Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
49.05% |
30.65% |
34.53% |
25.43% |
24.86% |
28.05% |
32.70% |
26.33% |
16.44% |
9.68% |
16.20% |
EBITDA Growth |
|
77.57% |
22.64% |
69.35% |
30.13% |
35.63% |
30.57% |
27.50% |
27.91% |
-2.69% |
9.99% |
55.12% |
EBIT Growth |
|
74.51% |
17.01% |
55.63% |
35.48% |
43.96% |
31.45% |
25.60% |
30.03% |
-0.63% |
15.50% |
56.35% |
NOPAT Growth |
|
74.44% |
29.45% |
40.55% |
88.23% |
49.03% |
28.00% |
32.62% |
15.73% |
4.29% |
-12.73% |
39.92% |
Net Income Growth |
|
71.01% |
34.86% |
42.44% |
94.89% |
52.03% |
31.02% |
26.20% |
12.47% |
14.11% |
7.79% |
35.84% |
EPS Growth |
|
86.67% |
35.71% |
39.47% |
84.91% |
50.00% |
29.25% |
24.21% |
11.44% |
14.07% |
7.33% |
34.16% |
Operating Cash Flow Growth |
|
61.84% |
18.62% |
79.67% |
62.10% |
33.15% |
40.71% |
26.04% |
38.68% |
2.09% |
16.77% |
19.61% |
Free Cash Flow Firm Growth |
|
25.64% |
-481.70% |
206.41% |
31.20% |
58.26% |
-174.06% |
360.48% |
3.44% |
-14.23% |
5.16% |
24.08% |
Invested Capital Growth |
|
211.50% |
1,675.07% |
-15.88% |
7.84% |
2.30% |
292.20% |
-7.48% |
0.00% |
14.58% |
0.56% |
10.55% |
Revenue Q/Q Growth |
|
8.38% |
7.14% |
8.34% |
4.44% |
5.68% |
7.73% |
6.18% |
-3.45% |
7.45% |
2.93% |
3.40% |
EBITDA Q/Q Growth |
|
13.91% |
-1.98% |
40.83% |
-6.37% |
10.82% |
0.94% |
9.70% |
5.98% |
1.50% |
7.75% |
7.81% |
EBIT Q/Q Growth |
|
13.67% |
-5.09% |
32.77% |
-2.05% |
12.84% |
-1.09% |
11.32% |
6.36% |
2.67% |
8.75% |
7.29% |
NOPAT Q/Q Growth |
|
23.18% |
6.87% |
20.26% |
4.98% |
14.80% |
-1.44% |
10.72% |
8.15% |
12.54% |
-9.15% |
8.28% |
Net Income Q/Q Growth |
|
21.26% |
8.49% |
19.92% |
7.22% |
15.30% |
-1.62% |
10.70% |
2.36% |
18.46% |
-7.26% |
7.24% |
EPS Q/Q Growth |
|
21.74% |
11.76% |
15.22% |
6.52% |
14.84% |
-2.06% |
10.80% |
1.94% |
18.11% |
-7.20% |
6.67% |
Operating Cash Flow Q/Q Growth |
|
-20.71% |
6.46% |
-3.70% |
1.53% |
10.85% |
1.68% |
5.60% |
-1.84% |
1.21% |
-0.61% |
1.09% |
Free Cash Flow Firm Q/Q Growth |
|
0.00% |
-0.44% |
-1.22% |
-22.32% |
31.27% |
-151.90% |
430.75% |
-17.25% |
-54.04% |
2,634.03% |
-4.66% |
Invested Capital Q/Q Growth |
|
176.85% |
18.24% |
40.68% |
138.90% |
70.86% |
810.46% |
3.80% |
35.15% |
0.00% |
41.05% |
55.59% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
63.07% |
65.25% |
68.45% |
69.38% |
71.55% |
72.52% |
72.09% |
72.79% |
71.72% |
71.35% |
74.53% |
EBITDA Margin |
|
23.40% |
21.96% |
27.65% |
28.68% |
31.16% |
31.77% |
30.53% |
30.91% |
25.83% |
25.91% |
34.58% |
Operating Margin |
|
22.34% |
19.20% |
21.92% |
22.87% |
25.85% |
25.92% |
25.79% |
27.31% |
21.30% |
18.16% |
25.17% |
EBIT Margin |
|
21.45% |
19.21% |
22.22% |
24.01% |
27.68% |
28.41% |
26.89% |
27.68% |
23.62% |
24.88% |
33.47% |
Profit (Net Income) Margin |
|
12.89% |
13.31% |
14.09% |
21.89% |
26.66% |
27.27% |
25.94% |
23.09% |
22.63% |
22.24% |
26.00% |
Tax Burden Percent |
|
60.11% |
69.27% |
63.40% |
91.20% |
96.31% |
95.99% |
96.45% |
83.42% |
95.80% |
89.40% |
77.68% |
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 |
|
39.89% |
30.73% |
36.60% |
8.80% |
3.69% |
4.01% |
3.55% |
16.58% |
4.20% |
10.60% |
22.32% |
Return on Invested Capital (ROIC) |
