| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
25,767,709.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
25,767,709.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
2.63 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
3.30% |
-20.08% |
4.61% |
9.44% |
9.23% |
23.92% |
-6.75% |
4.76% |
-0.97% |
-371.35% |
-5.67% |
| EBITDA Growth |
|
6.14% |
-17.01% |
31.58% |
24.51% |
6.20% |
23.11% |
-18.30% |
-16.98% |
-25.09% |
-2,608.84% |
-37.43% |
| EBIT Growth |
|
6.38% |
-17.53% |
32.55% |
24.96% |
6.02% |
23.62% |
-18.93% |
-17.54% |
-25.89% |
-2,682.67% |
-38.98% |
| NOPAT Growth |
|
5.20% |
-20.76% |
33.95% |
24.36% |
4.63% |
26.77% |
-19.43% |
-17.38% |
-26.79% |
-2,410.24% |
-39.02% |
| Net Income Growth |
|
5.64% |
-19.26% |
33.95% |
24.36% |
4.63% |
26.77% |
-19.43% |
-17.38% |
-26.79% |
-3,412.76% |
-39.02% |
| EPS Growth |
|
3.21% |
-21.43% |
31.32% |
24.27% |
5.81% |
29.75% |
-16.74% |
-13.67% |
-23.14% |
-48.62% |
-35.93% |
| Operating Cash Flow Growth |
|
185.81% |
-72.30% |
-53.97% |
-83.45% |
-185.42% |
90.15% |
-43.95% |
37.24% |
163.90% |
-108.34% |
109.18% |
| Free Cash Flow Firm Growth |
|
1,444.11% |
133.68% |
151.16% |
-213.14% |
-183.45% |
-322.36% |
-1,312.85% |
-91.84% |
39.34% |
-1,650.80% |
59.09% |
| Invested Capital Growth |
|
-10.21% |
1.10% |
6.93% |
17.00% |
25.45% |
18.83% |
26.48% |
19.23% |
13.20% |
13.77% |
9.60% |
| Revenue Q/Q Growth |
|
3.19% |
-7.05% |
7.62% |
6.03% |
2.99% |
5.46% |
-19.02% |
19.11% |
-2.65% |
-388.96% |
128.15% |
| EBITDA Q/Q Growth |
|
14.14% |
-21.81% |
29.66% |
7.60% |
-2.65% |
-9.37% |
-13.95% |
9.34% |
-12.16% |
-3,135.63% |
102.15% |
| EBIT Q/Q Growth |
|
14.55% |
-22.47% |
30.63% |
7.71% |
-2.82% |
-9.60% |
-14.33% |
9.56% |
-12.66% |
-3,250.45% |
102.02% |
| NOPAT Q/Q Growth |
|
17.81% |
-24.27% |
31.13% |
6.29% |
-0.88% |
-8.24% |
-16.66% |
9.00% |
-12.17% |
-2,995.53% |
102.20% |
| Net Income Q/Q Growth |
|
17.81% |
-24.27% |
31.13% |
6.29% |
-0.88% |
-8.24% |
-16.66% |
9.00% |
-12.17% |
-4,252.05% |
101.53% |
| EPS Q/Q Growth |
|
16.99% |
-24.69% |
31.68% |
7.11% |
-0.39% |
-7.65% |
-15.50% |
11.06% |
-11.31% |
-38.27% |
5.37% |
| Operating Cash Flow Q/Q Growth |
|
-52.14% |
-30.98% |
110.87% |
-76.24% |
-346.96% |
253.65% |
-37.84% |
-41.81% |
14.99% |
-120.06% |
1,658.87% |
| Free Cash Flow Firm Q/Q Growth |
|
200.39% |
-73.42% |
-67.71% |
-538.90% |
-121.56% |
29.17% |
-76.10% |
30.58% |
29.94% |
-1,944.09% |
95.89% |
| Invested Capital Q/Q Growth |
|
3.43% |
5.59% |
-1.79% |
9.08% |
10.90% |
0.02% |
4.54% |
2.83% |
5.29% |
0.53% |
0.71% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
26.92% |
25.13% |
27.07% |
27.87% |
27.07% |
24.63% |
25.90% |
24.65% |
24.53% |
0.00% |
22.00% |
| EBITDA Margin |
|
17.41% |
14.65% |
17.65% |
17.91% |
16.93% |
14.55% |
