| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
118,620,833.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
118,620,833.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
1.24 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-27.83% |
-16.68% |
-4.32% |
1.39% |
6.99% |
-0.88% |
-8.29% |
-7.74% |
-10.93% |
-6.50% |
-0.84% |
| EBITDA Growth |
|
-55.22% |
-30.61% |
-18.55% |
28.09% |
46.74% |
59.43% |
34.09% |
18.53% |
20.87% |
-0.12% |
-0.97% |
| EBIT Growth |
|
-60.53% |
-34.51% |
-21.05% |
34.28% |
58.66% |
71.09% |
39.11% |
21.24% |
22.61% |
-1.33% |
-0.66% |
| NOPAT Growth |
|
-58.06% |
-63.00% |
-23.19% |
27.25% |
21.42% |
239.20% |
42.58% |
18.23% |
44.04% |
-8.87% |
1.70% |
| Net Income Growth |
|
-63.71% |
-67.80% |
-19.14% |
29.73% |
18.65% |
382.05% |
45.64% |
20.77% |
67.63% |
-8.70% |
8.82% |
| EPS Growth |
|
-61.80% |
-70.00% |
-18.75% |
29.63% |
17.65% |
355.56% |
42.31% |
20.00% |
67.50% |
-8.94% |
9.91% |
| Operating Cash Flow Growth |
|
-67.19% |
-93.88% |
-113.09% |
-25.98% |
-47.35% |
466.08% |
419.69% |
36.48% |
154.91% |
13.99% |
-35.61% |
| Free Cash Flow Firm Growth |
|
3,837.33% |
-56.78% |
-90.08% |
-95.97% |
-106.70% |
-56.30% |
47.16% |
275.17% |
517.53% |
94.17% |
57.50% |
| Invested Capital Growth |
|
-23.72% |
-8.23% |
-0.21% |
3.16% |
6.65% |
1.05% |
-0.47% |
-0.79% |
-3.24% |
-3.80% |
-3.59% |
| Revenue Q/Q Growth |
|
-1.83% |
-2.74% |
4.51% |
1.61% |
3.60% |
-9.90% |
-3.30% |
2.22% |
0.01% |
-5.42% |
2.56% |
| EBITDA Q/Q Growth |
|
-12.32% |
-6.15% |
15.70% |
34.52% |
0.45% |
1.97% |
-2.68% |
18.91% |
2.44% |
-15.74% |
-3.51% |
| EBIT Q/Q Growth |
|
-14.40% |
-5.37% |
18.34% |
40.08% |
1.14% |
2.04% |
-3.78% |
22.09% |
2.28% |
-17.88% |
-3.12% |
| NOPAT Q/Q Growth |
|
-11.14% |
-52.10% |
122.85% |
34.17% |
-15.22% |
33.80% |
-6.33% |
11.26% |
3.29% |
-15.35% |
4.54% |
| Net Income Q/Q Growth |
|
-15.79% |
-62.20% |
199.95% |
35.89% |
-22.99% |
53.56% |
-9.38% |
12.69% |
6.90% |
-16.36% |
8.00% |
| EPS Q/Q Growth |
|
-16.05% |
-60.29% |
188.89% |
34.62% |
-23.81% |
53.75% |
-9.76% |
13.51% |
6.35% |
-16.42% |
8.93% |
| Operating Cash Flow Q/Q Growth |
|
-8.71% |
-76.94% |
-170.40% |
599.42% |
-35.07% |
147.96% |
-60.24% |
113.20% |
21.27% |
10.88% |
-77.54% |
| Free Cash Flow Firm Q/Q Growth |
|
-23.82% |
-68.82% |
-62.71% |
-54.50% |
-226.59% |
303.49% |
25.56% |
16.00% |
40.88% |
-5.37% |
1.85% |
| Invested Capital Q/Q Growth |
|
-3.46% |
1.43% |
5.44% |
-0.09% |
-0.19% |
-3.89% |
3.85% |
-0.40% |
-2.66% |
-4.45% |
4.07% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
