| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
46,305,311.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
46,305,311.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
4.90 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
2.85% |
0.48% |
-2.40% |
-3.55% |
2.92% |
5.42% |
7.39% |
10.16% |
6.65% |
7.32% |
7.60% |
| EBITDA Growth |
|
2.19% |
-2.64% |
-3.24% |
-3.07% |
1.85% |
-8.84% |
6.55% |
12.11% |
6.67% |
27.30% |
12.26% |
| EBIT Growth |
|
4.42% |
-1.82% |
-2.66% |
-3.17% |
2.38% |
-11.30% |
7.56% |
12.40% |
5.76% |
33.01% |
13.58% |
| NOPAT Growth |
|
13.02% |
40.38% |
-3.99% |
-4.96% |
30.32% |
-39.44% |
10.12% |
16.86% |
-18.00% |
35.11% |
16.83% |
| Net Income Growth |
|
11.56% |
42.64% |
0.17% |
-2.80% |
31.89% |
-38.45% |
5.42% |
16.69% |
-15.75% |
38.42% |
20.13% |
| EPS Growth |
|
10.96% |
42.19% |
-0.27% |
-2.58% |
33.49% |
-37.98% |
7.26% |
17.51% |
-16.07% |
39.00% |
21.55% |
| Operating Cash Flow Growth |
|
3.46% |
-30.84% |
43.35% |
67.30% |
-10.21% |
102.19% |
-16.63% |
-28.90% |
37.35% |
14.02% |
-3.54% |
| Free Cash Flow Firm Growth |
|
-132.19% |
-157.40% |
-87.51% |
-46.49% |
17.49% |
2,320.52% |
-1,390.86% |
-1,023.66% |
-416.94% |
-267.61% |
102.63% |
| Invested Capital Growth |
|
2.97% |
3.20% |
1.24% |
0.93% |
3.27% |
-2.27% |
6.58% |
8.65% |
6.16% |
9.37% |
1.81% |
| Revenue Q/Q Growth |
|
-1.56% |
1.60% |
-5.26% |
1.78% |
5.05% |
4.07% |
-3.49% |
4.40% |
1.70% |
4.73% |
-3.24% |
| EBITDA Q/Q Growth |
|
1.73% |
1.70% |
-8.93% |
2.88% |
6.89% |
-8.97% |
6.45% |
8.25% |
1.70% |
8.63% |
-6.13% |
| EBIT Q/Q Growth |
|
3.48% |
2.00% |
-11.71% |
3.90% |
9.41% |
-11.63% |
7.06% |
8.59% |
2.95% |
11.14% |
-8.58% |
| NOPAT Q/Q Growth |
|
5.57% |
61.83% |
-46.14% |
3.29% |
44.76% |
-24.79% |
-2.07% |
9.61% |
1.58% |
23.91% |
-15.32% |
| Net Income Q/Q Growth |
|
7.17% |
62.73% |
-44.64% |
0.67% |
45.42% |
-24.07% |
-5.17% |
11.44% |
4.99% |
24.76% |
-17.71% |
| EPS Q/Q Growth |
|
7.24% |
62.41% |
-44.81% |
1.34% |
46.95% |
-24.55% |
-4.55% |
11.03% |
4.97% |
24.95% |
-16.52% |
| Operating Cash Flow Q/Q Growth |
|
46.04% |
-40.91% |
77.01% |
9.52% |
-21.62% |
33.07% |
-27.02% |
-6.60% |
51.41% |
10.46% |
-38.26% |
| Free Cash Flow Firm Q/Q Growth |
|
-173.82% |
81.70% |
302.89% |
95.25% |
-213.82% |
592.48% |
-217.95% |
-39.71% |
36.30% |
-59.68% |
101.85% |
| Invested Capital Q/Q Growth |
|
-0.95% |
3.15% |
-1.31% |
0.10% |
1.35% |
-2.38% |
7.62% |
2.05% |
-0.98% |
0.57% |
0.18% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
43.16% |
43.73% |
42.95% |
43.13% |
42.92% |
42.78% |
42.73% |
42.58% |
42.84% |
42.87% |
43.19% |
