| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
55,803,307.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
55,803,307.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.76 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
1.29% |
-0.39% |
-2.73% |
-7.12% |
-8.03% |
-2.67% |
-4.66% |
-0.84% |
2.72% |
4.01% |
2.92% |
| EBITDA Growth |
|
-6.53% |
-15.50% |
-20.57% |
-0.93% |
-37.55% |
-24.15% |
-24.65% |
-15.22% |
1.32% |
10.73% |
7.30% |
| EBIT Growth |
|
-16.38% |
-15.83% |
-22.43% |
-22.03% |
-31.18% |
-31.27% |
-33.57% |
-20.87% |
-1.15% |
9.53% |
6.53% |
| NOPAT Growth |
|
-18.23% |
-11.98% |
-17.75% |
-21.63% |
-27.83% |
-29.12% |
-32.90% |
-21.58% |
-3.47% |
5.90% |
3.48% |
| Net Income Growth |
|
-16.21% |
-14.88% |
-22.38% |
-25.04% |
-38.30% |
-33.90% |
-36.41% |
-20.26% |
4.04% |
11.85% |
7.69% |
| EPS Growth |
|
-15.68% |
-15.86% |
-21.99% |
-24.85% |
-36.54% |
-31.97% |
-36.36% |
-19.69% |
3.03% |
12.05% |
8.57% |
| Operating Cash Flow Growth |
|
19.50% |
6.77% |
-76.87% |
-4.72% |
-19.05% |
25.50% |
-30.83% |
-32.33% |
-25.18% |
-71.13% |
73.32% |
| Free Cash Flow Firm Growth |
|
415.59% |
285.12% |
-60.77% |
-64.26% |
-73.57% |
-62.51% |
67.41% |
40.81% |
44.38% |
-74.62% |
-49.09% |
| Invested Capital Growth |
|
-10.24% |
-11.21% |
-0.03% |
-0.73% |
-0.86% |
-3.39% |
-3.69% |
-3.67% |
-2.90% |
1.49% |
-0.62% |
| Revenue Q/Q Growth |
|
-1.80% |
-7.87% |
-1.95% |
4.70% |
-2.76% |
-2.50% |
-3.96% |
8.91% |
0.72% |
-1.28% |
-4.96% |
| EBITDA Q/Q Growth |
|
-0.88% |
-16.34% |
-7.67% |
35.89% |
-37.51% |
1.62% |
-8.29% |
28.16% |
1.07% |
-6.80% |
-11.13% |
| EBIT Q/Q Growth |
|
-8.29% |
-19.63% |
-10.00% |
17.53% |
-19.04% |
-19.73% |
-13.01% |
39.98% |
1.13% |
-11.06% |
-15.39% |
| NOPAT Q/Q Growth |
|
-12.46% |
-13.81% |
-8.67% |
13.73% |
-19.38% |
-15.35% |
-13.54% |
32.91% |
-0.78% |
-7.13% |
-15.51% |
| Net Income Q/Q Growth |
|
-8.09% |
-20.94% |
-10.94% |
15.83% |
-24.34% |
-15.31% |
-14.33% |
45.25% |
-1.28% |
-8.95% |
-17.51% |
| EPS Q/Q Growth |
|
-7.69% |
-21.79% |
-9.84% |
15.45% |
-22.05% |
-16.16% |
-15.66% |
45.71% |
0.00% |
-8.82% |
-18.28% |
| Operating Cash Flow Q/Q Growth |
|
-12.04% |
-38.74% |
-2.99% |
82.27% |
-25.26% |
-5.03% |
-46.53% |
78.33% |
-17.37% |
-63.35% |
220.96% |
| Free Cash Flow Firm Q/Q Growth |
|
16.43% |
4.09% |
-77.77% |
32.71% |
-13.93% |
47.67% |
-0.75% |
11.62% |
-11.75% |
-74.04% |
99.08% |
| Invested Capital Q/Q Growth |
|
-0.61% |
0.74% |
1.19% |
-2.02% |
-0.74% |
-1.83% |
0.88% |
-2.01% |
0.06% |
2.61% |
-1.21% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
40.52% |
41.21% |
41.55% |
40.89% |
41.02% |
