| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
1.26% |
-7.55% |
2.20% |
9.07% |
8.76% |
9.97% |
-3.56% |
12.74% |
10.46% |
-3.42% |
1.00% |
| EBITDA Growth |
|
37.73% |
-21.61% |
10.32% |
10.00% |
-13.00% |
0.68% |
8.98% |
1.63% |
17.30% |
20.18% |
28.37% |
| EBIT Growth |
|
48.73% |
-24.05% |
14.99% |
12.11% |
-19.08% |
-10.54% |
9.42% |
1.51% |
27.61% |
26.64% |
33.77% |
| NOPAT Growth |
|
9.99% |
-20.65% |
15.93% |
-22.79% |
37.53% |
-5.24% |
2.74% |
-6.41% |
36.15% |
39.36% |
28.39% |
| Net Income Growth |
|
23.68% |
-27.38% |
20.03% |
-24.26% |
34.04% |
-14.64% |
4.56% |
0.37% |
22.17% |
53.06% |
35.17% |
| EPS Growth |
|
24.83% |
-20.69% |
21.74% |
-23.90% |
34.66% |
-14.21% |
3.75% |
1.20% |
26.49% |
52.94% |
38.31% |
| Operating Cash Flow Growth |
|
0.44% |
58.16% |
-20.01% |
-14.22% |
-6.25% |
28.07% |
41.43% |
-118.30% |
526.83% |
63.26% |
-43.05% |
| Free Cash Flow Firm Growth |
|
496.35% |
-21.65% |
12.69% |
-66.35% |
-862.20% |
112.96% |
196.92% |
-157.02% |
337.48% |
36.42% |
-104.16% |
| Invested Capital Growth |
|
-4.08% |
-3.18% |
-3.31% |
5.18% |
58.44% |
5.19% |
-1.54% |
14.00% |
-2.47% |
-3.16% |
19.16% |
| Revenue Q/Q Growth |
|
-1.39% |
-0.79% |
0.65% |
2.23% |
4.21% |
-0.48% |
1.08% |
2.86% |
2.29% |
-2.16% |
1.80% |
| EBITDA Q/Q Growth |
|
12.03% |
-8.83% |
10.27% |
5.30% |
-8.13% |
-5.01% |
13.28% |
-1.41% |
12.76% |
-2.48% |
10.63% |
| EBIT Q/Q Growth |
|
15.43% |
-9.92% |
13.33% |
6.29% |
-12.87% |
-7.57% |
19.05% |
-1.88% |
18.67% |
-3.77% |
12.76% |
| NOPAT Q/Q Growth |
|
5.59% |
-10.02% |
19.07% |
19.55% |
-15.04% |
-10.11% |
22.66% |
-4.77% |
28.67% |
-2.76% |
9.12% |
| Net Income Q/Q Growth |
|
8.18% |
-13.53% |
21.32% |
20.54% |
-18.14% |
-12.77% |
32.74% |
-3.84% |
27.44% |
-1.84% |
10.86% |
| EPS Q/Q Growth |
|
9.59% |
-10.48% |
17.04% |
23.66% |
-18.91% |
-12.57% |
32.80% |
-2.89% |
26.87% |
-1.52% |
11.26% |
| Operating Cash Flow Q/Q Growth |
|
-14.51% |
4.52% |
1.85% |
0.87% |
-20.08% |
22.26% |
2.49% |
-895.36% |
88.78% |
-1.57% |
-0.61% |
| Free Cash Flow Firm Q/Q Growth |
|
22.60% |
1.71% |
-19.47% |
-10.74% |
-6.05% |
536.92% |
-7.88% |
-528.62% |
-88.42% |
120.11% |
-817.95% |
| Invested Capital Q/Q Growth |
|
-5.49% |
-7.07% |
-1.19% |
1.31% |
0.76% |
-4.22% |
-1.95% |
2.27% |
0.00% |
-2.29% |
0.02% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
25.58% |
26.41% |
27.54% |
25.50% |
24.68% |
25.42% |
24.82% |
22.34% |
22.65% |
27.44% |
30.20% |
| EBITDA Margin |
|
13.39% |
11.36% |
12.26% |
12.36% |
9.89% |
9.06% |
10.23% |
9.22% |
9.80% |
12.19% |
