| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
61,002,256.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
61,002,256.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
1.15 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
28.87% |
14.53% |
10.22% |
10.85% |
6.23% |
5.26% |
9.16% |
15.13% |
17.04% |
26.50% |
34.89% |
| EBITDA Growth |
|
45.09% |
28.29% |
29.76% |
31.01% |
19.51% |
12.69% |
21.48% |
21.79% |
23.61% |
25.68% |
46.83% |
| EBIT Growth |
|
57.87% |
35.34% |
37.31% |
38.42% |
21.54% |
11.15% |
20.15% |
20.07% |
23.41% |
26.36% |
52.46% |
| NOPAT Growth |
|
38.48% |
30.37% |
76.49% |
40.07% |
18.89% |
11.34% |
-10.87% |
17.39% |
25.53% |
15.91% |
55.16% |
| Net Income Growth |
|
36.16% |
34.10% |
88.32% |
50.87% |
24.48% |
7.76% |
-10.27% |
17.43% |
26.35% |
21.60% |
52.05% |
| EPS Growth |
|
36.54% |
29.82% |
86.67% |
50.00% |
22.54% |
8.11% |
-10.71% |
17.17% |
27.59% |
23.75% |
52.00% |
| Operating Cash Flow Growth |
|
380.00% |
162.44% |
340.85% |
13.09% |
43.33% |
-12.38% |
17.25% |
47.04% |
-11.19% |
7.28% |
176.02% |
| Free Cash Flow Firm Growth |
|
-853.52% |
87.96% |
100.53% |
131.02% |
127.47% |
-72.30% |
-1,754.97% |
-305.44% |
-441.65% |
-2,057.39% |
-296.69% |
| Invested Capital Growth |
|
13.95% |
5.40% |
3.99% |
1.71% |
2.05% |
6.36% |
12.15% |
12.26% |
13.27% |
42.81% |
34.66% |
| Revenue Q/Q Growth |
|
0.90% |
0.45% |
-5.24% |
15.42% |
-3.30% |
-0.46% |
-1.74% |
21.73% |
-1.70% |
7.59% |
4.77% |
| EBITDA Q/Q Growth |
|
5.05% |
1.43% |
-11.67% |
39.19% |
-4.17% |
-4.35% |
-4.78% |
39.55% |
-2.74% |
-6.95% |
16.27% |
| EBIT Q/Q Growth |
|
6.69% |
0.96% |
-13.85% |
49.17% |
-6.32% |
-7.67% |
-6.88% |
49.08% |
-3.72% |
-10.61% |
18.82% |
| NOPAT Q/Q Growth |
|
4.34% |
5.60% |
9.99% |
15.58% |
-11.43% |
-1.11% |
-11.95% |
52.23% |
-5.29% |
-8.69% |
17.86% |
| Net Income Q/Q Growth |
|
7.44% |
7.16% |
11.21% |
17.83% |
-11.35% |
-7.24% |
-7.40% |
54.21% |
-4.62% |
-10.72% |
15.79% |
| EPS Q/Q Growth |
|
7.58% |
4.23% |
13.51% |
17.86% |
-12.12% |
-8.05% |
-6.25% |
54.67% |
-4.31% |
-10.81% |
15.15% |
| Operating Cash Flow Q/Q Growth |
|
33.70% |
115.42% |
-69.73% |
29.71% |
69.46% |
31.69% |
-59.49% |
62.67% |
2.35% |
59.08% |
4.22% |
| Free Cash Flow Firm Q/Q Growth |
|
18.46% |
87.70% |
147.18% |
555.83% |
-27.81% |
-177.13% |
-353.20% |
18.59% |
-20.06% |
-387.02% |
16.67% |
| Invested Capital Q/Q Growth |
|
-0.27% |
-3.19% |
2.25% |
3.04% |
0.06% |
0.90% |
7.82% |
3.14% |
0.95% |
27.21% |
1.66% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
26.37% |
26.63% |
27.30% |
29.36% |
29.61% |