|
9,102.59% |
64.81% |
52.26% |
103.59% |
147.08% |
75.64% |
65.40% |
78.74% |
76.54% |
62.38% |
82.68% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
9,103.07% |
64.80% |
52.02% |
102.48% |
145.44% |
73.22% |
64.49% |
78.51% |
74.79% |
58.40% |
78.82% |
Return on Net Nonoperating Assets (RNNOA) |
|
-9,090.83% |
-52.87% |
-38.86% |
-84.20% |
-125.64% |
-54.90% |
-48.79% |
-64.07% |
-61.83% |
-49.80% |
-69.05% |
Return on Equity (ROE) |
|
11.76% |
11.94% |
13.40% |
19.40% |
21.44% |
20.74% |
16.60% |
14.68% |
14.72% |
12.58% |
13.63% |
Cash Return on Invested Capital (CROIC) |
|
279.66% |
-113.86% |
69.51% |
96.05% |
144.81% |
-43.09% |
73.17% |
78.74% |
62.95% |
61.82% |
72.66% |
Operating Return on Assets (OROA) |
|
14.68% |
12.57% |
15.08% |
15.44% |
16.55% |
15.98% |
12.94% |
13.42% |
11.81% |
10.98% |
13.88% |
Return on Assets (ROA) |
|
8.83% |
8.71% |
9.56% |
14.08% |
15.94% |
15.34% |
12.48% |
11.20% |
11.31% |
9.81% |
10.78% |
Return on Common Equity (ROCE) |
|
11.76% |
11.94% |
13.40% |
19.40% |
21.44% |
20.74% |
16.60% |
14.68% |
14.72% |
12.58% |
13.63% |
Return on Equity Simple (ROE_SIMPLE) |
|
9.93% |
10.78% |
11.89% |
16.68% |
18.57% |
18.08% |
13.05% |
14.68% |
13.12% |
11.32% |
12.24% |
Net Operating Profit after Tax (NOPAT) |
|
42 |
54 |
77 |
144 |
215 |
275 |
364 |
422 |
440 |
384 |
537 |
NOPAT Margin |
|
13.43% |
13.30% |
13.90% |
20.86% |
24.89% |
24.88% |
24.87% |
22.79% |
20.41% |
16.24% |
19.55% |
Net Nonoperating Expense Percent (NNEP) |
|
-0.49% |
0.01% |
0.24% |
1.12% |
1.64% |
2.42% |
0.90% |
0.24% |
1.75% |
3.98% |
3.86% |
Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
11.83% |
8.26% |
9.21% |
Cost of Revenue to Revenue |
|
36.93% |
34.75% |
31.55% |
30.62% |
28.45% |
27.48% |
27.91% |
27.21% |
28.28% |
28.65% |
25.47% |
SG&A Expenses to Revenue |
|
9.65% |
10.13% |
8.86% |
8.75% |
10.02% |
10.35% |
10.18% |
9.27% |
10.10% |
10.43% |
9.68% |
R&D to Revenue |
|
13.14% |
16.12% |
17.57% |
19.12% |
18.42% |
19.01% |
20.08% |
20.64% |
24.14% |
26.61% |
25.23% |
Operating Expenses to Revenue |
|
40.74% |
46.04% |
46.53% |
46.51% |
45.70% |
46.60% |
46.30% |
45.47% |
50.42% |
53.18% |
49.35% |
Earnings before Interest and Taxes (EBIT) |
|
67 |
79 |
122 |
166 |
239 |
314 |
394 |
512 |
509 |
588 |
919 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
73 |
90 |
152 |
198 |
269 |
351 |
447 |
572 |
557 |
612 |
950 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
9.23 |
6.34 |
8.90 |
9.80 |
12.80 |
13.08 |
14.38 |
12.49 |
7.15 |
7.19 |
6.49 |
Price to Tangible Book Value (P/TBV) |
|
9.49 |
8.86 |
11.22 |
11.41 |
14.18 |
19.94 |
17.67 |
15.35 |
8.31 |
8.06 |
7.08 |
Price to Revenue (P/Rev) |
|
11.99 |
7.83 |
10.55 |
12.87 |
18.38 |
19.73 |
28.58 |
19.65 |
12.32 |
14.13 |
13.79 |
Price to Earnings (P/E) |
|
93.01 |
58.85 |
74.85 |
58.77 |
68.95 |
72.34 |
110.19 |
85.10 |
54.44 |
63.53 |
53.03 |
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 |
|
1.08% |
1.70% |
1.34% |
1.70% |
1.45% |
1.38% |
0.91% |
1.18% |
1.84% |
1.57% |
1.89% |
Enterprise Value to Invested Capital (EV/IC) |
|
374.78 |
17.98 |
39.52 |
56.30 |
99.98 |
35.76 |
73.75 |
