| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
6.29% |
9.57% |
31.18% |
8.44% |
8.96% |
4.71% |
16.57% |
13.54% |
9.00% |
15.05% |
7.68% |
| EBITDA Growth |
|
25.17% |
-3.05% |
33.34% |
17.25% |
18.40% |
3.65% |
4.44% |
18.56% |
18.21% |
26.84% |
12.96% |
| EBIT Growth |
|
55.74% |
-15.71% |
-10.26% |
44.00% |
25.47% |
1.24% |
1.45% |
43.52% |
32.54% |
32.14% |
16.40% |
| NOPAT Growth |
|
40.84% |
-16.10% |
45.11% |
1.68% |
12.33% |
5.77% |
9.05% |
18.13% |
24.63% |
24.19% |
40.54% |
| Net Income Growth |
|
151.11% |
-54.83% |
22.55% |
11.20% |
16.67% |
5.62% |
1.47% |
33.49% |
27.21% |
30.83% |
38.30% |
| EPS Growth |
|
149.70% |
-54.50% |
20.31% |
9.09% |
14.29% |
3.47% |
0.00% |
34.23% |
27.75% |
32.29% |
43.05% |
| Operating Cash Flow Growth |
|
38.44% |
-9.56% |
72.94% |
0.49% |
-5.66% |
28.37% |
-3.85% |
3.88% |
17.03% |
48.31% |
-13.94% |
| Free Cash Flow Firm Growth |
|
33.45% |
-528.14% |
118.73% |
-46.25% |
92.45% |
-29.03% |
-258.32% |
262.54% |
-141.01% |
500.94% |
-179.94% |
| Invested Capital Growth |
|
-13.62% |
185.17% |
-1.09% |
4.16% |
-0.06% |
3.74% |
23.96% |
-4.01% |
21.62% |
-6.61% |
41.75% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EPS Q/Q Growth |
|
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 Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
67.25% |
66.74% |
64.82% |
65.61% |
66.21% |
65.90% |
67.50% |
68.66% |
67.69% |
66.75% |
66.41% |
| EBITDA Margin |
|
25.05% |
22.17% |
22.53% |
24.36% |
26.47% |
26.21% |
23.48% |
24.52% |
26.59% |
29.31% |
30.75% |
| Operating Margin |
|
17.92% |
13.21% |
11.27% |
13.68% |
15.17% |
14.69% |
13.74% |
15.37% |
18.31% |
19.96% |
21.92% |
| EBIT Margin |
|
18.49% |
14.23% |
9.73% |
12.93% |
14.88% |
14.39% |
12.52% |
15.83% |
19.25% |
22.11% |
23.90% |
| Profit (Net Income) Margin |
|
27.93% |
11.51% |
10.76% |
11.03% |
11.81% |
11.91% |
10.37% |
12.19% |
14.23% |
16.18% |
20.78% |
| Tax Burden Percent |
|
151.00% |
80.92% |
110.51% |
85.34% |
79.35% |
82.78% |
82.80% |
77.01% |
73.91% |
73.18% |
86.94% |
| Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Effective Tax Rate |
|
17.99% |
14.82% |
-10.51% |
14.66% |
20.65% |
17.22% |
17.20% |
22.99% |
26.09% |
26.82% |
13.06% |
| Return on Invested Capital (ROIC) |
|
21.30% |
10.01% |
9.86% |
9.88% |
10.88% |
11.30% |
10.81% |
11.77% |
13.51% |
15.81% |
19.03% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
3.13% |
9.19% |
-34.49% |
15.16% |
11.77% |
11.92% |
13.60% |
10.73% |
11.50% |
11.29% |
12.62% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-1.61% |
-2.02% |
-1.08% |
-1.42% |
-2.18% |
-3.20% |
-3.46% |
-2.74% |
-2.96% |
-3.09% |
-2.67% |
| Return on Equity (ROE) |
|
19.69% |
7.99% |
8.79% |
8.46% |
