| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
15,612,966.00 |
15,617,071.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
15,612,966.00 |
15,617,071.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
13.05 |
16.04 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-4.69% |
0.26% |
-2.28% |
-5.18% |
-3.21% |
-5.38% |
-1.33% |
1.41% |
2.74% |
- |
2.44% |
| EBITDA Growth |
|
-18.21% |
-15.50% |
-10.21% |
-35.44% |
-16.58% |
-15.10% |
-7.22% |
-1.35% |
3.97% |
- |
43.57% |
| EBIT Growth |
|
-20.87% |
-16.72% |
-12.14% |
-45.74% |
-20.02% |
-16.44% |
-7.96% |
-0.05% |
4.88% |
- |
53.30% |
| NOPAT Growth |
|
-19.09% |
-14.26% |
-11.28% |
-43.65% |
-20.13% |
-13.33% |
-7.97% |
-0.79% |
4.32% |
- |
51.33% |
| Net Income Growth |
|
-17.33% |
-13.38% |
-10.65% |
-43.36% |
-19.79% |
-14.43% |
-9.01% |
-2.21% |
4.18% |
- |
52.95% |
| EPS Growth |
|
-13.41% |
-8.65% |
-6.41% |
-42.48% |
-18.55% |
-12.98% |
-6.31% |
1.53% |
7.50% |
- |
54.38% |
| Operating Cash Flow Growth |
|
-82.37% |
11.93% |
-13.02% |
-158.53% |
252.19% |
-16.45% |
-4.81% |
226.80% |
7.49% |
- |
56.46% |
| Free Cash Flow Firm Growth |
|
-38.34% |
5.96% |
16.26% |
-106.26% |
19.58% |
-31.32% |
-10.71% |
1,522.50% |
43.07% |
- |
92.76% |
| Invested Capital Growth |
|
-0.21% |
-3.70% |
-1.43% |
7.16% |
-4.59% |
0.95% |
-0.89% |
-12.22% |
-10.43% |
- |
-7.43% |
| Revenue Q/Q Growth |
|
-6.14% |
44.61% |
-27.46% |
-3.70% |
-4.19% |
41.38% |
-24.60% |
-0.71% |
-2.93% |
- |
-20.34% |
| EBITDA Q/Q Growth |
|
11.87% |
33.57% |
-14.31% |
-49.58% |
44.56% |
35.94% |
-6.36% |
-46.39% |
52.35% |
- |
40.84% |
| EBIT Q/Q Growth |
|
15.06% |
41.44% |
-17.24% |
-59.71% |
69.60% |
47.77% |
-8.84% |
-56.25% |
77.96% |
- |
50.72% |
| NOPAT Q/Q Growth |
|
16.56% |
59.86% |
-27.74% |
-58.15% |
65.23% |
73.47% |
-23.27% |
-54.89% |
73.72% |
- |
22.36% |
| Net Income Q/Q Growth |
|
18.12% |
61.26% |
-28.13% |
-58.63% |
67.28% |
72.04% |
-23.58% |
-55.54% |
78.22% |
- |
22.99% |
| EPS Q/Q Growth |
|
18.92% |
62.38% |
-28.03% |
-58.61% |
68.41% |
73.48% |
-22.52% |
-55.15% |
78.33% |
- |
22.82% |
| Operating Cash Flow Q/Q Growth |
|
-57.86% |
786.13% |
-44.01% |
-128.00% |
353.54% |
110.23% |
-36.21% |
-62.70% |
114.91% |
- |
72.38% |
| Free Cash Flow Firm Q/Q Growth |
|
-42.03% |
87.12% |
-33.45% |
-108.67% |
1,207.55% |
7.47% |
-13.48% |
38.13% |
11.39% |
- |
35.66% |
| Invested Capital Q/Q Growth |
|
10.36% |
-12.46% |
-2.43% |
13.68% |
-1.73% |
-7.38% |
-4.22% |
0.69% |
0.27% |
- |
-7.97% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
44.34% |
37.13% |
45.14% |
38.25% |
43.20% |
35.73% |
44.26% |
37.25% |
43.93% |
- |
45.08% |
| EBITDA Margin |
|
16.19% |
14.95% |
17.66% |
9.25% |
13.95% |
13.42% |
16.66% |
9.00% |
14.12% |
- |
23.35% |
| Operating Margin |
|
13.49% |
13.11% |
15.10% |
6.56% |
11.31% |
11.68% |
14.13% |
6.39% |
11.45% |
- |
20.91% |
| EBIT Margin |
|
13.18% |
12.89% |
14.70% |
