| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
11,925,199.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
11,925,199.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
10.92 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
13.01% |
10.11% |
8.24% |
3.03% |
10.97% |
23.79% |
23.15% |
21.44% |
10.75% |
0.61% |
-1.78% |
| EBITDA Growth |
|
-6.08% |
-16.85% |
2.25% |
-7.94% |
-9.08% |
4.57% |
-1.12% |
4.85% |
-46.13% |
-24.02% |
3.89% |
| EBIT Growth |
|
-6.99% |
-18.96% |
1.84% |
-10.58% |
-12.52% |
0.73% |
-3.66% |
4.98% |
-53.23% |
-28.17% |
3.59% |
| NOPAT Growth |
|
-9.19% |
-21.02% |
-0.37% |
-10.28% |
-12.72% |
2.64% |
-3.60% |
6.01% |
-76.87% |
-36.00% |
3.57% |
| Net Income Growth |
|
-16.25% |
-30.70% |
-6.63% |
-18.94% |
-28.43% |
-12.96% |
-13.39% |
1.66% |
-88.92% |
-53.96% |
1.64% |
| EPS Growth |
|
-6.65% |
-27.02% |
-2.70% |
-15.53% |
-25.41% |
-9.95% |
-10.46% |
6.39% |
-88.49% |
-47.55% |
12.20% |
| Operating Cash Flow Growth |
|
-11.37% |
-485.33% |
77.06% |
-229.81% |
58.89% |
205.09% |
-37.50% |
302.74% |
-36.45% |
-39.23% |
-41.78% |
| Free Cash Flow Firm Growth |
|
50.01% |
-13.66% |
-356.63% |
22.89% |
-135.23% |
-81.06% |
-205.96% |
46.40% |
85.38% |
-179.57% |
186.72% |
| Invested Capital Growth |
|
21.32% |
18.38% |
22.86% |
25.68% |
36.45% |
26.27% |
49.54% |
12.25% |
4.09% |
9.14% |
-24.40% |
| Revenue Q/Q Growth |
|
3.22% |
-4.78% |
-0.21% |
5.05% |
11.18% |
6.22% |
-0.73% |
3.60% |
1.39% |
-3.51% |
-3.10% |
| EBITDA Q/Q Growth |
|
-2.08% |
-24.61% |
23.59% |
0.90% |
-3.30% |
-13.28% |
16.87% |
6.99% |
-50.32% |
22.32% |
59.79% |
| EBIT Q/Q Growth |
|
-2.23% |
-26.98% |
26.35% |
-0.86% |
-4.36% |
-15.92% |
20.85% |
8.03% |
-57.39% |
29.13% |
74.28% |
| NOPAT Q/Q Growth |
|
-3.79% |
-25.17% |
27.06% |
-1.93% |
-6.40% |
-12.00% |
19.34% |
7.85% |
-79.58% |
143.46% |
93.14% |
| Net Income Q/Q Growth |
|
-3.87% |
-33.62% |
35.94% |
-6.56% |
-15.12% |
-19.27% |
35.27% |
9.68% |
-90.75% |
235.38% |
198.62% |
| EPS Q/Q Growth |
|
-3.24% |
-31.85% |
36.02% |
-5.83% |
-14.55% |
-17.72% |
35.24% |
11.89% |
-90.76% |
275.00% |
189.33% |
| Operating Cash Flow Q/Q Growth |
|
60.56% |
-231.79% |
225.51% |
-148.88% |
296.54% |
-12.83% |
-25.35% |
58.54% |
-38.39% |
-16.65% |
-28.48% |
| Free Cash Flow Firm Q/Q Growth |
|
50.94% |
2.82% |
2.91% |
-66.59% |
-49.66% |
25.20% |
-64.07% |
70.81% |
59.17% |
-50.33% |
584.08% |
| Invested Capital Q/Q Growth |
|
0.66% |
5.23% |
-15.18% |
39.89% |
9.28% |
-2.62% |
0.45% |
5.00% |
1.34% |
-24.31% |
-6.14% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