| EBITDA Margin |
|
24.34% |
24.36% |
23.42% |
23.67% |
24.09% |
21.07% |
23.24% |
24.09% |
24.09% |
24.99% |
24.24% |
| Operating Margin |
|
18.84% |
19.05% |
17.35% |
17.98% |
18.75% |
15.78% |
17.88% |
18.38% |
18.37% |
20.44% |
18.86% |
| EBIT Margin |
|
18.86% |
18.93% |
17.64% |
18.01% |
18.76% |
15.93% |
17.67% |
18.38% |
18.60% |
19.74% |
18.65% |
| Profit (Net Income) Margin |
|
14.17% |
22.70% |
13.27% |
13.12% |
18.16% |
13.25% |
13.02% |
13.90% |
14.35% |
17.09% |
14.54% |
| Tax Burden Percent |
|
80.78% |
127.26% |
79.42% |
77.82% |
102.78% |
88.25% |
79.03% |
80.74% |
80.68% |
85.80% |
81.38% |
| Interest Burden Percent |
|
93.04% |
94.22% |
94.67% |
93.62% |
94.20% |
94.28% |
93.25% |
93.67% |
95.60% |
100.91% |
95.77% |
| Effective Tax Rate |
|
19.22% |
-27.26% |
20.58% |
22.18% |
-2.78% |
11.75% |
20.97% |
19.26% |
19.32% |
14.20% |
18.62% |
| Return on Invested Capital (ROIC) |
|
7.59% |
11.74% |
6.66% |
6.68% |
9.25% |
6.76% |
6.77% |
7.20% |
7.29% |
8.87% |
7.61% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
7.11% |
10.99% |
6.40% |
6.23% |
8.61% |
6.32% |
6.10% |
6.59% |
6.95% |
8.52% |
7.05% |
| Return on Net Nonoperating Assets (RNNOA) |
|
2.67% |
3.71% |
1.99% |
1.86% |
2.34% |
1.55% |
1.53% |
1.56% |
1.46% |
1.75% |
1.52% |
| Return on Equity (ROE) |
|
10.26% |
15.45% |
8.65% |
8.54% |
11.59% |
8.30% |
8.30% |
8.75% |
8.76% |
10.62% |
9.14% |
| Cash Return on Invested Capital (CROIC) |
|
4.65% |
5.06% |
6.94% |
7.14% |
5.37% |
9.70% |
0.98% |
-0.76% |
1.13% |
-1.17% |
5.98% |
| Operating Return on Assets (OROA) |
|
7.57% |
7.39% |
6.80% |
7.05% |
7.30% |
6.29% |
6.87% |
7.40% |
7.47% |
8.19% |
7.60% |
| Return on Assets (ROA) |
|
5.69% |
8.86% |
5.11% |
5.13% |
7.07% |
5.23% |
5.06% |
5.60% |
5.76% |
7.09% |
5.93% |
| Return on Common Equity (ROCE) |
|
10.25% |
15.45% |
8.64% |
8.54% |
11.58% |
8.30% |
8.29% |
8.75% |
8.76% |
10.61% |
9.13% |
| Return on Equity Simple (ROE_SIMPLE) |
|
9.06% |
0.00% |
9.51% |
9.46% |
9.85% |
0.00% |
8.37% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
214 |
346 |
186 |
192 |
278 |
209 |
205 |
225 |
228 |
283 |
239 |
| NOPAT Margin |
|
15.22% |
24.25% |
13.78% |
13.99% |
19.28% |
13.93% |
14.13% |
14.84% |
14.82% |
17.54% |
15.35% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.48% |
0.75% |
0.25% |
0.45% |
0.64% |
0.44% |
0.67% |
0.61% |
0.34% |
0.35% |
0.57% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
2.77% |
- |
- |
- |
1.72% |
1.59% |
1.73% |
1.74% |
2.18% |
1.82% |
| Cost of Revenue to Revenue |
|
56.84% |
56.27% |
57.05% |
56.87% |
57.08% |
57.22% |
57.27% |
57.42% |
57.16% |
57.13% |
56.81% |