40.73% |
40.96% |
40.96% |
40.38% |
40.66% |
41.14% |
| EBITDA Margin |
|
13.47% |
12.23% |
11.52% |
14.24% |
9.15% |
9.53% |
9.10% |
10.71% |
10.75% |
10.15% |
9.49% |
| Operating Margin |
|
11.40% |
10.65% |
9.75% |
10.90% |
9.54% |
7.78% |
6.98% |
8.52% |
8.62% |
7.89% |
7.06% |
| EBIT Margin |
|
11.60% |
10.12% |
9.29% |
10.42% |
8.68% |
7.14% |
6.47% |
8.32% |
8.35% |
7.52% |
6.70% |
| Profit (Net Income) Margin |
|
8.44% |
7.25% |
6.58% |
7.28% |
5.67% |
4.92% |
4.39% |
5.86% |
5.74% |
5.29% |
4.59% |
| Tax Burden Percent |
|
75.56% |
75.70% |
77.00% |
74.80% |
70.86% |
75.40% |
75.70% |
75.70% |
73.72% |
75.70% |
75.26% |
| Interest Burden Percent |
|
96.37% |
94.62% |
92.05% |
93.39% |
92.13% |
91.36% |
89.61% |
92.99% |
93.21% |
92.92% |
91.12% |
| Effective Tax Rate |
|
24.44% |
24.30% |
23.00% |
25.20% |
29.14% |
24.60% |
24.30% |
24.30% |
26.28% |
24.30% |
24.74% |
| Return on Invested Capital (ROIC) |
|
17.23% |
15.89% |
15.45% |
16.74% |
13.68% |
11.86% |
10.45% |
12.98% |
12.92% |
12.23% |
10.97% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
16.92% |
14.67% |
13.77% |
14.81% |
11.32% |
10.05% |
8.89% |
11.74% |
11.60% |
10.85% |
9.60% |
| Return on Net Nonoperating Assets (RNNOA) |
|
6.85% |
6.64% |
5.00% |
4.50% |
3.45% |
3.53% |
3.30% |
3.91% |
3.77% |
3.74% |
3.36% |
| Return on Equity (ROE) |
|
24.07% |
22.53% |
20.45% |
21.24% |
17.13% |
15.39% |
13.75% |
16.89% |
16.69% |
15.97% |
14.33% |
| Cash Return on Invested Capital (CROIC) |
|
28.94% |
29.27% |
17.51% |
17.36% |
16.30% |
17.77% |
16.71% |
16.04% |
15.15% |
10.87% |
13.08% |
| Operating Return on Assets (OROA) |
|
17.63% |
15.46% |
14.71% |
16.30% |
13.25% |
10.92% |
9.78% |
12.60% |
12.79% |
11.55% |
10.45% |
| Return on Assets (ROA) |
|
12.84% |
11.07% |
10.42% |
11.38% |
8.65% |
7.52% |
6.64% |
8.87% |
8.79% |
8.12% |
7.17% |
| Return on Common Equity (ROCE) |
|
23.86% |
22.33% |
20.26% |
21.06% |
17.00% |
15.27% |
13.64% |
16.77% |
16.58% |
15.91% |
14.28% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
23.90% |
22.53% |
20.65% |
0.00% |
16.91% |
15.49% |
14.31% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
89 |
77 |
70 |
80 |
64 |
54 |
47 |
63 |
62 |
58 |
49 |
| NOPAT Margin |
|
8.62% |
8.06% |
7.51% |
8.15% |
6.76% |
5.87% |
5.28% |
6.45% |
6.35% |
5.98% |
5.31% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.31% |
1.23% |
1.68% |
1.93% |
2.36% |
1.81% |
1.55% |
1.24% |
1.32% |
1.39% |
1.37% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
3.97% |
3.59% |
- |
- |
2.86% |
2.48% |
3.30% |
3.30% |
3.02% |
2.57% |
| Cost of Revenue to Revenue |
|
59.48% |
58.79% |
58.45% |