6.71% |
6.08% |
6.32% |
7.28% |
8.05% |
7.89% |
8.02% |
8.65% |
8.62% |
8.18% |
7.67% |
| EBITDA Margin |
|
3.20% |
3.09% |
3.42% |
4.53% |
4.39% |
4.97% |
5.00% |
5.82% |
5.96% |
5.31% |
5.00% |
| Operating Margin |
|
2.62% |
2.54% |
2.88% |
3.97% |
3.88% |
4.39% |
4.37% |
5.22% |
5.34% |
4.64% |
4.38% |
| EBIT Margin |
|
2.62% |
2.54% |
2.88% |
3.97% |
3.88% |
4.39% |
4.37% |
5.22% |
5.34% |
4.64% |
4.38% |
| Profit (Net Income) Margin |
|
1.89% |
0.73% |
2.11% |
2.82% |
2.09% |
3.57% |
3.34% |
3.69% |
3.94% |
3.48% |
3.67% |
| Tax Burden Percent |
|
88.33% |
44.71% |
84.19% |
80.64% |
67.60% |
88.64% |
86.29% |
78.64% |
79.42% |
81.86% |
88.34% |
| Interest Burden Percent |
|
81.72% |
64.49% |
86.80% |
87.91% |
79.86% |
91.65% |
88.66% |
89.80% |
92.94% |
91.83% |
94.87% |
| Effective Tax Rate |
|
11.67% |
55.29% |
15.81% |
19.36% |
32.40% |
11.36% |
13.71% |
21.36% |
20.58% |
18.14% |
11.66% |
| Return on Invested Capital (ROIC) |
|
13.10% |
6.71% |
14.01% |
18.89% |
16.02% |
24.05% |
21.81% |
23.32% |
23.70% |
21.77% |
21.30% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
12.03% |
5.64% |
13.13% |
17.74% |
14.25% |
23.01% |
20.59% |
22.03% |
22.67% |
20.61% |
20.65% |
| Return on Net Nonoperating Assets (RNNOA) |
|
13.35% |
6.50% |
15.01% |
18.50% |
12.96% |
19.02% |
18.47% |
18.02% |
15.60% |
12.08% |
14.67% |
| Return on Equity (ROE) |
|
26.45% |
13.21% |
29.02% |
37.39% |
28.97% |
43.08% |
40.28% |
41.34% |
39.31% |
33.85% |
35.97% |
| Cash Return on Invested Capital (CROIC) |
|
41.77% |
22.30% |
12.72% |
10.65% |
8.32% |
17.71% |
19.92% |
21.16% |
25.67% |
26.71% |
25.73% |
| Operating Return on Assets (OROA) |
|
7.96% |
8.01% |
9.06% |
12.70% |
12.60% |
14.80% |
14.18% |
16.39% |
16.25% |
14.53% |
13.56% |
| Return on Assets (ROA) |
|
5.75% |
2.31% |
6.62% |
9.01% |
6.80% |
12.02% |
10.85% |
11.58% |
12.00% |
10.92% |
11.36% |
| Return on Common Equity (ROCE) |
|
26.45% |
13.21% |
29.02% |
37.39% |
28.97% |
43.08% |
40.28% |
41.34% |
39.31% |
33.85% |
35.97% |
| Return on Equity Simple (ROE_SIMPLE) |
|
27.79% |
0.00% |
21.20% |
21.99% |
21.18% |
0.00% |
29.29% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
100 |
48 |
107 |
144 |
122 |
163 |
153 |
170 |
175 |
148 |
155 |
| NOPAT Margin |
|
2.31% |
1.14% |
2.43% |
3.20% |
2.62% |
3.89% |
3.77% |
4.10% |
4.24% |
3.79% |
3.87% |
| Net Nonoperating Expense Percent (NNEP) |
|
1.07% |
1.07% |
0.88% |
1.15% |
1.77% |
1.05% |
1.22% |
1.29% |
1.03% |
1.16% |
0.65% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
1.60% |
- |
- |
- |
5.26% |
4.88% |