| SG&A Expenses to Revenue |
|
20.81% |
-3.74% |
21.94% |
21.58% |
20.72% |
0.72% |
16.13% |
15.15% |
15.47% |
14.24% |
15.22% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
5.12% |
5.44% |
5.42% |
4.79% |
5.42% |
| Operating Expenses to Revenue |
|
24.31% |
24.67% |
25.60% |
25.15% |
24.17% |
27.00% |
24.84% |
24.21% |
24.47% |
22.43% |
24.33% |
| Earnings before Interest and Taxes (EBIT) |
|
265 |
270 |
238 |
248 |
271 |
239 |
256 |
278 |
286 |
318 |
291 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
341 |
347 |
316 |
325 |
348 |
317 |
337 |
365 |
371 |
403 |
378 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
2.21 |
2.28 |
2.17 |
1.97 |
2.12 |
2.30 |
2.34 |
2.30 |
2.56 |
2.31 |
2.57 |
| 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) |
|
3.42 |
3.74 |
3.62 |
3.31 |
3.65 |
3.87 |
4.02 |
4.04 |
4.51 |
3.97 |
4.41 |
| Price to Earnings (P/E) |
|
24.38 |
23.78 |
22.88 |
20.90 |
21.60 |
26.82 |
27.98 |
27.80 |
33.09 |
27.15 |
29.45 |
| 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 |
|
4.10% |
4.21% |
4.37% |
4.79% |
4.63% |
3.73% |
3.57% |
3.60% |
3.02% |
3.68% |
3.40% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.92 |
2.00 |
1.94 |
1.78 |
1.91 |
2.08 |
2.07 |
2.06 |
2.31 |
2.09 |
2.32 |
| Enterprise Value to Revenue (EV/Rev) |
|
3.90 |
4.20 |
4.03 |
3.74 |
4.05 |
4.23 |
4.46 |
4.43 |
4.84 |
4.32 |
4.73 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
16.15 |
17.51 |
16.86 |
15.61 |
16.93 |
18.36 |
19.39 |
19.18 |
20.92 |
17.90 |
19.40 |
| Enterprise Value to EBIT (EV/EBIT) |
|
21.14 |
22.87 |
21.98 |
20.35 |
22.05 |
24.08 |
25.37 |
25.08 |
27.42 |
23.19 |
25.07 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
25.68 |
24.74 |
23.85 |
22.16 |
22.61 |
27.70 |
29.05 |
28.55 |
33.52 |
28.07 |
30.18 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
24.16 |
28.30 |
24.45 |
19.73 |
22.10 |
20.12 |
22.49 |
24.92 |
25.39 |
22.17 |
24.88 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
41.87 |
40.14 |
28.07 |
25.03 |
36.16 |
21.16 |
218.65 |
0.00 |
210.19 |
0.00 |
39.21 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.37 |
0.35 |
0.35 |
0.30 |
0.29 |
0.28 |
0.30 |
0.25 |
0.24 |
0.24 |
0.23 |
| Long-Term Debt to Equity |
|
0.32 |
0.29 |
0.28 |
0.28 |
0.28 |
0.28 |
0.30 |
0.21 |
0.20 |
0.19 |
0.19 |
| Financial Leverage |
|
0.38 |
0.34 |
0.31 |
0.30 |
0.27 |
0.24 |
0.25 |
0.24 |
0.21 |
0.21 |
0.22 |
| Leverage Ratio |
|
1.71 |
1.66 |
1.64 |
1.58 |
1.57 |
1.53 |
1.54 |
1.49 |
1.48 |
1.47 |
1.48 |
| Compound Leverage Factor |
|
1.59 |
1.56 |
1.55 |
1.48 |
1.48 |
1.44 |
1.44 |
1.40 |
1.42 |
1.48 |
1.42 |
| Debt to Total Capital |
