| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
79,858,276.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
79,858,276.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
-0.61 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
56.04% |
46.38% |
20.02% |
-5.05% |
1.84% |
-1.00% |
2.26% |
-5.79% |
-9.97% |
-4.01% |
38.54% |
| EBITDA Growth |
|
70.31% |
73.38% |
16.88% |
29.05% |
-11.11% |
-5.49% |
8.60% |
-19.06% |
-15.44% |
-11.38% |
2.76% |
| EBIT Growth |
|
67.62% |
71.14% |
17.52% |
64.50% |
-12.61% |
-7.05% |
9.69% |
-23.82% |
-19.97% |
-15.05% |
-27.85% |
| NOPAT Growth |
|
73.24% |
52.81% |
2.84% |
67.59% |
-11.74% |
-13.61% |
6.21% |
-24.00% |
-21.56% |
-12.46% |
-23.48% |
| Net Income Growth |
|
63.82% |
52.37% |
-4.73% |
94.27% |
-8.21% |
-7.45% |
8.61% |
-22.22% |
-19.62% |
-15.92% |
-25.66% |
| EPS Growth |
|
56.86% |
49.02% |
-100.00% |
97.37% |
-100.00% |
165.79% |
8.47% |
-21.33% |
-18.92% |
-15.94% |
-209.38% |
| Operating Cash Flow Growth |
|
163.59% |
133.40% |
42.67% |
-27.86% |
6.51% |
-27.36% |
-51.84% |
6.26% |
-27.59% |
8.52% |
208.75% |
| Free Cash Flow Firm Growth |
|
-1,107.94% |
-1,785.92% |
117.24% |
110.42% |
121.52% |
115.66% |
-64.95% |
-24.07% |
-93.61% |
-52.55% |
-1,017.91% |
| Invested Capital Growth |
|
165.07% |
158.13% |
-6.00% |
0.27% |
-5.64% |
-3.05% |
1.42% |
0.21% |
4.38% |
1.15% |
40.71% |
| Revenue Q/Q Growth |
|
-5.87% |
-4.52% |
-0.27% |
5.93% |
0.96% |
-7.18% |
3.01% |
-2.41% |
-3.52% |
-1.04% |
48.68% |
| EBITDA Q/Q Growth |
|
40.68% |
-8.91% |
-17.53% |
22.12% |
-3.10% |
-3.15% |
-5.24% |
-8.99% |
1.24% |
-2.14% |
13.97% |
| EBIT Q/Q Growth |
|
81.09% |
-9.82% |
-21.06% |
27.61% |
-3.79% |
-4.08% |
-6.85% |
-11.38% |
1.07% |
-2.61% |
-17.29% |
| NOPAT Q/Q Growth |
|
86.30% |
-10.47% |
-20.11% |
25.77% |
-1.88% |
-12.37% |
-1.78% |
-10.00% |
1.27% |
-2.21% |
-14.15% |
| Net Income Q/Q Growth |
|
109.55% |
-8.74% |
-19.75% |
26.59% |
-0.99% |
-7.99% |
-5.82% |
-9.35% |
2.33% |
-3.76% |
-16.73% |
| EPS Q/Q Growth |
|
110.53% |
-5.00% |
-100.00% |
0.00% |
-100.00% |
0.00% |
-68.32% |
-7.81% |
1.69% |
-3.33% |
-220.69% |
| Operating Cash Flow Q/Q Growth |
|
-25.89% |
14.48% |
-5.91% |
-9.63% |
9.42% |
-21.93% |
-37.62% |
99.39% |
-25.43% |
17.00% |
77.49% |
| Free Cash Flow Firm Q/Q Growth |
|
5.70% |
2.02% |
120.66% |
-46.16% |
94.75% |
-28.67% |
-53.13% |
16.62% |
-83.62% |
384.87% |
-1,091.04% |
| Invested Capital Q/Q Growth |
|
2.35% |
-1.37% |
-1.16% |
-0.26% |
-3.68% |
1.34% |
4.18% |
-1.46% |
0.34% |
-1.06% |
43.84% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
38.93% |
39.99% |
38.40% |
39.23% |
38.99% |
37.81% |
38.43% |
36.55% |
36.80% |
36.20% |
28.73% |
| EBITDA Margin |
|
36.01% |
34.36% |
28.41% |
32.75% |
31.43% |
32.80% |
30.17% |
28.13% |
29.52% |
29.19% |
22.38% |
| Operating Margin |
|
30.43% |
28.58% |
22.82% |
27.49% |
26.19% |
25.89% |
24.48% |
22.23% |
23.20% |
22.91% |
12.75% |
| EBIT Margin |
|
30.52% |
28.83% |
22.82% |
27.49% |
26.19% |
27.07% |
24.48% |
22.23% |
23.28% |
22.91% |
12.75% |
| Profit (Net Income) Margin |
