| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
42,985,340.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
42,985,340.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
1.89 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
4.54% |
6.35% |
8.58% |
7.28% |
9.84% |
12.52% |
10.31% |
10.19% |
9.67% |
6.29% |
8.55% |
| EBITDA Growth |
|
2.44% |
5.87% |
26.43% |
13.10% |
14.14% |
23.36% |
19.74% |
20.85% |
17.56% |
7.54% |
11.48% |
| EBIT Growth |
|
6.03% |
16.00% |
48.88% |
27.83% |
34.93% |
61.21% |
40.27% |
29.85% |
24.57% |
10.50% |
11.35% |
| NOPAT Growth |
|
-18.52% |
10.55% |
51.10% |
24.07% |
43.12% |
46.40% |
39.31% |
17.44% |
5.24% |
-5.05% |
0.38% |
| Net Income Growth |
|
-11.69% |
25.18% |
75.45% |
37.88% |
61.45% |
67.65% |
49.63% |
24.93% |
11.19% |
0.48% |
0.16% |
| EPS Growth |
|
-12.70% |
23.29% |
72.60% |
36.52% |
58.18% |
64.44% |
46.03% |
22.93% |
10.92% |
1.35% |
2.17% |
| Operating Cash Flow Growth |
|
37.19% |
20.98% |
-3.84% |
435.20% |
48.58% |
52.47% |
-21.83% |
52.88% |
-3.23% |
8.50% |
91.00% |
| Free Cash Flow Firm Growth |
|
-0.09% |
23.23% |
45.20% |
63.52% |
121.20% |
174.81% |
185.18% |
234.70% |
131.52% |
-52.47% |
12.36% |
| Invested Capital Growth |
|
13.77% |
12.64% |
8.94% |
6.83% |
-0.05% |
-5.69% |
-3.42% |
-3.73% |
-2.88% |
-1.97% |
-4.25% |
| Revenue Q/Q Growth |
|
-1.90% |
-2.78% |
6.53% |
5.59% |
0.44% |
-0.41% |
4.44% |
5.48% |
-0.04% |
-3.47% |
6.66% |
| EBITDA Q/Q Growth |
|
5.77% |
-14.84% |
20.20% |
4.45% |
6.75% |
-7.96% |
16.68% |
5.41% |
3.84% |
-15.80% |
20.95% |
| EBIT Q/Q Growth |
|
3.53% |
-25.22% |
42.20% |
16.12% |
9.28% |
-10.65% |
23.72% |
7.50% |
4.83% |
-20.75% |
24.67% |
| NOPAT Q/Q Growth |
|
-5.80% |
-18.46% |
30.87% |
23.42% |
8.66% |
-16.59% |
24.54% |
4.04% |
-2.63% |
-24.75% |
31.66% |
| Net Income Q/Q Growth |
|
-4.31% |
-17.25% |
39.24% |
25.05% |
12.04% |
-14.07% |
24.27% |
4.41% |
-0.28% |
-22.35% |
23.88% |
| EPS Q/Q Growth |
|
-4.35% |
-18.18% |
40.00% |
24.60% |
10.83% |
-14.94% |
24.32% |
4.89% |
0.00% |
-22.28% |
25.33% |
| Operating Cash Flow Q/Q Growth |
|
1,025.23% |
-16.95% |
-51.27% |
-10.49% |
310.11% |
-14.77% |
-75.02% |
75.06% |
159.58% |
-4.43% |
-56.02% |
| Free Cash Flow Firm Q/Q Growth |
|
17.00% |
3.27% |
33.52% |
31.66% |
148.25% |
241.29% |
-24.30% |
8.06% |
-17.07% |
-29.94% |
78.96% |
| Invested Capital Q/Q Growth |
|
2.48% |
2.26% |
0.48% |
1.46% |
-4.12% |
-3.51% |
2.90% |
1.14% |
-3.28% |
-2.61% |
0.50% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
45.52% |
44.27% |
43.65% |
43.96% |
43.70% |
43.76% |
47.26% |
45.83% |
47.23% |
45.55% |
48.32% |
| EBITDA Margin |
|
22.01% |
19.28% |
21.75% |
21.52% |
22.87% |
21.13% |
23.61% |
23.60% |
24.51% |
21.38% |
24.25% |
| Operating Margin |
|
12.92% |
9.93% |
13.07% |
14.42% |
15.24% |
13.25% |
15.78% |
16.04% |
16.43% |
13.04% |
16.27% |
| EBIT Margin |
|
13.08% |
10.06% |
13.43% |
14.77% |
16.07% |
14.42% |
17.08% |
17.41% |
18.26% |
14.99% |
17.52% |
| Profit (Net Income) Margin |
|
9.50% |
8.09% |
10.57% |
