| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-4.35% |
-4.36% |
-0.65% |
5.44% |
-1.13% |
-6.84% |
5.86% |
13.75% |
2.29% |
0.72% |
12.84% |
| EBITDA Growth |
|
1,206.08% |
97.86% |
6.58% |
13.29% |
5.90% |
-12.93% |
18.26% |
15.48% |
15.02% |
7.35% |
0.59% |
| EBIT Growth |
|
193.15% |
224.11% |
12.77% |
17.44% |
7.92% |
-14.55% |
19.82% |
12.71% |
18.62% |
9.48% |
-3.64% |
| NOPAT Growth |
|
124.00% |
1,147.25% |
14.58% |
-7.57% |
41.57% |
-14.83% |
19.98% |
13.95% |
15.72% |
11.01% |
-2.48% |
| Net Income Growth |
|
106.50% |
2,581.96% |
19.39% |
-4.79% |
44.14% |
-14.39% |
15.39% |
15.67% |
16.59% |
12.79% |
-4.04% |
| EPS Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
42.32% |
-14.26% |
17.10% |
17.44% |
20.90% |
16.00% |
-3.20% |
| Operating Cash Flow Growth |
|
-0.08% |
48.88% |
3.64% |
-0.69% |
13.40% |
-13.09% |
45.89% |
-42.41% |
76.57% |
21.96% |
-28.96% |
| Free Cash Flow Firm Growth |
|
146.73% |
-13.90% |
-22.17% |
36.30% |
-7.88% |
-33.76% |
-187.56% |
247.82% |
58.23% |
-1.29% |
-112.13% |
| Invested Capital Growth |
|
-16.98% |
-6.55% |
-0.78% |
-7.52% |
-0.23% |
3.79% |
32.27% |
4.51% |
-0.35% |
2.07% |
23.16% |
| Revenue Q/Q Growth |
|
-2.34% |
0.00% |
0.00% |
0.71% |
-0.19% |
0.00% |
4.99% |
1.39% |
1.68% |
-0.19% |
3.69% |
| EBITDA Q/Q Growth |
|
1,159.84% |
317.38% |
462.89% |
5.24% |
11.17% |
0.00% |
4.93% |
6.18% |
3.60% |
1.52% |
-1.57% |
| EBIT Q/Q Growth |
|
177.81% |
0.00% |
0.00% |
6.24% |
1.09% |
0.00% |
4.08% |
7.06% |
4.55% |
1.86% |
-2.97% |
| NOPAT Q/Q Growth |
|
120.63% |
0.00% |
0.00% |
11.24% |
1.01% |
0.00% |
4.54% |
5.47% |
4.66% |
3.12% |
-2.56% |
| Net Income Q/Q Growth |
|
104.39% |
0.00% |
0.00% |
171.81% |
1.28% |
0.00% |
0.26% |
9.52% |
4.99% |
3.18% |
-2.86% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
68.15% |
0.00% |
0.00% |
56.91% |
12.00% |
-16.63% |
-2.48% |
| Operating Cash Flow Q/Q Growth |
|
32.75% |
-0.13% |
9.46% |
0.67% |
201.40% |
0.00% |
2.85% |
2.12% |
14.24% |
1.87% |
-12.40% |
| Free Cash Flow Firm Q/Q Growth |
|
7.94% |
6.70% |
346.92% |
52.37% |
-14.81% |
-86.37% |
-159.99% |
115.06% |
23.36% |
1.16% |
-2,125.31% |
| Invested Capital Q/Q Growth |
|
-11.55% |
-2.44% |
0.15% |
-5.83% |
-2.29% |
0.00% |
0.00% |
0.46% |
-2.39% |
-1.94% |
-0.05% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
47.66% |
49.86% |
50.15% |
50.12% |
49.86% |
48.88% |
49.05% |
48.50% |
49.35% |
51.28% |
50.27% |
| EBITDA Margin |
|
6.45% |
13.35% |
14.32% |
15.39% |
16.48% |
15.40% |
17.20% |
17.47% |
19.64% |
20.94% |
18.66% |
| Operating Margin |
