Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
8.17% |
11.53% |
18.34% |
22.34% |
20.32% |
24.63% |
18.67% |
28.27% |
15.59% |
17.60% |
23.82% |
EBITDA Growth |
|
5.20% |
13.68% |
44.01% |
64.16% |
11.68% |
36.24% |
18.76% |
51.27% |
42.93% |
28.92% |
25.42% |
EBIT Growth |
|
31.07% |
15.07% |
48.62% |
74.70% |
12.59% |
27.82% |
-2.93% |
56.90% |
46.84% |
43.53% |
57.95% |
NOPAT Growth |
|
8.09% |
-6.82% |
20.57% |
138.53% |
12.14% |
26.07% |
-2.92% |
56.42% |
47.53% |
41.81% |
59.31% |
Net Income Growth |
|
1.56% |
-16.79% |
12.47% |
692.31% |
13.30% |
36.80% |
-0.68% |
85.11% |
66.37% |
55.53% |
75.17% |
EPS Growth |
|
20.83% |
50.00% |
57.14% |
1,050.00% |
13.79% |
-5.56% |
0.00% |
86.96% |
69.70% |
58.82% |
78.79% |
Operating Cash Flow Growth |
|
-108.60% |
-88.03% |
498.90% |
-159.93% |
1,880.65% |
784.38% |
104.41% |
201.88% |
-37.50% |
-52.77% |
-95.96% |
Free Cash Flow Firm Growth |
|
-117.09% |
-162.72% |
-140.56% |
-514.25% |
219.54% |
198.52% |
394.17% |
247.84% |
217.24% |
-87.70% |
-170.98% |
Invested Capital Growth |
|
17.85% |
36.40% |
23.08% |
32.01% |
6.08% |
-6.30% |
-13.27% |
-13.09% |
-0.54% |
14.68% |
38.46% |
Revenue Q/Q Growth |
|
17.58% |
2.32% |
-4.35% |
6.31% |
15.64% |
5.99% |
-8.93% |
14.92% |
4.21% |
7.84% |
-4.12% |
EBITDA Q/Q Growth |
|
89.09% |
-8.65% |
21.05% |
-21.49% |
28.64% |
11.44% |
5.52% |
0.00% |
21.55% |
0.52% |
2.65% |
EBIT Q/Q Growth |
|
103.31% |
-9.48% |
23.08% |
-22.87% |
31.03% |
2.76% |
-6.53% |
24.66% |
22.64% |
0.45% |
2.85% |
NOPAT Q/Q Growth |
|
180.47% |
-9.94% |
23.34% |
-23.44% |
31.85% |
1.25% |
-5.02% |
23.36% |
24.36% |
-2.68% |
6.71% |
Net Income Q/Q Growth |
|
902.56% |
-13.81% |
31.16% |
-30.09% |
43.37% |
4.06% |
-4.77% |
30.30% |
28.85% |
-2.71% |
7.25% |
EPS Q/Q Growth |
|
1,350.00% |
24.14% |
-8.33% |
-30.30% |
43.48% |
3.03% |
-2.94% |
30.30% |
30.23% |
-3.57% |
9.26% |
Operating Cash Flow Q/Q Growth |
|
-123.22% |
254.84% |
278.13% |
-144.08% |
790.00% |
-23.10% |
-12.60% |
-78.03% |
323.31% |
-41.88% |
-92.52% |
Free Cash Flow Firm Q/Q Growth |
|
-197.94% |
-299.26% |
53.62% |
-128.43% |
128.26% |
229.04% |
38.48% |
14.80% |
-39.35% |
-87.24% |
-899.17% |
Invested Capital Q/Q Growth |
|
11.21% |
5.63% |
2.53% |
9.59% |
-10.63% |
-6.70% |
-5.09% |
9.82% |
2.28% |
7.58% |
14.58% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
32.43% |
32.25% |
33.58% |
30.37% |
30.50% |
32.86% |
34.39% |
33.22% |
36.85% |
36.90% |
37.46% |
EBITDA Margin |
|
19.64% |
17.54% |
22.19% |
16.39% |
18.23% |
