| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
61,491,989.00 |
59,517,013.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
61,491,989.00 |
59,517,013.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.61 |
0.30 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
11.73% |
10.76% |
6.50% |
5.90% |
4.41% |
5.72% |
7.75% |
3.75% |
4.36% |
- |
0.82% |
| EBITDA Growth |
|
76.31% |
-8.56% |
68.57% |
42.00% |
2.03% |
46.93% |
46.68% |
15.83% |
7.67% |
- |
-6.41% |
| EBIT Growth |
|
198.03% |
-8.33% |
1,477.53% |
103.20% |
12.19% |
77.77% |
86.00% |
17.81% |
8.08% |
- |
-15.18% |
| NOPAT Growth |
|
568.98% |
11.21% |
281.79% |
169.51% |
-34.43% |
85.10% |
143.32% |
31.92% |
7.30% |
- |
-20.57% |
| Net Income Growth |
|
539.17% |
36.04% |
1,301.53% |
158.24% |
-33.97% |
54.05% |
72.33% |
15.91% |
2.30% |
- |
-27.29% |
| EPS Growth |
|
507.69% |
37.04% |
1,100.00% |
157.14% |
-29.11% |
56.76% |
80.00% |
24.07% |
8.93% |
- |
-16.67% |
| Operating Cash Flow Growth |
|
50.65% |
78.02% |
-1.87% |
-17.33% |
-2.44% |
-10.35% |
34.51% |
46.22% |
28.56% |
- |
-41.00% |
| Free Cash Flow Firm Growth |
|
174.55% |
209.69% |
92.05% |
-131.66% |
-76.72% |
-467.80% |
-2,758.34% |
-516.70% |
-668.39% |
- |
-181.44% |
| Invested Capital Growth |
|
12.43% |
-0.50% |
3.88% |
12.55% |
9.43% |
38.27% |
34.01% |
27.03% |
16.66% |
- |
61.22% |
| Revenue Q/Q Growth |
|
2.37% |
-0.80% |
-2.81% |
7.29% |
0.93% |
0.45% |
-0.94% |
3.31% |
1.52% |
- |
0.41% |
| EBITDA Q/Q Growth |
|
46.31% |
-22.57% |
-30.00% |
79.06% |
5.12% |
11.51% |
-30.12% |
41.40% |
-2.28% |
- |
-29.74% |
| EBIT Q/Q Growth |
|
94.91% |
-29.64% |
-43.95% |
164.34% |
7.62% |
11.48% |
-41.35% |
67.42% |
-1.27% |
- |
-42.06% |
| NOPAT Q/Q Growth |
|
353.05% |
-60.03% |
-58.69% |
260.23% |
10.22% |
12.84% |
-45.69% |
95.30% |
-10.35% |
- |
-54.78% |
| Net Income Q/Q Growth |
|
295.25% |
-52.92% |
-48.35% |
168.73% |
1.06% |
9.83% |
-42.23% |
80.76% |
-10.81% |
- |
-53.08% |
| EPS Q/Q Growth |
|
276.19% |
-53.16% |
-45.95% |
170.00% |
3.70% |
3.57% |
-37.93% |
86.11% |
-8.96% |
- |
-50.00% |
| Operating Cash Flow Q/Q Growth |
|
118.42% |
-24.50% |
-7.98% |
-45.52% |
157.75% |
-30.62% |
38.07% |
-40.78% |
126.62% |
- |
-31.56% |
| Free Cash Flow Firm Q/Q Growth |
|
520.03% |
35.35% |
-113.13% |
-210.27% |
142.21% |
-2,238.42% |
-2.07% |
33.06% |
61.10% |
- |
-428.01% |
| Invested Capital Q/Q Growth |
|
0.50% |
-1.55% |
-2.26% |
16.39% |
-2.29% |
24.39% |
-5.27% |
10.33% |
-10.26% |
- |
66.20% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
91.78% |
124.71% |
91.78% |
91.41% |
91.01% |
90.81% |
90.29% |
90.43% |
90.35% |
- |
89.37% |
| EBITDA Margin |
|
20.79% |
16.22% |
11.69% |
19.50% |
20.31% |
22.55% |
15.91% |
21.77% |
20.96% |
- |
14.77% |
| Operating Margin |
|
12.13% |
7.31% |
3.37% |
11.13% |
12.95% |
14.76% |
8.22% |
14.39% |
14.06% |
- |
7.55% |
| EBIT Margin |
|
13.92% |
9.87% |
5.69% |
14.02% |
14.95% |
16.60% |
9.83% |
15.92% |
15.49% |
- |
8.27% |
| Profit (Net Income) Margin |
|
16.87% |
8.00% |
4.25% |
10.65% |
10.67% |
11.66% |
6.80% |
11.90% |
10.46% |
- |
4.91% |
| Tax Burden Percent |
|
121.22% |
81.11% |
74.73% |
75.97% |
71.34% |
70.29% |
69.23% |
74.75% |
67.53% |
- |
59.35% |
| 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 |
|
-21.22% |
18.89% |
25.27% |
