| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
66,681,300.00 |
64,383,459.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
66,681,300.00 |
64,383,459.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
2.00 |
0.82 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-6.44% |
2.77% |
-1.40% |
-2.15% |
-3.90% |
-6.57% |
-0.94% |
3.28% |
3.00% |
- |
6.70% |
| EBITDA Growth |
|
-19.50% |
3.49% |
-12.61% |
-6.57% |
-24.31% |
-20.01% |
-24.95% |
-8.73% |
5.24% |
- |
6.23% |
| EBIT Growth |
|
-22.62% |
2.30% |
-17.18% |
-8.84% |
-30.52% |
-22.58% |
-33.01% |
-11.12% |
5.24% |
- |
8.05% |
| NOPAT Growth |
|
-24.43% |
3.66% |
-19.77% |
-10.87% |
-35.55% |
-22.97% |
-36.83% |
-9.72% |
12.70% |
- |
12.78% |
| Net Income Growth |
|
-24.11% |
6.67% |
-18.63% |
-9.22% |
-34.22% |
-20.54% |
-39.73% |
-12.03% |
8.82% |
- |
14.36% |
| EPS Growth |
|
-19.14% |
11.73% |
-15.13% |
-2.99% |
-29.77% |
-15.53% |
-32.67% |
-5.13% |
14.13% |
- |
17.65% |
| Operating Cash Flow Growth |
|
13.22% |
-3.34% |
283.00% |
-52.28% |
68.57% |
-40.29% |
-21.14% |
-13.98% |
-49.41% |
- |
1.99% |
| Free Cash Flow Firm Growth |
|
42.08% |
2.11% |
129.37% |
203.14% |
128.46% |
134.82% |
-315.11% |
-130.28% |
-644.63% |
- |
24.57% |
| Invested Capital Growth |
|
9.24% |
11.48% |
2.13% |
5.02% |
2.24% |
5.09% |
6.60% |
6.84% |
8.80% |
- |
5.55% |
| Revenue Q/Q Growth |
|
-11.71% |
28.41% |
-23.99% |
13.54% |
-13.28% |
24.83% |
-19.41% |
18.38% |
-13.51% |
- |
-16.09% |
| EBITDA Q/Q Growth |
|
-29.91% |
52.51% |
-46.80% |
64.30% |
-43.22% |
61.17% |
-50.08% |
99.79% |
-34.53% |
- |
-46.63% |
| EBIT Q/Q Growth |
|
-34.35% |
59.97% |
-52.26% |
81.82% |
-49.96% |
78.24% |
-58.69% |
141.23% |
-40.75% |
- |
-55.07% |
| NOPAT Q/Q Growth |
|
-35.47% |
54.34% |
-50.62% |
81.23% |
-53.34% |
84.47% |
-59.50% |
159.02% |
-41.75% |
- |
-58.78% |
| Net Income Q/Q Growth |
|
-36.35% |
68.20% |
-54.53% |
86.47% |
-53.88% |
103.20% |
-65.51% |
172.19% |
-42.95% |
- |
-60.58% |
| EPS Q/Q Growth |
|
-34.83% |
67.18% |
-53.88% |
93.07% |
-52.82% |
101.09% |
-63.24% |
172.06% |
-43.24% |
- |
-59.18% |
| Operating Cash Flow Q/Q Growth |
|
-69.98% |
308.41% |
-14.94% |
-54.25% |
6.07% |
44.67% |
12.34% |
-50.10% |
-37.62% |
- |
7.26% |
| Free Cash Flow Firm Q/Q Growth |
|
-69.72% |
26.86% |
171.72% |
15.84% |
-53.16% |
-10.53% |
-543.12% |
83.70% |
-742.55% |
- |
-528.07% |
| Invested Capital Q/Q Growth |
|
4.53% |
-0.49% |
-3.81% |
4.96% |
1.76% |
2.28% |
-2.43% |
5.20% |
3.63% |
- |
-2.51% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