19.17% |
22.21% |
19.33% |
22.55% |
21.01% |
22.50% |
Operating Margin |
|
18.21% |
16.11% |
20.73% |
15.04% |
17.04% |
16.53% |
16.96% |
18.40% |
21.65% |
20.17% |
21.64% |
EBIT Margin |
|
18.21% |
16.11% |
20.73% |
15.04% |
17.04% |
16.53% |
16.96% |
18.40% |
21.65% |
20.17% |
21.64% |
Profit (Net Income) Margin |
|
10.55% |
8.89% |
12.19% |
8.01% |
9.94% |
9.75% |
10.20% |
11.56% |
14.30% |
12.90% |
14.43% |
Tax Burden Percent |
|
75.78% |
75.39% |
75.56% |
75.00% |
75.47% |
74.35% |
75.56% |
74.77% |
75.82% |
73.46% |
76.21% |
Interest Burden Percent |
|
76.44% |
73.16% |
77.79% |
71.03% |
77.24% |
79.39% |
79.59% |
84.07% |
87.10% |
87.07% |
87.51% |
Effective Tax Rate |
|
24.22% |
24.61% |
24.44% |
25.00% |
24.53% |
25.65% |
24.44% |
25.23% |
24.18% |
26.54% |
23.79% |
Return on Invested Capital (ROIC) |
|
40.61% |
37.15% |
46.51% |
33.07% |
40.09% |
40.86% |
44.87% |
46.67% |
60.60% |
56.83% |
63.07% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
38.88% |
35.30% |
44.68% |
31.68% |
38.61% |
39.46% |
43.50% |
45.39% |
59.27% |
55.47% |
61.64% |
Return on Net Nonoperating Assets (RNNOA) |
|
-110.79% |
-106.99% |
-147.68% |
-72.57% |
-90.29% |
-95.98% |
-109.09% |
-126.16% |
-160.34% |
-164.54% |
-217.67% |
Return on Equity (ROE) |
|
-70.18% |
-69.84% |
-101.17% |
-39.50% |
-50.20% |
-55.12% |
-64.22% |
-79.49% |
-99.74% |
-107.72% |
-154.60% |
Cash Return on Invested Capital (CROIC) |
|
22.00% |
6.94% |
16.11% |
11.07% |
34.46% |
49.55% |
57.43% |
57.91% |
51.85% |
42.06% |
26.59% |
Operating Return on Assets (OROA) |
|
34.65% |
31.49% |
44.33% |
31.51% |
37.31% |
39.38% |
40.56% |
44.12% |
54.27% |
52.68% |
56.74% |
Return on Assets (ROA) |
|
20.07% |
17.37% |
26.05% |
16.79% |
21.75% |
23.25% |
24.39% |
27.73% |
35.84% |
33.69% |
37.84% |
Return on Common Equity (ROCE) |
|
-507.96% |
-543.76% |
-775.51% |
-39.50% |
-50.20% |
-55.12% |
-64.22% |
-79.49% |
-99.74% |
-107.72% |
-154.60% |
Return on Equity Simple (ROE_SIMPLE) |
|
-31.52% |
0.00% |
-32.65% |
-40.73% |
-41.98% |
0.00% |
-57.58% |
-77.31% |
-90.83% |
0.00% |
-190.65% |
Net Operating Profit after Tax (NOPAT) |
|
51 |
46 |
57 |
44 |
57 |
58 |
55 |
68 |
85 |
82 |
88 |
NOPAT Margin |
|
13.80% |
12.15% |
15.67% |
11.28% |
12.86% |
12.29% |
12.82% |
13.76% |
16.42% |
14.82% |
16.49% |
Net Nonoperating Expense Percent (NNEP) |
|
1.73% |
1.85% |
1.83% |
1.39% |
1.48% |
1.41% |
1.37% |
1.28% |
1.33% |
1.36% |
1.43% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
10.12% |
- |
- |
- |
12.79% |
