| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
22,091,305.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
22,091,305.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
24.25 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
13.00% |
16.31% |
2.60% |
11.60% |
14.71% |
5.67% |
2.63% |
8.05% |
14.28% |
12.64% |
10.89% |
| EBITDA Growth |
|
9.06% |
12.25% |
11.63% |
11.80% |
22.43% |
16.89% |
-5.07% |
12.32% |
11.63% |
21.19% |
21.66% |
| EBIT Growth |
|
12.00% |
12.28% |
14.61% |
10.91% |
21.13% |
17.86% |
-7.99% |
14.34% |
14.49% |
17.62% |
20.37% |
| NOPAT Growth |
|
14.18% |
15.75% |
75.56% |
-10.91% |
19.70% |
34.82% |
-18.92% |
12.72% |
10.96% |
25.96% |
10.89% |
| Net Income Growth |
|
13.07% |
14.62% |
84.01% |
-11.81% |
21.04% |
42.29% |
-19.82% |
4.89% |
9.15% |
19.03% |
7.20% |
| EPS Growth |
|
11.41% |
13.37% |
82.70% |
-12.32% |
20.55% |
45.12% |
-15.36% |
6.07% |
13.21% |
20.00% |
8.24% |
| Operating Cash Flow Growth |
|
6.93% |
15.94% |
14.30% |
72.74% |
-6.59% |
14.17% |
25.89% |
-47.95% |
28.16% |
9.99% |
62.10% |
| Free Cash Flow Firm Growth |
|
-256.92% |
174.31% |
-19.96% |
-377.30% |
167.04% |
-160.16% |
140.21% |
237.49% |
26.15% |
-412.98% |
-51.83% |
| Invested Capital Growth |
|
20.16% |
-1.81% |
4.84% |
27.76% |
-0.15% |
18.14% |
6.64% |
2.96% |
2.29% |
34.86% |
35.60% |
| Revenue Q/Q Growth |
|
7.11% |
0.54% |
0.74% |
4.26% |
0.45% |
2.80% |
-3.13% |
5.33% |
4.58% |
3.18% |
4.42% |
| EBITDA Q/Q Growth |
|
2.85% |
-0.48% |
0.16% |
1.98% |
3.63% |
2.39% |
-0.21% |
6.21% |
6.64% |
3.15% |
8.21% |
| EBIT Q/Q Growth |
|
2.32% |
-0.33% |
0.07% |
0.20% |
4.17% |
2.40% |
-0.95% |
7.89% |
8.15% |
1.18% |
7.67% |
| NOPAT Q/Q Growth |
|
3.05% |
0.07% |
1.73% |
2.00% |
5.08% |
16.19% |
-13.15% |
8.35% |
5.19% |
8.29% |
1.48% |
| Net Income Q/Q Growth |
|
1.60% |
0.39% |
2.59% |
-0.67% |
5.94% |
17.74% |
-10.24% |
3.39% |
6.84% |
4.87% |
-0.21% |
| EPS Q/Q Growth |
|
1.05% |
0.15% |
2.40% |
-0.76% |
5.97% |
19.61% |
-9.68% |
4.12% |
7.58% |
5.38% |
-0.21% |
| Operating Cash Flow Q/Q Growth |
|
7.42% |
4.29% |
1.86% |
6.08% |
12.69% |
-10.46% |
8.89% |
-0.11% |
1.04% |
-0.22% |
33.46% |
| Free Cash Flow Firm Q/Q Growth |
|
12.84% |
-1.15% |
-7.60% |
8.84% |
7.65% |
-219.54% |
127.70% |
-18.74% |
19.42% |
-3.25% |
12.58% |
| Invested Capital Q/Q Growth |
|
-0.28% |
-0.18% |
0.55% |
-0.77% |
-0.99% |
10.40% |
-0.70% |
1.38% |
0.61% |
1.70% |
-1.37% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
33.56% |
32.60% |
100.00% |
33.74% |
