| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
26,975,173.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
26,975,173.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
1.30 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-1.75% |
4.99% |
5.10% |
6.57% |
7.66% |
4.09% |
-1.17% |
3.08% |
2.31% |
-0.36% |
-3.55% |
| EBITDA Growth |
|
-2.11% |
-1.53% |
11.03% |
3.54% |
0.89% |
3.15% |
-12.91% |
6.99% |
5.75% |
10.80% |
-9.13% |
| EBIT Growth |
|
9.36% |
-4.55% |
14.53% |
2.59% |
-0.88% |
0.51% |
-21.18% |
7.17% |
5.51% |
11.88% |
-17.53% |
| NOPAT Growth |
|
8.72% |
-7.63% |
14.34% |
3.70% |
-1.27% |
5.13% |
-19.62% |
4.66% |
7.05% |
10.85% |
-17.68% |
| Net Income Growth |
|
11.52% |
-5.67% |
13.39% |
5.84% |
0.88% |
3.24% |
-18.78% |
5.83% |
8.45% |
14.50% |
-23.35% |
| EPS Growth |
|
12.68% |
-4.58% |
13.22% |
5.50% |
1.67% |
4.37% |
-16.75% |
9.57% |
12.30% |
17.57% |
-21.34% |
| Operating Cash Flow Growth |
|
13.30% |
13.21% |
14.91% |
22.86% |
-9.79% |
-16.61% |
8.61% |
14.43% |
22.29% |
-13.24% |
11.07% |
| Free Cash Flow Firm Growth |
|
112.85% |
147.70% |
-220.48% |
867.72% |
40.69% |
-154.81% |
91.70% |
-69.73% |
-9.71% |
315.26% |
134.13% |
| Invested Capital Growth |
|
3.77% |
1.73% |
50.99% |
-1.41% |
2.40% |
8.81% |
6.70% |
4.03% |
3.16% |
1.76% |
2.60% |
| Revenue Q/Q Growth |
|
2.08% |
2.01% |
-3.86% |
6.45% |
3.12% |
-1.37% |
-8.72% |
11.03% |
2.35% |
-3.95% |
-11.64% |
| EBITDA Q/Q Growth |
|
8.21% |
-3.27% |
-7.10% |
6.54% |
5.44% |
-1.11% |
-21.61% |
30.89% |
4.21% |
3.62% |
-35.71% |
| EBIT Q/Q Growth |
|
10.81% |
-4.39% |
-9.89% |
7.47% |
7.06% |
-3.05% |
-29.34% |
46.12% |
5.41% |
2.80% |
-47.91% |
| NOPAT Q/Q Growth |
|
9.03% |
-6.46% |
-8.27% |
10.85% |
3.81% |
-0.40% |
-29.87% |
44.34% |
6.17% |
3.14% |
-47.91% |
| Net Income Q/Q Growth |
|
10.39% |
-4.71% |
-13.75% |
16.64% |
5.21% |
-2.48% |
-32.14% |
51.98% |
7.83% |
2.96% |
-54.57% |
| EPS Q/Q Growth |
|
10.09% |
-4.58% |
-13.97% |
16.75% |
6.09% |
-2.05% |
-31.38% |
53.66% |
8.73% |
2.55% |
-54.09% |
| Operating Cash Flow Q/Q Growth |
|
74.81% |
-20.20% |
-5.42% |
-6.84% |
28.35% |
-26.23% |
23.13% |
-1.85% |
37.17% |
-47.66% |
57.63% |
| Free Cash Flow Firm Q/Q Growth |
|
385.00% |
54.17% |
-868.37% |
126.16% |
-47.77% |
-160.07% |
-1.14% |
195.39% |
55.80% |
43.21% |
-83.96% |
| Invested Capital Q/Q Growth |
|
-3.64% |
-0.82% |
2.76% |
-0.18% |
0.08% |
5.38% |
1.34% |
-2.67% |
-0.75% |
3.96% |
2.17% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
34.27% |
34.09% |
33.84% |
34.08% |
33.76% |
33.56% |
32.67% |
34.18% |