15.49% |
| Operating Margin |
|
10.51% |
9.07% |
10.02% |
10.49% |
7.57% |
6.16% |
7.27% |
6.14% |
7.51% |
9.82% |
12.85% |
| EBIT Margin |
|
10.74% |
8.82% |
9.92% |
10.20% |
7.59% |
6.17% |
7.00% |
6.31% |
7.28% |
9.55% |
12.65% |
| Profit (Net Income) Margin |
|
7.25% |
5.69% |
6.68% |
4.64% |
5.72% |
4.44% |
4.81% |
4.29% |
4.74% |
7.51% |
10.05% |
| Tax Burden Percent |
|
72.80% |
72.46% |
74.39% |
50.28% |
88.15% |
93.32% |
84.27% |
82.74% |
83.47% |
92.10% |
89.46% |
| Interest Burden Percent |
|
92.70% |
89.06% |
90.55% |
90.51% |
85.51% |
77.09% |
81.57% |
82.16% |
77.97% |
85.40% |
88.83% |
| Effective Tax Rate |
|
27.20% |
27.54% |
25.61% |
49.72% |
11.85% |
6.68% |
15.73% |
17.26% |
16.53% |
7.90% |
10.54% |
| Return on Invested Capital (ROIC) |
|
14.48% |
11.92% |
14.28% |
10.93% |
11.35% |
8.55% |
8.63% |
7.61% |
9.85% |
14.12% |
16.82% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
8.21% |
3.37% |
3.51% |
-7.06% |
4.79% |
3.38% |
2.97% |
3.92% |
2.88% |
5.19% |
8.62% |
| Return on Net Nonoperating Assets (RNNOA) |
|
1.15% |
0.77% |
0.55% |
-0.56% |
1.57% |
2.04% |
1.44% |
1.87% |
1.51% |
1.89% |
2.97% |
| Return on Equity (ROE) |
|
15.63% |
12.69% |
14.84% |
10.38% |
12.92% |
10.59% |
10.07% |
9.48% |
11.35% |
16.01% |
19.79% |
| Cash Return on Invested Capital (CROIC) |
|
18.64% |
15.15% |
17.65% |
5.89% |
-33.88% |
3.49% |
10.19% |
-5.47% |
12.35% |
17.33% |
-0.67% |
| Operating Return on Assets (OROA) |
|
12.07% |
9.39% |
10.42% |
11.02% |
7.60% |
5.94% |
6.17% |
5.88% |
7.35% |
9.66% |
12.31% |
| Return on Assets (ROA) |
|
8.14% |
6.06% |
7.02% |
5.01% |
5.73% |
4.27% |
4.24% |
4.00% |
4.78% |
7.60% |
9.78% |
| Return on Common Equity (ROCE) |
|
15.38% |
12.54% |
14.72% |
10.33% |
12.87% |
10.56% |
10.04% |
9.46% |
11.34% |
15.98% |
19.75% |
| Return on Equity Simple (ROE_SIMPLE) |
|
17.47% |
13.01% |
14.34% |
10.02% |
12.53% |
10.54% |
9.31% |
9.66% |
10.99% |
15.35% |
18.98% |
| Net Operating Profit after Tax (NOPAT) |
|
192 |
152 |
176 |
136 |
187 |
177 |
182 |
171 |
232 |
324 |
416 |
| NOPAT Margin |
|
7.65% |
6.57% |
7.45% |
5.27% |
6.67% |
5.75% |
6.12% |
5.08% |
6.26% |
9.04% |
11.49% |
| Net Nonoperating Expense Percent (NNEP) |
|
6.26% |
8.55% |
10.78% |
18.00% |
6.56% |
5.17% |
5.66% |
3.69% |
6.97% |
8.93% |
8.20% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
13.71% |
| Cost of Revenue to Revenue |
|
74.42% |
73.59% |
72.37% |
74.50% |
75.32% |
74.58% |
75.18% |
77.66% |
77.35% |
72.56% |
69.80% |
| SG&A Expenses to Revenue |
|
14.30% |
0.00% |
15.62% |
14.80% |
