| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
4.62% |
9.44% |
8.76% |
18.41% |
4.76% |
-8.39% |
20.22% |
13.20% |
8.61% |
8.41% |
5.06% |
| EBITDA Growth |
|
-4.00% |
22.38% |
18.40% |
12.00% |
19.79% |
-28.54% |
39.55% |
6.65% |
0.82% |
20.97% |
-2.59% |
| EBIT Growth |
|
-23.28% |
37.76% |
32.82% |
-2.99% |
31.55% |
-44.39% |
69.67% |
3.50% |
-2.70% |
34.43% |
-4.32% |
| NOPAT Growth |
|
-19.82% |
33.79% |
34.74% |
-58.16% |
214.54% |
-47.81% |
986.45% |
-86.40% |
-7.81% |
25.17% |
-4.94% |
| Net Income Growth |
|
-24.55% |
34.03% |
35.65% |
-62.48% |
233.60% |
-48.92% |
1,135.19% |
-86.90% |
-23.74% |
33.34% |
-4.44% |
| EPS Growth |
|
-24.86% |
35.02% |
34.53% |
-62.63% |
232.03% |
-48.45% |
1,129.94% |
-86.90% |
-23.74% |
32.43% |
-4.59% |
| Operating Cash Flow Growth |
|
-14.05% |
30.37% |
16.48% |
12.69% |
6.62% |
-31.77% |
51.79% |
-6.26% |
-12.26% |
16.76% |
12.24% |
| Free Cash Flow Firm Growth |
|
116.86% |
131.06% |
-80.17% |
-1,194.50% |
151.19% |
-66.13% |
105.20% |
-492.07% |
115.71% |
-147.06% |
545.22% |
| Invested Capital Growth |
|
1.55% |
-1.94% |
8.42% |
23.32% |
2.15% |
2.54% |
49.75% |
18.94% |
2.04% |
5.60% |
0.70% |
| Revenue Q/Q Growth |
|
-0.69% |
3.32% |
2.04% |
3.68% |
1.53% |
-0.41% |
2.72% |
2.76% |
2.25% |
2.40% |
1.15% |
| EBITDA Q/Q Growth |
|
2.57% |
6.18% |
5.55% |
8.15% |
0.94% |
-5.78% |
3.32% |
-2.20% |
4.88% |
6.06% |
-4.31% |
| EBIT Q/Q Growth |
|
1.34% |
11.42% |
8.26% |
7.44% |
1.41% |
-12.34% |
5.36% |
-5.57% |
7.80% |
9.93% |
-7.55% |
| NOPAT Q/Q Growth |
|
3.39% |
8.03% |
9.22% |
7.97% |
5.75% |
-15.71% |
0.95% |
-5.79% |
4.41% |
7.03% |
-7.52% |
| Net Income Q/Q Growth |
|
2.87% |
9.40% |
8.12% |
9.47% |
4.55% |
-14.31% |
1.00% |
-10.40% |
6.90% |
9.18% |
-8.07% |
| EPS Q/Q Growth |
|
3.24% |
9.39% |
7.89% |
10.63% |
4.01% |
-13.80% |
0.03% |
-10.40% |
6.90% |
31.54% |
-8.78% |
| Operating Cash Flow Q/Q Growth |
|
-10.86% |
21.12% |
0.97% |
5.96% |
-4.89% |
3.93% |
-5.60% |
-5.95% |
7.71% |
15.26% |
-2.47% |
| Free Cash Flow Firm Q/Q Growth |
|
117.91% |
161.70% |
-67.29% |
13.08% |
-24.09% |
7.37% |
-5.05% |
-6.89% |
135.41% |
-4,807.25% |
64.16% |
| Invested Capital Q/Q Growth |
|
0.55% |
-4.61% |
-0.02% |
-2.09% |
0.95% |
-0.21% |
0.40% |
0.84% |
-0.06% |
1.07% |
-0.68% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
59.56% |
59.65% |
63.85% |
64.45% |
66.21% |
63.14% |
66.92% |
64.67% |
65.62% |
66.64% |
65.54% |
| EBITDA Margin |
|
23.65% |
26.44% |
28.79% |
27.23% |
31.14% |
24.29% |
28.19% |
26.56% |
24.65% |
27.51% |
25.51% |
| Operating Margin |
|
13.17% |
16.48% |
20.06% |
15.92% |
