| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
52,910,946.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
52,910,946.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
1.19 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.19% |
4.70% |
5.30% |
11.08% |
11.99% |
6.95% |
4.01% |
-0.18% |
1.30% |
4.79% |
1.93% |
| EBITDA Growth |
|
-16.78% |
15.55% |
6.54% |
13.53% |
17.64% |
-2.05% |
1.63% |
3.22% |
6.83% |
8.91% |
4.89% |
| EBIT Growth |
|
-26.05% |
17.72% |
2.70% |
14.21% |
23.58% |
-8.31% |
-10.98% |
-2.62% |
2.80% |
17.76% |
6.79% |
| NOPAT Growth |
|
-28.05% |
12.20% |
2.44% |
15.79% |
26.40% |
-6.51% |
-4.02% |
-3.69% |
0.00% |
2.81% |
1.51% |
| Net Income Growth |
|
-32.74% |
19.25% |
-3.55% |
15.13% |
26.14% |
-14.62% |
-15.97% |
-4.78% |
3.11% |
3.12% |
7.70% |
| EPS Growth |
|
-32.80% |
19.08% |
-3.01% |
15.49% |
26.19% |
-14.36% |
-15.50% |
-4.07% |
4.25% |
4.52% |
9.17% |
| Operating Cash Flow Growth |
|
-2.42% |
3.79% |
-33.77% |
4.09% |
8.69% |
8.99% |
-91.35% |
-3.71% |
26.23% |
16.83% |
292.34% |
| Free Cash Flow Firm Growth |
|
92.28% |
49.56% |
-143.81% |
-311.08% |
-377.67% |
-429.58% |
98.24% |
119.84% |
131.33% |
125.24% |
-228.06% |
| Invested Capital Growth |
|
5.71% |
5.43% |
15.88% |
15.93% |
16.06% |
14.29% |
2.09% |
1.21% |
-0.37% |
-0.04% |
2.53% |
| Revenue Q/Q Growth |
|
-2.30% |
-2.02% |
2.88% |
12.79% |
-1.50% |
-6.43% |
0.06% |
8.23% |
-0.03% |
-3.20% |
-2.68% |
| EBITDA Q/Q Growth |
|
-10.95% |
0.43% |
-11.73% |
43.81% |
-7.72% |
-16.38% |
-8.41% |
46.06% |
-4.50% |
-14.76% |
-11.78% |
| EBIT Q/Q Growth |
|
-17.95% |
-2.75% |
-17.35% |
73.18% |
-11.22% |
-27.84% |
-19.76% |
89.45% |
-6.28% |
-17.34% |
-27.23% |
| NOPAT Q/Q Growth |
|
-18.66% |
5.51% |
-23.14% |
75.54% |
-11.20% |
-21.96% |
-21.10% |
76.14% |
-7.80% |
-19.77% |
-22.09% |
| Net Income Q/Q Growth |
|
-21.10% |
7.67% |
-29.00% |
90.86% |
-13.56% |
-27.11% |
-30.12% |
116.27% |
-6.39% |
-27.11% |
-27.01% |
| EPS Q/Q Growth |
|
-21.13% |
7.74% |
-28.73% |
90.70% |
-13.82% |
-26.89% |
-29.68% |
116.51% |
-6.36% |
-26.70% |
-26.54% |
| Operating Cash Flow Q/Q Growth |
|
6.05% |
26.69% |
-93.35% |
1,064.73% |
10.74% |
27.04% |
-99.47% |
12,861.99% |
45.16% |
17.59% |
-98.23% |
| Free Cash Flow Firm Q/Q Growth |
|
10.39% |
18.76% |
-529.86% |
10.35% |
-4.12% |
9.93% |
97.91% |
1,112.83% |
64.41% |
-27.44% |
-127.15% |
| Invested Capital Q/Q Growth |
|
-0.47% |
-1.73% |
16.61% |
1.65% |
-0.36% |
-3.23% |
4.16% |
0.77% |
-1.91% |
-2.90% |
6.84% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
