| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
51,733,277.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
51,733,277.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
5.12 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-14.70% |
-7.57% |
-8.08% |
-6.11% |
-5.59% |
-6.31% |
-4.39% |
0.45% |
6.75% |
11.90% |
15.53% |
| EBITDA Growth |
|
-23.62% |
-22.45% |
-19.12% |
-26.73% |
-25.97% |
-47.27% |
-27.03% |
-8.85% |
-1.97% |
11.91% |
26.71% |
| EBIT Growth |
|
-26.30% |
-25.75% |
-21.85% |
-30.96% |
-31.76% |
-58.18% |
-32.52% |
-11.35% |
-3.43% |
18.68% |
33.22% |
| NOPAT Growth |
|
-28.02% |
-25.46% |
-22.36% |
-30.20% |
-29.39% |
-57.78% |
-30.44% |
-10.95% |
-5.01% |
11.54% |
33.34% |
| Net Income Growth |
|
-24.95% |
-22.17% |
-20.97% |
-30.55% |
-32.47% |
-61.23% |
-34.00% |
-12.71% |
-4.95% |
10.28% |
32.47% |
| EPS Growth |
|
-22.64% |
-21.04% |
-18.66% |
-28.04% |
-27.66% |
-56.66% |
-28.49% |
-5.35% |
-0.55% |
8.78% |
36.36% |
| Operating Cash Flow Growth |
|
-26.70% |
-35.01% |
-67.16% |
24.13% |
-0.45% |
-9.95% |
-48.93% |
-37.48% |
-43.57% |
-41.66% |
134.73% |
| Free Cash Flow Firm Growth |
|
-204.31% |
-81.58% |
-147.82% |
-146.46% |
97.32% |
-451.67% |
131.70% |
214.70% |
137.66% |
-37.67% |
-75.79% |
| Invested Capital Growth |
|
0.00% |
2.97% |
6.04% |
5.98% |
5.24% |
3.34% |
1.94% |
0.05% |
1.47% |
4.08% |
3.21% |
| Revenue Q/Q Growth |
|
-6.63% |
-7.89% |
9.21% |
-0.04% |
-6.12% |
-8.59% |
11.45% |
5.02% |
-0.24% |
-4.18% |
15.07% |
| EBITDA Q/Q Growth |
|
-21.17% |
-11.41% |
15.64% |
-9.27% |
-20.35% |
-36.90% |
60.02% |
13.34% |
-14.34% |
-27.96% |
81.18% |
| EBIT Q/Q Growth |
|
-23.61% |
-13.73% |
18.30% |
-11.46% |
-24.49% |
-47.13% |
90.87% |
16.32% |
-17.73% |
-35.02% |
114.27% |
| NOPAT Q/Q Growth |
|
-23.14% |
-10.25% |
13.03% |
-10.48% |
-22.25% |
-46.33% |
86.22% |
14.60% |
-17.06% |
-36.98% |
122.63% |
| Net Income Q/Q Growth |
|
-23.38% |
-7.64% |
11.12% |
-11.69% |
-25.49% |
-46.97% |
89.15% |
16.81% |
-18.87% |
-38.47% |
127.20% |
| EPS Q/Q Growth |
|
-23.11% |
-5.21% |
10.57% |
-10.71% |
-22.70% |
-43.21% |
82.44% |
18.18% |
-18.78% |
-37.88% |
128.70% |
| Operating Cash Flow Q/Q Growth |
|
57.91% |
12.79% |
-75.97% |
190.02% |
26.64% |
2.03% |
-86.37% |
255.04% |
14.32% |
5.46% |
-45.16% |
| Free Cash Flow Firm Q/Q Growth |
|
-1,818.20% |
100.55% |
-487.57% |
-26.36% |
0.81% |
27.61% |
134.94% |
357.21% |
-67.44% |
-364.67% |
106.14% |
| Invested Capital Q/Q Growth |
|
-0.63% |
-1.33% |
4.57% |
3.38% |
-1.33% |
-3.11% |
3.15% |
1.46% |
0.07% |
-0.62% |
2.29% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
29.73% |
30.61% |
30.95% |
29.81% |
29.42% |