6.15% |
10.89% |
11.38% |
13.76% |
6.06% |
11.12% |
- |
20.59% |
| Profit (Net Income) Margin |
|
10.36% |
11.55% |
11.45% |
4.92% |
8.59% |
10.45% |
10.59% |
4.74% |
8.71% |
- |
15.81% |
| Tax Burden Percent |
|
77.91% |
88.66% |
76.67% |
76.70% |
76.67% |
91.11% |
76.66% |
77.00% |
76.90% |
- |
76.61% |
| Interest Burden Percent |
|
100.91% |
101.10% |
101.53% |
104.22% |
102.83% |
100.75% |
100.39% |
101.56% |
101.86% |
- |
100.21% |
| Effective Tax Rate |
|
22.09% |
11.34% |
23.33% |
23.30% |
23.33% |
8.89% |
23.34% |
23.00% |
23.10% |
- |
23.48% |
| Return on Invested Capital (ROIC) |
|
50.03% |
62.09% |
63.80% |
25.11% |
41.30% |
55.31% |
58.04% |
24.68% |
44.79% |
- |
89.87% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
50.87% |
62.50% |
64.18% |
25.47% |
41.57% |
56.15% |
58.62% |
25.12% |
45.00% |
- |
90.26% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-7.97% |
-13.71% |
-19.43% |
-6.63% |
-10.56% |
-15.38% |
-20.11% |
-8.05% |
-15.72% |
- |
-35.63% |
| Return on Equity (ROE) |
|
42.05% |
48.39% |
44.37% |
18.48% |
30.74% |
39.93% |
37.92% |
16.63% |
29.06% |
- |
54.24% |
| Cash Return on Invested Capital (CROIC) |
|
55.08% |
62.09% |
60.06% |
42.45% |
49.86% |
46.55% |
48.86% |
57.71% |
56.47% |
- |
64.52% |
| Operating Return on Assets (OROA) |
|
23.54% |
26.15% |
26.16% |
11.58% |
18.19% |
21.49% |
23.05% |
10.88% |
17.48% |
- |
33.79% |
| Return on Assets (ROA) |
|
18.51% |
23.44% |
20.37% |
9.26% |
14.34% |
19.73% |
17.74% |
8.51% |
13.69% |
- |
25.95% |
| Return on Common Equity (ROCE) |
|
42.05% |
48.39% |
44.37% |
18.48% |
30.74% |
39.93% |
37.92% |
16.63% |
29.06% |
- |
54.24% |
| Return on Equity Simple (ROE_SIMPLE) |
|
42.87% |
0.00% |
38.26% |
33.88% |
32.07% |
0.00% |
31.07% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
158 |
252 |
182 |
76 |
126 |
218 |
168 |
76 |
131 |
207 |
254 |
| NOPAT Margin |
|
10.51% |
11.62% |
11.57% |
5.03% |
8.67% |
10.64% |
10.83% |
4.92% |
8.81% |
- |
16.00% |
| Net Nonoperating Expense Percent (NNEP) |
|
-0.84% |
-0.40% |
-0.37% |
-0.36% |
-0.27% |
-0.84% |
-0.58% |
-0.44% |
-0.22% |
- |
-0.39% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
11.36% |
- |
- |
- |
9.42% |
7.04% |
3.10% |
5.12% |
9.01% |
9.95% |
| Cost of Revenue to Revenue |
|
55.66% |
62.87% |
54.86% |
61.75% |
56.80% |
64.27% |
55.74% |
62.75% |
56.07% |
- |
54.92% |
| SG&A Expenses to Revenue |
|
28.13% |
21.99% |
27.13% |
28.63% |
28.87% |
22.03% |
27.26% |
28.27% |
29.54% |
- |
28.02% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Operating Expenses to Revenue |
|
30.85% |
24.03% |
30.04% |
31.69% |
31.89% |
24.04% |
30.13% |
30.86% |
32.48% |
- |
24.17% |
| Earnings before Interest and Taxes (EBIT) |
|
198 |
279 |
231 |
93 |
158 |
234 |
213 |
93 |
166 |
217 |
326 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
243 |
324 |
278 |
140 |
202 |
275 |
258 |
138 |
210 |
263 |
