| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
34,310,618.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
34,310,618.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
2.26 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
5.73% |
-41.62% |
6.65% |
8.40% |
2.16% |
-4.06% |
-2.47% |
-2.06% |
3.95% |
5.72% |
5.84% |
| EBITDA Growth |
|
218.18% |
-76.17% |
2.06% |
0.49% |
22.31% |
-11.40% |
8.02% |
-4.47% |
-10.06% |
18.10% |
4.51% |
| EBIT Growth |
|
1,386.52% |
-84.59% |
-8.35% |
-9.93% |
23.23% |
-25.65% |
11.56% |
-11.97% |
-17.43% |
36.35% |
8.07% |
| NOPAT Growth |
|
386.12% |
-84.65% |
12.56% |
-5.40% |
97.61% |
0.46% |
-6.86% |
-6.15% |
-11.68% |
2.01% |
1.13% |
| Net Income Growth |
|
141.72% |
-4.28% |
-3.24% |
-19.20% |
459.24% |
-24.74% |
8.66% |
-11.56% |
-21.96% |
31.77% |
8.67% |
| EPS Growth |
|
142.00% |
-2.46% |
-0.64% |
-16.82% |
500.00% |
-19.19% |
16.77% |
8.20% |
-8.73% |
48.75% |
22.65% |
| Operating Cash Flow Growth |
|
-89.14% |
33.01% |
-665.68% |
-109.67% |
-92.90% |
-16.21% |
-214.16% |
3,880.00% |
11,312.12% |
-53.84% |
31.31% |
| Free Cash Flow Firm Growth |
|
-65.39% |
-66.13% |
-108.54% |
-126.48% |
-156.15% |
-110.95% |
-171.30% |
151.34% |
267.75% |
902.30% |
258.67% |
| Invested Capital Growth |
|
-60.86% |
-65.44% |
181.57% |
351.72% |
123.02% |
58.09% |
133.71% |
-18.51% |
-60.59% |
-102.15% |
-66.81% |
| Revenue Q/Q Growth |
|
4.84% |
1.83% |
-1.60% |
3.19% |
-1.19% |
-4.37% |
0.03% |
3.61% |
4.88% |
-2.75% |
0.15% |
| EBITDA Q/Q Growth |
|
-1.52% |
0.71% |
18.84% |
10.27% |
19.87% |
-27.04% |
12.01% |
-2.47% |
12.85% |
-4.20% |
-0.89% |
| EBIT Q/Q Growth |
|
-2.80% |
-5.33% |
34.73% |
17.89% |
32.99% |
-42.88% |
24.57% |
-6.97% |
24.73% |
-5.67% |
-1.27% |
| NOPAT Q/Q Growth |
|
-43.79% |
71.27% |
-3.12% |
1.44% |
17.41% |
-12.93% |
-10.17% |
2.21% |
10.49% |
0.57% |
-10.95% |
| Net Income Q/Q Growth |
|
-80.69% |
361.41% |
-22.50% |
17.02% |
33.64% |
-37.90% |
11.89% |
-4.76% |
17.91% |
4.86% |
-7.72% |
| EPS Q/Q Growth |
|
-80.91% |
371.43% |
-21.72% |
18.06% |
37.70% |
-36.51% |
13.13% |
9.39% |
16.16% |
3.48% |
-6.72% |
| Operating Cash Flow Q/Q Growth |
|
-35.77% |
1,538.49% |
-120.12% |
95.43% |
147.14% |
19,245.45% |
-175.44% |
154.94% |
42.33% |
-21.75% |
-212.25% |
| Free Cash Flow Firm Q/Q Growth |
|
-55.61% |
-5.45% |
-126.02% |
-142.44% |
5.87% |
81.56% |
-544.50% |
145.88% |
207.56% |
-11.78% |
27.46% |
| Invested Capital Q/Q Growth |
|
181.77% |
-28.07% |
40.29% |
58.86% |
39.11% |
-49.01% |
107.40% |
-44.61% |
-32.71% |
-102.78% |
3,298.41% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
63.91% |
61.42% |
59.06% |
60.83% |
62.55% |
59.52% |
57.59% |
58.66% |
60.35% |
57.85% |
58.43% |
| EBITDA Margin |
|
27.94% |
27.63% |
25.80% |
27.57% |
33.45% |
25.52% |
28.57% |
26.90% |
28.94% |
28.51% |
28.21% |
| Operating Margin |
|
26.85% |
23.90% |
25.20% |
24.96% |
29.51% |
24.72% |
24.71% |
23.77% |
26.54% |
24.70% |
23.48% |
| EBIT Margin |
|
17.58% |
16.34% |
13.79% |