28.34% |
29.65% |
29.73% |
28.25% |
27.29% |
29.11% |
| EBITDA Margin |
|
12.65% |
12.17% |
12.88% |
11.69% |
9.92% |
6.85% |
9.83% |
10.61% |
9.11% |
6.85% |
10.78% |
| Operating Margin |
|
10.75% |
9.74% |
10.79% |
9.65% |
7.99% |
4.54% |
7.87% |
8.53% |
7.12% |
4.75% |
9.14% |
| EBIT Margin |
|
10.98% |
10.28% |
11.14% |
9.86% |
7.94% |
4.59% |
7.86% |
8.71% |
7.18% |
4.87% |
9.06% |
| Profit (Net Income) Margin |
|
8.17% |
8.19% |
8.34% |
7.36% |
5.84% |
3.39% |
5.75% |
6.40% |
5.20% |
3.34% |
6.60% |
| Tax Burden Percent |
|
76.29% |
82.03% |
76.68% |
76.72% |
76.74% |
79.40% |
76.41% |
76.96% |
76.71% |
75.52% |
75.99% |
| Interest Burden Percent |
|
97.56% |
97.14% |
97.61% |
97.30% |
95.98% |
93.03% |
95.80% |
95.51% |
94.51% |
90.90% |
95.78% |
| Effective Tax Rate |
|
23.71% |
17.97% |
23.32% |
23.28% |
23.26% |
20.60% |
23.59% |
23.04% |
23.29% |
24.48% |
24.01% |
| Return on Invested Capital (ROIC) |
|
31.31% |
15.40% |
15.13% |
12.89% |
10.63% |
6.29% |
10.00% |
10.67% |
9.07% |
6.24% |
12.20% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
29.92% |
17.91% |
16.01% |
12.61% |
8.86% |
4.80% |
8.69% |
10.05% |
8.18% |
5.39% |
11.14% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.64% |
0.65% |
0.57% |
0.92% |
0.66% |
0.28% |
0.81% |
1.34% |
1.16% |
0.76% |
2.06% |
| Return on Equity (ROE) |
|
31.95% |
16.05% |
15.69% |
13.81% |
11.28% |
6.57% |
10.81% |
12.00% |
10.23% |
7.00% |
14.27% |
| Cash Return on Invested Capital (CROIC) |
|
-163.81% |
14.51% |
9.95% |
8.06% |
7.83% |
7.99% |
7.82% |
9.11% |
7.63% |
5.43% |
6.84% |
| Operating Return on Assets (OROA) |
|
31.55% |
14.63% |
15.43% |
13.46% |
10.72% |
6.19% |
10.20% |
11.38% |
9.59% |
6.82% |
12.70% |
| Return on Assets (ROA) |
|
23.48% |
11.66% |
11.55% |
10.05% |
7.90% |
4.58% |
7.47% |
8.37% |
6.95% |
4.68% |
9.24% |
| Return on Common Equity (ROCE) |
|
31.90% |
16.03% |
15.67% |
13.79% |
11.27% |
6.56% |
10.79% |
11.99% |
10.21% |
6.99% |
14.25% |
| Return on Equity Simple (ROE_SIMPLE) |
|
18.36% |
0.00% |
15.88% |
14.97% |
14.22% |
0.00% |
10.91% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
297 |
267 |
301 |
270 |
210 |
113 |
210 |
240 |
199 |
126 |
280 |
| NOPAT Margin |
|
8.20% |
7.99% |
8.27% |
7.41% |
6.13% |
3.60% |
6.02% |
6.57% |
5.46% |
3.59% |
6.94% |
| Net Nonoperating Expense Percent (NNEP) |
|
1.39% |
-2.51% |
-0.88% |
0.27% |
1.77% |
1.49% |
1.31% |
0.61% |
0.90% |
0.86% |
1.06% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
3.00% |
- |
- |
- |
1.34% |
2.44% |
2.77% |
2.29% |
1.46% |
3.17% |
| Cost of Revenue to Revenue |
|
70.27% |
69.39% |
69.05% |
70.19% |
70.58% |
71.66% |
70.35% |
70.27% |