34.98% |
34.97% |
34.69% |
34.31% |
32.80% |
32.36% |
33.20% |
| EBITDA Margin |
|
8.89% |
8.58% |
9.33% |
9.35% |
9.98% |
11.04% |
10.21% |
10.61% |
10.37% |
11.15% |
12.24% |
| Operating Margin |
|
7.07% |
6.83% |
7.63% |
7.58% |
8.00% |
8.93% |
8.00% |
8.47% |
8.48% |
8.86% |
9.61% |
| EBIT Margin |
|
7.07% |
6.83% |
7.63% |
7.58% |
8.00% |
8.93% |
8.00% |
8.47% |
8.48% |
8.86% |
9.61% |
| Profit (Net Income) Margin |
|
3.81% |
3.76% |
6.74% |
5.33% |
5.62% |
7.57% |
5.91% |
5.74% |
5.48% |
5.79% |
5.60% |
| Tax Burden Percent |
|
63.86% |
65.83% |
100.84% |
81.00% |
80.04% |
91.56% |
80.69% |
79.55% |
77.10% |
82.57% |
76.07% |
| Interest Burden Percent |
|
84.46% |
83.64% |
87.66% |
86.78% |
87.75% |
92.62% |
91.59% |
85.22% |
83.83% |
79.21% |
76.58% |
| Effective Tax Rate |
|
36.14% |
34.17% |
-0.84% |
19.00% |
19.96% |
8.44% |
19.31% |
20.45% |
22.90% |
17.43% |
23.93% |
| Return on Invested Capital (ROIC) |
|
6.12% |
6.55% |
11.33% |
8.66% |
9.25% |
11.44% |
8.29% |
8.92% |
9.65% |
10.23% |
8.39% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
3.97% |
4.06% |
7.41% |
5.54% |
6.14% |
9.24% |
6.58% |
5.45% |
5.20% |
4.90% |
4.45% |
| Return on Net Nonoperating Assets (RNNOA) |
|
3.13% |
3.07% |
4.11% |
3.20% |
3.53% |
5.74% |
4.54% |
3.34% |
2.81% |
3.26% |
4.44% |
| Return on Equity (ROE) |
|
9.25% |
9.62% |
15.44% |
11.86% |
12.78% |
17.18% |
12.83% |
12.26% |
12.46% |
13.49% |
12.82% |
| Cash Return on Invested Capital (CROIC) |
|
-12.19% |
8.38% |
6.61% |
-15.72% |
9.40% |
-5.19% |
1.86% |
6.01% |
7.38% |
-19.46% |
-21.83% |
| Operating Return on Assets (OROA) |
|
7.32% |
7.53% |
8.58% |
8.29% |
8.61% |
9.21% |
7.75% |
8.58% |
9.70% |
9.90% |
8.99% |
| Return on Assets (ROA) |
|
3.95% |
4.14% |
7.58% |
5.82% |
6.05% |
7.81% |
5.73% |
5.82% |
6.27% |
6.47% |
5.24% |
| Return on Common Equity (ROCE) |
|
9.25% |
9.62% |
15.44% |
11.86% |
12.77% |
17.18% |
12.83% |
12.26% |
12.46% |
13.49% |
12.82% |
| Return on Equity Simple (ROE_SIMPLE) |
|
8.89% |
9.13% |
14.30% |
11.20% |
12.08% |
17.16% |
12.01% |
11.93% |
11.94% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
169 |
196 |
344 |
306 |
366 |
494 |
400 |
451 |
501 |
631 |
700 |
| NOPAT Margin |
|
4.52% |
4.49% |
7.69% |
6.14% |
6.40% |
8.17% |
6.46% |
6.74% |
6.54% |
7.31% |
7.31% |
| Net Nonoperating Expense Percent (NNEP) |
|
2.16% |
2.49% |
3.92% |
3.13% |
3.11% |
2.21% |
1.71% |
3.47% |
4.45% |
5.33% |
3.93% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
8.78% |
7.14% |
| Cost of Revenue to Revenue |
