| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
40,558,420.00 |
40,602,886.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
40,558,420.00 |
40,602,886.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
1.77 |
1.95 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
4.47% |
1.39% |
0.93% |
6.80% |
1.56% |
9.40% |
-2.17% |
-3.59% |
-4.31% |
- |
0.13% |
| EBITDA Growth |
|
8.63% |
-21.43% |
-21.11% |
1.71% |
-1.78% |
24.91% |
-9.86% |
1.42% |
-5.73% |
- |
-1.43% |
| EBIT Growth |
|
8.62% |
-23.70% |
-23.19% |
1.17% |
-2.48% |
26.39% |
-11.34% |
1.14% |
-6.19% |
- |
-1.79% |
| NOPAT Growth |
|
8.34% |
-40.14% |
-21.85% |
1.31% |
-2.86% |
13.35% |
-11.81% |
1.96% |
-5.13% |
- |
-2.65% |
| Net Income Growth |
|
7.76% |
-37.80% |
-20.03% |
4.50% |
0.51% |
17.84% |
-9.32% |
0.99% |
-6.16% |
- |
-1.69% |
| EPS Growth |
|
7.94% |
-41.69% |
-23.32% |
1.58% |
-2.99% |
16.91% |
-11.06% |
0.67% |
-5.69% |
- |
-3.11% |
| Operating Cash Flow Growth |
|
23.34% |
40.14% |
318.69% |
238.26% |
-33.97% |
26.89% |
-271.30% |
-112.90% |
52.49% |
- |
89.36% |
| Free Cash Flow Firm Growth |
|
-51.34% |
-233.97% |
-32.96% |
218.82% |
165.36% |
201.89% |
-306.79% |
-156.67% |
-81.48% |
- |
182.14% |
| Invested Capital Growth |
|
18.67% |
12.98% |
5.24% |
1.08% |
1.27% |
-3.88% |
8.20% |
11.03% |
5.44% |
- |
-0.70% |
| Revenue Q/Q Growth |
|
6.18% |
-24.62% |
-2.38% |
36.70% |
0.97% |
-18.80% |
-12.71% |
34.70% |
0.22% |
- |
-2.90% |
| EBITDA Q/Q Growth |
|
-3.18% |
-55.75% |
16.17% |
104.38% |
-6.50% |
-43.73% |
-16.17% |
129.97% |
-13.09% |
- |
7.64% |
| EBIT Q/Q Growth |
|
-3.42% |
-58.01% |
17.44% |
112.43% |
-6.90% |
-45.58% |
-17.62% |
142.33% |
-13.65% |
- |
8.53% |
| NOPAT Q/Q Growth |
|
-2.87% |
-52.09% |
5.60% |
106.13% |
-6.86% |
-44.09% |
-17.84% |
138.32% |
-13.33% |
- |
6.67% |
| Net Income Q/Q Growth |
|
-2.33% |
-51.28% |
6.67% |
105.88% |
-6.06% |
-42.88% |
-17.92% |
129.29% |
-12.70% |
- |
6.77% |
| EPS Q/Q Growth |
|
-1.58% |
-52.41% |
4.83% |
106.91% |
-6.01% |
-42.65% |
-20.25% |
134.20% |
-11.95% |
- |
2.75% |
| Operating Cash Flow Q/Q Growth |
|
944.20% |
-15.29% |
-65.27% |
-44.33% |
303.16% |
62.78% |
-146.88% |
95.81% |
4,866.81% |
- |
-104.73% |
| Free Cash Flow Firm Q/Q Growth |
|
-61.59% |
14.58% |
84.53% |
656.40% |
-11.12% |
33.17% |
-161.77% |
22.49% |
129.05% |
- |
184.62% |
| Invested Capital Q/Q Growth |
|
-0.05% |
-6.24% |
1.56% |
6.20% |
0.15% |
-11.02% |
14.33% |
8.98% |
-4.89% |
- |
4.92% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
26.66% |
25.85% |
27.52% |