59.11% |
58.98% |
59.27% |
59.04% |
59.04% |
59.62% |
59.34% |
58.86% |
| SG&A Expenses to Revenue |
|
0.00% |
0.00% |
31.14% |
29.51% |
0.00% |
32.69% |
33.82% |
32.16% |
31.29% |
32.26% |
0.00% |
| 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 |
|
29.12% |
30.56% |
31.80% |
29.99% |
31.48% |
32.95% |
33.98% |
32.44% |
31.76% |
32.77% |
34.08% |
| Earnings before Interest and Taxes (EBIT) |
|
120 |
97 |
87 |
102 |
83 |
66 |
58 |
81 |
82 |
73 |
61 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
139 |
117 |
108 |
139 |
87 |
89 |
81 |
104 |
105 |
98 |
87 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
3.71 |
3.93 |
3.91 |
3.41 |
3.32 |
3.49 |
3.31 |
3.31 |
3.62 |
3.59 |
3.78 |
| Price to Tangible Book Value (P/TBV) |
|
8.45 |
9.73 |
9.67 |
8.29 |
8.14 |
8.64 |
8.29 |
8.16 |
8.68 |
8.61 |
9.01 |
| Price to Revenue (P/Rev) |
|
1.37 |
1.36 |
1.37 |
1.23 |
1.21 |
1.26 |
1.20 |
1.21 |
1.33 |
1.30 |
1.37 |
| Price to Earnings (P/E) |
|
16.01 |
16.44 |
17.30 |
16.47 |
17.85 |
20.35 |
21.04 |
22.80 |
25.20 |
24.27 |
25.21 |
| Dividend Yield |
|
3.22% |
3.36% |
3.36% |
3.86% |
4.04% |
3.89% |
4.18% |
4.16% |
3.77% |
3.84% |
3.67% |
| Earnings Yield |
|
6.25% |
6.08% |
5.78% |
6.07% |
5.60% |
4.91% |
4.75% |
4.39% |
3.97% |
4.12% |
3.97% |
| Enterprise Value to Invested Capital (EV/IC) |
|
3.12 |
3.13 |
3.09 |
2.79 |
2.71 |
2.86 |
2.68 |
2.73 |
2.99 |
2.91 |
3.08 |
| Enterprise Value to Revenue (EV/Rev) |
|
1.47 |
1.49 |
1.50 |
1.35 |
1.34 |
1.39 |
1.33 |
1.33 |
1.45 |
1.43 |
1.49 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
10.67 |
11.22 |
11.84 |
10.09 |
11.32 |
12.47 |
12.61 |
13.20 |
14.41 |
14.05 |
14.46 |
| Enterprise Value to EBIT (EV/EBIT) |
|
12.38 |
13.00 |
13.76 |
13.01 |
13.87 |
15.60 |
16.18 |
17.33 |
19.06 |
18.63 |
19.23 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
16.25 |
16.90 |
17.67 |
16.69 |
17.51 |
19.59 |
20.31 |
21.78 |
24.13 |
23.76 |
24.67 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
8.45 |
8.48 |
13.49 |
12.11 |
12.43 |
12.22 |
12.27 |
13.81 |
16.37 |
20.88 |
18.94 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
10.19 |
10.05 |
17.65 |
15.99 |
16.58 |
15.79 |
15.75 |
16.71 |
19.45 |
26.99 |
23.50 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.30 |
0.39 |
0.39 |
0.36 |
0.36 |
0.38 |
0.40 |
0.38 |
0.35 |
0.38 |
0.37 |
| Long-Term Debt to Equity |
|
0.15 |
0.21 |
0.21 |
0.21 |
0.20 |
0.21 |
0.22 |
0.21 |
0.12 |
0.15 |
0.14 |
| Financial Leverage |
|
0.40 |
0.45 |
0.36 |
0.30 |
0.31 |
0.35 |
0.37 |
0.33 |
0.32 |
0.34 |
0.35 |
| Leverage Ratio |
|
1.85 |
1.87 |
1.77 |
1.71 |
1.73 |
1.79 |
1.79 |
1.77 |
1.76 |