|
3.01% |
10.52% |
11.77% |
13.01% |
13.99% |
12.76% |
14.60% |
14.82% |
16.91% |
18.15% |
15.63% |
| EBIT Margin |
|
3.09% |
10.46% |
11.87% |
13.22% |
14.43% |
13.23% |
14.98% |
14.84% |
17.21% |
18.71% |
15.98% |
| Profit (Net Income) Margin |
|
0.25% |
7.15% |
8.59% |
7.76% |
11.31% |
10.39% |
11.33% |
11.52% |
13.13% |
14.70% |
12.50% |
| Tax Burden Percent |
|
11.95% |
73.26% |
75.53% |
59.90% |
79.72% |
79.73% |
75.81% |
78.12% |
77.47% |
79.57% |
79.82% |
| Interest Burden Percent |
|
69.14% |
93.32% |
95.83% |
97.96% |
98.31% |
98.49% |
99.75% |
99.34% |
98.46% |
98.75% |
98.04% |
| Effective Tax Rate |
|
80.39% |
26.74% |
24.47% |
40.10% |
20.28% |
20.09% |
20.82% |
21.88% |
22.53% |
20.43% |
20.18% |
| Return on Invested Capital (ROIC) |
|
0.86% |
12.28% |
14.63% |
14.10% |
20.80% |
17.41% |
17.65% |
17.27% |
19.59% |
21.56% |
18.65% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-1.93% |
6.46% |
1.25% |
14.63% |
19.81% |
16.47% |
19.29% |
18.53% |
18.97% |
18.86% |
18.34% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-0.41% |
1.17% |
0.05% |
-1.56% |
-4.42% |
-4.29% |
-3.45% |
-1.27% |
-1.21% |
-2.39% |
-1.90% |
| Return on Equity (ROE) |
|
0.45% |
13.45% |
14.67% |
12.54% |
16.38% |
13.11% |
14.20% |
16.00% |
18.38% |
19.17% |
16.76% |
| Cash Return on Invested Capital (CROIC) |
|
19.42% |
19.06% |
15.41% |
21.91% |
21.03% |
13.69% |
-10.13% |
12.86% |
19.94% |
19.52% |
-2.10% |
| Operating Return on Assets (OROA) |
|
3.12% |
11.12% |
12.62% |
14.73% |
15.13% |
12.44% |
13.61% |
14.08% |
16.63% |
17.28% |
14.88% |
| Return on Assets (ROA) |
|
0.26% |
7.60% |
9.13% |
8.64% |
11.86% |
9.77% |
10.29% |
10.93% |
12.69% |
13.58% |
11.65% |
| Return on Common Equity (ROCE) |
|
0.45% |
13.45% |
14.67% |
12.54% |
16.38% |
13.11% |
14.20% |
16.01% |
18.38% |
19.17% |
16.76% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.51% |
13.27% |
13.66% |
12.11% |
15.43% |
13.02% |
13.46% |
16.46% |
17.65% |
18.49% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
6.92 |
86 |
99 |
91 |
129 |
110 |
132 |
151 |
174 |
194 |
189 |
| NOPAT Margin |
|
0.59% |
7.71% |
8.89% |
7.79% |
11.16% |
10.20% |
11.56% |
11.58% |
13.10% |
14.44% |
12.48% |
| Net Nonoperating Expense Percent (NNEP) |
|
2.80% |
5.82% |
13.38% |
-0.53% |
0.99% |
0.93% |
-1.63% |
-1.26% |
0.62% |
2.70% |
0.31% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
14.62% |
| Cost of Revenue to Revenue |
|
52.34% |
50.14% |
49.85% |
49.88% |
50.14% |
51.12% |
50.95% |
51.50% |
50.65% |
48.72% |
49.73% |
| SG&A Expenses to Revenue |