63.48 |
38.22 |
47.59 |
47.97 |
Enterprise Value to Revenue (EV/Rev) |
|
10.72 |
6.99 |
9.60 |
11.76 |
17.11 |
18.75 |
26.96 |
18.37 |
10.88 |
12.42 |
11.91 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
45.82 |
31.81 |
34.73 |
41.01 |
54.93 |
59.00 |
88.30 |
59.42 |
42.12 |
47.96 |
34.45 |
Enterprise Value to EBIT (EV/EBIT) |
|
49.98 |
36.37 |
43.21 |
49.00 |
61.83 |
65.98 |
100.24 |
66.36 |
46.06 |
49.94 |
35.59 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
79.85 |
52.52 |
69.10 |
56.40 |
68.75 |
75.33 |
108.39 |
80.61 |
53.32 |
76.51 |
60.92 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
49.69 |
35.67 |
36.71 |
34.80 |
47.47 |
47.32 |
71.65 |
44.47 |
30.05 |
32.23 |
30.02 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
134.01 |
0.00 |
51.95 |
60.83 |
69.83 |
0.00 |
96.88 |
80.61 |
64.83 |
77.21 |
69.32 |
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 |
|
-1.00 |
-0.82 |
-0.75 |
-0.82 |
-0.86 |
-0.75 |
-0.76 |
-0.82 |
-0.83 |
-0.85 |
-0.88 |
Leverage Ratio |
|
1.33 |
1.37 |
1.40 |
1.38 |
1.35 |
1.35 |
1.33 |
1.31 |
1.30 |
1.28 |
1.26 |
Compound Leverage Factor |
|
1.33 |
1.37 |
1.40 |
1.38 |
1.35 |
1.35 |
1.33 |
1.31 |
1.30 |
1.28 |
1.26 |
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 |
|
18.34 |
11.36 |
15.13 |
18.59 |
25.13 |
23.59 |
29.84 |
26.39 |
16.83 |
17.98 |
17.32 |
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 |
|
3.70 |
2.69 |
2.88 |
3.31 |
3.57 |
2.78 |
3.70 |
3.70 |
3.94 |
4.24 |
4.51 |
Quick Ratio |
|
3.62 |
2.64 |
2.84 |
3.27 |
3.52 |
2.74 |
3.65 |
3.65 |
3.86 |
4.17 |
4.44 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
25 |
-96 |
102 |
134 |
211 |
-157 |
408 |
422 |
362 |
380 |
472 |
Operating Cash Flow to CapEx |
|
250.79% |
371.36% |
1,918.36% |
2,053.65% |
3,165.57% |
10,122.08% |
6,348.57% |
5,378.24% |
5,776.12% |
3,478.92% |
5,312.40% |
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 |
|
0.68 |
0.65 |
0.68 |
0.64 |
0.60 |
0.56 |
0.48 |
0.48 |
0.50 |
0.44 |
0.41 |
Accounts Receivable Turnover |
|
4.15 |
3.45 |
3.36 |
3.28 |
3.08 |
2.97 |
2.62 |
2.67 |
2.91 |
2.82 |
2.82 |
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 |
|
20.44 |
10.82 |
11.31 |
13.52 |
16.08 |
20.13 |
26.82 |
33.96 |
41.32 |
43.63 |
48.00 |
Accounts Payable Turnover |
|
38.53 |
33.52 |
33.80 |
33.50 |
30.56 |
21.27 |
20.57 |
24.75 |
19.65 |
18.51 |
22.58 |
Days Sales Outstanding (DSO) |
|
88.04 |
105.90 |
108.60 |
111.22 |
118.45 |
123.00 |
139.13 |
136.95 |
125.30 |
129.23 |
129.28 |
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) |
|
9.47 |
10.89 |
10.80 |
10.89 |
11.94 |
17.16 |
17.75 |
14.75 |
18.58 |
19.72 |
16.16 |
Cash Conversion Cycle (CCC) |
|
78.56 |
95.01 |
97.80 |
100.32 |
106.50 |
105.83 |
121.38 |
122.20 |
106.73 |
109.51 |
113.12 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
8.96 |
159 |
134 |
144 |
148 |
579 |
536 |
536 |
614 |
617 |
682 |
Invested Capital Turnover |
|
677.97 |
4.87 |
3.76 |
4.97 |
5.91 |
3.04 |
2.63 |
3.46 |
3.75 |
3.84 |
4.23 |
Increase / (Decrease) in Invested Capital |
|
17 |
150 |
-25 |
10 |
3.31 |
431 |
-43 |
0.00 |
78 |
3.44 |
65 |
Enterprise Value (EV) |
|
3,358 |
2,859 |
