| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
20,207,601.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
20,207,601.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
8.39 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-4.40% |
-11.60% |
-0.30% |
-3.60% |
1.28% |
11.78% |
-4.56% |
3.85% |
7.87% |
8.10% |
7.17% |
| EBITDA Growth |
|
-1.68% |
-23.59% |
-1.48% |
-6.47% |
2.22% |
28.44% |
-8.23% |
1.10% |
3.58% |
4.40% |
4.50% |
| EBIT Growth |
|
-6.52% |
-26.22% |
-2.05% |
-7.26% |
2.25% |
31.79% |
-8.83% |
1.26% |
3.38% |
4.23% |
3.69% |
| NOPAT Growth |
|
-5.92% |
-28.45% |
-5.17% |
3.92% |
3.79% |
33.53% |
-9.30% |
-10.25% |
1.85% |
10.62% |
1.42% |
| Net Income Growth |
|
-8.60% |
-30.49% |
-5.79% |
3.69% |
4.90% |
36.53% |
-7.84% |
-8.78% |
2.83% |
13.26% |
3.59% |
| EPS Growth |
|
-5.64% |
-27.77% |
-2.72% |
7.02% |
8.14% |
39.62% |
-5.22% |
-5.88% |
6.12% |
16.79% |
6.66% |
| Operating Cash Flow Growth |
|
0.00% |
-7.29% |
23.96% |
-3.49% |
-3.64% |
-5.44% |
2.35% |
-8.21% |
17.55% |
-15.25% |
-28.11% |
| Free Cash Flow Firm Growth |
|
-86.71% |
213.44% |
925.23% |
410.34% |
428.76% |
6.38% |
-40.50% |
-51.86% |
-38.25% |
-79.90% |
-159.12% |
| Invested Capital Growth |
|
8.96% |
-4.23% |
-7.54% |
-7.34% |
-4.21% |
-1.80% |
-1.62% |
1.58% |
2.16% |
12.80% |
16.32% |
| Revenue Q/Q Growth |
|
-4.04% |
-0.79% |
-0.97% |
2.25% |
0.82% |
9.49% |
-15.44% |
11.26% |
4.73% |
9.72% |
-16.16% |
| EBITDA Q/Q Growth |
|
-3.50% |
-6.33% |
-4.35% |
8.18% |
5.46% |
17.70% |
-31.66% |
19.19% |
8.04% |
18.63% |
-31.59% |
| EBIT Q/Q Growth |
|
-3.97% |
-7.08% |
-4.93% |
9.32% |
5.88% |
19.76% |
-34.24% |
21.43% |
8.10% |
20.75% |
-34.58% |
| NOPAT Q/Q Growth |
|
-5.15% |
-8.21% |
-3.24% |
23.35% |
-5.26% |
18.09% |
-34.27% |
22.05% |
7.51% |
28.26% |
-39.74% |
| Net Income Q/Q Growth |
|
-5.75% |
-8.35% |
-3.94% |
24.96% |
-4.64% |
19.28% |
-35.16% |
23.69% |
7.48% |
31.39% |
-40.70% |
| EPS Q/Q Growth |
|
-4.95% |
-7.38% |
-3.40% |
25.85% |
-3.95% |
19.58% |
-34.42% |
24.97% |
8.30% |
31.60% |
-40.12% |
| Operating Cash Flow Q/Q Growth |
|
-0.94% |
6.51% |
-32.51% |
35.54% |
-1.10% |
4.52% |
-26.95% |
21.56% |
26.66% |
-24.65% |
-38.03% |
| Free Cash Flow Firm Q/Q Growth |
|
-22.73% |
385.40% |
22.31% |
11.24% |
-19.94% |
-2.34% |
-31.59% |
-9.99% |
2.70% |
-68.22% |
-301.24% |
| Invested Capital Q/Q Growth |
|
-2.35% |
-3.72% |
-0.17% |
-1.27% |
0.94% |
-1.29% |
0.01% |
1.94% |
1.52% |
8.99% |
3.13% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
59.37% |
59.00% |
59.20% |
59.75% |
59.97% |
61.17% |
59.51% |
58.98% |
59.19% |
