| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
164,381,855.00 |
163,330,933.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
164,381,855.00 |
163,330,933.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
1.49 |
1.60 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
11.61% |
11.93% |
23.56% |
14.56% |
13.41% |
14.31% |
16.71% |
16.70% |
16.02% |
- |
16.32% |
| EBITDA Growth |
|
20.19% |
30.27% |
110.97% |
56.84% |
41.74% |
36.32% |
43.71% |
25.63% |
21.23% |
- |
16.78% |
| EBIT Growth |
|
27.50% |
34.97% |
125.44% |
57.52% |
41.96% |
34.18% |
44.43% |
17.91% |
29.10% |
- |
16.30% |
| NOPAT Growth |
|
3.44% |
-28.06% |
37.51% |
55.64% |
36.68% |
37.79% |
47.21% |
16.88% |
30.78% |
- |
14.89% |
| Net Income Growth |
|
24.62% |
-21.82% |
22.92% |
53.22% |
37.47% |
32.72% |
41.15% |
17.11% |
27.12% |
- |
14.35% |
| EPS Growth |
|
23.88% |
-21.74% |
20.99% |
52.94% |
36.14% |
30.00% |
39.80% |
14.42% |
23.89% |
- |
14.60% |
| Operating Cash Flow Growth |
|
-42.10% |
-8.88% |
50.91% |
-64.96% |
98.69% |
20.38% |
14.88% |
156.73% |
17.47% |
- |
28.50% |
| Free Cash Flow Firm Growth |
|
-167.88% |
43.57% |
235.45% |
154.69% |
141.15% |
-19.30% |
-50.73% |
91.93% |
57.05% |
- |
122.36% |
| Invested Capital Growth |
|
0.00% |
0.56% |
-62.11% |
5.54% |
0.21% |
10.55% |
14.75% |
-21.63% |
-8.00% |
- |
-105.86% |
| Revenue Q/Q Growth |
|
4.45% |
2.29% |
3.13% |
3.97% |
3.41% |
3.10% |
5.29% |
3.96% |
2.81% |
- |
5.62% |
| EBITDA Q/Q Growth |
|
17.74% |
8.83% |
12.45% |
8.85% |
6.41% |
4.67% |
18.55% |
-7.99% |
10.84% |
- |
12.22% |
| EBIT Q/Q Growth |
|
19.46% |
7.04% |
13.25% |
8.78% |
7.66% |
1.17% |
21.90% |
-11.20% |
17.87% |
- |
9.45% |
| NOPAT Q/Q Growth |
|
25.16% |
7.26% |
11.10% |
4.36% |
9.92% |
8.12% |
18.70% |
-17.15% |
22.99% |
- |
8.44% |
| Net Income Q/Q Growth |
|
21.08% |
9.06% |
9.68% |
5.80% |
8.63% |
5.28% |
16.65% |
-12.22% |
17.92% |
- |
6.85% |
| EPS Q/Q Growth |
|
22.06% |
8.43% |
8.89% |
6.12% |
8.65% |
3.54% |
17.09% |
-13.14% |
17.65% |
- |
6.08% |
| Operating Cash Flow Q/Q Growth |
|
-68.84% |
-30.06% |
1,221.67% |
-87.84% |
76.71% |
-57.63% |
1,161.30% |
-72.82% |
-19.14% |
- |
954.89% |
| Free Cash Flow Firm Q/Q Growth |
|
-65.71% |
131.48% |
207.56% |
-65.91% |
24.67% |
-38.26% |
87.76% |
32.80% |
2.02% |
- |
63.88% |
| Invested Capital Q/Q Growth |
|
54.10% |
41.05% |
-79.85% |
140.96% |
46.32% |
55.59% |
-79.08% |
64.58% |
71.76% |
- |
-101.28% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
72.80% |
72.42% |
73.26% |
74.80% |
75.06% |
74.89% |
77.10% |
75.26% |
75.41% |
- |
74.98% |
| EBITDA Margin |
|
28.23% |
30.04% |
32.75% |
34.29% |
35.29% |
35.82% |
40.33% |
35.70% |
38.49% |
- |
41.03% |
| Operating Margin |
|
20.84% |
21.45% |
23.86% |
24.62% |
25.94% |
26.14% |
30.79% |
24.83% |
29.69% |
- |
30.93% |
| EBIT Margin |
|
27.68% |
28.97% |
31.81% |
33.28% |
34.65% |
34.00% |
39.37% |
33.63% |
38.56% |
- |
39.36% |
| Profit (Net Income) Margin |
|
21.92% |
23.37% |
24.86% |
25.30% |
26.57% |
27.14% |
30.06% |
25.39% |
29.12% |
- |
29.55% |
| Tax Burden Percent |
|
79.19% |
80.68% |
78.14% |
76.00% |
76.69% |
79.80% |
76.36% |
75.48% |
75.52% |
- |
75.08% |
| 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 |
|
20.81% |
19.32% |
21.86% |
24.00% |
23.31% |
20.20% |
23.64% |
24.52% |
24.48% |
- |
24.92% |
| Return on Invested Capital (ROIC) |
