| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
46,569,446.00 |
44,737,726.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
46,569,446.00 |
44,737,726.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.56 |
0.71 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
4.44% |
-7.82% |
-4.94% |
-2.50% |
13.09% |
23.11% |
15.40% |
16.34% |
9.29% |
- |
12.02% |
| EBITDA Growth |
|
-6.87% |
-36.94% |
-38.43% |
-32.76% |
12.14% |
27.27% |
38.96% |
29.85% |
0.61% |
- |
-15.81% |
| EBIT Growth |
|
-9.17% |
-40.45% |
-42.91% |
-36.61% |
11.68% |
29.04% |
42.30% |
28.38% |
-3.57% |
- |
-23.16% |
| NOPAT Growth |
|
-2.95% |
-30.28% |
-38.87% |
-27.03% |
5.56% |
29.86% |
40.22% |
15.03% |
-5.93% |
- |
-21.75% |
| Net Income Growth |
|
-1.76% |
-33.83% |
-38.54% |
-33.36% |
7.46% |
28.89% |
41.91% |
25.85% |
-4.74% |
- |
-24.41% |
| EPS Growth |
|
-2.04% |
-32.17% |
-37.62% |
-31.82% |
9.38% |
28.21% |
42.86% |
25.33% |
-3.81% |
- |
-21.11% |
| Operating Cash Flow Growth |
|
76.19% |
-11.00% |
-22.33% |
22,746.36% |
-19.14% |
37.85% |
40.22% |
-48.22% |
-3.56% |
- |
-85.68% |
| Free Cash Flow Firm Growth |
|
-1,873.36% |
-1,098.60% |
-1,168.27% |
90.51% |
101.66% |
122.13% |
101.38% |
-632.44% |
-4,793.86% |
- |
-10,724.99% |
| Invested Capital Growth |
|
49.40% |
47.08% |
39.72% |
10.01% |
9.05% |
3.30% |
7.48% |
22.94% |
25.36% |
- |
36.98% |
| Revenue Q/Q Growth |
|
-6.45% |
-7.66% |
-1.02% |
14.03% |
8.50% |
0.52% |
-7.21% |
14.96% |
1.93% |
- |
1.51% |
| EBITDA Q/Q Growth |
|
-16.19% |
-15.02% |
-17.57% |
13.58% |
39.76% |
-3.55% |
-9.23% |
6.13% |
8.28% |
- |
1.38% |
| EBIT Q/Q Growth |
|
-18.26% |
-16.58% |
-20.06% |
15.19% |
44.01% |
-3.62% |
-11.00% |
3.92% |
8.18% |
- |
0.93% |
| NOPAT Q/Q Growth |
|
-11.53% |
-20.88% |
-17.51% |
26.37% |
27.99% |
-2.66% |
-10.93% |
3.67% |
4.67% |
- |
26.48% |
| Net Income Q/Q Growth |
|
-12.31% |
-20.86% |
-18.50% |
17.82% |
41.42% |
-5.09% |
-10.27% |
4.49% |
7.04% |
- |
22.16% |
| EPS Q/Q Growth |
|
-12.73% |
-18.75% |
-18.18% |
19.05% |
40.00% |
-4.76% |
-10.00% |
4.44% |
7.45% |
- |
24.56% |
| Operating Cash Flow Q/Q Growth |
|
33,854.97% |
-13.52% |
-24.57% |
3.14% |
20.18% |
47.43% |
-23.28% |
-61.91% |
123.86% |
- |
-78.35% |
| Free Cash Flow Firm Q/Q Growth |
|
-8.60% |
-8.22% |
7.97% |
91.23% |
118.97% |
1,344.51% |
-94.24% |
-4,740.52% |
-21.58% |
- |
-14.75% |
| Invested Capital Q/Q Growth |
|
5.46% |
3.66% |
1.33% |
-0.69% |
4.54% |
-1.81% |
5.43% |
13.59% |
6.60% |
- |
8.19% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
42.96% |
42.64% |
38.76% |