5.41% |
5.77% |
5.06% |
5.09% |
| Cost of Revenue to Revenue |
|
93.29% |
93.92% |
93.68% |
92.72% |
91.95% |
92.11% |
91.98% |
91.35% |
91.38% |
91.82% |
92.33% |
| SG&A Expenses to Revenue |
|
4.10% |
3.54% |
3.43% |
3.30% |
4.17% |
3.50% |
3.65% |
3.43% |
3.29% |
3.54% |
3.29% |
| 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 |
|
4.10% |
3.54% |
3.43% |
3.30% |
4.17% |
3.50% |
3.65% |
3.43% |
3.29% |
3.54% |
3.29% |
| Earnings before Interest and Taxes (EBIT) |
|
114 |
107 |
127 |
178 |
180 |
184 |
177 |
216 |
221 |
181 |
176 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
139 |
131 |
151 |
203 |
204 |
208 |
202 |
241 |
247 |
208 |
201 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
6.94 |
6.91 |
6.17 |
6.83 |
7.89 |
7.09 |
7.01 |
6.38 |
8.42 |
10.29 |
11.56 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
2,033.98 |
79.72 |
46.11 |
43.91 |
35.62 |
39.57 |
51.40 |
86.08 |
| Price to Revenue (P/Rev) |
|
0.53 |
0.56 |
0.51 |
0.59 |
0.73 |
0.69 |
0.70 |
0.67 |
0.95 |
1.17 |
1.22 |
| Price to Earnings (P/E) |
|
23.19 |
29.45 |
30.51 |
31.92 |
33.81 |
28.00 |
23.90 |
20.19 |
26.16 |
30.64 |
31.73 |
| Dividend Yield |
|
2.92% |
2.90% |
3.23% |
2.77% |
2.22% |
2.38% |
2.41% |
2.58% |
1.87% |
1.55% |
1.51% |
| Earnings Yield |
|
4.31% |
3.40% |
3.28% |
3.13% |
2.96% |
3.57% |
4.18% |
4.95% |
3.82% |
3.26% |
3.15% |
| Enterprise Value to Invested Capital (EV/IC) |
|
3.96 |
3.94 |
3.46 |
3.93 |
4.79 |
4.66 |
4.48 |
4.22 |
5.75 |
7.18 |
7.23 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.60 |
0.64 |
0.60 |
0.68 |
0.81 |
0.76 |
0.77 |
0.74 |
1.01 |
1.23 |
1.29 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
16.62 |
18.32 |
17.95 |
18.94 |
20.87 |
17.55 |
16.40 |
14.72 |
18.58 |
22.19 |
23.31 |
| Enterprise Value to EBIT (EV/EBIT) |
|
19.52 |
21.85 |
21.63 |
22.45 |
24.25 |
20.09 |
18.66 |
16.64 |
20.92 |
25.06 |
26.31 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
23.08 |
27.50 |
27.60 |
29.00 |
33.51 |
24.99 |
22.98 |
20.65 |
25.25 |
30.84 |
32.16 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
7.65 |
15.36 |
23.42 |
30.63 |
49.83 |
26.41 |
20.67 |
17.74 |
19.02 |
21.78 |
23.82 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
8.21 |
16.91 |
27.14 |
37.47 |
59.42 |
26.47 |
22.43 |
19.87 |
22.01 |
26.37 |
27.59 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
1.13 |
1.11 |
1.19 |
1.07 |
0.95 |
0.80 |
0.80 |
0.76 |
0.64 |
0.59 |
0.79 |
| Long-Term Debt to Equity |
|
0.66 |
1.00 |
0.99 |
0.94 |
0.86 |
0.54 |
0.53 |
0.52 |
0.64 |
0.59 |
0.79 |
| Financial Leverage |
|