71.75% |
72.71% |
70.89% |
| SG&A Expenses to Revenue |
|
17.30% |
18.99% |
18.42% |
18.33% |
19.44% |
21.17% |
19.81% |
19.29% |
19.21% |
20.27% |
18.25% |
| 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 |
|
18.98% |
20.87% |
20.17% |
20.15% |
21.43% |
23.81% |
21.78% |
21.20% |
21.14% |
22.53% |
19.97% |
| Earnings before Interest and Taxes (EBIT) |
|
398 |
343 |
406 |
359 |
271 |
144 |
274 |
319 |
262 |
170 |
365 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
458 |
406 |
470 |
426 |
339 |
214 |
343 |
388 |
333 |
240 |
434 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.96 |
2.05 |
2.40 |
2.14 |
2.16 |
2.02 |
2.15 |
2.28 |
2.02 |
2.11 |
2.21 |
| Price to Tangible Book Value (P/TBV) |
|
3.27 |
3.42 |
3.95 |
3.70 |
3.84 |
3.60 |
3.88 |
4.05 |
3.55 |
3.74 |
3.94 |
| Price to Revenue (P/Rev) |
|
1.00 |
1.07 |
1.31 |
1.15 |
1.13 |
1.05 |
1.12 |
1.21 |
1.06 |
1.06 |
1.06 |
| Price to Earnings (P/E) |
|
10.70 |
11.86 |
15.17 |
14.35 |
15.26 |
16.65 |
19.81 |
22.37 |
20.28 |
20.43 |
19.54 |
| Dividend Yield |
|
1.50% |
1.45% |
1.24% |
1.48% |
1.49% |
1.63% |
1.56% |
1.47% |
1.67% |
1.66% |
1.60% |
| Earnings Yield |
|
9.34% |
8.43% |
6.59% |
6.97% |
6.55% |
6.01% |
5.05% |
4.47% |
4.93% |
4.90% |
5.12% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.94 |
2.04 |
2.36 |
2.03 |
2.03 |
1.91 |
1.99 |
2.10 |
1.88 |
1.95 |
2.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
1.02 |
1.08 |
1.33 |
1.20 |
1.20 |
1.11 |
1.21 |
1.29 |
1.14 |
1.14 |
1.16 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
7.14 |
7.86 |
10.06 |
9.74 |
10.28 |
10.63 |
12.48 |
13.78 |
12.45 |
12.52 |
12.32 |
| Enterprise Value to EBIT (EV/EBIT) |
|
8.06 |
8.94 |
11.55 |
11.38 |
12.23 |
13.06 |
15.74 |
17.57 |
15.93 |
15.92 |
15.39 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
10.71 |
11.88 |
15.38 |
15.10 |
16.10 |
17.24 |
20.58 |
22.92 |
20.87 |
21.06 |
20.33 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
7.83 |
9.52 |
13.63 |
11.55 |
11.39 |
10.78 |
12.06 |
14.39 |
15.46 |
19.63 |
18.70 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
14.28 |
24.44 |
25.97 |
26.59 |
24.33 |
25.64 |
23.06 |
24.87 |
36.58 |
29.73 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.15 |
0.15 |
0.14 |
0.15 |
0.17 |
0.16 |
0.21 |
0.20 |
0.19 |
0.20 |
0.24 |
| Long-Term Debt to Equity |
|
0.15 |
0.15 |
0.14 |
0.15 |
0.12 |
0.10 |
0.15 |
0.14 |
0.19 |
0.20 |
0.24 |
| Financial Leverage |
|
0.02 |
0.04 |
0.04 |
0.07 |
0.07 |
0.06 |
0.09 |
0.13 |
0.14 |
0.14 |
0.19 |
| Leverage Ratio |
|
1.36 |
1.40 |
1.37 |
1.37 |
1.38 |
1.37 |
1.40 |
1.41 |
1.42 |
1.42 |
1.49 |
| Compound Leverage Factor |
|
1.32 |
1.36 |
1.33 |
1.33 |