40.78% |
45.83% |
44.45% |
43.87% |
44.74% |
42.74% |
- |
38.49% |
| EBITDA Margin |
|
33.12% |
30.48% |
25.60% |
25.50% |
32.84% |
31.51% |
30.82% |
28.46% |
30.23% |
- |
23.17% |
| Operating Margin |
|
28.95% |
25.99% |
21.30% |
23.28% |
28.40% |
28.03% |
26.69% |
23.95% |
25.10% |
- |
18.05% |
| EBIT Margin |
|
30.31% |
27.38% |
22.32% |
22.55% |
29.93% |
28.69% |
27.52% |
24.88% |
26.40% |
- |
18.88% |
| Profit (Net Income) Margin |
|
21.87% |
18.74% |
15.43% |
15.95% |
20.78% |
19.62% |
18.98% |
17.25% |
18.12% |
- |
12.81% |
| Tax Burden Percent |
|
74.90% |
71.50% |
72.71% |
73.71% |
71.26% |
69.93% |
70.49% |
70.84% |
69.41% |
- |
72.82% |
| Interest Burden Percent |
|
96.36% |
95.76% |
95.10% |
95.95% |
97.46% |
97.80% |
97.82% |
97.88% |
98.85% |
- |
93.16% |
| Effective Tax Rate |
|
25.10% |
28.50% |
27.29% |
26.29% |
28.74% |
30.07% |
29.51% |
29.16% |
30.59% |
- |
27.18% |
| Return on Invested Capital (ROIC) |
|
43.23% |
34.82% |
27.71% |
27.60% |
32.05% |
32.43% |
31.10% |
27.31% |
27.15% |
- |
19.44% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
47.29% |
27.85% |
28.06% |
42.53% |
28.08% |
32.31% |
30.60% |
26.13% |
24.20% |
- |
22.52% |
| Return on Net Nonoperating Assets (RNNOA) |
|
1.11% |
-0.28% |
-1.55% |
-1.44% |
-1.62% |
-2.83% |
-3.55% |
-2.46% |
-2.15% |
- |
-0.86% |
| Return on Equity (ROE) |
|
44.35% |
34.54% |
26.15% |
26.15% |
30.43% |
29.60% |
27.56% |
24.85% |
25.00% |
- |
18.58% |
| Cash Return on Invested Capital (CROIC) |
|
6.83% |
2.91% |
2.35% |
19.85% |
19.79% |
26.98% |
24.17% |
9.80% |
5.79% |
- |
-9.64% |
| Operating Return on Assets (OROA) |
|
31.85% |
26.88% |
20.41% |
20.10% |
26.14% |
25.81% |
23.89% |
22.39% |
23.22% |
- |
15.27% |
| Return on Assets (ROA) |
|
22.99% |
18.41% |
14.11% |
14.21% |
18.15% |
17.65% |
16.47% |
15.53% |
15.93% |
- |
10.36% |
| Return on Common Equity (ROCE) |
|
44.17% |
34.48% |
26.07% |
26.11% |
30.38% |
29.60% |
27.56% |
24.85% |
25.00% |
- |
18.58% |
| Return on Equity Simple (ROE_SIMPLE) |
|
39.07% |
0.00% |
28.74% |
25.63% |
24.58% |
0.00% |
25.36% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
46 |
36 |
30 |
38 |
48 |
47 |
42 |
43 |
45 |
26 |
33 |
| NOPAT Margin |
|
21.68% |
18.58% |
15.48% |
17.16% |
20.24% |
19.60% |
18.81% |
16.97% |
17.42% |
- |
13.14% |
| Net Nonoperating Expense Percent (NNEP) |
|
-4.05% |
6.97% |
-0.36% |
-14.93% |
3.97% |
0.12% |
0.50% |
1.18% |
2.96% |
- |
-3.08% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
5.04% |
- |
- |
- |
6.34% |
5.27% |
5.13% |
5.18% |
2.92% |
3.50% |
| Cost of Revenue to Revenue |