33.95% |
34.98% |
32.14% |
| EBITDA Margin |
|
19.04% |
18.05% |
17.43% |
17.45% |
17.84% |
17.89% |
15.36% |
18.11% |
18.44% |
19.89% |
14.47% |
| Operating Margin |
|
14.48% |
13.54% |
12.69% |
12.85% |
13.32% |
13.13% |
10.19% |
13.28% |
13.72% |
14.56% |
8.72% |
| EBIT Margin |
|
14.51% |
13.60% |
12.74% |
12.87% |
13.36% |
13.13% |
10.16% |
13.38% |
13.78% |
14.74% |
8.69% |
| Profit (Net Income) Margin |
|
9.62% |
8.99% |
8.07% |
8.84% |
9.02% |
8.92% |
6.63% |
9.08% |
9.56% |
10.25% |
5.27% |
| Tax Burden Percent |
|
73.28% |
71.84% |
73.17% |
75.20% |
73.06% |
74.83% |
74.06% |
73.88% |
74.18% |
75.10% |
73.89% |
| Interest Burden Percent |
|
90.54% |
92.04% |
86.52% |
91.36% |
92.42% |
90.76% |
88.07% |
91.84% |
93.56% |
92.56% |
82.06% |
| Effective Tax Rate |
|
26.72% |
28.16% |
26.83% |
24.80% |
26.94% |
25.17% |
25.94% |
26.12% |
25.82% |
24.90% |
26.11% |
| Return on Invested Capital (ROIC) |
|
25.55% |
23.69% |
26.40% |
23.09% |
24.12% |
24.05% |
18.01% |
23.95% |
25.07% |
25.70% |
14.77% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
24.39% |
22.74% |
24.28% |
22.03% |
23.05% |
22.72% |
16.88% |
22.90% |
24.13% |
24.78% |
13.52% |
| Return on Net Nonoperating Assets (RNNOA) |
|
26.80% |
21.86% |
16.26% |
20.26% |
17.22% |
16.98% |
14.10% |
18.20% |
17.63% |
19.47% |
12.65% |
| Return on Equity (ROE) |
|
52.36% |
45.54% |
42.66% |
43.36% |
41.34% |
41.03% |
32.11% |
42.15% |
42.71% |
45.17% |
27.42% |
| Cash Return on Invested Capital (CROIC) |
|
20.51% |
21.94% |
-12.51% |
24.89% |
21.44% |
15.14% |
15.53% |
18.66% |
20.01% |
20.99% |
19.07% |
| Operating Return on Assets (OROA) |
|
21.61% |
20.10% |
22.60% |
19.04% |
19.48% |
19.11% |
14.90% |
19.55% |
19.87% |
21.22% |
12.11% |
| Return on Assets (ROA) |
|
14.34% |
13.29% |
14.31% |
13.08% |
13.15% |
12.98% |
9.72% |
13.26% |
13.79% |
14.75% |
7.34% |
| Return on Common Equity (ROCE) |
|
52.36% |
45.54% |
42.66% |
43.36% |
41.34% |
41.03% |
32.11% |
42.15% |
42.71% |
45.17% |
27.42% |
| Return on Equity Simple (ROE_SIMPLE) |
|
39.41% |
0.00% |
36.85% |
37.05% |
35.52% |
0.00% |
37.24% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
75 |
70 |
64 |
71 |
74 |
74 |
52 |
75 |
79 |
82 |
43 |
| NOPAT Margin |
|
10.61% |
9.73% |
9.28% |
9.67% |
9.73% |
9.83% |
7.55% |
9.81% |
10.18% |
10.93% |
6.44% |
| Net Nonoperating Expense Percent (NNEP) |
|
1.17% |
0.95% |
2.12% |
1.06% |
1.08% |
1.32% |
1.13% |
1.05% |
0.95% |
0.92% |
1.25% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
4.56% |
- |
- |
- |
4.66% |
3.30% |
4.84% |
5.08% |
5.12% |
2.40% |
| Cost of Revenue to Revenue |
|
65.73% |
65.91% |
66.16% |
65.92% |
66.24% |
66.44% |
67.33% |
65.82% |
66.05% |
65.02% |
67.86% |
| SG&A Expenses to Revenue |
|
18.23% |
19.05% |
19.61% |
19.14% |
19.06% |
18.99% |
21.00% |
19.57% |
18.93% |
18.98% |
21.83% |
| 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 |
|
19.79% |
20.55% |
21.16% |
21.23% |
20.44% |
20.43% |
22.47% |
20.90% |
20.23% |
20.43% |
23.42% |
| Earnings before Interest and Taxes (EBIT) |
|
103 |
98 |
88 |
95 |
102 |
99 |
70 |
102 |
107 |
110 |
57 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
135 |
130 |
121 |
129 |
136 |
134 |
105 |
138 |
144 |
149 |
96 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
5.57 |
7.65 |
10.80 |
8.54 |
9.71 |
6.99 |
7.20 |
7.49 |
9.93 |
9.91 |
10.72 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
1,830.91 |
401.02 |
258.88 |
152.82 |
2,241.74 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
|
1.28 |
1.85 |
2.61 |
2.05 |
2.39 |
1.68 |
1.62 |
1.68 |
2.27 |
2.37 |
2.43 |
| Price to Earnings (P/E) |
|
12.57 |
21.65 |
28.85 |
23.16 |
29.33 |
19.12 |
20.05 |
21.00 |
26.82 |
27.87 |
28.90 |
| Dividend Yield |
|
1.06% |
0.73% |
1.00% |
1.27% |
1.07% |
1.51% |
1.82% |
1.74% |
1.28% |
1.23% |
1.24% |
| Earnings Yield |
|
7.96% |
4.62% |
3.47% |
4.32% |
3.41% |
5.23% |
4.99% |
4.76% |
3.73% |
3.59% |
3.46% |
| Enterprise Value to Invested Capital (EV/IC) |
|
3.48 |
4.87 |
6.60 |
5.35 |
6.25 |
4.37 |
4.23 |
4.49 |
5.94 |
5.96 |
5.98 |
| Enterprise Value to Revenue (EV/Rev) |
|
1.47 |
2.02 |
2.79 |
2.22 |
2.55 |
1.86 |
1.83 |
1.88 |
2.45 |
2.56 |
2.64 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
8.07 |
11.27 |
15.40 |
12.36 |
14.41 |
10.55 |
10.65 |
10.82 |
14.00 |
14.20 |
14.82 |
| Enterprise Value to EBIT (EV/EBIT) |
|
10.76 |
15.15 |
20.59 |
16.56 |
19.40 |
14.29 |
14.72 |
14.94 |
19.33 |
19.55 |
20.68 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
14.62 |
20.77 |
28.22 |
22.63 |
26.55 |
19.34 |
19.83 |
20.26 |
26.10 |
26.46 |
28.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
12.23 |
16.48 |
22.35 |
17.36 |
20.92 |
16.11 |
15.46 |
15.47 |
19.11 |
20.47 |
20.41 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
17.26 |
22.39 |
0.00 |
21.34 |
29.49 |
30.11 |
28.11 |
24.55 |
30.16 |
28.67 |
31.77 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
1.39 |
1.29 |
1.34 |
1.29 |
1.23 |
1.24 |
1.37 |
1.32 |
1.30 |
1.25 |
1.66 |
| Long-Term Debt to Equity |
|
1.34 |
1.25 |
1.25 |
1.24 |
1.18 |
1.19 |
1.27 |
1.27 |
1.25 |
1.20 |
1.55 |
| Financial Leverage |
|
1.10 |
0.96 |
0.67 |
0.92 |
