| DEI Shares Outstanding |
|
72,388,906.00 |
70,426,867.00 |
61,863,440.00 |
56,529,598.00 |
55,558,206.00 |
41,239,188.00 |
42,252,192.00 |
- |
- |
- |
43,526,769.00 |
| DEI Adjusted Shares Outstanding |
|
72,388,906.00 |
70,426,867.00 |
61,863,440.00 |
56,529,598.00 |
55,558,206.00 |
41,239,188.00 |
42,252,192.00 |
- |
- |
- |
43,526,769.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
5.07 |
3.84 |
7.62 |
7.89 |
6.85 |
5.82 |
5.93 |
- |
- |
- |
2.05 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
18.63% |
6.77% |
1.82% |
5.93% |
2.97% |
-8.02% |
9.33% |
0.62% |
-12.42% |
-10.71% |
-4.52% |
| EBITDA Growth |
|
25.73% |
2.07% |
15.03% |
-0.22% |
-5.93% |
-8.48% |
-1.44% |
-19.77% |
16.51% |
-32.85% |
15.97% |
| EBIT Growth |
|
34.73% |
-11.92% |
22.22% |
-0.86% |
-18.09% |
-17.02% |
0.25% |
-82.43% |
354.99% |
-110.93% |
461.72% |
| NOPAT Growth |
|
26.01% |
-9.75% |
31.75% |
-1.56% |
-3.56% |
-46.09% |
29.59% |
-83.39% |
334.36% |
-110.49% |
430.74% |
| Net Income Growth |
|
44.35% |
-24.03% |
68.86% |
-5.24% |
-12.12% |
-36.97% |
8.89% |
-96.06% |
1,726.26% |
-208.24% |
146.69% |
| EPS Growth |
|
39.94% |
-25.35% |
91.98% |
5.43% |
-11.89% |
-30.43% |
24.35% |
-97.05% |
2,782.35% |
-204.08% |
132.55% |
| Operating Cash Flow Growth |
|
-1.52% |
38.99% |
-25.00% |
57.25% |
-20.25% |
54.78% |
-80.84% |
26.74% |
12.15% |
84.20% |
-18.62% |
| Free Cash Flow Firm Growth |
|
132.85% |
24.34% |
-52.97% |
40.46% |
60.09% |
55.78% |
-77.42% |
33.03% |
0.05% |
160.56% |
-39.79% |
| Invested Capital Growth |
|
5.44% |
0.29% |
13.82% |
9.20% |
2.76% |
-11.93% |
7.30% |
-4.56% |
2.02% |
-18.32% |
-9.15% |
| Revenue Q/Q Growth |
|
2.77% |
1.87% |
-0.09% |
1.57% |
0.41% |
-0.17% |
0.77% |
5.48% |
-9.53% |
-3.18% |
-0.19% |
| EBITDA Q/Q Growth |
|
4.37% |
-2.79% |
6.51% |
-1.97% |
-4.43% |
9.14% |
-5.06% |
-22.82% |
22.60% |
-23.39% |
20.51% |
| EBIT Q/Q Growth |
|
1.67% |
-10.51% |
9.57% |
-3.09% |
-11.77% |
27.24% |
-15.36% |
-83.59% |
1,883.10% |
-120.54% |
374.00% |
| NOPAT Q/Q Growth |
|
0.13% |
-14.60% |
33.73% |
-12.73% |
-15.66% |
23.14% |
-1.77% |
-84.51% |
4,496.20% |
-142.23% |
287.01% |
| Net Income Q/Q Growth |
|
2.43% |
-19.81% |
35.96% |
-13.45% |
-15.73% |
61.52% |
-20.96% |
-96.49% |
628.19% |
-788.83% |
175.62% |
| EPS Q/Q Growth |
|
3.30% |
-20.93% |
40.78% |
-11.98% |
-17.45% |
82.68% |
-21.71% |
-97.42% |
842.42% |
-909.52% |
146.11% |
| Operating Cash Flow Q/Q Growth |
|
-10.81% |
3.77% |
6.76% |
3.87% |
-9.60% |
2.93% |
-3.47% |
33.62% |
-26.22% |
-3.76% |
-2.82% |
| Free Cash Flow Firm Q/Q Growth |
|
1,164.46% |
-11.72% |
88.69% |
-30.20% |
-1.65% |
6.26% |
42.03% |
7.19% |
-2.94% |