5,287 |
8,123 |
14,756 |
20,698 |
39,495 |
33,995 |
23,450 |
29,368 |
32,720 |
Market Capitalization |
|
3,756 |
3,205 |
5,806 |
8,885 |
15,847 |
21,784 |
41,871 |
36,371 |
26,553 |
33,396 |
37,870 |
Book Value per Share |
|
$3.12 |
$3.80 |
$4.76 |
$6.41 |
$8.52 |
$11.21 |
$19.22 |
$18.94 |
$23.87 |
$28.85 |
$35.92 |
Tangible Book Value per Share |
|
$3.03 |
$2.72 |
$3.77 |
$5.51 |
$7.69 |
$7.35 |
$15.65 |
$15.41 |
$20.51 |
$25.72 |
$32.94 |
Total Capital |
|
407 |
505 |
653 |
906 |
1,238 |
1,666 |
2,912 |
2,912 |
3,716 |
4,645 |
5,832 |
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 |
|
-398 |
-346 |
-519 |
-762 |
-1,090 |
-1,087 |
-2,376 |
-2,376 |
-3,103 |
-4,028 |
-5,150 |
Capital Expenditures (CapEx) |
|
27 |
22 |
7.51 |
11 |
9.82 |
4.32 |
8.68 |
14 |
14 |
26 |
21 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-32 |
-32 |
-54 |
-56 |
-58 |
-107 |
-110 |
-110 |
-140 |
-203 |
-240 |
Debt-free Net Working Capital (DFNWC) |
|
366 |
315 |
465 |
706 |
1,032 |
980 |
2,266 |
2,266 |
2,963 |
3,824 |
4,910 |
Net Working Capital (NWC) |
|
366 |
315 |
465 |
706 |
1,032 |
980 |
2,266 |
2,266 |
2,963 |
3,824 |
4,910 |
Net Nonoperating Expense (NNE) |
|
1.67 |
-0.02 |
-1.06 |
-7.15 |
-15 |
-26 |
-16 |
-5.69 |
-48 |
-142 |
-177 |
Net Nonoperating Obligations (NNO) |
|
-398 |
-346 |
-519 |
-762 |
-1,090 |
-1,087 |
-2,376 |
-2,376 |
-3,103 |
-4,028 |
-5,150 |
Total Depreciation and Amortization (D&A) |
|
6.11 |
11 |
30 |
32 |
30 |
37 |
53 |
60 |
48 |
24 |
30 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
-10.08% |
-7.70% |
-9.77% |
-8.07% |
-6.70% |
-9.67% |
-7.49% |
-5.93% |
-6.50% |
-8.61% |
-8.73% |
Debt-free Net Working Capital to Revenue |
|
116.95% |
76.90% |
84.48% |
102.27% |
119.74% |
88.76% |
154.70% |
122.46% |
137.47% |
161.80% |
178.78% |
Net Working Capital to Revenue |
|
116.95% |
76.90% |
84.48% |
102.27% |
119.74% |
88.76% |
154.70% |
122.46% |
137.47% |
161.80% |
178.78% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.31 |
$0.41 |
$0.51 |
$1.01 |
$1.59 |
$2.04 |
$0.00 |
$0.00 |
$3.14 |
$3.27 |
$4.41 |
Adjusted Weighted Average Basic Shares Outstanding |
|
127.71M |
132.02M |
135.70M |
140.31M |
144.24M |
147.80M |
0.00 |
0.00 |
155.39M |
160.53M |
161.88M |
Adjusted Diluted Earnings per Share |
|
$0.28 |
$0.38 |
$0.47 |
$0.92 |
$1.47 |
$1.90 |
$0.00 |
$0.00 |
$3.00 |
$3.22 |
$4.32 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
144.20M |
144.98M |
147.58M |
153.68M |
156.12M |
158.30M |
0.00 |
0.00 |
162.44M |
163.49M |
165.23M |
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 |
|
131.47M |
134.15M |
138.70M |
142.39M |
146.43M |
149.26M |
0.00 |
0.00 |
159.81M |
161.32M |
162.70M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
42 |
54 |
77 |
144 |
215 |
275 |
364 |
422 |
440 |
384 |
537 |
Normalized NOPAT Margin |
|
13.43% |
13.30% |
13.90% |
20.86% |
24.89% |
24.88% |
24.87% |
22.79% |
20.41% |
16.24% |
19.55% |
Pre Tax Income Margin |
|
21.45% |
19.21% |
22.22% |
24.01% |
27.68% |
28.41% |
26.89% |
27.68% |
23.62% |
24.88% |
33.47% |
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 |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |