| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
35,565,543.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
35,565,543.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
15.00 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
11.95% |
8.35% |
10.56% |
6.31% |
4.09% |
6.51% |
15.86% |
13.10% |
5.64% |
5.39% |
6.65% |
| EBITDA Growth |
|
37.69% |
-20.19% |
2.00% |
18.34% |
11.60% |
8.11% |
3.69% |
28.59% |
10.74% |
11.77% |
-4.79% |
| EBIT Growth |
|
39.23% |
-24.07% |
-0.28% |
20.43% |
3.69% |
8.49% |
-0.20% |
34.74% |
10.25% |
9.66% |
-9.14% |
| NOPAT Growth |
|
7.21% |
2.77% |
5.25% |
31.74% |
4.82% |
5.52% |
5.03% |
18.57% |
14.62% |
7.18% |
-7.25% |
| Net Income Growth |
|
40.56% |
-23.78% |
3.42% |
32.09% |
5.71% |
7.15% |
-0.67% |
17.95% |
14.73% |
11.15% |
-10.65% |
| EPS Growth |
|
43.43% |
-20.51% |
4.15% |
33.92% |
6.28% |
7.36% |
-1.06% |
17.46% |
15.53% |
11.79% |
-6.30% |
| Operating Cash Flow Growth |
|
8.06% |
-3.21% |
20.32% |
10.75% |
18.43% |
9.76% |
-3.05% |
19.93% |
8.48% |
3.70% |
13.21% |
| Free Cash Flow Firm Growth |
|
-67.34% |
-207.90% |
497.83% |
14.08% |
3.31% |
4.96% |
-474.18% |
133.97% |
12.26% |
-63.90% |
227.58% |
| Invested Capital Growth |
|
45.34% |
58.93% |
-4.53% |
0.12% |
0.74% |
1.01% |
211.01% |
0.04% |
0.46% |
14.71% |
-2.89% |
| Revenue Q/Q Growth |
|
2.32% |
3.33% |
1.44% |
1.30% |
1.31% |
1.81% |
4.98% |
1.78% |
1.21% |
1.52% |
1.55% |
| EBITDA Q/Q Growth |
|
31.37% |
-22.11% |
-2.50% |
1.83% |
5.34% |
3.95% |
3.50% |
-1.86% |
2.52% |
9.11% |
-3.98% |
| EBIT Q/Q Growth |
|
33.80% |
-25.17% |
-2.88% |
1.59% |
-3.47% |
4.92% |
2.31% |
-1.22% |
1.34% |
10.17% |
-5.72% |
| NOPAT Q/Q Growth |
|
0.01% |
0.03% |
4.05% |
6.35% |
-0.76% |
2.64% |
4.17% |
-8.64% |
4.93% |
8.01% |
-2.17% |
| Net Income Q/Q Growth |
|
31.99% |
-24.71% |
3.60% |
6.88% |
-0.65% |
3.09% |
0.85% |
-7.74% |
4.75% |
12.03% |
-5.74% |
| EPS Q/Q Growth |
|
32.95% |
-23.50% |
3.99% |
6.82% |
-0.62% |
3.29% |
0.69% |
-7.74% |
4.90% |
12.27% |
-4.02% |
| Operating Cash Flow Q/Q Growth |
|
-3.94% |
10.39% |
1.61% |
3.76% |
8.03% |
4.82% |
-5.88% |
0.67% |
1.08% |
7.23% |
-0.89% |
| Free Cash Flow Firm Q/Q Growth |
|
78.82% |
-64.95% |
4.31% |
10.75% |
0.24% |
12.91% |
-0.29% |
-6.19% |
-2.05% |
39.27% |
-3.32% |
| Invested Capital Q/Q Growth |
|
-5.38% |
-0.16% |
-0.43% |
-1.93% |
-2.33% |
-5.85% |
-1.23% |
-1.73% |
-0.37% |
-0.67% |
-0.37% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
56.76% |
53.60% |
51.17% |
53.78% |
53.45% |
50.59% |
52.76% |
53.33% |
54.07% |
52.72% |
50.61% |
| EBITDA Margin |
|
44.38% |
32.69% |
30.16% |
33.57% |
35.99% |
36.53% |
32.69% |
37.17% |
38.97% |
41.32% |
36.89% |
| Operating Margin |
|
31.02% |
28.84% |
27.12% |
30.52% |
29.43% |
29.79% |
25.79% |
30.17% |
31.83% |
32.23% |
28.27% |
| EBIT Margin |
|
41.00% |
28.74% |
25.92% |
29.36% |
29.25% |
29.79% |
25.66% |
30.57% |
31.90% |
33.20% |
28.28% |
| Profit (Net Income) Margin |
|
30.06% |
21.15% |
19.78% |
24.58% |
24.96% |
25.11% |
