| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-0.99% |
0.53% |
10.09% |
31.87% |
-4.74% |
-3.68% |
17.48% |
14.37% |
-6.35% |
1.65% |
-2.67% |
| EBITDA Growth |
|
40.76% |
11.64% |
-29.56% |
113.69% |
1.02% |
-8.05% |
15.06% |
12.60% |
8.70% |
-7.40% |
7.50% |
| EBIT Growth |
|
64.92% |
15.54% |
-46.82% |
154.99% |
3.12% |
-11.45% |
22.14% |
17.59% |
8.68% |
-14.72% |
10.56% |
| NOPAT Growth |
|
76.07% |
40.56% |
-27.92% |
147.10% |
-34.80% |
6.48% |
4.27% |
29.94% |
-5.90% |
-1.84% |
10.08% |
| Net Income Growth |
|
73.67% |
39.98% |
-51.22% |
187.95% |
-23.59% |
-5.39% |
30.44% |
11.72% |
-19.63% |
-10.07% |
16.62% |
| EPS Growth |
|
74.23% |
40.24% |
-51.48% |
186.09% |
-23.40% |
-6.35% |
25.85% |
9.76% |
-20.55% |
-11.20% |
19.57% |
| Operating Cash Flow Growth |
|
608.04% |
-7.05% |
-15.01% |
52.30% |
6.26% |
23.18% |
-35.66% |
20.25% |
47.52% |
-20.07% |
-12.88% |
| Free Cash Flow Firm Growth |
|
120.87% |
782.71% |
-1,562.36% |
118.00% |
4.79% |
-35.85% |
-60.07% |
7.86% |
12.77% |
-141.08% |
87.81% |
| Invested Capital Growth |
|
6.14% |
1.51% |
120.10% |
-1.79% |
-4.93% |
-1.12% |
3.17% |
4.57% |
3.61% |
7.50% |
6.59% |
| Revenue Q/Q Growth |
|
0.02% |
1.30% |
4.69% |
3.06% |
-1.00% |
1.40% |
3.79% |
1.65% |
-1.55% |
0.58% |
-0.81% |
| EBITDA Q/Q Growth |
|
11.56% |
-2.05% |
-22.46% |
26.43% |
5.70% |
10.47% |
6.04% |
5.01% |
8.46% |
-14.23% |
7.62% |
| EBIT Q/Q Growth |
|
16.91% |
-3.31% |
-38.09% |
41.98% |
9.62% |
17.41% |
9.25% |
6.67% |
11.57% |
-21.63% |
12.24% |
| NOPAT Q/Q Growth |
|
16.75% |
10.39% |
-13.74% |
4.24% |
-11.57% |
12.42% |
0.30% |
6.85% |
-1.99% |
-18.30% |
21.09% |
| Net Income Q/Q Growth |
|
19.66% |
10.58% |
-42.04% |
38.65% |
-6.53% |
7.28% |
6.81% |
-1.41% |
-2.25% |
-28.61% |
32.14% |
| EPS Q/Q Growth |
|
19.86% |
10.23% |
-42.21% |
38.82% |
-6.67% |
7.27% |
5.69% |
-1.81% |
-2.63% |
-29.01% |
32.21% |
| Operating Cash Flow Q/Q Growth |
|
727.08% |
-5.00% |
37.93% |
25.19% |
-12.25% |
9.80% |
-28.81% |
154.28% |
-10.86% |
-20.09% |
8.70% |
| Free Cash Flow Firm Q/Q Growth |
|
100.90% |
-14.51% |
-2,942.72% |
122.04% |
-13.37% |
4.04% |
-32.92% |
263.05% |
-29.67% |
-183.88% |
-150.59% |
| Invested Capital Q/Q Growth |
|
-4.45% |
-2.35% |
93.31% |
-2.76% |
-2.02% |
-1.69% |
-0.37% |
-4.08% |
-2.91% |
-1.61% |
-0.10% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
27.26% |
28.92% |
25.97% |
27.23% |
27.85% |
27.12% |
25.79% |
25.70% |
28.74% |
29.76% |
31.11% |
| EBITDA Margin |
|
11.45% |
12.72% |
8.14% |
13.19% |
13.98% |
13.35% |
13.08% |
12.87% |
14.94% |
13.61% |
15.04% |