59.79% |
58.68% |
| EBITDA Margin |
|
32.04% |
30.25% |
29.22% |
30.91% |
32.33% |
34.76% |
28.09% |
30.09% |
31.04% |
33.57% |
27.39% |
| Operating Margin |
|
28.68% |
26.81% |
25.86% |
27.53% |
28.88% |
31.72% |
24.42% |
26.66% |
27.57% |
29.99% |
23.16% |
| EBIT Margin |
|
28.80% |
26.97% |
25.90% |
27.69% |
29.08% |
31.80% |
24.74% |
27.00% |
27.87% |
30.67% |
23.93% |
| Profit (Net Income) Margin |
|
21.39% |
19.76% |
19.17% |
23.43% |
22.16% |
24.14% |
18.51% |
20.58% |
21.12% |
25.29% |
17.89% |
| Tax Burden Percent |
|
80.28% |
79.46% |
80.49% |
91.22% |
81.68% |
80.21% |
81.01% |
81.38% |
80.78% |
86.84% |
80.83% |
| Interest Burden Percent |
|
92.53% |
92.21% |
91.98% |
92.77% |
93.30% |
94.63% |
92.38% |
93.68% |
93.83% |
94.98% |
92.50% |
| Effective Tax Rate |
|
19.72% |
20.54% |
19.51% |
8.79% |
18.32% |
19.79% |
18.99% |
18.62% |
19.22% |
13.16% |
19.17% |
| Return on Invested Capital (ROIC) |
|
48.58% |
42.42% |
40.75% |
49.38% |
46.91% |
53.43% |
41.11% |
45.38% |
46.91% |
53.92% |
38.72% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
47.79% |
41.69% |
39.99% |
48.59% |
46.23% |
52.74% |
40.55% |
44.84% |
46.34% |
53.50% |
38.35% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-986.71% |
-1,309.10% |
-884.32% |
-812.91% |
-718.56% |
-755.46% |
-479.23% |
-447.74% |
-476.18% |
-1,435.80% |
-715.62% |
| Return on Equity (ROE) |
|
-938.13% |
-1,266.68% |
-843.57% |
-763.54% |
-671.66% |
-702.04% |
-438.13% |
-402.36% |
-429.26% |
-1,381.89% |
-676.90% |
| Cash Return on Invested Capital (CROIC) |
|
41.45% |
48.91% |
51.15% |
52.02% |
49.48% |
51.77% |
50.65% |
45.99% |
45.06% |
34.87% |
31.16% |
| Operating Return on Assets (OROA) |
|
34.22% |
29.85% |
29.29% |
31.37% |
33.11% |
37.35% |
29.07% |
31.40% |
32.11% |
35.52% |
28.35% |
| Return on Assets (ROA) |
|
25.42% |
21.87% |
21.69% |
26.55% |
25.23% |
28.35% |
21.76% |
23.93% |
24.34% |
29.30% |
21.20% |
| Return on Common Equity (ROCE) |
|
-938.13% |
-1,266.68% |
-843.57% |
-763.54% |
-671.66% |
-702.04% |
-438.13% |
-402.36% |
-429.26% |
-1,381.89% |
-676.90% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-821.58% |
0.00% |
-490.09% |
-514.36% |
-515.46% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
217 |
199 |
193 |
238 |
225 |
266 |
175 |
213 |
229 |
294 |
177 |
| NOPAT Margin |
|
23.02% |
21.30% |
20.81% |
25.11% |
23.59% |
25.45% |
19.78% |
21.70% |
22.27% |
26.04% |
18.72% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.79% |
0.73% |
0.75% |
0.78% |
0.68% |
0.69% |
0.56% |
0.53% |
0.57% |
0.42% |
0.37% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