370 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
2.64 |
3.53 |
3.75 |
3.02 |
3.05 |
4.14 |
3.11 |
3.82 |
4.58 |
- |
4.36 |
| Price to Tangible Book Value (P/TBV) |
|
2.64 |
3.53 |
3.75 |
3.02 |
3.05 |
4.14 |
3.11 |
3.82 |
4.58 |
- |
4.36 |
| Price to Revenue (P/Rev) |
|
0.70 |
0.87 |
1.03 |
0.87 |
0.89 |
1.13 |
0.88 |
1.11 |
1.41 |
- |
1.34 |
| Price to Earnings (P/E) |
|
6.17 |
8.10 |
9.81 |
8.91 |
9.51 |
12.54 |
10.01 |
12.73 |
16.13 |
- |
13.44 |
| Dividend Yield |
|
5.43% |
5.66% |
4.83% |
5.80% |
5.67% |
5.55% |
7.15% |
5.55% |
4.34% |
- |
5.51% |
| Earnings Yield |
|
16.22% |
12.34% |
10.19% |
11.23% |
10.52% |
7.97% |
9.99% |
7.86% |
6.20% |
- |
7.44% |
| Enterprise Value to Invested Capital (EV/IC) |
|
3.07 |
4.40 |
5.19 |
3.81 |
3.93 |
5.43 |
4.21 |
5.40 |
6.94 |
- |
7.02 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.64 |
0.81 |
0.94 |
0.79 |
0.81 |
1.05 |
0.78 |
1.01 |
1.29 |
- |
1.20 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
3.84 |
5.08 |
6.03 |
5.42 |
5.72 |
7.73 |
5.87 |
7.60 |
9.71 |
- |
8.09 |
| Enterprise Value to EBIT (EV/EBIT) |
|
4.57 |
6.09 |
7.27 |
6.65 |
7.09 |
9.67 |
7.37 |
9.51 |
12.13 |
- |
9.90 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
5.58 |
7.40 |
8.80 |
7.98 |
8.49 |
11.49 |
8.75 |
11.30 |
14.43 |
- |
11.89 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
5.28 |
6.28 |
7.55 |
8.06 |
6.87 |
9.69 |
7.32 |
7.74 |
9.83 |
- |
9.35 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
5.56 |
6.95 |
8.59 |
9.28 |
7.69 |
11.73 |
8.59 |
8.75 |
11.62 |
- |
10.47 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.29 |
0.31 |
0.28 |
0.27 |
0.27 |
0.29 |
0.28 |
0.27 |
0.26 |
- |
0.26 |
| Long-Term Debt to Equity |
|
0.29 |
0.31 |
0.28 |
0.27 |
0.27 |
0.29 |
0.28 |
0.22 |
0.21 |
- |
0.21 |
| Financial Leverage |
|
-0.16 |
-0.22 |
-0.30 |
-0.26 |
-0.25 |
-0.27 |
-0.34 |
-0.32 |
-0.35 |
- |
-0.39 |
| Leverage Ratio |
|
2.25 |
2.06 |
2.16 |
1.96 |
2.13 |
2.00 |
2.10 |
1.90 |
2.10 |
- |
2.07 |
| Compound Leverage Factor |
|
2.27 |
2.08 |
2.19 |
2.04 |
2.19 |
2.01 |
2.11 |
1.93 |
2.14 |
- |
2.08 |
| Debt to Total Capital |
|
22.33% |
23.50% |
21.76% |
21.11% |
20.99% |
22.50% |
21.92% |
21.37% |
20.32% |
- |
20.48% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
3.93% |
3.74% |
- |
3.77% |
| Long-Term Debt to Total Capital |
|
22.33% |
23.50% |
21.76% |
21.11% |
20.99% |
22.50% |
21.92% |
17.44% |
16.58% |
- |
16.71% |
| 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% |
| 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% |
| Common Equity to Total Capital |
|
77.67% |
76.50% |
78.24% |
78.89% |
79.01% |
77.50% |
78.08% |
78.63% |
79.68% |
- |
79.52% |
| Debt to EBITDA |
|
0.45 |
0.48 |
0.49 |
0.53 |
0.55 |
0.58 |
0.60 |
0.60 |
0.59 |
- |
0.53 |
| Net Debt to EBITDA |
|
-0.32 |
-0.40 |
-0.61 |
-0.56 |
-0.62 |
-0.58 |
-0.73 |
-0.79 |
-0.92 |
- |
-0.91 |
| Long-Term Debt to EBITDA |
|
0.45 |
0.48 |
