| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
13,138,097.00 |
13,250,412.00 |
13,250,412.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
13,138,097.00 |
13,250,412.00 |
13,250,412.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
2.36 |
1.48 |
1.90 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-5.70% |
-11.46% |
-3.71% |
-28.58% |
-21.42% |
-21.35% |
-18.18% |
-1.54% |
- |
-15.26% |
13.07% |
| EBITDA Growth |
|
-2.70% |
-26.24% |
-31.50% |
-36.96% |
-33.21% |
-26.51% |
-25.17% |
-19.50% |
- |
-38.70% |
-5.65% |
| EBIT Growth |
|
-2.67% |
-27.31% |
-31.71% |
-36.78% |
-32.81% |
-28.11% |
-27.42% |
-23.62% |
- |
-52.02% |
-28.32% |
| NOPAT Growth |
|
-2.67% |
-27.31% |
-31.71% |
-36.78% |
-32.81% |
-28.11% |
-27.42% |
-23.62% |
- |
-52.02% |
-28.32% |
| Net Income Growth |
|
2.79% |
-29.09% |
-34.51% |
-39.55% |
-34.18% |
-28.39% |
-25.73% |
-19.92% |
- |
-51.26% |
-26.41% |
| EPS Growth |
|
29.27% |
11.34% |
-8.03% |
-31.27% |
-23.82% |
-22.45% |
10.04% |
14.00% |
- |
-51.52% |
-26.59% |
| Operating Cash Flow Growth |
|
12.92% |
-1.92% |
-30.39% |
-31.41% |
-14.87% |
-51.85% |
-19.51% |
-24.10% |
- |
-4.10% |
-10.16% |
| Free Cash Flow Firm Growth |
|
30.96% |
-15.58% |
-12.24% |
121.63% |
-3.76% |
-12.33% |
-18.70% |
-37.37% |
- |
-28.83% |
-8.65% |
| Invested Capital Growth |
|
-4.38% |
-5.08% |
-6.43% |
-9.10% |
-8.91% |
-6.82% |
-6.61% |
-4.86% |
- |
-7.63% |
-8.25% |
| Revenue Q/Q Growth |
|
4.36% |
-7.21% |
-12.78% |
-15.64% |
14.81% |
-7.12% |
-15.87% |
9.75% |
- |
-2.51% |
12.27% |
| EBITDA Q/Q Growth |
|
3.34% |
-15.40% |
-15.83% |
-14.33% |
9.49% |
-6.92% |
-14.29% |
-7.85% |
- |
-11.12% |
31.93% |
| EBIT Q/Q Growth |
|
1.80% |
-13.35% |
-15.56% |
-15.12% |
8.20% |
-7.29% |
-14.75% |
-10.68% |
- |
-35.96% |
27.37% |
| NOPAT Q/Q Growth |
|
1.80% |
-13.35% |
-15.56% |
-15.12% |
8.20% |
-7.29% |
-14.75% |
-10.68% |
- |
-35.96% |
27.37% |
| Net Income Q/Q Growth |
|
1.78% |
-13.49% |
-18.05% |
-16.21% |
10.82% |
-5.89% |
-15.01% |
-9.66% |
- |
-36.71% |
28.32% |
| EPS Q/Q Growth |
|
45.70% |
-9.67% |
-40.21% |
-12.66% |
61.50% |
-8.05% |
-15.15% |
-9.52% |
- |
-36.56% |
28.47% |
| Operating Cash Flow Q/Q Growth |
|
-1.46% |
-8.08% |
-20.80% |
-4.39% |
22.30% |
-48.02% |
32.40% |
-9.84% |
- |
-26.25% |
24.04% |
| Free Cash Flow Firm Q/Q Growth |
|
122.86% |
-6.70% |
-3.91% |
5.53% |
1.71% |
-15.01% |
-10.89% |
-18.70% |
- |
-1.05% |
14.37% |
| Invested Capital Q/Q Growth |
|
-2.84% |
-0.82% |
-2.28% |
-3.48% |
-2.63% |
1.45% |
-2.05% |
-1.67% |
- |
-1.33% |
-2.70% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
68.60% |
91.90% |
100.00% |
87.00% |
64.55% |
87.83% |
91.12% |
85.11% |
- |
87.04% |
89.18% |
| EBITDA Margin |
|
98.54% |
89.84% |
86.50% |
87.83% |
83.76% |
83.95% |
85.52% |
71.81% |
- |
60.73% |
71.36% |
| Operating Margin |
|
90.31% |
84.32% |
81.45% |
81.94% |
77.22% |
77.08% |
78.11% |
63.57% |
- |
43.64% |
49.51% |
| EBIT Margin |
|
90.31% |
84.32% |
81.45% |
81.94% |
77.22% |
77.08% |
78.11% |