27.10% |
26.21% |
26.69% |
28.06% |
29.26% |
27.52% |
- |
27.89% |
| EBITDA Margin |
|
12.48% |
7.32% |
8.72% |
13.03% |
12.07% |
8.36% |
8.03% |
13.71% |
11.89% |
- |
7.91% |
| Operating Margin |
|
12.07% |
6.72% |
8.09% |
12.56% |
11.59% |
7.76% |
7.33% |
13.18% |
11.36% |
- |
7.19% |
| EBIT Margin |
|
12.07% |
6.72% |
8.09% |
12.56% |
11.59% |
7.76% |
7.33% |
13.18% |
11.36% |
- |
7.19% |
| Profit (Net Income) Margin |
|
9.43% |
6.10% |
6.66% |
10.03% |
9.34% |
6.57% |
6.17% |
10.51% |
9.15% |
- |
6.06% |
| Tax Burden Percent |
|
78.76% |
89.88% |
80.82% |
78.42% |
78.46% |
80.60% |
80.39% |
79.06% |
79.34% |
- |
79.68% |
| Interest Burden Percent |
|
99.26% |
100.93% |
101.95% |
101.83% |
102.71% |
104.93% |
104.83% |
100.86% |
101.59% |
- |
105.86% |
| Effective Tax Rate |
|
21.24% |
10.12% |
19.18% |
21.58% |
21.54% |
19.40% |
19.61% |
20.94% |
20.66% |
- |
20.32% |
| Return on Invested Capital (ROIC) |
|
26.35% |
17.52% |
18.07% |
25.63% |
23.73% |
18.25% |
15.86% |
25.80% |
22.60% |
- |
14.21% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
25.19% |
18.65% |
27.59% |
29.11% |
13.84% |
15.87% |
13.57% |
23.97% |
21.52% |
- |
12.01% |
| Return on Net Nonoperating Assets (RNNOA) |
|
1.29% |
0.61% |
0.22% |
1.17% |
-0.26% |
-1.27% |
-0.86% |
-0.77% |
-1.83% |
- |
-0.89% |
| Return on Equity (ROE) |
|
27.64% |
18.13% |
18.29% |
26.80% |
23.48% |
16.98% |
15.00% |
25.03% |
20.77% |
- |
13.32% |
| Cash Return on Invested Capital (CROIC) |
|
9.73% |
13.22% |
17.99% |
20.34% |
19.93% |
27.66% |
13.68% |
9.70% |
15.04% |
- |
20.28% |
| Operating Return on Assets (OROA) |
|
22.99% |
13.57% |
14.47% |
21.98% |
20.22% |
14.41% |
12.61% |
21.69% |
18.56% |
- |
11.43% |
| Return on Assets (ROA) |
|
17.97% |
12.31% |
11.92% |
17.55% |
16.29% |
12.19% |
10.63% |
17.29% |
14.96% |
- |
9.64% |
| Return on Common Equity (ROCE) |
|
22.93% |
15.35% |
15.57% |
22.66% |
19.82% |
14.61% |
12.94% |
21.46% |
17.71% |
- |
11.47% |
| Return on Equity Simple (ROE_SIMPLE) |
|
31.18% |
0.00% |
24.07% |
23.64% |
22.93% |
0.00% |
23.49% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
202 |
97 |
102 |
211 |
196 |
110 |
90 |
215 |
186 |
82 |
88 |
| NOPAT Margin |
|
9.50% |
6.04% |
6.53% |
9.85% |
9.09% |
6.26% |
5.89% |
10.42% |
9.01% |
- |
5.73% |
| Net Nonoperating Expense Percent (NNEP) |
|
1.17% |
-1.13% |
-9.52% |
-3.49% |
9.89% |
2.38% |
2.29% |
1.83% |
1.08% |
- |
2.20% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
3.21% |
- |
- |
- |
3.13% |
2.54% |
5.85% |
4.96% |
2.22% |
2.37% |