21.53% |
22.45% |
24.38% |
25.72% |
21.54% |
| Tax Burden Percent |
|
73.50% |
75.01% |
75.91% |
83.61% |
87.31% |
85.45% |
89.48% |
80.17% |
82.44% |
82.81% |
82.11% |
| Interest Burden Percent |
|
99.75% |
98.12% |
100.55% |
100.13% |
97.75% |
98.64% |
93.76% |
91.61% |
92.70% |
93.54% |
92.77% |
| Effective Tax Rate |
|
26.50% |
24.99% |
24.09% |
16.39% |
12.69% |
14.55% |
10.52% |
19.83% |
17.56% |
17.19% |
17.89% |
| Return on Invested Capital (ROIC) |
|
52.07% |
34.89% |
30.61% |
41.25% |
43.06% |
45.04% |
22.90% |
17.94% |
20.51% |
20.43% |
17.99% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-212.54% |
32.20% |
27.62% |
36.60% |
32.86% |
54.67% |
18.73% |
15.23% |
16.61% |
18.13% |
14.24% |
| Return on Net Nonoperating Assets (RNNOA) |
|
12.53% |
13.07% |
18.60% |
17.64% |
4.49% |
-3.26% |
10.91% |
13.79% |
9.90% |
8.70% |
7.48% |
| Return on Equity (ROE) |
|
64.60% |
47.96% |
49.21% |
58.89% |
47.55% |
41.78% |
33.81% |
31.73% |
30.41% |
29.13% |
25.48% |
| Cash Return on Invested Capital (CROIC) |
|
15.11% |
-10.63% |
35.24% |
41.14% |
42.32% |
44.03% |
-79.78% |
17.90% |
20.05% |
6.73% |
20.92% |
| Operating Return on Assets (OROA) |
|
52.64% |
28.85% |
24.71% |
28.29% |
23.99% |
22.01% |
15.17% |
15.98% |
17.53% |
18.44% |
16.59% |
| Return on Assets (ROA) |
|
38.59% |
21.23% |
18.86% |
23.68% |
20.47% |
18.55% |
12.72% |
11.74% |
13.40% |
14.28% |
12.64% |
| Return on Common Equity (ROCE) |
|
64.60% |
47.96% |
49.21% |
58.89% |
47.55% |
41.78% |
33.81% |
31.73% |
30.41% |
29.13% |
25.48% |
| Return on Equity Simple (ROE_SIMPLE) |
|
65.49% |
46.14% |
50.79% |
52.48% |
41.61% |
39.32% |
29.81% |
28.90% |
28.09% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
257 |
264 |
278 |
366 |
384 |
405 |
425 |
504 |
578 |
620 |
575 |
| NOPAT Margin |
|
22.80% |
21.63% |
20.59% |
25.51% |
25.69% |
25.45% |
23.07% |
24.19% |
26.24% |
26.69% |
23.21% |
| Net Nonoperating Expense Percent (NNEP) |
|
264.61% |
2.69% |
2.98% |
4.65% |
10.20% |
-9.63% |
4.17% |
2.72% |
3.90% |
2.30% |
3.75% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
17.43% |
17.04% |
| Cost of Revenue to Revenue |
|
43.24% |
46.40% |
48.83% |
46.22% |
46.55% |
49.41% |
47.24% |
46.67% |
45.93% |
47.28% |
49.40% |
| SG&A Expenses to Revenue |
|
25.73% |
24.77% |
24.05% |
23.26% |
22.92% |
20.80% |
23.48% |
21.92% |
22.02% |
20.49% |
22.34% |
| 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 |
|
25.73% |
24.77% |
24.05% |
23.26% |
24.03% |
20.80% |
26.97% |
23.16% |
22.23% |
20.49% |
22.34% |
| Earnings before Interest and Taxes (EBIT) |
|
462 |
351 |
350 |
421 |
437 |
474 |
473 |
637 |
703 |
771 |
700 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
500 |
399 |
407 |
482 |
538 |
581 |
603 |
775 |
858 |
959 |
913 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
12.93 |
10.31 |
15.85 |
14.82 |
14.36 |
13.80 |
12.14 |
10.18 |
8.41 |
6.46 |
5.57 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
196.31 |
110.29 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
