| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
53,161,602.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
53,161,602.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
3.42 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
4.53% |
10.35% |
8.85% |
6.34% |
4.86% |
-0.85% |
-2.42% |
2.19% |
4.15% |
11.87% |
11.10% |
| EBITDA Growth |
|
27.95% |
23.09% |
0.75% |
9.28% |
11.95% |
20.30% |
-0.71% |
6.63% |
4.97% |
19.18% |
17.13% |
| EBIT Growth |
|
33.46% |
29.42% |
-9.07% |
6.01% |
9.31% |
17.72% |
5.03% |
8.06% |
5.73% |
20.01% |
14.79% |
| NOPAT Growth |
|
29.85% |
36.60% |
-12.88% |
5.70% |
14.05% |
12.84% |
9.87% |
11.35% |
10.44% |
21.36% |
13.85% |
| Net Income Growth |
|
43.47% |
47.60% |
-18.70% |
3.36% |
9.41% |
15.82% |
14.69% |
12.05% |
12.69% |
15.90% |
11.25% |
| EPS Growth |
|
43.97% |
63.73% |
-18.99% |
3.14% |
9.46% |
15.51% |
15.38% |
13.72% |
14.11% |
17.00% |
12.54% |
| Operating Cash Flow Growth |
|
-11.70% |
42.53% |
-18.91% |
5.23% |
17.07% |
25.15% |
-59.44% |
8.76% |
25.24% |
3.49% |
131.55% |
| Free Cash Flow Firm Growth |
|
-100.61% |
-1,129.65% |
-21,072.00% |
-1,052.96% |
-16,567.65% |
127.18% |
108.36% |
99.28% |
99.21% |
-683.52% |
-1,196.53% |
| Invested Capital Growth |
|
6.49% |
36.22% |
34.26% |
31.16% |
30.72% |
-1.43% |
2.23% |
5.85% |
6.04% |
22.82% |
22.42% |
| Revenue Q/Q Growth |
|
0.72% |
-2.18% |
3.96% |
3.82% |
-0.68% |
-7.51% |
2.32% |
8.72% |
1.22% |
-0.65% |
1.61% |
| EBITDA Q/Q Growth |
|
-2.97% |
-16.53% |
8.99% |
23.80% |
-0.60% |
-10.30% |
-10.04% |
34.88% |
-1.08% |
-4.68% |
-10.66% |
| EBIT Q/Q Growth |
|
-3.60% |
-19.54% |
1.37% |
34.83% |
-0.60% |
-13.35% |
-9.56% |
41.08% |
-1.52% |
-9.12% |
-12.44% |
| NOPAT Q/Q Growth |
|
-3.76% |
-11.85% |
-8.88% |
36.75% |
3.84% |
-12.79% |
-11.28% |
40.94% |
4.14% |
-11.02% |
-15.87% |
| Net Income Q/Q Growth |
|
-2.98% |
-17.72% |
-11.30% |
44.33% |
2.70% |
-12.90% |
-11.17% |
43.57% |
4.56% |
-14.80% |
-16.32% |
| EPS Q/Q Growth |
|
-3.14% |
-14.59% |
-13.61% |
44.32% |
2.79% |
-9.88% |
-13.70% |
44.76% |
4.61% |
-14.88% |
-16.01% |
| Operating Cash Flow Q/Q Growth |
|
-14.84% |
78.18% |
-73.31% |
159.87% |
-5.26% |
90.48% |
-91.35% |
596.79% |
9.09% |
57.40% |
-80.65% |
| Free Cash Flow Firm Q/Q Growth |
|
93.16% |
-19,696.87% |
0.66% |
14.30% |
1.11% |
132.28% |
-69.43% |
-107.37% |
-7.20% |
-11,934.46% |
-6.38% |
| Invested Capital Q/Q Growth |
|
1.36% |
26.65% |
2.18% |
-0.02% |
1.03% |
-4.50% |
5.98% |
3.53% |
1.20% |
13.82% |
2.66% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
35.43% |
33.90% |
32.00% |