1.79 |
1.79 |
| Compound Leverage Factor |
|
1.78 |
1.77 |
1.63 |
1.60 |
1.59 |
1.63 |
1.61 |
1.65 |
1.64 |
1.67 |
1.63 |
| Debt to Total Capital |
|
23.34% |
27.80% |
28.24% |
26.36% |
26.64% |
27.32% |
28.31% |
27.47% |
25.80% |
27.74% |
26.98% |
| Short-Term Debt to Total Capital |
|
11.81% |
12.60% |
13.18% |
10.74% |
12.04% |
12.09% |
12.30% |
12.45% |
16.84% |
16.56% |
16.72% |
| Long-Term Debt to Total Capital |
|
11.53% |
15.20% |
15.06% |
15.61% |
14.60% |
15.23% |
16.02% |
15.03% |
8.97% |
11.19% |
10.25% |
| 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 |
|
0.69% |
0.68% |
0.66% |
0.66% |
0.50% |
0.44% |
0.43% |
0.45% |
0.44% |
0.09% |
0.09% |
| Common Equity to Total Capital |
|
75.98% |
71.52% |
71.10% |
72.99% |
72.87% |
72.24% |
71.26% |
72.08% |
73.75% |
72.17% |
72.94% |
| Debt to EBITDA |
|
0.82 |
1.01 |
1.09 |
0.97 |
1.13 |
1.23 |
1.36 |
1.38 |
1.28 |
1.37 |
1.30 |
| Net Debt to EBITDA |
|
0.73 |
0.96 |
1.05 |
0.92 |
1.06 |
1.09 |
1.26 |
1.19 |
1.13 |
1.26 |
1.18 |
| Long-Term Debt to EBITDA |
|
0.41 |
0.55 |
0.58 |
0.57 |
0.62 |
0.69 |
0.77 |
0.75 |
0.45 |
0.55 |
0.49 |
| Debt to NOPAT |
|
1.25 |
1.52 |
1.63 |
1.60 |
1.75 |
1.93 |
2.19 |
2.28 |
2.15 |
2.31 |
2.21 |
| Net Debt to NOPAT |
|
1.11 |
1.45 |
1.57 |
1.52 |
1.64 |
1.72 |
2.02 |
1.96 |
1.90 |
2.14 |
2.01 |
| Long-Term Debt to NOPAT |
|
0.62 |
0.83 |
0.87 |
0.95 |
0.96 |
1.08 |
1.24 |
1.25 |
0.75 |
0.93 |
0.84 |
| Altman Z-Score |
|
5.60 |
5.29 |
5.24 |
5.02 |
4.82 |
4.80 |
4.57 |
4.61 |
4.96 |
4.82 |
5.09 |
| Noncontrolling Interest Sharing Ratio |
|
0.89% |
0.90% |
0.92% |
0.89% |
0.79% |
0.77% |
0.76% |
0.76% |
0.64% |
0.36% |
0.35% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
2.03 |
2.02 |
2.01 |
2.08 |
1.96 |
1.93 |
1.92 |
1.92 |
1.68 |
1.73 |
1.73 |
| Quick Ratio |
|
0.75 |
0.70 |
0.72 |
0.76 |
0.73 |
0.74 |
0.70 |
0.75 |
0.66 |
0.65 |
0.59 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
306 |
318 |
71 |
94 |
81 |
119 |
118 |
132 |
117 |
30 |
60 |
| Operating Cash Flow to CapEx |
|
466.90% |
440.34% |
310.62% |
485.35% |
411.73% |
505.10% |
182.84% |
459.19% |
369.32% |
140.39% |
442.79% |
| Free Cash Flow to Firm to Interest Expense |
|
66.02 |
59.81 |
10.17 |
13.63 |
12.21 |
19.64 |
19.02 |
21.91 |
20.35 |
5.59 |
10.79 |
| Operating Cash Flow to Interest Expense |
|
28.62 |
15.26 |
11.33 |
20.85 |
16.22 |
16.77 |
8.75 |
16.10 |
14.00 |
5.43 |
16.90 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
22.49 |
11.79 |
7.68 |
16.55 |
12.28 |
13.45 |
3.96 |
12.60 |
10.21 |
1.56 |
13.08 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.52 |
1.53 |
1.58 |
1.56 |
1.53 |
1.53 |