|
66.44% |
67.40% |
0.00% |
66.26% |
65.02% |
65.03% |
65.31% |
65.69% |
67.20% |
67.64% |
66.80% |
| SG&A Expenses to Revenue |
|
24.76% |
24.13% |
24.09% |
24.44% |
25.05% |
23.97% |
24.52% |
23.73% |
22.46% |
21.24% |
21.02% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
26.49% |
25.78% |
92.37% |
26.16% |
26.98% |
26.04% |
26.69% |
25.85% |
24.32% |
23.51% |
23.59% |
| Earnings before Interest and Taxes (EBIT) |
|
265 |
297 |
341 |
378 |
458 |
539 |
496 |
568 |
650 |
764 |
920 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
333 |
374 |
417 |
466 |
571 |
667 |
633 |
711 |
794 |
962 |
1,171 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.37 |
1.71 |
1.98 |
2.15 |
2.04 |
2.25 |
2.16 |
2.41 |
2.73 |
2.69 |
2.29 |
| 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 |
0.00 |
| Price to Revenue (P/Rev) |
|
0.59 |
0.70 |
0.93 |
1.02 |
0.95 |
0.99 |
1.06 |
1.16 |
1.25 |
1.22 |
1.07 |
| Price to Earnings (P/E) |
|
15.40 |
18.69 |
13.82 |
19.16 |
16.92 |
13.13 |
17.99 |
20.19 |
22.84 |
20.97 |
19.10 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
6.49% |
5.35% |
7.23% |
5.22% |
5.91% |
7.61% |
5.56% |
4.95% |
4.38% |
4.77% |
5.24% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.20 |
1.43 |
1.66 |
1.69 |
1.70 |
1.71 |
1.71 |
1.89 |
2.16 |
1.93 |
1.60 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.96 |
0.97 |
1.15 |
1.34 |
1.18 |
1.33 |
1.38 |
1.44 |
1.48 |
1.58 |
1.61 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
10.84 |
11.31 |
12.37 |
14.33 |
11.81 |
12.02 |
13.47 |
13.61 |
14.26 |
14.21 |
13.13 |
| Enterprise Value to EBIT (EV/EBIT) |
|
13.62 |
14.21 |
15.14 |
17.68 |
14.72 |
14.87 |
17.19 |
17.06 |
17.43 |
17.89 |
16.72 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
21.33 |
21.59 |
15.02 |
21.83 |
18.39 |
16.24 |
21.30 |
21.44 |
22.61 |
21.67 |
21.97 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
14.86 |
15.02 |
16.05 |
12.03 |
12.99 |
13.54 |
11.44 |
24.94 |
22.77 |
24.99 |
17.34 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
16.88 |
25.76 |
0.00 |
18.10 |
0.00 |
94.73 |
31.85 |
29.54 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.91 |
0.69 |
0.50 |
0.70 |
0.53 |
0.79 |
0.67 |
0.63 |
0.53 |
0.85 |
1.20 |
| Long-Term Debt to Equity |
|
0.87 |
0.66 |
0.48 |
0.68 |
0.51 |
0.77 |
0.66 |
0.61 |
0.51 |
0.83 |
1.18 |
| Financial Leverage |
|
0.79 |
0.76 |
0.55 |
0.58 |
0.57 |
0.62 |
0.69 |
0.61 |
0.54 |
0.66 |
1.00 |
| Leverage Ratio |
|
2.34 |
2.32 |
2.04 |
2.04 |
2.11 |
2.20 |
2.24 |
2.11 |