24.03% |
28.66% |
29.71% |
30.77% |
25.25% |
32.47% |
- |
40.65% |
| Return on Invested Capital (ROIC) |
|
64.85% |
25.65% |
11.57% |
35.19% |
39.24% |
39.91% |
23.21% |
39.22% |
37.54% |
- |
12.48% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
63.09% |
23.96% |
10.19% |
33.19% |
37.99% |
38.68% |
22.14% |
37.98% |
36.55% |
- |
11.47% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-37.20% |
-13.82% |
-5.96% |
-17.97% |
-21.15% |
-19.67% |
-11.38% |
-17.58% |
-18.13% |
- |
-2.57% |
| Return on Equity (ROE) |
|
27.65% |
11.83% |
5.60% |
17.22% |
18.09% |
20.24% |
11.83% |
21.64% |
19.41% |
- |
9.91% |
| Cash Return on Invested Capital (CROIC) |
|
13.42% |
24.65% |
26.11% |
20.72% |
19.18% |
-2.25% |
5.43% |
9.11% |
20.59% |
- |
-22.68% |
| Operating Return on Assets (OROA) |
|
17.64% |
13.00% |
7.67% |
19.33% |
20.74% |
23.45% |
14.28% |
23.76% |
23.06% |
- |
12.15% |
| Return on Assets (ROA) |
|
21.38% |
10.54% |
5.73% |
14.69% |
14.80% |
16.49% |
9.89% |
17.76% |
15.57% |
- |
7.21% |
| Return on Common Equity (ROCE) |
|
27.65% |
11.83% |
5.60% |
17.22% |
18.09% |
20.24% |
11.83% |
21.64% |
19.41% |
- |
9.91% |
| Return on Equity Simple (ROE_SIMPLE) |
|
12.43% |
0.00% |
15.86% |
18.74% |
15.96% |
0.00% |
19.65% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
51 |
20 |
8.38 |
30 |
33 |
38 |
20 |
40 |
36 |
36 |
16 |
| NOPAT Margin |
|
14.71% |
5.93% |
2.52% |
8.46% |
9.24% |
10.38% |
5.69% |
10.75% |
9.50% |
- |
4.48% |
| Net Nonoperating Expense Percent (NNEP) |
|
1.76% |
1.69% |
1.38% |
2.01% |
1.25% |
1.23% |
1.07% |
1.24% |
0.99% |
- |
1.01% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
2.71% |
- |
- |
- |
5.05% |
2.80% |
5.34% |
4.87% |
5.04% |
2.13% |
| Cost of Revenue to Revenue |
|
8.22% |
-24.71% |
8.22% |
8.59% |
8.99% |
9.19% |
9.71% |
9.57% |
9.65% |
- |
10.63% |
| SG&A Expenses to Revenue |
|
13.24% |
19.52% |
13.59% |
12.50% |
13.77% |
12.57% |
14.42% |
12.51% |
12.09% |
- |
13.65% |
| R&D to Revenue |
|
23.48% |
22.88% |
27.42% |
22.99% |
21.58% |
20.70% |
23.40% |
21.16% |
20.78% |
- |
21.35% |
| Operating Expenses to Revenue |
|
79.65% |
117.41% |
88.41% |
80.27% |
78.07% |
76.05% |
82.07% |
76.04% |
76.29% |
- |
81.82% |
| Earnings before Interest and Taxes (EBIT) |
|
48 |
34 |
19 |
50 |
54 |
60 |
35 |
59 |
58 |
52 |
30 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
72 |
56 |
39 |
70 |
73 |
82 |
57 |
81 |
79 |
76 |
53 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
3.86 |
4.32 |
3.74 |
3.39 |
3.17 |
3.42 |
3.31 |
2.93 |
2.68 |
- |
2.33 |
| Price to Tangible Book Value (P/TBV) |
|
4.54 |
5.08 |
4.41 |
3.98 |
3.73 |
4.60 |
4.48 |
3.94 |
3.60 |
- |
8.33 |
| Price to Revenue (P/Rev) |
|
2.19 |
2.42 |
1.99 |
1.81 |
1.69 |
1.80 |
1.67 |
1.51 |
1.34 |
- |
1.00 |
| Price to Earnings (P/E) |
|
31.09 |
32.69 |
23.56 |
18.09 |
19.89 |
19.17 |
16.83 |
14.67 |
13.11 |
- |
10.60 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Earnings Yield |
|
3.22% |
3.06% |
4.24% |
5.53% |
5.03% |
5.22% |
5.94% |
6.82% |
7.63% |
- |
9.44% |
| Enterprise Value to Invested Capital (EV/IC) |
|
7.77 |
9.09 |
7.56 |
6.01 |
5.69 |
5.23 |
5.16 |
4.24 |
4.09 |
- |
2.29 |
| Enterprise Value to Revenue (EV/Rev) |
|
1.86 |
2.09 |
1.68 |
1.53 |
1.40 |
1.58 |
1.45 |
1.30 |
1.11 |
- |
1.02 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