15.46% |
14.19% |
12.81% |
0.00% |
10.26% |
| Operating Margin |
|
17.01% |
14.19% |
17.22% |
17.49% |
16.51% |
14.15% |
14.97% |
13.77% |
12.35% |
0.00% |
9.68% |
| EBIT Margin |
|
17.01% |
14.19% |
17.22% |
17.49% |
16.51% |
14.15% |
14.97% |
13.77% |
12.35% |
0.00% |
9.68% |
| Profit (Net Income) Margin |
|
13.29% |
10.82% |
13.19% |
13.22% |
12.73% |
11.07% |
11.40% |
10.43% |
9.41% |
0.00% |
7.37% |
| Tax Burden Percent |
|
78.11% |
76.31% |
76.60% |
75.59% |
77.09% |
78.25% |
76.13% |
75.73% |
76.16% |
100.38% |
76.07% |
| Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Effective Tax Rate |
|
21.89% |
23.69% |
23.40% |
24.41% |
22.91% |
21.75% |
23.87% |
24.27% |
23.84% |
0.00% |
23.93% |
| Return on Invested Capital (ROIC) |
|
32.83% |
25.38% |
32.74% |
32.13% |
29.44% |
26.36% |
26.27% |
23.04% |
19.22% |
0.00% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
32.83% |
25.38% |
32.74% |
32.13% |
29.44% |
26.36% |
26.27% |
23.04% |
19.22% |
0.00% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-6.78% |
-6.35% |
-10.42% |
-10.22% |
-8.81% |
-8.07% |
-8.37% |
-6.97% |
-5.17% |
0.00% |
0.00% |
| Return on Equity (ROE) |
|
26.05% |
19.03% |
22.32% |
21.91% |
20.63% |
18.28% |
17.90% |
16.07% |
14.05% |
-133.73% |
-133.12% |
| Cash Return on Invested Capital (CROIC) |
|
39.13% |
25.96% |
23.74% |
15.12% |
6.42% |
12.57% |
4.53% |
7.64% |
9.19% |
-139.03% |
-134.00% |
| Operating Return on Assets (OROA) |
|
19.17% |
14.79% |
17.62% |
17.81% |
16.67% |
14.87% |
15.09% |
13.61% |
11.98% |
0.00% |
0.00% |
| Return on Assets (ROA) |
|
14.97% |
11.29% |
13.50% |
13.46% |
12.85% |
11.64% |
11.49% |
10.31% |
9.13% |
0.00% |
0.00% |
| Return on Common Equity (ROCE) |
|
26.05% |
19.03% |
22.32% |
21.91% |
20.63% |
18.28% |
17.90% |
16.07% |
14.05% |
-133.73% |
-133.12% |
| Return on Equity Simple (ROE_SIMPLE) |
|
20.22% |
0.00% |
18.96% |
19.30% |
18.82% |
0.00% |
17.86% |
16.59% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
139 |
105 |
138 |
147 |
145 |
133 |
111 |
121 |
106 |
-3,083 |
68 |
| NOPAT Margin |
|
13.29% |
10.82% |
13.19% |
13.22% |
12.73% |
11.07% |
11.40% |
10.43% |
9.41% |
0.00% |
7.37% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-156.31% |
0.00% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
3.92% |
- |
- |
- |
4.14% |
3.44% |
3.61% |
3.15% |
-89.56% |
1.96% |
| Cost of Revenue to Revenue |
|
73.08% |
74.87% |
72.93% |
72.13% |
72.93% |
75.37% |
74.10% |
75.35% |
75.47% |
0.00% |
78.00% |
| SG&A Expenses to Revenue |
|
10.47% |
11.78% |
10.51% |
11.04% |
11.15% |
11.02% |
11.46% |
11.26% |
11.91% |
0.00% |
12.66% |
| 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 |
|
9.92% |
10.94% |
9.85% |
10.38% |
10.57% |
10.48% |
10.93% |
10.88% |
12.18% |
0.00% |
12.32% |
| Earnings before Interest and Taxes (EBIT) |