35.02% |
34.46% |
33.77% |
33.05% |
37.20% |
36.23% |
34.60% |
33.32% |
| EBITDA Margin |
|
22.56% |
19.25% |
20.18% |
24.07% |
24.09% |
23.36% |
20.54% |
25.48% |
24.90% |
23.89% |
21.01% |
| Operating Margin |
|
20.08% |
16.76% |
16.33% |
20.74% |
21.06% |
19.34% |
17.51% |
22.66% |
22.00% |
20.29% |
17.39% |
| EBIT Margin |
|
19.83% |
16.31% |
15.90% |
20.65% |
20.67% |
19.37% |
17.12% |
22.21% |
21.61% |
19.77% |
17.04% |
| Profit (Net Income) Margin |
|
14.68% |
12.35% |
10.66% |
14.82% |
15.32% |
14.43% |
12.53% |
16.54% |
17.09% |
14.65% |
12.07% |
| Tax Burden Percent |
|
76.23% |
79.33% |
74.03% |
76.80% |
79.07% |
78.83% |
77.76% |
77.89% |
82.51% |
80.14% |
77.41% |
| Interest Burden Percent |
|
97.14% |
95.44% |
90.52% |
93.40% |
93.73% |
94.50% |
94.10% |
95.60% |
95.81% |
92.48% |
91.49% |
| Effective Tax Rate |
|
23.77% |
17.71% |
25.97% |
23.20% |
20.93% |
18.84% |
22.24% |
22.11% |
17.49% |
19.86% |
22.59% |
| Return on Invested Capital (ROIC) |
|
23.39% |
19.06% |
16.59% |
21.98% |
22.99% |
19.84% |
16.44% |
21.05% |
21.65% |
18.75% |
15.49% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
22.43% |
17.51% |
15.03% |
20.63% |
21.24% |
18.60% |
15.46% |
19.91% |
20.42% |
17.08% |
14.24% |
| Return on Net Nonoperating Assets (RNNOA) |
|
7.88% |
8.38% |
7.12% |
8.61% |
7.78% |
8.24% |
7.59% |
8.69% |
7.72% |
6.74% |
6.80% |
| Return on Equity (ROE) |
|
31.28% |
27.44% |
23.71% |
30.59% |
30.77% |
28.08% |
24.03% |
29.75% |
29.37% |
25.49% |
22.30% |
| Cash Return on Invested Capital (CROIC) |
|
15.83% |
-9.86% |
-9.63% |
-7.22% |
-6.39% |
20.55% |
16.50% |
13.26% |
13.42% |
-1.48% |
-1.19% |
| Operating Return on Assets (OROA) |
|
18.73% |
14.23% |
14.14% |
18.40% |
18.36% |
16.04% |
13.90% |
17.83% |
17.00% |
15.33% |
13.32% |
| Return on Assets (ROA) |
|
13.87% |
10.77% |
9.47% |
13.20% |
13.60% |
11.95% |
10.17% |
13.27% |
13.44% |
11.36% |
9.43% |
| Return on Common Equity (ROCE) |
|
31.14% |
27.33% |
12.81% |
30.46% |
30.64% |
27.96% |
23.94% |
29.63% |
29.26% |
25.41% |
22.23% |
| Return on Equity Simple (ROE_SIMPLE) |
|
25.78% |
0.00% |
24.76% |
24.00% |
23.37% |
0.00% |
24.52% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
211 |
186 |
169 |
231 |
240 |
209 |
186 |
262 |
273 |
243 |
204 |
| NOPAT Margin |
|
15.31% |
13.79% |
12.09% |
15.93% |
16.65% |
15.70% |
13.61% |
17.65% |
18.16% |
16.26% |
13.46% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.96% |
1.55% |
1.56% |
1.36% |
1.75% |
1.24% |
0.97% |
1.15% |
1.23% |
1.68% |
1.26% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