|
57.04% |
57.36% |
61.24% |
59.22% |
54.17% |
55.55% |
56.13% |
55.26% |
57.26% |
- |
61.51% |
| SG&A Expenses to Revenue |
|
14.01% |
16.66% |
17.46% |
17.50% |
17.43% |
16.43% |
19.11% |
20.79% |
18.16% |
- |
20.44% |
| 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 |
|
14.01% |
16.66% |
17.46% |
17.50% |
17.43% |
16.43% |
17.18% |
20.79% |
17.64% |
- |
20.44% |
| Earnings before Interest and Taxes (EBIT) |
|
64 |
53 |
43 |
50 |
71 |
69 |
61 |
64 |
69 |
47 |
47 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
70 |
59 |
49 |
56 |
78 |
75 |
69 |
73 |
79 |
57 |
58 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
3.01 |
3.90 |
4.25 |
4.10 |
5.26 |
5.91 |
4.91 |
4.94 |
4.12 |
- |
2.71 |
| Price to Tangible Book Value (P/TBV) |
|
3.18 |
4.10 |
4.46 |
4.31 |
5.51 |
6.18 |
5.12 |
5.25 |
4.36 |
- |
2.88 |
| Price to Revenue (P/Rev) |
|
1.83 |
2.56 |
2.96 |
2.88 |
3.82 |
4.19 |
3.66 |
3.80 |
3.22 |
- |
1.97 |
| Price to Earnings (P/E) |
|
7.74 |
11.68 |
14.84 |
16.05 |
21.42 |
23.11 |
19.35 |
19.88 |
17.42 |
- |
13.35 |
| Dividend Yield |
|
1.05% |
0.79% |
0.73% |
0.80% |
0.61% |
0.61% |
0.73% |
0.72% |
0.90% |
- |
1.35% |
| Earnings Yield |
|
12.93% |
8.56% |
6.74% |
6.23% |
4.67% |
4.33% |
5.17% |
5.03% |
5.74% |
- |
7.49% |
| Enterprise Value to Invested Capital (EV/IC) |
|
3.03 |
3.99 |
4.47 |
4.34 |
5.68 |
6.65 |
5.63 |
5.42 |
4.40 |
- |
2.58 |
| Enterprise Value to Revenue (EV/Rev) |
|
1.82 |
2.54 |
2.91 |
2.83 |
3.74 |
4.08 |
3.53 |
3.71 |
3.14 |
- |
2.02 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
4.73 |
7.23 |
9.16 |
9.86 |
13.03 |
14.04 |
11.67 |
12.02 |
10.39 |
- |
7.67 |
| Enterprise Value to EBIT (EV/EBIT) |
|
5.05 |
7.81 |
10.06 |
11.02 |
14.58 |
15.63 |
12.95 |
13.39 |
11.71 |
- |
9.03 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
7.82 |
11.59 |
14.68 |
15.47 |
20.85 |
22.36 |
18.59 |
19.66 |
17.30 |
- |
13.85 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
10.73 |
15.22 |
18.55 |
14.13 |
20.59 |
21.32 |
17.65 |
21.19 |
18.51 |
- |
21.35 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
53.16 |
163.62 |
221.27 |
22.90 |
29.96 |
25.05 |
24.14 |
60.93 |
84.60 |
- |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.33 |
0.31 |
0.28 |
0.25 |
0.20 |
0.17 |
0.16 |
0.15 |
0.15 |
- |
0.27 |
| Long-Term Debt to Equity |
|
0.32 |
0.30 |
0.27 |
0.24 |
0.20 |
0.17 |
0.16 |
0.15 |
0.15 |
- |
0.26 |
| Financial Leverage |
|
0.02 |
-0.01 |
-0.06 |
-0.03 |
-0.06 |
-0.09 |
-0.12 |
-0.09 |
-0.09 |
- |
-0.04 |
| Leverage Ratio |
|
1.94 |
1.89 |
1.85 |
1.74 |