28.09% |
28.20% |
30.04% |
29.10% |
28.35% |
28.68% |
| EBITDA Margin |
|
17.23% |
17.40% |
16.22% |
19.56% |
19.38% |
18.62% |
18.05% |
20.69% |
20.47% |
17.70% |
19.65% |
| Operating Margin |
|
14.00% |
14.07% |
12.78% |
16.54% |
16.01% |
14.85% |
14.17% |
17.30% |
16.94% |
13.98% |
15.94% |
| EBIT Margin |
|
13.93% |
14.01% |
12.73% |
16.46% |
15.94% |
14.79% |
14.01% |
17.16% |
16.81% |
13.97% |
15.84% |
| Profit (Net Income) Margin |
|
9.70% |
10.35% |
12.14% |
12.40% |
11.37% |
10.59% |
9.98% |
12.65% |
12.27% |
10.18% |
11.25% |
| Tax Burden Percent |
|
75.83% |
79.32% |
101.38% |
78.45% |
74.24% |
79.49% |
74.68% |
76.45% |
75.25% |
77.35% |
76.36% |
| Interest Burden Percent |
|
91.80% |
93.15% |
94.09% |
96.03% |
96.03% |
90.11% |
95.38% |
96.39% |
97.00% |
94.24% |
93.04% |
| Effective Tax Rate |
|
24.17% |
20.68% |
-1.38% |
21.55% |
25.76% |
20.51% |
25.32% |
23.55% |
24.75% |
22.65% |
23.64% |
| Return on Invested Capital (ROIC) |
|
14.71% |
15.92% |
18.36% |
18.13% |
16.88% |
17.18% |
14.95% |
18.84% |
18.79% |
14.73% |
17.08% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
13.39% |
14.60% |
17.13% |
17.13% |
15.86% |
14.09% |
13.70% |
17.24% |
17.13% |
13.54% |
15.45% |
| Return on Net Nonoperating Assets (RNNOA) |
|
4.66% |
4.34% |
4.98% |
4.80% |
3.64% |
2.39% |
2.70% |
3.00% |
2.19% |
3.34% |
4.10% |
| Return on Equity (ROE) |
|
19.37% |
20.25% |
23.34% |
22.93% |
20.52% |
19.57% |
17.65% |
21.84% |
20.99% |
18.07% |
21.18% |
| Cash Return on Invested Capital (CROIC) |
|
0.46% |
9.15% |
12.03% |
14.99% |
15.35% |
11.86% |
5.25% |
5.45% |
5.50% |
-19.08% |
-12.39% |
| Operating Return on Assets (OROA) |
|
14.88% |
15.34% |
13.87% |
17.77% |
17.30% |
16.26% |
15.09% |
18.79% |
18.82% |
14.65% |
17.12% |
| Return on Assets (ROA) |
|
10.36% |
11.34% |
13.23% |
13.39% |
12.33% |
11.65% |
10.75% |
13.84% |
13.74% |
10.68% |
12.16% |
| Return on Common Equity (ROCE) |
|
19.37% |
20.25% |
23.34% |
22.93% |
20.52% |
19.57% |
17.65% |
21.84% |
20.99% |
18.07% |
21.18% |
| Return on Equity Simple (ROE_SIMPLE) |
|
15.23% |
0.00% |
17.39% |
18.38% |
18.51% |
0.00% |
17.55% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
47 |
50 |
55 |
64 |
56 |
56 |
49 |
75 |
71 |
65 |
76 |
| NOPAT Margin |
|
10.62% |
11.16% |
12.96% |
12.97% |
11.88% |
11.81% |
10.58% |
13.23% |
12.74% |
10.82% |
12.17% |
| Net Nonoperating Expense Percent (NNEP) |
|
1.32% |
1.32% |
1.23% |
1.00% |
1.02% |
3.09% |
1.25% |
1.60% |
1.66% |
1.20% |
1.64% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
3.85% |
- |
- |
- |
3.95% |
3.32% |
4.88% |
4.61% |
3.32% |