0.75 |
0.75 |
0.83 |
0.80 |
0.73 |
0.79 |
0.94 |
| Leverage Ratio |
|
3.39 |
3.23 |
2.68 |
3.10 |
2.97 |
2.94 |
2.99 |
3.00 |
2.96 |
2.92 |
3.18 |
| Compound Leverage Factor |
|
3.07 |
2.97 |
2.32 |
2.83 |
2.74 |
2.67 |
2.63 |
2.75 |
2.77 |
2.70 |
2.61 |
| Debt to Total Capital |
|
58.13% |
56.41% |
57.27% |
56.29% |
55.08% |
55.36% |
57.85% |
56.87% |
56.48% |
55.53% |
62.43% |
| Short-Term Debt to Total Capital |
|
2.12% |
2.09% |
3.77% |
2.03% |
1.98% |
2.05% |
4.29% |
2.16% |
2.23% |
2.29% |
4.15% |
| Long-Term Debt to Total Capital |
|
56.01% |
54.31% |
53.49% |
54.26% |
53.10% |
53.31% |
53.56% |
54.71% |
54.25% |
53.24% |
58.28% |
| 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 |
|
41.87% |
43.59% |
42.73% |
43.71% |
44.92% |
44.64% |
42.15% |
43.13% |
43.52% |
44.47% |
37.57% |
| Debt to EBITDA |
|
1.75 |
1.74 |
1.79 |
1.72 |
1.70 |
1.68 |
1.80 |
1.71 |
1.69 |
1.66 |
2.11 |
| Net Debt to EBITDA |
|
1.07 |
0.97 |
1.00 |
0.98 |
0.92 |
1.05 |
1.21 |
1.11 |
1.05 |
1.06 |
1.21 |
| Long-Term Debt to EBITDA |
|
1.68 |
1.68 |
1.67 |
1.65 |
1.64 |
1.62 |
1.67 |
1.64 |
1.63 |
1.59 |
1.97 |
| Debt to NOPAT |
|
3.16 |
3.21 |
3.27 |
3.14 |
3.14 |
3.09 |
3.35 |
3.20 |
3.15 |
3.09 |
3.99 |
| Net Debt to NOPAT |
|
1.93 |
1.78 |
1.84 |
1.79 |
1.69 |
1.93 |
2.25 |
2.08 |
1.96 |
1.97 |
2.28 |
| Long-Term Debt to NOPAT |
|
3.05 |
3.09 |
3.06 |
3.03 |
3.03 |
2.97 |
3.10 |
3.08 |
3.03 |
2.96 |
3.72 |
| Altman Z-Score |
|
4.12 |
4.84 |
5.80 |
5.14 |
5.62 |
4.76 |
4.70 |
4.86 |
5.62 |
5.83 |
5.23 |
| 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 |
|
3.08 |
3.09 |
3.18 |
3.08 |
2.99 |
2.94 |
2.89 |
2.85 |
2.78 |
3.03 |
3.35 |
| Quick Ratio |
|
2.36 |
2.34 |
2.43 |
2.33 |
2.28 |
2.12 |
2.08 |
2.11 |
2.10 |
2.23 |
2.57 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
33 |
51 |
-337 |
88 |
46 |
-28 |
-28 |
27 |
42 |
60 |
9.56 |
| Operating Cash Flow to CapEx |
|
624.44% |
636.17% |
401.90% |
401.02% |
431.49% |
349.53% |
465.15% |
610.81% |
670.27% |
438.51% |
635.40% |
| Free Cash Flow to Firm to Interest Expense |
|
3.38 |
6.48 |
-28.36 |
10.76 |
5.99 |
-3.04 |
-3.37 |
3.22 |
6.03 |
7.27 |
0.93 |
| Operating Cash Flow to Interest Expense |
|
11.59 |
11.50 |
7.13 |
9.63 |
13.17 |
8.22 |
11.10 |
10.89 |
17.97 |
7.91 |
9.93 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
9.73 |
9.69 |
5.35 |
7.23 |
10.12 |
5.87 |
8.71 |
9.11 |
15.29 |
6.11 |
8.37 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.49 |
1.48 |
1.77 |
1.48 |
1.46 |
1.46 |
1.47 |
1.46 |
1.44 |
1.44 |
1.39 |
| Accounts Receivable Turnover |
|
6.51 |
6.77 |