10.83% |
10.31% |
10.00% |
12.48% |
11.71% |
14.09% |
9.24% |
11.08% |
11.70% |
13.82% |
8.11% |
| Cost of Revenue to Revenue |
|
40.63% |
41.00% |
40.80% |
40.25% |
40.03% |
38.83% |
40.49% |
41.02% |
40.81% |
40.21% |
41.32% |
| SG&A Expenses to Revenue |
|
23.07% |
23.90% |
25.31% |
24.91% |
23.97% |
22.71% |
27.47% |
25.15% |
24.12% |
23.00% |
27.27% |
| R&D to Revenue |
|
4.89% |
4.97% |
5.01% |
4.83% |
4.94% |
4.79% |
5.24% |
5.01% |
4.97% |
4.66% |
5.41% |
| Operating Expenses to Revenue |
|
30.69% |
32.19% |
33.34% |
32.22% |
31.09% |
29.45% |
35.09% |
32.31% |
31.61% |
29.80% |
35.53% |
| Earnings before Interest and Taxes (EBIT) |
|
271 |
252 |
240 |
262 |
278 |
332 |
219 |
265 |
287 |
346 |
227 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
302 |
283 |
271 |
293 |
309 |
363 |
248 |
296 |
320 |
379 |
259 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
|
6.24 |
7.04 |
0.00 |
7.96 |
8.51 |
6.74 |
6.46 |
6.30 |
6.41 |
7.16 |
6.27 |
| Price to Earnings (P/E) |
|
28.05 |
33.79 |
0.00 |
37.99 |
40.26 |
30.23 |
29.13 |
29.36 |
30.22 |
33.16 |
29.31 |
| 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 |
|
3.56% |
2.96% |
0.00% |
2.63% |
2.48% |
3.31% |
3.43% |
3.41% |
3.31% |
3.02% |
3.41% |
| Enterprise Value to Invested Capital (EV/IC) |
|
13.68 |
15.40 |
0.00 |
17.36 |
18.38 |
15.34 |
14.63 |
14.21 |
14.48 |
14.99 |
13.08 |
| Enterprise Value to Revenue (EV/Rev) |
|
6.76 |
7.57 |
0.00 |
8.49 |
9.05 |
7.24 |
6.98 |
6.85 |
6.95 |
7.68 |
6.80 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
20.99 |
24.45 |
0.00 |
27.73 |
29.48 |
22.71 |
22.05 |
21.78 |
22.32 |
24.86 |
22.18 |
| Enterprise Value to EBIT (EV/EBIT) |
|
23.18 |
27.27 |
0.00 |
31.04 |
32.99 |
25.22 |
24.52 |
24.21 |
24.83 |
27.66 |
24.72 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
28.51 |
33.80 |
0.00 |
37.60 |
39.81 |
30.44 |
29.60 |
30.12 |
31.01 |
33.89 |
30.42 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
26.76 |
29.67 |
0.00 |
32.05 |
34.60 |
28.96 |
27.49 |
27.83 |
27.49 |
32.34 |
30.87 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
34.41 |
30.81 |
0.00 |
32.09 |
36.35 |
29.37 |
28.65 |
31.15 |
32.48 |
45.58 |
45.15 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
-19.92 |
-13.88 |
-13.15 |
-13.47 |
-13.46 |
-15.87 |
-11.40 |
-8.44 |
-8.87 |
-91.05 |
-53.21 |
| Long-Term Debt to Equity |
|
-18.22 |
-12.60 |
-11.99 |
-11.43 |
-12.26 |
-14.43 |
-10.39 |
-8.21 |
-8.61 |
-88.35 |
-51.61 |
| Financial Leverage |
|
-20.65 |
-31.40 |
-22.11 |
-16.73 |
-15.54 |
-14.33 |
-11.82 |
-9.98 |
-10.28 |
-26.84 |
-18.66 |