| Operating Margin |
|
7.96% |
9.47% |
5.18% |
7.82% |
7.80% |
8.38% |
7.71% |
8.95% |
10.39% |
8.72% |
9.90% |
| EBIT Margin |
|
7.84% |
9.01% |
4.35% |
8.42% |
9.11% |
8.38% |
8.71% |
8.95% |
10.39% |
8.72% |
9.90% |
| Profit (Net Income) Margin |
|
4.18% |
5.82% |
2.58% |
5.63% |
4.52% |
4.44% |
4.93% |
4.81% |
4.13% |
3.65% |
4.38% |
| Tax Burden Percent |
|
62.96% |
74.59% |
98.13% |
109.26% |
75.71% |
78.17% |
74.46% |
71.61% |
61.92% |
71.39% |
70.59% |
| Interest Burden Percent |
|
84.68% |
86.59% |
60.37% |
61.23% |
65.48% |
67.76% |
75.96% |
75.05% |
64.19% |
58.71% |
62.63% |
| Effective Tax Rate |
|
40.37% |
29.93% |
16.19% |
-4.06% |
28.59% |
26.47% |
29.07% |
30.64% |
39.94% |
30.87% |
31.16% |
| Return on Invested Capital (ROIC) |
|
6.87% |
9.31% |
4.16% |
7.55% |
5.09% |
5.59% |
5.77% |
7.22% |
6.53% |
6.07% |
6.24% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
4.74% |
6.38% |
1.27% |
4.04% |
3.55% |
2.88% |
4.68% |
3.99% |
2.10% |
1.23% |
1.73% |
| Return on Net Nonoperating Assets (RNNOA) |
|
2.95% |
4.08% |
1.80% |
7.98% |
5.92% |
3.91% |
5.07% |
4.03% |
2.08% |
1.20% |
1.69% |
| Return on Equity (ROE) |
|
9.83% |
13.40% |
5.96% |
15.53% |
11.01% |
9.51% |
10.84% |
11.25% |
8.61% |
7.27% |
7.93% |
| Cash Return on Invested Capital (CROIC) |
|
0.92% |
7.82% |
-70.88% |
9.36% |
10.15% |
6.72% |
2.65% |
2.76% |
2.99% |
-1.16% |
-0.13% |
| Operating Return on Assets (OROA) |
|
8.35% |
9.21% |
3.12% |
5.99% |
6.47% |
5.83% |
6.87% |
7.68% |
7.94% |
6.44% |
6.80% |
| Return on Assets (ROA) |
|
4.45% |
5.95% |
1.85% |
4.01% |
3.21% |
3.09% |
3.89% |
4.13% |
3.16% |
2.70% |
3.01% |
| Return on Common Equity (ROCE) |
|
9.77% |
13.33% |
5.95% |
15.53% |
11.01% |
9.50% |
10.84% |
11.24% |
8.61% |
7.27% |
7.93% |
| Return on Equity Simple (ROE_SIMPLE) |
|
9.98% |
13.00% |
5.66% |
14.85% |
10.70% |
8.96% |
10.11% |
11.20% |
8.26% |
7.13% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
99 |
139 |
100 |
248 |
161 |
172 |
179 |
233 |
219 |
215 |
237 |
| NOPAT Margin |
|
4.75% |
6.64% |
4.34% |
8.14% |
5.57% |
6.16% |
5.47% |
6.21% |
6.24% |
6.03% |
6.82% |
| Net Nonoperating Expense Percent (NNEP) |
|
2.13% |
2.93% |
2.89% |
3.50% |
1.54% |
2.71% |
1.10% |
3.24% |
4.43% |
4.84% |
4.52% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
6.90% |
6.10% |
5.60% |
5.89% |
| Cost of Revenue to Revenue |
|
72.74% |
71.08% |
74.03% |
72.77% |
72.15% |
72.88% |
74.21% |
74.30% |
71.26% |
70.25% |
68.89% |
| SG&A Expenses to Revenue |
|
19.08% |
19.46% |
20.79% |
19.41% |
20.05% |
19.29% |
18.08% |
17.10% |
18.62% |