|
173.27% |
66.47% |
204.99% |
165.06% |
120.64% |
88.19% |
502.89% |
208.17% |
164.09% |
- |
1,147.85% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
171.57% |
65.40% |
204.02% |
164.04% |
119.61% |
87.21% |
501.97% |
207.24% |
163.16% |
- |
1,147.01% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-154.43% |
-55.77% |
-193.57% |
-153.79% |
-109.00% |
-76.39% |
-489.89% |
-197.87% |
-152.21% |
- |
-1,135.62% |
| Return on Equity (ROE) |
|
18.83% |
10.70% |
11.42% |
11.27% |
11.64% |
11.80% |
12.99% |
10.30% |
11.88% |
- |
12.23% |
| Cash Return on Invested Capital (CROIC) |
|
-6.86% |
61.82% |
272.81% |
151.81% |
113.04% |
72.66% |
431.46% |
254.65% |
164.81% |
- |
0.00% |
| Operating Return on Assets (OROA) |
|
12.17% |
12.78% |
14.12% |
14.82% |
15.76% |
14.10% |
16.11% |
13.93% |
16.33% |
- |
15.47% |
| Return on Assets (ROA) |
|
9.63% |
10.31% |
11.03% |
11.26% |
12.09% |
11.25% |
12.30% |
10.52% |
12.33% |
- |
11.61% |
| Return on Common Equity (ROCE) |
|
18.83% |
10.70% |
11.42% |
11.27% |
11.64% |
11.80% |
12.99% |
10.30% |
11.88% |
- |
12.23% |
| Return on Equity Simple (ROE_SIMPLE) |
|
12.94% |
0.00% |
11.37% |
11.87% |
12.10% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
102 |
109 |
121 |
127 |
139 |
150 |
178 |
148 |
182 |
189 |
205 |
| NOPAT Margin |
|
16.50% |
17.31% |
18.64% |
18.71% |
19.89% |
20.86% |
23.51% |
18.74% |
22.42% |
- |
23.22% |
| Net Nonoperating Expense Percent (NNEP) |
|
1.69% |
1.07% |
0.96% |
1.02% |
1.04% |
0.99% |
0.92% |
0.93% |
0.93% |
- |
0.84% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
2.35% |
- |
- |
- |
2.58% |
2.87% |
2.23% |
2.58% |
2.62% |
2.81% |
| Cost of Revenue to Revenue |
|
27.20% |
27.58% |
26.74% |
25.20% |
24.94% |
25.11% |
22.90% |
24.74% |
24.59% |
- |
25.02% |
| SG&A Expenses to Revenue |
|
10.10% |
9.30% |
9.42% |
9.08% |
10.35% |
9.81% |
9.07% |
12.14% |
8.44% |
- |
7.87% |
| R&D to Revenue |
|
26.16% |
25.94% |
25.02% |
26.09% |
24.66% |
25.18% |
24.25% |
24.42% |
23.65% |
- |
23.59% |
| Operating Expenses to Revenue |
|
51.96% |
50.97% |
49.40% |
50.18% |
49.12% |
48.76% |
46.31% |
50.43% |
45.72% |
- |
44.05% |
| Earnings before Interest and Taxes (EBIT) |
|
171 |
183 |
207 |
225 |
242 |
245 |
299 |
265 |
313 |
318 |
348 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
174 |
189 |
213 |
232 |
247 |
258 |
306 |
282 |
312 |
323 |
362 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
7.07 |
7.19 |
6.55 |
5.98 |
6.15 |
6.49 |
6.12 |
7.00 |
6.78 |
- |
3.49 |
| Price to Tangible Book Value (P/TBV) |
|
8.00 |
8.06 |
7.29 |
6.61 |
6.75 |
7.08 |
6.63 |
7.54 |
7.27 |
- |
3.77 |
| Price to Revenue (P/Rev) |
|
13.48 |
14.13 |
12.88 |
12.06 |
12.73 |
13.79 |
13.32 |
15.65 |
15.50 |
- |
7.67 |
| Price to Earnings (P/E) |
|
54.62 |
63.53 |
57.63 |
50.43 |
50.78 |
53.03 |
48.70 |
57.34 |
55.48 |
- |
27.05 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Earnings Yield |
|
1.83% |
1.57% |
1.74% |
1.98% |
1.97% |
1.89% |
2.05% |
1.74% |
1.80% |
- |
3.70% |
| Enterprise Value to Invested Capital (EV/IC) |
|
61.76 |
47.59 |
219.28 |
87.25 |
65.59 |
47.97 |
223.94 |
170.50 |
101.88 |
- |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
11.77 |
12.42 |
10.96 |
10.16 |
10.82 |
11.91 |
11.19 |
13.49 |
13.34 |
- |
5.47 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
47.54 |
47.96 |
37.64 |
32.34 |