63.57% |
- |
43.64% |
49.51% |
| Profit (Net Income) Margin |
|
85.17% |
79.40% |
74.42% |
73.91% |
71.34% |
72.29% |
73.03% |
60.11% |
- |
41.58% |
47.53% |
| Tax Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
- |
100.00% |
100.00% |
| Interest Burden Percent |
|
94.31% |
94.16% |
91.37% |
90.20% |
92.39% |
93.78% |
93.50% |
94.56% |
- |
95.27% |
95.99% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
58.21% |
52.90% |
52.03% |
49.51% |
44.47% |
41.54% |
41.08% |
34.20% |
- |
21.37% |
25.62% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
60.75% |
55.95% |
56.25% |
53.86% |
47.00% |
43.74% |
42.81% |
35.33% |
- |
21.85% |
26.07% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-15.39% |
-11.27% |
-10.55% |
-9.72% |
-11.58% |
-9.68% |
-10.61% |
-9.88% |
- |
-7.40% |
-9.82% |
| Return on Equity (ROE) |
|
42.82% |
41.63% |
41.48% |
39.79% |
32.89% |
31.86% |
30.47% |
24.33% |
- |
13.97% |
15.79% |
| Cash Return on Invested Capital (CROIC) |
|
68.70% |
64.77% |
61.90% |
60.24% |
56.13% |
49.82% |
47.23% |
43.97% |
- |
38.76% |
37.49% |
| Operating Return on Assets (OROA) |
|
31.66% |
29.73% |
28.86% |
26.99% |
24.09% |
22.86% |
22.10% |
18.02% |
- |
10.96% |
13.03% |
| Return on Assets (ROA) |
|
29.86% |
27.99% |
26.37% |
24.34% |
22.26% |
21.44% |
20.66% |
17.03% |
- |
10.44% |
12.51% |
| Return on Common Equity (ROCE) |
|
35.39% |
35.01% |
37.67% |
38.03% |
31.51% |
30.48% |
29.90% |
24.33% |
- |
13.97% |
15.79% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
52.73% |
46.37% |
39.80% |
0.00% |
29.71% |
0.00% |
0.00% |
- |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
69 |
60 |
50 |
43 |
46 |
43 |
37 |
33 |
32 |
21 |
26 |
| NOPAT Margin |
|
90.31% |
84.32% |
81.45% |
81.94% |
77.22% |
77.08% |
78.11% |
63.57% |
- |
43.64% |
49.51% |
| Net Nonoperating Expense Percent (NNEP) |
|
-2.54% |
-3.05% |
-4.22% |
-4.35% |
-2.53% |
-2.20% |
-1.73% |
-1.13% |
- |
-0.48% |
-0.45% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
10.04% |
8.87% |
- |
- |
6.68% |
6.10% |
5.29% |
4.80% |
4.83% |
2.97% |
3.87% |
| Cost of Revenue to Revenue |
|
31.40% |
8.10% |
0.00% |
13.00% |
35.45% |
12.17% |
8.88% |
14.89% |
- |
12.96% |
10.82% |
| SG&A Expenses to Revenue |
|
11.74% |
8.94% |
9.58% |
11.37% |
11.61% |
12.27% |
11.95% |
11.13% |
- |
10.67% |
9.48% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
-2.36% |
15.28% |
24.44% |
20.59% |
-11.12% |
19.03% |
18.41% |
16.90% |
- |
26.81% |
30.41% |
| Earnings before Interest and Taxes (EBIT) |
|
69 |
60 |
50 |
43 |
46 |
43 |
37 |
33 |
32 |
21 |
26 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
75 |
64 |
54 |
46 |
50 |
47 |
40 |
37 |
32 |
29 |
38 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
2.11 |
2.36 |
2.35 |
2.47 |
2.63 |
2.42 |
2.13 |
2.26 |
- |
2.53 |
1.98 |
| Price to Tangible Book Value (P/TBV) |
|
2.17 |
2.42 |
2.41 |
2.53 |
2.69 |
2.47 |
2.17 |
2.30 |
- |
2.58 |
2.00 |
| Price to Revenue (P/Rev) |
|
3.82 |
4.01 |
4.10 |
4.83 |
5.91 |
5.94 |
5.72 |