| Cost of Revenue to Revenue |
|
73.34% |
74.15% |
72.48% |
72.90% |
73.79% |
73.31% |
71.94% |
70.74% |
72.48% |
- |
72.11% |
| SG&A Expenses to Revenue |
|
15.04% |
19.49% |
19.78% |
14.91% |
15.11% |
19.30% |
21.07% |
16.44% |
16.63% |
- |
21.06% |
| 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 |
|
15.04% |
19.49% |
19.78% |
14.91% |
15.11% |
19.30% |
20.73% |
16.08% |
16.17% |
- |
20.70% |
| Earnings before Interest and Taxes (EBIT) |
|
257 |
108 |
127 |
269 |
250 |
136 |
112 |
272 |
235 |
102 |
110 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
265 |
117 |
136 |
279 |
261 |
147 |
123 |
283 |
246 |
113 |
121 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
6.44 |
7.35 |
6.66 |
7.11 |
7.32 |
7.16 |
7.66 |
6.44 |
5.78 |
- |
5.31 |
| Price to Tangible Book Value (P/TBV) |
|
9.18 |
10.55 |
9.08 |
9.57 |
9.74 |
9.53 |
10.19 |
8.53 |
7.59 |
- |
7.00 |
| Price to Revenue (P/Rev) |
|
1.97 |
2.25 |
2.30 |
2.50 |
2.64 |
2.50 |
2.69 |
2.37 |
2.19 |
- |
2.02 |
| Price to Earnings (P/E) |
|
24.21 |
30.57 |
32.76 |
35.58 |
37.80 |
35.49 |
38.57 |
33.44 |
31.14 |
- |
29.54 |
| Dividend Yield |
|
2.61% |
2.35% |
2.30% |
2.18% |
2.11% |
2.24% |
2.14% |
2.53% |
2.84% |
- |
3.33% |
| Earnings Yield |
|
4.13% |
3.27% |
3.05% |
2.81% |
2.65% |
2.82% |
2.59% |
2.99% |
3.21% |
- |
3.38% |
| Enterprise Value to Invested Capital (EV/IC) |
|
5.26 |
6.32 |
6.28 |
6.55 |
6.92 |
7.39 |
7.07 |
5.71 |
5.43 |
- |
5.09 |
| Enterprise Value to Revenue (EV/Rev) |
|
2.06 |
2.31 |
2.33 |
2.53 |
2.67 |
2.49 |
2.73 |
2.43 |
2.22 |
- |
2.05 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
17.33 |
20.28 |
21.42 |
23.60 |
25.10 |
23.02 |
25.58 |
22.41 |
20.66 |
- |
19.43 |
| Enterprise Value to EBIT (EV/EBIT) |
|
18.04 |
21.18 |
22.46 |
24.79 |
26.44 |
24.22 |
26.97 |
23.65 |
21.84 |
- |
20.62 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
21.28 |
26.38 |
27.88 |
30.77 |
32.86 |
30.58 |
34.08 |
29.81 |
27.43 |
- |
25.92 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
31.36 |
29.95 |
23.83 |
23.17 |
28.75 |
24.49 |
42.08 |
42.72 |
30.05 |
- |
20.33 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
58.62 |
50.71 |
35.79 |
32.39 |
34.94 |
26.20 |
53.72 |
61.92 |
37.09 |
- |
25.03 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.18 |
0.15 |
0.14 |
0.14 |
0.14 |
0.15 |
0.15 |
0.14 |
0.14 |
- |
0.15 |
| Long-Term Debt to Equity |
|
0.15 |
0.12 |
0.10 |
0.10 |
0.10 |
0.11 |
0.11 |
0.11 |
0.10 |
- |
0.11 |
| Financial Leverage |
|
0.05 |
0.03 |
0.01 |
0.04 |
-0.02 |
-0.08 |
-0.06 |
-0.03 |
-0.09 |
