18 |
$2.10 |
$2.24 |
$2.02 |
$2.42 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
48.81M |
48.73M |
48.39M |
48.50M |
48.22M |
48.31M |
48.07M |
48.09M |
47.73M |
47.74M |
47.81M |
| 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 |
|
48.33M |
48.33M |
47.48M |
47.58M |
47.76M |
47.78M |
47.32M |
47.09M |
47.18M |
47.23M |
47.11M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
48 |
42 |
50 |
54 |
47 |
40 |
53 |
49 |
54 |
48 |
58 |
| Normalized NOPAT Margin |
|
14.31% |
13.06% |
14.62% |
15.68% |
12.43% |
11.13% |
13.96% |
12.30% |
13.21% |
12.55% |
13.25% |
| Pre Tax Income Margin |
|
17.89% |
17.30% |
18.76% |
19.86% |
15.59% |
14.59% |
17.18% |
15.23% |
16.90% |
16.14% |
16.86% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
78.55 |
71.66 |
89.48 |
82.01 |
44.36 |
40.67 |
71.24 |
53.94 |
57.69 |
63.63 |
58.82 |
| NOPAT to Interest Expense |
|
62.01 |
53.35 |
68.96 |
63.94 |
34.57 |
30.26 |
57.06 |
42.76 |
44.32 |
48.68 |
45.45 |
| EBIT Less CapEx to Interest Expense |
|
63.82 |
8.93 |
78.04 |
69.26 |
38.99 |
35.23 |
66.69 |
46.16 |
48.60 |
52.55 |
50.11 |
| NOPAT Less CapEx to Interest Expense |
|
47.29 |
-9.37 |
57.53 |
51.19 |
29.20 |
24.82 |
52.51 |
34.98 |
35.23 |
37.60 |
36.74 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
24.84% |
24.06% |
23.59% |
22.85% |
22.93% |
23.38% |
23.31% |
24.06% |
23.25% |
22.42% |
21.92% |
| Augmented Payout Ratio |
|
67.02% |
65.98% |
85.04% |
59.47% |
52.46% |
49.45% |
40.32% |
50.93% |
51.19% |
51.71% |
37.10% |