15.75% |
21.20% |
12.67% |
15.77% |
14.16% |
16.84% |
16.33% |
16.10% |
| Profit (Net Income) Margin |
|
2.82% |
12.80% |
10.08% |
11.43% |
15.46% |
10.04% |
11.23% |
10.32% |
11.61% |
12.51% |
11.53% |
| Tax Burden Percent |
|
41.44% |
78.32% |
73.11% |
72.57% |
72.93% |
79.28% |
71.22% |
72.91% |
68.99% |
76.55% |
71.61% |
| Interest Burden Percent |
|
38.78% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
99.91% |
100.09% |
100.00% |
| Effective Tax Rate |
|
58.56% |
21.68% |
26.89% |
27.43% |
27.07% |
20.72% |
28.78% |
26.98% |
31.10% |
23.45% |
28.39% |
| Return on Invested Capital (ROIC) |
|
36.74% |
66.15% |
135.51% |
94.91% |
68.72% |
107.77% |
53.03% |
60.22% |
59.96% |
175.67% |
56.11% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
43.96% |
70.02% |
139.48% |
98.45% |
73.44% |
112.94% |
62.51% |
67.56% |
67.69% |
179.67% |
71.32% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-19.78% |
-40.93% |
-111.00% |
-70.51% |
-37.24% |
-80.33% |
-20.64% |
-30.92% |
-28.94% |
-141.88% |
-16.00% |
| Return on Equity (ROE) |
|
16.95% |
25.22% |
24.51% |
24.40% |
31.48% |
27.45% |
32.39% |
29.29% |
31.02% |
33.79% |
40.10% |
| Cash Return on Invested Capital (CROIC) |
|
217.63% |
162.15% |
41.75% |
-34.29% |
-14.82% |
61.41% |
-22.44% |
86.18% |
146.35% |
0.00% |
159.88% |
| Operating Return on Assets (OROA) |
|
4.11% |
3.28% |
2.63% |
3.02% |
4.04% |
2.45% |
2.90% |
2.54% |
3.11% |
3.14% |
2.96% |
| Return on Assets (ROA) |
|
0.66% |
2.57% |
1.92% |
2.19% |
2.95% |
1.94% |
2.07% |
1.86% |
2.15% |
2.40% |
2.12% |
| Return on Common Equity (ROCE) |
|
16.95% |
25.22% |
24.51% |
24.40% |
31.48% |
27.45% |
32.39% |
29.30% |
31.02% |
33.79% |
40.10% |
| Return on Equity Simple (ROE_SIMPLE) |
|
15.94% |
0.00% |
14.87% |
13.80% |
19.71% |
0.00% |
38.91% |
31.30% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
72 |
124 |
120 |
122 |
143 |
125 |
112 |
114 |
127 |
127 |
113 |
| NOPAT Margin |
|
11.13% |
18.72% |
18.43% |
18.11% |
21.52% |
19.60% |
17.60% |
17.36% |
18.29% |
18.91% |
16.81% |
| Net Nonoperating Expense Percent (NNEP) |
|
-7.22% |
-3.87% |
-3.97% |
-3.54% |
-4.71% |
-5.17% |
-9.48% |
-7.34% |
-7.73% |
-4.00% |
-15.22% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
2.18% |
- |
- |
- |
2.13% |
1.75% |
1.78% |
2.06% |
2.09% |
1.74% |
| Cost of Revenue to Revenue |
|
36.09% |
38.58% |
40.94% |
39.17% |
37.45% |
40.48% |
42.41% |
41.34% |
39.65% |
42.15% |
41.57% |
| SG&A Expenses to Revenue |
|
17.90% |
17.53% |
13.56% |
15.00% |
13.84% |
14.80% |
11.58% |
13.08% |
13.30% |
11.62% |
12.96% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
37.06% |
37.52% |
33.86% |
35.87% |
33.04% |
34.82% |
32.88% |
34.87% |
33.82% |
33.13% |
34.97% |
| Earnings before Interest and Taxes (EBIT) |
|
115 |
108 |
90 |
106 |
141 |
81 |
100 |
93 |
117 |
110 |
109 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
182 |
183 |
168 |
186 |
223 |
162 |
182 |
177 |
200 |
192 |
190 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
4.76 |
4.57 |