20.00% |
20.89% |
| 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 |
|
19.30% |
19.45% |
20.79% |
19.41% |
20.05% |
18.74% |
18.08% |
16.75% |
18.34% |
21.04% |
21.21% |
| Earnings before Interest and Taxes (EBIT) |
|
163 |
189 |
100 |
256 |
264 |
234 |
285 |
336 |
365 |
311 |
344 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
239 |
266 |
188 |
401 |
405 |
373 |
429 |
483 |
525 |
486 |
522 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
2.07 |
2.27 |
2.45 |
1.98 |
1.97 |
1.93 |
2.36 |
2.60 |
2.34 |
2.30 |
1.57 |
| Price to Tangible Book Value (P/TBV) |
|
5.92 |
5.82 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
|
0.87 |
1.02 |
1.12 |
0.75 |
0.83 |
0.96 |
1.15 |
1.12 |
1.17 |
1.18 |
0.91 |
| Price to Earnings (P/E) |
|
20.86 |
17.51 |
43.44 |
13.32 |
18.36 |
21.55 |
23.34 |
23.23 |
28.35 |
32.25 |
20.74 |
| Dividend Yield |
|
1.43% |
1.30% |
1.15% |
1.37% |
1.35% |
1.26% |
0.93% |
0.94% |
1.06% |
1.13% |
1.59% |
| Earnings Yield |
|
4.79% |
5.71% |
2.30% |
7.51% |
5.45% |
4.64% |
4.29% |
4.31% |
3.53% |
3.10% |
4.82% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.63 |
1.79 |
1.46 |
1.35 |
1.38 |
1.42 |
1.69 |
1.78 |
1.69 |
1.65 |
1.29 |
| Enterprise Value to Revenue (EV/Rev) |
|
1.16 |
1.29 |
2.10 |
1.44 |
1.47 |
1.56 |
1.62 |
1.57 |
1.64 |
1.69 |
1.46 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
10.13 |
10.12 |
25.78 |
10.92 |
10.54 |
11.65 |
12.42 |
12.17 |
10.99 |
12.44 |
9.69 |
| Enterprise Value to EBIT (EV/EBIT) |
|
14.79 |
14.28 |
48.21 |
17.10 |
16.18 |
18.57 |
18.64 |
17.50 |
15.81 |
19.42 |
14.72 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
24.44 |
19.40 |
48.30 |
17.69 |
26.46 |
25.26 |
29.70 |
25.23 |
26.33 |
28.10 |
21.38 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
11.48 |
13.78 |
29.09 |
17.28 |
15.86 |
13.09 |
24.95 |
22.90 |
15.24 |
19.98 |
19.21 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
182.91 |
23.11 |
0.00 |
14.26 |
13.28 |
21.04 |
64.59 |
66.10 |
57.56 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.82 |
0.75 |
2.33 |
1.95 |
1.62 |
1.28 |
1.01 |
1.10 |
1.05 |
1.10 |
1.01 |
| Long-Term Debt to Equity |
|
0.76 |
0.62 |
2.28 |
1.86 |
1.55 |
1.27 |
1.00 |
1.08 |
1.05 |
1.10 |
1.01 |
| Financial Leverage |
|
0.62 |
0.64 |
1.41 |
1.97 |
1.67 |
1.36 |
1.08 |
1.01 |
0.99 |
0.98 |
0.98 |
| Leverage Ratio |
|
2.21 |
2.25 |
3.22 |
3.88 |
3.44 |
3.08 |
2.79 |
2.72 |
2.73 |
2.69 |
2.64 |
| Compound Leverage Factor |
|
1.87 |
1.95 |
1.95 |
2.37 |
2.25 |
2.09 |
2.12 |
2.04 |
1.75 |
1.58 |
1.65 |
| Debt to Total Capital |
|
45.17% |