3.69% |
- |
- |
- |
4.32% |
3.62% |
4.90% |
4.79% |
3.93% |
3.21% |
| Cost of Revenue to Revenue |
|
64.57% |
66.10% |
68.00% |
64.98% |
65.54% |
66.23% |
66.95% |
62.80% |
63.77% |
65.40% |
66.68% |
| SG&A Expenses to Revenue |
|
15.34% |
17.13% |
15.67% |
14.29% |
13.40% |
14.43% |
15.54% |
14.54% |
14.22% |
14.31% |
15.92% |
| 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 |
|
15.34% |
17.13% |
15.67% |
14.29% |
13.40% |
14.43% |
15.54% |
14.54% |
14.22% |
14.31% |
15.92% |
| Earnings before Interest and Taxes (EBIT) |
|
273 |
220 |
223 |
300 |
298 |
258 |
234 |
330 |
325 |
295 |
258 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
310 |
259 |
282 |
350 |
348 |
312 |
280 |
378 |
374 |
357 |
319 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
6.05 |
6.06 |
7.57 |
6.43 |
7.15 |
6.88 |
5.45 |
6.25 |
6.21 |
6.13 |
6.92 |
| Price to Tangible Book Value (P/TBV) |
|
166.30 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
701.43 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
|
3.16 |
3.24 |
4.04 |
3.52 |
4.08 |
3.99 |
3.17 |
3.87 |
4.02 |
4.04 |
4.35 |
| Price to Earnings (P/E) |
|
23.91 |
23.12 |
30.84 |
27.02 |
30.84 |
29.12 |
22.37 |
26.56 |
26.90 |
26.61 |
28.80 |
| Dividend Yield |
|
1.45% |
1.41% |
1.13% |
1.31% |
1.14% |
1.19% |
1.54% |
1.27% |
1.23% |
1.21% |
1.12% |
| Earnings Yield |
|
4.18% |
4.33% |
3.24% |
3.70% |
3.24% |
3.43% |
4.47% |
3.77% |
3.72% |
3.76% |
3.47% |
| Enterprise Value to Invested Capital (EV/IC) |
|
4.91 |
4.27 |
5.20 |
4.62 |
5.27 |
5.35 |
4.09 |
4.78 |
4.91 |
4.54 |
4.89 |
| Enterprise Value to Revenue (EV/Rev) |
|
3.31 |
3.56 |
4.34 |
3.80 |
4.33 |
4.20 |
3.43 |
4.12 |
4.24 |
4.34 |
4.68 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
15.50 |
16.37 |
20.34 |
17.60 |
19.71 |
18.30 |
14.88 |
17.64 |
18.11 |
18.24 |
19.54 |
| Enterprise Value to EBIT (EV/EBIT) |
|
17.92 |
18.77 |
23.89 |
20.84 |
23.47 |
21.90 |
17.59 |
20.77 |
21.28 |
21.42 |
23.06 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
22.89 |
23.67 |
30.39 |
26.54 |
29.52 |
27.78 |
22.13 |
25.92 |
26.20 |
26.30 |
28.39 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
22.35 |
21.74 |
27.74 |
24.28 |
26.99 |
23.84 |
20.49 |
24.19 |
23.74 |
24.61 |
26.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
31.97 |
0.00 |
0.00 |
0.00 |
0.00 |
25.83 |
25.08 |
37.02 |
37.64 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.52 |
0.74 |
0.72 |
0.65 |
0.60 |
0.48 |
0.57 |
0.53 |
0.54 |
0.60 |
0.68 |
| Long-Term Debt to Equity |
|
0.52 |
0.70 |
0.64 |
0.62 |
0.51 |
0.44 |
0.32 |
0.30 |
0.28 |
0.53 |