15.72% |
17.15% |
16.20% |
15.51% |
14.69% |
16.46% |
16.83% |
| 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 |
|
15.07% |
17.35% |
17.61% |
15.01% |
17.11% |
19.26% |
17.56% |
16.20% |
15.15% |
17.63% |
17.35% |
| Earnings before Interest and Taxes (EBIT) |
|
269 |
204 |
235 |
263 |
213 |
191 |
209 |
212 |
270 |
342 |
458 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
336 |
263 |
290 |
319 |
278 |
280 |
305 |
310 |
363 |
437 |
560 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
2.50 |
2.21 |
2.90 |
2.29 |
2.08 |
1.55 |
2.44 |
2.02 |
2.19 |
2.17 |
1.88 |
| Price to Tangible Book Value (P/TBV) |
|
5.07 |
4.48 |
5.15 |
3.94 |
16.31 |
11.14 |
9.33 |
7.60 |
6.23 |
5.07 |
4.41 |
| Price to Revenue (P/Rev) |
|
1.03 |
0.97 |
1.35 |
1.06 |
0.95 |
0.65 |
1.26 |
0.90 |
0.95 |
1.06 |
1.00 |
| Price to Earnings (P/E) |
|
14.31 |
16.43 |
19.97 |
22.92 |
16.65 |
14.70 |
26.24 |
20.93 |
19.97 |
14.16 |
9.93 |
| Dividend Yield |
|
1.19% |
1.36% |
0.95% |
1.07% |
1.13% |
1.47% |
0.79% |
0.96% |
0.81% |
0.90% |
1.03% |
| Earnings Yield |
|
6.99% |
6.09% |
5.01% |
4.36% |
6.01% |
6.80% |
3.81% |
4.78% |
5.01% |
7.06% |
10.07% |
| Enterprise Value to Invested Capital (EV/IC) |
|
2.20 |
1.97 |
2.73 |
2.21 |
1.69 |
1.34 |
2.06 |
1.64 |
1.82 |
1.91 |
1.63 |
| Enterprise Value to Revenue (EV/Rev) |
|
1.14 |
1.07 |
1.40 |
1.09 |
1.21 |
0.92 |
1.45 |
1.17 |
1.14 |
1.20 |
1.21 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
8.49 |
9.43 |
11.41 |
8.84 |
12.27 |
10.17 |
14.17 |
12.63 |
11.67 |
9.88 |
7.82 |
| Enterprise Value to EBIT (EV/EBIT) |
|
10.60 |
12.14 |
14.09 |
10.72 |
16.00 |
14.92 |
20.70 |
18.48 |
15.69 |
12.60 |
9.58 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
14.86 |
16.30 |
18.77 |
20.72 |
18.20 |
16.02 |
23.68 |
22.92 |
18.25 |
13.32 |
10.54 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
14.66 |
8.06 |
13.46 |
13.37 |
17.23 |
11.22 |
12.05 |
0.00 |
15.15 |
9.44 |
16.84 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
11.54 |
12.82 |
15.19 |
38.48 |
0.00 |
39.24 |
20.07 |
0.00 |
14.55 |
10.85 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.49 |
0.61 |
0.55 |
0.50 |
0.81 |
0.88 |
0.65 |
0.87 |
0.67 |
0.47 |
0.58 |
| Long-Term Debt to Equity |
|
0.47 |
0.59 |
0.53 |
0.48 |
0.76 |
0.85 |
0.63 |
0.83 |
0.65 |
0.46 |
0.56 |
| Financial Leverage |
|
0.14 |
0.23 |
0.16 |
0.08 |
0.33 |
0.60 |
0.48 |
0.48 |
0.52 |
0.36 |
0.34 |
| Leverage Ratio |
|
1.92 |
2.09 |
2.11 |
2.07 |
2.25 |
2.48 |
2.38 |
2.37 |
2.37 |
2.11 |
2.02 |
| Compound Leverage Factor |
|
1.78 |
1.87 |
1.91 |