30.88% |
31.01% |
29.46% |
33.31% |
30.98% |
29.88% |
28.64% |
33.32% |
32.33% |
30.60% |
30.52% |
| EBITDA Margin |
|
18.23% |
18.69% |
16.03% |
20.44% |
19.15% |
17.11% |
15.67% |
21.14% |
20.20% |
17.79% |
16.12% |
| Operating Margin |
|
11.30% |
11.01% |
9.11% |
13.88% |
12.57% |
9.57% |
7.79% |
13.57% |
12.46% |
10.57% |
8.15% |
| EBIT Margin |
|
11.33% |
11.24% |
9.03% |
13.87% |
12.50% |
9.64% |
7.73% |
13.53% |
12.68% |
10.83% |
8.10% |
| Profit (Net Income) Margin |
|
6.69% |
7.35% |
5.07% |
8.58% |
7.53% |
5.87% |
4.10% |
8.19% |
7.67% |
5.77% |
4.33% |
| Tax Burden Percent |
|
73.07% |
80.79% |
72.90% |
74.51% |
74.14% |
81.23% |
78.65% |
73.53% |
73.87% |
72.19% |
74.93% |
| Interest Burden Percent |
|
80.80% |
80.91% |
77.05% |
83.07% |
81.28% |
74.94% |
67.41% |
82.30% |
81.83% |
73.84% |
71.36% |
| Effective Tax Rate |
|
26.93% |
19.21% |
27.10% |
25.49% |
25.86% |
18.77% |
21.35% |
26.47% |
26.13% |
27.81% |
25.07% |
| Return on Invested Capital (ROIC) |
|
11.16% |
12.35% |
8.38% |
13.20% |
12.29% |
10.69% |
7.74% |
12.43% |
11.64% |
10.07% |
7.67% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
10.06% |
11.21% |
7.40% |
11.92% |
10.95% |
9.23% |
6.45% |
11.17% |
10.49% |
8.61% |
6.47% |
| Return on Net Nonoperating Assets (RNNOA) |
|
9.74% |
9.73% |
7.57% |
11.20% |
9.47% |
7.18% |
6.00% |
9.49% |
8.15% |
6.18% |
5.19% |
| Return on Equity (ROE) |
|
20.89% |
22.08% |
15.96% |
24.40% |
21.77% |
17.86% |
13.74% |
21.92% |
19.79% |
16.25% |
12.87% |
| Cash Return on Invested Capital (CROIC) |
|
5.72% |
6.52% |
-4.07% |
-3.79% |
-3.18% |
-1.54% |
8.57% |
9.19% |
10.87% |
10.95% |
7.88% |
| Operating Return on Assets (OROA) |
|
9.84% |
9.72% |
7.60% |
11.80% |
10.69% |
8.25% |
6.48% |
11.03% |
10.19% |
8.71% |
6.63% |
| Return on Assets (ROA) |
|
5.81% |
6.35% |
4.27% |
7.31% |
6.44% |
5.02% |
3.43% |
6.68% |
6.16% |
4.64% |
3.55% |
| Return on Common Equity (ROCE) |
|
20.89% |
22.08% |
15.96% |
24.40% |
21.77% |
17.86% |
13.74% |
21.92% |
19.79% |
16.25% |
12.87% |
| Return on Equity Simple (ROE_SIMPLE) |
|
16.56% |
0.00% |
16.24% |
16.09% |
16.48% |
0.00% |
15.21% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
113 |
119 |
91 |
161 |
143 |
111 |
88 |
155 |
143 |
114 |
89 |
| NOPAT Margin |
|
8.26% |
8.89% |
6.64% |
10.34% |
9.32% |
7.77% |
6.13% |
9.98% |
9.20% |
7.63% |
6.11% |
| Net Nonoperating Expense Percent (NNEP) |
|
1.10% |
1.14% |
0.98% |
1.28% |
1.34% |
1.46% |
1.28% |
1.27% |
1.15% |
1.46% |
1.21% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
2.62% |
- |
- |
- |
2.08% |
1.64% |
2.81% |
2.57% |
2.07% |
1.61% |
| Cost of Revenue to Revenue |
|
69.12% |
68.99% |
70.54% |
66.69% |
69.02% |
70.12% |
71.36% |
66.68% |
67.67% |
69.40% |
69.48% |
| SG&A Expenses to Revenue |
|
12.52% |
12.41% |
13.21% |
12.74% |
11.63% |
12.72% |
12.77% |
12.01% |
12.24% |
12.93% |
14.19% |
| 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 |
|
19.58% |
20.01% |
20.35% |
19.43% |
18.41% |
20.31% |
20.84% |
19.75% |
19.87% |
20.04% |
22.37% |
| Earnings before Interest and Taxes (EBIT) |
|
155 |
150 |
124 |
215 |
191 |
138 |
111 |
210 |
197 |
162 |
118 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
249 |
250 |
221 |
317 |
293 |
245 |
224 |
328 |
313 |
267 |
235 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
4.15 |
4.20 |
4.71 |
5.00 |
5.16 |
4.82 |
4.13 |
4.56 |
4.49 |
4.56 |
5.47 |
| Price to Tangible Book Value (P/TBV) |
|
31.71 |
26.44 |
130.33 |
52.54 |
39.02 |
31.46 |
26.21 |
22.23 |
19.67 |
20.42 |
28.02 |
| Price to Revenue (P/Rev) |
|
1.69 |
1.74 |
1.99 |
2.17 |
2.25 |
2.11 |
1.79 |
2.08 |
2.09 |
2.08 |
2.50 |
| Price to Earnings (P/E) |
|
25.04 |
24.98 |
29.01 |
31.05 |
31.31 |
30.83 |
27.14 |
32.19 |
32.07 |
32.04 |
38.36 |
| 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 |
|
3.99% |
4.00% |
3.45% |
3.22% |
3.19% |
3.24% |
3.68% |
3.11% |
3.12% |
3.12% |
2.61% |
| Enterprise Value to Invested Capital (EV/IC) |
|
2.69 |
2.80 |
2.84 |
3.06 |
3.23 |
3.15 |
2.69 |
3.02 |
3.06 |
3.14 |
3.54 |
| Enterprise Value to Revenue (EV/Rev) |
|
2.05 |
2.07 |
2.42 |
2.57 |
2.63 |
2.45 |
2.15 |
2.43 |
2.41 |
2.38 |
2.85 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
11.50 |
11.35 |
13.25 |
13.98 |
14.10 |
13.38 |
11.86 |
13.28 |
12.96 |
12.68 |
15.12 |
| Enterprise Value to EBIT (EV/EBIT) |
|
18.49 |
18.20 |
21.42 |
22.48 |
22.37 |
21.53 |
19.54 |
22.28 |
21.96 |
21.12 |
25.15 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
24.53 |
24.34 |
28.65 |
29.94 |
29.65 |
28.49 |
25.55 |
29.22 |
29.05 |
28.78 |
34.51 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
15.11 |
15.23 |
18.26 |
19.76 |
20.25 |
18.52 |
16.83 |
19.22 |
17.64 |
16.56 |
19.83 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
48.32 |
44.07 |
0.00 |
0.00 |
0.00 |
0.00 |
31.71 |
33.04 |
28.06 |
28.68 |
45.46 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
1.05 |
1.02 |
1.21 |
1.14 |
1.10 |
1.08 |
1.08 |
1.02 |
1.00 |
1.01 |
1.00 |
| Long-Term Debt to Equity |
|
1.05 |
1.02 |
1.20 |
1.14 |
1.10 |
1.08 |
1.08 |
1.02 |