16.71% |
16.31% |
16.61% |
16.32% |
16.33% |
15.85% |
16.20% |
16.41% |
15.90% |
15.67% |
16.24% |
| EBITDA Margin |
|
6.11% |
4.83% |
5.99% |
5.75% |
5.00% |
4.08% |
4.81% |
4.97% |
2.43% |
3.08% |
5.09% |
| Operating Margin |
|
5.56% |
4.35% |
5.43% |
5.13% |
4.44% |
3.49% |
4.25% |
4.44% |
1.86% |
2.50% |
4.49% |
| EBIT Margin |
|
5.60% |
4.29% |
5.44% |
5.13% |
4.41% |
3.49% |
4.25% |
4.44% |
1.86% |
2.49% |
4.49% |
| Profit (Net Income) Margin |
|
3.48% |
2.43% |
3.31% |
2.94% |
2.25% |
1.71% |
2.33% |
2.46% |
0.22% |
0.78% |
2.41% |
| Tax Burden Percent |
|
74.33% |
74.83% |
76.51% |
75.52% |
73.50% |
77.24% |
76.48% |
76.40% |
35.91% |
69.98% |
76.36% |
| Interest Burden Percent |
|
83.68% |
75.57% |
79.51% |
75.93% |
69.24% |
63.26% |
71.52% |
72.69% |
33.58% |
44.76% |
70.28% |
| Effective Tax Rate |
|
25.58% |
25.17% |
23.69% |
24.70% |
26.63% |
22.84% |
23.70% |
23.93% |
63.54% |
31.30% |
23.81% |
| Return on Invested Capital (ROIC) |
|
13.47% |
10.18% |
15.84% |
10.76% |
8.83% |
7.68% |
10.38% |
9.51% |
1.87% |
6.39% |
11.14% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
12.42% |
9.05% |
14.15% |
9.65% |
7.57% |
6.36% |
9.00% |
8.43% |
1.36% |
4.75% |
9.77% |
| Return on Net Nonoperating Assets (RNNOA) |
|
15.20% |
11.98% |
12.14% |
13.98% |
11.27% |
9.41% |
11.46% |
13.46% |
2.34% |
5.24% |
13.33% |
| Return on Equity (ROE) |
|
28.67% |
22.16% |
27.98% |
24.74% |
20.10% |
17.09% |
21.83% |
22.98% |
4.21% |
11.63% |
24.47% |
| Cash Return on Invested Capital (CROIC) |
|
-4.97% |
-4.07% |
-5.23% |
-12.04% |
-21.01% |
-13.42% |
-29.34% |
-2.68% |
3.08% |
-0.03% |
35.55% |
| Operating Return on Assets (OROA) |
|
14.29% |
10.59% |
12.84% |
11.57% |
9.57% |
7.92% |
9.70% |
10.22% |
4.13% |
5.58% |
10.11% |
| Return on Assets (ROA) |
|
8.89% |
5.99% |
7.81% |
6.64% |
4.87% |
3.87% |
5.30% |
5.67% |
0.50% |
1.75% |
5.43% |
| Return on Common Equity (ROCE) |
|
28.67% |
22.17% |
27.98% |
24.74% |
20.10% |
17.09% |
21.83% |
22.98% |
4.21% |
11.63% |
24.47% |
| Return on Equity Simple (ROE_SIMPLE) |
|
24.88% |
0.00% |
21.32% |
19.50% |
17.21% |
0.00% |
15.98% |
15.33% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
195 |
146 |
185 |
182 |
170 |
150 |
178 |
192 |
39 |
96 |
185 |
| NOPAT Margin |
|
4.14% |
3.25% |
4.14% |
3.87% |
3.25% |
2.70% |
3.24% |
3.37% |
0.68% |
1.72% |
3.42% |
| Net Nonoperating Expense Percent (NNEP) |
|
1.04% |
1.13% |
1.69% |
1.11% |
1.26% |
1.31% |
1.37% |
1.08% |
0.51% |
1.64% |
1.37% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
2.30% |
- |
- |