|
5.94 |
4.73 |
6.17 |
6.94 |
8.62 |
8.81 |
8.76 |
7.91 |
7.30 |
6.08 |
4.50 |
| Price to Earnings (P/E) |
|
19.74 |
22.35 |
31.20 |
28.25 |
34.52 |
35.10 |
40.72 |
35.23 |
29.95 |
23.64 |
20.90 |
| Dividend Yield |
|
1.14% |
1.44% |
1.10% |
1.04% |
0.88% |
0.86% |
0.80% |
0.87% |
0.96% |
1.15% |
1.44% |
| Earnings Yield |
|
5.06% |
4.47% |
3.20% |
3.54% |
2.90% |
2.85% |
2.46% |
2.84% |
3.34% |
4.23% |
4.78% |
| Enterprise Value to Invested Capital (EV/IC) |
|
11.52 |
6.59 |
9.77 |
11.43 |
14.35 |
15.36 |
6.26 |
6.28 |
6.00 |
4.67 |
3.89 |
| Enterprise Value to Revenue (EV/Rev) |
|
5.98 |
5.01 |
6.42 |
7.07 |
8.60 |
8.72 |
9.55 |
8.46 |
7.70 |
6.52 |
4.95 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
13.47 |
15.33 |
21.29 |
21.07 |
23.88 |
23.88 |
29.21 |
22.77 |
19.76 |
15.77 |
13.42 |
| Enterprise Value to EBIT (EV/EBIT) |
|
14.58 |
17.44 |
24.78 |
24.10 |
29.39 |
29.28 |
37.21 |
27.68 |
24.13 |
19.63 |
17.50 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
26.21 |
23.17 |
31.19 |
27.73 |
33.45 |
34.27 |
41.38 |
34.98 |
29.33 |
24.41 |
21.33 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
20.34 |
19.10 |
22.48 |
23.77 |
25.39 |
25.00 |
32.71 |
27.34 |
24.21 |
20.83 |
14.91 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
90.33 |
0.00 |
27.09 |
27.80 |
34.04 |
35.05 |
0.00 |
35.06 |
30.01 |
74.15 |
18.34 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.58 |
1.03 |
1.09 |
0.85 |
0.64 |
0.57 |
1.49 |
1.00 |
0.71 |
0.63 |
0.68 |
| Long-Term Debt to Equity |
|
0.58 |
1.03 |
1.09 |
0.85 |
0.64 |
0.57 |
1.49 |
1.00 |
0.65 |
0.63 |
0.43 |
| Financial Leverage |
|
-0.06 |
0.41 |
0.67 |
0.48 |
0.14 |
-0.06 |
0.58 |
0.91 |
0.60 |
0.48 |
0.53 |
| Leverage Ratio |
|
1.67 |
2.26 |
2.61 |
2.49 |
2.32 |
2.25 |
2.66 |
2.70 |
2.27 |
2.04 |
2.02 |
| Compound Leverage Factor |
|
1.67 |
2.22 |
2.62 |
2.49 |
2.27 |
2.22 |
2.49 |
2.48 |
2.10 |
1.91 |
1.87 |
| Debt to Total Capital |
|
36.70% |
50.67% |
52.22% |
46.07% |
39.05% |
36.11% |
59.82% |
49.89% |
41.67% |
38.49% |
40.63% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
3.81% |
0.00% |
14.81% |
| Long-Term Debt to Total Capital |
|
36.70% |
50.67% |
52.22% |
46.07% |
39.05% |
36.11% |
59.82% |
49.89% |
37.86% |
38.49% |
25.82% |
| 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 |
|
63.30% |
49.33% |
47.78% |
53.93% |
60.95% |
63.89% |
40.18% |
50.11% |
58.33% |
61.51% |
59.37% |
| Debt to EBITDA |
|
0.60 |
1.44 |
1.41 |
1.19 |
1.07 |
0.99 |
3.29 |
2.08 |
1.59 |
1.43 |
1.50 |
| Net Debt to EBITDA |
|
0.09 |
0.87 |
0.83 |
0.39 |
-0.06 |
-0.25 |
2.40 |
1.49 |
1.02 |
1.06 |
1.21 |
| Long-Term Debt to EBITDA |
|
0.60 |
1.44 |
1.41 |
1.19 |
1.07 |
0.99 |
3.29 |
2.08 |
1.45 |
1.43 |
0.95 |
| Debt to NOPAT |
|
1.17 |
2.18 |
2.07 |
1.57 |
1.50 |
1.42 |
4.66 |
3.20 |
2.36 |
2.21 |
2.38 |
| Net Debt to NOPAT |
|
0.18 |
1.32 |
1.21 |
0.51 |
-0.08 |
-0.35 |
3.40 |
2.29 |
1.51 |
1.64 |
1.92 |
| Long-Term Debt to NOPAT |
|
1.17 |
2.18 |
2.07 |
1.57 |
1.50 |
1.42 |
