| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
49,702,361.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
49,702,361.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.68 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-25.61% |
-18.51% |
-13.59% |
14.90% |
27.10% |
21.73% |
20.60% |
16.50% |
4.65% |
-13.49% |
9.51% |
| EBITDA Growth |
|
-45.23% |
-32.83% |
-44.41% |
31.95% |
64.28% |
38.63% |
23.52% |
26.09% |
-30.94% |
-48.38% |
-21.02% |
| EBIT Growth |
|
-59.19% |
-43.43% |
-56.62% |
51.39% |
111.17% |
58.61% |
54.57% |
43.33% |
-36.21% |
-56.66% |
-47.19% |
| NOPAT Growth |
|
-55.44% |
-39.04% |
-59.09% |
50.12% |
95.77% |
46.33% |
59.83% |
43.52% |
-39.05% |
-54.69% |
-47.36% |
| Net Income Growth |
|
-49.79% |
-31.27% |
-54.23% |
61.18% |
104.47% |
47.83% |
61.06% |
36.80% |
-35.96% |
-46.80% |
-47.34% |
| EPS Growth |
|
-48.54% |
-30.48% |
-54.48% |
59.32% |
101.89% |
46.58% |
60.66% |
38.30% |
-35.51% |
-46.73% |
-48.46% |
| Operating Cash Flow Growth |
|
219.05% |
-10.02% |
24.43% |
14.11% |
106.07% |
134.87% |
-9.07% |
61.00% |
-11.27% |
24.01% |
-71.38% |
| Free Cash Flow Firm Growth |
|
-229.75% |
65.46% |
148.84% |
147.15% |
213.41% |
452.82% |
-84.10% |
-29.50% |
-89.64% |
-21.10% |
-1,450.72% |
| Invested Capital Growth |
|
6.53% |
4.90% |
-0.95% |
-0.05% |
-0.14% |
-1.72% |
3.35% |
2.73% |
2.17% |
-2.86% |
38.26% |
| Revenue Q/Q Growth |
|
-4.27% |
8.67% |
5.63% |
4.56% |
5.89% |
4.08% |
4.65% |
1.01% |
-4.88% |
-13.96% |
0.00% |
| EBITDA Q/Q Growth |
|
-12.47% |
25.64% |
-11.87% |
36.15% |
8.97% |
6.02% |
-21.48% |
35.32% |
-40.42% |
-20.72% |
0.00% |
| EBIT Q/Q Growth |
|
-19.67% |
42.90% |
-17.07% |
59.05% |
12.04% |
7.33% |
-19.18% |
47.48% |
-50.14% |
-27.07% |
0.00% |
| NOPAT Q/Q Growth |
|
-12.01% |
36.73% |
-19.79% |
55.55% |
14.75% |
2.20% |
-12.39% |
39.68% |
-51.27% |
-24.02% |
0.00% |
| Net Income Q/Q Growth |
|
-10.91% |
38.58% |
-15.54% |
54.58% |
13.01% |
0.19% |
-7.98% |
31.30% |
-47.09% |
-16.77% |
0.00% |
| EPS Q/Q Growth |
|
-10.17% |
37.74% |
-16.44% |
54.10% |
13.83% |
0.00% |
-8.41% |
32.65% |
-46.92% |
-17.39% |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
-36.71% |
-9.64% |
115.10% |
-7.23% |
14.30% |
2.98% |
-16.73% |
64.25% |
-37.00% |
43.93% |
0.00% |
| Free Cash Flow Firm Q/Q Growth |
|
51.35% |
55.52% |
292.61% |
13.12% |
17.03% |
38.37% |
-91.32% |
401.64% |
-82.80% |
953.53% |
0.00% |
| Invested Capital Q/Q Growth |
|
0.58% |
1.85% |
-2.60% |
0.18% |
0.48% |
0.24% |
2.43% |
-0.42% |
-0.06% |
-4.70% |
0.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
52.69% |
51.57% |
49.33% |
51.69% |
52.92% |
54.07% |
50.17% |
53.72% |
48.16% |
50.70% |
50.14% |
| EBITDA Margin |
|
20.89% |
24.15% |
20.15% |
26.23% |
27.00% |
27.50% |
20.63% |