20.60% |
12.83% |
17.31% |
15.34% |
14.84% |
18.12% |
16.69% |
| EBIT Margin |
|
13.00% |
16.36% |
19.98% |
16.37% |
20.55% |
12.48% |
17.61% |
16.10% |
14.42% |
17.88% |
16.29% |
| Profit (Net Income) Margin |
|
11.41% |
13.98% |
17.43% |
5.52% |
17.59% |
9.81% |
100.76% |
11.66% |
8.19% |
10.07% |
9.16% |
| Tax Burden Percent |
|
95.17% |
93.00% |
94.64% |
42.15% |
97.76% |
89.46% |
599.13% |
81.17% |
71.25% |
67.37% |
66.18% |
| Interest Burden Percent |
|
92.25% |
91.86% |
92.19% |
80.05% |
87.53% |
87.87% |
95.51% |
89.24% |
79.68% |
83.59% |
85.00% |
| Effective Tax Rate |
|
4.83% |
7.00% |
5.36% |
57.85% |
2.24% |
10.54% |
-499.13% |
18.83% |
28.75% |
32.63% |
33.82% |
| Return on Invested Capital (ROIC) |
|
5.67% |
7.60% |
9.92% |
3.57% |
10.07% |
5.13% |
44.10% |
4.57% |
3.84% |
4.63% |
4.26% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
4.17% |
5.53% |
7.05% |
1.59% |
6.39% |
2.76% |
38.35% |
3.23% |
0.46% |
1.25% |
1.10% |
| Return on Net Nonoperating Assets (RNNOA) |
|
2.13% |
2.64% |
2.78% |
0.74% |
3.39% |
1.26% |
10.59% |
0.90% |
0.16% |
0.39% |
0.33% |
| Return on Equity (ROE) |
|
7.80% |
10.24% |
12.70% |
4.32% |
13.46% |
6.40% |
54.70% |
5.47% |
4.00% |
5.02% |
4.59% |
| Cash Return on Invested Capital (CROIC) |
|
4.13% |
9.56% |
1.84% |
-17.31% |
7.94% |
2.63% |
4.26% |
-12.73% |
1.82% |
-0.83% |
3.57% |
| Operating Return on Assets (OROA) |
|
5.24% |
7.20% |
9.15% |
7.56% |
8.81% |
4.66% |
6.30% |
5.05% |
4.48% |
5.81% |
5.39% |
| Return on Assets (ROA) |
|
4.60% |
6.15% |
7.99% |
2.55% |
7.54% |
3.66% |
36.03% |
3.66% |
2.54% |
3.27% |
3.03% |
| Return on Common Equity (ROCE) |
|
7.76% |
10.23% |
12.70% |
4.32% |
13.46% |
6.40% |
54.70% |
5.47% |
4.00% |
5.02% |
4.59% |
| Return on Equity Simple (ROE_SIMPLE) |
|
7.69% |
10.20% |
11.74% |
4.23% |
12.86% |
6.23% |
42.42% |
5.38% |
3.90% |
4.85% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
225 |
301 |
406 |
170 |
534 |
279 |
3,030 |
412 |
380 |
475 |
452 |
| NOPAT Margin |
|
12.54% |
15.32% |
18.99% |
6.71% |
20.14% |
11.47% |
103.69% |
12.45% |
10.57% |
12.21% |
11.04% |
| Net Nonoperating Expense Percent (NNEP) |
|
1.50% |
2.07% |
2.87% |
1.98% |
3.68% |
2.37% |
5.76% |
1.34% |
3.38% |
3.38% |
3.16% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
4.21% |
| Cost of Revenue to Revenue |
|
40.44% |
40.35% |
36.15% |
35.55% |
33.79% |
36.86% |
33.08% |
35.33% |
34.38% |
33.37% |
34.46% |
| SG&A Expenses to Revenue |
|
39.65% |
36.75% |
37.36% |
38.43% |
37.54% |
40.83% |
41.44% |
40.57% |
41.78% |
39.37% |
39.78% |
| R&D to Revenue |
|
3.87% |
3.33% |
3.24% |