|
36.08% |
36.15% |
34.82% |
33.25% |
31.97% |
31.08% |
30.56% |
29.18% |
27.83% |
28.08% |
29.35% |
| R&D to Revenue |
|
3.14% |
3.19% |
3.56% |
3.86% |
3.89% |
3.76% |
3.89% |
4.50% |
4.61% |
5.05% |
5.28% |
| Operating Expenses to Revenue |
|
44.65% |
39.34% |
38.38% |
37.11% |
35.86% |
35.64% |
34.45% |
33.68% |
32.44% |
33.14% |
34.63% |
| Earnings before Interest and Taxes (EBIT) |
|
36 |
117 |
132 |
155 |
167 |
143 |
171 |
193 |
229 |
251 |
242 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
76 |
150 |
159 |
181 |
191 |
167 |
197 |
227 |
262 |
281 |
282 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.71 |
2.30 |
2.14 |
2.36 |
2.93 |
2.58 |
2.80 |
2.55 |
2.53 |
3.19 |
2.80 |
| Price to Tangible Book Value (P/TBV) |
|
11.72 |
12.18 |
7.15 |
6.14 |
6.18 |
5.24 |
10.50 |
9.26 |
7.47 |
8.00 |
8.15 |
| Price to Revenue (P/Rev) |
|
0.86 |
1.24 |
1.34 |
1.51 |
2.15 |
2.06 |
2.36 |
1.78 |
1.89 |
2.53 |
2.21 |
| Price to Earnings (P/E) |
|
335.82 |
17.32 |
15.65 |
19.52 |
18.99 |
18.93 |
20.81 |
15.47 |
14.36 |
17.24 |
17.64 |
| Dividend Yield |
|
4.09% |
2.93% |
2.81% |
2.42% |
1.80% |
2.03% |
1.70% |
1.95% |
1.81% |
1.31% |
1.36% |
| Earnings Yield |
|
0.30% |
5.77% |
6.39% |
5.12% |
5.27% |
5.28% |
4.81% |
6.46% |
6.96% |
5.80% |
5.67% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.57 |
2.15 |
2.18 |
2.65 |
3.64 |
3.11 |
3.03 |
2.58 |
2.71 |
3.57 |
2.92 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.97 |
1.31 |
1.32 |
1.40 |
1.95 |
1.86 |
2.26 |
1.77 |
1.81 |
2.42 |
2.16 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
15.11 |
9.78 |
9.23 |
9.13 |
11.84 |
12.05 |
13.15 |
10.12 |
9.21 |
11.54 |
11.56 |
| Enterprise Value to EBIT (EV/EBIT) |
|
31.60 |
12.49 |
11.13 |
10.63 |
13.52 |
14.03 |
15.10 |
11.91 |
10.51 |
12.91 |
13.50 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
164.97 |
16.95 |
14.86 |
18.03 |
17.48 |
18.20 |
19.57 |
15.26 |
13.81 |
16.73 |
17.28 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
12.24 |
10.53 |
10.21 |
11.53 |
13.96 |
14.24 |
12.59 |
19.43 |
11.52 |
12.71 |
18.02 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
7.34 |
10.92 |
14.11 |
11.60 |
17.29 |
23.15 |
0.00 |
20.50 |
13.56 |
18.49 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.43 |
0.36 |
0.15 |
0.07 |
0.06 |
0.00 |
0.04 |
0.10 |
0.05 |
0.09 |
0.08 |
| Long-Term Debt to Equity |
|
0.34 |
0.35 |
0.15 |
0.07 |
0.00 |
0.00 |
0.04 |
0.10 |
0.05 |
0.09 |
0.08 |
| Financial Leverage |
|
0.21 |
0.18 |
0.04 |
-0.11 |
-0.22 |
-0.26 |
-0.18 |
-0.07 |
-0.06 |
-0.13 |