|
178 |
138 |
180 |
194 |
189 |
171 |
146 |
160 |
140 |
-4,405 |
89 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
182 |
142 |
185 |
199 |
193 |
175 |
151 |
165 |
145 |
-4,400 |
94 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.96 |
1.52 |
1.44 |
1.24 |
1.65 |
1.23 |
1.03 |
0.97 |
1.21 |
1.06 |
0.99 |
| Price to Tangible Book Value (P/TBV) |
|
0.97 |
1.53 |
1.45 |
1.24 |
1.66 |
1.24 |
1.04 |
0.98 |
1.22 |
1.06 |
0.99 |
| Price to Revenue (P/Rev) |
|
0.55 |
0.95 |
0.93 |
0.81 |
1.10 |
0.80 |
0.70 |
0.67 |
0.85 |
0.00 |
0.00 |
| Price to Earnings (P/E) |
|
4.76 |
8.24 |
7.59 |
6.41 |
8.77 |
6.42 |
5.77 |
5.87 |
8.07 |
0.00 |
0.00 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
20.99% |
12.13% |
13.18% |
15.61% |
11.40% |
15.59% |
17.34% |
17.03% |
12.39% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.07 |
1.86 |
1.82 |
1.47 |
2.02 |
1.47 |
1.15 |
1.09 |
1.39 |
1.21 |
1.10 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.41 |
0.80 |
0.76 |
0.65 |
0.97 |
0.67 |
0.56 |
0.54 |
0.72 |
0.00 |
0.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
2.69 |
5.16 |
4.62 |
3.85 |
5.77 |
4.01 |
3.45 |
3.52 |
5.07 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
2.77 |
5.31 |
4.74 |
3.95 |
5.92 |
4.11 |
3.54 |
3.62 |
5.24 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
3.57 |
6.93 |
6.18 |
5.16 |
7.75 |
5.35 |
4.61 |
4.71 |
6.83 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
2.52 |
5.84 |
7.42 |
9.83 |
31.86 |
16.78 |
19.22 |
17.33 |
12.89 |
20.58 |
12.39 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
2.59 |
7.22 |
7.92 |
10.50 |
34.99 |
12.67 |
28.45 |
15.55 |
16.04 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.08 |
0.07 |
0.09 |
0.08 |
0.08 |
0.10 |
0.08 |
0.09 |
0.07 |
0.09 |
0.08 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
-0.21 |
-0.25 |
-0.32 |
-0.32 |
-0.30 |
-0.31 |
-0.32 |
-0.30 |
-0.27 |
-0.28 |
-0.27 |
| Leverage Ratio |
|
1.74 |
1.69 |
1.65 |
1.63 |
1.61 |
1.57 |
1.56 |
1.56 |
1.54 |
1.53 |
1.51 |
| Compound Leverage Factor |
|
1.74 |
1.69 |
1.65 |
1.63 |
1.61 |
1.57 |
1.56 |
1.56 |
1.54 |
1.53 |
1.51 |
| Debt to Total Capital |
|
7.64% |
6.18% |
7.83% |
7.52% |
7.64% |
8.87% |
7.05% |
8.22% |
6.86% |
8.04% |
7.54% |
| Short-Term Debt to Total Capital |
|
7.64% |
6.18% |
7.83% |
7.52% |
7.64% |
8.87% |
7.05% |
8.22% |
6.86% |
8.04% |
7.54% |
| Long-Term Debt 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% |
| 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 |
|
92.36% |
93.82% |
92.17% |
92.48% |
92.36% |
91.13% |
92.95% |
91.78% |
93.14% |
91.96% |
92.46% |
| Debt to EBITDA |
|
0.31 |
0.27 |
0.34 |
0.31 |
0.33 |
0.38 |
0.32 |
0.40 |
0.36 |
-0.07 |
-0.07 |
| Net Debt to EBITDA |
|
-0.89 |
-0.98 |
-1.05 |
-0.93 |
-0.76 |
-0.80 |
-0.86 |
-0.86 |