8.70% |
8.10% |
7.34% |
9.03% |
10.56% |
12.72% |
16.37% |
| Cash Return on Invested Capital (CROIC) |
|
35.92% |
-86.14% |
10.96% |
5.80% |
10.94% |
7.63% |
-10.59% |
15.86% |
-5.99% |
22.65% |
-15.51% |
| Operating Return on Assets (OROA) |
|
9.84% |
6.45% |
4.73% |
6.17% |
6.87% |
6.05% |
5.38% |
7.22% |
9.18% |
11.62% |
13.54% |
| Return on Assets (ROA) |
|
14.86% |
5.22% |
5.23% |
5.27% |
5.45% |
5.01% |
4.46% |
5.56% |
6.79% |
8.50% |
11.77% |
| Return on Common Equity (ROCE) |
|
19.69% |
7.99% |
8.79% |
8.46% |
8.70% |
8.06% |
7.29% |
8.99% |
10.51% |
12.67% |
16.34% |
| Return on Equity Simple (ROE_SIMPLE) |
|
18.29% |
7.74% |
8.19% |
7.90% |
8.24% |
7.66% |
7.05% |
8.74% |
10.13% |
12.33% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
136 |
114 |
166 |
169 |
189 |
200 |
219 |
258 |
322 |
400 |
561 |
| NOPAT Margin |
|
14.70% |
11.25% |
12.45% |
11.67% |
12.04% |
12.16% |
11.37% |
11.83% |
13.53% |
14.61% |
19.06% |
| Net Nonoperating Expense Percent (NNEP) |
|
18.17% |
0.82% |
44.36% |
-5.28% |
-0.89% |
-0.62% |
-2.79% |
1.04% |
2.02% |
4.52% |
6.41% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
6.94% |
8.00% |
9.84% |
14.48% |
| Cost of Revenue to Revenue |
|
32.75% |
33.26% |
35.18% |
34.39% |
33.79% |
34.10% |
32.50% |
31.34% |
32.31% |
33.25% |
33.59% |
| SG&A Expenses to Revenue |
|
9.75% |
11.48% |
9.69% |
10.61% |
10.68% |
10.97% |
11.73% |
11.30% |
10.61% |
10.12% |
9.81% |
| R&D to Revenue |
|
13.86% |
13.94% |
13.60% |
12.73% |
12.31% |
13.24% |
14.12% |
14.03% |
13.57% |
13.18% |
12.24% |
| Operating Expenses to Revenue |
|
49.33% |
53.53% |
53.55% |
51.93% |
51.05% |
51.21% |
53.76% |
53.29% |
49.38% |
46.79% |
44.49% |
| Earnings before Interest and Taxes (EBIT) |
|
171 |
144 |
130 |
187 |
234 |
237 |
241 |
345 |
458 |
605 |
704 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
232 |
225 |
300 |
352 |
417 |
432 |
451 |
535 |
632 |
802 |
906 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
2.37 |
2.70 |
3.15 |
3.27 |
4.25 |
6.90 |
6.78 |
4.01 |
3.80 |
2.97 |
1.84 |
| Price to Tangible Book Value (P/TBV) |
|
4.82 |
0.00 |
0.00 |
46.37 |
20.49 |
25.47 |
20.74 |
10.04 |
10.46 |
7.08 |
8.43 |
| Price to Revenue (P/Rev) |
|
3.62 |
4.02 |
4.14 |
4.56 |
6.09 |
10.74 |
9.96 |
5.60 |
5.34 |
3.90 |
2.43 |
| Price to Earnings (P/E) |
|
12.96 |
34.93 |
38.48 |
41.38 |
51.55 |
90.11 |
96.08 |
45.90 |
37.53 |
24.13 |
11.68 |
| Dividend Yield |
|
1.13% |
0.93% |
0.70% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
7.71% |
2.86% |
2.60% |
2.42% |
1.94% |
1.11% |
1.04% |
2.18% |
2.66% |
4.14% |
8.56% |
| Enterprise Value to Invested Capital (EV/IC) |
|
4.26 |
2.52 |
3.25 |
3.63 |
5.21 |
9.38 |
8.29 |
5.27 |
4.58 |
3.90 |