| Leverage Ratio |
|
-34.89 |
-54.72 |
-36.54 |
-27.30 |
-25.40 |
-23.83 |
-19.13 |
-16.16 |
-16.95 |
-46.19 |
-30.84 |
| Compound Leverage Factor |
|
-32.28 |
-50.46 |
-33.61 |
-25.33 |
-23.69 |
-22.55 |
-17.67 |
-15.14 |
-15.91 |
-43.87 |
-28.52 |
| Debt to Total Capital |
|
105.29% |
107.77% |
108.23% |
108.02% |
108.03% |
106.72% |
109.62% |
113.44% |
112.71% |
101.11% |
101.92% |
| Short-Term Debt to Total Capital |
|
8.94% |
9.95% |
9.50% |
16.34% |
9.66% |
9.68% |
9.66% |
3.13% |
3.24% |
3.00% |
3.07% |
| Long-Term Debt to Total Capital |
|
96.34% |
97.81% |
98.73% |
91.68% |
98.36% |
97.05% |
99.95% |
110.32% |
109.47% |
98.11% |
98.85% |
| 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 |
|
-5.29% |
-7.77% |
-8.23% |
-8.02% |
-8.03% |
-6.72% |
-9.62% |
-13.44% |
-12.71% |
-1.11% |
-1.92% |
| Debt to EBITDA |
|
1.67 |
1.78 |
1.79 |
1.79 |
1.80 |
1.63 |
1.71 |
1.80 |
1.80 |
1.73 |
1.78 |
| Net Debt to EBITDA |
|
1.62 |
1.72 |
1.73 |
1.73 |
1.74 |
1.58 |
1.66 |
1.75 |
1.74 |
1.68 |
1.73 |
| Long-Term Debt to EBITDA |
|
1.53 |
1.61 |
1.63 |
1.52 |
1.64 |
1.48 |
1.56 |
1.75 |
1.75 |
1.68 |
1.72 |
| Debt to NOPAT |
|
2.27 |
2.45 |
2.49 |
2.43 |
2.43 |
2.19 |
2.30 |
2.48 |
2.50 |
2.36 |
2.44 |
| Net Debt to NOPAT |
|
2.20 |
2.37 |
2.41 |
2.35 |
2.35 |
2.12 |
2.22 |
2.41 |
2.42 |
2.29 |
2.37 |
| Long-Term Debt to NOPAT |
|
2.08 |
2.23 |
2.27 |
2.06 |
2.21 |
1.99 |
2.09 |
2.42 |
2.43 |
2.29 |
2.36 |
| Altman Z-Score |
|
8.94 |
9.09 |
0.00 |
10.06 |
10.37 |
9.81 |
9.45 |
9.04 |
9.00 |
9.56 |
9.13 |
| 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 |
|
1.12 |
1.04 |
1.07 |
0.92 |
1.01 |
1.02 |
1.01 |
1.12 |
1.07 |
1.14 |
1.20 |
| Quick Ratio |
|
0.66 |
0.62 |
0.64 |
0.55 |
0.60 |
0.64 |
0.61 |
0.67 |
0.63 |
0.71 |
0.69 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
58 |
281 |
344 |
383 |
307 |
299 |
205 |
184 |
189 |
60 |
-121 |
| Operating Cash Flow to CapEx |
|
1,276.55% |
872.91% |
1,092.44% |
1,081.50% |
1,192.48% |
659.24% |
1,126.91% |
989.93% |
1,222.53% |
543.53% |
802.77% |
| Free Cash Flow to Firm to Interest Expense |
|
2.86 |
14.32 |
17.90 |
20.21 |
16.48 |
16.77 |
12.30 |
10.99 |
10.70 |
3.46 |
-7.12 |
| Operating Cash Flow to Interest Expense |
|
13.03 |
14.32 |
9.88 |
13.59 |
13.69 |
14.91 |
11.68 |
14.09 |
16.92 |
12.97 |
8.22 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
12.01 |
12.68 |
8.97 |
12.33 |
12.54 |
12.65 |
10.64 |
12.66 |
15.53 |
10.59 |
7.20 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.19 |
1.11 |
1.13 |
1.13 |
1.14 |
1.17 |
1.18 |
1.16 |
1.15 |
1.16 |
1.18 |
| Accounts Receivable Turnover |