50.94% |
-31.26% |
| Invested Capital Q/Q Growth |
|
1.76% |
1.08% |
2.64% |
3.68% |
0.74% |
1.30% |
-0.46% |
-10.75% |
-3.03% |
-12.87% |
-3.49% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
55.94% |
53.55% |
52.20% |
51.35% |
50.76% |
50.21% |
53.47% |
51.05% |
51.05% |
53.22% |
50.63% |
| EBITDA Margin |
|
60.64% |
57.97% |
65.50% |
61.70% |
56.36% |
56.08% |
50.55% |
40.31% |
53.62% |
40.33% |
48.98% |
| Operating Margin |
|
27.48% |
23.86% |
25.75% |
24.46% |
20.43% |
15.72% |
15.92% |
2.81% |
14.32% |
-1.64% |
5.77% |
| EBIT Margin |
|
27.45% |
22.65% |
27.18% |
25.44% |
20.24% |
18.25% |
16.74% |
2.92% |
15.18% |
-1.86% |
7.04% |
| Profit (Net Income) Margin |
|
14.79% |
10.52% |
17.45% |
15.61% |
13.32% |
9.13% |
9.09% |
0.36% |
7.43% |
-9.00% |
4.40% |
| Tax Burden Percent |
|
65.50% |
63.75% |
76.46% |
74.80% |
83.86% |
63.87% |
74.78% |
-36.82% |
68.04% |
124.92% |
68.77% |
| Interest Burden Percent |
|
82.26% |
72.88% |
83.96% |
82.04% |
78.51% |
78.30% |
72.65% |
-33.10% |
71.90% |
387.69% |
90.91% |
| Effective Tax Rate |
|
34.50% |
36.25% |
23.54% |
25.20% |
16.14% |
36.13% |
25.22% |
0.00% |
31.96% |
0.00% |
31.23% |
| Return on Invested Capital (ROIC) |
|
18.42% |
16.18% |
19.91% |
17.60% |
16.03% |
9.07% |
12.11% |
1.99% |
8.75% |
-1.00% |
3.86% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
15.10% |
10.75% |
17.37% |
14.50% |
11.27% |
7.87% |
7.68% |
-0.61% |
5.33% |
-12.38% |
4.58% |
| Return on Net Nonoperating Assets (RNNOA) |
|
1,350.80% |
121.66% |
143.24% |
72.73% |
33.52% |
17.16% |
13.98% |
-1.03% |
8.27% |
-18.82% |
6.56% |
| Return on Equity (ROE) |
|
1,369.22% |
137.83% |
163.15% |
90.33% |
49.55% |
26.23% |
26.09% |
0.96% |
17.02% |
-19.82% |
10.42% |
| Cash Return on Invested Capital (CROIC) |
|
13.13% |
15.88% |
6.98% |
8.80% |
13.31% |
21.75% |
5.06% |
6.65% |
6.75% |
19.16% |
13.45% |
| Operating Return on Assets (OROA) |
|
17.28% |
14.29% |
16.03% |
14.66% |
11.39% |
9.48% |
9.37% |
1.59% |
7.77% |
-0.96% |
3.92% |
| Return on Assets (ROA) |
|
9.31% |
6.64% |
10.29% |
9.00% |
7.50% |
4.74% |
5.09% |
0.19% |
3.80% |
-4.67% |
2.45% |
| Return on Common Equity (ROCE) |
|
-10,112.03% |
-22.72% |
28.50% |
39.71% |
29.58% |
17.17% |
17.85% |
0.69% |
13.34% |
-17.16% |
9.80% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-971.83% |
-963.91% |
362.84% |
146.51% |
61.24% |
41.66% |
32.88% |
1.37% |
19.22% |
-25.48% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
464 |
419 |
552 |
544 |
524 |
283 |
366 |
61 |
264 |
-28 |
92 |
| NOPAT Margin |
|
18.00% |
15.21% |
19.69% |
18.30% |
17.13% |
10.04% |
11.90% |
1.96% |
9.75% |
-1.14% |
3.97% |
| Net Nonoperating Expense Percent (NNEP) |