1.71 |
1.68 |
1.68 |
1.62 |
1.62 |
- |
1.76 |
| Compound Leverage Factor |
|
1.87 |
1.81 |
1.76 |
1.67 |
1.67 |
1.64 |
1.65 |
1.59 |
1.60 |
- |
1.64 |
| Debt to Total Capital |
|
24.64% |
23.68% |
21.58% |
19.84% |
16.89% |
14.76% |
13.73% |
12.92% |
12.78% |
- |
21.41% |
| Short-Term Debt to Total Capital |
|
0.45% |
0.98% |
0.46% |
0.31% |
0.25% |
0.15% |
0.08% |
0.07% |
0.08% |
- |
0.63% |
| Long-Term Debt to Total Capital |
|
24.18% |
22.70% |
21.13% |
19.53% |
16.65% |
14.61% |
13.65% |
12.85% |
12.69% |
- |
20.78% |
| 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 |
|
0.29% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Common Equity to Total Capital |
|
75.07% |
76.32% |
78.42% |
80.16% |
83.11% |
85.24% |
86.27% |
87.08% |
87.22% |
- |
78.59% |
| Debt to EBITDA |
|
0.52 |
0.58 |
0.60 |
0.61 |
0.51 |
0.42 |
0.39 |
0.37 |
0.38 |
- |
0.75 |
| Net Debt to EBITDA |
|
-0.04 |
-0.08 |
-0.16 |
-0.20 |
-0.25 |
-0.35 |
-0.42 |
-0.30 |
-0.25 |
- |
0.18 |
| Long-Term Debt to EBITDA |
|
0.51 |
0.56 |
0.59 |
0.60 |
0.51 |
0.42 |
0.39 |
0.37 |
0.38 |
- |
0.73 |
| Debt to NOPAT |
|
0.86 |
0.93 |
0.97 |
0.95 |
0.82 |
0.67 |
0.62 |
0.61 |
0.63 |
- |
1.36 |
| Net Debt to NOPAT |
|
-0.07 |
-0.13 |
-0.26 |
-0.32 |
-0.41 |
-0.56 |
-0.66 |
-0.49 |
-0.41 |
- |
0.32 |
| Long-Term Debt to NOPAT |
|
0.84 |
0.89 |
0.95 |
0.94 |
0.81 |
0.67 |
0.62 |
0.60 |
0.63 |
- |
1.32 |
| Altman Z-Score |
|
4.29 |
5.09 |
5.56 |
5.95 |
7.20 |
7.99 |
6.47 |
6.93 |
6.11 |
- |
3.76 |
| Noncontrolling Interest Sharing Ratio |
|
0.40% |
0.17% |
0.32% |
0.17% |
0.18% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
2.25 |
2.27 |
2.33 |
2.43 |
2.21 |
2.11 |
1.94 |
2.00 |
1.98 |
- |
1.77 |
| Quick Ratio |
|
1.24 |
1.27 |
1.32 |
1.46 |
1.36 |
1.29 |
1.18 |
1.16 |
1.12 |
- |
0.89 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-123 |
-133 |
-123 |
-11 |
2.04 |
29 |
1.70 |
-79 |
-96 |
-157 |
-180 |
| Operating Cash Flow to CapEx |
|
210.93% |
281.24% |
338.33% |
169.92% |
175.05% |
237.94% |
258.88% |
54.94% |
213.19% |
- |
38.90% |
| Free Cash Flow to Firm to Interest Expense |
|
-52.97 |
-59.00 |
-58.24 |
-5.36 |
1.13 |
19.53 |
1.28 |
-58.38 |
-121.30 |
- |
-59.70 |
| Operating Cash Flow to Interest Expense |
|
22.05 |
19.63 |
15.88 |
17.20 |
22.89 |
40.48 |
35.24 |
13.23 |
50.62 |
- |
2.22 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
11.60 |
12.65 |
11.19 |
7.08 |
9.82 |
23.47 |
21.62 |
-10.85 |
26.87 |
- |
-3.49 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.05 |
0.98 |
0.91 |
0.89 |
0.87 |
0.90 |
0.87 |
0.90 |
0.88 |