1.11 |
1.15 |
1.14 |
1.04 |
0.91 |
0.83 |
0.90 |
0.82 |
0.69 |
0.59 |
0.71 |
| Leverage Ratio |
|
3.93 |
4.03 |
3.94 |
3.77 |
3.59 |
3.35 |
3.38 |
3.29 |
3.10 |
2.90 |
3.04 |
| Compound Leverage Factor |
|
3.21 |
2.60 |
3.42 |
3.31 |
2.87 |
3.07 |
3.00 |
2.95 |
2.88 |
2.67 |
2.89 |
| Debt to Total Capital |
|
53.00% |
52.70% |
54.32% |
51.58% |
48.77% |
44.44% |
44.48% |
43.15% |
38.92% |
37.12% |
44.07% |
| Short-Term Debt to Total Capital |
|
22.19% |
5.33% |
8.94% |
6.03% |
4.69% |
14.70% |
14.97% |
13.76% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
30.81% |
47.36% |
45.38% |
45.55% |
44.09% |
29.74% |
29.51% |
29.39% |
38.92% |
37.12% |
44.07% |
| 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 |
|
47.00% |
47.30% |
45.68% |
48.42% |
51.23% |
55.56% |
55.52% |
56.85% |
61.08% |
62.88% |
55.93% |
| Debt to EBITDA |
|
2.36 |
2.58 |
2.94 |
2.58 |
2.27 |
1.80 |
1.70 |
1.58 |
1.32 |
1.21 |
1.50 |
| Net Debt to EBITDA |
|
2.10 |
2.34 |
2.73 |
2.40 |
2.08 |
1.61 |
1.54 |
1.40 |
1.17 |
1.03 |
1.32 |
| Long-Term Debt to EBITDA |
|
1.37 |
2.32 |
2.45 |
2.28 |
2.05 |
1.20 |
1.13 |
1.08 |
1.32 |
1.21 |
1.50 |
| Debt to NOPAT |
|
3.28 |
3.87 |
4.51 |
3.95 |
3.64 |
2.56 |
2.38 |
2.22 |
1.79 |
1.69 |
2.07 |
| Net Debt to NOPAT |
|
2.92 |
3.51 |
4.19 |
3.67 |
3.33 |
2.29 |
2.16 |
1.96 |
1.58 |
1.44 |
1.82 |
| Long-Term Debt to NOPAT |
|
1.91 |
3.47 |
3.77 |
3.49 |
3.29 |
1.71 |
1.58 |
1.51 |
1.79 |
1.69 |
2.07 |
| Altman Z-Score |
|
6.59 |
6.68 |
6.19 |
6.47 |
6.88 |
7.18 |
7.24 |
6.98 |
7.94 |
8.78 |
8.45 |
| 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 |
|
1.12 |
1.40 |
1.37 |
1.42 |
1.49 |
1.28 |
1.29 |
1.31 |
1.59 |
1.53 |
1.59 |
| Quick Ratio |
|
0.99 |
1.23 |
1.19 |
1.23 |
1.23 |
1.09 |
1.15 |
1.17 |
1.42 |
1.38 |
1.42 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
975 |
304 |
113 |
52 |
-65 |
133 |
167 |
194 |
273 |
258 |
263 |
| Operating Cash Flow to CapEx |
|
1,230.89% |
293.33% |
-148.27% |
860.64% |
625.03% |
1,763.97% |
662.42% |
1,126.68% |
1,479.30% |
1,947.55% |
456.84% |
| Free Cash Flow to Firm to Interest Expense |
|
47.00 |
7.97 |
6.76 |
2.40 |
-1.80 |
8.66 |
8.32 |
8.79 |
17.47 |
17.40 |
29.15 |
| Operating Cash Flow to Interest Expense |
|
9.89 |
1.24 |
-1.99 |
7.73 |
2.98 |
17.45 |
5.31 |
10.31 |
17.65 |
20.60 |
7.61 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
9.09 |
0.82 |
-3.33 |
6.83 |
2.50 |
16.47 |
4.51 |
9.40 |
16.46 |
19.54 |
5.95 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
3.04 |
3.15 |
3.14 |
3.20 |
3.25 |
3.37 |
3.25 |
3.14 |
3.04 |
3.13 |
3.10 |
| Accounts Receivable Turnover |
|
5.91 |
6.55 |
6.60 |
6.77 |
7.00 |
7.44 |
6.84 |
6.56 |
6.38 |
6.84 |
6.45 |
| 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 |
|
119.14 |
115.71 |
114.32 |
116.84 |
125.31 |
130.38 |
130.26 |
129.58 |
130.28 |
133.30 |
138.37 |
| Accounts Payable Turnover |
|
11.33 |
11.88 |
11.62 |
11.69 |
12.24 |
13.23 |
12.11 |
11.34 |
11.62 |
12.45 |
11.47 |
| Days Sales Outstanding (DSO) |
|
61.80 |
55.73 |
55.33 |
53.90 |
52.12 |
49.07 |
53.36 |
55.66 |
57.20 |
53.34 |
56.61 |
| 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) |
|
32.20 |
30.73 |
31.40 |
31.23 |
29.83 |
27.60 |
30.14 |
32.20 |
31.42 |
29.31 |
31.81 |
| Cash Conversion Cycle (CCC) |
|
29.60 |
25.01 |
23.93 |
22.67 |
22.29 |
21.47 |
23.22 |
23.47 |
25.78 |
24.03 |
24.80 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
2,814 |
2,854 |
3,009 |
3,006 |
3,001 |
2,884 |
2,995 |
2,983 |
2,903 |
2,774 |
2,887 |
| Invested Capital Turnover |
|
5.67 |
5.90 |
5.78 |
5.90 |
6.11 |
6.18 |
5.78 |
5.68 |
5.59 |
5.74 |
5.51 |
| Increase / (Decrease) in Invested Capital |
|
-875 |
-256 |
-6.33 |
92 |
187 |
30 |
-14 |
-24 |
-97 |
-110 |
-108 |
| Enterprise Value (EV) |
|
11,153 |
11,243 |
10,399 |
11,814 |
14,374 |
13,445 |
13,415 |
12,590 |
16,682 |
19,920 |
20,882 |
| Market Capitalization |
|
9,744 |
9,808 |
8,820 |
10,318 |
12,945 |
12,213 |
12,155 |
11,392 |
15,635 |
18,992 |
19,699 |
| Book Value per Share |
|
$12.06 |
$12.16 |
$11.98 |
$12.90 |
$13.98 |
$14.57 |
$14.61 |
$15.03 |
$15.73 |
$15.62 |
$14.37 |
| Tangible Book Value per Share |
|
($0.92) |
($0.85) |
($0.65) |
$0.04 |
$1.38 |
$2.24 |
$2.33 |
$2.69 |
$3.35 |
$3.13 |
$1.93 |
| Total Capital |
|
2,988 |
2,999 |
3,131 |
3,120 |
3,201 |
3,100 |
3,125 |
3,139 |
3,040 |
2,935 |
3,047 |
| Total Debt |
|
1,584 |
1,580 |
1,701 |
1,609 |
1,561 |
1,378 |
1,390 |
1,354 |
1,183 |
1,089 |
1,343 |
| Total Long-Term Debt |
|
921 |
1,420 |
1,421 |
1,421 |
1,411 |
922 |
922 |
922 |
1,183 |
1,089 |
1,343 |
| Net Debt |
|
1,409 |
1,435 |
1,579 |
1,496 |
1,430 |
1,232 |
1,260 |
1,198 |
1,046 |
929 |
1,183 |
| Capital Expenditures (CapEx) |
|
17 |
16 |
22 |
19 |
17 |
15 |
16 |
20 |
19 |
16 |
15 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
798 |
843 |
1,008 |
1,010 |
1,116 |
955 |
998 |
994 |
966 |
806 |
951 |
| Debt-free Net Working Capital (DFNWC) |
|
973 |
989 |
1,130 |
1,123 |
1,248 |
1,100 |
1,128 |
1,150 |
1,102 |
967 |
1,111 |
| Net Working Capital (NWC) |
|
310 |
829 |
850 |
935 |
1,098 |
645 |
660 |
718 |
1,102 |
967 |
1,111 |
| Net Nonoperating Expense (NNE) |
|
18 |
17 |
14 |
17 |
25 |
14 |
17 |
17 |
12 |
12 |
7.96 |
| Net Nonoperating Obligations (NNO) |
|
1,409 |
1,435 |
1,579 |
1,496 |
1,361 |
1,162 |
1,260 |
1,198 |
1,046 |
929 |
1,183 |
| Total Depreciation and Amortization (D&A) |
|
26 |
23 |
24 |
25 |
24 |
24 |
26 |
25 |
26 |
26 |
25 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
4.33% |
4.79% |
5.79% |
5.78% |
6.29% |
5.39% |
5.75% |
5.84% |
5.85% |
4.97% |
5.87% |
| Debt-free Net Working Capital to Revenue |
|
5.27% |
5.62% |
6.49% |
6.43% |
7.03% |
6.21% |
6.50% |
6.76% |
6.68% |
5.96% |
6.86% |
| Net Working Capital to Revenue |
|
1.68% |
4.71% |
4.89% |
5.36% |
6.18% |
3.64% |
3.80% |
4.22% |
6.68% |
5.96% |
6.86% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.69 |
$0.26 |
$0.78 |
$1.06 |
$0.81 |
$1.24 |
$1.12 |
$1.27 |
$1.36 |
$1.13 |
$1.23 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
118.46M |
118.55M |
119.34M |
119.42M |
119.86M |
119.81M |
120.97M |
120.24M |
119.89M |
120.24M |
119.80M |
| Adjusted Diluted Earnings per Share |
|
$0.68 |
$0.27 |
$0.78 |
$1.05 |
$0.80 |
$1.23 |
$1.11 |
$1.26 |
$1.34 |
$1.12 |
$1.22 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
119.75M |
119.68M |
119.60M |
119.92M |
121.18M |
120.68M |
121.93M |
121.03M |
121.35M |
121.50M |
121.01M |
| 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 |
|
116.65M |
116.89M |
117.09M |
117.28M |
118.21M |
118.71M |
118.73M |
118.09M |
118.14M |
118.62M |
117.87M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
100 |
75 |
107 |
144 |
122 |
163 |
153 |
170 |
175 |
148 |
155 |
| Normalized NOPAT Margin |
|
2.31% |
1.78% |
2.43% |
3.20% |
2.62% |
3.89% |
3.77% |
4.10% |
4.24% |
3.79% |
3.87% |
| Pre Tax Income Margin |
|
2.14% |
1.64% |
2.50% |
3.49% |
3.10% |
4.03% |
3.87% |
4.69% |
4.96% |
4.26% |
4.15% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
5.47 |
2.82 |
7.58 |
8.27 |
4.96 |
11.97 |
8.82 |
9.80 |
14.15 |
12.23 |
19.49 |
| NOPAT to Interest Expense |
|
4.83 |
1.26 |
6.38 |
6.67 |
3.36 |
10.61 |
7.61 |
7.71 |
11.24 |
10.01 |
17.22 |
| EBIT Less CapEx to Interest Expense |
|
4.67 |
2.39 |
6.24 |
7.38 |
4.49 |
10.98 |
8.02 |
8.89 |
12.96 |
11.18 |
17.83 |
| NOPAT Less CapEx to Interest Expense |
|
4.03 |
0.84 |
5.04 |
5.77 |
2.88 |
9.62 |
6.81 |
6.79 |
10.05 |
8.96 |
15.55 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
73.78% |
89.68% |
96.56% |
88.13% |
84.32% |
63.30% |
58.59% |
56.12% |
50.26% |
51.33% |
50.57% |
| Augmented Payout Ratio |
|
201.92% |
109.33% |
107.35% |
88.47% |
84.32% |
63.30% |
67.98% |
80.22% |
90.29% |
111.74% |
137.31% |