12.52% |
13.97% |
12.05% |
14.34% |
14.20% |
14.16% |
11.39% |
13.23% |
| Tax Burden Percent |
|
79.80% |
87.13% |
81.29% |
86.11% |
88.15% |
84.96% |
85.06% |
82.55% |
78.47% |
77.13% |
76.28% |
| Interest Burden Percent |
|
91.03% |
92.25% |
96.83% |
98.43% |
98.59% |
98.39% |
98.71% |
98.78% |
98.86% |
98.55% |
99.01% |
| Effective Tax Rate |
|
20.20% |
12.87% |
18.71% |
13.89% |
11.85% |
15.04% |
14.94% |
17.45% |
21.53% |
22.87% |
23.72% |
| Return on Invested Capital (ROIC) |
|
6.35% |
5.26% |
6.46% |
7.51% |
8.40% |
7.28% |
8.75% |
8.74% |
9.05% |
7.38% |
9.15% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
5.40% |
4.63% |
6.40% |
7.64% |
9.50% |
10.34% |
14.47% |
38.29% |
4.40% |
5.30% |
7.49% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.85% |
0.71% |
0.95% |
1.05% |
0.81% |
0.46% |
0.40% |
0.22% |
-0.21% |
-0.55% |
-0.65% |
| Return on Equity (ROE) |
|
7.20% |
5.97% |
7.41% |
8.56% |
9.21% |
7.74% |
9.16% |
8.96% |
8.84% |
6.83% |
8.50% |
| Cash Return on Invested Capital (CROIC) |
|
-7.17% |
-6.19% |
-2.42% |
-0.22% |
7.15% |
13.59% |
11.72% |
12.28% |
11.85% |
11.09% |
13.31% |
| Operating Return on Assets (OROA) |
|
5.40% |
4.20% |
5.84% |
6.34% |
6.93% |
6.25% |
7.64% |
7.63% |
8.03% |
6.46% |
8.35% |
| Return on Assets (ROA) |
|
3.92% |
3.37% |
4.60% |
5.37% |
6.02% |
5.23% |
6.41% |
6.22% |
6.23% |
4.91% |
6.31% |
| Return on Common Equity (ROCE) |
|
7.20% |
5.97% |
7.41% |
8.56% |
9.21% |
7.74% |
9.16% |
8.96% |
8.84% |
6.83% |
8.50% |
| Return on Equity Simple (ROE_SIMPLE) |
|
5.54% |
0.00% |
6.26% |
6.64% |
7.23% |
0.00% |
8.25% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
51 |
42 |
54 |
67 |
73 |
61 |
76 |
79 |
77 |
58 |
76 |
| NOPAT Margin |
|
10.31% |
8.65% |
10.63% |
12.42% |
13.44% |
11.26% |
13.42% |
13.24% |
12.90% |
10.05% |
12.41% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.94% |
0.63% |
0.07% |
-0.13% |
-1.10% |
-3.06% |
-5.71% |
-29.56% |
4.65% |
2.08% |
1.65% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
1.16% |
- |
- |
- |
1.53% |
1.85% |
1.86% |
1.83% |
1.34% |
2.14% |
| Cost of Revenue to Revenue |
|
54.48% |
55.73% |
56.35% |
56.04% |
56.30% |
56.24% |
52.74% |
54.17% |
52.77% |
54.45% |
51.68% |
| SG&A Expenses to Revenue |
|
15.87% |
16.64% |
14.19% |
13.94% |
13.34% |
14.85% |
14.06% |
12.85% |
13.42% |
13.98% |
13.69% |
| R&D to Revenue |
|
5.72% |
5.44% |
5.74% |
5.35% |
5.54% |
5.44% |
8.47% |
8.53% |
8.69% |
9.41% |
9.74% |
| Operating Expenses to Revenue |
|
32.59% |
34.35% |
30.58% |
29.54% |
28.46% |
30.52% |
31.48% |
29.79% |
30.80% |
32.51% |
32.05% |
| Earnings before Interest and Taxes (EBIT) |
|
65 |
48 |
69 |
80 |
87 |
78 |
97 |
104 |
109 |
86 |
107 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
109 |
93 |
111 |
116 |
124 |
114 |
133 |
141 |
146 |
123 |
149 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
5.70 |
6.02 |
5.97 |
6.85 |
7.63 |
7.32 |
7.14 |
7.06 |
6.25 |
5.27 |
4.06 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
321.86 |
114.39 |
114.06 |
73.92 |