5.71 |
4.16 |
5.14 |
4.69 |
7.52 |
5.14 |
4.83 |
4.14 |
4.12 |
| 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) |
|
2.67 |
3.26 |
3.92 |
2.81 |
3.25 |
2.65 |
2.33 |
1.94 |
2.06 |
1.92 |
1.95 |
| Price to Earnings (P/E) |
|
8.55 |
31.19 |
38.39 |
30.16 |
26.06 |
22.53 |
19.33 |
16.42 |
19.02 |
16.80 |
16.92 |
| 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 |
|
11.70% |
3.21% |
2.60% |
3.32% |
3.84% |
4.44% |
5.17% |
6.09% |
5.26% |
5.95% |
5.91% |
| Enterprise Value to Invested Capital (EV/IC) |
|
13.40 |
18.54 |
17.12 |
7.83 |
7.04 |
10.37 |
5.35 |
7.02 |
10.46 |
0.00 |
10.87 |
| Enterprise Value to Revenue (EV/Rev) |
|
2.28 |
2.69 |
3.44 |
2.45 |
3.05 |
2.31 |
2.49 |
1.82 |
1.80 |
1.45 |
1.62 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
5.30 |
9.35 |
12.38 |
8.99 |
10.64 |
8.09 |
8.63 |
6.35 |
6.55 |
5.08 |
5.77 |
| Enterprise Value to EBIT (EV/EBIT) |
|
6.67 |
15.64 |
20.65 |
15.43 |
18.15 |
14.53 |
15.18 |
11.37 |
12.11 |
9.19 |
10.23 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
5.79 |
14.67 |
18.45 |
13.76 |
15.86 |
11.94 |
13.00 |
9.59 |
9.95 |
8.04 |
9.09 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
9.60 |
7.56 |
12.22 |
9.97 |
13.37 |
12.61 |
42.45 |
11.12 |
5.93 |
8.50 |
7.24 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
3.46 |
5.87 |
60.52 |
0.00 |
0.00 |
20.69 |
0.00 |
7.32 |
4.04 |
3.58 |
3.39 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
2.13 |
2.12 |
2.36 |
2.36 |
2.73 |
2.94 |
6.89 |
5.56 |
4.49 |
3.94 |
4.11 |
| Long-Term Debt to Equity |
|
1.56 |
1.55 |
1.73 |
1.66 |
1.87 |
2.07 |
5.06 |
3.99 |
3.33 |
2.86 |
2.83 |
| Financial Leverage |
|
-0.45 |
-0.58 |
-0.80 |
-0.72 |
-0.51 |
-0.71 |
-0.33 |
-0.46 |
-0.43 |
-0.79 |
-0.22 |
| Leverage Ratio |
|
7.76 |
7.32 |
7.87 |
7.77 |
8.26 |
8.22 |
10.97 |
10.47 |
10.16 |
10.18 |
14.10 |
| Compound Leverage Factor |
|
3.01 |
7.32 |
7.87 |
7.77 |
8.26 |
8.22 |
10.97 |
10.47 |
10.15 |
10.19 |
14.10 |
| Debt to Total Capital |
|
68.02% |
68.00% |
70.23% |
70.23% |
73.19% |
74.61% |
87.33% |
84.76% |
81.80% |
79.74% |
80.43% |
| Short-Term Debt to Total Capital |
|
18.05% |
18.30% |
18.64% |
20.84% |
22.94% |
22.05% |
23.23% |
23.87% |
21.27% |
21.77% |
25.05% |
| Long-Term Debt to Total Capital |
|
49.97% |
49.70% |
51.60% |
49.40% |
50.24% |
52.56% |
64.10% |
60.89% |
60.53% |
57.97% |
55.37% |
| 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 |
|
0.00% |
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 |
|
31.98% |
32.00% |
29.77% |
29.77% |
26.81% |
25.39% |
12.67% |
15.25% |
18.20% |
20.26% |
19.57% |
| Debt to EBITDA |
|
2.77 |
5.27 |
5.84 |
5.85 |
6.02 |
5.83 |
7.42 |
7.31 |
6.96 |
6.39 |
6.90 |
| Net Debt to EBITDA |
|
-0.91 |
-1.98 |
-1.75 |
-1.33 |
-0.70 |
-1.20 |
0.54 |
-0.41 |
-0.92 |
-1.64 |
-1.15 |
| Long-Term Debt to EBITDA |
|
2.04 |
3.85 |
4.29 |
4.11 |
4.14 |
4.11 |
5.45 |
5.25 |
5.15 |
4.65 |
4.75 |
| Debt to NOPAT |
|
3.03 |
8.27 |
8.70 |
8.96 |
8.98 |
8.60 |
11.17 |
11.05 |
10.57 |
10.11 |
10.87 |