34.53% |
33.26% |
33.41% |
36.07% |
34.00% |
32.22% |
33.95% |
36.05% |
35.66% |
- |
33.24% |
| EBITDA Margin |
|
12.09% |
14.35% |
10.05% |
14.54% |
9.52% |
12.29% |
7.61% |
12.85% |
9.73% |
- |
7.58% |
| Operating Margin |
|
9.78% |
11.36% |
7.50% |
12.27% |
6.81% |
9.23% |
5.13% |
10.77% |
7.26% |
- |
5.18% |
| EBIT Margin |
|
10.08% |
12.56% |
7.89% |
12.63% |
7.29% |
10.40% |
5.33% |
10.87% |
7.44% |
- |
5.40% |
| Profit (Net Income) Margin |
|
7.15% |
9.37% |
5.61% |
9.21% |
4.90% |
7.97% |
3.41% |
7.84% |
5.17% |
- |
3.65% |
| Tax Burden Percent |
|
76.94% |
79.60% |
78.30% |
76.44% |
74.12% |
80.84% |
73.12% |
76.10% |
76.11% |
- |
76.50% |
| Interest Burden Percent |
|
92.24% |
93.74% |
90.77% |
95.36% |
90.65% |
94.75% |
87.45% |
94.81% |
91.28% |
- |
88.46% |
| Effective Tax Rate |
|
23.06% |
20.40% |
21.70% |
23.56% |
25.89% |
19.16% |
26.88% |
23.90% |
23.89% |
- |
23.50% |
| Return on Invested Capital (ROIC) |
|
22.82% |
28.05% |
18.10% |
27.75% |
14.35% |
20.61% |
10.66% |
22.39% |
14.78% |
- |
11.03% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
21.28% |
31.03% |
16.25% |
26.51% |
13.54% |
25.70% |
7.71% |
19.07% |
12.26% |
- |
8.47% |
| Return on Net Nonoperating Assets (RNNOA) |
|
4.31% |
3.38% |
1.81% |
3.14% |
1.81% |
2.18% |
0.62% |
1.64% |
1.15% |
- |
0.72% |
| Return on Equity (ROE) |
|
27.13% |
31.43% |
19.91% |
30.89% |
16.16% |
22.79% |
11.28% |
24.03% |
15.93% |
- |
11.75% |
| Cash Return on Invested Capital (CROIC) |
|
17.19% |
15.86% |
23.53% |
19.00% |
19.21% |
14.54% |
12.33% |
10.56% |
8.67% |
- |
12.88% |
| Operating Return on Assets (OROA) |
|
12.69% |
16.68% |
10.18% |
16.15% |
8.81% |
12.89% |
6.28% |
12.79% |
8.52% |
- |
6.21% |
| Return on Assets (ROA) |
|
9.01% |
12.45% |
7.23% |
11.77% |
5.92% |
9.87% |
4.02% |
9.23% |
5.92% |
- |
4.20% |
| Return on Common Equity (ROCE) |
|
27.13% |
31.43% |
19.91% |
30.89% |
16.16% |
22.79% |
11.28% |
24.03% |
15.93% |
- |
11.75% |
| Return on Equity Simple (ROE_SIMPLE) |
|
28.37% |
0.00% |
26.33% |
24.95% |
23.09% |
0.00% |
19.93% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
105 |
162 |
80 |
145 |
68 |
125 |
51 |
131 |
76 |
139 |
57 |
| NOPAT Margin |
|
7.53% |
9.05% |
5.88% |
9.38% |
5.05% |
7.46% |
3.75% |
8.20% |
5.52% |
- |
3.96% |
| Net Nonoperating Expense Percent (NNEP) |
|
1.54% |
-2.98% |
1.85% |
1.24% |
0.81% |
-5.10% |
2.95% |
3.32% |
2.52% |
- |
2.55% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
4.42% |
6.65% |
- |
- |
2.77% |
5.02% |
2.08% |
5.12% |
2.90% |
5.22% |