|
27.10% |
26.02% |
25.81% |
23.08% |
22.57% |
21.71% |
22.99% |
20.13% |
19.35% |
19.06% |
18.79% |
| Short-Term Debt to Total Capital |
|
3.76% |
4.81% |
4.77% |
1.24% |
1.21% |
0.00% |
0.00% |
3.46% |
3.44% |
3.47% |
3.41% |
| Long-Term Debt to Total Capital |
|
23.34% |
21.21% |
21.04% |
21.84% |
21.36% |
21.70% |
22.99% |
16.67% |
15.91% |
15.59% |
15.37% |
| 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 |
|
0.04% |
0.04% |
0.04% |
0.04% |
0.04% |
0.05% |
0.05% |
0.05% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
72.86% |
73.94% |
74.15% |
76.88% |
77.39% |
78.25% |
76.96% |
79.82% |
80.65% |
80.94% |
81.21% |
| Debt to EBITDA |
|
2.38 |
2.40 |
2.42 |
2.10 |
2.09 |
2.03 |
2.24 |
1.92 |
1.82 |
1.68 |
1.63 |
| Net Debt to EBITDA |
|
2.01 |
1.92 |
1.74 |
1.77 |
1.67 |
1.53 |
1.89 |
1.69 |
1.44 |
1.44 |
1.29 |
| Long-Term Debt to EBITDA |
|
2.05 |
1.96 |
1.97 |
1.99 |
1.98 |
2.03 |
2.24 |
1.59 |
1.50 |
1.37 |
1.34 |
| Debt to NOPAT |
|
3.79 |
3.39 |
3.43 |
2.99 |
2.80 |
3.06 |
3.35 |
2.85 |
2.92 |
2.63 |
2.54 |
| Net Debt to NOPAT |
|
3.20 |
2.72 |
2.46 |
2.51 |
2.24 |
2.31 |
2.83 |
2.51 |
2.31 |
2.26 |
2.00 |
| Long-Term Debt to NOPAT |
|
3.27 |
2.77 |
2.79 |
2.83 |
2.65 |
3.06 |
3.35 |
2.36 |
2.40 |
2.15 |
2.08 |
| Altman Z-Score |
|
3.16 |
3.46 |
3.38 |
3.39 |
3.63 |
4.05 |
3.89 |
4.18 |
4.57 |
4.27 |
4.68 |
| Noncontrolling Interest Sharing Ratio |
|
0.04% |
0.05% |
0.05% |
0.05% |
0.05% |
0.06% |
0.06% |
0.06% |
0.03% |
0.03% |
0.03% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.68 |
1.69 |
1.81 |
1.98 |
2.00 |
2.33 |
2.19 |
1.66 |
1.79 |
1.64 |
1.76 |
| Quick Ratio |
|
1.01 |
1.05 |
1.18 |
1.16 |
1.22 |
1.48 |
1.29 |
0.94 |
1.03 |
0.92 |
1.01 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-117 |
-21 |
44 |
85 |
-97 |
477 |
-563 |
-786 |
-501 |
-800 |
15 |
| Operating Cash Flow to CapEx |
|
1,209.57% |
408.96% |
1,830.19% |
1,800.57% |
1,183.89% |
1,146.21% |
1,347.78% |
747.85% |
1,175.00% |
952.26% |
787.88% |
| Free Cash Flow to Firm to Interest Expense |
|
-6.38 |
-1.38 |
3.43 |
5.39 |
-6.17 |
34.82 |
-32.52 |
-44.66 |
-39.74 |
0.00 |
1.20 |
| Operating Cash Flow to Interest Expense |
|
15.12 |
10.54 |
22.91 |
20.17 |
15.91 |
24.26 |
14.02 |
12.88 |
27.23 |
0.00 |
19.02 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
13.87 |
7.96 |
21.66 |
19.05 |
14.57 |
22.15 |
12.98 |
11.15 |
24.91 |
0.00 |
16.61 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.40 |
0.39 |
0.39 |
0.39 |
0.39 |
0.39 |
0.39 |
0.40 |
0.40 |
0.41 |
0.41 |
| Accounts Receivable Turnover |
|
4.95 |
4.77 |
4.87 |
4.77 |
4.55 |
4.70 |
4.64 |
4.71 |
