Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
11.08% |
10.73% |
7.07% |
3.04% |
3.37% |
-4.02% |
-5.10% |
-5.12% |
-7.36% |
-7.23% |
-4.64% |
EBITDA Growth |
|
36.22% |
38.79% |
28.44% |
33.50% |
-4.09% |
-11.11% |
-13.31% |
-20.05% |
-10.48% |
-13.78% |
-3.44% |
EBIT Growth |
|
54.75% |
58.88% |
42.88% |
55.54% |
-4.99% |
-14.94% |
-17.14% |
-24.98% |
-12.79% |
-10.81% |
-0.87% |
NOPAT Growth |
|
59.14% |
64.48% |
42.34% |
76.88% |
-3.82% |
-15.61% |
-19.21% |
-23.37% |
-11.93% |
-8.95% |
0.54% |
Net Income Growth |
|
59.19% |
63.46% |
49.23% |
83.22% |
0.07% |
-10.53% |
-12.23% |
-16.79% |
-8.15% |
-5.52% |
3.01% |
EPS Growth |
|
60.71% |
62.07% |
51.72% |
84.00% |
0.00% |
-10.64% |
-13.64% |
-15.22% |
-8.89% |
-4.76% |
2.63% |
Operating Cash Flow Growth |
|
19.77% |
-40.43% |
25.07% |
-22.00% |
52.60% |
75.69% |
43.49% |
29.66% |
6.35% |
-10.39% |
3.36% |
Free Cash Flow Firm Growth |
|
578.58% |
325.97% |
123.22% |
-148.83% |
-141.70% |
-171.74% |
-163.80% |
216.08% |
316.19% |
295.34% |
1,924.23% |
Invested Capital Growth |
|
-2.12% |
0.26% |
4.20% |
8.82% |
8.36% |
8.49% |
4.61% |
0.61% |
-2.08% |
-2.91% |
-6.57% |
Revenue Q/Q Growth |
|
8.03% |
3.31% |
-0.89% |
-6.85% |
8.38% |
-4.07% |
-2.00% |
-6.87% |
5.82% |
-3.95% |
0.74% |
EBITDA Q/Q Growth |
|
37.42% |
3.59% |
-6.97% |
0.81% |
-1.27% |
-3.99% |
-9.28% |
-7.57% |
10.54% |
-7.53% |
1.60% |
EBIT Q/Q Growth |
|
60.70% |
4.86% |
-8.82% |
1.23% |
-1.84% |
-6.12% |
-11.17% |
-8.35% |
14.11% |
-3.99% |
-1.27% |
NOPAT Q/Q Growth |
|
68.25% |
5.87% |
-6.41% |
6.10% |
-8.51% |
-7.12% |
-10.39% |
0.63% |
5.15% |
-3.98% |
-1.05% |
Net Income Q/Q Growth |
|
74.71% |
4.88% |
-7.45% |
8.04% |
-4.58% |
-6.23% |
-9.20% |
2.42% |
5.33% |
-3.55% |
-1.01% |
EPS Q/Q Growth |
|
80.00% |
4.44% |
-6.38% |
4.55% |
-2.17% |
-6.67% |
-9.52% |
2.63% |
5.13% |
-2.44% |
-2.50% |
Operating Cash Flow Q/Q Growth |
|
-13.10% |
-47.19% |
62.84% |
4.39% |
70.01% |
-39.21% |
33.00% |
-5.68% |
39.45% |
-48.77% |
53.40% |
Free Cash Flow Firm Q/Q Growth |
|
16.51% |
-27.95% |
-81.49% |
-414.25% |
0.50% |
-23.96% |
83.54% |
671.80% |
85.31% |
12.01% |
53.71% |
Invested Capital Q/Q Growth |
|
-0.37% |
2.94% |
4.75% |
1.30% |
-0.80% |
3.07% |
1.00% |
-2.57% |
-3.45% |
2.19% |
-2.80% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
31.58% |
31.66% |
30.37% |
27.61% |
30.59% |
31.00% |
29.18% |
28.40% |
29.97% |
30.07% |
29.32% |
EBITDA Margin |
|
19.07% |
19.12% |
17.94% |
19.42% |
17.69% |
17.71% |
16.39% |
16.36% |
17.09% |
16.46% |
16.60% |
Operating Margin |
|
15.16% |
15.53% |
14.67% |
15.95% |
14.11% |
13.77% |
12.54% |
13.28% |
13.32% |
13.31% |
13.08% |
EBIT Margin |
|
15.00% |
15.22% |
14.01% |
15.22% |