27.64% |
17.31% |
15.95% |
19.94% |
| Operating Margin |
|
13.01% |
16.41% |
12.90% |
18.68% |
20.15% |
21.04% |
16.09% |
23.68% |
12.72% |
10.86% |
11.48% |
| EBIT Margin |
|
12.11% |
15.93% |
12.51% |
19.02% |
20.13% |
20.76% |
16.03% |
23.40% |
12.27% |
10.40% |
11.29% |
| Profit (Net Income) Margin |
|
13.58% |
17.32% |
13.85% |
20.47% |
21.85% |
21.03% |
18.50% |
24.04% |
13.37% |
12.94% |
11.56% |
| Tax Burden Percent |
|
92.97% |
92.73% |
89.60% |
92.06% |
92.46% |
86.95% |
95.21% |
89.45% |
85.33% |
88.26% |
88.69% |
| Interest Burden Percent |
|
120.60% |
117.25% |
123.59% |
116.91% |
117.42% |
116.56% |
121.19% |
114.85% |
127.74% |
140.95% |
115.48% |
| Effective Tax Rate |
|
7.03% |
7.27% |
10.40% |
7.94% |
7.54% |
13.05% |
4.79% |
10.55% |
14.67% |
11.74% |
11.31% |
| Return on Invested Capital (ROIC) |
|
10.69% |
12.43% |
9.03% |
13.97% |
15.98% |
16.31% |
14.32% |
20.58% |
10.64% |
9.30% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
10.20% |
11.69% |
8.23% |
12.83% |
14.86% |
15.38% |
13.24% |
19.63% |
9.88% |
8.50% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-3.70% |
-4.23% |
-3.08% |
-4.99% |
-5.94% |
-6.34% |
-5.60% |
-8.44% |
-4.38% |
-4.00% |
0.00% |
| Return on Equity (ROE) |
|
6.99% |
8.19% |
5.96% |
8.98% |
10.03% |
9.96% |
8.72% |
12.14% |
6.26% |
5.29% |
0.00% |
| Cash Return on Invested Capital (CROIC) |
|
9.74% |
8.90% |
11.11% |
11.50% |
13.64% |
16.49% |
12.91% |
15.16% |
13.99% |
16.96% |
-32.12% |
| Operating Return on Assets (OROA) |
|
6.07% |
7.42% |
5.51% |
8.56% |
9.44% |
9.94% |
7.86% |
11.79% |
6.13% |
4.89% |
0.00% |
| Return on Assets (ROA) |
|
6.80% |
8.07% |
6.10% |
9.22% |
10.25% |
10.07% |
9.07% |
12.11% |
6.69% |
6.09% |
0.00% |
| Return on Common Equity (ROCE) |
|
6.99% |
8.19% |
5.96% |
8.98% |
10.03% |
9.96% |
8.72% |
12.14% |
6.26% |
5.29% |
0.00% |
| Return on Equity Simple (ROE_SIMPLE) |
|
10.47% |
9.26% |
0.00% |
7.80% |
9.06% |
9.62% |
0.00% |
11.40% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
23 |
32 |
25 |
39 |
45 |
46 |
40 |
56 |
28 |
21 |
30 |
| NOPAT Margin |
|
12.10% |
15.22% |
11.56% |
17.19% |
18.63% |
18.30% |
15.32% |
21.18% |
10.85% |
9.58% |
10.18% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.49% |
0.74% |
0.81% |
1.13% |
1.12% |
0.93% |
1.08% |
0.96% |
0.76% |
0.80% |
0.54% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
1.46% |
- |
- |
- |
2.10% |
2.94% |
1.40% |
1.04% |
1.39% |
| Cost of Revenue to Revenue |
|
47.31% |
48.43% |
50.67% |
48.31% |
47.08% |
45.93% |
49.83% |
46.28% |
54.30% |
51.17% |
51.64% |
| SG&A Expenses to Revenue |
|
9.84% |
8.75% |
12.34% |
7.67% |
8.37% |
8.91% |
9.68% |
8.97% |
9.86% |
11.38% |
10.76% |
| R&D to Revenue |
|
14.18% |
12.61% |
10.98% |
11.60% |
11.16% |
11.21% |
13.22% |