1.87 |
1.93 |
1.91 |
1.94 |
1.95 |
1.85 |
1.80 |
1.80 |
| Debt to Total Capital |
|
32.77% |
38.03% |
35.35% |
33.24% |
44.63% |
46.89% |
39.40% |
46.50% |
40.08% |
32.15% |
36.68% |
| Short-Term Debt to Total Capital |
|
1.27% |
1.35% |
1.07% |
1.02% |
2.78% |
1.90% |
1.34% |
1.97% |
1.14% |
1.18% |
0.94% |
| Long-Term Debt to Total Capital |
|
31.50% |
36.68% |
34.28% |
32.22% |
41.85% |
44.99% |
38.06% |
44.53% |
38.93% |
30.97% |
35.74% |
| 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 |
|
0.88% |
0.68% |
0.29% |
0.30% |
0.16% |
0.14% |
0.15% |
0.14% |
0.13% |
0.13% |
0.11% |
| Common Equity to Total Capital |
|
66.34% |
61.29% |
64.36% |
66.46% |
55.21% |
52.97% |
60.45% |
53.49% |
59.79% |
67.72% |
63.21% |
| Debt to EBITDA |
|
1.53 |
2.39 |
2.09 |
1.87 |
3.73 |
4.12 |
3.29 |
4.19 |
2.95 |
1.91 |
1.98 |
| Net Debt to EBITDA |
|
0.73 |
0.88 |
0.36 |
0.24 |
2.65 |
2.95 |
1.81 |
2.89 |
2.00 |
1.14 |
1.37 |
| Long-Term Debt to EBITDA |
|
1.47 |
2.31 |
2.03 |
1.82 |
3.50 |
3.95 |
3.18 |
4.01 |
2.87 |
1.84 |
1.93 |
| Debt to NOPAT |
|
2.68 |
4.13 |
3.44 |
4.39 |
5.53 |
6.49 |
5.50 |
7.61 |
4.62 |
2.57 |
2.68 |
| Net Debt to NOPAT |
|
1.27 |
1.52 |
0.60 |
0.56 |
3.94 |
4.64 |
3.03 |
5.25 |
3.12 |
1.54 |
1.85 |
| Long-Term Debt to NOPAT |
|
2.57 |
3.99 |
3.33 |
4.26 |
5.19 |
6.22 |
5.32 |
7.28 |
4.48 |
2.48 |
2.61 |
| Altman Z-Score |
|
4.11 |
3.63 |
4.24 |
3.92 |
3.01 |
2.74 |
3.26 |
2.96 |
3.46 |
3.94 |
3.62 |
| Noncontrolling Interest Sharing Ratio |
|
1.61% |
1.21% |
0.76% |
0.45% |
0.37% |
0.28% |
0.26% |
0.14% |
0.13% |
0.21% |
0.19% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
2.78 |
2.87 |
3.04 |
3.13 |
2.51 |
2.60 |
2.50 |
2.70 |
2.64 |
2.46 |
2.70 |
| Quick Ratio |
|
1.82 |
1.97 |
2.11 |
2.17 |
1.51 |
1.54 |
1.56 |
1.52 |
1.37 |
1.19 |
1.21 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
247 |
193 |
218 |
73 |
-559 |
72 |
215 |
-123 |
291 |
397 |
-17 |
| Operating Cash Flow to CapEx |
|
315.62% |
676.22% |
497.62% |
304.24% |
285.63% |
254.94% |
513.11% |
-90.46% |
317.44% |
542.73% |
218.43% |
| Free Cash Flow to Firm to Interest Expense |
|
12.57 |
8.66 |
9.82 |
2.93 |
-18.11 |
1.66 |
5.60 |
-3.25 |
4.89 |
7.96 |
-0.32 |
| Operating Cash Flow to Interest Expense |
|
9.90 |
13.77 |
11.08 |
8.44 |
6.41 |
5.80 |
9.32 |
-1.74 |
4.70 |
9.15 |
5.09 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
6.76 |
11.73 |
8.86 |
5.67 |
4.17 |
3.53 |
7.51 |
-3.66 |
3.22 |
7.46 |
2.76 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.12 |
1.06 |
1.05 |
1.08 |
1.00 |
0.96 |
0.88 |
0.93 |