-0.10 |
| Leverage Ratio |
|
1.75 |
1.77 |
1.61 |
1.45 |
1.38 |
1.34 |
1.38 |
1.46 |
1.45 |
1.41 |
1.44 |
| Compound Leverage Factor |
|
1.21 |
1.65 |
1.54 |
1.42 |
1.36 |
1.32 |
1.38 |
1.45 |
1.43 |
1.39 |
1.41 |
| Debt to Total Capital |
|
30.15% |
26.44% |
13.34% |
6.54% |
5.57% |
0.00% |
3.80% |
9.44% |
4.78% |
7.86% |
7.72% |
| Short-Term Debt to Total Capital |
|
6.29% |
0.60% |
0.40% |
0.00% |
5.57% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
23.86% |
25.84% |
12.94% |
6.54% |
0.00% |
0.00% |
3.80% |
9.44% |
4.78% |
7.86% |
7.72% |
| 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 |
|
69.85% |
73.56% |
86.66% |
93.46% |
94.43% |
100.00% |
96.26% |
90.56% |
95.22% |
92.14% |
92.28% |
| Debt to EBITDA |
|
3.36 |
1.45 |
0.68 |
0.29 |
0.26 |
0.00 |
0.19 |
0.42 |
0.19 |
0.32 |
0.35 |
| Net Debt to EBITDA |
|
1.84 |
0.51 |
-0.16 |
-0.71 |
-1.20 |
0.00 |
-0.56 |
-0.08 |
-0.39 |
-0.57 |
-0.26 |
| Long-Term Debt to EBITDA |
|
2.66 |
1.42 |
0.66 |
0.29 |
0.00 |
0.00 |
0.19 |
0.42 |
0.19 |
0.32 |
0.35 |
| Debt to NOPAT |
|
36.64 |
2.51 |
1.09 |
0.58 |
0.39 |
0.00 |
0.29 |
0.63 |
0.28 |
0.47 |
0.53 |
| Net Debt to NOPAT |
|
20.10 |
0.88 |
-0.26 |
-1.41 |
-1.77 |
0.00 |
-0.83 |
-0.13 |
-0.58 |
-0.82 |
-0.39 |
| Long-Term Debt to NOPAT |
|
29.00 |
2.45 |
1.06 |
0.58 |
0.00 |
0.00 |
0.29 |
0.63 |
0.28 |
0.47 |
0.53 |
| Altman Z-Score |
|
3.24 |
4.22 |
4.97 |
6.15 |
7.48 |
7.34 |
6.13 |
5.60 |
6.55 |
7.33 |
6.29 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-0.03% |
-0.03% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.90 |
2.44 |
2.18 |
2.47 |
2.37 |
2.74 |
1.81 |
1.95 |
2.03 |
2.27 |
1.88 |
| Quick Ratio |
|
1.30 |
1.73 |
1.51 |
1.80 |
1.81 |
1.96 |
1.23 |
1.17 |
1.30 |
1.65 |
1.23 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
156 |
134 |
104 |
142 |
131 |
87 |
-76 |
112 |
178 |
175 |
-21 |
| Operating Cash Flow to CapEx |
|
349.97% |
810.83% |
949.64% |
656.85% |
494.17% |
516.83% |
756.43% |
274.58% |
1,087.84% |
319.27% |
657.05% |
| Free Cash Flow to Firm to Interest Expense |
|
13.95 |
17.12 |
18.95 |
44.86 |
46.26 |
40.04 |
-173.77 |
87.97 |
50.19 |
56.08 |
-4.48 |
| Operating Cash Flow to Interest Expense |
|
8.37 |
17.76 |
26.17 |
45.15 |
57.32 |
65.09 |
470.63 |
92.83 |
59.10 |
81.60 |
38.17 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
5.98 |
15.57 |
23.41 |
38.28 |
45.72 |
52.49 |
408.41 |
59.02 |
53.67 |
56.04 |
32.36 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.01 |
1.06 |
1.06 |
1.11 |
1.05 |
0.94 |
0.91 |
0.95 |
0.97 |
0.92 |
0.93 |