10.51% |
13.92% |
14.89% |
12.02% |
| Operating Expenses to Revenue |
|
39.68% |
35.16% |
36.43% |
33.01% |
32.77% |
33.03% |
34.08% |
30.04% |
32.99% |
37.98% |
36.88% |
| Earnings before Interest and Taxes (EBIT) |
|
23 |
33 |
27 |
44 |
49 |
52 |
42 |
62 |
31 |
23 |
33 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
40 |
50 |
44 |
60 |
65 |
69 |
54 |
74 |
44 |
35 |
58 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
3.44 |
3.69 |
4.32 |
4.99 |
5.91 |
5.59 |
4.38 |
3.13 |
2.46 |
3.12 |
4.78 |
| Price to Tangible Book Value (P/TBV) |
|
4.97 |
5.22 |
5.99 |
6.78 |
7.87 |
7.29 |
5.74 |
4.09 |
3.17 |
3.98 |
8.42 |
| Price to Revenue (P/Rev) |
|
6.35 |
7.36 |
9.20 |
10.51 |
12.06 |
11.29 |
8.54 |
5.87 |
4.66 |
6.24 |
0.00 |
| Price to Earnings (P/E) |
|
32.88 |
39.84 |
61.94 |
63.97 |
65.18 |
58.07 |
41.80 |
27.47 |
24.18 |
35.72 |
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 |
|
3.04% |
2.51% |
1.61% |
1.56% |
1.53% |
1.72% |
2.39% |
3.64% |
4.14% |
2.80% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
4.86 |
5.28 |
6.55 |
7.83 |
9.60 |
9.33 |
7.06 |
4.83 |
3.69 |
5.17 |
6.45 |
| Enterprise Value to Revenue (EV/Rev) |
|
5.67 |
6.62 |
8.34 |
9.63 |
11.18 |
10.38 |
7.67 |
5.04 |
3.80 |
5.26 |
0.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
21.29 |
26.21 |
37.93 |
42.00 |
45.69 |
40.94 |
30.40 |
19.52 |
16.08 |
24.82 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
29.38 |
38.03 |
60.65 |
64.15 |
65.71 |
56.86 |
40.53 |
25.09 |
20.93 |
33.24 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
31.23 |
39.49 |
64.17 |
68.34 |
71.00 |
62.70 |
44.27 |
27.42 |
23.08 |
36.26 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
31.22 |
35.20 |
39.58 |
45.50 |
47.18 |
38.92 |
30.84 |
18.41 |
14.42 |
18.21 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
51.51 |
60.72 |
58.68 |
68.06 |
70.27 |
56.10 |
55.57 |
32.29 |
26.62 |
30.06 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| 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 |
| 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 |
|
-0.36 |
-0.36 |
-0.37 |
-0.39 |
-0.40 |
-0.41 |
-0.42 |
-0.43 |
-0.44 |
-0.47 |
-0.37 |
| Leverage Ratio |
|
1.12 |
1.12 |
1.11 |
1.10 |
1.10 |
1.09 |
1.10 |
1.10 |
1.09 |
1.09 |
1.11 |
| Compound Leverage Factor |
|
1.36 |
1.31 |
1.37 |
1.29 |
1.29 |
1.27 |
1.33 |
1.26 |
1.40 |
1.54 |
1.29 |
| 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% |
| Short-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% |
| 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 |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| 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 |
| Net 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 |