1.01 |
1.01 |
0.97 |
| Accounts Receivable Turnover |
|
4.63 |
4.59 |
4.84 |
5.00 |
4.80 |
5.06 |
4.97 |
5.08 |
5.46 |
6.16 |
6.44 |
| Inventory Turnover |
|
5.34 |
5.10 |
4.95 |
4.96 |
4.61 |
4.50 |
4.31 |
4.23 |
3.79 |
3.48 |
3.51 |
| Fixed Asset Turnover |
|
6.89 |
6.49 |
6.71 |
6.99 |
7.02 |
6.94 |
6.10 |
6.71 |
7.30 |
6.85 |
6.43 |
| Accounts Payable Turnover |
|
7.80 |
7.63 |
7.60 |
7.99 |
7.67 |
8.02 |
7.39 |
7.27 |
7.43 |
6.95 |
6.52 |
| Days Sales Outstanding (DSO) |
|
78.87 |
79.50 |
75.36 |
73.02 |
76.07 |
72.11 |
73.51 |
71.92 |
66.79 |
59.23 |
56.64 |
| Days Inventory Outstanding (DIO) |
|
68.40 |
71.53 |
73.70 |
73.53 |
79.22 |
81.09 |
84.59 |
86.37 |
96.29 |
105.01 |
103.91 |
| Days Payable Outstanding (DPO) |
|
46.79 |
47.86 |
48.04 |
45.68 |
47.58 |
45.51 |
49.38 |
50.18 |
49.10 |
52.53 |
56.02 |
| Cash Conversion Cycle (CCC) |
|
100.48 |
103.17 |
101.02 |
100.86 |
107.71 |
107.69 |
108.72 |
108.10 |
113.98 |
111.72 |
104.52 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
1,297 |
1,256 |
1,214 |
1,277 |
2,023 |
2,128 |
2,096 |
2,389 |
2,330 |
2,256 |
2,688 |
| Invested Capital Turnover |
|
1.89 |
1.81 |
1.92 |
2.07 |
1.70 |
1.49 |
1.41 |
1.50 |
1.57 |
1.56 |
1.46 |
| Increase / (Decrease) in Invested Capital |
|
-55 |
-41 |
-42 |
63 |
746 |
105 |
-33 |
293 |
-59 |
-74 |
432 |
| Enterprise Value (EV) |
|
2,850 |
2,480 |
3,311 |
2,822 |
3,409 |
2,843 |
4,318 |
3,912 |
4,240 |
4,312 |
4,383 |
| Market Capitalization |
|
2,592 |
2,237 |
3,200 |
2,741 |
2,668 |
2,016 |
3,763 |
3,012 |
3,511 |
3,810 |
3,611 |
| Book Value per Share |
|
$23.52 |
$23.33 |
$25.41 |
$28.53 |
$29.79 |
$30.74 |
$36.07 |
$36.19 |
$39.17 |
$43.39 |
$48.60 |
| Tangible Book Value per Share |
|
$11.57 |
$11.51 |
$14.30 |
$16.60 |
$3.80 |
$4.28 |
$9.45 |
$9.60 |
$13.79 |
$18.59 |
$20.79 |
| Total Capital |
|
1,566 |
1,653 |
1,715 |
1,799 |
2,323 |
2,455 |
2,547 |
2,791 |
2,677 |
2,589 |
3,032 |
| Total Debt |
|
513 |
629 |
606 |
598 |
1,037 |
1,151 |
1,004 |
1,298 |
1,073 |
832 |
1,112 |
| Total Long-Term Debt |
|
493 |
606 |
588 |
580 |
972 |
1,105 |
970 |
1,243 |
1,042 |
802 |
1,084 |
| Net Debt |
|
244 |
231 |
106 |
76 |
737 |
824 |
552 |
896 |
726 |
499 |
769 |
| Capital Expenditures (CapEx) |
|
62 |
45 |
49 |
69 |
69 |
99 |
70 |
73 |
88 |
84 |
119 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
521 |
470 |
470 |
544 |
689 |
682 |
597 |
908 |
862 |
756 |
1,000 |
| Debt-free Net Working Capital (DFNWC) |
|
790 |
867 |
970 |
1,066 |
988 |
1,009 |
1,048 |
1,310 |
1,208 |
1,089 |
1,343 |
| Net Working Capital (NWC) |