0.49 |
0.53 |
0.55 |
0.58 |
0.60 |
0.49 |
0.48 |
- |
0.43 |
| Debt to NOPAT |
|
0.66 |
0.70 |
0.72 |
0.78 |
0.82 |
0.87 |
0.89 |
0.89 |
0.88 |
- |
0.78 |
| Net Debt to NOPAT |
|
-0.47 |
-0.58 |
-0.89 |
-0.82 |
-0.92 |
-0.87 |
-1.08 |
-1.17 |
-1.37 |
- |
-1.34 |
| Long-Term Debt to NOPAT |
|
0.66 |
0.70 |
0.72 |
0.78 |
0.82 |
0.87 |
0.89 |
0.72 |
0.72 |
- |
0.64 |
| Altman Z-Score |
|
5.96 |
7.25 |
6.67 |
6.94 |
6.07 |
7.65 |
6.34 |
7.34 |
6.79 |
- |
7.09 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
2.22 |
2.67 |
2.40 |
3.14 |
2.38 |
2.84 |
2.41 |
2.68 |
2.19 |
- |
2.37 |
| Quick Ratio |
|
0.79 |
1.23 |
1.07 |
1.45 |
0.95 |
1.32 |
1.06 |
1.32 |
0.95 |
- |
1.14 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
161 |
301 |
200 |
-17 |
192 |
206 |
179 |
247 |
275 |
254 |
344 |
| Operating Cash Flow to CapEx |
|
133.86% |
1,548.31% |
701.19% |
-264.19% |
623.43% |
2,387.83% |
1,395.76% |
416.50% |
648.95% |
- |
2,135.65% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.79 |
2.03 |
1.78 |
1.88 |
1.67 |
1.89 |
1.68 |
1.79 |
1.57 |
- |
1.64 |
| Accounts Receivable Turnover |
|
140.34 |
117.01 |
126.27 |
108.80 |
112.57 |
113.38 |
123.73 |
112.97 |
124.35 |
- |
126.96 |
| Inventory Turnover |
|
2.46 |
3.66 |
2.88 |
3.35 |
2.41 |
3.48 |
2.76 |
3.30 |
2.34 |
- |
2.65 |
| Fixed Asset Turnover |
|
6.13 |
6.27 |
6.30 |
6.30 |
6.31 |
6.35 |
6.44 |
6.59 |
6.72 |
- |
7.10 |
| Accounts Payable Turnover |
|
3.25 |
5.03 |
3.78 |
5.08 |
3.33 |
5.00 |
3.78 |
5.19 |
3.28 |
- |
3.69 |
| Days Sales Outstanding (DSO) |
|
2.60 |
3.12 |
2.89 |
3.35 |
3.24 |
3.22 |
2.95 |
3.23 |
2.94 |
- |
2.87 |
| Days Inventory Outstanding (DIO) |
|
148.55 |
99.71 |
126.88 |
108.89 |
151.64 |
104.94 |
132.15 |
110.73 |
155.69 |
- |
137.69 |
| Days Payable Outstanding (DPO) |
|
112.29 |
72.55 |
96.64 |
71.79 |
109.73 |
73.05 |
96.58 |
70.26 |
111.22 |
- |
98.93 |
| Cash Conversion Cycle (CCC) |
|
38.86 |
30.28 |
33.13 |
40.45 |
45.15 |
35.10 |
38.52 |
43.70 |
47.41 |
- |
41.64 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
1,442 |
1,262 |
1,231 |
1,400 |
1,376 |
1,274 |
1,220 |
1,229 |
1,232 |
1,228 |
1,130 |
| Invested Capital Turnover |
|
4.76 |
5.34 |
5.51 |
4.99 |
4.76 |
5.20 |
5.36 |
5.01 |
5.09 |
- |
5.62 |
| Increase / (Decrease) in Invested Capital |
|
-2.99 |
-49 |
-18 |
94 |
-66 |
12 |
-11 |
-171 |
-143 |
-47 |
-91 |
| Enterprise Value (EV) |
|
4,423 |
5,553 |
6,396 |
5,333 |
5,400 |
6,923 |
5,143 |
6,637 |
8,556 |
- |
7,936 |
| Market Capitalization |
|
4,794 |
5,988 |
7,040 |
5,882 |
5,987 |
7,445 |
5,780 |
7,327 |
9,369 |
- |
8,832 |
| Book Value per Share |
|
$110.42 |
$104.62 |
$115.53 |
$120.05 |
$121.36 |
$112.94 |
$116.81 |
$122.73 |
$130.98 |
$113.94 |
$129.70 |
| Tangible Book Value per Share |
|
$110.42 |
$104.62 |
$115.53 |
$120.05 |
$121.36 |
$112.94 |
$116.81 |
$122.73 |
$130.98 |
$113.94 |
$129.70 |
| Total Capital |
|
2,335 |
2,219 |
2,396 |