| 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 |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net 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 |
| 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 |
|
22.38 |
24.16 |
27.54 |
32.65 |
39.04 |
39.30 |
28.16 |
20.23 |
18.13 |
22.05 |
24.20 |
| 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 |
|
8.64 |
9.00 |
8.69 |
9.06 |
9.33 |
10.07 |
8.69 |
8.42 |
9.59 |
9.49 |
6.15 |
| Quick Ratio |
|
5.82 |
6.18 |
6.26 |
6.62 |
6.90 |
7.66 |
6.82 |
6.55 |
7.58 |
7.64 |
4.48 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-41 |
-18 |
35 |
40 |
47 |
65 |
5.60 |
28 |
4.83 |
51 |
-379 |
| Operating Cash Flow to CapEx |
|
687.67% |
374.42% |
2,500.45% |
819.08% |
532.92% |
835.47% |
1,210.53% |
1,117.21% |
420.73% |
6,047.57% |
734.23% |
| 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 |
|
0.50 |
0.47 |
0.44 |
0.45 |
0.47 |
0.48 |
0.49 |
0.50 |
0.50 |
0.47 |
0.00 |
| Accounts Receivable Turnover |
|
4.25 |
3.82 |
3.49 |
3.83 |
4.22 |
4.07 |
3.69 |
3.92 |
3.96 |
3.90 |
0.00 |
| Inventory Turnover |
|
1.31 |
1.23 |
1.21 |
1.23 |
1.30 |
1.38 |
1.54 |
1.56 |
1.72 |
1.77 |
0.00 |
| Fixed Asset Turnover |
|
9.81 |
9.02 |
8.34 |
8.27 |
8.33 |
8.40 |
8.68 |
8.76 |
8.34 |
8.05 |
0.00 |
| Accounts Payable Turnover |
|
6.83 |
7.39 |
7.58 |
7.52 |
8.63 |
9.76 |
8.90 |
8.71 |
11.40 |
9.95 |
0.00 |
| Days Sales Outstanding (DSO) |
|
85.94 |
95.52 |
104.68 |
95.29 |
86.59 |
89.72 |
98.84 |
93.19 |
92.13 |
93.57 |
0.00 |
| Days Inventory Outstanding (DIO) |
|
277.67 |
297.78 |
300.80 |
295.85 |
281.28 |
264.57 |
237.69 |
234.20 |
211.75 |
206.34 |
0.00 |
| Days Payable Outstanding (DPO) |
|
53.48 |
49.37 |
48.16 |
48.55 |
42.28 |
37.38 |
41.03 |
41.89 |
32.03 |
36.68 |
0.00 |
| Cash Conversion Cycle (CCC) |
|
310.13 |
343.93 |
357.32 |
342.59 |
325.58 |
316.91 |
295.49 |
285.51 |
271.85 |
263.23 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
1,047 |
1,066 |
1,039 |
1,041 |
1,046 |
1,048 |
1,074 |
1,069 |
1,068 |
1,018 |
1,478 |
| Invested Capital Turnover |
|
0.88 |
0.82 |
0.78 |
0.81 |
0.86 |
0.89 |
0.93 |
0.97 |
0.98 |
0.97 |
0.00 |
| Increase / (Decrease) in Invested Capital |
|
64 |
50 |
-9.92 |
-0.49 |
-1.47 |
-18 |
35 |
28 |
23 |
-30 |
409 |
| Enterprise Value (EV) |
|
5,091 |
5,627 |
6,807 |
8,147 |
10,033 |
9,780 |
7,577 |
5,164 |
3,938 |
5,268 |
9,538 |
| Market Capitalization |
|
5,701 |
6,257 |
7,504 |
8,888 |
10,819 |
10,636 |
8,429 |
6,014 |
4,833 |
6,252 |
10,192 |
| Book Value per Share |
|
$33.85 |
$34.57 |
$35.38 |
$36.19 |
$37.17 |
$38.55 |
$38.99 |
$38.96 |
$40.17 |
$40.86 |
$42.90 |
| Tangible Book Value per Share |
|
$23.42 |
$24.45 |
$25.54 |
$26.64 |
$27.90 |
$29.56 |
$29.73 |
$29.85 |
$31.15 |
$32.04 |
$24.35 |
| Total Capital |
|
1,657 |
1,696 |
1,737 |
1,782 |
