| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
72,986,630.00 |
75,171,181.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
72,986,630.00 |
75,171,181.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.39 |
0.23 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
17.21% |
3.98% |
-5.50% |
-5.88% |
-9.57% |
-1.98% |
-3.08% |
2.89% |
3.00% |
- |
2.08% |
| EBITDA Growth |
|
24.51% |
13.29% |
8.58% |
0.30% |
-6.28% |
13.77% |
9.10% |
21.64% |
2.18% |
- |
-3.50% |
| EBIT Growth |
|
31.58% |
16.92% |
14.60% |
3.98% |
-6.09% |
16.99% |
14.23% |
28.81% |
14.54% |
- |
2.26% |
| NOPAT Growth |
|
26.88% |
2.96% |
-10.43% |
6.87% |
-21.91% |
-10.71% |
107.01% |
-31.64% |
-12.95% |
- |
-3.83% |
| Net Income Growth |
|
29.43% |
16.04% |
18.22% |
6.21% |
-4.49% |
-23.44% |
13.93% |
12.13% |
8.57% |
- |
-2.30% |
| EPS Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Operating Cash Flow Growth |
|
49.26% |
32.69% |
386.03% |
-639.49% |
37.05% |
25.06% |
-83.17% |
32.37% |
1.46% |
- |
219.10% |
| Free Cash Flow Firm Growth |
|
172.44% |
136.41% |
147.93% |
173.03% |
936.89% |
506.11% |
53.55% |
104.30% |
-21.81% |
- |
-15.62% |
| Invested Capital Growth |
|
7.14% |
2.61% |
-4.56% |
-1.41% |
-8.45% |
-13.06% |
-6.16% |
-6.72% |
-6.60% |
- |
-4.96% |
| Revenue Q/Q Growth |
|
56.02% |
-21.04% |
-22.36% |
-1.59% |
49.89% |
-14.41% |
-23.23% |
4.47% |
50.05% |
- |
-22.79% |
| EBITDA Q/Q Growth |
|
100.07% |
-15.46% |
-40.73% |
0.06% |
86.95% |
2.63% |
-43.16% |
11.56% |
57.03% |
- |
-39.16% |
| EBIT Q/Q Growth |
|
131.03% |
-16.83% |
-46.40% |
0.96% |
108.66% |
3.61% |
-47.66% |
13.84% |
85.55% |
- |
-40.33% |
| NOPAT Q/Q Growth |
|
214.51% |
-36.44% |
-60.65% |
35.86% |
129.81% |
-27.32% |
-8.78% |
-55.13% |
192.65% |
- |
-28.60% |
| Net Income Q/Q Growth |
|
133.54% |
-14.49% |
-46.13% |
-1.27% |
110.01% |
-31.45% |
-19.84% |
-2.83% |
103.35% |
- |
-38.72% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
1,812.31% |
22.92% |
-61.09% |
-158.99% |
585.78% |
12.17% |
-94.76% |
-337.01% |
828.86% |
- |
-84.32% |
| Free Cash Flow Firm Q/Q Growth |
|
125.04% |
94.40% |
131.61% |
-35.22% |
255.48% |
13.64% |
-41.32% |
-13.81% |
36.05% |
- |
-12.06% |
| Invested Capital Q/Q Growth |
|
0.35% |
-6.68% |
-1.59% |
6.98% |
-6.82% |
-11.38% |
6.22% |
6.34% |
-6.70% |
- |
5.91% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
34.10% |
34.84% |
32.66% |
33.49% |
34.11% |
39.10% |
35.33% |
36.42% |
34.12% |
- |
33.85% |
| EBITDA Margin |
|
20.26% |
21.69% |
16.56% |
16.84% |
21.00% |
25.18% |
18.64% |
19.91% |
20.83% |
- |
17.62% |
| Operating Margin |
|
18.37% |
14.39% |
7.25% |
10.24% |
15.60% |
20.02% |
15.53% |
7.82% |
13.91% |
- |
15.32% |
| EBIT Margin |
|
18.08% |
19.05% |
13.15% |
13.49% |
18.78% |
22.73% |
15.50% |
16.89% |
20.88% |
- |
15.53% |
| Profit (Net Income) Margin |
|
13.76% |
14.90% |
10.34% |
10.37% |
14.53% |
11.64% |
12.15% |
11.30% |
15.32% |
- |
11.63% |
| Tax Burden Percent |
|
76.09% |
78.22% |
78.62% |
76.88% |
77.38% |
51.19% |
78.41% |
66.93% |
73.35% |
- |
74.91% |
| Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
- |
100.00% |
| Effective Tax Rate |
|
23.91% |
21.78% |
21.38% |
23.12% |
22.62% |
48.81% |
21.59% |
33.07% |
26.65% |
- |
25.09% |
| Return on Invested Capital (ROIC) |
|
25.51% |
21.76% |
10.68% |
13.84% |
21.22% |
19.68% |
22.76% |
9.22% |
19.47% |
- |
23.26% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
25.65% |
19.98% |
8.93% |
12.86% |
19.90% |
19.11% |
22.77% |
7.16% |
17.14% |
- |
23.21% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-12.15% |
-10.08% |
-4.47% |
-6.10% |
-10.06% |
-10.61% |
-12.55% |
-3.77% |
-9.81% |
- |
-13.99% |
| Return on Equity (ROE) |
|
13.35% |
11.68% |
6.21% |
7.74% |
11.15% |
9.07% |
10.21% |
5.45% |
9.66% |
- |
9.26% |
| Cash Return on Invested Capital (CROIC) |
|
11.63% |
17.04% |
23.66% |
19.65% |
25.77% |
32.22% |
26.43% |
24.80% |
25.20% |
- |
25.22% |
| Operating Return on Assets (OROA) |
|
13.17% |
13.94% |
9.46% |
9.48% |
12.35% |
14.74% |
9.96% |
10.69% |
12.83% |
- |
9.56% |
| Return on Assets (ROA) |
|
10.02% |
10.90% |
7.44% |
7.29% |
9.55% |
7.54% |
7.81% |
7.15% |
9.41% |
- |
7.16% |
| Return on Common Equity (ROCE) |
|
13.36% |
11.68% |
6.21% |
7.74% |
11.16% |
9.08% |
10.22% |
5.45% |
9.66% |
- |
9.27% |
| Return on Equity Simple (ROE_SIMPLE) |
|
10.92% |
0.00% |
11.30% |
11.32% |
10.77% |
0.00% |
10.12% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
35 |
22 |
8.73 |
12 |
27 |
20 |
18 |
8.11 |
24 |
24 |
17 |
| NOPAT Margin |
|
13.98% |
11.25% |
5.70% |
7.87% |
12.07% |
10.25% |
12.18% |
5.23% |
10.20% |
- |
11.48% |
| Net Nonoperating Expense Percent (NNEP) |
|
-0.15% |
1.78% |
1.75% |
0.98% |
1.31% |
0.57% |
-0.01% |
2.06% |
2.33% |
- |
0.04% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
2.69% |
- |
- |
- |
2.27% |
2.05% |
0.91% |
2.58% |
2.59% |
1.83% |
| Cost of Revenue to Revenue |
|
65.90% |
65.16% |
67.34% |
66.51% |
65.89% |
60.90% |
64.67% |
63.58% |
65.88% |
- |
66.15% |
| SG&A Expenses to Revenue |
|
15.73% |
20.46% |
25.41% |
23.25% |
18.51% |
19.08% |
19.80% |
28.60% |
20.21% |
- |
18.53% |
| 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 |
|
15.73% |
20.46% |
25.41% |
23.25% |
18.51% |
19.08% |
19.80% |
28.60% |
20.21% |
- |
18.53% |
| Earnings before Interest and Taxes (EBIT) |
|
45 |
38 |
20 |
20 |
42 |
44 |
23 |
26 |
49 |
39 |
24 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
51 |
43 |
25 |
25 |
47 |
49 |
28 |
31 |
48 |
44 |
27 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
2.49 |
2.70 |
2.66 |
2.60 |
2.54 |
2.65 |
2.49 |
2.73 |
3.32 |
- |
3.28 |
| Price to Tangible Book Value (P/TBV) |
|
3.60 |
3.86 |
3.78 |
3.69 |
3.55 |
3.71 |
3.46 |
3.79 |
4.55 |
- |
4.45 |