|
3.32% |
5.43% |
2.53% |
3.10% |
4.77% |
1.20% |
4.43% |
2.60% |
3.42% |
11.38% |
-0.72% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
1.66% |
7.69% |
-0.86% |
3.31% |
| Cost of Revenue to Revenue |
|
44.06% |
46.45% |
47.80% |
48.65% |
49.24% |
49.79% |
46.53% |
48.95% |
48.95% |
46.78% |
49.37% |
| SG&A Expenses to Revenue |
|
24.66% |
23.08% |
21.86% |
22.12% |
22.20% |
25.18% |
28.97% |
28.96% |
28.18% |
32.27% |
35.40% |
| 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 |
|
28.46% |
29.69% |
26.46% |
26.89% |
30.33% |
34.48% |
37.55% |
48.24% |
36.73% |
54.86% |
44.86% |
| Earnings before Interest and Taxes (EBIT) |
|
709 |
624 |
763 |
756 |
619 |
514 |
515 |
90 |
412 |
-45 |
163 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
1,565 |
1,597 |
1,838 |
1,834 |
1,725 |
1,579 |
1,556 |
1,248 |
1,454 |
976 |
1,132 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
24.79 |
9.80 |
3.30 |
2.39 |
1.71 |
0.83 |
0.78 |
0.51 |
0.42 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
5.35 |
1.11 |
0.66 |
| Price to Revenue (P/Rev) |
|
2.09 |
1.34 |
1.19 |
1.04 |
0.72 |
0.52 |
0.47 |
0.22 |
0.30 |
0.18 |
0.18 |
| Price to Earnings (P/E) |
|
14.74 |
13.63 |
7.10 |
6.95 |
5.77 |
6.15 |
5.81 |
88.69 |
3.80 |
0.00 |
4.64 |
| 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 |
|
6.78% |
7.34% |
14.09% |
14.38% |
17.34% |
16.27% |
17.22% |
1.13% |
26.33% |
0.00% |
21.57% |
| Enterprise Value to Invested Capital (EV/IC) |
|
3.10 |
2.43 |
2.09 |
1.86 |
1.46 |
1.29 |
1.19 |
0.96 |
0.92 |
0.83 |
0.75 |
| Enterprise Value to Revenue (EV/Rev) |
|
3.11 |
2.29 |
2.20 |
2.02 |
1.58 |
1.34 |
1.21 |
0.92 |
1.04 |
0.86 |
0.73 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
5.13 |
3.95 |
3.35 |
3.28 |
2.81 |
2.39 |
2.40 |
2.29 |
1.94 |
2.12 |
1.50 |
| Enterprise Value to EBIT (EV/EBIT) |
|
11.34 |
10.11 |
8.08 |
7.95 |
7.82 |
7.35 |
7.25 |
31.57 |
6.85 |
0.00 |
10.42 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
17.29 |
15.06 |
11.16 |
11.06 |
9.24 |
13.36 |
10.20 |
46.95 |
10.67 |
0.00 |
18.50 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
21.71 |
12.27 |
15.98 |
9.91 |
10.01 |
5.05 |
26.05 |
15.71 |
13.83 |
5.52 |
5.55 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
24.26 |
15.33 |
31.84 |
22.11 |
11.13 |
5.57 |
24.41 |
14.02 |
13.84 |
3.90 |
5.31 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
13.30 |
13.13 |
8.18 |
4.86 |
3.13 |
2.97 |
2.39 |
2.54 |
1.88 |
2.49 |
1.73 |
| Long-Term Debt to Equity |
|
12.56 |
12.09 |
8.17 |
4.82 |
3.04 |
2.89 |
2.36 |
2.51 |
1.82 |
2.48 |
1.72 |
| Financial Leverage |
|
89.44 |
11.32 |
8.25 |
5.02 |
2.97 |
2.18 |
1.82 |