1.95 |
| Enterprise Value to Revenue (EV/Rev) |
|
2.73 |
4.20 |
4.08 |
4.37 |
5.76 |
10.28 |
9.66 |
5.19 |
5.03 |
3.48 |
2.29 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
10.88 |
18.94 |
18.11 |
17.95 |
21.76 |
39.21 |
41.14 |
21.15 |
18.93 |
11.88 |
7.43 |
| Enterprise Value to EBIT (EV/EBIT) |
|
14.74 |
29.50 |
41.92 |
33.84 |
38.70 |
71.40 |
77.12 |
32.76 |
26.15 |
15.75 |
9.56 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
18.55 |
37.30 |
32.78 |
37.46 |
47.86 |
84.52 |
84.92 |
43.83 |
37.20 |
23.85 |
11.99 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
10.01 |
18.68 |
13.77 |
15.93 |
24.23 |
35.26 |
40.18 |
23.58 |
21.32 |
11.44 |
9.40 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
11.00 |
0.00 |
29.51 |
63.82 |
47.59 |
125.23 |
0.00 |
32.51 |
0.00 |
16.65 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.31 |
0.26 |
0.23 |
0.21 |
0.26 |
0.29 |
0.22 |
0.20 |
0.13 |
0.00 |
| Long-Term Debt to Equity |
|
0.00 |
0.29 |
0.26 |
0.23 |
0.09 |
0.16 |
0.15 |
0.15 |
0.14 |
0.00 |
0.00 |
| Financial Leverage |
|
-0.51 |
-0.22 |
0.03 |
-0.09 |
-0.19 |
-0.27 |
-0.25 |
-0.26 |
-0.26 |
-0.27 |
-0.21 |
| Leverage Ratio |
|
1.32 |
1.53 |
1.68 |
1.61 |
1.60 |
1.62 |
1.65 |
1.62 |
1.56 |
1.50 |
1.39 |
| Compound Leverage Factor |
|
1.32 |
1.53 |
1.68 |
1.61 |
1.60 |
1.62 |
1.65 |
1.62 |
1.56 |
1.50 |
1.39 |
| Debt to Total Capital |
|
0.00% |
23.54% |
20.37% |
18.44% |
17.08% |
20.83% |
22.53% |
17.87% |
16.57% |
11.29% |
0.00% |
| Short-Term Debt to Total Capital |
|
0.00% |
1.07% |
0.00% |
0.00% |
9.24% |
7.95% |
10.81% |
5.63% |
5.20% |
11.29% |
0.00% |
| Long-Term Debt to Total Capital |
|
0.00% |
22.46% |
20.37% |
18.44% |
7.84% |
12.89% |
11.72% |
12.24% |
11.37% |
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% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.75% |
0.35% |
0.36% |
0.33% |
0.33% |
0.00% |
| Common Equity to Total Capital |
|
100.00% |
76.46% |
79.63% |
81.56% |
82.92% |
78.41% |
77.12% |
81.77% |
83.10% |
88.37% |
100.00% |
| Debt to EBITDA |
|
0.00 |
2.07 |
1.49 |
1.30 |
1.12 |
1.58 |
1.83 |
1.24 |
1.05 |
0.57 |
0.00 |
| Net Debt to EBITDA |
|
0.00 |
0.80 |
-0.26 |
-0.78 |
-1.24 |
-1.81 |
-1.33 |
-1.70 |
-1.17 |
-1.45 |
0.00 |
| Long-Term Debt to EBITDA |
|
0.00 |
1.97 |
1.49 |
1.30 |
0.51 |
0.98 |
0.95 |
0.85 |
0.72 |
0.00 |
0.00 |
| Debt to NOPAT |
|
0.00 |
4.07 |
2.70 |
2.70 |
2.45 |
3.40 |
3.78 |
2.58 |
2.07 |
1.15 |
0.00 |
| Net Debt to NOPAT |
|
0.00 |
1.57 |
-0.47 |
-1.63 |
-2.73 |
-3.91 |
-2.74 |
-3.51 |
-2.31 |
-2.91 |
0.00 |
| Long-Term Debt to NOPAT |
|
0.00 |
3.89 |
2.70 |
2.70 |
1.13 |
2.10 |
1.96 |
1.76 |
1.42 |
0.00 |
0.00 |
| Altman Z-Score |
|
6.10 |
3.15 |
4.13 |
4.52 |
5.37 |