1.32 |
1.27 |
1.34 |
1.34 |
1.34 |
1.29 |
1.42 |
| Debt to Total Capital |
|
12.86% |
12.87% |
12.58% |
13.03% |
14.69% |
13.64% |
17.15% |
16.44% |
15.89% |
16.52% |
19.19% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
4.63% |
4.77% |
4.66% |
4.62% |
0.00% |
0.01% |
0.00% |
| Long-Term Debt to Total Capital |
|
12.86% |
12.87% |
12.58% |
13.03% |
10.06% |
8.87% |
12.50% |
11.83% |
15.88% |
16.51% |
19.19% |
| 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 |
|
0.12% |
0.12% |
0.11% |
0.11% |
0.12% |
0.13% |
0.14% |
0.12% |
0.12% |
0.11% |
0.10% |
| Common Equity to Total Capital |
|
87.01% |
87.01% |
87.31% |
86.86% |
85.19% |
86.22% |
82.71% |
83.44% |
83.99% |
83.37% |
80.71% |
| Debt to EBITDA |
|
0.53 |
0.56 |
0.60 |
0.65 |
0.77 |
0.79 |
1.11 |
1.11 |
1.08 |
1.09 |
1.21 |
| Net Debt to EBITDA |
|
0.08 |
0.03 |
0.11 |
0.45 |
0.58 |
0.57 |
0.90 |
0.92 |
0.88 |
0.92 |
1.04 |
| Long-Term Debt to EBITDA |
|
0.53 |
0.56 |
0.60 |
0.65 |
0.53 |
0.51 |
0.81 |
0.80 |
1.08 |
1.09 |
1.21 |
| Debt to NOPAT |
|
0.80 |
0.85 |
0.91 |
1.01 |
1.21 |
1.28 |
1.84 |
1.85 |
1.81 |
1.83 |
2.00 |
| Net Debt to NOPAT |
|
0.12 |
0.05 |
0.17 |
0.70 |
0.91 |
0.92 |
1.49 |
1.54 |
1.47 |
1.55 |
1.71 |
| Long-Term Debt to NOPAT |
|
0.80 |
0.85 |
0.91 |
1.01 |
0.83 |
0.83 |
1.34 |
1.33 |
1.81 |
1.83 |
2.00 |
| Altman Z-Score |
|
6.35 |
6.47 |
7.11 |
6.40 |
6.05 |
5.91 |
5.54 |
5.77 |
5.51 |
5.63 |
5.38 |
| Noncontrolling Interest Sharing Ratio |
|
0.14% |
0.13% |
0.12% |
0.13% |
0.14% |
0.14% |
0.15% |
0.13% |
0.14% |
0.14% |
0.15% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
5.53 |
5.66 |
5.74 |
5.02 |
3.31 |
3.21 |
3.17 |
3.18 |
4.43 |
4.88 |
4.39 |
| Quick Ratio |
|
3.01 |
3.03 |
3.06 |
2.27 |
1.48 |
1.37 |
1.47 |
1.42 |
1.97 |
2.07 |
2.11 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-7,603 |
42 |
-163 |
-206 |
-204 |
-148 |
52 |
236 |
77 |
-203 |
12 |
| Operating Cash Flow to CapEx |
|
371.31% |
476.95% |
116.19% |
373.01% |
411.26% |
426.78% |
74.22% |
261.42% |
326.03% |
395.56% |
235.83% |
| Free Cash Flow to Firm to Interest Expense |
|
-783.82 |
4.28 |
-16.77 |
-21.19 |
-18.71 |
-14.76 |
4.48 |
16.49 |
5.33 |
-13.11 |
0.81 |
| Operating Cash Flow to Interest Expense |
|
48.04 |
53.63 |
13.02 |
37.76 |
42.56 |
47.33 |
5.61 |
16.01 |
18.18 |
17.81 |
9.83 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
35.10 |
42.39 |
1.81 |
27.64 |
32.21 |
36.24 |
-1.95 |
9.89 |
12.60 |
13.31 |
5.66 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
2.87 |
1.42 |
1.39 |
1.36 |
1.35 |
1.35 |
1.30 |
1.31 |
1.34 |
1.40 |
1.40 |
| Accounts Receivable Turnover |
|
0.00 |
9.75 |
8.31 |
8.43 |
8.69 |
9.83 |
8.15 |