42.73% |
69.98% |
66.09% |
61.81% |
56.21% |
50.30% |
52.29% |
51.15% |
52.35% |
50.17% |
| Short-Term Debt to Total Capital |
|
3.33% |
7.14% |
1.51% |
3.12% |
2.52% |
0.54% |
0.78% |
0.85% |
0.05% |
0.02% |
0.00% |
| Long-Term Debt to Total Capital |
|
41.84% |
35.59% |
68.47% |
62.97% |
59.29% |
55.68% |
49.52% |
51.43% |
51.10% |
52.34% |
50.17% |
| 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 |
|
0.29% |
0.28% |
0.01% |
0.01% |
0.01% |
0.02% |
0.02% |
0.02% |
0.02% |
0.03% |
0.00% |
| Common Equity to Total Capital |
|
54.54% |
56.99% |
30.01% |
33.90% |
38.18% |
43.77% |
49.68% |
47.70% |
48.83% |
47.62% |
49.83% |
| Debt to EBITDA |
|
3.03 |
2.64 |
13.06 |
5.60 |
4.89 |
4.76 |
3.77 |
3.66 |
3.50 |
4.14 |
3.86 |
| Net Debt to EBITDA |
|
2.53 |
2.11 |
12.03 |
5.23 |
4.61 |
4.49 |
3.63 |
3.49 |
3.16 |
3.79 |
3.66 |
| Long-Term Debt to EBITDA |
|
2.81 |
2.20 |
12.78 |
5.34 |
4.69 |
4.72 |
3.71 |
3.60 |
3.50 |
4.14 |
3.86 |
| Debt to NOPAT |
|
7.31 |
5.06 |
24.48 |
9.08 |
12.26 |
10.32 |
9.02 |
7.58 |
8.39 |
9.35 |
8.52 |
| Net Debt to NOPAT |
|
6.11 |
4.04 |
22.54 |
8.47 |
11.57 |
9.74 |
8.68 |
7.24 |
7.57 |
8.56 |
8.07 |
| Long-Term Debt to NOPAT |
|
6.77 |
4.21 |
23.95 |
8.65 |
11.76 |
10.22 |
8.88 |
7.46 |
8.38 |
9.35 |
8.52 |
| Altman Z-Score |
|
3.16 |
3.46 |
1.61 |
1.97 |
2.10 |
2.14 |
2.49 |
2.67 |
2.53 |
2.43 |
2.15 |
| Noncontrolling Interest Sharing Ratio |
|
0.55% |
0.51% |
0.25% |
0.04% |
0.04% |
0.04% |
0.04% |
0.04% |
0.04% |
0.05% |
0.03% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
2.29 |
2.07 |
2.29 |
2.00 |
1.91 |
1.92 |
1.66 |
1.84 |
1.89 |
1.81 |
1.70 |
| Quick Ratio |
|
1.38 |
1.26 |
1.32 |
1.18 |
1.12 |
1.16 |
0.92 |
0.97 |
1.09 |
1.01 |
0.90 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
13 |
117 |
-1,706 |
307 |
322 |
206 |
82 |
89 |
100 |
-41 |
-5.02 |
| Operating Cash Flow to CapEx |
|
395.00% |
331.80% |
306.52% |
387.68% |
529.37% |
362.74% |
228.90% |
199.76% |
331.61% |
219.02% |
191.98% |
| Free Cash Flow to Firm to Interest Expense |
|
0.53 |
4.26 |
-39.03 |
2.77 |
3.11 |
2.38 |
1.06 |
0.97 |
0.74 |
-0.31 |
-0.04 |
| Operating Cash Flow to Interest Expense |
|
8.41 |
7.15 |
3.81 |
2.28 |
2.61 |
3.82 |
2.73 |
2.80 |
2.81 |
2.27 |
1.98 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
6.28 |
5.00 |
2.56 |
1.69 |
2.11 |
2.77 |
1.54 |
1.40 |
1.96 |
1.23 |
0.95 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.07 |
1.02 |
0.72 |
0.71 |
0.71 |
0.70 |
0.79 |
0.86 |
0.76 |
0.74 |
0.69 |
| Accounts Receivable Turnover |
|
5.90 |
5.85 |
5.59 |
6.28 |
5.86 |
5.54 |
5.80 |