|
23.63% |
22.58% |
18.17% |
21.72% |
21.30% |
21.11% |
19.30% |
17.93% |
19.01% |
18.49% |
10.36% |
| Tax Burden Percent |
|
78.64% |
78.52% |
78.77% |
77.64% |
79.18% |
75.63% |
76.27% |
77.46% |
77.89% |
77.94% |
80.89% |
| Interest Burden Percent |
|
98.44% |
99.77% |
101.10% |
101.76% |
102.69% |
103.13% |
103.39% |
104.14% |
104.84% |
103.55% |
100.44% |
| Effective Tax Rate |
|
21.36% |
21.48% |
21.23% |
22.36% |
20.82% |
24.37% |
23.73% |
22.54% |
22.11% |
22.06% |
19.11% |
| Return on Invested Capital (ROIC) |
|
36.01% |
36.92% |
20.79% |
25.23% |
24.80% |
23.37% |
22.00% |
20.16% |
20.96% |
20.41% |
10.48% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
36.52% |
36.74% |
18.67% |
24.14% |
23.81% |
21.46% |
21.26% |
19.50% |
20.27% |
20.00% |
10.42% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-7.44% |
-9.14% |
-0.47% |
-2.30% |
-3.52% |
-4.02% |
-4.22% |
-4.61% |
-5.65% |
-5.99% |
-2.17% |
| Return on Equity (ROE) |
|
28.57% |
27.78% |
20.32% |
22.93% |
21.29% |
19.36% |
17.78% |
15.55% |
15.31% |
14.41% |
8.31% |
| Cash Return on Invested Capital (CROIC) |
|
-61.34% |
-55.84% |
28.15% |
25.10% |
30.48% |
26.89% |
22.27% |
22.13% |
17.04% |
19.38% |
-18.30% |
| Operating Return on Assets (OROA) |
|
24.09% |
23.94% |
16.84% |
19.97% |
18.86% |
18.75% |
16.63% |
14.42% |
14.31% |
13.69% |
7.16% |
| Return on Assets (ROA) |
|
18.65% |
18.76% |
13.41% |
15.78% |
15.33% |
14.62% |
13.11% |
11.63% |
11.69% |
11.05% |
5.82% |
| Return on Common Equity (ROCE) |
|
23.14% |
22.49% |
16.35% |
18.66% |
17.47% |
16.09% |
14.79% |
13.06% |
12.88% |
12.28% |
6.47% |
| Return on Equity Simple (ROE_SIMPLE) |
|
23.57% |
0.00% |
23.77% |
25.45% |
23.67% |
0.00% |
21.39% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
69 |
62 |
49 |
62 |
61 |
53 |
52 |
47 |
48 |
47 |
40 |
| NOPAT Margin |
|
23.93% |
22.44% |
17.97% |
21.34% |
20.74% |
19.58% |
18.67% |
17.22% |
18.07% |
17.86% |
10.31% |
| Net Nonoperating Expense Percent (NNEP) |
|
-0.51% |
0.18% |
2.13% |
1.09% |
0.99% |
1.91% |
0.74% |
0.66% |
0.69% |
0.41% |
0.06% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
5.63% |
- |
- |
- |
4.18% |
3.95% |
3.44% |
3.38% |
3.22% |
2.81% |
| Cost of Revenue to Revenue |
|
61.07% |
60.01% |
61.60% |
60.77% |
61.01% |
62.19% |
61.57% |
63.45% |
63.20% |
63.80% |
71.27% |
| SG&A Expenses to Revenue |
|
10.26% |
10.75% |
10.73% |
10.75% |
12.75% |
11.92% |
13.96% |
14.33% |
13.60% |
13.29% |
15.98% |
| 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 |
|
8.50% |
11.41% |
15.59% |
11.74% |
12.79% |
11.92% |
13.96% |
14.33% |
13.60% |
13.29% |
15.98% |
| Earnings before Interest and Taxes (EBIT) |
|
88 |
79 |
63 |
80 |
77 |
74 |
69 |
61 |
61 |
60 |
50 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
104 |
94 |
78 |
95 |
92 |
89 |
85 |
77 |
78 |
76 |
87 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
4.81 |
4.13 |
4.45 |
4.39 |
4.73 |
4.34 |
3.29 |
3.04 |
2.65 |
2.97 |
3.18 |
| Price to Tangible Book Value (P/TBV) |
|
9.05 |
7.41 |
7.73 |
7.24 |
7.51 |
6.60 |
4.90 |
4.42 |