1.00 |
1.01 |
0.99 |
| Financial Leverage |
|
0.97 |
0.87 |
1.02 |
0.94 |
0.86 |
0.78 |
0.93 |
0.85 |
0.78 |
0.72 |
0.80 |
| Leverage Ratio |
|
3.06 |
3.00 |
3.03 |
2.91 |
2.88 |
2.85 |
2.91 |
2.83 |
2.80 |
2.82 |
2.77 |
| Compound Leverage Factor |
|
2.47 |
2.43 |
2.34 |
2.42 |
2.34 |
2.14 |
1.96 |
2.33 |
2.29 |
2.08 |
1.98 |
| Debt to Total Capital |
|
51.31% |
50.60% |
54.72% |
53.34% |
52.45% |
51.98% |
51.99% |
50.61% |
50.03% |
50.28% |
49.99% |
| Short-Term Debt to Total Capital |
|
0.22% |
0.22% |
0.30% |
0.29% |
0.28% |
0.28% |
0.28% |
0.27% |
0.27% |
0.23% |
0.23% |
| Long-Term Debt to Total Capital |
|
51.08% |
50.38% |
54.43% |
53.05% |
52.17% |
51.70% |
51.70% |
50.34% |
49.76% |
50.05% |
49.76% |
| 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 |
|
48.70% |
49.40% |
45.28% |
46.66% |
47.55% |
48.02% |
48.01% |
49.39% |
49.97% |
49.72% |
50.01% |
| Debt to EBITDA |
|
2.42 |
2.33 |
2.80 |
2.69 |
2.58 |
2.59 |
2.58 |
2.55 |
2.50 |
2.45 |
2.43 |
| Net Debt to EBITDA |
|
1.98 |
1.78 |
2.35 |
2.22 |
2.03 |
1.86 |
2.03 |
1.91 |
1.74 |
1.61 |
1.84 |
| Long-Term Debt to EBITDA |
|
2.41 |
2.32 |
2.78 |
2.68 |
2.57 |
2.58 |
2.56 |
2.54 |
2.49 |
2.44 |
2.42 |
| Debt to NOPAT |
|
5.16 |
5.01 |
6.05 |
5.76 |
5.43 |
5.51 |
5.55 |
5.62 |
5.61 |
5.57 |
5.54 |
| Net Debt to NOPAT |
|
4.22 |
3.81 |
5.09 |
4.75 |
4.27 |
3.95 |
4.37 |
4.21 |
3.90 |
3.65 |
4.20 |
| Long-Term Debt to NOPAT |
|
5.14 |
4.98 |
6.01 |
5.73 |
5.40 |
5.48 |
5.52 |
5.59 |
5.58 |
5.54 |
5.52 |
| Altman Z-Score |
|
2.88 |
2.92 |
2.86 |
3.07 |
3.16 |
3.07 |
2.92 |
3.18 |
3.19 |
3.15 |
3.50 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
2.00 |
1.98 |
2.07 |
2.10 |
2.10 |
2.21 |
2.37 |
2.45 |
2.44 |
2.33 |
2.34 |
| Quick Ratio |
|
1.60 |
1.58 |
1.62 |
1.67 |
1.69 |
1.78 |
1.89 |
1.97 |
2.00 |
1.90 |
1.89 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-107 |
-87 |
-547 |
-491 |
-511 |
-460 |
-9.61 |
97 |
160 |
116 |
-32 |
| Operating Cash Flow to CapEx |
|
208.80% |
263.39% |
13.55% |
163.89% |
252.51% |
509.37% |
1.37% |
238.28% |
362.71% |
307.62% |
6.50% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-167.77 |
0.00 |
0.00 |
0.00 |
-1,240.53 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
538.34 |
0.00 |
0.00 |
0.00 |
819.24 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
333.95 |
0.00 |
0.00 |
0.00 |
658.41 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.87 |
0.86 |
0.84 |
0.85 |
0.86 |
0.86 |
0.84 |
0.82 |
0.80 |
0.80 |
0.82 |
| Accounts Receivable Turnover |
|
4.65 |
5.00 |
4.75 |