6.83 |
6.68 |
6.63 |
6.86 |
6.94 |
6.66 |
6.61 |
6.77 |
6.97 |
| Inventory Turnover |
|
10.78 |
10.89 |
10.89 |
11.12 |
11.25 |
10.89 |
10.55 |
10.68 |
10.67 |
9.87 |
9.64 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
18.85 |
0.00 |
0.00 |
0.00 |
16.59 |
16.04 |
| Accounts Payable Turnover |
|
12.29 |
12.01 |
12.74 |
12.75 |
12.29 |
12.76 |
13.04 |
12.77 |
12.85 |
14.77 |
14.59 |
| Days Sales Outstanding (DSO) |
|
56.04 |
53.89 |
53.41 |
54.68 |
55.04 |
53.19 |
52.57 |
54.78 |
55.20 |
53.94 |
52.39 |
| Days Inventory Outstanding (DIO) |
|
33.87 |
33.52 |
33.53 |
32.84 |
32.45 |
33.50 |
34.59 |
34.16 |
34.21 |
36.99 |
37.85 |
| Days Payable Outstanding (DPO) |
|
29.69 |
30.40 |
28.65 |
28.63 |
29.69 |
28.61 |
28.00 |
28.59 |
28.41 |
24.71 |
25.03 |
| Cash Conversion Cycle (CCC) |
|
60.22 |
57.01 |
58.29 |
58.89 |
57.79 |
58.08 |
59.16 |
60.35 |
60.99 |
66.22 |
65.21 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
1,161 |
1,151 |
1,190 |
1,188 |
1,189 |
1,253 |
1,269 |
1,235 |
1,226 |
1,275 |
1,302 |
| Invested Capital Turnover |
|
2.41 |
2.43 |
2.84 |
2.39 |
2.48 |
2.45 |
2.39 |
2.44 |
2.46 |
2.35 |
2.29 |
| Increase / (Decrease) in Invested Capital |
|
42 |
20 |
402 |
-17 |
28 |
101 |
80 |
48 |
38 |
22 |
33 |
| Enterprise Value (EV) |
|
4,034 |
5,607 |
7,849 |
6,353 |
7,425 |
5,479 |
5,368 |
5,551 |
7,288 |
7,601 |
7,787 |
| Market Capitalization |
|
3,501 |
5,127 |
7,339 |
5,851 |
6,953 |
4,932 |
4,759 |
4,980 |
6,740 |
7,036 |
7,152 |
| Book Value per Share |
|
$22.11 |
$23.59 |
$24.11 |
$24.09 |
$25.37 |
$25.06 |
$23.81 |
$24.06 |
$24.83 |
$26.17 |
$24.75 |
| Tangible Book Value per Share |
|
($1.35) |
$0.10 |
$0.65 |
$0.79 |
$1.61 |
$0.08 |
($1.50) |
($1.16) |
($0.95) |
($0.07) |
($2.22) |
| Total Capital |
|
1,500 |
1,538 |
1,590 |
1,568 |
1,595 |
1,580 |
1,568 |
1,541 |
1,559 |
1,597 |
1,777 |
| Total Debt |
|
872 |
867 |
910 |
883 |
878 |
875 |
907 |
876 |
881 |
887 |
1,109 |
| Total Long-Term Debt |
|
840 |
835 |
850 |
851 |
847 |
842 |
840 |
843 |
846 |
850 |
1,035 |
| Net Debt |
|
532 |
481 |
510 |
502 |
472 |
547 |
608 |
571 |
548 |
565 |
635 |
| Capital Expenditures (CapEx) |
|
18 |
14 |
21 |
20 |
24 |
21 |
20 |
15 |
19 |
15 |
16 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
367 |
369 |
400 |
386 |
373 |
401 |
419 |
389 |
365 |
413 |
420 |
| Debt-free Net Working Capital (DFNWC) |
|
707 |
756 |
800 |
767 |
780 |
728 |
717 |
694 |
698 |
735 |
894 |
| Net Working Capital (NWC) |
|
675 |
724 |
740 |
735 |
748 |
696 |
650 |
661 |
663 |
698 |
820 |
| Net Nonoperating Expense (NNE) |
|
6.96 |