Cost of Revenue to Revenue |
|
67.57% |
67.75% |
66.42% |
69.63% |
69.50% |
67.14% |
65.61% |
66.78% |
63.15% |
63.10% |
62.54% |
SG&A Expenses to Revenue |
|
12.90% |
14.82% |
11.50% |
14.08% |
12.36% |
13.80% |
12.27% |
13.97% |
14.36% |
15.96% |
15.03% |
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 |
|
14.22% |
16.14% |
12.85% |
15.33% |
13.46% |
16.34% |
17.43% |
14.82% |
15.19% |
16.73% |
15.82% |
Earnings before Interest and Taxes (EBIT) |
|
68 |
61 |
75 |
58 |
76 |
78 |
73 |
91 |
112 |
112 |
115 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
73 |
67 |
81 |
63 |
81 |
91 |
96 |
96 |
116 |
117 |
120 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
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) |
|
2.55 |
2.05 |
2.43 |
3.03 |
3.09 |
3.25 |
4.20 |
4.19 |
3.90 |
3.93 |
4.62 |
Price to Earnings (P/E) |
|
58.22 |
34.12 |
29.34 |
30.71 |
31.75 |
32.75 |
44.10 |
40.37 |
33.74 |
31.84 |
34.71 |
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 |
|
1.72% |
2.93% |
3.41% |
3.26% |
3.15% |
3.05% |
2.27% |
2.48% |
2.96% |
3.14% |
2.88% |
Enterprise Value to Invested Capital (EV/IC) |
|
8.72 |
7.15 |
8.24 |
9.43 |
11.05 |
12.84 |
17.46 |
16.79 |
15.89 |
15.48 |
16.46 |
Enterprise Value to Revenue (EV/Rev) |
|
3.21 |
2.70 |
3.06 |
3.66 |
3.65 |
3.74 |
4.63 |
4.60 |
4.29 |
4.31 |
5.00 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
18.93 |
15.84 |
16.93 |
19.39 |
19.71 |
19.73 |
24.29 |
23.37 |
20.64 |
20.30 |
23.38 |
Enterprise Value to EBIT (EV/EBIT) |
|
20.91 |
17.43 |
18.45 |
20.96 |
21.25 |
21.68 |
28.18 |
26.67 |
23.22 |
22.21 |
24.39 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
24.59 |
21.88 |
24.70 |
27.77 |
28.20 |
28.87 |
37.52 |
35.56 |
30.88 |
29.68 |
32.47 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
46.65 |
176.27 |
65.85 |
231.48 |
40.95 |
28.89 |
31.69 |
29.69 |
33.61 |
43.13 |
81.67 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
42.90 |
118.95 |
56.43 |
97.01 |
33.03 |
25.08 |
28.24 |
26.96 |
30.56 |
39.33 |
71.87 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
-2.35 |
-2.47 |
-2.55 |
-2.67 |
-2.50 |
-2.65 |
-2.90 |
-3.36 |
-3.42 |
-4.05 |
-5.68 |
Long-Term Debt to Equity |
|
-2.35 |
-2.47 |
-2.55 |
-2.67 |
-2.50 |
-2.65 |
-2.90 |
-3.36 |
-3.42 |
-4.05 |
-5.68 |
Financial Leverage |
|
-2.85 |
-3.03 |
-3.31 |
-2.29 |
-2.34 |
-2.43 |
-2.51 |
-2.78 |
-2.71 |
-2.97 |
-3.53 |
Leverage Ratio |
|
-2.86 |
-3.18 |
-3.20 |
-1.81 |
-1.91 |
-2.00 |
-2.21 |
-2.52 |
-2.51 |
-2.89 |
-3.69 |
Compound Leverage Factor |