1.67 |
1.55 |
1.52 |
1.43 |
| Leverage Ratio |
|
147.08 |
20.75 |
15.85 |
10.04 |
6.61 |
5.53 |
5.13 |
4.96 |
4.48 |
4.24 |
4.25 |
| Compound Leverage Factor |
|
120.98 |
15.13 |
13.31 |
8.23 |
5.19 |
4.33 |
3.72 |
-1.64 |
3.22 |
16.45 |
3.86 |
| Debt to Total Capital |
|
93.01% |
92.92% |
89.11% |
82.95% |
75.77% |
74.82% |
70.52% |
71.75% |
65.22% |
71.31% |
63.35% |
| Short-Term Debt to Total Capital |
|
5.22% |
7.36% |
0.14% |
0.70% |
2.18% |
1.97% |
0.84% |
0.86% |
1.86% |
0.23% |
0.40% |
| Long-Term Debt to Total Capital |
|
87.79% |
85.56% |
88.97% |
82.25% |
73.59% |
72.85% |
69.68% |
70.89% |
63.36% |
71.08% |
62.95% |
| 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 |
|
8.34% |
8.05% |
7.05% |
8.68% |
8.11% |
8.98% |
8.33% |
7.67% |
5.83% |
2.58% |
1.15% |
| Common Equity to Total Capital |
|
-1.35% |
-0.98% |
3.84% |
8.38% |
16.12% |
16.20% |
21.15% |
20.59% |
28.94% |
26.11% |
35.50% |
| Debt to EBITDA |
|
1.73 |
1.79 |
1.70 |
1.71 |
1.81 |
1.81 |
1.82 |
2.25 |
1.62 |
2.39 |
1.55 |
| Net Debt to EBITDA |
|
1.52 |
1.49 |
1.40 |
1.41 |
1.34 |
1.24 |
1.25 |
1.51 |
1.23 |
1.59 |
1.10 |
| Long-Term Debt to EBITDA |
|
1.63 |
1.65 |
1.70 |
1.70 |
1.76 |
1.76 |
1.80 |
2.23 |
1.58 |
2.38 |
1.54 |
| Debt to NOPAT |
|
5.82 |
6.82 |
5.67 |
5.77 |
5.97 |
10.08 |
7.75 |
46.23 |
8.94 |
-84.28 |
19.11 |
| Net Debt to NOPAT |
|
5.13 |
5.67 |
4.66 |
4.75 |
4.41 |
6.94 |
5.31 |
30.94 |
6.78 |
-55.97 |
13.63 |
| Long-Term Debt to NOPAT |
|
5.49 |
6.28 |
5.66 |
5.72 |
5.80 |
9.81 |
7.66 |
45.67 |
8.68 |
-84.01 |
18.99 |
| Altman Z-Score |
|
2.16 |
1.88 |
1.97 |
2.03 |
1.93 |
1.80 |
1.73 |
1.38 |
1.77 |
1.54 |
1.74 |
| Noncontrolling Interest Sharing Ratio |
|
838.53% |
116.49% |
82.53% |
56.04% |
40.30% |
34.55% |
31.58% |
27.72% |
21.62% |
13.45% |
5.96% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.83 |
1.78 |
2.51 |
2.46 |
2.90 |
2.21 |
1.89 |
1.67 |
1.72 |
2.38 |
1.67 |
| Quick Ratio |
|
1.20 |
1.24 |
1.79 |
1.05 |
2.08 |
1.94 |
1.61 |
1.41 |
1.31 |
2.00 |
1.40 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
331 |
412 |
194 |
272 |
435 |
678 |
153 |
204 |
204 |
531 |
320 |
| Operating Cash Flow to CapEx |
|
541.62% |
649.24% |
481.87% |
675.43% |
528.09% |
1,606.90% |
337.01% |
410.72% |
579.20% |
838.89% |
917.85% |
| Free Cash Flow to Firm to Interest Expense |
|
2.58 |
2.36 |
1.41 |
1.75 |
2.76 |
4.79 |
1.01 |
1.52 |
1.33 |
3.19 |
7.51 |
| Operating Cash Flow to Interest Expense |
|
2.89 |
2.95 |
2.82 |
3.91 |
3.07 |
5.29 |
0.95 |
1.36 |
1.34 |
2.26 |
7.18 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
2.35 |
2.50 |
2.23 |
3.33 |
2.49 |
4.96 |
0.67 |
1.03 |
1.10 |
1.99 |