1.99 |
2.08 |
2.45 |
| Compound Leverage Factor |
|
1.98 |
1.94 |
1.79 |
1.77 |
1.85 |
2.04 |
2.05 |
1.80 |
1.67 |
1.65 |
1.88 |
| Debt to Total Capital |
|
47.53% |
40.71% |
33.52% |
41.25% |
34.54% |
44.06% |
40.15% |
38.59% |
34.68% |
45.83% |
54.44% |
| Short-Term Debt to Total Capital |
|
1.76% |
1.78% |
1.48% |
1.16% |
1.15% |
0.98% |
0.60% |
0.88% |
1.14% |
0.96% |
0.48% |
| Long-Term Debt to Total Capital |
|
45.77% |
38.93% |
32.04% |
40.09% |
33.39% |
43.07% |
39.55% |
37.71% |
33.54% |
44.88% |
53.97% |
| 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 |
|
52.46% |
59.29% |
66.48% |
58.75% |
65.45% |
55.94% |
59.85% |
61.41% |
65.32% |
54.17% |
45.56% |
| Debt to EBITDA |
|
4.38 |
3.30 |
2.55 |
3.57 |
2.46 |
3.15 |
3.23 |
2.85 |
2.35 |
3.42 |
4.56 |
| Net Debt to EBITDA |
|
4.23 |
3.12 |
2.39 |
3.42 |
2.27 |
3.01 |
3.05 |
2.69 |
2.18 |
3.31 |
4.39 |
| Long-Term Debt to EBITDA |
|
4.21 |
3.15 |
2.44 |
3.47 |
2.38 |
3.08 |
3.19 |
2.78 |
2.28 |
3.35 |
4.52 |
| Debt to NOPAT |
|
8.61 |
6.29 |
3.09 |
5.44 |
3.83 |
4.25 |
5.11 |
4.49 |
3.73 |
5.22 |
7.62 |
| Net Debt to NOPAT |
|
8.32 |
5.96 |
2.90 |
5.20 |
3.54 |
4.07 |
4.83 |
4.23 |
3.46 |
5.05 |
7.35 |
| Long-Term Debt to NOPAT |
|
8.29 |
6.02 |
2.96 |
5.29 |
3.71 |
4.16 |
5.04 |
4.39 |
3.61 |
5.11 |
7.56 |
| Altman Z-Score |
|
2.40 |
2.99 |
3.54 |
3.09 |
3.20 |
3.11 |
3.07 |
3.55 |
4.15 |
3.48 |
2.62 |
| Noncontrolling Interest Sharing Ratio |
|
0.01% |
0.01% |
0.01% |
0.01% |
0.01% |
0.01% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.63 |
1.67 |
1.73 |
1.49 |
1.41 |
1.50 |
1.18 |
1.22 |
1.27 |
1.47 |
1.48 |
| Quick Ratio |
|
1.51 |
1.56 |
1.62 |
1.36 |
1.23 |
1.09 |
1.01 |
1.02 |
1.08 |
1.25 |
1.24 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-337 |
250 |
200 |
-555 |
372 |
-224 |
90 |
304 |
383 |
-1,200 |
-1,822 |
| Operating Cash Flow to CapEx |
|
1,164.28% |
650.02% |
772.85% |
1,159.24% |
717.40% |
809.82% |
999.88% |
609.03% |
780.91% |
833.82% |
831.40% |
| Free Cash Flow to Firm to Interest Expense |
|
-8.19 |
5.14 |
4.76 |
-11.12 |
6.64 |
-5.62 |
2.16 |
3.62 |
3.65 |
-7.55 |
-8.46 |
| Operating Cash Flow to Interest Expense |
|
5.90 |
5.78 |
7.65 |
11.12 |
9.25 |
14.87 |
17.85 |
4.63 |
4.73 |
3.44 |
4.12 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
5.39 |
4.89 |
6.66 |
10.16 |
7.96 |
13.03 |
16.07 |
3.87 |
4.13 |
3.03 |
3.62 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.04 |
1.10 |
1.12 |
1.09 |
1.08 |
1.03 |
0.97 |
1.01 |
1.14 |
1.12 |
0.93 |
| Accounts Receivable Turnover |