7.77 |
7.46 |
5.63 |
5.98 |
5.63 |
5.55 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.51% |
0.69% |
0.44% |
0.42% |
0.39% |
0.18% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.73 |
1.08 |
1.32 |
1.38 |
0.93 |
1.86 |
1.81 |
2.12 |
2.06 |
1.70 |
1.55 |
| Quick Ratio |
|
1.59 |
0.95 |
1.19 |
1.24 |
0.81 |
1.69 |
1.43 |
1.83 |
1.78 |
1.54 |
1.30 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
230 |
-983 |
184 |
99 |
191 |
135 |
-214 |
348 |
-143 |
572 |
-457 |
| Operating Cash Flow to CapEx |
|
1,403.69% |
637.82% |
581.88% |
622.94% |
603.75% |
758.97% |
687.11% |
585.80% |
666.95% |
834.59% |
764.34% |
| 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 |
|
0.53 |
0.45 |
0.49 |
0.48 |
0.46 |
0.42 |
0.43 |
0.46 |
0.48 |
0.53 |
0.57 |
| Accounts Receivable Turnover |
|
5.57 |
4.64 |
5.43 |
5.57 |
5.18 |
5.29 |
5.50 |
4.77 |
4.31 |
4.45 |
4.26 |
| 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 |
|
22.95 |
15.83 |
12.94 |
11.17 |
11.16 |
11.80 |
13.56 |
14.31 |
14.25 |
15.21 |
15.72 |
| Accounts Payable Turnover |
|
1.39 |
1.26 |
1.46 |
1.34 |
1.29 |
1.29 |
1.28 |
1.24 |
1.31 |
1.40 |
1.55 |
| Days Sales Outstanding (DSO) |
|
65.56 |
78.63 |
67.26 |
65.53 |
70.45 |
68.96 |
66.37 |
76.48 |
84.72 |
82.01 |
85.63 |
| 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) |
|
262.39 |
290.08 |
249.46 |
272.68 |
283.34 |
283.31 |
284.65 |
294.47 |
278.95 |
260.53 |
234.97 |
| Cash Conversion Cycle (CCC) |
|
-196.83 |
-211.45 |
-182.20 |
-207.15 |
-212.89 |
-214.35 |
-218.28 |
-217.99 |
-194.24 |
-178.52 |
-149.35 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
593 |
1,690 |
1,672 |
1,742 |
1,741 |
1,806 |
2,238 |
2,149 |
2,613 |
2,440 |
3,459 |
| Invested Capital Turnover |
|
1.45 |
0.89 |
0.79 |
0.85 |
0.90 |
0.93 |
0.95 |
0.99 |
1.00 |
1.08 |
1.00 |
| Increase / (Decrease) in Invested Capital |
|
-93 |
1,098 |
-18 |
70 |
-1.09 |
65 |
433 |
-90 |
464 |
-173 |
1,019 |
| Enterprise Value (EV) |
|
2,527 |
4,263 |
5,436 |
6,318 |
9,067 |
16,934 |
18,555 |
11,313 |
11,968 |
9,528 |
6,732 |
| Market Capitalization |
|
3,355 |
4,084 |
5,513 |
6,593 |
9,584 |
17,692 |
19,142 |
12,207 |
12,696 |
10,678 |
7,150 |
| Book Value per Share |
|
$23.88 |
$25.39 |
$29.17 |
$33.10 |
$36.54 |
$41.09 |
$44.81 |
$47.92 |
$52.50 |
$57.10 |
$61.29 |
| Tangible Book Value per Share |
|
$11.74 |
($6.59) |
($2.00) |
$2.33 |
$7.57 |
$11.13 |
$14.64 |
$19.15 |
$19.07 |
$24.00 |
$13.41 |
| Total Capital |
|
1,415 |
1,977 |
2,197 |
2,473 |
2,722 |
3,270 |
3,663 |
3,720 |
4,021 |
4,062 |
3,877 |
| Total Debt |
|
0.00 |
465 |
448 |
456 |
465 |
681 |
825 |
665 |
666 |
459 |
0.00 |
| Total Long-Term Debt |
|
0.00 |
444 |
448 |
456 |
213 |
421 |
429 |
455 |
457 |