0.54 |
| Financial Leverage |
|
0.35 |
0.48 |
0.47 |
0.42 |
0.37 |
0.44 |
0.49 |
0.44 |
0.38 |
0.39 |
0.48 |
| Leverage Ratio |
|
2.19 |
2.34 |
2.27 |
2.20 |
2.12 |
2.20 |
2.22 |
2.14 |
2.09 |
2.07 |
2.18 |
| Compound Leverage Factor |
|
2.12 |
2.23 |
2.06 |
2.05 |
1.99 |
2.08 |
2.09 |
2.04 |
2.00 |
1.92 |
1.99 |
| Debt to Total Capital |
|
34.41% |
42.56% |
41.82% |
39.51% |
37.43% |
32.33% |
36.24% |
34.55% |
35.09% |
37.61% |
40.51% |
| Short-Term Debt to Total Capital |
|
0.08% |
2.33% |
4.34% |
2.18% |
5.64% |
2.59% |
15.90% |
15.02% |
16.72% |
4.68% |
8.44% |
| Long-Term Debt to Total Capital |
|
34.33% |
40.22% |
37.48% |
37.34% |
31.79% |
29.74% |
20.34% |
19.54% |
18.36% |
32.93% |
32.07% |
| 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 |
|
0.27% |
0.24% |
0.25% |
0.27% |
0.27% |
0.30% |
0.21% |
0.21% |
0.21% |
0.16% |
0.17% |
| Common Equity to Total Capital |
|
65.32% |
57.20% |
57.93% |
60.22% |
62.30% |
67.38% |
63.55% |
65.24% |
64.71% |
62.23% |
59.33% |
| Debt to EBITDA |
|
1.29 |
1.83 |
1.81 |
1.67 |
1.56 |
1.21 |
1.44 |
1.41 |
1.50 |
1.67 |
1.79 |
| Net Debt to EBITDA |
|
0.71 |
1.47 |
1.40 |
1.26 |
1.13 |
0.88 |
1.10 |
1.03 |
0.91 |
1.24 |
1.36 |
| Long-Term Debt to EBITDA |
|
1.28 |
1.73 |
1.62 |
1.58 |
1.32 |
1.12 |
0.81 |
0.80 |
0.79 |
1.47 |
1.42 |
| Debt to NOPAT |
|
1.90 |
2.65 |
2.70 |
2.51 |
2.34 |
1.84 |
2.15 |
2.07 |
2.17 |
2.41 |
2.60 |
| Net Debt to NOPAT |
|
1.04 |
2.12 |
2.09 |
1.90 |
1.69 |
1.34 |
1.63 |
1.51 |
1.32 |
1.79 |
1.98 |
| Long-Term Debt to NOPAT |
|
1.90 |
2.50 |
2.42 |
2.37 |
1.98 |
1.70 |
1.20 |
1.17 |
1.14 |
2.11 |
2.06 |
| Altman Z-Score |
|
4.62 |
4.27 |
4.46 |
4.23 |
4.84 |
5.85 |
3.90 |
4.62 |
4.59 |
4.93 |
4.33 |
| Noncontrolling Interest Sharing Ratio |
|
0.45% |
0.42% |
46.00% |
0.42% |
0.42% |
0.43% |
0.38% |
0.38% |
0.37% |
0.34% |
0.30% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
2.16 |
1.64 |
1.66 |
1.81 |
1.66 |
1.64 |
1.17 |
1.30 |
1.36 |
1.72 |
1.58 |
| Quick Ratio |
|
1.35 |
0.86 |
0.94 |
1.03 |
0.96 |
0.86 |
0.65 |
0.68 |
0.77 |
0.90 |
0.84 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-5.09 |
-1,007 |
-1,000 |
-857 |
-848 |
274 |
84 |
-6.17 |
-6.61 |
-795 |
-846 |
| Operating Cash Flow to CapEx |
|
555.59% |
558.16% |
228.78% |
706.78% |
594.24% |
635.88% |
143.85% |
653.13% |
932.13% |
762.35% |
213.30% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
-47.41 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
4.37 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
2.46 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.94 |