4.63 |
4.74 |
4.63 |
| Inventory Turnover |
|
3.56 |
3.53 |
3.37 |
3.25 |
3.30 |
3.53 |
3.39 |
3.36 |
3.40 |
3.58 |
3.33 |
| Fixed Asset Turnover |
|
7.52 |
7.29 |
7.35 |
7.30 |
7.40 |
7.45 |
7.33 |
7.48 |
7.61 |
7.72 |
7.54 |
| Accounts Payable Turnover |
|
6.70 |
7.18 |
7.03 |
7.34 |
7.06 |
8.08 |
7.33 |
7.96 |
7.60 |
7.75 |
6.90 |
| Days Sales Outstanding (DSO) |
|
73.76 |
76.44 |
75.02 |
76.47 |
80.14 |
77.74 |
78.65 |
77.44 |
78.77 |
77.00 |
78.91 |
| Days Inventory Outstanding (DIO) |
|
102.58 |
103.26 |
108.32 |
112.15 |
110.67 |
103.35 |
107.71 |
108.58 |
107.35 |
102.06 |
109.47 |
| Days Payable Outstanding (DPO) |
|
54.51 |
50.84 |
51.95 |
49.76 |
51.73 |
45.19 |
49.78 |
45.84 |
48.04 |
47.08 |
52.92 |
| Cash Conversion Cycle (CCC) |
|
121.83 |
128.86 |
131.39 |
138.87 |
139.08 |
135.90 |
136.58 |
140.18 |
138.08 |
131.99 |
135.47 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
11,462 |
11,822 |
11,667 |
11,679 |
11,837 |
11,555 |
12,435 |
12,690 |
12,566 |
12,637 |
12,659 |
| Invested Capital Turnover |
|
0.50 |
0.48 |
0.48 |
0.48 |
0.48 |
0.49 |
0.48 |
0.49 |
0.49 |
0.51 |
0.50 |
| Increase / (Decrease) in Invested Capital |
|
331 |
367 |
143 |
107 |
375 |
-268 |
768 |
1,011 |
729 |
1,082 |
225 |
| Enterprise Value (EV) |
|
21,973 |
23,659 |
22,596 |
20,758 |
22,628 |
23,975 |
25,717 |
26,197 |
29,065 |
26,413 |
29,428 |
| Market Capitalization |
|
19,234 |
21,058 |
20,257 |
18,399 |
20,386 |
21,970 |
23,208 |
23,884 |
27,060 |
24,290 |
27,473 |
| Book Value per Share |
|
$185.28 |
$195.43 |
$197.21 |
$196.52 |
$205.07 |
$204.91 |
$211.92 |
$221.45 |
$225.23 |
$223.93 |
$231.17 |
| Tangible Book Value per Share |
|
($31.13) |
($22.46) |
($17.66) |
($19.05) |
($14.64) |
($9.74) |
($17.01) |
($10.10) |
($4.37) |
($5.83) |
($0.66) |
| Total Capital |
|
11,970 |
12,471 |
12,580 |
12,122 |
12,398 |
12,204 |
12,896 |
13,001 |
13,094 |
12,989 |
13,181 |
| Total Debt |
|
3,244 |
3,245 |
3,246 |
2,797 |
2,798 |
2,649 |
2,965 |
2,617 |
2,533 |
2,475 |
2,476 |
| Total Long-Term Debt |
|
2,794 |
2,645 |
2,646 |
2,647 |
2,648 |
2,649 |
2,965 |
2,167 |
2,083 |
2,025 |
2,026 |
| Net Debt |
|
2,736 |
2,597 |
2,334 |
2,354 |
2,237 |
1,999 |
2,503 |
2,307 |
2,005 |
2,123 |
1,955 |
| Capital Expenditures (CapEx) |
|
23 |
40 |
16 |
18 |
21 |
29 |
18 |
30 |
29 |
40 |
30 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
1,080 |
1,167 |
1,135 |
1,065 |
1,083 |
1,034 |
1,156 |
1,303 |
1,341 |
1,293 |
1,360 |
| Debt-free Net Working Capital (DFNWC) |
|
1,589 |
1,815 |
2,047 |
1,508 |
1,644 |
1,683 |
1,618 |
1,614 |
1,870 |
1,646 |
1,881 |
| Net Working Capital (NWC) |
|
1,138 |