|
770 |
845 |
951 |
1,048 |
924 |
963 |
1,014 |
1,255 |
1,178 |
1,059 |
1,315 |
| Net Nonoperating Expense (NNE) |
|
10 |
20 |
18 |
16 |
27 |
40 |
39 |
27 |
57 |
55 |
52 |
| Net Nonoperating Obligations (NNO) |
|
244 |
231 |
106 |
76 |
737 |
824 |
552 |
896 |
726 |
499 |
769 |
| Total Depreciation and Amortization (D&A) |
|
67 |
59 |
55 |
56 |
65 |
89 |
96 |
98 |
93 |
94 |
103 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
20.79% |
20.29% |
19.84% |
21.08% |
24.54% |
22.09% |
20.04% |
27.04% |
23.23% |
21.11% |
27.65% |
| Debt-free Net Working Capital to Revenue |
|
31.52% |
37.44% |
40.97% |
41.31% |
35.20% |
32.68% |
35.21% |
39.02% |
32.58% |
30.41% |
37.13% |
| Net Working Capital to Revenue |
|
30.73% |
36.48% |
40.20% |
40.59% |
32.90% |
31.17% |
34.06% |
37.38% |
31.75% |
29.56% |
36.34% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$2.81 |
$0.00 |
$0.00 |
$0.00 |
$3.42 |
$4.31 |
$6.62 |
$9.15 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
42.61M |
0.00 |
0.00 |
0.00 |
42.11M |
40.81M |
40.67M |
39.76M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$2.77 |
$0.00 |
$0.00 |
$0.00 |
$3.36 |
$4.25 |
$6.50 |
$8.99 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
43.12M |
0.00 |
0.00 |
0.00 |
42.78M |
41.33M |
41.37M |
40.44M |
| 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 |
|
0.00 |
0.00 |
0.00 |
42.11M |
0.00 |
0.00 |
0.00 |
40.65M |
40.91M |
40.15M |
39.20M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
206 |
188 |
210 |
139 |
222 |
238 |
216 |
190 |
246 |
362 |
433 |
| Normalized NOPAT Margin |
|
8.21% |
8.10% |
8.86% |
5.38% |
7.90% |
7.71% |
7.27% |
5.65% |
6.65% |
10.11% |
11.96% |
| Pre Tax Income Margin |
|
9.95% |
7.85% |
8.99% |
9.23% |
6.49% |
4.76% |
5.71% |
5.18% |
5.68% |
8.16% |
11.24% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
13.69 |
9.14 |
10.58 |
10.53 |
6.90 |
4.36 |
5.43 |
5.60 |
4.54 |
6.85 |
8.95 |
| NOPAT to Interest Expense |
|
9.76 |
6.81 |
7.95 |
5.45 |
6.07 |
4.06 |
4.74 |
4.52 |
3.90 |
6.48 |
8.13 |
| EBIT Less CapEx to Interest Expense |
|
10.56 |
7.11 |
8.35 |
7.76 |
4.66 |
2.09 |
3.61 |
3.69 |
3.06 |
5.16 |
6.62 |
| NOPAT Less CapEx to Interest Expense |
|
6.62 |
4.77 |
5.72 |
2.67 |
3.82 |
1.79 |
2.93 |
2.60 |
2.42 |
4.80 |
5.80 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
17.48% |
23.43% |
19.21% |
24.76% |
18.52% |
21.66% |
20.79% |
20.40% |
16.23% |
12.81% |
10.30% |
| Augmented Payout Ratio |
|
130.62% |
158.64% |
19.21% |
125.90% |
53.65% |
46.87% |
20.79% |
129.05% |
29.26% |
48.37% |
52.63% |