95.02 |
| Price to Revenue (P/Rev) |
|
8.46 |
9.06 |
9.06 |
10.57 |
12.02 |
11.60 |
11.45 |
11.42 |
9.79 |
8.37 |
6.06 |
| Price to Earnings (P/E) |
|
102.89 |
106.54 |
95.36 |
103.24 |
105.54 |
94.30 |
86.48 |
83.60 |
71.40 |
61.83 |
45.73 |
| 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 |
|
0.97% |
0.94% |
1.05% |
0.97% |
0.95% |
1.06% |
1.16% |
1.20% |
1.40% |
1.62% |
2.19% |
| Enterprise Value to Invested Capital (EV/IC) |
|
5.03 |
5.33 |
5.40 |
6.28 |
7.53 |
7.68 |
7.53 |
7.59 |
6.86 |
6.03 |
4.44 |
| Enterprise Value to Revenue (EV/Rev) |
|
8.70 |
9.29 |
9.25 |
10.74 |
12.05 |
11.52 |
11.35 |
11.29 |
9.63 |
8.13 |
5.90 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
43.20 |
46.20 |
44.33 |
50.74 |
56.28 |
52.79 |
50.89 |
49.44 |
41.41 |
34.90 |
25.14 |
| Enterprise Value to EBIT (EV/EBIT) |
|
77.79 |
81.76 |
75.42 |
83.21 |
87.99 |
78.39 |
72.73 |
69.33 |
57.18 |
47.95 |
34.56 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
93.72 |
99.17 |
91.69 |
101.65 |
105.93 |
96.31 |
89.77 |
87.84 |
75.70 |
65.54 |
48.47 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
47.17 |
47.68 |
48.83 |
47.26 |
45.74 |
39.42 |
40.82 |
39.43 |
34.89 |
29.00 |
19.92 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
105.25 |
54.83 |
63.16 |
60.68 |
57.03 |
53.81 |
32.66 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.22 |
0.22 |
0.20 |
0.19 |
0.18 |
0.18 |
0.17 |
0.16 |
0.17 |
0.16 |
0.00 |
| Long-Term Debt to Equity |
|
0.21 |
0.20 |
0.20 |
0.19 |
0.18 |
0.18 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
0.16 |
0.15 |
0.15 |
0.14 |
0.09 |
0.04 |
0.03 |
0.01 |
-0.05 |
-0.10 |
-0.09 |
| Leverage Ratio |
|
1.72 |
1.68 |
1.61 |
1.60 |
1.57 |
1.56 |
1.50 |
1.51 |
1.52 |
1.53 |
1.41 |
| Compound Leverage Factor |
|
1.57 |
1.55 |
1.55 |
1.58 |
1.55 |
1.53 |
1.48 |
1.50 |
1.50 |
1.50 |
1.40 |
| Debt to Total Capital |
|
17.99% |
18.02% |
16.48% |
16.01% |
15.43% |
15.00% |
14.56% |
14.14% |
14.26% |
13.94% |
0.00% |
| Short-Term Debt to Total Capital |
|
0.86% |
1.39% |
0.00% |
0.00% |
0.00% |
0.00% |
14.56% |
14.14% |
14.26% |
13.94% |
0.00% |
| Long-Term Debt to Total Capital |
|
17.13% |
16.64% |
16.48% |
16.01% |
15.43% |
15.00% |
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 |
|
82.01% |
81.98% |
83.52% |
83.99% |
84.57% |
85.00% |
85.45% |
85.86% |
85.74% |
86.06% |
100.00% |
| Debt to EBITDA |
|
1.61 |
1.65 |
1.43 |
1.39 |
1.34 |
1.28 |
1.23 |
1.17 |
1.12 |
1.10 |
0.00 |
| Net Debt to EBITDA |
|
1.22 |
1.18 |
0.95 |
0.78 |
0.11 |
-0.39 |
-0.43 |
-0.58 |
-0.70 |
-1.03 |
0.00 |
| Long-Term Debt to EBITDA |
|
1.54 |
1.52 |
1.43 |
1.39 |
1.34 |
1.28 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
3.50 |
3.53 |
2.97 |
2.79 |
2.53 |
2.34 |
2.16 |
2.07 |
2.05 |
2.07 |
0.00 |
| Net Debt to NOPAT |
|
2.65 |
2.53 |
1.96 |
1.56 |
0.21 |
-0.71 |
-0.77 |
-1.03 |
-1.28 |
-1.93 |
0.00 |
| Long-Term Debt to NOPAT |
|
3.34 |
3.26 |
2.97 |
2.79 |
2.53 |
2.34 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
6.38 |
7.00 |
7.80 |
8.62 |
9.74 |