1,215 |
1,447 |
1,358 |
1,494 |
1,683 |
1,617 |
1,164 |
1,420 |
1,196 |
1,431 |
| Net Nonoperating Expense (NNE) |
|
15 |
22 |
6.99 |
12 |
16 |
10 |
16 |
14 |
7.26 |
7.12 |
13 |
| Net Nonoperating Obligations (NNO) |
|
2,736 |
2,597 |
2,334 |
2,354 |
2,237 |
1,999 |
2,503 |
2,307 |
2,005 |
2,123 |
1,955 |
| Total Depreciation and Amortization (D&A) |
|
77 |
77 |
78 |
78 |
77 |
77 |
81 |
87 |
85 |
85 |
87 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
19.19% |
20.71% |
20.25% |
19.18% |
19.36% |
18.23% |
20.04% |
22.05% |
22.33% |
21.15% |
21.84% |
| Debt-free Net Working Capital to Revenue |
|
28.22% |
32.21% |
36.54% |
27.17% |
29.39% |
29.69% |
28.03% |
27.32% |
31.14% |
26.91% |
30.21% |
| Net Working Capital to Revenue |
|
20.22% |
21.57% |
25.83% |
24.46% |
26.71% |
29.68% |
28.03% |
19.70% |
23.64% |
19.55% |
22.98% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$4.22 |
$6.83 |
$3.77 |
$3.82 |
$5.61 |
$4.23 |
$4.03 |
$4.48 |
$4.71 |
$5.90 |
$4.90 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
47.10M |
47.10M |
47.30M |
47.20M |
46.70M |
47M |
46.80M |
46.90M |
46.90M |
46.80M |
46.30M |
| Adjusted Diluted Earnings per Share |
|
$4.15 |
$6.74 |
$3.72 |
$3.77 |
$5.54 |
$4.18 |
$3.99 |
$4.43 |
$4.65 |
$5.81 |
$4.85 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
47.90M |
47.90M |
48M |
47.80M |
47.30M |
47.60M |
47.30M |
47.40M |
47.50M |
47.40M |
46.80M |
| 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 |
|
47.18M |
47.38M |
47.42M |
46.78M |
46.60M |
46.83M |
46.86M |
46.89M |
46.95M |
46.31M |
46.33M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
214 |
190 |
186 |
192 |
189 |
209 |
205 |
225 |
228 |
283 |
239 |
| Normalized NOPAT Margin |
|
15.22% |
13.34% |
13.78% |
13.99% |
13.13% |
13.93% |
14.13% |
14.84% |
14.82% |
17.54% |
15.35% |
| Pre Tax Income Margin |
|
17.55% |
17.84% |
16.70% |
16.86% |
17.67% |
15.02% |
16.48% |
17.22% |
17.79% |
19.92% |
17.86% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
14.38 |
17.29 |
18.76 |
15.66 |
17.25 |
17.47 |
14.81 |
15.81 |
22.73 |
0.00 |
23.66 |
| NOPAT to Interest Expense |
|
11.60 |
22.15 |
14.65 |
12.16 |
17.72 |
15.27 |
11.85 |
12.76 |
18.11 |
0.00 |
19.46 |
| EBIT Less CapEx to Interest Expense |
|
13.13 |
14.72 |
17.50 |
14.54 |
15.90 |
15.35 |
13.77 |
14.09 |
20.41 |
0.00 |
21.24 |
| NOPAT Less CapEx to Interest Expense |
|
10.35 |
19.57 |
13.40 |
11.04 |
16.38 |
13.16 |
10.80 |
11.04 |
15.79 |
0.00 |
17.05 |
| 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 |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
43.13% |
0.00% |
18.95% |
6.29% |
48.02% |
0.00% |