| Net Debt to NOPAT |
|
-0.99 |
-3.10 |
-2.61 |
-2.04 |
-1.04 |
-1.78 |
0.81 |
-0.62 |
-1.40 |
-2.60 |
-1.81 |
| Long-Term Debt to NOPAT |
|
2.23 |
6.04 |
6.39 |
6.30 |
6.16 |
6.06 |
8.20 |
7.94 |
7.82 |
7.35 |
7.49 |
| Altman Z-Score |
|
0.83 |
0.84 |
0.90 |
0.78 |
0.88 |
0.81 |
0.74 |
0.66 |
0.71 |
0.71 |
0.68 |
| 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 |
|
1.03 |
1.05 |
1.06 |
1.03 |
1.04 |
1.02 |
1.05 |
1.04 |
1.05 |
1.05 |
1.05 |
| Quick Ratio |
|
0.88 |
0.89 |
0.90 |
0.89 |
0.94 |
0.90 |
0.95 |
0.94 |
0.96 |
0.94 |
0.97 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
873 |
825 |
-215 |
-521 |
-490 |
-90 |
-583 |
267 |
822 |
725 |
924 |
| Operating Cash Flow to CapEx |
|
127.75% |
1,818.38% |
-450.88% |
-17.68% |
9.43% |
1,649.61% |
-1,477.30% |
764.74% |
1,076.00% |
767.45% |
-882.13% |
| Free Cash Flow to Firm to Interest Expense |
|
12.45 |
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 |
|
0.66 |
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 |
|
0.14 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.23 |
0.20 |
0.19 |
0.19 |
0.19 |
0.19 |
0.18 |
0.18 |
0.18 |
0.19 |
0.18 |
| Accounts Receivable Turnover |
|
0.74 |
0.73 |
0.69 |
0.67 |
0.66 |
0.79 |
0.66 |
0.64 |
0.67 |
0.81 |
0.64 |
| 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 |
|
14.53 |
11.45 |
11.27 |
11.02 |
10.83 |
10.43 |
10.28 |
10.10 |
10.10 |
10.34 |
10.50 |
| Accounts Payable Turnover |
|
0.48 |
0.68 |
0.61 |
0.63 |
0.67 |
0.81 |
0.65 |
0.66 |
0.76 |
1.02 |
0.72 |
| Days Sales Outstanding (DSO) |
|
493.82 |
499.71 |
532.12 |
543.55 |
557.08 |
463.60 |
551.86 |
573.12 |
546.49 |
452.99 |
570.36 |
| 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) |
|
758.02 |
533.44 |
598.45 |
578.71 |
547.48 |
451.94 |
558.67 |
550.06 |
479.92 |
358.38 |
505.31 |
| Cash Conversion Cycle (CCC) |
|
-264.20 |
-33.73 |
-66.34 |
-35.17 |
9.60 |
11.66 |
-6.81 |
23.06 |
66.57 |
94.61 |
65.05 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
515 |
370 |
520 |
825 |
1,148 |
585 |
1,214 |
673 |
453 |
-13 |
403 |
| Invested Capital Turnover |
|
3.30 |
3.53 |
7.35 |
5.24 |
3.19 |
5.50 |
3.01 |
3.47 |
3.28 |
9.29 |
3.34 |
| Increase / (Decrease) in Invested Capital |
|
-800 |
-701 |
335 |
643 |
633 |
215 |
695 |
-153 |
-696 |
-598 |
-811 |
| Enterprise Value (EV) |
|
6,898 |
6,864 |
8,893 |
6,464 |
8,087 |
6,071 |
6,499 |
4,724 |
4,732 |
3,861 |
4,379 |
| Market Capitalization |
|
8,079 |
8,315 |
10,151 |
7,422 |
8,617 |
6,975 |
6,095 |
5,030 |
5,398 |
5,108 |
5,251 |
| Book Value per Share |
|
$39.49 |
$42.60 |
$42.53 |
$42.57 |
$40.83 |
$37.42 |
$20.88 |
$28.58 |
$32.64 |
$36.00 |
$37.14 |
| Tangible Book Value per Share |
|
($59.23) |
($62.10) |
($62.98) |
($61.69) |
($64.77) |
($69.24) |
($87.80) |
($93.91) |
($88.38) |
($83.67) |
($82.98) |
| Total Capital |
|
5,304 |
5,689 |
5,972 |
5,992 |
6,256 |
5,864 |
6,395 |
6,420 |
6,144 |
6,093 |
6,512 |
| Total Debt |
|
3,607 |
3,869 |
4,195 |
4,208 |
4,579 |
4,375 |
5,585 |
5,442 |
5,026 |
4,858 |
5,237 |