2.19% |
| Cost of Revenue to Revenue |
|
65.47% |
66.74% |
66.59% |
63.93% |
66.00% |
67.78% |
66.05% |
63.95% |
64.34% |
- |
66.76% |
| SG&A Expenses to Revenue |
|
24.75% |
21.90% |
25.91% |
23.80% |
27.19% |
22.99% |
28.83% |
25.27% |
28.40% |
- |
28.06% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Operating Expenses to Revenue |
|
24.75% |
21.90% |
25.91% |
23.80% |
27.19% |
22.99% |
28.83% |
25.27% |
28.40% |
- |
28.06% |
| Earnings before Interest and Taxes (EBIT) |
|
141 |
225 |
108 |
196 |
98 |
174 |
72 |
174 |
103 |
173 |
78 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
169 |
258 |
137 |
225 |
128 |
206 |
103 |
206 |
135 |
205 |
109 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.79 |
2.43 |
2.24 |
1.82 |
1.82 |
1.81 |
1.35 |
1.58 |
1.49 |
- |
1.63 |
| Price to Tangible Book Value (P/TBV) |
|
9.07 |
9.22 |
9.16 |
6.92 |
6.84 |
6.45 |
5.17 |
5.17 |
4.53 |
- |
5.10 |
| Price to Revenue (P/Rev) |
|
0.52 |
0.77 |
0.69 |
0.58 |
0.59 |
0.61 |
0.44 |
0.55 |
0.53 |
- |
0.56 |
| Price to Earnings (P/E) |
|
6.30 |
9.14 |
8.50 |
7.27 |
7.86 |
8.68 |
6.75 |
8.83 |
8.47 |
- |
9.04 |
| Dividend Yield |
|
0.80% |
0.56% |
0.66% |
0.81% |
0.83% |
0.84% |
1.18% |
0.97% |
1.27% |
- |
1.00% |
| Earnings Yield |
|
15.88% |
10.94% |
11.77% |
13.75% |
12.72% |
11.53% |
14.82% |
11.32% |
11.81% |
- |
11.06% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.67 |
2.33 |
2.17 |
1.75 |
1.74 |
1.74 |
1.31 |
1.53 |
1.45 |
- |
1.59 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.58 |
0.79 |
0.71 |
0.61 |
0.62 |
0.65 |
0.48 |
0.58 |
0.56 |
- |
0.59 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
4.31 |
5.93 |
5.43 |
4.70 |
5.02 |
5.50 |
4.26 |
5.39 |
5.22 |
- |
5.52 |
| Enterprise Value to EBIT (EV/EBIT) |
|
4.98 |
6.87 |
6.35 |
5.54 |
5.99 |
6.65 |
5.22 |
6.67 |
6.47 |
- |
6.84 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
6.70 |
9.21 |
8.55 |
7.51 |
8.23 |
9.14 |
7.24 |
9.21 |
8.81 |
- |
8.95 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
6.46 |
9.12 |
6.40 |
6.35 |
6.03 |
7.25 |
5.80 |
7.31 |
7.96 |
- |
8.25 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
10.14 |
15.51 |
9.32 |
9.45 |
9.18 |
12.26 |
10.98 |
14.98 |
17.39 |
- |
12.70 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.33 |
0.25 |
0.26 |
0.25 |
0.25 |
0.24 |
0.25 |
0.23 |
0.23 |
- |
0.23 |
| Long-Term Debt to Equity |
|
0.33 |
0.25 |
0.25 |
0.25 |
0.25 |
0.24 |
0.25 |
0.23 |
0.22 |
- |
0.23 |
| Financial Leverage |
|
0.20 |
0.11 |
0.11 |
0.12 |
0.13 |
0.09 |
0.08 |
0.09 |
0.09 |
- |
0.09 |
| Leverage Ratio |
|
2.89 |
2.59 |
2.65 |
2.59 |
2.67 |
2.42 |
2.61 |
2.52 |
2.56 |
- |
2.63 |
| Compound Leverage Factor |
|
2.67 |
2.43 |
2.41 |
2.47 |
2.42 |
2.29 |
2.28 |
2.39 |
2.33 |
- |
2.32 |
| Debt to Total Capital |
|
24.64% |
19.96% |
20.36% |
19.95% |
19.86% |
19.51% |
19.95% |
18.94% |
18.41% |
- |
18.56% |
| Short-Term Debt to Total Capital |
|
0.13% |
0.12% |
0.13% |
0.12% |
0.12% |
0.12% |
0.12% |
0.12% |
0.11% |
- |
0.12% |
| Long-Term Debt to Total Capital |
|
24.52% |
19.84% |
20.23% |
19.83% |
19.74% |
19.39% |
19.82% |
18.82% |
18.30% |
- |
18.44% |
| 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% |
| 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% |
| Common Equity to Total Capital |
|
75.36% |
80.04% |
79.64% |
80.05% |
80.14% |
80.49% |
80.05% |
81.06% |
81.59% |
- |
81.44% |
| Debt to EBITDA |
|
0.72 |
0.59 |
0.61 |
0.62 |
0.65 |
0.70 |
0.73 |
0.75 |
0.75 |
- |
0.74 |
| Net Debt to EBITDA |
|
0.38 |
0.17 |
0.14 |
0.21 |
0.25 |
0.28 |
0.30 |
0.29 |
0.30 |
- |
0.22 |
| Long-Term Debt to EBITDA |
|
0.72 |
0.59 |
0.60 |
0.61 |
0.65 |
0.69 |
0.73 |
0.75 |
0.74 |
- |
0.73 |
| Debt to NOPAT |
|
1.12 |
0.92 |
0.95 |
0.99 |
1.07 |
1.16 |
1.25 |
1.29 |
1.26 |
- |
1.20 |
| Net Debt to NOPAT |
|
0.59 |
0.26 |
0.21 |
0.33 |
0.42 |
0.47 |
0.51 |
0.49 |
0.51 |
- |
0.36 |
| Long-Term Debt to NOPAT |
|
1.11 |
0.91 |
0.95 |
0.98 |
1.06 |
1.15 |
1.24 |
1.28 |
1.25 |
- |
1.19 |
| Altman Z-Score |
|
2.57 |
3.23 |
2.84 |
2.78 |
2.57 |
2.77 |
2.29 |
2.51 |
2.44 |
- |
2.44 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.62 |
1.87 |
1.62 |
1.66 |
1.57 |
1.78 |
1.52 |
1.64 |
1.71 |
- |
1.68 |
| Quick Ratio |
|
0.25 |
0.42 |
0.35 |
0.31 |
0.26 |
0.32 |
0.24 |
0.26 |
0.25 |
- |
0.28 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-73 |
-53 |
38 |
44 |
21 |
19 |
-82 |
-13 |
-113 |
14 |
-62 |
| Operating Cash Flow to CapEx |
|
136.19% |
420.81% |
619.60% |
221.72% |
155.17% |
283.27% |
309.80% |
138.47% |
78.33% |
- |
412.84% |
| Free Cash Flow to Firm to Interest Expense |
|
-6.67 |
-3.78 |
3.85 |
4.88 |
2.27 |
2.02 |
-9.09 |
-1.49 |
-12.57 |
- |
-6.90 |
| Operating Cash Flow to Interest Expense |
|
5.26 |
16.64 |
20.10 |
10.07 |
10.59 |
15.29 |
17.41 |
8.70 |
5.46 |
- |
17.87 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
1.40 |
12.69 |
16.85 |
5.53 |
3.77 |
9.89 |
11.79 |
2.42 |
-1.51 |
- |
13.54 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.26 |
1.33 |
1.29 |
1.28 |
1.21 |
1.24 |
1.18 |
1.18 |
1.14 |
- |
1.15 |
| Accounts Receivable Turnover |