0.87 |
0.89 |
0.89 |
0.89 |
0.83 |
0.81 |
0.80 |
0.79 |
0.78 |
0.78 |
| Accounts Receivable Turnover |
|
6.35 |
7.04 |
6.68 |
6.54 |
6.45 |
7.30 |
6.33 |
6.28 |
6.30 |
7.25 |
6.39 |
| Inventory Turnover |
|
4.51 |
4.43 |
4.44 |
4.45 |
4.55 |
4.45 |
4.36 |
3.90 |
3.89 |
3.61 |
3.89 |
| Fixed Asset Turnover |
|
9.99 |
9.10 |
9.14 |
9.05 |
8.92 |
8.16 |
8.01 |
7.92 |
7.80 |
7.46 |
7.60 |
| Accounts Payable Turnover |
|
6.13 |
6.37 |
6.29 |
6.44 |
6.77 |
6.74 |
6.44 |
6.59 |
6.83 |
6.80 |
6.72 |
| Days Sales Outstanding (DSO) |
|
57.51 |
51.87 |
54.68 |
55.81 |
56.55 |
49.98 |
57.66 |
58.16 |
57.92 |
50.36 |
57.11 |
| Days Inventory Outstanding (DIO) |
|
80.84 |
82.41 |
82.25 |
82.01 |
80.16 |
82.06 |
83.71 |
93.52 |
93.85 |
101.10 |
93.78 |
| Days Payable Outstanding (DPO) |
|
59.52 |
57.26 |
58.00 |
56.71 |
53.92 |
54.16 |
56.64 |
55.35 |
53.44 |
53.69 |
54.30 |
| Cash Conversion Cycle (CCC) |
|
78.83 |
77.02 |
78.93 |
81.11 |
82.79 |
77.88 |
84.73 |
96.33 |
98.33 |
97.77 |
96.58 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
3,541 |
4,485 |
4,583 |
4,582 |
4,629 |
4,421 |
4,685 |
4,850 |
4,909 |
5,587 |
5,736 |
| Invested Capital Turnover |
|
1.53 |
1.38 |
1.37 |
1.38 |
1.38 |
1.26 |
1.21 |
1.19 |
1.19 |
1.15 |
1.15 |
| Increase / (Decrease) in Invested Capital |
|
216 |
1,193 |
1,170 |
1,089 |
1,088 |
-64 |
102 |
268 |
279 |
1,038 |
1,050 |
| Enterprise Value (EV) |
|
17,382 |
19,149 |
23,839 |
21,151 |
24,408 |
23,635 |
19,183 |
23,161 |
24,094 |
25,341 |
28,055 |
| Market Capitalization |
|
16,580 |
17,420 |
22,186 |
19,621 |
22,994 |
22,482 |
17,759 |
21,798 |
22,867 |
23,602 |
26,089 |
| Book Value per Share |
|
$51.07 |
$53.65 |
$54.58 |
$56.86 |
$59.89 |
$60.90 |
$60.77 |
$65.35 |
$69.28 |
$72.40 |
$70.89 |
| Tangible Book Value per Share |
|
$1.86 |
($15.90) |
($14.29) |
($11.12) |
($7.77) |
($5.82) |
($7.05) |
($2.63) |
$0.61 |
($11.43) |
($12.36) |
| Total Capital |
|
4,194 |
5,030 |
5,059 |
5,070 |
5,160 |
4,851 |
5,132 |
5,346 |
5,689 |
6,183 |
6,352 |
| Total Debt |
|
1,443 |
2,141 |
2,115 |
2,003 |
1,932 |
1,568 |
1,860 |
1,847 |
1,996 |
2,325 |
2,573 |
| Total Long-Term Debt |
|
1,440 |
2,023 |
1,896 |
1,893 |
1,640 |
1,443 |
1,044 |
1,044 |
1,045 |
2,036 |
2,037 |
| Net Debt |
|
791 |
1,716 |
1,640 |
1,516 |
1,400 |
1,138 |
1,413 |
1,352 |
1,216 |
1,729 |
1,956 |
| Capital Expenditures (CapEx) |
|
35 |
62 |
40 |
34 |
38 |
68 |
26 |
40 |
31 |
59 |
41 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
660 |
613 |
703 |
720 |
768 |
596 |
779 |
971 |
1,006 |
877 |
1,047 |
| Debt-free Net Working Capital (DFNWC) |