- |
1.89% |
2.24% |
2.32% |
0.47% |
1.47% |
3.09% |
| Cost of Revenue to Revenue |
|
83.29% |
83.69% |
83.39% |
83.68% |
83.67% |
84.15% |
83.80% |
83.59% |
84.10% |
84.33% |
83.76% |
| SG&A Expenses to Revenue |
|
10.56% |
10.88% |
10.65% |
10.59% |
11.33% |
11.08% |
11.21% |
11.33% |
11.33% |
11.24% |
11.11% |
| 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 |
|
11.15% |
11.96% |
11.18% |
11.19% |
11.90% |
12.24% |
11.95% |
11.97% |
14.04% |
13.17% |
11.73% |
| Earnings before Interest and Taxes (EBIT) |
|
264 |
192 |
243 |
241 |
231 |
194 |
234 |
253 |
108 |
139 |
243 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
287 |
217 |
268 |
270 |
261 |
227 |
265 |
283 |
141 |
172 |
275 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.44 |
1.57 |
1.45 |
1.40 |
1.73 |
1.89 |
1.69 |
1.80 |
1.85 |
1.78 |
1.39 |
| Price to Tangible Book Value (P/TBV) |
|
19.17 |
13.03 |
0.00 |
51.38 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
|
0.21 |
0.23 |
0.22 |
0.22 |
0.27 |
0.28 |
0.24 |
0.26 |
0.25 |
0.22 |
0.18 |
| Price to Earnings (P/E) |
|
5.77 |
6.96 |
6.82 |
7.20 |
10.02 |
11.27 |
10.58 |
11.75 |
15.04 |
15.28 |
12.05 |
| Dividend Yield |
|
0.65% |
0.59% |
0.62% |
0.62% |
0.49% |
0.45% |
0.50% |
0.44% |
0.45% |
0.51% |
0.62% |
| Earnings Yield |
|
17.32% |
14.36% |
14.66% |
13.89% |
9.98% |
8.87% |
9.46% |
8.51% |
6.65% |
6.55% |
8.30% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.20 |
1.26 |
1.25 |
1.16 |
1.28 |
1.35 |
1.27 |
1.30 |
1.32 |
1.37 |
1.19 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.40 |
0.44 |
0.36 |
0.46 |
0.54 |
0.53 |
0.47 |
0.49 |
0.49 |
0.38 |
0.31 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
6.40 |
7.36 |
6.16 |
8.17 |
10.08 |
10.25 |
9.73 |
10.39 |
12.03 |
10.03 |
8.09 |
| Enterprise Value to EBIT (EV/EBIT) |
|
7.00 |
8.09 |
6.78 |
9.05 |
11.29 |
11.57 |
11.06 |
11.80 |
13.96 |
11.76 |
9.48 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
9.20 |
10.70 |
9.02 |
12.04 |
14.99 |
15.32 |
14.65 |
15.58 |
18.98 |
16.35 |
13.18 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
15.87 |
40.99 |
21.83 |
105.04 |
59.72 |
17.93 |
20.26 |
12.41 |
14.16 |
12.43 |
11.21 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
43.64 |
0.00 |
2.87 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
1.29 |
1.37 |
0.93 |
1.59 |
1.73 |
1.66 |
1.66 |
1.65 |
1.76 |
1.33 |
1.11 |
| Long-Term Debt to Equity |
|
0.78 |
0.74 |
0.87 |
0.80 |
0.91 |
0.92 |
0.89 |
0.97 |
1.06 |
1.23 |
1.00 |
| Financial Leverage |
|
1.22 |
1.32 |
0.86 |
1.45 |
1.49 |
1.48 |
1.27 |
1.60 |