3.83% |
| Cost of Revenue to Revenue |
|
73.63% |
73.37% |
72.70% |
70.64% |
70.39% |
71.91% |
71.80% |
69.96% |
70.90% |
71.65% |
71.32% |
| SG&A Expenses to Revenue |
|
11.34% |
12.07% |
13.46% |
11.89% |
12.67% |
12.37% |
12.98% |
11.85% |
11.06% |
11.29% |
11.51% |
| 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 |
|
12.37% |
12.56% |
14.52% |
12.83% |
13.60% |
13.24% |
14.04% |
12.73% |
12.16% |
14.37% |
12.74% |
| Earnings before Interest and Taxes (EBIT) |
|
62 |
63 |
54 |
81 |
76 |
70 |
65 |
97 |
93 |
83 |
99 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
77 |
78 |
69 |
96 |
92 |
88 |
84 |
117 |
114 |
106 |
123 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
3.79 |
4.64 |
4.94 |
4.64 |
4.97 |
4.76 |
3.74 |
5.14 |
5.47 |
4.78 |
4.59 |
| Price to Tangible Book Value (P/TBV) |
|
13.41 |
14.45 |
13.95 |
11.90 |
11.89 |
11.10 |
9.72 |
12.43 |
12.42 |
17.41 |
15.91 |
| Price to Revenue (P/Rev) |
|
2.17 |
2.70 |
2.93 |
2.82 |
3.11 |
3.03 |
2.36 |
3.29 |
3.52 |
3.03 |
2.81 |
| Price to Earnings (P/E) |
|
24.88 |
29.54 |
28.40 |
25.26 |
26.87 |
26.10 |
21.30 |
29.28 |
30.68 |
26.78 |
24.32 |
| Dividend Yield |
|
0.64% |
0.51% |
0.50% |
0.53% |
0.49% |
0.52% |
0.68% |
0.49% |
0.45% |
0.52% |
0.53% |
| Earnings Yield |
|
4.02% |
3.38% |
3.52% |
3.96% |
3.72% |
3.83% |
4.70% |
3.42% |
3.26% |
3.73% |
4.11% |
| Enterprise Value to Invested Capital (EV/IC) |
|
3.08 |
3.94 |
4.24 |
4.07 |
4.49 |
4.38 |
3.31 |
4.56 |
4.99 |
3.77 |
3.69 |
| Enterprise Value to Revenue (EV/Rev) |
|
2.37 |
2.84 |
3.05 |
2.94 |
3.20 |
3.10 |
2.48 |
3.39 |
3.60 |
3.26 |
3.02 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
14.95 |
17.38 |
18.12 |
16.62 |
17.55 |
16.77 |
13.11 |
17.60 |
18.39 |
16.92 |
15.39 |
| Enterprise Value to EBIT (EV/EBIT) |
|
19.14 |
21.95 |
22.67 |
20.45 |
21.49 |
20.62 |
16.19 |
21.78 |
22.75 |
20.98 |
18.96 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
24.31 |
28.08 |
27.14 |
24.57 |
26.11 |
25.05 |
20.98 |
28.40 |
29.56 |
27.42 |
24.69 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
30.27 |
25.14 |
24.62 |
23.79 |
24.06 |
24.98 |
19.91 |
26.16 |
29.80 |
27.89 |
22.13 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
706.83 |
44.21 |
35.98 |
27.36 |
29.57 |
38.08 |
66.80 |
88.65 |
96.41 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.38 |
0.30 |
0.26 |
0.23 |
0.20 |
0.19 |
0.23 |
0.21 |
0.16 |
0.41 |
0.38 |
| Long-Term Debt to Equity |
|
0.38 |
0.29 |
0.26 |
0.23 |
0.19 |
0.17 |
0.22 |
0.20 |
0.15 |
0.41 |
0.38 |
| Financial Leverage |
|
0.35 |
0.30 |
0.29 |
0.28 |
0.23 |
0.17 |
0.20 |
0.17 |