13.79% |
13.49% |
12.23% |
12.04% |
12.98% |
12.97% |
12.71% |
Profit (Net Income) Margin |
|
10.80% |
10.96% |
10.24% |
11.87% |
10.45% |
10.22% |
9.47% |
10.41% |
10.36% |
10.41% |
10.23% |
Tax Burden Percent |
|
71.99% |
72.00% |
72.00% |
75.40% |
72.00% |
71.39% |
71.70% |
73.18% |
72.50% |
72.50% |
72.50% |
Interest Burden Percent |
|
100.00% |
100.00% |
101.50% |
103.45% |
105.32% |
106.10% |
107.97% |
118.22% |
110.16% |
110.66% |
110.96% |
Effective Tax Rate |
|
28.01% |
28.00% |
28.00% |
24.60% |
28.00% |
28.61% |
28.30% |
26.82% |
27.50% |
27.50% |
27.50% |
Return on Invested Capital (ROIC) |
|
20.40% |
21.09% |
19.72% |
22.80% |
19.53% |
18.17% |
15.95% |
17.14% |
17.06% |
16.30% |
15.96% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
20.54% |
21.38% |
20.14% |
22.98% |
19.18% |
17.74% |
15.42% |
16.47% |
16.41% |
15.63% |
15.09% |
Return on Net Nonoperating Assets (RNNOA) |
|
-5.79% |
-5.98% |
-5.39% |
-6.50% |
-5.74% |
-5.17% |
-4.37% |
-4.95% |
-5.35% |
-4.97% |
-4.00% |
Return on Equity (ROE) |
|
14.61% |
15.11% |
14.32% |
16.31% |
13.79% |
13.00% |
11.58% |
12.18% |
11.70% |
11.34% |
11.96% |
Cash Return on Invested Capital (CROIC) |
|
17.84% |
17.36% |
14.53% |
12.70% |
13.05% |
11.48% |
13.65% |
16.47% |
18.97% |
19.00% |
22.99% |
Operating Return on Assets (OROA) |
|
16.47% |
17.01% |
15.88% |
17.24% |
15.52% |
14.90% |
13.21% |
12.75% |
13.33% |
13.02% |
13.59% |
Return on Assets (ROA) |
|
11.86% |
12.25% |
11.61% |
13.45% |
11.77% |
11.29% |
10.22% |
11.03% |
10.65% |
10.44% |
10.93% |
Return on Common Equity (ROCE) |
|
14.61% |
15.11% |
14.32% |
16.31% |
13.79% |
13.00% |
11.58% |
12.18% |
11.70% |
11.34% |
11.96% |
Return on Equity Simple (ROE_SIMPLE) |
|
10.79% |
12.06% |
12.99% |
0.00% |
14.01% |
13.41% |
12.84% |
0.00% |
11.75% |
11.45% |
13.89% |
Net Operating Profit after Tax (NOPAT) |
|
12 |
12 |
12 |
12 |
11 |
10 |
9.41 |
9.47 |
9.95 |
9.56 |
9.46 |
NOPAT Margin |
|
10.91% |
11.18% |
10.56% |
12.03% |
10.16% |
9.83% |
8.99% |
9.72% |
9.65% |
9.65% |
9.48% |
Net Nonoperating Expense Percent (NNEP) |
|
-0.14% |
-0.28% |
-0.43% |
-0.18% |
0.34% |
0.43% |
0.53% |
0.66% |
0.65% |
0.67% |
0.87% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
2.71% |
- |
- |
- |
3.18% |
Cost of Revenue to Revenue |
|
68.42% |
68.34% |
69.63% |
72.39% |
69.41% |
69.00% |
70.82% |
71.60% |
70.03% |
69.93% |
70.68% |
SG&A Expenses to Revenue |
|
16.42% |
16.13% |
15.69% |
17.41% |
16.48% |
17.18% |
16.64% |
15.12% |
16.65% |
16.72% |
16.38% |
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 |
|
16.42% |
16.13% |
15.70% |
11.65% |
16.48% |
17.23% |
16.64% |
15.12% |
16.66% |
16.76% |
16.24% |
Earnings before Interest and Taxes (EBIT) |
|
16 |
17 |
15 |
16 |
15 |
14 |
13 |
12 |
13 |
13 |
13 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
21 |
21 |
20 |
20 |
20 |
19 |
17 |
16 |
18 |
16 |
17 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
1.37 |
1.58 |
1.72 |
1.58 |
1.40 |
1.53 |
1.35 |
1.47 |
1.52 |
1.73 |
1.86 |
Price to Tangible Book Value (P/TBV) |
|
2.40 |
2.71 |
3.00 |
2.68 |
2.32 |
2.53 |
2.21 |
2.36 |
2.42 |
2.73 |
3.29 |
Price to Revenue (P/Rev) |
|
1.03 |
1.18 |
1.29 |
1.21 |
1.08 |
1.22 |
1.11 |
1.22 |
1.31 |
1.54 |
1.39 |
Price to Earnings (P/E) |
|
12.67 |
13.11 |
13.23 |
11.06 |
9.97 |
11.41 |
10.53 |
12.05 |
12.97 |
15.14 |
13.42 |
Dividend Yield |
|
6.13% |
5.18% |
4.68% |
4.94% |
5.48% |
4.92% |
5.50% |
5.04% |
4.81% |
4.18% |
16.41% |
Earnings Yield |
|
7.89% |
7.63% |
7.56% |
9.04% |
10.03% |
8.76% |
9.49% |
8.30% |
7.71% |
6.61% |
7.45% |
Enterprise Value to Invested Capital (EV/IC) |
|
1.52 |
1.82 |
1.99 |
1.81 |
1.57 |
1.75 |
1.50 |
1.68 |
1.81 |
2.12 |
2.12 |
Enterprise Value to Revenue (EV/Rev) |
|
0.81 |
0.97 |
1.09 |
0.99 |
0.85 |
0.99 |
0.86 |
0.96 |
1.01 |
1.23 |
1.22 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
5.00 |
5.64 |
6.08 |
5.26 |
4.58 |
5.42 |
4.86 |
5.54 |
5.90 |
7.33 |
7.21 |
Enterprise Value to EBIT (EV/EBIT) |
|
6.94 |
7.54 |
7.95 |
6.69 |
5.84 |
6.98 |
6.32 |
7.29 |
7.83 |
9.66 |
9.44 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
9.59 |
10.34 |
10.87 |
8.90 |
7.74 |
9.28 |
8.45 |
9.89 |
10.59 |
12.99 |
12.65 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
6.24 |
8.49 |
9.24 |
9.17 |
6.81 |
7.09 |
5.63 |
5.82 |
5.91 |
7.22 |
6.98 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
8.43 |
10.49 |
13.94 |
14.83 |
12.50 |
15.87 |
11.24 |
10.25 |
9.42 |
10.97 |
8.91 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
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 Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Financial Leverage |
|
-0.28 |
-0.28 |
-0.27 |
-0.28 |
-0.30 |
-0.29 |
-0.28 |
-0.30 |
-0.33 |
-0.32 |
-0.26 |
Leverage Ratio |
|
1.22 |
1.22 |
1.21 |
1.20 |
1.20 |
1.19 |
1.18 |
1.16 |
1.16 |
1.15 |
1.16 |
Compound Leverage Factor |
|
1.22 |
1.22 |
1.22 |
1.24 |
1.26 |
1.26 |
1.27 |
1.38 |
1.28 |
1.27 |
1.28 |
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% |
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 |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
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% |
0.00% |
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% |
100.00% |
100.00% |
Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Debt to EBITDA |
|
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 EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Debt to NOPAT |