1.72 |
1.10 |
1.36 |
| Leverage Ratio |
|
2.84 |
2.95 |
3.01 |
3.02 |
3.12 |
3.12 |
3.19 |
3.18 |
3.38 |
3.50 |
3.42 |
| Compound Leverage Factor |
|
2.37 |
2.23 |
2.39 |
2.29 |
2.16 |
1.97 |
2.28 |
2.31 |
1.13 |
1.57 |
2.40 |
| Debt to Total Capital |
|
56.27% |
57.81% |
48.13% |
61.35% |
63.42% |
62.40% |
62.39% |
62.20% |
63.80% |
57.02% |
52.52% |
| Short-Term Debt to Total Capital |
|
22.07% |
26.42% |
2.94% |
30.62% |
30.30% |
27.78% |
28.94% |
25.36% |
25.27% |
3.99% |
4.84% |
| Long-Term Debt to Total Capital |
|
34.20% |
31.39% |
45.20% |
30.73% |
33.12% |
34.62% |
33.45% |
36.84% |
38.53% |
53.02% |
47.68% |
| 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 |
|
43.73% |
42.19% |
51.87% |
38.65% |
36.58% |
37.60% |
37.61% |
37.80% |
36.20% |
42.98% |
47.48% |
| Debt to EBITDA |
|
3.05 |
3.46 |
2.42 |
4.37 |
5.08 |
4.81 |
4.85 |
4.98 |
5.88 |
4.30 |
3.61 |
| Net Debt to EBITDA |
|
3.00 |
3.41 |
2.38 |
4.31 |
5.02 |
4.78 |
4.79 |
4.93 |
5.85 |
4.26 |
3.56 |
| Long-Term Debt to EBITDA |
|
1.85 |
1.88 |
2.27 |
2.19 |
2.65 |
2.67 |
2.60 |
2.95 |
3.55 |
4.00 |
3.27 |
| Debt to NOPAT |
|
4.38 |
5.03 |
3.54 |
6.44 |
7.56 |
7.19 |
7.31 |
7.48 |
9.27 |
7.01 |
5.88 |
| Net Debt to NOPAT |
|
4.31 |
4.95 |
3.48 |
6.34 |
7.47 |
7.14 |
7.20 |
7.40 |
9.22 |
6.94 |
5.80 |
| Long-Term Debt to NOPAT |
|
2.66 |
2.73 |
3.32 |
3.22 |
3.95 |
3.99 |
3.92 |
4.43 |
5.60 |
6.51 |
5.34 |
| Altman Z-Score |
|
3.63 |
3.58 |
3.30 |
3.20 |
2.97 |
3.19 |
3.24 |
3.32 |
3.28 |
3.25 |
3.25 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.01% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.09 |
1.11 |
1.04 |
1.02 |
1.00 |
1.03 |
1.00 |
1.05 |
1.06 |
1.08 |
0.95 |
| Quick Ratio |
|
0.13 |
0.12 |
0.11 |
0.10 |
0.10 |
0.10 |
0.11 |
0.11 |
0.10 |
0.10 |
0.11 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-839 |
-816 |
-792 |
-1,319 |
-1,974 |
-1,477 |
-2,423 |
-707 |
-289 |
-434 |
2,101 |
| Operating Cash Flow to CapEx |
|
0.00% |
-2,497.53% |
0.00% |
0.00% |
755.11% |
261.50% |
738.14% |
956.65% |
246.03% |
943.07% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
-19.52 |
-17.31 |
-15.90 |
-22.70 |
-27.84 |
-20.80 |
-36.32 |
-10.23 |
-4.03 |
-5.64 |
29.14 |
| Operating Cash Flow to Interest Expense |
|
3.57 |
-4.30 |
5.10 |
-2.14 |
3.44 |
2.99 |
2.38 |
3.64 |
2.16 |
1.68 |
1.28 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
4.09 |
-4.47 |
6.34 |
-1.51 |
2.98 |
1.85 |
2.06 |
3.26 |
1.28 |
1.50 |
3.81 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
2.55 |
2.47 |
2.36 |
2.26 |
2.17 |
2.27 |
2.28 |
2.30 |