3.35% |
3.27% |
3.84% |
3.17% |
3.33% |
3.82% |
3.98% |
4.21% |
| Operating Expenses to Revenue |
|
46.39% |
43.17% |
43.79% |
48.53% |
45.61% |
50.31% |
49.62% |
49.33% |
50.78% |
48.52% |
48.85% |
| Earnings before Interest and Taxes (EBIT) |
|
234 |
322 |
427 |
415 |
545 |
303 |
515 |
533 |
518 |
697 |
667 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
425 |
520 |
616 |
690 |
826 |
590 |
824 |
879 |
886 |
1,072 |
1,044 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
2.77 |
3.18 |
3.70 |
3.83 |
3.97 |
4.45 |
2.96 |
1.88 |
2.04 |
2.58 |
1.69 |
| Price to Tangible Book Value (P/TBV) |
|
124.59 |
95.21 |
37.15 |
0.00 |
0.00 |
192.64 |
6.64 |
8.03 |
6.97 |
8.50 |
4.97 |
| Price to Revenue (P/Rev) |
|
4.11 |
4.36 |
5.49 |
5.01 |
5.43 |
7.00 |
7.03 |
4.08 |
4.30 |
5.35 |
3.40 |
| Price to Earnings (P/E) |
|
36.33 |
31.28 |
31.50 |
90.65 |
30.89 |
71.35 |
6.98 |
34.96 |
52.48 |
53.14 |
37.07 |
| Dividend Yield |
|
0.04% |
0.03% |
0.03% |
0.02% |
0.02% |
0.02% |
0.01% |
0.02% |
0.02% |
0.00% |
0.00% |
| Earnings Yield |
|
2.75% |
3.20% |
3.17% |
1.10% |
3.24% |
1.40% |
14.33% |
2.86% |
1.91% |
1.88% |
2.70% |
| Enterprise Value to Invested Capital (EV/IC) |
|
2.18 |
2.49 |
3.01 |
2.78 |
3.01 |
3.40 |
2.66 |
1.64 |
1.79 |
2.21 |
1.53 |
| Enterprise Value to Revenue (EV/Rev) |
|
4.86 |
4.98 |
6.00 |
5.78 |
6.09 |
7.69 |
7.51 |
4.87 |
4.98 |
5.99 |
3.98 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
20.55 |
18.85 |
20.84 |
21.21 |
19.55 |
31.65 |
26.62 |
18.34 |
20.19 |
21.76 |
15.61 |
| Enterprise Value to EBIT (EV/EBIT) |
|
37.38 |
30.46 |
30.02 |
35.28 |
29.62 |
61.61 |
42.62 |
30.26 |
34.52 |
33.48 |
24.45 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
38.76 |
32.52 |
31.60 |
86.09 |
30.23 |
67.00 |
7.24 |
39.11 |
47.09 |
49.06 |
36.05 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
22.34 |
19.23 |
21.62 |
21.87 |
22.65 |
38.40 |
29.70 |
23.27 |
29.44 |
32.88 |
20.47 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
53.20 |
25.84 |
170.58 |
0.00 |
38.33 |
130.93 |
74.89 |
0.00 |
99.19 |
0.00 |
43.12 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.50 |
0.49 |
0.37 |
0.61 |
0.50 |
0.47 |
0.21 |
0.39 |
0.34 |
0.32 |
0.30 |
| Long-Term Debt to Equity |
|
0.41 |
0.41 |
0.36 |
0.60 |
0.35 |
0.36 |
0.20 |
0.33 |
0.33 |
0.32 |
0.30 |
| Financial Leverage |
|
0.51 |
0.48 |
0.39 |
0.47 |
0.53 |
0.46 |
0.28 |
0.28 |
0.34 |
0.32 |
0.30 |
| Leverage Ratio |
|
1.69 |
1.66 |
1.59 |
1.69 |
1.79 |
1.75 |
1.52 |
1.49 |
1.57 |
1.53 |
1.51 |
| Compound Leverage Factor |
|
1.56 |
1.53 |
1.47 |
1.35 |
1.56 |
1.53 |
1.45 |
1.33 |
1.25 |