9.36 |
9.94 |
9.60 |
8.32 |
7.07 |
8.21 |
| 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 |
|
0.93 |
0.86 |
0.94 |
1.06 |
1.21 |
1.35 |
0.94 |
1.03 |
1.03 |
1.05 |
1.00 |
| Quick Ratio |
|
0.84 |
0.79 |
0.85 |
0.97 |
1.14 |
1.27 |
0.88 |
0.96 |
0.95 |
0.99 |
0.88 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-352 |
-340 |
-226 |
-154 |
75 |
254 |
193 |
208 |
173 |
121 |
216 |
| Operating Cash Flow to CapEx |
|
1,196.87% |
1,129.13% |
489.77% |
410.23% |
2,441.14% |
2,557.16% |
712.21% |
951.06% |
3,351.60% |
3,505.58% |
2,385.19% |
| Free Cash Flow to Firm to Interest Expense |
|
-60.52 |
-90.67 |
-103.50 |
-123.29 |
60.35 |
202.04 |
154.54 |
164.88 |
139.72 |
96.56 |
202.95 |
| Operating Cash Flow to Interest Expense |
|
30.56 |
39.31 |
32.89 |
51.32 |
213.54 |
178.53 |
45.07 |
77.90 |
206.63 |
194.79 |
100.62 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
28.01 |
35.83 |
26.18 |
38.81 |
204.79 |
171.55 |
38.74 |
69.71 |
200.47 |
189.24 |
96.40 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.41 |
0.42 |
0.43 |
0.43 |
0.43 |
0.43 |
0.45 |
0.44 |
0.44 |
0.43 |
0.48 |
| Accounts Receivable Turnover |
|
3.24 |
3.26 |
3.79 |
3.03 |
3.34 |
3.54 |
3.97 |
3.17 |
3.59 |
3.80 |
4.20 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
11.28 |
11.40 |
11.90 |
12.17 |
12.55 |
12.82 |
13.35 |
13.66 |
14.10 |
14.39 |
14.89 |
| Accounts Payable Turnover |
|
8.98 |
8.69 |
8.28 |
8.40 |
8.39 |
7.93 |
7.66 |
7.65 |
8.46 |
7.53 |
7.10 |
| Days Sales Outstanding (DSO) |
|
112.50 |
111.92 |
96.29 |
120.49 |
109.20 |
103.07 |
91.83 |
115.01 |
101.76 |
95.97 |
86.84 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
40.63 |
42.03 |
44.09 |
43.46 |
43.53 |
46.03 |
47.65 |
47.73 |
43.17 |
48.45 |
51.44 |
| Cash Conversion Cycle (CCC) |
|
71.87 |
69.90 |
52.20 |
77.03 |
65.67 |
57.04 |
44.18 |
67.28 |
58.59 |
47.52 |
35.40 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
3,326 |
3,401 |
3,417 |
3,467 |
3,324 |
3,208 |
3,301 |
3,338 |
3,229 |
3,145 |
3,160 |
| Invested Capital Turnover |
|
0.62 |
0.61 |
0.61 |
0.60 |
0.62 |
0.65 |
0.65 |
0.66 |
0.70 |
0.73 |
0.74 |
| Increase / (Decrease) in Invested Capital |
|
403 |
382 |
280 |
222 |
-1.52 |
-193 |
-117 |
-129 |
-96 |
-63 |
-140 |
| Enterprise Value (EV) |
|
16,739 |
18,140 |
18,438 |
21,790 |
25,032 |
24,623 |
24,860 |
25,351 |
22,136 |
18,955 |
14,039 |
| Market Capitalization |
|
16,266 |
17,676 |
18,044 |
21,455 |
24,982 |
24,803 |
25,072 |
25,647 |
22,510 |
19,513 |
14,437 |
| Book Value per Share |
|
$67.80 |
$69.75 |
$71.21 |
$73.77 |
$76.75 |
$79.17 |
$81.66 |
$84.29 |
$83.28 |
$86.06 |
$82.78 |
| Tangible Book Value per Share |
|
($15.74) |
($14.01) |
($11.31) |
($8.29) |
($4.41) |
($1.20) |
$1.81 |
$5.20 |
$4.56 |
$6.14 |
$3.53 |
| Total Capital |
|
3,479 |
3,584 |
3,620 |
3,729 |
3,873 |
3,986 |
4,111 |
4,233 |
4,202 |
4,302 |
3,558 |
| Total Debt |
|
626 |
646 |
597 |
597 |
598 |
598 |
598 |
599 |
599 |
600 |
0.00 |
| Total Long-Term Debt |
|
596 |
596 |
597 |
597 |
598 |