11.88 |
14.04 |
10.58 |
8.94 |
8.22 |
8.47 |
7.40 |
6.45 |
5.48 |
- |
5.17 |
| Enterprise Value to EBIT (EV/EBIT) |
|
22.48 |
26.65 |
18.16 |
13.97 |
12.45 |
12.18 |
10.46 |
9.06 |
7.69 |
- |
7.51 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
32.73 |
37.54 |
25.75 |
19.57 |
21.11 |
20.33 |
17.14 |
14.40 |
12.24 |
- |
11.70 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
8.95 |
9.14 |
7.47 |
7.11 |
6.63 |
7.80 |
6.70 |
5.73 |
4.56 |
- |
4.50 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
61.28 |
36.77 |
29.50 |
30.73 |
31.02 |
0.00 |
108.85 |
52.06 |
21.39 |
- |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.21 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.21 |
| Financial Leverage |
|
-0.59 |
-0.58 |
-0.59 |
-0.54 |
-0.56 |
-0.51 |
-0.51 |
-0.46 |
-0.50 |
- |
-0.22 |
| Leverage Ratio |
|
1.43 |
1.39 |
1.41 |
1.38 |
1.36 |
1.34 |
1.36 |
1.31 |
1.34 |
- |
1.47 |
| Compound Leverage Factor |
|
1.43 |
1.39 |
1.41 |
1.38 |
1.36 |
1.34 |
1.36 |
1.31 |
1.34 |
- |
1.47 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
17.08% |
| 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% |
- |
17.08% |
| 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% |
- |
82.92% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.45 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.07 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.45 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
1.02 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.15 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
1.02 |
| Altman Z-Score |
|
6.53 |
7.88 |
6.39 |
7.05 |
6.37 |
6.83 |
5.94 |
6.01 |
4.97 |
- |
2.08 |
| 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 |
|
3.30 |
3.55 |
3.17 |
3.69 |
3.46 |
3.34 |
2.89 |
3.27 |
2.99 |
- |
1.74 |
| Quick Ratio |
|
3.09 |
3.34 |
2.97 |
3.41 |
3.24 |
3.05 |
2.65 |
2.94 |
2.65 |
- |
1.51 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
16 |
22 |
-2.87 |
-8.90 |
3.76 |
-80 |
-82 |
-55 |
-21 |
70 |
-231 |
| Operating Cash Flow to CapEx |
|
1,840.60% |
1,320.16% |
1,042.72% |
413.99% |
1,047.81% |
644.62% |
930.54% |
445.59% |
1,045.37% |
- |
456.68% |
| 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 |
|
1.27 |
1.32 |
1.35 |
1.38 |
1.39 |
1.41 |
1.45 |
1.49 |
1.49 |
- |
1.47 |
| Accounts Receivable Turnover |
|
9.09 |
9.62 |
9.42 |
9.02 |
8.85 |
9.37 |
9.40 |
9.37 |
9.51 |
- |
9.46 |
| 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 |
|
17.26 |
18.33 |
18.71 |
18.84 |
19.03 |
19.56 |
19.51 |
18.74 |
17.92 |
- |
16.81 |
| Accounts Payable Turnover |
|
0.77 |
0.00 |
0.78 |
0.80 |
0.86 |
0.94 |
0.85 |
1.05 |
0.92 |
- |
0.92 |
| Days Sales Outstanding (DSO) |
|
40.15 |
37.95 |
38.73 |
40.48 |
41.25 |
38.96 |
38.82 |
38.97 |
38.39 |
- |
38.59 |
| 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) |
|
475.54 |
0.00 |
470.45 |
455.60 |
423.65 |
389.73 |
429.38 |
348.81 |
395.84 |
- |
397.86 |
| Cash Conversion Cycle (CCC) |
|
-435.38 |
37.95 |
-431.72 |
-415.12 |
-382.40 |
-350.77 |
-390.56 |
-309.85 |
-357.45 |
- |
-359.27 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
313 |
308 |
301 |
351 |
343 |
426 |
404 |
445 |
400 |
392 |
651 |
| Invested Capital Turnover |
|
4.41 |
4.33 |
4.59 |
4.16 |
4.25 |
3.85 |
4.08 |
3.65 |
3.95 |