1.28 |
1.29 |
| Debt to Total Capital |
|
33.54% |
33.10% |
26.97% |
37.95% |
33.48% |
31.92% |
17.58% |
27.81% |
25.39% |
24.22% |
23.32% |
| Short-Term Debt to Total Capital |
|
6.06% |
5.62% |
0.54% |
0.70% |
10.33% |
7.29% |
0.99% |
4.15% |
0.45% |
0.31% |
0.44% |
| Long-Term Debt to Total Capital |
|
27.48% |
27.48% |
26.43% |
37.25% |
23.15% |
24.63% |
16.59% |
23.65% |
24.94% |
23.91% |
22.87% |
| 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 |
|
0.16% |
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 |
|
66.30% |
66.90% |
73.03% |
62.05% |
66.52% |
68.08% |
82.41% |
72.19% |
74.61% |
75.78% |
76.68% |
| Debt to EBITDA |
|
3.17 |
2.56 |
1.90 |
2.93 |
2.21 |
3.04 |
1.80 |
3.14 |
2.90 |
2.41 |
2.40 |
| Net Debt to EBITDA |
|
3.14 |
2.37 |
1.76 |
2.82 |
2.10 |
2.84 |
1.68 |
2.99 |
2.76 |
2.31 |
2.29 |
| Long-Term Debt to EBITDA |
|
2.60 |
2.13 |
1.87 |
2.88 |
1.53 |
2.34 |
1.70 |
2.68 |
2.85 |
2.38 |
2.35 |
| Debt to NOPAT |
|
5.99 |
4.43 |
2.89 |
11.91 |
3.42 |
6.43 |
0.49 |
6.71 |
6.76 |
5.43 |
5.54 |
| Net Debt to NOPAT |
|
5.92 |
4.09 |
2.67 |
11.45 |
3.25 |
6.01 |
0.46 |
6.37 |
6.45 |
5.21 |
5.30 |
| Long-Term Debt to NOPAT |
|
4.91 |
3.67 |
2.83 |
11.69 |
2.36 |
4.96 |
0.46 |
5.71 |
6.64 |
5.36 |
5.44 |
| Altman Z-Score |
|
3.69 |
4.31 |
5.76 |
4.05 |
4.66 |
4.74 |
6.10 |
3.14 |
3.61 |
4.38 |
3.47 |
| Noncontrolling Interest Sharing Ratio |
|
0.47% |
0.12% |
0.00% |
0.00% |
0.01% |
0.01% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.48 |
1.73 |
2.41 |
2.03 |
1.05 |
1.27 |
2.00 |
1.20 |
1.76 |
1.91 |
1.89 |
| Quick Ratio |
|
0.53 |
0.72 |
1.02 |
0.84 |
0.47 |
0.55 |
0.83 |
0.54 |
0.75 |
0.81 |
0.84 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
164 |
379 |
75 |
-823 |
421 |
143 |
293 |
-1,148 |
180 |
-85 |
378 |
| Operating Cash Flow to CapEx |
|
160.86% |
333.95% |
466.67% |
345.51% |
244.16% |
156.77% |
344.50% |
286.12% |
154.78% |
168.40% |
219.67% |
| Free Cash Flow to Firm to Interest Expense |
|
9.07 |
14.48 |
2.25 |
-9.96 |
6.20 |
3.88 |
12.68 |
-20.04 |
1.71 |
-0.74 |
3.78 |
| Operating Cash Flow to Interest Expense |
|
21.60 |
19.45 |
17.77 |
8.09 |
10.49 |
13.22 |
31.97 |
12.08 |
5.77 |
6.21 |
7.96 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
8.17 |
13.63 |
13.96 |
5.75 |
6.19 |
4.79 |
22.69 |
7.86 |
2.04 |
2.52 |
4.34 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.40 |
0.44 |
0.46 |
0.46 |
0.43 |
0.37 |
0.36 |
0.31 |
0.31 |
0.33 |
0.33 |
| Accounts Receivable Turnover |
|
6.43 |
6.85 |
7.04 |
7.33 |
6.55 |
5.58 |
6.15 |
6.17 |
6.16 |
5.87 |
5.29 |
| Inventory Turnover |
|
1.81 |
1.90 |