|
-2.19 |
-2.32 |
-2.49 |
-1.28 |
-1.47 |
-1.59 |
-1.76 |
-2.12 |
-2.19 |
-2.51 |
-3.23 |
Debt to Total Capital |
|
174.27% |
167.99% |
164.46% |
159.82% |
166.82% |
160.66% |
152.62% |
142.36% |
141.26% |
132.83% |
121.35% |
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% |
0.00% |
Long-Term Debt to Total Capital |
|
174.27% |
167.99% |
164.46% |
159.82% |
166.82% |
160.66% |
152.62% |
142.36% |
141.26% |
132.83% |
121.35% |
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 |
|
-74.27% |
-67.99% |
-64.46% |
-59.82% |
-66.82% |
-60.66% |
-52.62% |
-42.36% |
-41.26% |
-32.83% |
-21.35% |
Debt to EBITDA |
|
4.05 |
3.98 |
3.66 |
3.43 |
3.12 |
2.71 |
2.52 |
2.29 |
2.09 |
1.96 |
1.86 |
Net Debt to EBITDA |
|
3.90 |
3.82 |
3.49 |
3.34 |
3.03 |
2.56 |
2.26 |
2.07 |
1.91 |
1.80 |
1.75 |
Long-Term Debt to EBITDA |
|
4.05 |
3.98 |
3.66 |
3.43 |
3.12 |
2.71 |
2.52 |
2.29 |
2.09 |
1.96 |
1.86 |
Debt to NOPAT |
|
5.26 |
5.49 |
5.34 |
4.91 |
4.47 |
3.97 |
3.89 |
3.49 |
3.13 |
2.87 |
2.58 |
Net Debt to NOPAT |
|
5.06 |
5.28 |
5.09 |
4.78 |
4.34 |
3.75 |
3.49 |
3.16 |
2.86 |
2.63 |
2.43 |
Long-Term Debt to NOPAT |
|
5.26 |
5.49 |
5.34 |
4.91 |
4.47 |
3.97 |
3.89 |
3.49 |
3.13 |
2.87 |
2.58 |
Altman Z-Score |
|
3.67 |
3.55 |
4.07 |
4.61 |
5.22 |
6.08 |
7.34 |
7.75 |
7.60 |
7.99 |
9.27 |
Noncontrolling Interest Sharing Ratio |
|
-623.83% |
-678.58% |
-666.56% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
2.39 |
2.94 |
3.04 |
3.17 |
2.68 |
2.82 |
2.86 |
2.97 |
2.67 |
2.91 |
3.35 |
Quick Ratio |
|
1.04 |
1.46 |
1.52 |
1.40 |
1.19 |
1.44 |
1.62 |
1.78 |
1.46 |
1.43 |
1.39 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-23 |
-92 |
-43 |
-98 |
28 |
91 |
126 |
144 |
87 |
11 |
-89 |
Operating Cash Flow to CapEx |
|
-6,200.00% |
1,600.00% |
12,100.00% |
-8,000.00% |
22,080.00% |
10,612.50% |
37,100.00% |
5,433.33% |
69,000.00% |
3,341.67% |
230.77% |
Free Cash Flow to Firm to Interest Expense |
|
-1.45 |
-5.61 |
-2.56 |
-5.80 |
1.59 |
5.63 |
8.43 |
9.94 |
6.07 |
0.77 |
-6.19 |
Operating Cash Flow to Interest Expense |
|
-0.39 |
0.59 |
2.17 |
-0.95 |
6.38 |
5.27 |
4.98 |
1.12 |
4.79 |
2.77 |
0.21 |
Operating Cash Flow Less CapEx to Interest Expense |
|
-0.40 |
0.55 |
2.16 |
-0.96 |
6.35 |
5.22 |
4.97 |
1.10 |
4.78 |
2.68 |
0.12 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
1.90 |
1.95 |
2.14 |
2.10 |
2.19 |
2.38 |
2.39 |
2.40 |
2.51 |
2.61 |
2.62 |
Accounts Receivable Turnover |
|
9.52 |
9.90 |
9.51 |
9.18 |
9.75 |
9.76 |
9.62 |
8.71 |
9.46 |