8.25 |
8.59 |
9.92 |
8.18 |
| Inventory Turnover |
|
0.00 |
5.08 |
4.84 |
4.42 |
4.54 |
4.78 |
4.51 |
4.26 |
4.38 |
4.83 |
4.87 |
| Fixed Asset Turnover |
|
0.00 |
7.01 |
6.68 |
6.26 |
5.99 |
5.77 |
5.60 |
5.43 |
5.43 |
5.52 |
5.70 |
| Accounts Payable Turnover |
|
0.00 |
24.94 |
20.18 |
20.74 |
22.12 |
25.20 |
19.91 |
19.85 |
20.84 |
27.64 |
19.74 |
| Days Sales Outstanding (DSO) |
|
0.00 |
37.45 |
43.92 |
43.30 |
42.01 |
37.13 |
44.81 |
44.24 |
42.48 |
36.79 |
44.60 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
71.84 |
75.44 |
82.49 |
80.35 |
76.35 |
80.86 |
85.68 |
83.35 |
75.51 |
74.95 |
| Days Payable Outstanding (DPO) |
|
0.00 |
14.64 |
18.09 |
17.60 |
16.50 |
14.49 |
18.33 |
18.39 |
17.52 |
13.21 |
18.49 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
94.66 |
101.27 |
108.19 |
105.85 |
98.99 |
107.34 |
111.54 |
108.31 |
99.09 |
101.06 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
7,900 |
7,795 |
8,151 |
8,426 |
8,314 |
8,055 |
8,309 |
8,430 |
8,436 |
8,384 |
8,576 |
| Invested Capital Turnover |
|
3.82 |
1.93 |
1.83 |
1.74 |
1.73 |
1.75 |
1.66 |
1.62 |
1.66 |
1.74 |
1.76 |
| Increase / (Decrease) in Invested Capital |
|
7,900 |
225 |
464 |
475 |
414 |
260 |
158 |
4.50 |
123 |
329 |
267 |
| Enterprise Value (EV) |
|
15,308 |
15,916 |
19,265 |
17,140 |
16,874 |
15,408 |
16,503 |
17,704 |
15,901 |
16,318 |
17,176 |
| Market Capitalization |
|
15,132 |
15,843 |
19,046 |
16,337 |
15,911 |
14,572 |
15,296 |
16,507 |
14,770 |
15,104 |
15,723 |
| Book Value per Share |
|
$131.91 |
$134.37 |
$138.13 |
$132.74 |
$133.61 |
$133.40 |
$134.07 |
$137.56 |
$138.90 |
$137.13 |
$137.69 |
| Tangible Book Value per Share |
|
$78.99 |
$80.56 |
$83.95 |
$76.96 |
$75.40 |
$74.84 |
$74.36 |
$77.49 |
$79.08 |
$77.27 |
$77.21 |
| Total Capital |
|
8,877 |
8,875 |
9,086 |
8,777 |
8,629 |
8,373 |
8,587 |
8,670 |
8,698 |
8,600 |
8,826 |
| Total Debt |
|
1,142 |
1,142 |
1,143 |
1,144 |
1,267 |
1,143 |
1,473 |
1,426 |
1,382 |
1,421 |
1,694 |
| Total Long-Term Debt |
|
1,142 |
1,142 |
1,143 |
1,143 |
868 |
743 |
1,073 |
1,026 |
1,382 |
1,420 |
1,694 |
| Net Debt |
|
165 |
62 |
208 |
793 |
953 |
824 |
1,195 |
1,186 |
1,121 |
1,204 |
1,444 |
| Capital Expenditures (CapEx) |
|
126 |
110 |
109 |
98 |
113 |
111 |
87 |
88 |
80 |
70 |
64 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
3,004 |
2,848 |
3,131 |
3,199 |
3,025 |
2,764 |
3,003 |
3,106 |
3,111 |
3,077 |
3,281 |
| Debt-free Net Working Capital (DFNWC) |
|
3,981 |
3,929 |
4,066 |
3,549 |
3,340 |
3,082 |
3,281 |
3,345 |
3,372 |
3,294 |
3,531 |
| Net Working Capital (NWC) |
|
3,980 |
3,928 |
4,066 |
3,549 |
2,940 |
2,683 |
2,881 |
2,945 |
3,372 |
3,293 |