|
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 NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Altman Z-Score |
|
6.08 |
7.00 |
7.55 |
7.51 |
7.36 |
8.15 |
7.74 |
8.72 |
8.72 |
10.16 |
9.31 |
Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Current Ratio |
|
4.29 |
4.70 |
4.70 |
4.77 |
5.18 |
5.59 |
5.81 |
5.96 |
5.74 |
6.27 |
4.72 |
Quick Ratio |
|
3.19 |
3.43 |
3.37 |
3.58 |
3.88 |
4.17 |
4.39 |
4.68 |
4.56 |
4.91 |
3.37 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
16 |
12 |
2.20 |
-6.90 |
-6.87 |
-8.51 |
-1.40 |
8.01 |
15 |
17 |
26 |
Operating Cash Flow to CapEx |
|
1,374.23% |
982.75% |
796.49% |
0.00% |
1,034.08% |
821.90% |
1,505.23% |
1,025.31% |
939.61% |
1,073.07% |
4,667.35% |
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 |
|
1.10 |
1.12 |
1.13 |
1.13 |
1.13 |
1.10 |
1.08 |
1.06 |
1.03 |
1.00 |
1.07 |
Accounts Receivable Turnover |
|
10.73 |
10.30 |
10.17 |
9.33 |
9.95 |
9.36 |
9.06 |
8.34 |
9.10 |
8.79 |
9.04 |
Inventory Turnover |
|
7.26 |
6.68 |
6.62 |
7.05 |
6.62 |
6.42 |
6.49 |
6.79 |
6.51 |
6.53 |
6.90 |
Fixed Asset Turnover |
|
7.78 |
8.07 |
8.30 |
8.52 |
8.48 |
8.43 |
8.07 |
8.18 |
7.79 |
7.57 |
7.32 |
Accounts Payable Turnover |
|
18.19 |
17.09 |
19.08 |
17.18 |
19.56 |
20.92 |
22.83 |
19.53 |
19.31 |
20.84 |
24.57 |
Days Sales Outstanding (DSO) |
|
34.03 |
35.42 |
35.88 |
39.10 |
36.67 |
39.00 |
40.28 |
43.75 |
40.11 |
41.51 |
40.40 |
Days Inventory Outstanding (DIO) |
|
50.26 |
54.65 |
55.17 |
51.80 |
55.13 |
56.83 |
56.24 |
53.78 |
56.10 |
55.90 |
52.92 |
Days Payable Outstanding (DPO) |
|
20.07 |
21.36 |
19.13 |
21.24 |
18.66 |
17.44 |
15.99 |
18.68 |
18.90 |
17.52 |
14.86 |
Cash Conversion Cycle (CCC) |
|
64.22 |
68.71 |
71.92 |
69.66 |
73.14 |
78.38 |
80.53 |
78.85 |
77.30 |
79.90 |
78.46 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
217 |
224 |
234 |
237 |
236 |
243 |
245 |
239 |
231 |
236 |
229 |
Invested Capital Turnover |
|
1.87 |
1.89 |
1.87 |
1.90 |
1.92 |
1.85 |
1.77 |
1.76 |
1.77 |
1.69 |
1.68 |
Increase / (Decrease) in Invested Capital |
|
-4.72 |
0.58 |
9.45 |
19 |
18 |
19 |
11 |
1.46 |
-4.89 |
-7.07 |
-16 |
Enterprise Value (EV) |
|
331 |
407 |
466 |
429 |
370 |
425 |
368 |
402 |
416 |
499 |
486 |
Market Capitalization |
|
422 |
499 |
553 |
523 |
472 |
525 |
470 |
513 |
540 |
621 |
555 |
Book Value per Share |
|
$11.93 |
$12.21 |
$12.44 |
$12.83 |
$13.06 |
$13.27 |
$13.44 |
$13.52 |
$13.64 |
$13.79 |
$11.45 |
Tangible Book Value per Share |
|
$6.81 |
$7.13 |
$7.12 |
$7.57 |
$7.86 |
$8.03 |
$8.24 |
$8.39 |
$8.61 |
$8.76 |
$6.49 |
Total Capital |
|
309 |
315 |
321 |
331 |
338 |
343 |
348 |
350 |
354 |
358 |
298 |
Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Debt |
|
-91 |
-92 |
-87 |
-94 |
-102 |
-100 |
-102 |
-111 |
-124 |
-123 |
-69 |
Capital Expenditures (CapEx) |
|
1.04 |
0.77 |
1.54 |
-0.65 |
2.10 |
1.61 |
1.17 |
1.62 |
2.46 |
1.10 |
0.39 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
45 |
55 |
59 |
61 |
58 |
63 |
63 |
57 |
51 |
56 |
52 |
Debt-free Net Working Capital (DFNWC) |
|
136 |
146 |
146 |
155 |
160 |
163 |
165 |
168 |
174 |
178 |
120 |
Net Working Capital (NWC) |
|
136 |
146 |
146 |
155 |
160 |
163 |
165 |
168 |
174 |
178 |
120 |
Net Nonoperating Expense (NNE) |
|
0.12 |
0.25 |
0.36 |
0.16 |
-0.33 |
-0.41 |
-0.50 |
-0.68 |
-0.73 |
-0.75 |
-0.75 |
Net Nonoperating Obligations (NNO) |
|
-91 |
-92 |
-87 |
-94 |
-102 |
-100 |
-102 |
-111 |
-124 |
-123 |
-69 |
Total Depreciation and Amortization (D&A) |
|
4.38 |
4.33 |
4.34 |
4.31 |
4.34 |
4.50 |
4.35 |
4.22 |
4.24 |
3.45 |
3.87 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
10.96% |
13.01% |
13.69% |
14.22% |
13.37% |
14.61% |
14.72% |
13.49% |
12.30% |
13.81% |
12.90% |
Debt-free Net Working Capital to Revenue |
|
33.17% |
34.72% |
33.98% |
35.98% |
36.82% |
37.90% |
38.80% |
39.89% |
42.32% |
44.15% |
30.07% |
Net Working Capital to Revenue |
|
33.17% |
34.72% |
33.98% |
35.98% |
36.82% |
37.90% |
38.80% |
39.89% |
42.32% |
44.15% |
30.07% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.45 |
$0.47 |
$0.44 |
$0.47 |
$0.45 |
$0.42 |
$0.38 |
$0.40 |
$0.41 |
$0.40 |
$0.39 |
Adjusted Weighted Average Basic Shares Outstanding |
|
25.81M |
25.80M |
25.81M |
25.82M |
25.84M |
25.89M |
25.89M |
25.84M |
26.16M |
26.01M |
26.01M |
Adjusted Diluted Earnings per Share |
|
$0.45 |
$0.47 |
$0.44 |
$0.46 |
$0.45 |
$0.42 |
$0.38 |
$0.39 |
$0.41 |
$0.40 |
$0.39 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
25.86M |
25.86M |
25.89M |
25.95M |
25.98M |
26.05M |
26.08M |
25.94M |
26.28M |
26.05M |
26.09M |
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 |
|
25.82M |
25.84M |
25.84M |
25.85M |
25.85M |
25.87M |
25.87M |
25.98M |
25.98M |
26.00M |
26.01M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
12 |
12 |
12 |
12 |
11 |
11 |
9.41 |
9.47 |
9.96 |
9.59 |
9.36 |
Normalized NOPAT Margin |
|
10.91% |
11.18% |
10.57% |
12.03% |
10.16% |
9.87% |
8.99% |
9.72% |
9.66% |
9.68% |
9.38% |
Pre Tax Income Margin |
|
15.00% |
15.22% |
14.22% |
15.75% |
14.52% |
14.32% |
13.21% |
14.23% |
14.30% |
14.36% |
14.11% |
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 |
|
78.13% |
68.22% |
61.98% |
54.63% |
54.60% |
56.14% |
57.90% |
60.71% |
62.09% |
63.08% |
221.85% |
Augmented Payout Ratio |
|
95.87% |
83.75% |
71.48% |
56.99% |
54.60% |
56.14% |
57.90% |
62.08% |
67.89% |
68.96% |
227.69% |