| Price to Revenue (P/Rev) |
|
2.62 |
2.89 |
2.92 |
2.91 |
3.04 |
3.19 |
3.04 |
3.38 |
4.18 |
- |
4.24 |
| Price to Earnings (P/E) |
|
22.75 |
24.16 |
23.50 |
22.95 |
23.56 |
26.60 |
24.55 |
26.84 |
32.56 |
- |
31.29 |
| Dividend Yield |
|
1.26% |
1.13% |
1.13% |
1.18% |
1.17% |
1.11% |
4.11% |
3.87% |
3.09% |
- |
3.79% |
| Earnings Yield |
|
4.40% |
4.14% |
4.26% |
4.36% |
4.24% |
3.76% |
4.07% |
3.73% |
3.07% |
- |
3.20% |
| Enterprise Value to Invested Capital (EV/IC) |
|
3.75 |
4.45 |
4.49 |
4.15 |
4.37 |
5.09 |
4.51 |
4.90 |
6.76 |
- |
7.13 |
| Enterprise Value to Revenue (EV/Rev) |
|
2.13 |
2.33 |
2.34 |
2.35 |
2.38 |
2.47 |
2.34 |
2.68 |
3.42 |
- |
3.43 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
11.82 |
12.63 |
12.35 |
12.23 |
12.25 |
12.14 |
11.25 |
12.53 |
16.04 |
- |
16.82 |
| Enterprise Value to EBIT (EV/EBIT) |
|
14.15 |
14.96 |
14.53 |
14.30 |
14.33 |
14.05 |
12.94 |
14.29 |
17.61 |
- |
18.31 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
20.95 |
22.99 |
23.07 |
22.62 |
24.63 |
25.93 |
21.76 |
26.48 |
35.54 |
- |
34.52 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
19.99 |
18.96 |
14.41 |
16.24 |
13.80 |
12.84 |
13.86 |
15.48 |
19.81 |
- |
18.21 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
33.35 |
26.46 |
18.52 |
20.99 |
16.20 |
14.69 |
16.53 |
19.05 |
25.91 |
- |
27.55 |
| 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 |
| 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 |
| Financial Leverage |
|
-0.47 |
-0.50 |
-0.50 |
-0.47 |
-0.51 |
-0.56 |
-0.55 |
-0.53 |
-0.57 |
- |
-0.60 |
| Leverage Ratio |
|
1.32 |
1.31 |
1.30 |
1.31 |
1.32 |
1.32 |
1.30 |
1.32 |
1.33 |
- |
1.31 |
| Compound Leverage Factor |
|
1.32 |
1.31 |
1.30 |
1.31 |
1.32 |
1.32 |
1.30 |
1.32 |
1.33 |
- |
1.31 |
| Debt to Total Capital |
|
0.13% |
0.13% |
0.13% |
0.12% |
0.12% |
0.11% |
0.11% |
0.11% |
0.11% |
- |
0.10% |
| Short-Term Debt to Total Capital |
|
0.13% |
0.13% |
0.13% |
0.12% |
0.12% |
0.11% |
0.11% |
0.11% |
0.11% |
- |
0.10% |
| 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% |
| 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 |
|
-0.04% |
-0.04% |
-0.04% |
-0.04% |
-0.04% |
-0.04% |
-0.04% |
-0.04% |
-0.04% |
- |
-0.05% |
| Common Equity to Total Capital |
|
99.91% |
99.91% |
99.91% |
99.91% |
99.91% |
99.93% |
99.93% |
99.93% |
99.93% |
- |
99.95% |
| Debt to EBITDA |
|
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
- |
0.01 |
| Net Debt to EBITDA |
|
-2.76 |
-3.00 |
-3.04 |
-2.94 |
-3.41 |
-3.58 |
-3.40 |
-3.26 |
-3.57 |
- |
-3.97 |
| 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 |
| Debt to NOPAT |
|
0.01 |
0.01 |
0.01 |
0.01 |
0.02 |
0.01 |
0.01 |
0.01 |
0.01 |
- |
0.01 |
| Net Debt to NOPAT |
|
-4.89 |
-5.46 |
-5.67 |
-5.43 |
-6.86 |
-7.65 |
-6.57 |
-6.88 |
-7.91 |
- |
-8.15 |
| 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 |