|
362.63 |
343.38 |
509.28 |
445.08 |
337.78 |
328.45 |
387.36 |
373.30 |
337.44 |
- |
355.76 |
| Inventory Turnover |
|
2.69 |
3.27 |
2.95 |
3.00 |
2.64 |
3.13 |
2.68 |
2.67 |
2.44 |
- |
2.50 |
| Fixed Asset Turnover |
|
15.60 |
15.46 |
14.95 |
13.94 |
12.98 |
12.23 |
11.75 |
11.32 |
10.99 |
- |
10.65 |
| Accounts Payable Turnover |
|
4.85 |
6.60 |
5.58 |
5.84 |
5.03 |
6.80 |
4.93 |
5.22 |
5.06 |
- |
4.80 |
| Days Sales Outstanding (DSO) |
|
1.01 |
1.06 |
0.72 |
0.82 |
1.08 |
1.11 |
0.94 |
0.98 |
1.08 |
- |
1.03 |
| Days Inventory Outstanding (DIO) |
|
135.46 |
111.67 |
123.89 |
121.72 |
138.24 |
116.47 |
136.28 |
136.88 |
149.33 |
- |
146.01 |
| Days Payable Outstanding (DPO) |
|
75.31 |
55.33 |
65.40 |
62.53 |
72.62 |
53.68 |
74.06 |
69.86 |
72.12 |
- |
76.12 |
| Cash Conversion Cycle (CCC) |
|
61.16 |
57.41 |
59.20 |
60.02 |
66.71 |
63.91 |
63.16 |
67.99 |
78.30 |
- |
70.91 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
2,105 |
2,094 |
2,014 |
2,114 |
2,152 |
2,201 |
2,147 |
2,259 |
2,341 |
2,325 |
2,266 |
| Invested Capital Turnover |
|
3.03 |
3.10 |
3.08 |
2.96 |
2.84 |
2.76 |
2.85 |
2.73 |
2.68 |
- |
2.78 |
| Increase / (Decrease) in Invested Capital |
|
178 |
216 |
42 |
101 |
47 |
107 |
133 |
145 |
189 |
124 |
119 |
| Enterprise Value (EV) |
|
3,514 |
4,885 |
4,371 |
3,706 |
3,753 |
3,827 |
2,819 |
3,459 |
3,385 |
- |
3,611 |
| Market Capitalization |
|
3,202 |
4,746 |
4,262 |
3,544 |
3,563 |
3,630 |
2,619 |
3,275 |
3,191 |
- |
3,466 |
| Book Value per Share |
|
$24.06 |
$26.36 |
$25.61 |
$27.07 |
$27.90 |
$28.88 |
$29.06 |
$31.22 |
$32.21 |
$32.56 |
$32.94 |
| Tangible Book Value per Share |
|
$4.74 |
$6.94 |
$6.25 |
$7.10 |
$7.41 |
$8.11 |
$7.55 |
$9.54 |
$10.58 |
$10.94 |
$10.55 |
| Total Capital |
|
2,379 |
2,442 |
2,393 |
2,439 |
2,448 |
2,490 |
2,432 |
2,560 |
2,631 |
2,655 |
2,604 |
| Total Debt |
|
586 |
488 |
487 |
487 |
486 |
486 |
485 |
485 |
484 |
484 |
483 |
| Total Long-Term Debt |
|
583 |
485 |
484 |
484 |
483 |
483 |
482 |
482 |
481 |
481 |
480 |
| Net Debt |
|
312 |
140 |
109 |
162 |
190 |
197 |
200 |
184 |
195 |
153 |
146 |
| Capital Expenditures (CapEx) |
|
42 |
56 |
32 |
41 |
62 |
49 |
51 |
57 |
63 |
5.83 |
39 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
451 |
420 |
320 |
400 |
403 |
463 |
377 |
476 |
580 |
595 |
515 |
| Debt-free Net Working Capital (DFNWC) |
|
726 |
768 |
698 |
724 |
699 |
752 |
662 |
777 |
870 |
925 |
853 |
| Net Working Capital (NWC) |
|
723 |
765 |
695 |
721 |
696 |
749 |
659 |
774 |
867 |
922 |
850 |