6.40 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.63 |
0.63 |
0.59 |
0.58 |
0.56 |
0.52 |
0.56 |
0.54 |
0.51 |
0.52 |
0.56 |
| Accounts Receivable Turnover |
|
4.06 |
3.99 |
3.80 |
3.69 |
3.62 |
3.37 |
3.78 |
4.03 |
3.91 |
3.76 |
3.86 |
| 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 |
|
17.34 |
16.68 |
16.03 |
13.83 |
0.00 |
0.00 |
12.77 |
14.48 |
15.01 |
16.02 |
17.85 |
| Accounts Payable Turnover |
|
13.15 |
16.02 |
14.05 |
13.82 |
14.97 |
13.05 |
9.75 |
8.78 |
10.15 |
12.72 |
12.45 |
| Days Sales Outstanding (DSO) |
|
89.80 |
91.38 |
96.08 |
98.98 |
100.97 |
108.32 |
96.60 |
90.62 |
93.31 |
97.10 |
94.67 |
| 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) |
|
27.77 |
22.79 |
25.98 |
26.41 |
24.39 |
27.97 |
37.43 |
41.56 |
35.95 |
28.69 |
29.31 |
| Cash Conversion Cycle (CCC) |
|
62.03 |
68.60 |
70.10 |
72.57 |
76.58 |
80.34 |
59.17 |
49.06 |
57.37 |
68.41 |
65.35 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
2,588 |
2,595 |
2,954 |
3,226 |
3,315 |
2,920 |
3,133 |
2,990 |
3,050 |
2,492 |
2,264 |
| Invested Capital Turnover |
|
1.02 |
1.06 |
1.01 |
0.96 |
0.94 |
0.90 |
1.02 |
1.01 |
0.90 |
0.87 |
0.97 |
| Increase / (Decrease) in Invested Capital |
|
133 |
7.55 |
359 |
272 |
89 |
-395 |
213 |
-143 |
60 |
-559 |
-228 |
| Enterprise Value (EV) |
|
8,033 |
6,312 |
6,165 |
6,012 |
4,844 |
3,778 |
3,737 |
2,856 |
2,821 |
2,073 |
1,696 |
| Market Capitalization |
|
5,406 |
3,686 |
3,346 |
3,102 |
2,195 |
1,475 |
1,455 |
673 |
818 |
437 |
414 |
| Book Value per Share |
|
($0.54) |
($0.43) |
$2.18 |
$5.60 |
$11.98 |
$14.96 |
$20.14 |
$18.78 |
$24.06 |
$19.39 |
$22.56 |
| Tangible Book Value per Share |
|
($18.30) |
($16.66) |
($16.45) |
($18.76) |
($10.09) |
($11.65) |
($6.10) |
($4.45) |
$3.51 |
$8.90 |
$14.48 |
| Total Capital |
|
2,904 |
3,077 |
3,513 |
3,781 |
4,131 |
3,808 |
4,025 |
3,920 |
3,621 |
3,276 |
2,766 |
| Total Debt |
|
2,701 |
2,859 |
3,130 |
3,136 |
3,130 |
2,849 |
2,838 |
2,812 |
2,362 |
2,336 |
1,752 |
| Total Long-Term Debt |
|
2,550 |
2,633 |
3,126 |
3,110 |
3,040 |
2,774 |
2,805 |
2,779 |
2,294 |
2,329 |
1,741 |
| Net Debt |
|
2,385 |
2,378 |
2,572 |
2,581 |
2,314 |
1,961 |
1,946 |
1,882 |
1,791 |
1,552 |
1,250 |
| Capital Expenditures (CapEx) |
|
68 |
79 |
80 |
90 |
92 |
47 |
43 |
44 |
35 |
45 |
33 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
526 |
487 |
572 |
638 |
800 |
247 |
84 |
-117 |
177 |
191 |
21 |
| Debt-free Net Working Capital (DFNWC) |
|
842 |
969 |
1,131 |
1,192 |
1,616 |
1,135 |
976 |
813 |
747 |
976 |
523 |
| Net Working Capital (NWC) |
|
690 |
742 |
1,126 |
1,166 |
1,526 |
1,060 |
942 |
780 |
680 |
968 |
512 |
| Net Nonoperating Expense (NNE) |
|