3.77 |
4.17 |
6.55 |
| Price to Revenue (P/Rev) |
|
3.91 |
3.26 |
3.48 |
3.72 |
4.19 |
4.11 |
3.21 |
3.12 |
2.89 |
3.38 |
3.19 |
| Price to Earnings (P/E) |
|
26.11 |
21.12 |
24.06 |
22.05 |
25.30 |
25.05 |
19.13 |
19.26 |
18.23 |
21.97 |
51.69 |
| Dividend Yield |
|
0.91% |
1.02% |
0.94% |
0.91% |
0.82% |
0.86% |
1.11% |
1.19% |
1.34% |
1.18% |
1.16% |
| Earnings Yield |
|
3.83% |
4.73% |
4.16% |
4.54% |
3.95% |
3.99% |
5.23% |
5.19% |
5.49% |
4.55% |
1.93% |
| Enterprise Value to Invested Capital (EV/IC) |
|
4.21 |
3.82 |
4.22 |
4.40 |
5.07 |
4.83 |
3.62 |
3.45 |
3.04 |
3.55 |
2.90 |
| Enterprise Value to Revenue (EV/Rev) |
|
4.06 |
3.34 |
3.53 |
3.72 |
4.12 |
3.99 |
3.09 |
2.95 |
2.68 |
3.12 |
3.33 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
13.74 |
10.84 |
11.55 |
11.31 |
12.97 |
12.71 |
9.81 |
9.71 |
8.98 |
10.71 |
12.45 |
| Enterprise Value to EBIT (EV/EBIT) |
|
17.39 |
13.65 |
14.52 |
13.56 |
15.63 |
15.39 |
11.87 |
11.92 |
11.19 |
13.50 |
17.11 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
21.01 |
16.95 |
18.62 |
17.35 |
19.95 |
20.00 |
15.37 |
15.45 |
14.58 |
17.40 |
21.82 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
14.25 |
10.78 |
11.03 |
12.49 |
13.67 |
14.25 |
12.93 |
11.94 |
11.56 |
13.04 |
11.47 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
14.53 |
17.54 |
16.16 |
17.70 |
16.35 |
15.60 |
18.25 |
18.42 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.03 |
0.03 |
0.05 |
0.04 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
| Long-Term Debt to Equity |
|
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
| Financial Leverage |
|
-0.20 |
-0.25 |
-0.03 |
-0.10 |
-0.15 |
-0.19 |
-0.20 |
-0.24 |
-0.28 |
-0.30 |
-0.21 |
| Leverage Ratio |
|
1.52 |
1.49 |
1.53 |
1.47 |
1.42 |
1.40 |
1.39 |
1.38 |
1.36 |
1.34 |
1.43 |
| Compound Leverage Factor |
|
1.49 |
1.48 |
1.54 |
1.50 |
1.45 |
1.44 |
1.44 |
1.44 |
1.43 |
1.39 |
1.44 |
| Debt to Total Capital |
|
2.71% |
2.75% |
4.41% |
3.86% |
0.87% |
0.83% |
1.44% |
1.39% |
1.26% |
1.18% |
1.04% |
| Short-Term Debt to Total Capital |
|
1.82% |
1.90% |
3.59% |
3.08% |
0.00% |
0.00% |
0.55% |
0.54% |
0.52% |
0.52% |
0.46% |
| Long-Term Debt to Total Capital |
|
0.89% |
0.85% |
0.83% |
0.78% |
0.87% |
0.83% |
0.89% |
0.85% |
0.73% |
0.67% |
0.58% |
| 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 |
|
18.21% |
18.20% |
18.00% |
16.66% |
17.11% |
15.15% |
14.90% |
14.65% |
14.42% |
14.25% |
27.40% |
| Common Equity to Total Capital |
|
79.08% |
79.05% |
77.59% |
79.48% |
82.02% |
84.03% |
83.66% |
83.96% |
84.32% |
84.57% |
71.56% |
| Debt to EBITDA |
|
0.09 |
0.09 |
0.15 |
0.12 |
0.03 |
0.03 |
0.05 |
0.06 |
0.05 |
0.05 |
0.05 |
| Net Debt to EBITDA |
|
-0.12 |
-0.31 |
-0.41 |
-0.54 |
-0.81 |
-0.94 |
-0.93 |
-1.15 |
-1.33 |
-1.54 |
-0.88 |
| Long-Term Debt to EBITDA |
|
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
0.03 |
| Debt to NOPAT |
|
0.14 |
0.14 |
0.23 |
0.19 |
0.05 |
0.05 |
0.08 |
0.09 |
0.09 |
0.09 |
0.10 |
| Net Debt to NOPAT |
|
-0.18 |
-0.48 |
-0.66 |
-0.83 |
-1.25 |
-1.48 |
-1.47 |