-0.92 |
0.13 |
0.14 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
0.41 |
0.36 |
0.45 |
0.42 |
0.44 |
0.51 |
0.42 |
0.54 |
0.49 |
-0.10 |
-0.09 |
| Net Debt to NOPAT |
|
-1.18 |
-1.31 |
-1.41 |
-1.25 |
-1.02 |
-1.07 |
-1.15 |
-1.16 |
-1.24 |
0.19 |
0.20 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
2.93 |
3.53 |
3.46 |
3.28 |
3.74 |
3.41 |
3.22 |
3.11 |
3.43 |
-0.79 |
2.27 |
| 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 |
|
1.35 |
1.61 |
1.61 |
1.41 |
1.24 |
1.48 |
1.45 |
1.33 |
1.33 |
1.35 |
1.43 |
| Quick Ratio |
|
1.35 |
1.61 |
1.61 |
1.41 |
1.24 |
1.48 |
1.45 |
1.33 |
1.33 |
1.35 |
1.43 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
325 |
86 |
28 |
-123 |
-271 |
-192 |
-339 |
-235 |
-165 |
-3,367 |
-139 |
| Operating Cash Flow to CapEx |
|
3,193.14% |
4,749.22% |
41,946.38% |
500.75% |
-11,714.14% |
5,050.56% |
4,845.93% |
1,447.11% |
3,092.17% |
-204.53% |
88,137.01% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
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 |
0.00 |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.13 |
1.04 |
1.02 |
1.02 |
1.01 |
1.05 |
1.01 |
0.99 |
0.97 |
0.00 |
0.00 |
| 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 |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
120.11 |
111.48 |
115.63 |
116.09 |
120.80 |
129.76 |
132.93 |
127.85 |
132.85 |
0.00 |
0.00 |
| Accounts Payable Turnover |
|
11.80 |
13.92 |
13.90 |
11.25 |
12.31 |
16.40 |
14.39 |
12.58 |
13.06 |
17.91 |
15.27 |
| 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) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
30.93 |
26.23 |
26.26 |
32.45 |
29.64 |
22.26 |
25.36 |
29.02 |
27.94 |
20.38 |
23.90 |
| Cash Conversion Cycle (CCC) |
|
-30.93 |
-26.23 |
-26.26 |
-32.45 |
-29.64 |
-22.26 |
-25.36 |
-29.02 |
-27.94 |
0.00 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
1,638 |
1,730 |
1,699 |
1,853 |
2,055 |
2,055 |
2,149 |
2,209 |
2,326 |
2,338 |
2,355 |
| Invested Capital Turnover |
|
2.47 |
2.34 |
2.48 |
2.43 |
2.31 |
2.38 |
2.31 |
2.21 |
2.04 |
0.00 |
0.00 |
| Increase / (Decrease) in Invested Capital |
|
-186 |
19 |
110 |
269 |
417 |
326 |
450 |
356 |
271 |
283 |
206 |
| Enterprise Value (EV) |
|
1,756 |
3,225 |
3,090 |
2,729 |
4,150 |
3,016 |
2,477 |
2,411 |
3,228 |
2,827 |
2,580 |
| Market Capitalization |
|
2,336 |
3,836 |
3,795 |
3,390 |
4,697 |
3,617 |
3,096 |
3,003 |
3,812 |
3,346 |
3,155 |
| Book Value per Share |
|
$87.26 |
$90.38 |
$94.07 |
$98.77 |
$103.80 |
$108.06 |
$110.88 |
$115.07 |
$119.34 |
$121.08 |
$123.89 |
| Tangible Book Value per Share |
|
$86.67 |
$89.79 |
$93.48 |
$98.18 |
$103.20 |
$107.45 |
$110.27 |
$114.46 |
$118.72 |
$120.46 |
$123.25 |
| Total Capital |
|
2,626 |
2,683 |
2,863 |
2,964 |
3,081 |
3,226 |
3,234 |
3,358 |
3,381 |
3,443 |
3,453 |
| Total Debt |