|
6.28 |
5.52 |
5.87 |
5.85 |
5.91 |
5.73 |
5.94 |
5.88 |
5.95 |
5.50 |
6.07 |
| Inventory Turnover |
|
3.84 |
3.74 |
3.85 |
4.01 |
4.06 |
4.25 |
4.17 |
4.11 |
4.08 |
4.48 |
4.37 |
| Fixed Asset Turnover |
|
5.24 |
4.79 |
4.87 |
4.84 |
4.84 |
4.92 |
4.94 |
4.88 |
4.90 |
4.98 |
5.09 |
| Accounts Payable Turnover |
|
7.93 |
6.68 |
8.43 |
8.25 |
8.09 |
7.26 |
7.81 |
7.45 |
7.05 |
6.78 |
7.76 |
| Days Sales Outstanding (DSO) |
|
58.16 |
66.15 |
62.21 |
62.42 |
61.71 |
63.67 |
61.41 |
62.13 |
61.32 |
66.42 |
60.09 |
| Days Inventory Outstanding (DIO) |
|
95.00 |
97.63 |
94.79 |
91.10 |
90.01 |
85.91 |
87.55 |
88.89 |
89.41 |
81.39 |
83.49 |
| Days Payable Outstanding (DPO) |
|
46.01 |
54.61 |
43.32 |
44.24 |
45.12 |
50.29 |
46.72 |
48.97 |
51.77 |
53.83 |
47.03 |
| Cash Conversion Cycle (CCC) |
|
107.15 |
109.17 |
113.68 |
109.29 |
106.60 |
99.29 |
102.23 |
102.05 |
98.96 |
93.98 |
96.55 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
1,933 |
1,861 |
1,858 |
1,834 |
1,852 |
1,828 |
1,828 |
1,863 |
1,892 |
2,062 |
2,126 |
| Invested Capital Turnover |
|
2.11 |
1.99 |
1.96 |
1.97 |
1.99 |
2.10 |
2.08 |
2.09 |
2.11 |
2.07 |
2.07 |
| Increase / (Decrease) in Invested Capital |
|
159 |
-82 |
-152 |
-145 |
-81 |
-33 |
-30 |
29 |
40 |
234 |
298 |
| Enterprise Value (EV) |
|
26,439 |
28,662 |
0.00 |
31,836 |
34,036 |
28,044 |
26,744 |
26,484 |
27,394 |
30,906 |
27,819 |
| Market Capitalization |
|
24,400 |
26,651 |
0.00 |
29,849 |
32,030 |
26,090 |
24,734 |
24,362 |
25,253 |
28,820 |
25,651 |
| Book Value per Share |
|
($4.86) |
($6.86) |
($7.40) |
($7.15) |
($7.30) |
($5.98) |
($8.70) |
($12.45) |
($12.10) |
($1.16) |
($2.06) |
| Tangible Book Value per Share |
|
($48.39) |
($50.60) |
($51.26) |
($50.86) |
($51.53) |
($49.62) |
($52.93) |
($57.57) |
($61.11) |
($51.00) |
($51.78) |
| Total Capital |
|
2,003 |
1,931 |
1,928 |
1,905 |
1,923 |
1,887 |
1,892 |
1,925 |
1,961 |
2,129 |
2,187 |
| Total Debt |
|
2,108 |
2,081 |
2,087 |
2,058 |
2,077 |
2,014 |
2,074 |
2,184 |
2,210 |
2,152 |
2,229 |
| Total Long-Term Debt |
|
1,929 |
1,889 |
1,904 |
1,747 |
1,892 |
1,831 |
1,891 |
2,124 |
2,146 |
2,088 |
2,162 |
| Net Debt |
|
2,039 |
2,011 |
2,017 |
1,987 |
2,006 |
1,955 |
2,010 |
2,122 |
2,141 |
2,085 |
2,168 |
| Capital Expenditures (CapEx) |
|
21 |
32 |
17 |
24 |
21 |
40 |
17 |
24 |
24 |
42 |
17 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
236 |
172 |
192 |
138 |
128 |
149 |
134 |
136 |
84 |
162 |
230 |
| Debt-free Net Working Capital (DFNWC) |
|
306 |
241 |
262 |
208 |
199 |
208 |
198 |
198 |
153 |
228 |
291 |
| Net Working Capital (NWC) |