-1.84 |
-2.16 |
-2.49 |
-1.54 |
| Long-Term Debt to NOPAT |
|
0.05 |
0.04 |
0.04 |
0.04 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
0.05 |
| Altman Z-Score |
|
6.71 |
6.24 |
6.58 |
6.96 |
7.70 |
7.51 |
6.39 |
6.05 |
5.68 |
6.69 |
4.05 |
| Noncontrolling Interest Sharing Ratio |
|
19.01% |
19.03% |
19.53% |
18.60% |
17.92% |
16.84% |
16.81% |
16.00% |
15.84% |
14.82% |
22.13% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
2.78 |
3.17 |
3.24 |
3.75 |
3.82 |
4.33 |
4.85 |
4.85 |
5.28 |
5.81 |
2.61 |
| Quick Ratio |
|
1.52 |
1.93 |
2.11 |
2.53 |
2.62 |
2.99 |
3.40 |
3.40 |
3.68 |
1.75 |
1.67 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-538 |
-527 |
110 |
59 |
116 |
83 |
39 |
45 |
7.39 |
36 |
-355 |
| Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
26,165.64% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| 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 |
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 |
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 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.79 |
0.83 |
0.74 |
0.73 |
0.72 |
0.69 |
0.68 |
0.65 |
0.61 |
0.60 |
0.56 |
| Accounts Receivable Turnover |
|
5.98 |
6.38 |
5.48 |
5.37 |
5.62 |
5.69 |
5.32 |
5.43 |
5.47 |
6.06 |
3.49 |
| Inventory Turnover |
|
3.51 |
3.76 |
3.26 |
3.30 |
3.26 |
3.21 |
3.21 |
3.06 |
2.78 |
2.70 |
2.47 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
3.28 |
0.00 |
0.00 |
0.00 |
3.28 |
0.00 |
0.00 |
0.00 |
3.20 |
| Accounts Payable Turnover |
|
10.07 |
11.55 |
11.57 |
10.78 |
9.84 |
9.64 |
10.68 |
9.45 |
9.60 |
9.47 |
4.12 |
| Days Sales Outstanding (DSO) |
|
61.08 |
57.17 |
66.61 |
67.94 |
64.96 |
64.13 |
68.65 |
67.23 |
66.68 |
60.23 |
104.49 |
| Days Inventory Outstanding (DIO) |
|
104.05 |
96.95 |
112.13 |
110.69 |
112.10 |
113.81 |
113.69 |
119.12 |
131.37 |
135.18 |
147.73 |
| Days Payable Outstanding (DPO) |
|
36.26 |
31.61 |
31.56 |
33.87 |
37.10 |
37.86 |
34.18 |
38.62 |
38.03 |
38.54 |
88.52 |
| Cash Conversion Cycle (CCC) |
|
128.88 |
122.52 |
147.18 |
144.75 |
139.96 |
140.08 |
148.16 |
147.73 |
160.02 |
156.86 |
163.69 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
974 |
961 |
957 |
955 |
920 |
932 |
971 |
957 |
960 |
950 |
1,366 |
| Invested Capital Turnover |
|
1.50 |
1.65 |
1.16 |
1.18 |
1.20 |
1.19 |
1.18 |
1.17 |
1.16 |
1.14 |
1.02 |
| Increase / (Decrease) in Invested Capital |
|
607 |
589 |
-61 |
2.54 |
-55 |
-29 |
14 |
1.97 |
40 |
11 |
395 |
| Enterprise Value (EV) |
|
4,102 |
3,669 |
4,039 |
4,196 |
4,664 |
4,505 |
3,510 |
3,298 |
2,921 |
3,371 |
3,959 |
| Market Capitalization |
|
3,948 |
3,574 |
3,975 |
4,196 |
4,747 |
4,645 |
3,647 |
3,490 |
3,151 |
3,647 |
3,783 |
| Book Value per Share |
|
$10.34 |
$10.90 |
$11.26 |
$12.00 |
$12.61 |
$13.46 |
$13.92 |
$14.38 |
$14.90 |
$15.36 |
$14.91 |
| Tangible Book Value per Share |
|
$5.49 |
$6.07 |
$6.48 |
$7.29 |
$7.94 |
$8.85 |
$9.36 |
$9.89 |
$10.46 |
$10.96 |
$7.24 |
| Total Capital |
|
1,038 |
1,095 |
1,151 |
1,201 |
1,223 |
1,275 |
1,324 |
1,368 |
1,411 |
1,450 |
1,664 |
| Total Debt |
|
28 |
30 |
51 |
46 |
11 |
11 |
19 |
19 |
18 |
17 |
17 |
| Total Long-Term Debt |
|
9.24 |
9.35 |
9.53 |
9.37 |
11 |
11 |
12 |
12 |
10 |
9.67 |
9.66 |
| Net Debt |
|
-36 |
-104 |
-143 |
-200 |
-293 |
-332 |
-335 |
-392 |
-434 |
-483 |
-280 |
| Capital Expenditures (CapEx) |
|
-1.31 |
-1.03 |
-1.09 |
-2.22 |
0.33 |
-0.80 |
-0.78 |
-0.88 |
-1.97 |
-2.12 |
-0.75 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
271 |
268 |
273 |
281 |
236 |
253 |
302 |
296 |
315 |
304 |
440 |
| Debt-free Net Working Capital (DFNWC) |
|
334 |
401 |
468 |
527 |
539 |
596 |
649 |
701 |
760 |
798 |
732 |
| Net Working Capital (NWC) |
|
316 |
381 |
426 |
490 |
539 |
596 |
642 |
693 |
753 |
791 |
724 |
| Net Nonoperating Expense (NNE) |
|
0.87 |
-0.40 |
-0.54 |
-1.09 |
-1.63 |
-4.16 |
-1.77 |
-1.95 |
-2.49 |
-1.66 |
-0.18 |
| Net Nonoperating Obligations (NNO) |
|
-36 |
-104 |
-143 |
-200 |
-293 |
-332 |
-335 |
-392 |
-434 |
-483 |
-280 |
| Total Depreciation and Amortization (D&A) |
|
16 |
15 |
15 |
15 |
15 |
16 |
16 |
16 |
16 |
16 |
37 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
26.81% |
24.39% |
23.92% |
24.92% |
20.80% |
22.39% |
26.55% |
26.41% |
28.87% |
28.13% |
37.10% |
| Debt-free Net Working Capital to Revenue |
|
33.12% |
36.59% |
40.92% |
46.79% |
47.58% |
52.74% |
57.16% |
62.61% |
69.75% |
73.97% |
61.66% |
| Net Working Capital to Revenue |
|
31.25% |
34.69% |
37.31% |
43.50% |
47.58% |
52.74% |
56.52% |
61.95% |
69.07% |
73.28% |
61.02% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.81 |
$0.76 |
$0.00 |
$0.75 |
$0.75 |
$1.29 |
$0.65 |
$0.59 |
$0.61 |
$0.57 |
($0.70) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
64.88M |
64.64M |
0.00 |
66.14M |
66.56M |
66.39M |
68.19M |
68.51M |
68.68M |
68.57M |
69.03M |
| Adjusted Diluted Earnings per Share |
|
$0.80 |
$0.76 |
$0.00 |
$0.75 |
$0.00 |
$2.02 |
$0.64 |
$0.59 |
$0.60 |
$0.58 |
($0.70) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
65.49M |
79.46M |
0.00 |
66.58M |
80.19M |
79.92M |
68.66M |
68.89M |
69.20M |
69.02M |
69.03M |
| 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 |
|
79.43M |
79.36M |
79.55M |
79.56M |
79.58M |
79.58M |
79.83M |
79.83M |
79.85M |
79.86M |
80.18M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
69 |
62 |
49 |
62 |
61 |
53 |
52 |
47 |
48 |
47 |
40 |
| Normalized NOPAT Margin |
|
23.93% |
22.44% |
17.97% |
21.34% |
20.74% |
19.58% |
18.67% |
17.22% |
18.07% |
17.86% |
10.31% |
| Pre Tax Income Margin |
|
30.05% |
28.76% |
23.07% |
27.97% |
26.90% |
27.91% |
25.31% |
23.15% |
24.41% |
23.73% |
12.80% |
| 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 |
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 |
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 |
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 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
23.04% |
21.77% |
22.41% |
21.54% |
19.31% |
20.18% |
21.70% |
22.02% |
23.63% |
26.31% |
26.87% |
| Augmented Payout Ratio |
|
25.45% |
24.21% |
26.73% |
25.30% |
23.51% |
24.19% |
24.47% |
24.96% |
26.44% |
29.25% |
31.31% |