| Total Long-Term Debt |
|
2,650 |
2,828 |
3,082 |
2,960 |
3,143 |
3,082 |
4,100 |
3,909 |
3,719 |
3,532 |
3,606 |
| Net Debt |
|
-1,182 |
-1,450 |
-1,258 |
-958 |
-529 |
-904 |
404 |
-306 |
-666 |
-1,247 |
-871 |
| Capital Expenditures (CapEx) |
|
36 |
42 |
34 |
40 |
35 |
39 |
33 |
35 |
35 |
38 |
38 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-3,509 |
-3,795 |
-3,725 |
-3,539 |
-3,208 |
-3,717 |
-3,204 |
-3,735 |
-3,842 |
-4,259 |
-3,888 |
| Debt-free Net Working Capital (DFNWC) |
|
1,233 |
1,457 |
1,662 |
1,562 |
1,827 |
1,481 |
1,896 |
1,932 |
1,769 |
1,753 |
2,128 |
| Net Working Capital (NWC) |
|
276 |
416 |
549 |
314 |
391 |
188 |
410 |
400 |
462 |
426 |
496 |
| Net Nonoperating Expense (NNE) |
|
54 |
39 |
54 |
45 |
40 |
61 |
41 |
46 |
46 |
43 |
36 |
| Net Nonoperating Obligations (NNO) |
|
-1,182 |
-1,450 |
-1,258 |
-958 |
-529 |
-903 |
404 |
-306 |
-666 |
-1,247 |
-871 |
| Total Depreciation and Amortization (D&A) |
|
68 |
75 |
78 |
80 |
82 |
82 |
82 |
84 |
84 |
82 |
82 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-116.17% |
-148.94% |
-143.88% |
-134.00% |
-120.82% |
-141.43% |
-122.67% |
-143.75% |
-146.39% |
-160.05% |
-144.11% |
| Debt-free Net Working Capital to Revenue |
|
40.81% |
57.19% |
64.20% |
59.15% |
68.80% |
56.37% |
72.57% |
74.36% |
67.40% |
65.87% |
78.86% |
| Net Working Capital to Revenue |
|
9.12% |
16.33% |
21.21% |
11.87% |
14.74% |
7.16% |
15.70% |
15.38% |
17.61% |
16.03% |
18.39% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.43 |
$2.00 |
$1.57 |
$1.85 |
$2.56 |
$1.61 |
$1.84 |
$1.98 |
$2.34 |
$2.41 |
$2.25 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
42.90M |
42.80M |
41.80M |
41.70M |
40.30M |
40.80M |
38.90M |
34.30M |
34.40M |
35.50M |
34.50M |
| Adjusted Diluted Earnings per Share |
|
$0.42 |
$1.98 |
$1.55 |
$1.83 |
$2.52 |
$1.60 |
$1.81 |
$1.98 |
$2.30 |
$2.38 |
$2.22 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
43.40M |
43.30M |
42.40M |
42M |
40.80M |
41.30M |
39.40M |
34.40M |
34.80M |
35.90M |
35M |
| 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 |
|
42.74M |
41.73M |
41.90M |
41.08M |
39.78M |
38.82M |
34.24M |
34.26M |
34.29M |
34.31M |
34.67M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
122 |
124 |
120 |
122 |
143 |
125 |
112 |
114 |
127 |
127 |
113 |
| Normalized NOPAT Margin |
|
18.79% |
18.72% |
18.43% |
18.11% |
21.52% |
19.60% |
17.60% |
17.36% |
18.29% |
18.91% |
16.81% |
| Pre Tax Income Margin |
|
6.82% |
16.34% |
13.79% |
15.75% |
21.20% |
12.67% |
15.77% |
14.16% |
16.83% |
16.35% |
16.10% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
1.63 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
1.03 |
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 |
|
1.11 |
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 |
|
0.51 |
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% |
0.00% |
| Augmented Payout Ratio |
|
105.70% |
113.80% |
104.43% |
151.56% |
210.04% |
210.59% |
434.00% |
417.13% |
320.01% |
263.01% |
3.16% |