| Altman Z-Score |
|
5.74 |
6.28 |
6.16 |
6.04 |
5.86 |
6.09 |
5.96 |
6.05 |
6.87 |
- |
7.14 |
| Noncontrolling Interest Sharing Ratio |
|
-0.04% |
-0.04% |
-0.04% |
-0.04% |
-0.04% |
-0.04% |
-0.04% |
-0.04% |
-0.04% |
- |
-0.04% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
3.18 |
3.59 |
3.76 |
3.73 |
3.59 |
3.82 |
4.21 |
3.99 |
2.83 |
- |
3.57 |
| Quick Ratio |
|
2.04 |
2.39 |
2.33 |
2.04 |
2.46 |
2.73 |
2.77 |
2.40 |
1.80 |
- |
2.34 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
6.15 |
12 |
28 |
18 |
64 |
72 |
43 |
37 |
50 |
41 |
36 |
| Operating Cash Flow to CapEx |
|
512.28% |
749.59% |
476.21% |
-321.47% |
1,117.03% |
1,683.48% |
126.30% |
-113.66% |
538.68% |
- |
140.10% |
| 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 |
| 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 |
| 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 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.73 |
0.73 |
0.72 |
0.70 |
0.66 |
0.65 |
0.64 |
0.63 |
0.61 |
- |
0.62 |
| Accounts Receivable Turnover |
|
9.38 |
13.48 |
14.67 |
15.75 |
9.53 |
14.55 |
17.07 |
15.34 |
10.03 |
- |
17.91 |
| Inventory Turnover |
|
5.15 |
5.72 |
4.63 |
3.69 |
4.76 |
5.45 |
4.52 |
3.59 |
4.88 |
- |
5.04 |
| Fixed Asset Turnover |
|
3.56 |
3.54 |
3.51 |
3.45 |
3.32 |
3.27 |
3.26 |
3.26 |
3.23 |
- |
3.18 |
| Accounts Payable Turnover |
|
19.02 |
24.96 |
25.90 |
23.56 |
22.22 |
32.18 |
24.71 |
22.41 |
22.35 |
- |
21.10 |
| Days Sales Outstanding (DSO) |
|
38.91 |
27.07 |
24.87 |
23.17 |
38.31 |
25.08 |
21.38 |
23.80 |
36.39 |
- |
20.38 |
| Days Inventory Outstanding (DIO) |
|
70.82 |
63.80 |
78.78 |
98.94 |
76.74 |
66.99 |
80.72 |
101.63 |
74.74 |
- |
72.37 |
| Days Payable Outstanding (DPO) |
|
19.19 |
14.62 |
14.09 |
15.50 |
16.42 |
11.34 |
14.77 |
16.29 |
16.33 |
- |
17.30 |
| Cash Conversion Cycle (CCC) |
|
90.54 |
76.25 |
89.57 |
106.62 |
98.63 |
80.73 |
87.32 |
109.14 |
94.79 |
- |
75.45 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
432 |
403 |
397 |
424 |
395 |
350 |
372 |
396 |
369 |
334 |
354 |
| Invested Capital Turnover |
|
1.82 |
1.93 |
1.87 |
1.76 |
1.76 |
1.92 |
1.87 |
1.76 |
1.91 |
- |
2.03 |
| Increase / (Decrease) in Invested Capital |
|
29 |
10 |
-19 |
-6.07 |
-36 |
-53 |
-24 |
-29 |
-26 |
-16 |
-18 |
| Enterprise Value (EV) |
|
1,620 |
1,794 |
1,779 |
1,763 |
1,727 |
1,783 |
1,679 |
1,937 |
2,497 |
- |
2,522 |
| Market Capitalization |
|
1,998 |
2,221 |
2,217 |
2,186 |
2,208 |
2,310 |
2,186 |
2,441 |
3,053 |
- |
3,118 |
| Book Value per Share |
|
$11.49 |
$11.83 |
$12.02 |
$11.76 |
$12.17 |
$12.19 |
$12.66 |
$12.24 |
$12.59 |
$12.89 |
$13.01 |
| Tangible Book Value per Share |
|
$7.94 |
$8.26 |
$8.44 |
$8.29 |
$8.70 |
$8.71 |
$9.09 |
$8.84 |
$9.19 |
$9.49 |
$9.60 |
| Total Capital |
|
805 |
824 |
835 |
842 |
871 |
871 |
880 |
894 |
919 |
942 |
950 |
| Total Debt |
|
1.02 |
1.09 |
1.05 |
1.05 |