|
1,250 |
961 |
1,104 |
1,127 |
1,214 |
941 |
1,140 |
1,371 |
1,687 |
1,374 |
1,563 |
| Net Working Capital (NWC) |
|
1,247 |
844 |
884 |
1,016 |
922 |
815 |
324 |
568 |
736 |
1,085 |
1,027 |
| Net Nonoperating Expense (NNE) |
|
8.61 |
19 |
20 |
16 |
19 |
17 |
15 |
16 |
16 |
24 |
21 |
| Net Nonoperating Obligations (NNO) |
|
791 |
1,596 |
1,640 |
1,516 |
1,400 |
1,138 |
1,413 |
1,352 |
1,216 |
1,729 |
1,956 |
| Total Depreciation and Amortization (D&A) |
|
38 |
40 |
60 |
50 |
49 |
53 |
47 |
49 |
49 |
62 |
60 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
12.57% |
11.40% |
12.82% |
12.92% |
13.62% |
10.58% |
13.93% |
17.26% |
17.70% |
15.00% |
17.45% |
| Debt-free Net Working Capital to Revenue |
|
23.83% |
17.89% |
20.11% |
20.22% |
21.52% |
16.71% |
20.37% |
24.36% |
29.67% |
23.52% |
26.07% |
| Net Working Capital to Revenue |
|
23.77% |
15.70% |
16.11% |
18.23% |
16.35% |
14.48% |
5.78% |
10.10% |
12.94% |
18.57% |
17.13% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$3.72 |
$3.18 |
$2.75 |
$3.97 |
$4.08 |
$3.66 |
$3.16 |
$4.58 |
$4.80 |
$4.09 |
$3.42 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
53.62M |
53.63M |
53.69M |
53.68M |
53.67M |
53.67M |
53.37M |
53.14M |
53.14M |
53.16M |
52.84M |
| Adjusted Diluted Earnings per Share |
|
$3.70 |
$3.16 |
$2.73 |
$3.94 |
$4.05 |
$3.65 |
$3.15 |
$4.56 |
$4.77 |
$4.06 |
$3.41 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
53.62M |
53.63M |
53.69M |
53.68M |
53.67M |
53.67M |
53.37M |
53.14M |
53.14M |
53.16M |
52.84M |
| 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 |
|
53.62M |
53.63M |
53.69M |
53.68M |
53.67M |
53.67M |
53.37M |
53.14M |
53.14M |
53.16M |
52.84M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
211 |
186 |
169 |
231 |
240 |
209 |
186 |
262 |
273 |
243 |
204 |
| Normalized NOPAT Margin |
|
15.31% |
13.79% |
12.09% |
15.93% |
16.65% |
15.70% |
13.61% |
17.65% |
18.16% |
16.26% |
13.46% |
| Pre Tax Income Margin |
|
19.26% |
15.57% |
14.40% |
19.29% |
19.37% |
18.30% |
16.11% |
21.24% |
20.71% |
18.28% |
15.59% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
10.55 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
8.02 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
8.64 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
6.11 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
34.00% |
32.31% |
34.60% |
35.00% |
34.85% |
34.37% |
34.08% |
33.56% |
32.97% |
32.13% |
32.00% |
| Augmented Payout Ratio |
|
42.78% |
36.26% |
37.35% |
39.10% |
38.84% |
39.51% |
53.46% |
63.21% |
60.46% |
57.36% |
61.38% |