4.66 |
3.20 |
2.15 |
2.21 |
1.51 |
| Altman Z-Score |
|
12.61 |
7.36 |
7.66 |
9.16 |
8.67 |
9.29 |
5.00 |
5.90 |
6.32 |
5.94 |
5.07 |
| 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 |
|
2.33 |
2.04 |
1.95 |
2.67 |
3.05 |
2.96 |
1.99 |
1.59 |
1.25 |
1.40 |
0.60 |
| Quick Ratio |
|
2.21 |
1.87 |
1.78 |
2.43 |
2.75 |
2.75 |
1.69 |
1.44 |
1.08 |
1.20 |
0.52 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
75 |
-80 |
320 |
365 |
377 |
396 |
-1,482 |
503 |
565 |
204 |
668 |
| Operating Cash Flow to CapEx |
|
693.63% |
869.53% |
1,150.56% |
719.45% |
651.50% |
905.38% |
1,052.23% |
1,062.04% |
817.38% |
667.48% |
716.70% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-41.51 |
7.59 |
8.59 |
3.62 |
12.22 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
15.08 |
9.73 |
10.65 |
12.89 |
15.04 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
13.65 |
8.82 |
9.34 |
10.96 |
12.94 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.28 |
1.00 |
0.95 |
0.96 |
0.82 |
0.74 |
0.59 |
0.52 |
0.55 |
0.56 |
0.59 |
| Accounts Receivable Turnover |
|
11.69 |
9.92 |
8.85 |
9.48 |
9.92 |
10.39 |
10.38 |
9.44 |
9.46 |
9.31 |
8.70 |
| 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 |
|
15.67 |
13.20 |
13.43 |
13.05 |
11.84 |
12.03 |
17.38 |
24.98 |
26.13 |
27.69 |
30.12 |
| Accounts Payable Turnover |
|
12.23 |
10.79 |
10.04 |
8.75 |
8.60 |
9.37 |
8.97 |
8.46 |
6.74 |
7.00 |
9.01 |
| Days Sales Outstanding (DSO) |
|
31.23 |
36.78 |
41.22 |
38.52 |
36.81 |
35.11 |
35.16 |
38.66 |
38.58 |
39.20 |
41.96 |
| 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) |
|
29.85 |
33.84 |
36.34 |
41.72 |
42.44 |
38.96 |
40.68 |
43.17 |
54.12 |
52.12 |
40.49 |
| Cash Conversion Cycle (CCC) |
|
1.38 |
2.95 |
4.89 |
-3.20 |
-5.63 |
-3.84 |
-5.51 |
-4.51 |
-15.54 |
-12.92 |
1.47 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
585 |
929 |
887 |
888 |
895 |
904 |
2,811 |
2,812 |
2,825 |
3,241 |
3,147 |
| Invested Capital Turnover |
|
2.28 |
1.61 |
1.49 |
1.62 |
1.68 |
1.77 |
0.99 |
0.74 |
0.78 |
0.77 |
0.78 |
| Increase / (Decrease) in Invested Capital |
|
182 |
345 |
-42 |
1.03 |
6.57 |
9.05 |
1,907 |
1.04 |
13 |
416 |
-94 |
| Enterprise Value (EV) |
|
6,737 |
6,121 |
8,671 |
10,154 |
12,842 |
13,881 |
17,607 |
17,648 |
16,958 |
15,127 |
12,256 |
| Market Capitalization |
|
6,689 |
5,773 |
8,334 |
9,965 |
12,873 |
14,024 |
16,161 |
16,493 |
16,085 |
14,114 |
11,152 |
| Book Value per Share |
|
$12.73 |
$14.27 |
$13.71 |
$17.57 |
$23.59 |
$26.90 |
$35.06 |
$42.47 |
$50.28 |
$57.83 |
$56.29 |
| Tangible Book Value per Share |
|
($0.71) |
($8.19) |
($8.47) |
($3.61) |
$1.73 |
$3.37 |
($40.29) |
($32.61) |
($24.78) |
($26.83) |
($31.79) |
| Total Capital |
|
817 |
1,135 |
1,101 |
1,246 |
1,471 |
1,591 |
3,314 |
3,233 |
3,278 |
3,555 |
3,372 |
| Total Debt |
|
300 |
575 |
575 |
574 |
574 |
575 |
1,982 |
1,613 |
1,366 |
1,368 |
1,370 |
| Total Long-Term Debt |
|
300 |
575 |
575 |
574 |
574 |
575 |
1,982 |
1,613 |
1,241 |
1,368 |
871 |
| Net Debt |
|
47 |