32.64 |
34.45 |
30.64 |
36.38 |
35.58 |
- |
14.25 |
| Enterprise Value to EBIT (EV/EBIT) |
|
49.97 |
49.94 |
38.78 |
33.29 |
33.55 |
35.59 |
31.60 |
38.07 |
36.62 |
- |
14.61 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
63.95 |
76.51 |
65.95 |
57.00 |
57.97 |
60.92 |
53.76 |
65.03 |
62.40 |
- |
25.09 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
29.46 |
32.23 |
23.33 |
26.23 |
26.67 |
30.02 |
26.55 |
29.67 |
29.82 |
- |
10.91 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
77.21 |
44.17 |
59.02 |
58.08 |
69.32 |
55.47 |
58.84 |
59.24 |
- |
20.76 |
| 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 |
|
-0.90 |
-0.85 |
-0.95 |
-0.94 |
-0.91 |
-0.88 |
-0.98 |
-0.95 |
-0.93 |
- |
-0.99 |
| Leverage Ratio |
|
1.19 |
1.28 |
1.27 |
1.24 |
1.18 |
1.26 |
1.26 |
1.21 |
1.16 |
- |
1.25 |
| Compound Leverage Factor |
|
1.19 |
1.28 |
1.27 |
1.24 |
1.18 |
1.26 |
1.26 |
1.21 |
1.16 |
- |
1.25 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Short-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% |
| 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 |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Common Equity to Total Capital |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
- |
100.00% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| 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 |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| 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 |
|
24.02 |
17.75 |
16.75 |
18.26 |
23.42 |
17.02 |
16.65 |
22.50 |
29.24 |
- |
10.41 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
5.64 |
4.24 |
4.29 |
5.01 |
6.36 |
4.51 |
4.60 |
5.57 |
7.53 |
- |
4.74 |
| Quick Ratio |
|
5.52 |
4.17 |
4.22 |
4.94 |
6.26 |
4.44 |
4.54 |
5.48 |
7.42 |
- |
4.67 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-336 |
106 |
325 |
111 |
138 |
85 |
160 |
213 |
217 |
217 |
356 |
| Operating Cash Flow to CapEx |
|
1,397.60% |
746.85% |
9,007.98% |
3,043.05% |
3,842.59% |
1,473.39% |
14,841.93% |
3,782.85% |
1,949.51% |
- |
64,369.85% |
| 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 |
|
0.44 |
0.44 |
0.44 |
0.45 |
0.45 |
0.41 |
0.41 |
0.41 |
0.42 |
- |
0.39 |
| Accounts Receivable Turnover |
|
7.65 |
2.82 |
5.84 |
6.27 |
8.83 |
2.82 |
6.06 |
6.77 |
9.15 |
- |
5.68 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Fixed Asset Turnover |
|
39.87 |
43.63 |
46.03 |
45.30 |
46.89 |
48.00 |
49.00 |
50.35 |
50.57 |
- |
50.29 |
| Accounts Payable Turnover |
|
18.43 |
18.51 |
17.93 |
17.53 |
20.35 |
22.58 |
20.18 |
23.41 |
23.24 |
- |
21.24 |
| Days Sales Outstanding (DSO) |
|
47.74 |
129.23 |
62.51 |
58.20 |
41.33 |
129.28 |
60.23 |
53.90 |
39.88 |
- |
64.28 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Days Payable Outstanding (DPO) |
|
19.81 |
19.72 |
20.35 |
20.82 |
17.94 |
16.16 |
18.09 |
15.59 |
15.71 |
- |
17.18 |
| Cash Conversion Cycle (CCC) |
|
27.93 |
109.51 |
42.16 |
37.38 |
23.39 |
113.12 |
42.14 |
38.31 |
24.17 |
- |
47.09 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
437 |
617 |
124 |
300 |
438 |
682 |
143 |
235 |
403 |
654 |
-8.37 |
| Invested Capital Turnover |
|
10.50 |
3.84 |
11.00 |
8.82 |
6.07 |
4.23 |
21.39 |
11.11 |
7.32 |
- |
49.42 |
| Increase / (Decrease) in Invested Capital |
|
437 |
3.44 |
-204 |
16 |
0.93 |
65 |
18 |
-65 |
-35 |
-28 |
-151 |
| Enterprise Value (EV) |