3,531 |
| Net Nonoperating Expense (NNE) |
|
1.14 |
-6.73 |
-2.38 |
1.53 |
9.90 |
6.59 |
9.17 |
6.08 |
9.28 |
8.68 |
14 |
| Net Nonoperating Obligations (NNO) |
|
165 |
62 |
208 |
793 |
953 |
824 |
1,195 |
1,186 |
1,121 |
1,204 |
1,444 |
| Total Depreciation and Amortization (D&A) |
|
61 |
63 |
64 |
67 |
68 |
71 |
69 |
70 |
71 |
69 |
69 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
19.92% |
19.24% |
21.62% |
22.45% |
21.54% |
19.98% |
21.96% |
22.68% |
22.34% |
21.53% |
22.11% |
| Debt-free Net Working Capital to Revenue |
|
26.40% |
26.53% |
28.07% |
24.91% |
23.78% |
22.28% |
23.99% |
24.43% |
24.22% |
23.04% |
23.80% |
| Net Working Capital to Revenue |
|
26.40% |
26.53% |
28.07% |
24.91% |
20.93% |
19.39% |
21.07% |
21.51% |
24.22% |
23.04% |
23.80% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$5.05 |
$4.78 |
$5.28 |
$4.71 |
$3.64 |
$2.07 |
$3.76 |
$4.44 |
$3.61 |
$2.26 |
$5.13 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
58.43M |
58.33M |
57.34M |
56.88M |
54.69M |
55.75M |
53.08M |
52.61M |
52.48M |
52.56M |
51.63M |
| Adjusted Diluted Earnings per Share |
|
$4.99 |
$4.73 |
$5.23 |
$4.67 |
$3.61 |
$2.05 |
$3.74 |
$4.42 |
$3.59 |
$2.23 |
$5.10 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
59.12M |
59.02M |
57.88M |
57.39M |
55.18M |
56.25M |
53.40M |
52.92M |
52.82M |
52.88M |
51.97M |
| 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 |
|
57.47M |
57.43M |
57.43M |
55.02M |
54.12M |
52.97M |
52.59M |
52.59M |
52.29M |
51.73M |
51.05M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
297 |
267 |
301 |
270 |
210 |
113 |
210 |
240 |
199 |
126 |
280 |
| Normalized NOPAT Margin |
|
8.20% |
7.99% |
8.27% |
7.41% |
6.13% |
3.60% |
6.02% |
6.57% |
5.46% |
3.59% |
6.94% |
| Pre Tax Income Margin |
|
10.71% |
9.99% |
10.87% |
9.60% |
7.62% |
4.27% |
7.53% |
8.31% |
6.78% |
4.42% |
8.68% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
41.00 |
35.01 |
41.85 |
37.05 |
24.90 |
14.35 |
23.82 |
22.28 |
18.20 |
10.99 |
23.69 |
| NOPAT to Interest Expense |
|
30.63 |
27.21 |
31.07 |
27.82 |
19.25 |
11.26 |
18.23 |
16.80 |
13.84 |
8.10 |
18.15 |
| EBIT Less CapEx to Interest Expense |
|
28.06 |
23.77 |
30.64 |
26.93 |
14.55 |
3.26 |
16.26 |
16.15 |
12.63 |
6.48 |
19.53 |
| NOPAT Less CapEx to Interest Expense |
|
17.70 |
15.97 |
19.87 |
17.69 |
8.90 |
0.17 |
10.68 |
10.68 |
8.26 |
3.60 |
13.99 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
16.42% |
17.77% |
19.17% |
21.50% |
23.66% |
28.44% |
32.22% |
33.77% |
34.54% |
34.34% |
31.75% |
| Augmented Payout Ratio |
|
39.12% |
53.55% |
54.15% |
99.12% |
137.64% |
153.01% |
206.08% |
157.66% |
109.32% |
115.80% |
104.28% |