4.73 |
4.74 |
5.19 |
4.85 |
4.62 |
4.60 |
5.06 |
4.74 |
| Inventory Turnover |
|
12.26 |
11.48 |
11.19 |
11.21 |
11.58 |
11.42 |
11.27 |
10.99 |
10.90 |
10.95 |
11.18 |
| Fixed Asset Turnover |
|
2.64 |
0.00 |
2.51 |
0.00 |
2.53 |
2.54 |
2.48 |
0.00 |
2.41 |
2.42 |
2.41 |
| Accounts Payable Turnover |
|
8.93 |
8.34 |
8.60 |
9.42 |
8.67 |
8.66 |
9.18 |
9.34 |
8.66 |
8.34 |
9.11 |
| Days Sales Outstanding (DSO) |
|
78.55 |
72.96 |
76.84 |
77.13 |
77.01 |
70.29 |
75.33 |
79.01 |
79.33 |
72.10 |
76.94 |
| Days Inventory Outstanding (DIO) |
|
29.76 |
31.79 |
32.62 |
32.57 |
31.51 |
31.97 |
32.38 |
33.21 |
33.50 |
33.32 |
32.64 |
| Days Payable Outstanding (DPO) |
|
40.87 |
43.77 |
42.44 |
38.74 |
42.09 |
42.15 |
39.75 |
39.06 |
42.14 |
43.76 |
40.05 |
| Cash Conversion Cycle (CCC) |
|
67.44 |
60.98 |
67.02 |
70.95 |
66.43 |
60.10 |
67.96 |
73.15 |
70.69 |
61.66 |
69.53 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
4,069 |
3,998 |
4,662 |
4,739 |
4,722 |
4,570 |
4,760 |
4,797 |
4,705 |
4,568 |
4,880 |
| Invested Capital Turnover |
|
1.35 |
1.39 |
1.26 |
1.28 |
1.32 |
1.37 |
1.26 |
1.25 |
1.26 |
1.32 |
1.26 |
| Increase / (Decrease) in Invested Capital |
|
220 |
206 |
639 |
651 |
654 |
571 |
97 |
57 |
-18 |
-1.78 |
121 |
| Enterprise Value (EV) |
|
10,946 |
11,190 |
13,239 |
14,495 |
15,240 |
14,401 |
12,804 |
14,469 |
14,384 |
14,351 |
17,276 |
| Market Capitalization |
|
9,063 |
9,439 |
10,888 |
12,197 |
13,046 |
12,404 |
10,615 |
12,387 |
12,455 |
12,529 |
15,171 |
| Book Value per Share |
|
$40.36 |
$41.55 |
$42.86 |
$45.27 |
$46.84 |
$47.75 |
$47.74 |
$50.65 |
$51.76 |
$51.39 |
$52.46 |
| Tangible Book Value per Share |
|
$5.28 |
$6.60 |
$1.55 |
$4.30 |
$6.19 |
$7.32 |
$7.52 |
$10.40 |
$11.80 |
$11.48 |
$10.23 |
| Total Capital |
|
4,489 |
4,549 |
5,105 |
5,233 |
5,317 |
5,360 |
5,355 |
5,496 |
5,555 |
5,522 |
5,550 |
| Total Debt |
|
2,303 |
2,302 |
2,794 |
2,791 |
2,789 |
2,786 |
2,784 |
2,782 |
2,779 |
2,776 |
2,774 |
| Total Long-Term Debt |
|
2,293 |
2,292 |
2,779 |
2,776 |
2,774 |
2,771 |
2,769 |
2,767 |
2,764 |
2,764 |
2,761 |
| Net Debt |
|
1,883 |
1,751 |
2,351 |
2,298 |
2,194 |
1,996 |
2,189 |
2,083 |
1,929 |
1,822 |
2,105 |
| Capital Expenditures (CapEx) |
|
105 |
106 |
137 |
132 |
95 |
60 |
117 |
87 |
83 |
115 |
97 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
565 |
474 |
661 |
689 |
653 |
556 |
754 |
780 |
706 |
569 |
744 |
| Debt-free Net Working Capital (DFNWC) |
|
985 |
1,025 |
1,103 |
1,183 |
1,248 |
1,346 |
1,349 |
1,479 |
1,556 |
1,523 |
1,413 |