| Accounts Receivable Turnover |
|
6.99 |
7.36 |
7.50 |
7.55 |
7.27 |
7.11 |
7.23 |
7.36 |
7.25 |
7.25 |
7.25 |
| Inventory Turnover |
|
5.63 |
5.51 |
5.38 |
5.32 |
4.99 |
4.32 |
4.29 |
4.11 |
3.68 |
3.96 |
4.26 |
| Fixed Asset Turnover |
|
9.55 |
10.49 |
11.10 |
11.98 |
11.16 |
9.61 |
9.67 |
9.97 |
9.46 |
7.94 |
7.18 |
| Accounts Payable Turnover |
|
7.61 |
8.31 |
8.60 |
8.78 |
8.86 |
8.68 |
8.06 |
8.21 |
8.38 |
7.94 |
7.94 |
| Days Sales Outstanding (DSO) |
|
52.18 |
49.63 |
48.68 |
48.34 |
50.22 |
51.36 |
50.50 |
49.59 |
50.38 |
50.33 |
50.33 |
| Days Inventory Outstanding (DIO) |
|
64.81 |
66.24 |
67.88 |
68.60 |
73.10 |
84.43 |
85.04 |
88.77 |
99.31 |
92.10 |
85.73 |
| Days Payable Outstanding (DPO) |
|
47.94 |
43.94 |
42.44 |
41.56 |
41.19 |
42.05 |
45.28 |
44.44 |
43.55 |
45.95 |
45.99 |
| Cash Conversion Cycle (CCC) |
|
69.04 |
71.93 |
74.13 |
75.37 |
82.13 |
93.73 |
90.26 |
93.92 |
106.14 |
96.48 |
90.06 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
727 |
679 |
674 |
623 |
622 |
645 |
854 |
892 |
889 |
907 |
1,118 |
| Invested Capital Turnover |
|
1.46 |
1.59 |
1.65 |
1.81 |
1.86 |
1.71 |
1.53 |
1.49 |
1.50 |
1.49 |
1.49 |
| Increase / (Decrease) in Invested Capital |
|
-149 |
-48 |
-5.32 |
-51 |
-1.44 |
24 |
208 |
39 |
-3.13 |
18 |
210 |
| Enterprise Value (EV) |
|
1,142 |
1,464 |
1,471 |
1,649 |
2,264 |
2,007 |
2,589 |
2,301 |
2,409 |
3,241 |
3,264 |
| Market Capitalization |
|
1,003 |
1,388 |
1,497 |
1,778 |
2,493 |
2,225 |
2,698 |
2,320 |
2,511 |
3,400 |
3,339 |
| Book Value per Share |
|
$11.45 |
$12.01 |
$13.65 |
$14.54 |
$16.15 |
$16.61 |
$18.51 |
$18.14 |
$20.04 |
$22.47 |
$25.20 |
| Tangible Book Value per Share |
|
$1.67 |
$2.27 |
$4.08 |
$5.60 |
$7.66 |
$8.17 |
$4.94 |
$4.99 |
$6.80 |
$8.96 |
$8.66 |
| Total Capital |
|
841 |
821 |
808 |
805 |
901 |
863 |
1,001 |
1,006 |
1,041 |
1,158 |
1,292 |
| Total Debt |
|
254 |
217 |
108 |
53 |
50 |
0.00 |
38 |
95 |
50 |
91 |
100 |
| Total Long-Term Debt |
|
201 |
212 |
105 |
53 |
0.00 |
0.00 |
38 |
95 |
50 |
91 |
100 |
| Net Debt |
|
139 |
76 |
-26 |
-129 |
-229 |
-218 |
-109 |
-19 |
-102 |
-159 |
-75 |
| Capital Expenditures (CapEx) |
|
27 |
17 |
15 |
22 |
33 |
27 |
27 |
43 |
19 |
80 |
28 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
126 |
104 |
90 |
99 |
102 |
106 |
60 |
129 |
115 |
85 |
117 |
| Debt-free Net Working Capital (DFNWC) |
|
240 |
246 |
224 |
280 |
382 |
324 |
208 |
243 |
267 |
335 |
292 |
| Net Working Capital (NWC) |
|
187 |
241 |
221 |
280 |
331 |
324 |
208 |
243 |
267 |
335 |
292 |
| Net Nonoperating Expense (NNE) |
|