- |
2.78 |
| Increase / (Decrease) in Invested Capital |
|
35 |
-1.56 |
11 |
39 |
30 |
118 |
102 |
95 |
57 |
-35 |
247 |
| Enterprise Value (EV) |
|
2,431 |
2,800 |
2,277 |
2,108 |
1,950 |
2,229 |
2,084 |
1,887 |
1,634 |
- |
1,492 |
| Market Capitalization |
|
2,858 |
3,242 |
2,698 |
2,493 |
2,347 |
2,547 |
2,408 |
2,188 |
1,967 |
- |
1,472 |
| Book Value per Share |
|
$10.76 |
$10.95 |
$10.53 |
$10.90 |
$11.05 |
$11.30 |
$11.19 |
$11.69 |
$11.63 |
$11.56 |
$10.60 |
| Tangible Book Value per Share |
|
$9.16 |
$9.32 |
$8.92 |
$9.28 |
$9.39 |
$8.42 |
$8.27 |
$8.71 |
$8.66 |
$8.55 |
$2.97 |
| Total Capital |
|
740 |
750 |
722 |
735 |
740 |
744 |
728 |
746 |
733 |
711 |
761 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
130 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
130 |
| Net Debt |
|
-427 |
-441 |
-421 |
-385 |
-397 |
-318 |
-324 |
-301 |
-334 |
-319 |
20 |
| Capital Expenditures (CapEx) |
|
5.70 |
6.00 |
6.99 |
9.59 |
9.76 |
11 |
11 |
13 |
13 |
12 |
13 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
9.68 |
6.96 |
-5.19 |
41 |
23 |
44 |
21 |
53 |
33 |
24 |
18 |
| Debt-free Net Working Capital (DFNWC) |
|
436 |
448 |
416 |
426 |
420 |
362 |
345 |
354 |
366 |
343 |
128 |
| Net Working Capital (NWC) |
|
436 |
448 |
416 |
426 |
420 |
362 |
345 |
354 |
366 |
343 |
128 |
| Net Nonoperating Expense (NNE) |
|
-7.46 |
-7.12 |
-5.77 |
-7.84 |
-5.16 |
-4.67 |
-4.00 |
-4.26 |
-3.61 |
-1.97 |
-1.53 |
| Net Nonoperating Obligations (NNO) |
|
-427 |
-441 |
-421 |
-385 |
-397 |
-318 |
-324 |
-301 |
-334 |
-319 |
20 |
| Total Depreciation and Amortization (D&A) |
|
24 |
22 |
20 |
20 |
19 |
22 |
22 |
22 |
21 |
24 |
23 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.74% |
0.52% |
-0.38% |
2.96% |
1.64% |
3.12% |
1.45% |
3.62% |
2.22% |
- |
1.22% |
| Debt-free Net Working Capital to Revenue |
|
33.46% |
33.53% |
30.62% |
30.90% |
30.15% |
25.63% |
24.02% |
24.37% |
24.96% |
- |
8.74% |
| Net Working Capital to Revenue |
|
33.46% |
33.53% |
30.62% |
30.90% |
30.15% |
25.63% |
24.02% |
24.37% |
24.96% |
- |
8.74% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.84 |
$0.40 |
$0.21 |
$0.56 |
$0.57 |
$0.63 |
$0.37 |
$0.69 |
$0.62 |
$0.62 |
$0.30 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
69.03M |
69.22M |
68.56M |
67.82M |
67.22M |
67.42M |
65.26M |
64.15M |
63.03M |
63.33M |
58.82M |
| Adjusted Diluted Earnings per Share |
|
$0.79 |
$0.37 |
$0.20 |
$0.54 |
$0.56 |
$0.58 |
$0.36 |
$0.67 |
$0.61 |
$0.60 |
$0.30 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
73.57M |
73.60M |
72.25M |
70.44M |
69.16M |
70.61M |
67.32M |
65.68M |
64.22M |
65.09M |
59.37M |
| 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 |
|
68.47M |
68.28M |
67.46M |
66.91M |
65.82M |
65.03M |
63.84M |
63.06M |
61.49M |
59.52M |
54.99M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
29 |
20 |
8.38 |
30 |
33 |
38 |
20 |
40 |
36 |
36 |
16 |
| Normalized NOPAT Margin |
|
8.49% |
5.93% |
2.52% |
8.46% |
9.24% |
10.38% |
5.69% |
10.75% |
9.50% |
- |
4.48% |
| Pre Tax Income Margin |
|
13.92% |
9.87% |
5.69% |
14.02% |
14.95% |
16.60% |
9.83% |
15.92% |
15.49% |
- |
8.27% |
| 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 |
|
217.60% |
201.67% |
185.58% |
161.57% |
201.97% |
189.07% |
175.54% |
172.30% |
177.46% |
- |
253.66% |