6.31 |
- |
8.27 |
6.43 |
| Price to Earnings (P/E) |
|
5.58 |
5.75 |
6.10 |
7.29 |
9.34 |
9.67 |
8.69 |
9.31 |
- |
13.85 |
12.05 |
| Dividend Yield |
|
6.28% |
6.17% |
6.07% |
5.56% |
4.94% |
4.05% |
4.41% |
4.01% |
- |
2.58% |
3.09% |
| Earnings Yield |
|
17.92% |
17.38% |
16.39% |
13.71% |
10.70% |
10.34% |
11.50% |
10.74% |
- |
7.22% |
8.30% |
| Enterprise Value to Invested Capital (EV/IC) |
|
2.32 |
2.49 |
2.55 |
2.82 |
3.21 |
2.94 |
2.65 |
2.94 |
- |
3.55 |
2.72 |
| Enterprise Value to Revenue (EV/Rev) |
|
3.52 |
3.86 |
3.87 |
4.44 |
5.31 |
5.27 |
4.86 |
5.32 |
- |
6.97 |
5.03 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
3.31 |
3.79 |
4.16 |
4.93 |
6.11 |
6.17 |
5.84 |
6.69 |
- |
9.80 |
7.41 |
| Enterprise Value to EBIT (EV/EBIT) |
|
3.54 |
4.07 |
4.47 |
5.30 |
6.54 |
6.64 |
6.33 |
7.35 |
- |
11.07 |
9.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
3.54 |
4.07 |
4.47 |
5.30 |
6.54 |
6.64 |
6.33 |
7.35 |
- |
11.07 |
9.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
3.33 |
3.55 |
3.87 |
4.52 |
5.24 |
5.73 |
5.33 |
6.21 |
- |
8.21 |
6.29 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
3.30 |
3.74 |
3.99 |
4.46 |
5.45 |
5.70 |
5.41 |
6.51 |
- |
8.80 |
6.94 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.27 |
0.36 |
0.41 |
0.38 |
0.26 |
0.25 |
0.17 |
0.11 |
- |
0.10 |
0.04 |
| Long-Term Debt to Equity |
|
0.21 |
0.33 |
0.38 |
0.35 |
0.23 |
0.22 |
0.15 |
0.09 |
- |
0.07 |
0.02 |
| Financial Leverage |
|
-0.25 |
-0.20 |
-0.19 |
-0.18 |
-0.25 |
-0.22 |
-0.25 |
-0.28 |
- |
-0.34 |
-0.38 |
| Leverage Ratio |
|
1.37 |
1.42 |
1.46 |
1.50 |
1.39 |
1.42 |
1.40 |
1.37 |
- |
1.29 |
1.22 |
| Compound Leverage Factor |
|
1.29 |
1.34 |
1.34 |
1.36 |
1.29 |
1.33 |
1.31 |
1.29 |
- |
1.23 |
1.18 |
| Debt to Total Capital |
|
21.15% |
26.21% |
28.83% |
27.62% |
20.50% |
19.74% |
14.65% |
10.19% |
- |
8.71% |
4.04% |
| Short-Term Debt to Total Capital |
|
4.20% |
1.97% |
1.95% |
1.99% |
2.05% |
2.02% |
2.06% |
2.09% |
- |
2.05% |
2.11% |
| Long-Term Debt to Total Capital |
|
16.95% |
24.24% |
26.88% |
25.63% |
18.45% |
17.72% |
12.59% |
8.10% |
- |
6.65% |
1.93% |
| 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% |
| Noncontrolling Interests to Total Capital |
|
6.43% |
6.55% |
2.86% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
72.42% |
67.24% |
68.31% |
72.38% |
79.50% |
80.26% |
85.35% |
89.81% |
- |
91.29% |
95.96% |
| Debt to EBITDA |
|
0.50 |
0.65 |
0.79 |
0.83 |
0.67 |
0.71 |
0.55 |
0.40 |
- |
0.44 |
0.20 |
| Net Debt to EBITDA |
|
-0.43 |
-0.31 |
-0.33 |
-0.43 |
-0.68 |
-0.78 |
-1.03 |
-1.24 |
- |
-1.83 |
-2.07 |
| Long-Term Debt to EBITDA |
|
0.40 |
0.60 |
0.74 |
0.77 |
0.60 |
0.63 |
0.48 |
0.32 |
- |
0.33 |
0.10 |
| Debt to NOPAT |
|
0.53 |
0.70 |
0.85 |
0.89 |
0.71 |
0.76 |
0.60 |
0.44 |
- |
0.49 |
0.25 |
| Net Debt to NOPAT |
|
-0.46 |
-0.34 |
-0.36 |
-0.46 |
-0.73 |
-0.84 |
-1.11 |
-1.36 |
- |
-2.07 |
-2.51 |
| Long-Term Debt to NOPAT |
|
0.42 |
0.65 |
0.80 |
0.83 |
0.64 |
0.68 |
0.52 |
0.35 |
- |
0.38 |