0.13 |
0.25 |
0.27 |
| Leverage Ratio |
|
1.75 |
1.69 |
1.68 |
1.66 |
1.61 |
1.55 |
1.57 |
1.53 |
1.49 |
1.62 |
1.64 |
| Compound Leverage Factor |
|
1.61 |
1.57 |
1.58 |
1.59 |
1.55 |
1.39 |
1.50 |
1.47 |
1.44 |
1.53 |
1.53 |
| Debt to Total Capital |
|
27.68% |
22.98% |
20.68% |
18.84% |
16.76% |
15.87% |
18.72% |
17.57% |
13.89% |
29.02% |
27.77% |
| Short-Term Debt to Total Capital |
|
0.30% |
0.36% |
0.42% |
0.48% |
0.59% |
1.38% |
0.68% |
0.70% |
0.78% |
0.03% |
0.15% |
| Long-Term Debt to Total Capital |
|
27.39% |
22.62% |
20.26% |
18.36% |
16.17% |
14.50% |
18.04% |
16.87% |
13.11% |
29.00% |
27.62% |
| 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 |
|
72.32% |
77.02% |
79.32% |
81.16% |
83.24% |
84.13% |
81.28% |
82.43% |
86.11% |
70.98% |
72.23% |
| Debt to EBITDA |
|
1.39 |
1.06 |
0.92 |
0.80 |
0.69 |
0.65 |
0.77 |
0.71 |
0.53 |
1.35 |
1.20 |
| Net Debt to EBITDA |
|
1.23 |
0.85 |
0.75 |
0.65 |
0.47 |
0.39 |
0.61 |
0.54 |
0.40 |
1.19 |
1.05 |
| Long-Term Debt to EBITDA |
|
1.37 |
1.05 |
0.90 |
0.78 |
0.67 |
0.59 |
0.74 |
0.68 |
0.50 |
1.34 |
1.20 |
| Debt to NOPAT |
|
2.25 |
1.72 |
1.37 |
1.18 |
1.03 |
0.97 |
1.23 |
1.14 |
0.85 |
2.18 |
1.93 |
| Net Debt to NOPAT |
|
2.00 |
1.37 |
1.13 |
0.96 |
0.70 |
0.58 |
0.98 |
0.87 |
0.64 |
1.94 |
1.68 |
| Long-Term Debt to NOPAT |
|
2.23 |
1.69 |
1.35 |
1.15 |
0.99 |
0.89 |
1.19 |
1.10 |
0.80 |
2.18 |
1.92 |
| Altman Z-Score |
|
5.27 |
6.77 |
7.37 |
7.53 |
8.22 |
8.18 |
6.20 |
8.29 |
9.44 |
6.00 |
6.02 |
| 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 |
|
2.98 |
2.91 |
2.82 |
2.89 |
2.83 |
2.66 |
2.39 |
2.60 |
2.61 |
3.02 |
2.84 |
| Quick Ratio |
|
1.26 |
1.26 |
1.14 |
1.24 |
1.28 |
1.19 |
1.01 |
1.15 |
1.17 |
1.26 |
1.24 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-109 |
-13 |
6.35 |
42 |
30 |
-23 |
-105 |
-86 |
-103 |
-500 |
-417 |
| Operating Cash Flow to CapEx |
|
842.11% |
1,161.80% |
372.62% |
256.96% |
870.89% |
1,065.88% |
655.36% |
817.81% |
872.86% |
1,262.34% |
1,511.94% |
| Free Cash Flow to Firm to Interest Expense |
|
-21.45 |
-3.13 |
1.98 |
13.01 |
10.02 |
-3.36 |
-35.01 |
-24.43 |
-36.67 |
-104.17 |
-60.39 |
| Operating Cash Flow to Interest Expense |
|
9.41 |
24.05 |
9.78 |
12.69 |
22.93 |
13.13 |
12.23 |
17.06 |
21.82 |
20.25 |
14.68 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
8.29 |
21.98 |
7.16 |
7.75 |
20.30 |
11.90 |
10.37 |
14.97 |
19.32 |
18.65 |
13.71 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.07 |
1.10 |
1.09 |
1.08 |
1.08 |
1.10 |
1.08 |
1.09 |
1.12 |
1.05 |
1.08 |
| Accounts Receivable Turnover |
|
8.69 |
9.57 |