0.00 |
0.00 |
| Net Debt |
|
-828 |
179 |
-77 |
-275 |
-517 |
-783 |
-600 |
-907 |
-742 |
-1,163 |
-417 |
| Capital Expenditures (CapEx) |
|
18 |
36 |
68 |
64 |
62 |
63 |
67 |
82 |
84 |
100 |
94 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-149 |
-130 |
-223 |
-249 |
-253 |
-306 |
-0.51 |
-86 |
-6.05 |
-133 |
74 |
| Debt-free Net Working Capital (DFNWC) |
|
276 |
58 |
170 |
236 |
186 |
1,158 |
1,424 |
1,485 |
1,402 |
1,489 |
492 |
| Net Working Capital (NWC) |
|
276 |
36 |
170 |
236 |
-65 |
898 |
1,028 |
1,276 |
1,193 |
1,030 |
492 |
| Net Nonoperating Expense (NNE) |
|
-123 |
-2.63 |
23 |
9.30 |
3.53 |
4.02 |
19 |
-7.82 |
-17 |
-43 |
-51 |
| Net Nonoperating Obligations (NNO) |
|
-822 |
179 |
-77 |
-275 |
-517 |
-783 |
-600 |
-907 |
-742 |
-1,163 |
-417 |
| Total Depreciation and Amortization (D&A) |
|
61 |
81 |
170 |
165 |
182 |
195 |
210 |
189 |
174 |
197 |
202 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-16.06% |
-12.77% |
-16.71% |
-17.27% |
-16.06% |
-18.58% |
-0.03% |
-3.96% |
-0.25% |
-4.85% |
2.52% |
| Debt-free Net Working Capital to Revenue |
|
29.81% |
5.67% |
12.74% |
16.36% |
11.84% |
70.25% |
74.13% |
68.09% |
58.96% |
54.44% |
16.69% |
| Net Working Capital to Revenue |
|
29.81% |
3.59% |
12.74% |
16.36% |
-4.15% |
54.48% |
53.52% |
58.49% |
50.16% |
37.67% |
16.69% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$4.35 |
$1.96 |
$2.37 |
$2.60 |
$2.99 |
$3.13 |
$3.15 |
$4.17 |
$5.32 |
$6.97 |
$9.82 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
59.55M |
59.67M |
60.44M |
61.39M |
62.12M |
62.71M |
63.19M |
63.79M |
63.59M |
63.48M |
62.33M |
| Adjusted Diluted Earnings per Share |
|
$4.22 |
$1.92 |
$2.31 |
$2.52 |
$2.88 |
$2.98 |
$2.98 |
$4.00 |
$5.11 |
$6.76 |
$9.67 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
61.28M |
61.04M |
62.12M |
63.31M |
64.66M |
65.96M |
66.90M |
66.47M |
66.27M |
65.51M |
63.32M |
| 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 |
|
59.53M |
59.99M |
60.93M |
61.77M |
62.40M |
63.05M |
63.48M |
63.63M |
62.87M |
63.25M |
60.43M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
136 |
114 |
105 |
169 |
189 |
200 |
219 |
258 |
322 |
400 |
561 |
| Normalized NOPAT Margin |
|
14.70% |
11.25% |
7.89% |
11.67% |
12.04% |
12.16% |
11.37% |
11.83% |
13.53% |
14.61% |
19.06% |
| Pre Tax Income Margin |
|
18.49% |
14.23% |
9.73% |
12.93% |
14.88% |
14.39% |
12.52% |
15.83% |
19.25% |
22.11% |
23.90% |
| 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 |
|
14.77% |
32.67% |
6.73% |
0.00% |
0.00% |
0.00% |
7.91% |
0.14% |
0.52% |
0.69% |
5.96% |
| Augmented Payout Ratio |
|
41.19% |
69.99% |
23.77% |
16.32% |
25.43% |
24.59% |
44.64% |
54.64% |
85.79% |
84.10% |
85.83% |