2,470 |
2,485 |
2,318 |
2,379 |
2,441 |
2,567 |
2,301 |
2,547 |
| Total Debt |
|
521 |
521 |
521 |
522 |
522 |
522 |
522 |
522 |
522 |
522 |
522 |
| Total Long-Term Debt |
|
521 |
521 |
521 |
522 |
522 |
522 |
522 |
426 |
426 |
426 |
426 |
| Net Debt |
|
-372 |
-435 |
-644 |
-549 |
-588 |
-522 |
-637 |
-690 |
-813 |
-551 |
-896 |
| Capital Expenditures (CapEx) |
|
37 |
28 |
35 |
26 |
28 |
15 |
17 |
21 |
29 |
1.41 |
17 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
570 |
424 |
413 |
603 |
596 |
490 |
462 |
498 |
485 |
508 |
438 |
| Debt-free Net Working Capital (DFNWC) |
|
1,463 |
1,380 |
1,578 |
1,673 |
1,706 |
1,533 |
1,621 |
1,709 |
1,820 |
1,580 |
1,856 |
| Net Working Capital (NWC) |
|
1,463 |
1,380 |
1,578 |
1,673 |
1,706 |
1,533 |
1,621 |
1,613 |
1,724 |
1,484 |
1,760 |
| Net Nonoperating Expense (NNE) |
|
2.26 |
1.45 |
2.01 |
1.71 |
1.29 |
4.01 |
3.73 |
2.76 |
1.51 |
3.48 |
3.00 |
| Net Nonoperating Obligations (NNO) |
|
-372 |
-435 |
-644 |
-549 |
-588 |
-522 |
-637 |
-690 |
-813 |
-551 |
-896 |
| Total Depreciation and Amortization (D&A) |
|
45 |
45 |
47 |
47 |
44 |
42 |
45 |
45 |
45 |
46 |
44 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
8.30% |
6.17% |
6.04% |
8.92% |
8.89% |
7.43% |
7.04% |
7.55% |
7.32% |
- |
6.64% |
| Debt-free Net Working Capital to Revenue |
|
21.31% |
20.08% |
23.08% |
24.77% |
25.43% |
23.26% |
24.68% |
25.94% |
27.44% |
- |
28.11% |
| Net Working Capital to Revenue |
|
21.31% |
20.08% |
23.08% |
24.77% |
25.43% |
23.26% |
24.68% |
24.48% |
25.99% |
- |
26.66% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$9.49 |
$15.41 |
$11.09 |
$4.59 |
$7.73 |
$13.41 |
$10.39 |
$4.66 |
$8.31 |
$13.06 |
$16.04 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
16.22M |
16.23M |
16.23M |
16.18M |
15.90M |
15.90M |
15.64M |
15.61M |
15.61M |
15.62M |
15.62M |
| Adjusted Diluted Earnings per Share |
|
$9.49 |
$15.41 |
$11.09 |
$4.59 |
$7.73 |
$13.41 |
$10.39 |
$4.66 |
$8.31 |
$13.06 |
$16.04 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
16.22M |
16.23M |
16.23M |
16.18M |
15.90M |
15.90M |
15.64M |
15.61M |
15.61M |
15.62M |
15.62M |
| 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 |
|
16.22M |
16.23M |
16.23M |
16.18M |
15.90M |
15.90M |
15.64M |
15.61M |
15.61M |
15.62M |
15.62M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
154 |
252 |
182 |
76 |
126 |
218 |
168 |
72 |
131 |
193 |
174 |
| Normalized NOPAT Margin |
|
10.30% |
11.62% |
11.56% |
5.03% |
8.67% |
10.64% |
10.83% |
4.68% |
8.78% |
- |
10.97% |
| Pre Tax Income Margin |
|
13.30% |
13.03% |
14.93% |
6.41% |
11.20% |
11.47% |
13.81% |
6.16% |
11.32% |
- |
20.64% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
34.78% |
45.83% |
47.29% |
51.48% |
54.11% |
69.72% |
71.67% |
71.85% |
71.18% |
- |
73.92% |
| Augmented Payout Ratio |
|
68.63% |
83.92% |
72.15% |
61.19% |
73.67% |
90.12% |
109.61% |
111.60% |
92.49% |
- |
75.40% |