2.21 |
2.24 |
2.25 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Inventory Turnover |
|
9.94 |
8.95 |
8.34 |
7.52 |
7.05 |
7.26 |
7.54 |
7.34 |
6.90 |
7.05 |
7.14 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Accounts Payable Turnover |
|
28.87 |
30.09 |
27.64 |
29.48 |
24.84 |
26.98 |
26.71 |
30.10 |
25.66 |
25.77 |
26.06 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Inventory Outstanding (DIO) |
|
36.72 |
40.79 |
43.78 |
48.52 |
51.76 |
50.29 |
48.38 |
49.70 |
52.93 |
51.80 |
51.14 |
| Days Payable Outstanding (DPO) |
|
12.64 |
12.13 |
13.21 |
12.38 |
14.70 |
13.53 |
13.67 |
12.13 |
14.23 |
14.17 |
14.01 |
| Cash Conversion Cycle (CCC) |
|
24.07 |
28.66 |
30.57 |
36.14 |
37.07 |
36.77 |
34.71 |
37.57 |
38.71 |
37.63 |
37.13 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
5,882 |
6,190 |
5,250 |
7,345 |
8,026 |
7,816 |
7,851 |
8,244 |
8,354 |
6,324 |
5,935 |
| Invested Capital Turnover |
|
3.25 |
3.13 |
3.83 |
2.78 |
2.71 |
2.85 |
3.20 |
2.82 |
2.75 |
3.73 |
3.26 |
| Increase / (Decrease) in Invested Capital |
|
1,034 |
961 |
977 |
1,501 |
2,144 |
1,626 |
2,601 |
900 |
328 |
530 |
-1,916 |
| Enterprise Value (EV) |
|
7,060 |
7,795 |
6,564 |
8,509 |
10,237 |
10,514 |
9,952 |
10,757 |
11,012 |
8,635 |
7,042 |
| Market Capitalization |
|
3,752 |
4,188 |
4,033 |
4,023 |
5,135 |
5,613 |
5,059 |
5,649 |
5,661 |
4,968 |
3,943 |
| Book Value per Share |
|
$185.85 |
$193.49 |
$208.01 |
$211.80 |
$222.02 |
$223.31 |
$225.94 |
$242.44 |
$235.94 |
$220.81 |
$238.11 |
| Tangible Book Value per Share |
|
$13.93 |
$23.25 |
($1.18) |
$5.79 |
($2.23) |
($2.40) |
($2.49) |
($11.50) |
($15.48) |
($27.69) |
($17.16) |
| Total Capital |
|
5,972 |
6,339 |
5,345 |
7,416 |
8,137 |
7,910 |
7,956 |
8,297 |
8,435 |
6,489 |
5,981 |
| Total Debt |
|
3,361 |
3,664 |
2,573 |
4,550 |
5,161 |
4,935 |
4,963 |
5,161 |
5,381 |
3,700 |
3,141 |
| Total Long-Term Debt |
|
2,043 |
1,989 |
2,416 |
2,279 |
2,695 |
2,738 |
2,661 |
3,057 |
3,250 |
3,441 |
2,852 |
| Net Debt |
|
3,308 |
3,607 |
2,531 |
4,485 |
5,102 |
4,901 |
4,893 |
5,108 |
5,351 |
3,667 |
3,099 |
| Capital Expenditures (CapEx) |
|
-22 |
8.10 |
-62 |
-36 |
32 |
81 |
22 |
26 |
63 |
14 |
-183 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
1,466 |
1,903 |
228 |
2,279 |
2,409 |
2,263 |
2,237 |
2,206 |
2,316 |
486 |
54 |
| Debt-free Net Working Capital (DFNWC) |
|
1,519 |
1,960 |
270 |
2,344 |
2,467 |
2,298 |
2,307 |
2,259 |
2,346 |
519 |
96 |
| Net Working Capital (NWC) |
|
201 |
286 |
113 |
73 |
1.80 |
101 |
4.90 |
154 |
215 |
260 |
-194 |
| Net Nonoperating Expense (NNE) |