6.14 |
5.92 |
6.28 |
6.19 |
| Inventory Turnover |
|
6.07 |
6.00 |
5.51 |
6.14 |
6.10 |
6.16 |
6.31 |
5.93 |
5.36 |
5.51 |
5.09 |
| Fixed Asset Turnover |
|
4.10 |
4.07 |
3.89 |
4.65 |
4.58 |
4.29 |
4.80 |
5.25 |
4.51 |
4.18 |
3.82 |
| Accounts Payable Turnover |
|
8.60 |
8.74 |
7.91 |
8.17 |
7.30 |
6.61 |
5.96 |
5.80 |
5.56 |
5.38 |
4.98 |
| Days Sales Outstanding (DSO) |
|
61.84 |
62.37 |
65.28 |
58.14 |
62.25 |
65.94 |
62.89 |
59.48 |
61.61 |
58.11 |
58.98 |
| Days Inventory Outstanding (DIO) |
|
60.18 |
60.79 |
66.23 |
59.43 |
59.88 |
59.27 |
57.89 |
61.60 |
68.11 |
66.21 |
71.65 |
| Days Payable Outstanding (DPO) |
|
42.43 |
41.78 |
46.12 |
44.69 |
49.97 |
55.22 |
61.27 |
62.96 |
65.67 |
67.79 |
73.34 |
| Cash Conversion Cycle (CCC) |
|
79.59 |
81.38 |
85.38 |
72.87 |
72.16 |
69.99 |
59.50 |
58.12 |
64.05 |
56.53 |
57.30 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
1,481 |
1,504 |
3,309 |
3,250 |
3,090 |
3,055 |
3,152 |
3,296 |
3,415 |
3,671 |
3,913 |
| Invested Capital Turnover |
|
1.45 |
1.40 |
0.96 |
0.93 |
0.91 |
0.91 |
1.06 |
1.16 |
1.05 |
1.01 |
0.92 |
| Increase / (Decrease) in Invested Capital |
|
86 |
22 |
1,806 |
-59 |
-160 |
-34 |
97 |
144 |
119 |
256 |
242 |
| Enterprise Value (EV) |
|
2,417 |
2,696 |
4,839 |
4,378 |
4,270 |
4,340 |
5,322 |
5,874 |
5,768 |
6,043 |
5,062 |
| Market Capitalization |
|
1,808 |
2,130 |
2,581 |
2,281 |
2,402 |
2,667 |
3,766 |
4,188 |
4,108 |
4,200 |
3,152 |
| Book Value per Share |
|
$17.26 |
$18.63 |
$20.89 |
$22.74 |
$23.98 |
$26.70 |
$30.38 |
$30.20 |
$32.49 |
$33.48 |
$37.04 |
| Tangible Book Value per Share |
|
$6.05 |
$7.28 |
($25.57) |
($20.92) |
($16.85) |
($13.27) |
($7.40) |
($9.09) |
($8.52) |
($8.67) |
($8.92) |
| Total Capital |
|
1,600 |
1,646 |
3,504 |
3,401 |
3,202 |
3,156 |
3,214 |
3,376 |
3,594 |
3,840 |
4,020 |
| Total Debt |
|
723 |
703 |
2,452 |
2,248 |
1,979 |
1,774 |
1,616 |
1,765 |
1,838 |
2,011 |
2,017 |
| Total Long-Term Debt |
|
670 |
586 |
2,399 |
2,142 |
1,898 |
1,757 |
1,591 |
1,736 |
1,837 |
2,010 |
2,017 |
| Net Debt |
|
604 |
561 |
2,258 |
2,097 |
1,867 |
1,673 |
1,555 |
1,685 |
1,659 |
1,841 |
1,910 |
| Capital Expenditures (CapEx) |
|
53 |
59 |
54 |
65 |
51 |
91 |
93 |
128 |
114 |
138 |
137 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
386 |
395 |
511 |
499 |
460 |
406 |
448 |
543 |
442 |
411 |
413 |
| Debt-free Net Working Capital (DFNWC) |
|
505 |
537 |
706 |
650 |
572 |
507 |
509 |
623 |
621 |
581 |
520 |
| Net Working Capital (NWC) |
|
452 |
419 |
653 |
544 |
491 |
490 |
484 |
594 |
619 |
580 |
520 |
| Net Nonoperating Expense (NNE) |