5.32 |
8.41 |
6.09 |
5.41 |
6.81 |
6.30 |
5.61 |
4.82 |
5.11 |
7.76 |
| Net Nonoperating Obligations (NNO) |
|
532 |
481 |
510 |
502 |
472 |
547 |
608 |
571 |
548 |
565 |
635 |
| Total Depreciation and Amortization (D&A) |
|
32 |
32 |
33 |
34 |
34 |
36 |
36 |
36 |
36 |
39 |
38 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
13.38% |
13.29% |
14.21% |
13.52% |
12.82% |
13.62% |
14.27% |
13.16% |
12.26% |
13.91% |
14.24% |
| Debt-free Net Working Capital to Revenue |
|
25.76% |
27.20% |
28.43% |
26.83% |
26.77% |
24.76% |
24.45% |
23.48% |
23.47% |
24.74% |
30.34% |
| Net Working Capital to Revenue |
|
24.60% |
26.04% |
26.30% |
25.71% |
25.69% |
23.66% |
22.16% |
22.36% |
22.30% |
23.51% |
27.84% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$2.41 |
$2.29 |
$1.98 |
$2.32 |
$2.45 |
$2.41 |
$1.65 |
$2.53 |
$2.75 |
$2.83 |
$1.30 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
28.20M |
28.16M |
28.17M |
28.17M |
27.99M |
28.03M |
27.52M |
27.32M |
27.07M |
27.20M |
26.80M |
| Adjusted Diluted Earnings per Share |
|
$2.40 |
$2.29 |
$1.97 |
$2.30 |
$2.44 |
$2.39 |
$1.64 |
$2.52 |
$2.74 |
$2.81 |
$1.29 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
28.32M |
28.31M |
28.39M |
28.32M |
28.12M |
28.19M |
27.70M |
27.40M |
27.17M |
27.33M |
26.97M |
| 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 |
|
28.41M |
28.37M |
28.45M |
28.23M |
28.14M |
27.76M |
27.62M |
27.33M |
27.13M |
26.98M |
26.94M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
75 |
70 |
64 |
75 |
74 |
74 |
52 |
75 |
79 |
82 |
43 |
| Normalized NOPAT Margin |
|
10.61% |
9.73% |
9.28% |
10.16% |
9.73% |
9.83% |
7.55% |
9.81% |
10.18% |
10.93% |
6.44% |
| Pre Tax Income Margin |
|
13.14% |
12.52% |
11.03% |
11.75% |
12.35% |
11.92% |
8.95% |
12.28% |
12.89% |
13.65% |
7.13% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
10.57 |
12.56 |
7.42 |
11.57 |
13.19 |
10.82 |
8.39 |
12.25 |
15.54 |
13.44 |
5.57 |
| NOPAT to Interest Expense |
|
7.73 |
8.99 |
5.40 |
8.69 |
9.61 |
8.10 |
6.23 |
8.99 |
11.48 |
9.96 |
4.13 |
| EBIT Less CapEx to Interest Expense |
|
8.71 |
10.76 |
5.65 |
9.17 |
10.14 |
8.47 |
6.00 |
10.47 |
12.86 |
11.63 |
4.01 |
| NOPAT Less CapEx to Interest Expense |
|
5.87 |
7.18 |
3.63 |
6.29 |
6.56 |
5.75 |
3.84 |
7.21 |
8.80 |
8.16 |
2.57 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
27.08% |
27.82% |
34.76% |
34.38% |
34.50% |
33.87% |
36.04% |
35.97% |
35.08% |
34.06% |
36.34% |
| Augmented Payout Ratio |
|
37.88% |
33.11% |
37.36% |
55.73% |
63.93% |
93.61% |
112.19% |
112.57% |
122.25% |
102.52% |
104.20% |