1.77 |
1.95 |
1.84 |
1.66 |
1.67 |
1.93 |
1.81 |
1.69 |
1.71 |
| Fixed Asset Turnover |
|
1.89 |
2.13 |
2.39 |
2.69 |
2.52 |
2.01 |
0.00 |
0.00 |
2.34 |
2.23 |
2.07 |
| Accounts Payable Turnover |
|
6.23 |
7.08 |
6.20 |
6.24 |
6.05 |
5.50 |
5.73 |
5.70 |
4.84 |
4.98 |
5.03 |
| Days Sales Outstanding (DSO) |
|
56.79 |
53.29 |
51.87 |
49.81 |
55.71 |
65.37 |
59.37 |
59.20 |
59.30 |
62.16 |
68.94 |
| Days Inventory Outstanding (DIO) |
|
201.17 |
192.55 |
205.77 |
187.04 |
198.60 |
219.40 |
218.24 |
189.60 |
201.56 |
216.00 |
213.35 |
| Days Payable Outstanding (DPO) |
|
58.57 |
51.58 |
58.89 |
58.47 |
60.35 |
66.41 |
63.70 |
64.05 |
75.45 |
73.35 |
72.58 |
| Cash Conversion Cycle (CCC) |
|
199.39 |
194.26 |
198.76 |
178.38 |
193.96 |
218.36 |
213.91 |
184.75 |
185.41 |
204.81 |
209.71 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
4,007 |
3,929 |
4,260 |
5,253 |
5,366 |
5,502 |
8,240 |
9,800 |
9,999 |
10,560 |
10,634 |
| Invested Capital Turnover |
|
0.45 |
0.50 |
0.52 |
0.53 |
0.50 |
0.45 |
0.43 |
0.37 |
0.36 |
0.38 |
0.39 |
| Increase / (Decrease) in Invested Capital |
|
61 |
-78 |
331 |
993 |
113 |
136 |
2,738 |
1,560 |
200 |
560 |
74 |
| Enterprise Value (EV) |
|
8,733 |
9,802 |
12,831 |
14,627 |
16,154 |
18,687 |
21,934 |
16,114 |
17,888 |
23,324 |
16,294 |
| Market Capitalization |
|
7,393 |
8,569 |
11,747 |
12,682 |
14,416 |
17,010 |
20,549 |
13,488 |
15,439 |
20,848 |
13,899 |
| Book Value per Share |
|
$54.87 |
$55.31 |
$64.88 |
$67.31 |
$73.19 |
$71.70 |
$140.80 |
$145.39 |
$152.47 |
$40.59 |
$41.44 |
| Tangible Book Value per Share |
|
$1.22 |
$1.85 |
$6.46 |
($12.33) |
($4.15) |
$1.66 |
$62.80 |
$34.04 |
$44.75 |
$12.32 |
$14.08 |
| Total Capital |
|
4,023 |
4,030 |
4,349 |
5,331 |
5,455 |
5,618 |
8,423 |
9,938 |
10,120 |
10,667 |
10,744 |
| Total Debt |
|
1,349 |
1,334 |
1,173 |
2,023 |
1,826 |
1,793 |
1,481 |
2,763 |
2,569 |
2,584 |
2,505 |
| Total Long-Term Debt |
|
1,105 |
1,107 |
1,149 |
1,986 |
1,263 |
1,384 |
1,398 |
2,351 |
2,524 |
2,550 |
2,458 |
| Net Debt |
|
1,333 |
1,233 |
1,084 |
1,945 |
1,737 |
1,677 |
1,385 |
2,625 |
2,448 |
2,476 |
2,395 |
| Capital Expenditures (CapEx) |
|
243 |
153 |
127 |
194 |
292 |
310 |
214 |
242 |
393 |
421 |
362 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
500 |
519 |
492 |
514 |
528 |
563 |
721 |
528 |
661 |
854 |
931 |
| Debt-free Net Working Capital (DFNWC) |
|
516 |
620 |
581 |
592 |
617 |
679 |
817 |
666 |
781 |
962 |
1,041 |
| Net Working Capital (NWC) |
|
273 |
394 |
557 |
554 |
53 |
270 |
733 |
253 |
736 |
929 |
994 |
| Net Nonoperating Expense (NNE) |
|
20 |
27 |
33 |
30 |
68 |