|
5.35 |
5.58 |
5.71 |
5.95 |
6.69 |
7.02 |
6.87 |
7.36 |
7.95 |
7.08 |
6.15 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
51.62 |
50.31 |
46.33 |
39.76 |
35.73 |
33.49 |
31.32 |
33.09 |
38.79 |
42.35 |
31.41 |
| Accounts Payable Turnover |
|
32.71 |
37.12 |
0.00 |
32.89 |
35.61 |
32.95 |
17.92 |
17.55 |
21.21 |
17.45 |
14.15 |
| Days Sales Outstanding (DSO) |
|
68.24 |
65.43 |
63.89 |
61.37 |
54.59 |
51.97 |
53.14 |
49.59 |
45.89 |
51.54 |
59.33 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
11.16 |
9.83 |
0.00 |
11.10 |
10.25 |
11.08 |
20.37 |
20.79 |
17.21 |
20.91 |
25.79 |
| Cash Conversion Cycle (CCC) |
|
57.08 |
55.59 |
63.89 |
50.27 |
44.34 |
40.89 |
32.77 |
28.79 |
28.69 |
30.63 |
33.54 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
3,014 |
2,960 |
3,103 |
3,964 |
3,959 |
4,676 |
4,987 |
5,134 |
5,252 |
7,083 |
9,604 |
| Invested Capital Turnover |
|
1.36 |
1.46 |
1.47 |
1.41 |
1.44 |
1.40 |
1.28 |
1.32 |
1.48 |
1.40 |
1.15 |
| Increase / (Decrease) in Invested Capital |
|
506 |
-55 |
143 |
861 |
-5.94 |
718 |
310 |
148 |
118 |
1,831 |
2,521 |
| Enterprise Value (EV) |
|
3,606 |
4,224 |
5,159 |
6,681 |
6,738 |
8,020 |
8,531 |
9,679 |
11,324 |
13,671 |
15,376 |
| Market Capitalization |
|
2,199 |
3,058 |
4,163 |
5,088 |
5,441 |
6,008 |
6,597 |
7,769 |
9,590 |
10,483 |
10,234 |
| Book Value per Share |
|
$66.09 |
$73.34 |
$85.30 |
$95.35 |
$106.08 |
$113.17 |
$130.42 |
$141.46 |
$157.79 |
$177.08 |
$202.01 |
| Tangible Book Value per Share |
|
($51.55) |
($41.68) |
($30.60) |
($56.33) |
($45.95) |
($61.30) |
($67.75) |
($60.03) |
($49.83) |
($100.92) |
($185.36) |
| Total Capital |
|
3,063 |
3,025 |
3,169 |
4,036 |
4,066 |
4,764 |
5,102 |
5,250 |
5,386 |
7,189 |
9,796 |
| Total Debt |
|
1,456 |
1,232 |
1,062 |
1,665 |
1,404 |
2,099 |
2,048 |
2,026 |
1,868 |
3,295 |
5,333 |
| Total Long-Term Debt |
|
1,402 |
1,178 |
1,015 |
1,618 |
1,358 |
2,052 |
2,017 |
1,980 |
1,806 |
3,226 |
5,287 |
| Net Debt |
|
1,407 |
1,166 |
996 |
1,593 |
1,297 |
2,011 |
1,933 |
1,910 |
1,734 |
3,189 |
5,142 |
| Capital Expenditures (CapEx) |
|
21 |
43 |
42 |
48 |
72 |
73 |
75 |
64 |
64 |
66 |
107 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
362 |
342 |
373 |
315 |
256 |
405 |
98 |
146 |
224 |
534 |
592 |
| Debt-free Net Working Capital (DFNWC) |
|
411 |
407 |
439 |
387 |
364 |
493 |
213 |
262 |
358 |
641 |
784 |
| Net Working Capital (NWC) |
|
357 |
353 |
392 |
340 |
317 |
446 |
182 |
216 |
296 |
572 |
737 |
| Net Nonoperating Expense (NNE) |
|