|
126 |
49 |
79 |
-103 |
13 |
26 |
15 |
138 |
89 |
165 |
224 |
| Net Nonoperating Expense (NNE) |
|
15 |
14 |
15 |
16 |
14 |
14 |
11 |
11 |
12 |
8.42 |
7.82 |
| Net Nonoperating Obligations (NNO) |
|
2,039 |
2,011 |
2,017 |
1,987 |
2,006 |
1,955 |
2,010 |
2,122 |
2,141 |
2,085 |
2,168 |
| Total Depreciation and Amortization (D&A) |
|
31 |
31 |
31 |
31 |
31 |
31 |
30 |
30 |
33 |
33 |
33 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
6.03% |
4.53% |
5.08% |
3.67% |
3.39% |
3.85% |
3.49% |
3.52% |
2.12% |
4.01% |
5.62% |
| Debt-free Net Working Capital to Revenue |
|
7.81% |
6.37% |
6.93% |
5.56% |
5.29% |
5.38% |
5.17% |
5.11% |
3.87% |
5.67% |
7.11% |
| Net Working Capital to Revenue |
|
3.23% |
1.30% |
2.09% |
-2.74% |
0.35% |
0.66% |
0.39% |
3.56% |
2.26% |
4.09% |
5.47% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$9.26 |
$8.56 |
$8.28 |
$10.42 |
$10.01 |
$11.96 |
$7.84 |
$9.78 |
$10.60 |
$13.95 |
$8.35 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
21.78M |
21.85M |
21.44M |
21.28M |
21.14M |
21.22M |
20.87M |
20.69M |
20.51M |
20.61M |
20.29M |
| Adjusted Diluted Earnings per Share |
|
$9.21 |
$8.53 |
$8.24 |
$10.37 |
$9.96 |
$11.91 |
$7.81 |
$9.76 |
$10.57 |
$13.91 |
$8.33 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
21.89M |
21.97M |
21.54M |
21.39M |
21.24M |
21.32M |
20.95M |
20.74M |
20.57M |
20.67M |
20.34M |
| 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 |
|
0.00 |
21.48M |
21.36M |
0.00 |
0.00 |
20.92M |
20.78M |
20.60M |
20.43M |
20.33M |
20.21M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
223 |
210 |
200 |
243 |
227 |
268 |
178 |
216 |
234 |
298 |
183 |
| Normalized NOPAT Margin |
|
23.65% |
22.41% |
21.65% |
25.62% |
23.82% |
25.61% |
20.12% |
21.99% |
22.74% |
26.39% |
19.34% |
| Pre Tax Income Margin |
|
26.65% |
24.87% |
23.82% |
25.69% |
27.13% |
30.10% |
22.85% |
25.29% |
26.15% |
29.13% |
22.14% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
13.39 |
12.83 |
12.47 |
13.83 |
14.92 |
18.62 |
13.13 |
15.82 |
16.22 |
19.93 |
13.33 |
| NOPAT to Interest Expense |
|
10.70 |
10.13 |
10.02 |
12.54 |
12.11 |
14.90 |
10.50 |
12.71 |
12.96 |
16.92 |
10.42 |
| EBIT Less CapEx to Interest Expense |
|
12.36 |
11.19 |
11.56 |
12.58 |
13.77 |
16.36 |
12.09 |
14.40 |
14.83 |
17.54 |
12.30 |
| NOPAT Less CapEx to Interest Expense |
|
9.68 |
8.49 |
9.12 |
11.29 |
10.96 |
12.64 |
9.46 |
11.29 |
11.58 |
14.53 |
9.40 |
| 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 |
|
114.85% |
114.10% |
110.88% |
105.00% |
102.25% |
98.48% |
100.83% |
103.95% |
103.95% |
92.93% |
90.88% |