41 |
86 |
26 |
86 |
83 |
77 |
| Net Nonoperating Obligations (NNO) |
|
1,333 |
1,233 |
1,084 |
1,945 |
1,737 |
1,677 |
1,298 |
2,625 |
2,448 |
2,476 |
2,395 |
| Total Depreciation and Amortization (D&A) |
|
191 |
198 |
188 |
275 |
281 |
287 |
309 |
346 |
368 |
375 |
377 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
27.82% |
26.41% |
22.99% |
20.29% |
19.88% |
23.17% |
24.66% |
15.95% |
18.38% |
21.93% |
22.74% |
| Debt-free Net Working Capital to Revenue |
|
28.74% |
31.53% |
27.14% |
23.35% |
23.23% |
27.94% |
27.94% |
20.13% |
21.74% |
24.70% |
25.45% |
| Net Working Capital to Revenue |
|
15.17% |
20.03% |
26.04% |
21.89% |
1.99% |
11.10% |
25.09% |
7.66% |
20.48% |
23.84% |
24.28% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$1.05 |
$1.41 |
$1.91 |
$0.71 |
$2.36 |
$1.21 |
$14.95 |
$1.96 |
$1.49 |
$1.97 |
$1.88 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
193.81M |
194.08M |
195.60M |
196.40M |
197.60M |
196.40M |
196.80M |
197.20M |
198M |
198.90M |
199.10M |
| Adjusted Diluted Earnings per Share |
|
$1.04 |
$1.40 |
$1.88 |
$0.70 |
$2.33 |
$1.20 |
$14.79 |
$1.94 |
$1.48 |
$1.96 |
$1.87 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
196.72M |
196.10M |
198.40M |
198.80M |
200M |
198.40M |
199.20M |
198.80M |
199.20M |
200.40M |
200M |
| 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 |
|
193.10M |
195.15M |
195.44M |
196.93M |
196.25M |
196.49M |
197.63M |
197.42M |
198.10M |
199.58M |
195.98M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
225 |
301 |
406 |
299 |
516 |
279 |
354 |
412 |
380 |
475 |
452 |
| Normalized NOPAT Margin |
|
12.54% |
15.32% |
18.99% |
11.82% |
19.46% |
11.47% |
12.12% |
12.45% |
10.57% |
12.21% |
11.04% |
| Pre Tax Income Margin |
|
11.99% |
15.03% |
18.42% |
13.10% |
17.99% |
10.96% |
16.82% |
14.37% |
11.49% |
14.95% |
13.84% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
12.91 |
12.28 |
12.80 |
5.01 |
8.02 |
8.24 |
22.28 |
9.29 |
4.92 |
6.09 |
6.67 |
| NOPAT to Interest Expense |
|
12.45 |
11.50 |
12.16 |
2.05 |
7.86 |
7.58 |
131.19 |
7.19 |
3.61 |
4.16 |
4.52 |
| EBIT Less CapEx to Interest Expense |
|
-0.52 |
6.46 |
8.99 |
2.67 |
3.73 |
-0.19 |
13.00 |
5.07 |
1.19 |
2.41 |
3.04 |
| NOPAT Less CapEx to Interest Expense |
|
-0.98 |
5.68 |
8.35 |
-0.29 |
3.56 |
-0.86 |
121.90 |
2.97 |
-0.12 |
0.47 |
0.90 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
1.95% |
1.31% |
0.78% |
2.07% |
0.64% |
1.26% |
0.10% |
0.78% |
1.02% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
38.71% |
2.11% |
15.53% |
2.07% |
34.09% |
21.31% |
0.94% |
21.12% |
1.02% |
0.00% |
77.38% |