1.08 |
0.92 |
0.98 |
1.02 |
1.01 |
0.99 |
0.95 |
| 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 |
|
-378 |
-426 |
-438 |
-423 |
-481 |
-526 |
-507 |
-504 |
-556 |
-613 |
-595 |
| Capital Expenditures (CapEx) |
|
8.74 |
7.34 |
4.49 |
3.93 |
5.49 |
4.09 |
2.85 |
7.51 |
12 |
12 |
8.20 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
96 |
75 |
83 |
107 |
85 |
52 |
75 |
103 |
77 |
47 |
63 |
| Debt-free Net Working Capital (DFNWC) |
|
231 |
247 |
242 |
238 |
249 |
247 |
252 |
274 |
197 |
224 |
234 |
| Net Working Capital (NWC) |
|
230 |
246 |
241 |
237 |
248 |
246 |
251 |
273 |
196 |
223 |
233 |
| Net Nonoperating Expense (NNE) |
|
0.55 |
-7.20 |
-7.10 |
-3.77 |
-5.56 |
-2.69 |
0.04 |
-9.42 |
-12 |
-4.41 |
-0.24 |
| Net Nonoperating Obligations (NNO) |
|
-372 |
-420 |
-437 |
-417 |
-474 |
-520 |
-507 |
-497 |
-549 |
-607 |
-595 |
| Total Depreciation and Amortization (D&A) |
|
5.44 |
5.22 |
5.22 |
5.04 |
5.01 |
4.73 |
4.66 |
4.68 |
-0.12 |
4.46 |
3.18 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
12.56% |
9.76% |
10.86% |
14.20% |
11.71% |
7.23% |
10.43% |
14.30% |
10.55% |
- |
8.63% |
| Debt-free Net Working Capital to Revenue |
|
30.38% |
32.09% |
31.87% |
31.71% |
34.21% |
34.19% |
35.06% |
37.95% |
27.03% |
- |
31.76% |
| Net Working Capital to Revenue |
|
30.25% |
31.94% |
31.73% |
31.57% |
34.06% |
34.06% |
34.93% |
37.80% |
26.89% |
- |
31.63% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.49 |
$0.41 |
$0.22 |
$0.22 |
$0.46 |
$0.32 |
$0.25 |
$0.24 |
$0.49 |
$0.39 |
$0.24 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
69.62M |
71.90M |
71.42M |
71.42M |
71.38M |
71.32M |
72.96M |
72.88M |
72.88M |
72.91M |
75.06M |
| Adjusted 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 Diluted Shares Outstanding |
|
69.62M |
69.44M |
71.52M |
71.52M |
71.45M |
69.44M |
72.99M |
72.99M |
72.99M |
72.99M |
75.17M |
| 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 |
|
69.62M |
69.44M |
71.52M |
71.52M |
71.45M |
69.44M |
72.99M |
72.99M |
72.99M |
72.99M |
75.17M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
35 |
22 |
8.73 |
12 |
27 |
20 |
18 |
8.11 |
24 |
24 |
17 |
| Normalized NOPAT Margin |
|
13.98% |
11.25% |
5.70% |
7.87% |
12.07% |
10.25% |
12.18% |
5.23% |
10.20% |
- |
11.48% |
| Pre Tax Income Margin |
|
18.08% |
19.05% |
13.15% |
13.49% |
18.78% |
22.73% |
15.50% |
16.89% |
20.88% |
- |
15.53% |
| 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 |
| NOPAT to Interest Expense |
|
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 |
| 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 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
28.48% |
27.29% |
26.80% |
26.44% |
27.02% |
29.39% |
28.99% |
28.39% |
27.69% |
- |
26.54% |
| Augmented Payout Ratio |
|
87.05% |
63.33% |
60.20% |
43.83% |
35.30% |
44.98% |
51.48% |
50.41% |
46.70% |
- |
26.54% |