9.20 |
8.89 |
8.48 |
9.73 |
9.17 |
8.74 |
8.50 |
8.93 |
8.78 |
| Inventory Turnover |
|
4.01 |
4.27 |
4.03 |
3.94 |
3.95 |
4.19 |
3.95 |
4.10 |
4.15 |
3.86 |
3.96 |
| Fixed Asset Turnover |
|
9.28 |
9.31 |
9.43 |
9.22 |
9.33 |
9.09 |
8.86 |
8.97 |
9.28 |
8.84 |
8.96 |
| Accounts Payable Turnover |
|
15.17 |
18.30 |
14.01 |
15.12 |
15.39 |
18.24 |
14.05 |
14.77 |
15.22 |
17.51 |
15.14 |
| Days Sales Outstanding (DSO) |
|
41.99 |
38.14 |
39.67 |
41.04 |
43.06 |
37.51 |
39.82 |
41.77 |
42.97 |
40.89 |
41.55 |
| Days Inventory Outstanding (DIO) |
|
91.01 |
85.49 |
90.47 |
92.61 |
92.36 |
87.15 |
92.38 |
89.01 |
87.98 |
94.54 |
92.19 |
| Days Payable Outstanding (DPO) |
|
24.07 |
19.95 |
26.05 |
24.14 |
23.72 |
20.02 |
25.99 |
24.72 |
23.99 |
20.85 |
24.11 |
| Cash Conversion Cycle (CCC) |
|
108.94 |
103.68 |
104.08 |
109.50 |
111.70 |
104.64 |
106.21 |
106.06 |
106.96 |
114.59 |
109.63 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
1,281 |
1,240 |
1,268 |
1,306 |
1,307 |
1,319 |
1,422 |
1,467 |
1,481 |
1,883 |
1,915 |
| Invested Capital Turnover |
|
1.39 |
1.43 |
1.42 |
1.40 |
1.42 |
1.46 |
1.41 |
1.42 |
1.47 |
1.36 |
1.40 |
| Increase / (Decrease) in Invested Capital |
|
157 |
64 |
49 |
22 |
26 |
79 |
154 |
160 |
173 |
565 |
493 |
| Enterprise Value (EV) |
|
3,948 |
4,888 |
5,381 |
5,313 |
5,872 |
5,778 |
4,713 |
6,693 |
7,392 |
7,105 |
7,065 |
| Market Capitalization |
|
3,623 |
4,650 |
5,157 |
5,106 |
5,715 |
5,646 |
4,494 |
6,488 |
7,234 |
6,603 |
6,584 |
| Book Value per Share |
|
$15.67 |
$16.44 |
$17.15 |
$18.00 |
$18.80 |
$19.41 |
$19.68 |
$20.70 |
$21.74 |
$22.73 |
$23.56 |
| Tangible Book Value per Share |
|
$4.43 |
$5.28 |
$6.07 |
$7.02 |
$7.86 |
$8.32 |
$7.57 |
$8.56 |
$9.58 |
$6.24 |
$6.80 |
| Total Capital |
|
1,322 |
1,301 |
1,317 |
1,355 |
1,381 |
1,410 |
1,479 |
1,531 |
1,535 |
1,947 |
1,986 |
| Total Debt |
|
366 |
299 |
272 |
255 |
231 |
224 |
277 |
269 |
213 |
565 |
552 |
| Total Long-Term Debt |
|
362 |
294 |
267 |
249 |
223 |
204 |
267 |
258 |
201 |
565 |
549 |
| Net Debt |
|
325 |
238 |
223 |
207 |
158 |
133 |
220 |
204 |
159 |
501 |
480 |
| Capital Expenditures (CapEx) |
|
5.70 |
8.90 |
8.40 |
16 |
7.90 |
8.50 |
5.60 |
7.30 |
7.00 |
7.70 |
6.70 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
364 |
318 |
341 |
358 |
354 |
329 |
339 |
367 |
393 |
508 |
500 |
| Debt-free Net Working Capital (DFNWC) |
|
405 |
379 |
390 |
407 |
428 |
420 |
397 |
432 |
447 |
572 |
572 |
| Net Working Capital (NWC) |
|
401 |
374 |
384 |
400 |
420 |
401 |
386 |
421 |
435 |
571 |
569 |
| Net Nonoperating Expense (NNE) |
|
4.09 |