3.94 |
6.25 |
3.31 |
0.41 |
-1.77 |
-2.08 |
2.67 |
0.81 |
-0.37 |
-3.52 |
-0.37 |
| Net Nonoperating Obligations (NNO) |
|
139 |
76 |
-26 |
-129 |
-229 |
-218 |
-109 |
-19 |
-102 |
-159 |
-75 |
| Total Depreciation and Amortization (D&A) |
|
39 |
32 |
27 |
25 |
24 |
23 |
25 |
34 |
32 |
30 |
41 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
10.72% |
9.32% |
8.08% |
8.43% |
8.83% |
9.80% |
5.26% |
9.89% |
8.65% |
6.33% |
7.74% |
| Debt-free Net Working Capital to Revenue |
|
20.49% |
21.92% |
20.11% |
23.89% |
32.87% |
29.92% |
18.13% |
18.65% |
20.03% |
24.98% |
19.26% |
| Net Working Capital to Revenue |
|
15.97% |
21.48% |
19.82% |
23.89% |
28.55% |
29.92% |
18.13% |
18.65% |
20.03% |
24.98% |
19.26% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$4.24 |
$4.97 |
$5.83 |
$7.04 |
$8.18 |
$7.93 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
51.29M |
50.54M |
51.06M |
51.68M |
52.60M |
52.76M |
52.04M |
51.32M |
49.59M |
48.12M |
47.64M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$4.21 |
$4.93 |
$5.79 |
$7.00 |
$8.12 |
$7.86 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
51.38M |
50.77M |
51.96M |
52.52M |
53.32M |
53.23M |
52.41M |
51.65M |
49.87M |
48.50M |
48.09M |
| 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 |
|
51.25M |
50.51M |
51.38M |
52.00M |
53.00M |
52.01M |
52.07M |
49.92M |
48.36M |
47.58M |
47.09M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
69 |
86 |
99 |
91 |
129 |
117 |
132 |
151 |
174 |
194 |
189 |
| Normalized NOPAT Margin |
|
5.91% |
7.71% |
8.89% |
7.79% |
11.16% |
10.84% |
11.56% |
11.58% |
13.10% |
14.44% |
12.48% |
| Pre Tax Income Margin |
|
2.13% |
9.76% |
11.37% |
12.95% |
14.19% |
13.03% |
14.94% |
14.74% |
16.95% |
18.48% |
15.66% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
3.24 |
14.98 |
24.01 |
48.98 |
59.18 |
66.07 |
392.36 |
151.45 |
64.77 |
80.28 |
50.95 |
| NOPAT to Interest Expense |
|
0.62 |
11.04 |
17.98 |
28.87 |
45.76 |
50.92 |
302.81 |
118.17 |
49.30 |
61.96 |
39.79 |
| EBIT Less CapEx to Interest Expense |
|
0.85 |
12.78 |
21.25 |
42.11 |
47.58 |
53.47 |
330.14 |
117.65 |
59.34 |
54.73 |
45.14 |
| NOPAT Less CapEx to Interest Expense |
|
-1.77 |
8.85 |
15.22 |
22.00 |
34.16 |
38.32 |
240.59 |
84.36 |
43.87 |
36.40 |
33.98 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
1,371.81% |
50.94% |
43.79% |
47.08% |
34.08% |
40.72% |
35.28% |
30.63% |
25.97% |
22.85% |
24.06% |
| Augmented Payout Ratio |
|
1,371.81% |
80.34% |
43.79% |
48.69% |
36.50% |
98.13% |
38.05% |
103.45% |
68.86% |
59.47% |
50.93% |