| Net Working Capital (NWC) |
|
975 |
1,015 |
1,088 |
1,167 |
1,233 |
1,331 |
1,334 |
1,464 |
1,541 |
1,510 |
1,400 |
| Net Nonoperating Expense (NNE) |
|
21 |
21 |
22 |
27 |
27 |
27 |
29 |
28 |
24 |
28 |
26 |
| Net Nonoperating Obligations (NNO) |
|
1,883 |
1,751 |
2,351 |
2,298 |
2,194 |
1,996 |
2,189 |
2,083 |
1,929 |
1,822 |
2,105 |
| Total Depreciation and Amortization (D&A) |
|
94 |
100 |
96 |
102 |
102 |
107 |
114 |
118 |
116 |
104 |
117 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
10.57% |
8.76% |
12.06% |
12.24% |
11.26% |
9.45% |
12.68% |
13.12% |
11.83% |
9.44% |
12.28% |
| Debt-free Net Working Capital to Revenue |
|
18.42% |
18.94% |
20.14% |
20.99% |
21.52% |
22.86% |
22.70% |
24.88% |
26.10% |
25.25% |
23.32% |
| Net Working Capital to Revenue |
|
18.23% |
18.76% |
19.86% |
20.72% |
21.26% |
22.60% |
22.44% |
24.63% |
25.84% |
25.04% |
23.11% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$1.69 |
$1.82 |
$1.29 |
$2.47 |
$2.14 |
$1.56 |
$1.09 |
$2.37 |
$2.22 |
$1.63 |
$1.20 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
54.12M |
54.07M |
53.93M |
53.93M |
53.95M |
53.90M |
53.76M |
53.59M |
53.52M |
53.51M |
52.82M |
| Adjusted Diluted Earnings per Share |
|
$1.68 |
$1.81 |
$1.29 |
$2.46 |
$2.12 |
$1.55 |
$1.09 |
$2.36 |
$2.21 |
$1.62 |
$1.19 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
54.42M |
54.38M |
54.21M |
54.25M |
54.23M |
54.20M |
53.99M |
53.80M |
53.71M |
53.72M |
52.99M |
| 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 |
|
54.09M |
53.94M |
53.94M |
53.97M |
53.90M |
53.86M |
53.58M |
53.63M |
53.43M |
52.91M |
52.85M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
113 |
119 |
91 |
161 |
143 |
111 |
88 |
155 |
143 |
114 |
89 |
| Normalized NOPAT Margin |
|
8.26% |
8.89% |
6.64% |
10.34% |
9.32% |
7.77% |
6.13% |
9.98% |
9.20% |
7.63% |
6.11% |
| Pre Tax Income Margin |
|
9.15% |
9.10% |
6.96% |
11.52% |
10.16% |
7.22% |
5.21% |
11.14% |
10.38% |
8.00% |
5.78% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
290.43 |
0.00 |
0.00 |
0.00 |
371.82 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
229.74 |
0.00 |
0.00 |
0.00 |
299.89 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
86.04 |
0.00 |
0.00 |
0.00 |
210.99 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
25.35 |
0.00 |
0.00 |
0.00 |
139.06 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| 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 |
|
6.63% |
13.54% |
14.17% |
13.59% |
15.21% |
13.72% |
26.89% |
29.10% |
36.55% |
63.94% |
55.63% |