- |
-0.07 |
| Leverage Ratio |
|
1.53 |
1.48 |
1.56 |
1.55 |
1.47 |
1.45 |
1.46 |
1.46 |
1.40 |
- |
1.44 |
| Compound Leverage Factor |
|
1.52 |
1.50 |
1.59 |
1.57 |
1.51 |
1.52 |
1.54 |
1.47 |
1.43 |
- |
1.53 |
| Debt to Total Capital |
|
15.50% |
13.40% |
12.26% |
11.91% |
11.93% |
12.74% |
12.96% |
12.35% |
12.17% |
- |
13.14% |
| Short-Term Debt to Total Capital |
|
3.12% |
3.32% |
3.08% |
3.02% |
2.99% |
3.14% |
3.19% |
3.14% |
3.10% |
- |
3.18% |
| Long-Term Debt to Total Capital |
|
12.37% |
10.08% |
9.18% |
8.89% |
8.94% |
9.60% |
9.76% |
9.21% |
9.07% |
- |
9.96% |
| 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 |
|
14.00% |
12.79% |
12.02% |
12.54% |
12.97% |
11.60% |
11.92% |
12.55% |
12.95% |
- |
12.23% |
| Common Equity to Total Capital |
|
70.50% |
73.81% |
75.71% |
75.55% |
75.10% |
75.66% |
75.12% |
75.10% |
74.88% |
- |
74.63% |
| Debt to EBITDA |
|
0.57 |
0.49 |
0.52 |
0.52 |
0.54 |
0.54 |
0.57 |
0.56 |
0.57 |
- |
0.64 |
| Net Debt to EBITDA |
|
0.20 |
0.06 |
-0.28 |
-0.21 |
-0.36 |
-0.61 |
-0.18 |
-0.02 |
-0.32 |
- |
-0.39 |
| Long-Term Debt to EBITDA |
|
0.45 |
0.37 |
0.39 |
0.38 |
0.40 |
0.41 |
0.43 |
0.42 |
0.43 |
- |
0.48 |
| Debt to NOPAT |
|
0.70 |
0.63 |
0.67 |
0.67 |
0.71 |
0.72 |
0.76 |
0.74 |
0.76 |
- |
0.85 |
| Net Debt to NOPAT |
|
0.25 |
0.08 |
-0.36 |
-0.28 |
-0.47 |
-0.81 |
-0.24 |
-0.03 |
-0.42 |
- |
-0.52 |
| Long-Term Debt to NOPAT |
|
0.56 |
0.48 |
0.50 |
0.50 |
0.53 |
0.54 |
0.57 |
0.55 |
0.57 |
- |
0.65 |
| Altman Z-Score |
|
9.23 |
11.87 |
9.75 |
11.11 |
11.56 |
10.84 |
11.63 |
9.75 |
10.53 |
- |
8.68 |
| Noncontrolling Interest Sharing Ratio |
|
17.04% |
15.32% |
14.91% |
15.42% |
15.57% |
13.97% |
13.70% |
14.28% |
14.73% |
- |
13.89% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
3.08 |
3.36 |
2.92 |
3.21 |
3.36 |
3.13 |
3.28 |
3.08 |
3.84 |
- |
3.34 |
| Quick Ratio |
|
1.27 |
1.42 |
1.28 |
1.51 |
1.60 |
1.69 |
1.33 |
1.22 |
1.81 |
- |
1.50 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-245 |
-209 |
-32 |
180 |
160 |
213 |
-132 |
-102 |
30 |
-139 |
108 |
| Operating Cash Flow to CapEx |
|
3,662.92% |
3,001.45% |
1,792.05% |
908.50% |
2,391.00% |
4,765.40% |
-2,386.73% |
-112.97% |
4,009.23% |
- |
-275.50% |
| Free Cash Flow to Firm to Interest Expense |
|
-129.63 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Operating Cash Flow to Interest Expense |
|
186.52 |
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 |
|
181.43 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.91 |
2.02 |
1.79 |
1.75 |
1.75 |
1.86 |
1.72 |