26 |
32 |
42 |
40 |
45 |
36 |
34 |
67 |
81 |
131 |
164 |
| Net Nonoperating Obligations (NNO) |
|
1,407 |
1,166 |
996 |
1,593 |
1,297 |
2,011 |
1,933 |
1,910 |
1,734 |
3,189 |
5,142 |
| Total Depreciation and Amortization (D&A) |
|
68 |
76 |
76 |
88 |
113 |
128 |
137 |
144 |
144 |
198 |
251 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
9.66% |
7.84% |
8.35% |
6.31% |
4.48% |
6.71% |
1.58% |
2.18% |
2.92% |
6.19% |
6.19% |
| Debt-free Net Working Capital to Revenue |
|
10.97% |
9.35% |
9.83% |
7.76% |
6.36% |
8.16% |
3.43% |
3.91% |
4.67% |
7.42% |
8.20% |
| Net Working Capital to Revenue |
|
9.53% |
8.11% |
8.78% |
6.81% |
5.54% |
7.39% |
2.94% |
3.22% |
3.87% |
6.63% |
7.71% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$5.89 |
$6.71 |
$12.23 |
$10.70 |
$12.84 |
$18.52 |
$15.64 |
$16.59 |
$18.76 |
$22.47 |
$24.28 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
24.26M |
24.40M |
24.62M |
24.83M |
25.03M |
24.71M |
23.45M |
23.20M |
22.38M |
22.25M |
22.07M |
| Adjusted Diluted Earnings per Share |
|
$5.76 |
$6.53 |
$11.93 |
$10.46 |
$12.61 |
$18.30 |
$15.49 |
$16.43 |
$18.60 |
$22.32 |
$24.16 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
24.80M |
25.07M |
25.26M |
25.40M |
25.49M |
24.99M |
23.68M |
23.41M |
22.57M |
22.39M |
22.18M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$10.70 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
24.32M |
24.46M |
24.71M |
24.88M |
25.10M |
23.59M |
23.42M |
22.80M |
22.30M |
21.99M |
22.10M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
169 |
196 |
238 |
306 |
366 |
494 |
400 |
451 |
501 |
631 |
700 |
| Normalized NOPAT Margin |
|
4.52% |
4.49% |
5.34% |
6.14% |
6.40% |
8.17% |
6.46% |
6.74% |
6.54% |
7.31% |
7.31% |
| Pre Tax Income Margin |
|
5.97% |
5.71% |
6.68% |
6.58% |
7.02% |
8.27% |
7.33% |
7.22% |
7.11% |
7.02% |
7.36% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
6.44 |
6.11 |
8.11 |
7.56 |
8.16 |
13.54 |
11.89 |
6.77 |
6.18 |
4.81 |
4.27 |
| NOPAT to Interest Expense |
|
4.11 |
4.02 |
8.17 |
6.13 |
6.54 |
12.40 |
9.59 |
5.38 |
4.77 |
3.97 |
3.25 |
| EBIT Less CapEx to Interest Expense |
|
5.93 |
5.22 |
7.12 |
6.60 |
6.87 |
11.71 |
10.10 |
6.01 |
5.58 |
4.40 |
3.77 |
| NOPAT Less CapEx to Interest Expense |
|
3.60 |
3.13 |
7.18 |
5.17 |
5.25 |
10.56 |
7.81 |
4.62 |
4.16 |
3.56 |
2.75 |
| 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% |
0.00% |
| Augmented Payout Ratio |
|
2.26% |
2.68% |
1.71% |
2.20% |
2.43% |
111.30% |
2.67% |
71.02% |
38.46% |
33.72% |
3.19% |