348 |
337 |
189 |
-31 |
-143 |
1,446 |
1,155 |
873 |
1,013 |
1,105 |
| Capital Expenditures (CapEx) |
|
48 |
37 |
34 |
59 |
78 |
61 |
51 |
61 |
86 |
109 |
115 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-42 |
-19 |
-28 |
-21 |
-40 |
-100 |
-104 |
-172 |
-199 |
-147 |
-204 |
| Debt-free Net Working Capital (DFNWC) |
|
211 |
208 |
210 |
365 |
566 |
618 |
432 |
286 |
294 |
208 |
62 |
| Net Working Capital (NWC) |
|
211 |
208 |
210 |
365 |
566 |
618 |
432 |
286 |
169 |
208 |
-438 |
| Net Nonoperating Expense (NNE) |
|
-82 |
5.87 |
11 |
13 |
11 |
5.49 |
29 |
36 |
41 |
23 |
41 |
| Net Nonoperating Obligations (NNO) |
|
67 |
370 |
361 |
216 |
-1.54 |
-112 |
1,480 |
1,192 |
913 |
1,055 |
1,146 |
| Total Depreciation and Amortization (D&A) |
|
38 |
48 |
57 |
60 |
101 |
107 |
130 |
138 |
156 |
189 |
213 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-3.69% |
-1.55% |
-2.08% |
-1.44% |
-2.65% |
-6.28% |
-5.66% |
-8.24% |
-9.03% |
-6.32% |
-8.22% |
| Debt-free Net Working Capital to Revenue |
|
18.73% |
17.05% |
15.54% |
25.42% |
37.86% |
38.82% |
23.43% |
13.71% |
13.33% |
8.98% |
2.50% |
| Net Working Capital to Revenue |
|
18.73% |
17.05% |
15.54% |
25.42% |
37.86% |
38.82% |
23.43% |
13.71% |
7.66% |
8.98% |
-17.67% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$8.29 |
$6.55 |
$6.90 |
$9.25 |
$9.83 |
$10.56 |
$10.48 |
$12.26 |
$14.11 |
$15.74 |
$14.63 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
40.88M |
39.44M |
38.73M |
38.14M |
37.94M |
37.86M |
37.86M |
38.19M |
38.06M |
37.92M |
36.47M |
| Adjusted Diluted Earnings per Share |
|
$8.19 |
$6.51 |
$6.78 |
$9.08 |
$9.65 |
$10.36 |
$10.25 |
$12.04 |
$13.91 |
$15.55 |
$14.57 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
41.37M |
39.64M |
39.38M |
38.87M |
38.65M |
38.57M |
38.74M |
38.90M |
38.62M |
38.39M |
36.61M |
| 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 |
|
39.94M |
39.11M |
38.04M |
37.94M |
37.99M |
37.64M |
38.08M |
37.99M |
37.99M |
37.46M |
35.26M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
257 |
264 |
278 |
366 |
398 |
405 |
483 |
525 |
582 |
620 |
575 |
| Normalized NOPAT Margin |
|
22.80% |
21.63% |
20.59% |
25.51% |
26.66% |
25.45% |
26.19% |
25.19% |
26.42% |
26.69% |
23.21% |
| Pre Tax Income Margin |
|
40.90% |
28.20% |
26.06% |
29.40% |
28.59% |
29.38% |
24.06% |
28.00% |
29.57% |
31.05% |
26.24% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
13.25 |
9.61 |
10.68 |
13.68 |
12.81 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
11.92 |
7.61 |
8.79 |
11.00 |
10.51 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
11.82 |
8.70 |
9.38 |
11.75 |
10.71 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
10.49 |
6.69 |
7.49 |
9.07 |
8.41 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
21.91% |
31.32% |
33.48% |
28.36% |
29.61% |
29.51% |
31.73% |
29.60% |
28.05% |
26.79% |
30.78% |
| Augmented Payout Ratio |
|
127.22% |
132.38% |
147.28% |
90.83% |
83.14% |
95.76% |
36.42% |
67.35% |
71.85% |
77.12% |
151.49% |