|
12 |
17 |
41 |
76 |
31 |
48 |
18 |
52 |
74 |
85 |
85 |
| Net Nonoperating Obligations (NNO) |
|
604 |
561 |
2,258 |
2,097 |
1,867 |
1,673 |
1,555 |
1,685 |
1,659 |
1,841 |
1,910 |
| Total Depreciation and Amortization (D&A) |
|
75 |
78 |
87 |
145 |
141 |
139 |
143 |
147 |
160 |
175 |
178 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
18.51% |
18.84% |
22.17% |
16.41% |
15.87% |
14.55% |
13.65% |
14.47% |
12.58% |
11.52% |
11.88% |
| Debt-free Net Working Capital to Revenue |
|
24.23% |
25.63% |
30.60% |
21.37% |
19.74% |
18.15% |
15.54% |
16.60% |
17.69% |
16.27% |
14.97% |
| Net Working Capital to Revenue |
|
21.67% |
20.02% |
28.30% |
17.88% |
16.96% |
17.55% |
14.77% |
15.83% |
17.64% |
16.25% |
14.97% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$1.72 |
$2.48 |
$1.16 |
$3.38 |
$2.57 |
$0.00 |
$3.05 |
$3.37 |
$2.67 |
$2.37 |
$2.78 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
50.27M |
50.14M |
50.37M |
50.59M |
50.92M |
0.00 |
52.89M |
53.58M |
54.33M |
54.93M |
54.60M |
| Adjusted Diluted Earnings per Share |
|
$1.69 |
$2.42 |
$1.13 |
$3.29 |
$2.52 |
$0.00 |
$2.97 |
$3.26 |
$2.59 |
$2.30 |
$2.75 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
51.39M |
51.27M |
51.62M |
51.98M |
51.98M |
0.00 |
54.32M |
55.27M |
55.96M |
56.63M |
55.36M |
| 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 |
|
50.08M |
50.23M |
50.43M |
50.77M |
51.26M |
0.00 |
52.83M |
53.71M |
54.21M |
54.68M |
54.31M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
102 |
139 |
100 |
167 |
161 |
172 |
179 |
233 |
219 |
215 |
237 |
| Normalized NOPAT Margin |
|
4.88% |
6.63% |
4.34% |
5.48% |
5.57% |
6.16% |
5.47% |
6.21% |
6.24% |
6.03% |
6.82% |
| Pre Tax Income Margin |
|
6.64% |
7.80% |
2.63% |
5.15% |
5.97% |
5.68% |
6.62% |
6.72% |
6.67% |
5.12% |
6.20% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
6.53 |
6.90 |
2.30 |
2.31 |
2.56 |
2.69 |
3.66 |
3.67 |
2.71 |
2.34 |
2.58 |
| NOPAT to Interest Expense |
|
3.95 |
5.08 |
2.29 |
2.23 |
1.56 |
1.98 |
2.29 |
2.54 |
1.63 |
1.62 |
1.78 |
| EBIT Less CapEx to Interest Expense |
|
4.40 |
4.74 |
1.06 |
1.72 |
2.06 |
1.64 |
2.46 |
2.26 |
1.86 |
1.30 |
1.55 |
| NOPAT Less CapEx to Interest Expense |
|
1.82 |
2.92 |
1.05 |
1.64 |
1.07 |
0.93 |
1.10 |
1.14 |
0.78 |
0.58 |
0.75 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
29.49% |
22.57% |
49.80% |
18.18% |
24.73% |
27.03% |
21.59% |
21.73% |
29.93% |
36.50% |
33.06% |
| Augmented Payout Ratio |
|
51.64% |
41.62% |
91.77% |
20.91% |
27.04% |
29.80% |
23.25% |
23.92% |
31.70% |
66.84% |
72.98% |