83 |
129 |
63 |
80 |
117 |
26 |
87 |
50 |
63 |
190 |
-10 |
| Net Nonoperating Obligations (NNO) |
|
2,385 |
2,378 |
2,572 |
2,581 |
2,314 |
1,961 |
1,946 |
1,882 |
1,791 |
1,552 |
1,250 |
| Total Depreciation and Amortization (D&A) |
|
857 |
973 |
1,075 |
1,077 |
1,106 |
1,065 |
1,041 |
1,158 |
1,042 |
1,021 |
970 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
20.36% |
17.69% |
20.39% |
21.45% |
26.14% |
8.77% |
2.72% |
-3.77% |
6.52% |
7.89% |
0.90% |
| Debt-free Net Working Capital to Revenue |
|
32.62% |
35.16% |
40.30% |
40.12% |
52.81% |
40.33% |
31.71% |
26.27% |
27.56% |
40.29% |
22.64% |
| Net Working Capital to Revenue |
|
26.75% |
26.93% |
40.13% |
39.23% |
49.86% |
37.67% |
30.61% |
25.18% |
25.07% |
39.98% |
22.16% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$5.06 |
$3.77 |
$7.26 |
$7.68 |
$6.77 |
$4.70 |
$5.92 |
$0.18 |
$4.92 |
($5.10) |
$2.01 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
72.42M |
71.75M |
64.91M |
58.07M |
56.21M |
51.02M |
42.36M |
43.14M |
43.83M |
44.44M |
44.42M |
| Adjusted Diluted Earnings per Share |
|
$5.01 |
$3.74 |
$7.18 |
$7.57 |
$6.67 |
$4.64 |
$5.77 |
$0.17 |
$4.90 |
($5.10) |
$1.66 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
73.19M |
72.41M |
65.63M |
58.95M |
57.04M |
51.73M |
43.44M |
43.73M |
43.99M |
44.44M |
56.59M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$6.77 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
72.39M |
67.74M |
60.72M |
56.21M |
55.56M |
41.46M |
42.38M |
43.01M |
43.56M |
44.14M |
42.71M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
474 |
481 |
579 |
581 |
648 |
383 |
493 |
404 |
349 |
287 |
177 |
| Normalized NOPAT Margin |
|
18.38% |
17.46% |
20.62% |
19.56% |
21.18% |
13.61% |
16.03% |
13.03% |
12.87% |
11.84% |
7.66% |
| Pre Tax Income Margin |
|
22.58% |
16.51% |
22.82% |
20.87% |
15.89% |
14.29% |
12.16% |
-0.97% |
10.92% |
-7.21% |
6.40% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
5.53 |
3.58 |
5.57 |
4.88 |
3.92 |
3.63 |
3.41 |
0.68 |
2.70 |
-0.27 |
3.83 |
| NOPAT to Interest Expense |
|
3.63 |
2.41 |
4.03 |
3.51 |
3.32 |
2.00 |
2.42 |
0.45 |
1.73 |
-0.17 |
2.15 |
| EBIT Less CapEx to Interest Expense |
|
5.00 |
3.13 |
4.98 |
4.30 |
3.34 |
3.30 |
3.13 |
0.35 |
2.47 |
-0.54 |
3.04 |
| NOPAT Less CapEx to Interest Expense |
|
3.09 |
1.95 |
3.45 |
2.93 |
2.74 |
1.67 |
2.14 |
0.12 |
1.50 |
-0.44 |
1.37 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.83% |
3.11% |
3.79% |
3.08% |
3.82% |
6.16% |
10.51% |
339.65% |
36.85% |
-30.27% |
80.84% |
| Augmented Payout Ratio |
|
4.61% |
83.83% |
95.43% |
67.74% |
26.78% |
151.17% |
22.26% |
542.16% |
40.46% |
-32.40% |
102.47% |