1.65 |
1.63 |
- |
1.59 |
| Accounts Receivable Turnover |
|
8.03 |
9.43 |
8.88 |
7.46 |
7.89 |
9.09 |
9.33 |
7.44 |
7.86 |
- |
8.87 |
| Inventory Turnover |
|
3.58 |
3.89 |
3.26 |
3.34 |
3.48 |
4.08 |
3.23 |
3.09 |
3.34 |
- |
2.99 |
| Fixed Asset Turnover |
|
56.79 |
55.67 |
55.07 |
55.82 |
54.43 |
55.05 |
54.84 |
54.49 |
53.77 |
- |
53.36 |
| Accounts Payable Turnover |
|
10.68 |
12.82 |
8.31 |
9.33 |
10.35 |
12.96 |
8.99 |
8.76 |
11.12 |
- |
9.20 |
| Days Sales Outstanding (DSO) |
|
45.46 |
38.71 |
41.10 |
48.90 |
46.28 |
40.14 |
39.14 |
49.03 |
46.43 |
- |
41.17 |
| Days Inventory Outstanding (DIO) |
|
102.01 |
93.72 |
112.10 |
109.41 |
104.86 |
89.48 |
113.03 |
118.30 |
109.23 |
- |
122.23 |
| Days Payable Outstanding (DPO) |
|
34.19 |
28.47 |
43.91 |
39.12 |
35.28 |
28.17 |
40.62 |
41.67 |
32.81 |
- |
39.67 |
| Cash Conversion Cycle (CCC) |
|
113.29 |
103.96 |
109.29 |
119.19 |
115.86 |
101.45 |
111.55 |
125.66 |
122.85 |
- |
123.73 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
2,842 |
2,665 |
2,706 |
2,874 |
2,878 |
2,561 |
2,928 |
3,191 |
3,035 |
2,782 |
2,908 |
| Invested Capital Turnover |
|
2.77 |
2.90 |
2.77 |
2.60 |
2.61 |
2.92 |
2.69 |
2.48 |
2.51 |
- |
2.48 |
| Increase / (Decrease) in Invested Capital |
|
447 |
306 |
135 |
31 |
36 |
-103 |
222 |
317 |
157 |
221 |
-20 |
| Enterprise Value (EV) |
|
14,940 |
16,832 |
16,995 |
18,831 |
19,915 |
18,935 |
20,695 |
18,222 |
16,489 |
- |
14,809 |
| Market Capitalization |
|
14,322 |
16,397 |
16,815 |
18,568 |
19,733 |
19,031 |
20,418 |
17,777 |
16,256 |
- |
14,654 |
| Book Value per Share |
|
$56.93 |
$56.60 |
$62.69 |
$64.79 |
$66.84 |
$65.80 |
$65.96 |
$68.14 |
$69.42 |
$68.58 |
$68.03 |
| Tangible Book Value per Share |
|
$39.93 |
$39.46 |
$45.98 |
$48.16 |
$50.22 |
$49.44 |
$49.57 |
$51.45 |
$52.85 |
$51.99 |
$51.54 |
| Total Capital |
|
3,155 |
3,021 |
3,337 |
3,456 |
3,590 |
3,512 |
3,548 |
3,676 |
3,759 |
3,701 |
3,701 |
| Total Debt |
|
489 |
405 |
409 |
412 |
428 |
447 |
460 |
454 |
458 |
479 |
486 |
| Total Long-Term Debt |
|
390 |
305 |
306 |
307 |
321 |
337 |
346 |
339 |
341 |
362 |
369 |
| Net Debt |
|
176 |
48 |
-221 |
-170 |
-284 |
-503 |
-146 |
-17 |
-254 |
-440 |
-297 |
| Capital Expenditures (CapEx) |
|
9.62 |
9.95 |
5.79 |
6.36 |
9.74 |
7.95 |
7.44 |
6.59 |
8.85 |
11 |
6.86 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
1,766 |
1,570 |
1,596 |
1,769 |
1,757 |
1,424 |
1,792 |
2,051 |
1,896 |
1,621 |
1,754 |
| Debt-free Net Working Capital (DFNWC) |
|
1,941 |
1,780 |
2,075 |
2,194 |
2,307 |
2,206 |
2,224 |
2,344 |
2,421 |
2,354 |
2,347 |
| Net Working Capital (NWC) |
|
1,843 |
1,680 |
1,972 |
2,089 |
2,200 |
2,096 |
2,110 |
2,229 |
2,304 |
2,237 |
2,229 |
| Net Nonoperating Expense (NNE) |
|
1.49 |
-0.90 |
-2.00 |
-3.85 |
-5.31 |
-5.41 |
-4.35 |
-1.84 |
-2.96 |
-4.74 |
-5.15 |
| Net Nonoperating Obligations (NNO) |
|
176 |
48 |
-221 |
-170 |
-284 |
-503 |
-160 |
-31 |
-267 |
-440 |
-307 |
| Total Depreciation and Amortization (D&A) |
|
8.79 |
9.68 |
9.88 |
10 |
10 |
10 |
11 |
11 |
11 |
11 |
11 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
24.33% |
21.56% |
21.87% |
23.79% |
23.53% |
18.70% |
23.62% |
27.32% |
25.57% |
- |
24.23% |
| Debt-free Net Working Capital to Revenue |
|
26.74% |
24.44% |
28.43% |
29.51% |
30.90% |
28.96% |
29.32% |
31.22% |
32.65% |
- |
32.41% |
| Net Working Capital to Revenue |
|
25.38% |
23.06% |
27.02% |
28.10% |
29.46% |
27.51% |
27.82% |
29.69% |
31.07% |
- |
30.79% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$4.36 |
$2.09 |
$2.17 |
$4.50 |
$4.24 |
$2.43 |
$1.93 |
$4.53 |
$3.98 |
$1.83 |
$1.87 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
39.39M |
39.50M |
40.30M |
40.34M |
40.38M |
40.41M |
40.51M |
40.55M |
40.56M |
40.60M |
40.66M |
| Adjusted Diluted Earnings per Share |
|
$4.35 |
$2.07 |
$2.17 |
$4.49 |
$4.22 |
$2.42 |
$1.93 |
$4.52 |
$3.98 |
$1.82 |
$1.87 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
39.39M |
39.50M |
40.30M |
40.34M |
40.38M |
40.41M |
40.51M |
40.55M |
40.56M |
40.60M |
40.66M |
| 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 |
|
39.39M |
39.50M |
40.30M |
40.34M |
40.38M |
40.41M |
40.51M |
40.55M |
40.56M |
40.60M |
40.66M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
202 |
97 |
102 |
211 |
196 |
110 |
90 |
215 |
186 |
82 |
88 |
| Normalized NOPAT Margin |
|
9.50% |
6.04% |
6.53% |
9.85% |
9.09% |
6.26% |
5.89% |
10.42% |
9.01% |
- |
5.73% |
| Pre Tax Income Margin |
|
11.98% |
6.78% |
8.24% |
12.79% |
11.90% |
8.15% |
7.68% |
13.29% |
11.54% |
- |
7.61% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
135.78 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| NOPAT to Interest Expense |
|
106.94 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
130.68 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
101.85 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
63.52% |
71.95% |
75.33% |
76.37% |
78.38% |
66.62% |
80.77% |
82.51% |
86.23% |
- |
93.67% |
| Augmented Payout Ratio |
|
63.52% |
71.95% |
75.33% |
76.37% |
78.38% |
66.62% |
80.77% |
82.51% |
86.23% |
- |
93.67% |