|
27,018 |
29,368 |
27,266 |
26,141 |
28,754 |
32,720 |
31,952 |
40,038 |
41,093 |
- |
18,162 |
| Market Capitalization |
|
30,960 |
33,396 |
32,031 |
31,026 |
33,817 |
37,870 |
38,020 |
46,442 |
47,730 |
- |
25,475 |
| Book Value per Share |
|
$27.26 |
$28.85 |
$30.31 |
$32.07 |
$33.97 |
$35.92 |
$38.18 |
$40.62 |
$42.95 |
$43.89 |
$44.72 |
| Tangible Book Value per Share |
|
$24.10 |
$25.72 |
$27.22 |
$29.02 |
$30.96 |
$32.94 |
$35.22 |
$37.71 |
$40.07 |
$41.03 |
$41.39 |
| Total Capital |
|
4,380 |
4,645 |
4,889 |
5,185 |
5,501 |
5,832 |
6,211 |
6,639 |
7,041 |
7,215 |
7,304 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| 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 |
|
-3,942 |
-4,028 |
-4,765 |
-4,885 |
-5,063 |
-5,150 |
-6,068 |
-6,404 |
-6,637 |
-6,561 |
-7,313 |
| Capital Expenditures (CapEx) |
|
5.91 |
7.74 |
8.48 |
3.05 |
4.27 |
4.72 |
5.91 |
6.30 |
9.89 |
7.03 |
1.75 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-375 |
-203 |
-743 |
-588 |
-473 |
-240 |
-817 |
-664 |
-470 |
-200 |
-951 |
| Debt-free Net Working Capital (DFNWC) |
|
3,568 |
3,824 |
4,022 |
4,297 |
4,590 |
4,910 |
5,251 |
5,740 |
6,167 |
6,361 |
6,361 |
| Net Working Capital (NWC) |
|
3,568 |
3,824 |
4,022 |
4,297 |
4,590 |
4,910 |
5,251 |
5,740 |
6,167 |
6,361 |
6,361 |
| Net Nonoperating Expense (NNE) |
|
-33 |
-38 |
-40 |
-45 |
-47 |
-45 |
-50 |
-52 |
-54 |
-55 |
-56 |
| Net Nonoperating Obligations (NNO) |
|
-3,942 |
-4,028 |
-4,765 |
-4,885 |
-5,063 |
-5,150 |
-6,068 |
-6,404 |
-6,637 |
-6,561 |
-7,313 |
| Total Depreciation and Amortization (D&A) |
|
3.39 |
6.75 |
6.12 |
6.80 |
4.44 |
13 |
7.31 |
16 |
-0.58 |
5.24 |
15 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-16.32% |
-8.61% |
-29.88% |
-22.83% |
-17.80% |
-8.73% |
-28.63% |
-22.38% |
-15.27% |
- |
-28.66% |
| Debt-free Net Working Capital to Revenue |
|
155.35% |
161.80% |
161.66% |
166.98% |
172.80% |
178.78% |
183.90% |
193.37% |
200.21% |
- |
191.66% |
| Net Working Capital to Revenue |
|
155.35% |
161.80% |
161.66% |
166.98% |
172.80% |
178.78% |
183.90% |
193.37% |
200.21% |
- |
191.66% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.84 |
$0.91 |
$1.00 |
$1.06 |
$1.15 |
$1.20 |
$1.40 |
$1.23 |
$1.44 |
$1.48 |
$1.60 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
160.77M |
160.53M |
161.42M |
161.71M |
161.99M |
161.88M |
162.75M |
163.50M |
164.05M |
163.67M |
163.35M |
| Adjusted Diluted Earnings per Share |
|
$0.83 |
$0.90 |
$0.98 |
$1.04 |
$1.13 |
$1.17 |
$1.37 |
$1.19 |
$1.40 |
$1.48 |
$1.57 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
163.76M |
163.49M |
164.39M |
164.56M |
164.98M |
165.23M |
166.23M |
167.69M |
168.94M |
167.00M |
165.99M |
| 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 |
|
161.02M |
161.32M |
161.65M |
161.93M |
162.35M |
162.70M |
163.41M |
163.91M |
164.38M |
163.33M |
162.44M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
102 |
109 |
121 |
127 |
139 |
150 |
178 |
148 |
182 |
189 |
205 |
| Normalized NOPAT Margin |
|
16.50% |
17.31% |
18.64% |
18.71% |
19.89% |
20.86% |
23.51% |
18.74% |
22.42% |
- |
23.22% |
| Pre Tax Income Margin |
|
27.68% |
28.97% |
31.81% |
33.28% |
34.65% |
34.00% |
39.37% |
33.63% |
38.56% |
- |
39.36% |
| 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 |
|
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% |
- |
42.15% |