- |
0.81 |
| Accounts Receivable Turnover |
|
5.46 |
5.09 |
4.85 |
4.44 |
4.37 |
4.77 |
4.60 |
4.65 |
4.27 |
- |
4.09 |
| Inventory Turnover |
|
2.99 |
3.11 |
3.24 |
3.26 |
3.17 |
3.42 |
3.45 |
3.42 |
3.25 |
- |
2.89 |
| Fixed Asset Turnover |
|
3.52 |
3.16 |
2.98 |
2.77 |
2.64 |
2.66 |
2.57 |
2.56 |
2.49 |
- |
2.27 |
| Accounts Payable Turnover |
|
4.31 |
5.11 |
5.61 |
4.50 |
4.70 |
5.62 |
5.11 |
4.43 |
4.87 |
- |
4.31 |
| Days Sales Outstanding (DSO) |
|
66.82 |
71.78 |
75.22 |
82.16 |
83.43 |
76.57 |
79.30 |
78.56 |
85.38 |
- |
89.20 |
| Days Inventory Outstanding (DIO) |
|
122.06 |
117.20 |
112.65 |
111.91 |
115.30 |
106.85 |
105.91 |
106.78 |
112.30 |
- |
126.41 |
| Days Payable Outstanding (DPO) |
|
84.65 |
71.37 |
65.02 |
81.15 |
77.60 |
64.97 |
71.47 |
82.30 |
74.89 |
- |
84.61 |
| Cash Conversion Cycle (CCC) |
|
104.23 |
117.62 |
122.85 |
112.92 |
121.13 |
118.45 |
113.74 |
103.04 |
122.80 |
- |
131.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
511 |
529 |
536 |
533 |
557 |
547 |
576 |
655 |
698 |
730 |
790 |
| Invested Capital Turnover |
|
1.99 |
1.87 |
1.79 |
1.61 |
1.58 |
1.65 |
1.65 |
1.61 |
1.56 |
- |
1.48 |
| Increase / (Decrease) in Invested Capital |
|
169 |
169 |
152 |
48 |
46 |
17 |
40 |
122 |
141 |
183 |
213 |
| Enterprise Value (EV) |
|
1,548 |
2,113 |
2,397 |
2,311 |
3,165 |
3,636 |
3,247 |
3,547 |
3,071 |
- |
2,041 |
| Market Capitalization |
|
1,559 |
2,136 |
2,440 |
2,358 |
3,227 |
3,728 |
3,362 |
3,635 |
3,144 |
- |
1,993 |
| Book Value per Share |
|
$10.85 |
$11.64 |
$12.21 |
$12.23 |
$13.05 |
$13.43 |
$14.58 |
$15.66 |
$16.26 |
$15.31 |
$16.43 |
| Tangible Book Value per Share |
|
$10.29 |
$11.06 |
$11.63 |
$11.65 |
$12.47 |
$12.84 |
$13.98 |
$14.75 |
$15.34 |
$14.39 |
$15.46 |
| Total Capital |
|
689 |
718 |
732 |
717 |
738 |
740 |
794 |
845 |
876 |
885 |
935 |
| Total Debt |
|
170 |
170 |
158 |
142 |
125 |
109 |
109 |
109 |
112 |
172 |
200 |
| Total Long-Term Debt |
|
167 |
163 |
155 |
140 |
123 |
108 |
108 |
109 |
111 |
171 |
194 |
| Net Debt |
|
-13 |
-23 |
-42 |
-47 |
-62 |
-91 |
-116 |
-88 |
-73 |
10 |
48 |
| Capital Expenditures (CapEx) |
|
24 |
16 |
9.89 |
20 |
24 |
26 |
18 |
33 |
19 |
20 |
17 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
180 |
174 |
179 |
176 |
177 |
158 |
148 |
179 |
199 |
198 |
225 |
| Debt-free Net Working Capital (DFNWC) |
|
301 |
307 |
317 |
306 |
301 |
295 |
308 |
320 |
327 |
302 |
320 |
| Net Working Capital (NWC) |
|
298 |
300 |
314 |
304 |
300 |
294 |
308 |
319 |
326 |
302 |
314 |
| Net Nonoperating Expense (NNE) |
|
-0.40 |
-0.32 |