0.12 |
| Altman Z-Score |
|
3.72 |
3.43 |
3.23 |
3.38 |
4.48 |
4.48 |
4.89 |
6.30 |
- |
7.30 |
7.60 |
| Noncontrolling Interest Sharing Ratio |
|
17.35% |
15.89% |
9.18% |
4.42% |
4.18% |
4.31% |
1.88% |
0.00% |
- |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.11 |
1.76 |
2.43 |
2.33 |
2.00 |
2.45 |
2.20 |
2.14 |
- |
2.09 |
2.12 |
| Quick Ratio |
|
1.06 |
1.64 |
2.32 |
2.28 |
1.94 |
2.37 |
2.15 |
2.12 |
- |
2.04 |
2.08 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
89 |
83 |
80 |
85 |
86 |
73 |
65 |
53 |
53 |
52 |
59 |
| Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
22.78 |
23.90 |
18.41 |
20.15 |
24.39 |
27.38 |
27.35 |
29.75 |
- |
53.44 |
56.53 |
| Operating Cash Flow to Interest Expense |
|
19.84 |
20.50 |
13.02 |
12.91 |
18.79 |
12.90 |
19.15 |
23.10 |
- |
33.93 |
38.93 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
20.35 |
20.55 |
14.09 |
12.91 |
18.80 |
13.00 |
19.46 |
23.61 |
- |
33.93 |
38.97 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.35 |
0.35 |
0.35 |
0.33 |
0.31 |
0.30 |
0.28 |
0.28 |
- |
0.25 |
0.26 |
| Accounts Receivable Turnover |
|
7.01 |
8.08 |
8.42 |
7.01 |
6.75 |
7.05 |
7.36 |
6.50 |
- |
6.66 |
6.70 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
12.23 |
11.85 |
11.88 |
11.01 |
10.21 |
9.58 |
9.14 |
9.11 |
- |
8.07 |
8.33 |
| Accounts Payable Turnover |
|
22.46 |
25.66 |
0.00 |
0.00 |
31.26 |
19.59 |
29.38 |
30.20 |
- |
11.88 |
25.81 |
| Days Sales Outstanding (DSO) |
|
52.07 |
45.15 |
43.35 |
52.10 |
54.04 |
51.80 |
49.61 |
56.18 |
- |
54.78 |
54.47 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
16.25 |
14.23 |
0.00 |
0.00 |
11.68 |
18.63 |
12.42 |
12.09 |
- |
30.71 |
14.14 |
| Cash Conversion Cycle (CCC) |
|
35.82 |
30.93 |
43.35 |
52.10 |
42.36 |
33.17 |
37.19 |
44.10 |
- |
24.06 |
40.33 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
445 |
442 |
432 |
417 |
406 |
412 |
403 |
396 |
385 |
380 |
370 |
| Invested Capital Turnover |
|
0.64 |
0.63 |
0.64 |
0.60 |
0.58 |
0.54 |
0.53 |
0.54 |
- |
0.49 |
0.52 |
| Increase / (Decrease) in Invested Capital |
|
-20 |
-24 |
-30 |
-42 |
-40 |
-30 |
-29 |
-20 |
-20 |
-31 |
-33 |
| Enterprise Value (EV) |
|
1,034 |
1,098 |
1,103 |
1,175 |
1,302 |
1,212 |
1,067 |
1,164 |
- |
1,351 |
1,005 |
| Market Capitalization |
|
1,121 |
1,142 |
1,170 |
1,276 |
1,448 |
1,365 |
1,255 |
1,380 |
- |
1,603 |
1,285 |
| Book Value per Share |
|
$42.03 |
$37.37 |
$38.46 |
$39.63 |
$42.23 |
$42.96 |
$44.94 |
$46.53 |
$48.14 |
$47.74 |
$49.06 |
| Tangible Book Value per Share |
|
$40.95 |
$36.34 |
$37.44 |
$38.63 |
$41.24 |
$42.00 |
$44.00 |
$45.59 |
$47.24 |
$46.95 |
$48.41 |
| Total Capital |
|
733 |
720 |
730 |
715 |
693 |
703 |
692 |
681 |
666 |
693 |
677 |
| Total Debt |
|
155 |
189 |
210 |
197 |
142 |
139 |
101 |
69 |
33 |
60 |
27 |
| Total Long-Term Debt |
|
124 |
175 |
196 |
183 |
128 |
125 |
87 |
55 |
19 |
46 |
13 |
| Net Debt |
|
-133 |
-91 |
-88 |
-101 |
-146 |
-153 |
-188 |
-215 |
-247 |
-253 |
-280 |
| Capital Expenditures (CapEx) |