598 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
473 |
463 |
394 |
335 |
49 |
-181 |
-212 |
-297 |
-374 |
-558 |
-398 |
| Capital Expenditures (CapEx) |
|
15 |
13 |
15 |
16 |
11 |
8.79 |
7.89 |
10 |
7.61 |
6.96 |
4.50 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-180 |
-267 |
-245 |
-203 |
-327 |
-393 |
-303 |
-242 |
-305 |
-409 |
-345 |
| Debt-free Net Working Capital (DFNWC) |
|
-37 |
-91 |
-49 |
55 |
217 |
375 |
504 |
650 |
646 |
688 |
1.32 |
| Net Working Capital (NWC) |
|
-67 |
-141 |
-49 |
55 |
217 |
375 |
-94 |
51 |
47 |
88 |
1.32 |
| Net Nonoperating Expense (NNE) |
|
4.01 |
2.70 |
0.28 |
-0.54 |
-2.88 |
-4.32 |
-5.20 |
-5.71 |
-7.55 |
-7.70 |
-5.04 |
| Net Nonoperating Obligations (NNO) |
|
473 |
463 |
394 |
335 |
49 |
-181 |
-212 |
-297 |
-374 |
-558 |
-398 |
| Total Depreciation and Amortization (D&A) |
|
44 |
44 |
43 |
36 |
37 |
36 |
37 |
37 |
37 |
37 |
41 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-9.37% |
-13.66% |
-12.32% |
-10.01% |
-15.76% |
-18.37% |
-13.85% |
-10.79% |
-13.26% |
-17.54% |
-14.49% |
| Debt-free Net Working Capital to Revenue |
|
-1.93% |
-4.65% |
-2.43% |
2.71% |
10.44% |
17.55% |
23.01% |
28.94% |
28.12% |
29.50% |
0.06% |
| Net Working Capital to Revenue |
|
-3.49% |
-7.20% |
-2.43% |
2.71% |
10.44% |
17.55% |
-4.31% |
2.28% |
2.04% |
3.79% |
0.06% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$1.12 |
$0.92 |
$1.28 |
$1.59 |
$1.78 |
$1.52 |
$1.88 |
$1.96 |
$1.96 |
$1.52 |
$1.90 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
42.12M |
42.28M |
42.46M |
42.67M |
42.80M |
43.01M |
43.12M |
43.26M |
43.03M |
42.99M |
42.17M |
| Adjusted Diluted Earnings per Share |
|
$1.10 |
$0.90 |
$1.26 |
$1.57 |
$1.74 |
$1.48 |
$1.84 |
$1.93 |
$1.93 |
$1.50 |
$1.88 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
42.12M |
42.28M |
42.46M |
42.67M |
42.80M |
43.01M |
43.12M |
43.26M |
43.03M |
42.99M |
42.17M |
| 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 |
|
42.12M |
42.28M |
42.46M |
42.67M |
42.80M |
43.01M |
43.12M |
43.26M |
43.03M |
42.99M |
42.17M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
51 |
42 |
54 |
67 |
73 |
61 |
76 |
79 |
77 |
58 |
76 |
| Normalized NOPAT Margin |
|
10.31% |
8.65% |
10.63% |
12.42% |
13.44% |
11.26% |
13.42% |
13.24% |
12.90% |
10.05% |
12.41% |
| Pre Tax Income Margin |
|
11.91% |
9.28% |
13.01% |
14.54% |
15.85% |
14.19% |
16.86% |
17.20% |
18.05% |
14.77% |
17.35% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
11.14 |
12.91 |
31.51 |
63.78 |
70.71 |
61.97 |
77.48 |
82.23 |
88.09 |
68.86 |
100.83 |
| NOPAT to Interest Expense |
|
8.78 |
11.09 |
24.93 |
53.63 |
59.12 |
48.38 |
60.87 |
62.53 |
62.22 |
46.19 |
71.42 |
| EBIT Less CapEx to Interest Expense |
|
8.59 |
9.43 |
24.80 |
51.27 |
61.97 |
54.99 |
71.15 |
74.04 |
81.92 |
63.31 |
96.61 |
| NOPAT Less CapEx to Interest Expense |
|
6.23 |
7.61 |
18.21 |
41.12 |
50.37 |
41.39 |
54.55 |
54.34 |
56.06 |
40.63 |
67.21 |
| 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% |
0.00% |
0.00% |
0.00% |
0.00% |
55.34% |
134.52% |