1,832 |
1,904 |
1,926 |
1,920 |
1,963 |
2,002 |
2,132 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| 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 |
|
-610 |
-630 |
-698 |
-741 |
-786 |
-855 |
-852 |
-851 |
-895 |
-984 |
-654 |
| Capital Expenditures (CapEx) |
|
4.61 |
7.65 |
2.46 |
6.98 |
12 |
8.05 |
4.63 |
8.23 |
14 |
1.38 |
3.59 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
437 |
456 |
438 |
445 |
451 |
458 |
455 |
444 |
444 |
398 |
451 |
| Debt-free Net Working Capital (DFNWC) |
|
1,046 |
1,085 |
1,136 |
1,186 |
1,237 |
1,313 |
1,307 |
1,295 |
1,339 |
1,382 |
1,105 |
| Net Working Capital (NWC) |
|
1,046 |
1,085 |
1,136 |
1,186 |
1,237 |
1,313 |
1,307 |
1,295 |
1,339 |
1,382 |
1,105 |
| Net Nonoperating Expense (NNE) |
|
-2.83 |
-4.35 |
-5.01 |
-7.51 |
-7.80 |
-6.91 |
-8.39 |
-7.62 |
-6.39 |
-7.32 |
-4.02 |
| Net Nonoperating Obligations (NNO) |
|
-610 |
-630 |
-698 |
-741 |
-786 |
-855 |
-852 |
-851 |
-895 |
-984 |
-654 |
| Total Depreciation and Amortization (D&A) |
|
17 |
17 |
17 |
17 |
17 |
17 |
12 |
11 |
13 |
12 |
25 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
48.64% |
53.60% |
53.65% |
52.61% |
50.24% |
48.59% |
46.09% |
43.33% |
42.81% |
39.72% |
0.00% |
| Debt-free Net Working Capital to Revenue |
|
116.58% |
127.66% |
139.18% |
140.24% |
137.85% |
139.37% |
132.42% |
126.31% |
129.17% |
137.88% |
0.00% |
| Net Working Capital to Revenue |
|
116.58% |
127.66% |
139.18% |
140.24% |
137.85% |
139.37% |
132.42% |
126.31% |
129.17% |
137.88% |
0.00% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.53 |
$0.73 |
$0.61 |
$0.95 |
$1.07 |
$1.07 |
$1.00 |
$1.30 |
$0.69 |
$0.58 |
$0.68 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
48.98M |
49.04M |
48.97M |
49.23M |
49.34M |
49.43M |
49.34M |
49.18M |
48.93M |
49.02M |
49.74M |
| Adjusted Diluted Earnings per Share |
|
$0.53 |
$0.73 |
$0.61 |
$0.94 |
$1.07 |
$1.07 |
$0.98 |
$1.30 |
$0.69 |
$0.57 |
$0.67 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
49.27M |
49.40M |
49.32M |
49.64M |
49.67M |
49.69M |
49.66M |
49.41M |
49.02M |
49.11M |
50.00M |
| 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 |
|
49.07M |
49.08M |
49.13M |
49.28M |
49.38M |
49.39M |
49.27M |
48.87M |
49.00M |
49.01M |
49.74M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
23 |
32 |
25 |
39 |
45 |
46 |
40 |
56 |
28 |
21 |
30 |
| Normalized NOPAT Margin |
|
12.10% |
15.22% |
11.56% |
17.19% |
18.63% |
18.30% |
15.32% |
21.18% |
10.85% |
9.58% |
10.18% |
| Pre Tax Income Margin |
|
14.61% |
18.68% |
15.46% |
22.24% |
23.63% |
24.19% |
19.43% |
26.88% |
15.67% |
14.66% |
13.03% |
| 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 |
|
39.48% |
36.24% |
2.64% |
0.00% |
0.00% |
0.00% |
12.43% |
45.72% |
50.07% |
57.18% |
0.00% |