0.10 |
2.66 |
-1.30 |
-0.06 |
-0.37 |
-0.73 |
-1.81 |
-0.23 |
0.84 |
| Net Nonoperating Obligations (NNO) |
|
-8.83 |
-19 |
-37 |
-42 |
-56 |
-84 |
-109 |
-81 |
-66 |
17 |
54 |
| Total Depreciation and Amortization (D&A) |
|
5.93 |
6.04 |
6.31 |
6.48 |
6.94 |
6.74 |
7.34 |
9.14 |
9.96 |
10 |
11 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
21.16% |
20.94% |
21.69% |
21.58% |
20.89% |
17.72% |
16.11% |
18.69% |
20.40% |
- |
22.29% |
| Debt-free Net Working Capital to Revenue |
|
35.45% |
36.83% |
38.54% |
37.41% |
35.65% |
33.17% |
33.52% |
33.43% |
33.39% |
- |
31.63% |
| Net Working Capital to Revenue |
|
35.08% |
35.99% |
38.14% |
37.15% |
35.44% |
33.05% |
33.45% |
33.37% |
33.32% |
- |
31.05% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.97 |
$0.78 |
$0.63 |
$0.75 |
$1.05 |
$1.00 |
$0.90 |
$0.94 |
$1.01 |
$0.57 |
$0.71 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
47.60M |
47.51M |
47.00M |
47.00M |
47.00M |
47.00M |
46.99M |
46.99M |
46.85M |
46.68M |
44.63M |
| Adjusted Diluted Earnings per Share |
|
$0.97 |
$0.78 |
$0.63 |
$0.75 |
$1.05 |
$1.00 |
$0.90 |
$0.94 |
$1.01 |
$0.57 |
$0.71 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
47.60M |
47.51M |
47.00M |
47.00M |
47.00M |
47.00M |
46.99M |
46.99M |
46.85M |
46.68M |
44.63M |
| 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 |
|
47.10M |
47.00M |
47.00M |
47.00M |
47.00M |
46.99M |
46.99M |
46.99M |
46.57M |
44.74M |
44.36M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
46 |
36 |
30 |
38 |
48 |
47 |
42 |
43 |
45 |
26 |
33 |
| Normalized NOPAT Margin |
|
21.68% |
18.58% |
15.48% |
17.16% |
20.24% |
19.60% |
18.81% |
16.97% |
17.42% |
- |
13.14% |
| Pre Tax Income Margin |
|
29.20% |
26.22% |
21.23% |
21.63% |
29.17% |
28.06% |
26.92% |
24.35% |
26.10% |
- |
17.59% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
27.47 |
23.58 |
20.42 |
24.69 |
39.38 |
45.53 |
45.97 |
47.10 |
87.06 |
- |
15.55 |
| NOPAT to Interest Expense |
|
19.66 |
16.01 |
14.16 |
18.79 |
26.64 |
31.10 |
31.42 |
32.12 |
57.44 |
- |
10.83 |
| EBIT Less CapEx to Interest Expense |
|
17.01 |
16.60 |
15.72 |
14.57 |
26.31 |
28.51 |
32.35 |
23.01 |
63.32 |
- |
9.84 |
| NOPAT Less CapEx to Interest Expense |
|
9.20 |
9.03 |
9.47 |
8.67 |
13.56 |
14.08 |
17.81 |
8.03 |
33.70 |
- |
5.12 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
7.78% |
8.95% |
10.36% |
12.19% |
12.50% |
12.24% |
12.98% |
13.36% |
14.58% |
- |
18.62% |
| Augmented Payout Ratio |
|
12.18% |
21.78% |
10.36% |
28.14% |
22.23% |
12.42% |
13.22% |
13.71% |
31.53% |
- |
108.58% |