10.27 |
10.52 |
Inventory Turnover |
|
5.07 |
5.98 |
5.70 |
4.96 |
4.64 |
5.77 |
5.89 |
5.40 |
5.30 |
5.37 |
4.99 |
Fixed Asset Turnover |
|
156.74 |
162.31 |
162.24 |
174.20 |
189.57 |
202.04 |
202.87 |
219.46 |
231.88 |
225.56 |
230.63 |
Accounts Payable Turnover |
|
8.28 |
10.23 |
11.70 |
10.67 |
10.07 |
12.44 |
12.69 |
11.99 |
11.95 |
12.28 |
13.25 |
Days Sales Outstanding (DSO) |
|
38.35 |
36.89 |
38.37 |
39.75 |
37.42 |
37.39 |
37.94 |
41.90 |
38.59 |
35.53 |
34.70 |
Days Inventory Outstanding (DIO) |
|
72.00 |
61.05 |
64.09 |
73.63 |
78.70 |
63.28 |
62.01 |
67.65 |
68.90 |
68.02 |
73.08 |
Days Payable Outstanding (DPO) |
|
44.11 |
35.69 |
31.20 |
34.20 |
36.24 |
29.35 |
28.77 |
30.45 |
30.55 |
29.73 |
27.54 |
Cash Conversion Cycle (CCC) |
|
66.25 |
62.25 |
71.27 |
79.19 |
79.88 |
71.32 |
71.19 |
79.09 |
76.94 |
73.81 |
80.23 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
490 |
518 |
531 |
582 |
520 |
485 |
460 |
505 |
517 |
556 |
637 |
Invested Capital Turnover |
|
2.94 |
3.06 |
2.97 |
2.93 |
3.12 |
3.33 |
3.50 |
3.39 |
3.69 |
3.84 |
3.82 |
Increase / (Decrease) in Invested Capital |
|
74 |
138 |
100 |
141 |
30 |
-33 |
-70 |
-76 |
-2.80 |
71 |
177 |
Enterprise Value (EV) |
|
4,274 |
3,702 |
4,372 |
5,486 |
5,745 |
6,228 |
8,033 |
8,485 |
8,213 |
8,610 |
10,486 |
Market Capitalization |
|
3,394 |
2,808 |
3,471 |
4,541 |
4,861 |
5,420 |
7,286 |
7,732 |
7,453 |
7,848 |
9,702 |
Book Value per Share |
|
($2.86) |
($2.76) |
($2.74) |
($2.72) |
($2.75) |
($2.46) |
($2.19) |
($1.89) |
($1.86) |
($1.59) |
($1.14) |
Tangible Book Value per Share |
|
($4.87) |
($4.74) |
($4.69) |
($4.66) |
($4.66) |
($4.31) |
($3.87) |
($3.54) |
($3.49) |
($3.20) |
($2.72) |
Total Capital |
|
525 |
553 |
575 |
607 |
546 |
533 |
545 |
585 |
590 |
627 |
687 |
Total Debt |
|
914 |
930 |
945 |
970 |
911 |
857 |
832 |
832 |
833 |
833 |
833 |
Total Long-Term Debt |
|
914 |
930 |
945 |
970 |
911 |
857 |
832 |
832 |
833 |
833 |
833 |
Net Debt |
|
880 |
894 |
901 |
945 |
884 |
808 |
747 |
753 |
760 |
762 |
784 |
Capital Expenditures (CapEx) |
|
0.10 |
0.60 |
0.30 |
0.20 |
0.50 |
0.80 |
0.20 |
0.30 |
0.10 |
1.20 |
1.30 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
211 |
242 |
261 |
315 |
256 |
226 |
217 |
261 |
274 |
318 |
406 |
Debt-free Net Working Capital (DFNWC) |
|
246 |
278 |
305 |
340 |
282 |
274 |
302 |
340 |
346 |
389 |
456 |
Net Working Capital (NWC) |
|
246 |
278 |
305 |
340 |
282 |
274 |
302 |
340 |
346 |
389 |
456 |
Net Nonoperating Expense (NNE) |
|
12 |
12 |
13 |
13 |