|
-2.00 |
-0.17 |
-4.64 |
-0.00 |
-0.04 |
-0.25 |
-0.73 |
-0.91 |
0.00 |
0.00 |
-0.05 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
24 |
24 |
21 |
23 |
16 |
21 |
17 |
16 |
12 |
14 |
17 |
| Debt-free Net Working Capital (DFNWC) |
|
36 |
35 |
53 |
54 |
46 |
52 |
47 |
47 |
42 |
45 |
47 |
| Net Working Capital (NWC) |
|
5.45 |
21 |
39 |
40 |
32 |
38 |
33 |
33 |
28 |
31 |
33 |
| Net Nonoperating Expense (NNE) |
|
3.92 |
3.49 |
4.35 |
4.19 |
3.52 |
2.67 |
2.38 |
1.78 |
1.16 |
0.97 |
1.05 |
| Net Nonoperating Obligations (NNO) |
|
-133 |
-90 |
-88 |
-101 |
-145 |
-153 |
-187 |
-215 |
-247 |
-252 |
-280 |
| Total Depreciation and Amortization (D&A) |
|
6.28 |
3.91 |
3.13 |
3.08 |
3.92 |
3.82 |
3.47 |
4.24 |
0.08 |
8.06 |
12 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
8.26% |
8.49% |
7.30% |
8.65% |
6.43% |
9.34% |
7.73% |
7.41% |
- |
7.15% |
8.35% |
| Debt-free Net Working Capital to Revenue |
|
12.34% |
12.36% |
18.64% |
20.34% |
18.86% |
22.77% |
21.55% |
21.59% |
- |
23.40% |
23.42% |
| Net Working Capital to Revenue |
|
1.86% |
7.36% |
13.65% |
14.96% |
13.06% |
16.59% |
15.07% |
15.08% |
- |
16.06% |
16.28% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$4.86 |
$4.13 |
$2.33 |
$2.04 |
$3.19 |
$3.01 |
$2.55 |
$2.31 |
$2.31 |
$1.46 |
$1.86 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
12.96M |
12.96M |
13.05M |
13.05M |
13.14M |
13.14M |
13.14M |
13.14M |
13.25M |
13.25M |
13.25M |
| Adjusted Diluted Earnings per Share |
|
$4.24 |
$3.83 |
$2.29 |
$2.00 |
$3.23 |
$2.97 |
$2.52 |
$2.28 |
$2.27 |
$1.44 |
$1.85 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
12.96M |
12.96M |
13.05M |
13.05M |
13.14M |
13.14M |
13.14M |
13.14M |
13.25M |
13.25M |
13.25M |
| 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 |
|
12.96M |
12.96M |
13.05M |
13.05M |
13.14M |
13.14M |
13.14M |
13.14M |
13.25M |
13.25M |
13.25M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
48 |
42 |
35 |
30 |
32 |
30 |
25 |
22 |
23 |
14 |
18 |
| Normalized NOPAT Margin |
|
63.21% |
58.86% |
57.01% |
57.48% |
54.06% |
53.67% |
53.59% |
43.26% |
- |
30.55% |
34.60% |
| Pre Tax Income Margin |
|
85.17% |
79.40% |
74.42% |
73.91% |
71.34% |
72.29% |
73.03% |
60.11% |
- |
41.58% |
47.53% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
17.57 |
17.12 |
11.59 |
10.20 |
13.14 |
16.09 |
15.37 |
18.37 |
- |
21.16 |
24.93 |
| NOPAT to Interest Expense |
|
17.57 |
17.12 |
11.59 |
10.20 |
13.14 |
16.09 |
15.37 |
18.37 |
- |
21.16 |
24.93 |
| EBIT Less CapEx to Interest Expense |
|
18.08 |
17.17 |
12.66 |
10.20 |
13.15 |
16.18 |
15.68 |
18.88 |
- |
21.16 |
24.98 |
| NOPAT Less CapEx to Interest Expense |
|
18.08 |
17.17 |
12.66 |
10.20 |
13.15 |
16.18 |
15.68 |
18.88 |
- |
21.16 |
24.98 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
33.03% |
34.20% |
35.87% |
39.05% |
42.77% |
36.07% |
37.16% |
38.05% |
- |
36.23% |
39.38% |
| Augmented Payout Ratio |
|
53.18% |
77.97% |
88.56% |
81.88% |
78.54% |
42.03% |
37.16% |
38.05% |
- |
36.23% |
39.38% |