1.51 |
1.51 |
1.53 |
1.53 |
1.56 |
| Accounts Receivable Turnover |
|
7.14 |
7.28 |
9.46 |
9.10 |
9.02 |
9.23 |
9.11 |
9.02 |
9.02 |
9.08 |
9.97 |
| Inventory Turnover |
|
3.28 |
3.30 |
3.28 |
3.31 |
3.28 |
3.32 |
3.33 |
3.36 |
3.47 |
3.48 |
3.43 |
| Fixed Asset Turnover |
|
13.22 |
12.94 |
12.64 |
11.98 |
11.24 |
11.09 |
10.66 |
10.87 |
10.66 |
10.74 |
10.68 |
| Accounts Payable Turnover |
|
10.67 |
11.78 |
11.30 |
11.08 |
10.40 |
11.25 |
10.53 |
10.57 |
10.36 |
10.52 |
10.43 |
| Days Sales Outstanding (DSO) |
|
51.12 |
50.12 |
38.59 |
40.12 |
40.48 |
39.53 |
40.08 |
40.48 |
40.45 |
40.20 |
36.61 |
| Days Inventory Outstanding (DIO) |
|
111.22 |
110.69 |
111.32 |
110.38 |
111.25 |
109.78 |
109.49 |
108.50 |
105.25 |
104.93 |
106.32 |
| Days Payable Outstanding (DPO) |
|
34.22 |
30.97 |
32.29 |
32.93 |
35.09 |
32.43 |
34.66 |
34.54 |
35.23 |
34.69 |
34.99 |
| Cash Conversion Cycle (CCC) |
|
128.13 |
129.84 |
117.62 |
117.57 |
116.64 |
116.88 |
114.91 |
114.44 |
110.47 |
110.44 |
107.94 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
1,897 |
1,911 |
1,934 |
1,894 |
1,880 |
1,846 |
1,862 |
1,825 |
1,826 |
1,874 |
1,851 |
| Invested Capital Turnover |
|
2.00 |
1.97 |
2.06 |
2.05 |
2.02 |
2.02 |
1.98 |
2.01 |
2.03 |
2.05 |
2.06 |
| Increase / (Decrease) in Invested Capital |
|
-216 |
-241 |
-0.50 |
-14 |
-16 |
-65 |
-71 |
-70 |
-54 |
27 |
-12 |
| Enterprise Value (EV) |
|
5,912 |
5,973 |
5,976 |
5,277 |
5,104 |
5,272 |
4,995 |
4,982 |
5,461 |
5,455 |
5,704 |
| Market Capitalization |
|
5,494 |
5,448 |
5,433 |
4,784 |
4,616 |
4,801 |
4,489 |
4,525 |
5,024 |
4,963 |
5,237 |
| Book Value per Share |
|
$26.39 |
$24.20 |
$24.65 |
$24.90 |
$24.80 |
$24.60 |
$24.28 |
$24.53 |
$24.93 |
$24.76 |
$24.79 |
| Tangible Book Value per Share |
|
$11.60 |
$9.78 |
$9.96 |
$10.25 |
$10.10 |
$9.94 |
$9.70 |
$9.95 |
$10.40 |
$10.33 |
$10.42 |
| Total Capital |
|
1,947 |
1,937 |
1,956 |
1,920 |
1,910 |
1,903 |
1,904 |
1,897 |
1,882 |
1,914 |
1,897 |
| Total Debt |
|
454 |
538 |
552 |
506 |
509 |
520 |
539 |
521 |
486 |
531 |
512 |
| Total Long-Term Debt |
|
224 |
294 |
294 |
300 |
279 |
290 |
305 |
285 |
169 |
214 |
195 |
| Net Debt |
|
404 |
513 |
530 |
480 |
479 |
463 |
498 |
449 |
429 |
491 |
466 |
| Capital Expenditures (CapEx) |
|
28 |
18 |
25 |
30 |
26 |
20 |
30 |
21 |
22 |
21 |
21 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
848 |
861 |
870 |
810 |
783 |
753 |
765 |
757 |
758 |
810 |
792 |
| Debt-free Net Working Capital (DFNWC) |
|
898 |
887 |
892 |
836 |
813 |
810 |
806 |
829 |
814 |
850 |
838 |
| Net Working Capital (NWC) |
|
668 |
643 |
634 |
629 |
583 |
580 |
572 |
592 |
497 |