13 |
12 |
11 |
11 |
11 |
11 |
11 |
Net Nonoperating Obligations (NNO) |
|
880 |
894 |
901 |
945 |
884 |
808 |
747 |
753 |
760 |
762 |
784 |
Total Depreciation and Amortization (D&A) |
|
5.30 |
5.40 |
5.30 |
5.20 |
5.30 |
13 |
23 |
4.60 |
4.60 |
4.70 |
4.60 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
15.87% |
17.64% |
18.28% |
20.99% |
16.29% |
13.53% |
12.53% |
14.15% |
14.31% |
15.93% |
19.35% |
Debt-free Net Working Capital to Revenue |
|
18.47% |
20.26% |
21.36% |
22.70% |
17.95% |
16.44% |
17.43% |
18.45% |
18.10% |
19.49% |
21.71% |
Net Working Capital to Revenue |
|
18.47% |
20.26% |
21.36% |
22.70% |
17.95% |
16.44% |
17.43% |
18.45% |
18.10% |
19.49% |
21.71% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.29 |
$0.36 |
$0.33 |
$0.23 |
$0.33 |
$0.35 |
$0.33 |
$0.44 |
$0.57 |
$0.55 |
$0.60 |
Adjusted Weighted Average Basic Shares Outstanding |
|
136.30M |
93.50M |
134.90M |
133.40M |
132.40M |
133M |
131.20M |
131M |
130M |
130.30M |
128.90M |
Adjusted Diluted Earnings per Share |
|
$0.29 |
$0.36 |
$0.33 |
$0.23 |
$0.33 |
$0.34 |
$0.33 |
$0.43 |
$0.56 |
$0.54 |
$0.59 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
136.70M |
93.80M |
135.10M |
134.50M |
133.80M |
134.10M |
133M |
133M |
132.10M |
132.30M |
131.10M |
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 |
|
136.24M |
135.39M |
133.57M |
132.80M |
131.45M |
131.08M |
130.98M |
130.43M |
129.24M |
128.78M |
128.28M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
51 |
46 |
57 |
44 |
57 |
58 |
55 |
68 |
85 |
82 |
88 |
Normalized NOPAT Margin |
|
13.80% |
12.15% |
15.67% |
11.28% |
12.86% |
12.29% |
12.82% |
13.76% |
16.42% |
14.82% |
16.49% |
Pre Tax Income Margin |
|
13.92% |
11.79% |
16.13% |
10.68% |
13.16% |
13.12% |
13.50% |
15.47% |
18.86% |
17.56% |
18.93% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
4.25 |
3.73 |
4.50 |
3.45 |
4.39 |
4.85 |
4.90 |
6.28 |
7.75 |
7.73 |
8.01 |
NOPAT to Interest Expense |
|
3.22 |
2.81 |
3.40 |
2.59 |
3.32 |
3.61 |
3.70 |
4.69 |
5.88 |
5.68 |
6.10 |
EBIT Less CapEx to Interest Expense |
|
4.24 |
3.69 |
4.49 |
3.44 |
4.36 |
4.80 |
4.89 |
6.26 |
7.74 |
7.65 |
7.92 |
NOPAT Less CapEx to Interest Expense |
|
3.21 |
2.77 |
3.38 |
2.58 |
3.29 |
3.56 |
3.69 |
4.67 |
5.87 |
5.60 |
6.01 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
94.06% |
99.57% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Augmented Payout Ratio |
|
110.75% |
136.47% |
54.51% |
63.02% |
91.38% |
75.83% |
56.72% |
45.85% |
51.61% |
59.47% |
53.31% |