3.65 |
3.45 |
2.82 |
2.45 |
5.72 |
2.76 |
3.29 |
2.63 |
3.79 |
5.73 |
| Net Nonoperating Obligations (NNO) |
|
325 |
238 |
223 |
207 |
158 |
133 |
220 |
204 |
159 |
501 |
480 |
| Total Depreciation and Amortization (D&A) |
|
15 |
15 |
15 |
15 |
16 |
18 |
19 |
20 |
20 |
22 |
24 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
21.85% |
18.47% |
19.35% |
19.78% |
19.27% |
17.67% |
17.84% |
18.59% |
19.12% |
23.31% |
21.36% |
| Debt-free Net Working Capital to Revenue |
|
24.31% |
22.01% |
22.12% |
22.46% |
23.28% |
22.57% |
20.86% |
21.87% |
21.76% |
26.23% |
24.40% |
| Net Working Capital to Revenue |
|
24.08% |
21.73% |
21.81% |
22.10% |
22.84% |
21.53% |
20.33% |
21.33% |
21.18% |
26.21% |
24.28% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.71 |
$0.77 |
$0.85 |
$1.00 |
$0.88 |
$0.82 |
$0.76 |
$1.18 |
$1.12 |
$1.00 |
$1.16 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
60.80M |
60.70M |
60.90M |
61M |
61M |
60.90M |
61.10M |
60.60M |
60.70M |
60.80M |
60.90M |
| Adjusted Diluted Earnings per Share |
|
$0.71 |
$0.74 |
$0.84 |
$0.99 |
$0.87 |
$0.80 |
$0.75 |
$1.16 |
$1.11 |
$0.99 |
$1.14 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
61.40M |
61.50M |
61.60M |
61.70M |
61.70M |
61.70M |
61.80M |
61.30M |
61.40M |
61.50M |
61.50M |
| 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 |
|
60.93M |
61.00M |
61.10M |
61.15M |
61.11M |
61.10M |
60.97M |
60.79M |
60.81M |
60.89M |
61.00M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
47 |
50 |
38 |
64 |
56 |
56 |
49 |
75 |
71 |
65 |
76 |
| Normalized NOPAT Margin |
|
10.62% |
11.16% |
8.95% |
12.97% |
11.88% |
11.81% |
10.58% |
13.23% |
12.74% |
10.82% |
12.17% |
| Pre Tax Income Margin |
|
12.79% |
13.05% |
11.98% |
15.80% |
15.31% |
13.33% |
13.37% |
16.54% |
16.31% |
13.16% |
14.74% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
12.20 |
14.60 |
16.91 |
25.22 |
25.20 |
10.12 |
21.67 |
27.69 |
33.32 |
17.38 |
14.36 |
| NOPAT to Interest Expense |
|
9.29 |
11.64 |
17.20 |
19.88 |
18.78 |
8.08 |
16.35 |
21.34 |
25.26 |
13.46 |
11.03 |
| EBIT Less CapEx to Interest Expense |
|
11.08 |
12.53 |
14.28 |
20.28 |
22.57 |
8.88 |
19.80 |
25.60 |
30.82 |
15.77 |
13.39 |
| NOPAT Less CapEx to Interest Expense |
|
8.18 |
9.57 |
14.58 |
14.95 |
16.15 |
6.84 |
14.49 |
19.25 |
22.76 |
11.85 |
10.06 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
15.87% |
15.12% |
14.10% |
13.31% |
13.21% |
13.55% |
14.50% |
14.31% |
13.95% |
13.83% |
12.82% |
| Augmented Payout Ratio |
|
18.82% |
18.62% |
17.18% |
16.08% |
15.89% |
16.64% |
26.40% |
35.20% |
31.72% |
29.93% |
20.65% |