|
201 |
166 |
224 |
223 |
235 |
286 |
228 |
276 |
232 |
277 |
260 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
-580 |
-611 |
-705 |
-661 |
-548 |
-601 |
-619 |
-592 |
-584 |
-519 |
-576 |
| Capital Expenditures (CapEx) |
|
2.49 |
1.16 |
0.28 |
5.49 |
0.58 |
2.07 |
1.34 |
2.61 |
1.40 |
4.26 |
0.15 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-346 |
-290 |
-317 |
-372 |
-344 |
-268 |
-308 |
-325 |
-320 |
-232 |
-275 |
| Debt-free Net Working Capital (DFNWC) |
|
391 |
443 |
553 |
465 |
376 |
554 |
469 |
476 |
415 |
457 |
492 |
| Net Working Capital (NWC) |
|
190 |
277 |
328 |
243 |
140 |
268 |
241 |
200 |
183 |
180 |
232 |
| Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1,338 |
0.00 |
| Net Nonoperating Obligations (NNO) |
|
-788 |
-787 |
-940 |
-888 |
-790 |
-884 |
-858 |
-873 |
-823 |
-828 |
-837 |
| Total Depreciation and Amortization (D&A) |
|
4.23 |
4.48 |
4.47 |
4.61 |
4.82 |
4.81 |
4.78 |
4.90 |
5.12 |
5.25 |
5.25 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-8.08% |
-7.19% |
-7.78% |
-8.91% |
-8.05% |
-5.95% |
-6.94% |
-7.24% |
-7.14% |
0.00% |
0.00% |
| Debt-free Net Working Capital to Revenue |
|
9.13% |
10.98% |
13.55% |
11.14% |
8.80% |
12.29% |
10.57% |
10.60% |
9.26% |
0.00% |
0.00% |
| Net Working Capital to Revenue |
|
4.44% |
6.87% |
8.05% |
5.81% |
3.29% |
5.94% |
5.43% |
4.45% |
4.08% |
0.00% |
0.00% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$4.98 |
$3.80 |
$4.92 |
$5.26 |
$5.26 |
$4.85 |
$4.07 |
$4.52 |
$4.01 |
$2.47 |
$2.61 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
27.91M |
27.77M |
28.05M |
27.88M |
27.64M |
27.78M |
27.31M |
26.84M |
26.54M |
26.73M |
26.01M |
| Adjusted Diluted Earnings per Share |
|
$4.82 |
$3.63 |
$4.78 |
$5.12 |
$5.10 |
$4.71 |
$3.98 |
$4.42 |
$3.92 |
$2.42 |
$2.55 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
28.84M |
28.72M |
28.89M |
28.67M |
28.53M |
28.60M |
27.94M |
27.41M |
27.19M |
27.34M |
26.56M |
| 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 |
|
27.85M |
27.81M |
27.75M |
27.41M |
27.21M |
27.11M |
26.78M |
26.39M |
26.15M |
25.77M |
25.59M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
139 |
105 |
138 |
147 |
145 |
133 |
111 |
121 |
112 |
-3,055 |
68 |
| Normalized NOPAT Margin |
|
13.29% |
10.82% |
13.19% |
13.22% |
12.73% |
11.07% |
11.40% |
10.43% |
9.92% |
0.00% |
7.37% |
| Pre Tax Income Margin |
|
17.01% |
14.19% |
17.22% |
17.49% |
16.51% |
14.15% |
14.97% |
13.77% |
12.35% |
0.00% |
9.68% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
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 |
0.00 |
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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
8.21% |
14.04% |
18.11% |
23.76% |
28.18% |
31.39% |
37.57% |
39.41% |
42.65% |
-4.95% |
-4.90% |