| Net Nonoperating Expense (NNE) |
|
5.22 |
-5.80 |
3.70 |
2.71 |
2.03 |
-8.57 |
4.56 |
5.74 |
4.85 |
4.87 |
4.41 |
| Net Nonoperating Obligations (NNO) |
|
312 |
140 |
109 |
162 |
190 |
197 |
200 |
184 |
195 |
153 |
146 |
| Total Depreciation and Amortization (D&A) |
|
28 |
32 |
29 |
30 |
30 |
32 |
31 |
32 |
32 |
31 |
31 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
7.38% |
6.82% |
5.21% |
6.54% |
6.66% |
7.81% |
6.36% |
7.97% |
9.65% |
- |
8.38% |
| Debt-free Net Working Capital to Revenue |
|
11.88% |
12.47% |
11.37% |
11.86% |
11.55% |
12.68% |
11.18% |
13.01% |
14.46% |
- |
13.88% |
| Net Working Capital to Revenue |
|
11.83% |
12.42% |
11.32% |
11.81% |
11.50% |
12.63% |
11.13% |
12.96% |
14.41% |
- |
13.83% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$1.34 |
$2.27 |
$1.03 |
$1.99 |
$0.94 |
$1.91 |
$0.69 |
$1.89 |
$1.07 |
$2.01 |
$0.82 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
74.46M |
75.39M |
73.99M |
71.83M |
70.32M |
71.34M |
67.12M |
66.54M |
66.65M |
66.61M |
64.43M |
| Adjusted Diluted Earnings per Share |
|
$1.31 |
$2.19 |
$1.01 |
$1.95 |
$0.92 |
$1.85 |
$0.68 |
$1.85 |
$1.05 |
$1.96 |
$0.80 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
76.06M |
77.47M |
75.80M |
73.29M |
71.77M |
73.05M |
68.17M |
67.69M |
67.96M |
68.03M |
65.95M |
| 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 |
|
74.15M |
74.41M |
72.13M |
70.31M |
69.40M |
67.00M |
66.48M |
66.63M |
66.68M |
64.38M |
62.02M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
105 |
162 |
80 |
145 |
68 |
125 |
51 |
131 |
76 |
139 |
57 |
| Normalized NOPAT Margin |
|
7.53% |
9.05% |
5.88% |
9.38% |
5.05% |
7.46% |
3.75% |
8.20% |
5.52% |
- |
3.96% |
| Pre Tax Income Margin |
|
9.30% |
11.77% |
7.16% |
12.04% |
6.61% |
9.86% |
4.66% |
10.30% |
6.80% |
- |
4.78% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
12.89 |
15.98 |
10.83 |
21.57 |
10.70 |
19.03 |
7.97 |
19.26 |
11.47 |
- |
8.66 |
| NOPAT to Interest Expense |
|
9.62 |
11.51 |
8.07 |
16.02 |
7.41 |
13.64 |
5.60 |
14.53 |
8.50 |
- |
6.35 |
| EBIT Less CapEx to Interest Expense |
|
9.03 |
12.02 |
7.59 |
17.02 |
3.87 |
13.63 |
2.35 |
12.97 |
4.50 |
- |
4.34 |
| NOPAT Less CapEx to Interest Expense |
|
5.76 |
7.56 |
4.83 |
11.48 |
0.59 |
8.24 |
-0.02 |
8.24 |
1.54 |
- |
2.03 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
5.19% |
5.24% |
5.68% |
6.05% |
6.74% |
7.52% |
8.25% |
8.82% |
8.93% |
- |
9.28% |
| Augmented Payout Ratio |
|
64.19% |
44.30% |
60.53% |
60.79% |
67.77% |
94.73% |
96.25% |
74.50% |
59.42% |
- |
61.02% |