|
31 |
37 |
37 |
43 |
53 |
55 |
50 |
52 |
26 |
52 |
55 |
| Net Nonoperating Obligations (NNO) |
|
3,271 |
3,515 |
2,478 |
4,478 |
5,050 |
4,842 |
4,859 |
5,108 |
5,301 |
3,534 |
3,096 |
| Total Depreciation and Amortization (D&A) |
|
24 |
24 |
25 |
29 |
31 |
33 |
31 |
30 |
33 |
33 |
32 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
8.39% |
10.65% |
1.25% |
12.42% |
12.77% |
11.35% |
10.67% |
10.04% |
10.27% |
2.15% |
0.24% |
| Debt-free Net Working Capital to Revenue |
|
8.70% |
10.97% |
1.48% |
12.77% |
13.08% |
11.53% |
11.00% |
10.28% |
10.41% |
2.30% |
0.43% |
| Net Working Capital to Revenue |
|
1.15% |
1.60% |
0.62% |
0.40% |
0.01% |
0.50% |
0.02% |
0.70% |
0.95% |
1.15% |
-0.86% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$11.70 |
$7.97 |
$10.84 |
$10.22 |
$8.74 |
$7.16 |
$9.69 |
$10.84 |
$1.00 |
$3.76 |
$10.87 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
13.66M |
13.68M |
13.33M |
13.23M |
13.14M |
13.19M |
13.06M |
12.81M |
12.77M |
12.71M |
11.86M |
| Adjusted Diluted Earnings per Share |
|
$11.65 |
$7.94 |
$10.80 |
$10.17 |
$8.69 |
$7.15 |
$9.67 |
$10.82 |
$1.00 |
$3.75 |
$10.85 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
13.72M |
13.73M |
13.39M |
13.29M |
13.22M |
13.25M |
13.08M |
12.84M |
12.79M |
12.74M |
11.88M |
| 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 |
|
13.82M |
13.69M |
13.53M |
13.40M |
13.32M |
13.24M |
12.93M |
12.94M |
12.63M |
11.93M |
11.90M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
198 |
165 |
185 |
182 |
170 |
175 |
187 |
199 |
163 |
148 |
187 |
| Normalized NOPAT Margin |
|
4.21% |
3.67% |
4.14% |
3.87% |
3.25% |
3.16% |
3.40% |
3.48% |
2.82% |
2.65% |
3.45% |
| Pre Tax Income Margin |
|
4.69% |
3.25% |
4.32% |
3.90% |
3.06% |
2.21% |
3.04% |
3.22% |
0.63% |
1.12% |
3.15% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
6.13 |
4.08 |
4.88 |
4.15 |
3.25 |
2.73 |
3.51 |
3.66 |
1.50 |
1.81 |
3.36 |
| NOPAT to Interest Expense |
|
4.53 |
3.09 |
3.72 |
3.12 |
2.40 |
2.11 |
2.68 |
2.79 |
0.55 |
1.24 |
2.56 |
| EBIT Less CapEx to Interest Expense |
|
6.65 |
3.91 |
6.13 |
4.77 |
2.80 |
1.58 |
3.19 |
3.28 |
0.62 |
1.63 |
5.90 |
| NOPAT Less CapEx to Interest Expense |
|
5.05 |
2.92 |
4.96 |
3.75 |
1.94 |
0.96 |
2.35 |
2.40 |
-0.33 |
1.07 |
5.09 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
3.79% |
4.19% |
4.26% |
4.51% |
4.92% |
5.06% |
5.31% |
5.33% |
6.83% |
7.87% |
7.82% |
| Augmented Payout Ratio |
|
48.75% |
32.91% |
36.73% |
41.48% |
38.48% |
37.50% |
53.52% |
53.00% |
81.72% |
178.47% |
161.93% |