533 |
521 |
| Net Nonoperating Expense (NNE) |
|
1.76 |
7.76 |
8.65 |
8.55 |
10 |
8.81 |
7.97 |
5.77 |
6.01 |
6.60 |
6.60 |
| Net Nonoperating Obligations (NNO) |
|
404 |
513 |
530 |
480 |
479 |
463 |
498 |
449 |
429 |
491 |
466 |
| Total Depreciation and Amortization (D&A) |
|
19 |
20 |
21 |
37 |
4.47 |
22 |
23 |
23 |
23 |
25 |
26 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
21.15% |
21.50% |
21.87% |
20.74% |
20.49% |
19.84% |
20.38% |
20.22% |
20.10% |
21.27% |
20.66% |
| Debt-free Net Working Capital to Revenue |
|
22.40% |
22.15% |
22.42% |
21.40% |
21.27% |
21.35% |
21.48% |
22.13% |
21.60% |
22.33% |
21.86% |
| Net Working Capital to Revenue |
|
16.66% |
16.06% |
15.94% |
16.12% |
15.25% |
15.28% |
15.24% |
15.83% |
13.19% |
14.01% |
13.59% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$1.57 |
$1.23 |
$1.10 |
$1.28 |
$0.99 |
$0.83 |
$0.70 |
$1.02 |
$1.02 |
$0.93 |
$0.76 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
55.92M |
56.43M |
56.33M |
56.21M |
56.26M |
55.90M |
55.79M |
55.69M |
55.78M |
55.80M |
55.81M |
| Adjusted Diluted Earnings per Share |
|
$1.56 |
$1.22 |
$1.10 |
$1.27 |
$0.99 |
$0.83 |
$0.70 |
$1.02 |
$1.02 |
$0.93 |
$0.76 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
56.21M |
56.72M |
56.47M |
56.35M |
56.44M |
56.07M |
55.85M |
55.77M |
55.89M |
55.98M |
55.90M |
| 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 |
|
57.24M |
56.40M |
56.30M |
56.12M |
55.90M |
55.86M |
55.72M |
55.68M |
55.79M |
55.80M |
55.83M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
91 |
78 |
75 |
83 |
66 |
56 |
48 |
65 |
66 |
61 |
51 |
| Normalized NOPAT Margin |
|
8.78% |
8.13% |
8.02% |
8.51% |
6.96% |
6.06% |
5.40% |
6.66% |
6.70% |
6.36% |
5.51% |
| Pre Tax Income Margin |
|
11.18% |
9.57% |
8.55% |
9.73% |
8.00% |
6.53% |
5.80% |
7.73% |
7.78% |
6.99% |
6.10% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
25.94 |
18.14 |
12.50 |
14.83 |
12.49 |
10.92 |
9.27 |
13.39 |
14.25 |
13.41 |
11.00 |
| NOPAT to Interest Expense |
|
19.27 |
14.45 |
10.10 |
11.60 |
9.73 |
8.97 |
7.57 |
10.38 |
10.84 |
10.66 |
8.73 |
| EBIT Less CapEx to Interest Expense |
|
19.81 |
14.68 |
8.85 |
10.53 |
8.56 |
7.60 |
4.48 |
9.89 |
10.46 |
9.55 |
7.19 |
| NOPAT Less CapEx to Interest Expense |
|
13.14 |
10.99 |
6.46 |
7.31 |
5.79 |
5.65 |
2.78 |
6.88 |
7.05 |
6.79 |
4.91 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
51.50% |
54.29% |
58.21% |
63.89% |
73.17% |
80.69% |
89.60% |
96.52% |
95.86% |
93.84% |
93.03% |
| Augmented Payout Ratio |
|
79.42% |
117.51% |
126.35% |
144.00% |
146.50% |
112.40% |
122.70% |
127.01% |
115.74% |
114.71% |
107.91% |