| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
50,233,596.00 |
49,689,648.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
50,233,596.00 |
49,689,648.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
2.74 |
4.12 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
1.58% |
6.16% |
3.65% |
1.58% |
3.09% |
-0.14% |
3.41% |
-6.20% |
-3.25% |
-1.69% |
2.62% |
| EBITDA Growth |
|
-3.84% |
-2.84% |
2.89% |
0.76% |
-2.73% |
3.65% |
-205.25% |
-16.69% |
-17.72% |
-8.45% |
186.99% |
| EBIT Growth |
|
-6.88% |
-4.29% |
1.47% |
-0.87% |
-5.32% |
1.43% |
-231.44% |
-21.92% |
-25.30% |
-12.49% |
166.42% |
| NOPAT Growth |
|
77.02% |
-2.89% |
3.09% |
5.99% |
37.72% |
-2.09% |
-218.97% |
-27.39% |
-71.25% |
-11.32% |
174.11% |
| Net Income Growth |
|
84.11% |
1.95% |
7.77% |
12.87% |
45.48% |
5.02% |
-315.06% |
-27.02% |
-71.49% |
-14.08% |
141.62% |
| EPS Growth |
|
86.49% |
4.60% |
11.21% |
17.07% |
50.97% |
13.20% |
-333.95% |
-19.64% |
-71.36% |
-4.24% |
146.83% |
| Operating Cash Flow Growth |
|
-1.89% |
-377.66% |
25.12% |
18.70% |
-7.94% |
-143.83% |
-28.77% |
-19.38% |
-21.56% |
-20.37% |
23.06% |
| Free Cash Flow Firm Growth |
|
112.97% |
26.18% |
7.74% |
-9.96% |
34.54% |
-61.45% |
-59.49% |
119.31% |
90.36% |
1,400.44% |
157.12% |
| Invested Capital Growth |
|
0.67% |
1.23% |
-1.18% |
-1.67% |
1.22% |
3.81% |
-13.80% |
-14.65% |
-20.36% |
-19.89% |
-2.99% |
| Revenue Q/Q Growth |
|
-8.19% |
-2.24% |
18.42% |
-4.44% |
-6.82% |
-5.30% |
22.62% |
-13.32% |
-3.88% |
-3.78% |
28.00% |
| EBITDA Q/Q Growth |
|
-20.05% |
7.83% |
42.30% |
-9.51% |
-22.82% |
13.07% |
-241.22% |
167.59% |
-23.77% |
25.81% |
34.20% |
| EBIT Q/Q Growth |
|
-23.15% |
7.20% |
44.73% |
-16.87% |
-26.60% |
14.84% |
-287.56% |
149.39% |
-29.78% |
34.53% |
42.36% |
| NOPAT Q/Q Growth |
|
47.13% |
-41.78% |
41.39% |
-12.48% |
91.18% |
-58.61% |
-271.80% |
153.42% |
-24.29% |
27.65% |
43.57% |
| Net Income Q/Q Growth |
|
43.25% |
-39.88% |
50.15% |
-12.72% |
84.64% |
-56.60% |
-407.48% |
129.62% |
-27.88% |
30.80% |
48.95% |
| EPS Q/Q Growth |
|
44.25% |
-39.61% |
50.80% |
-10.88% |
86.01% |
-54.72% |
-411.66% |
130.61% |
-33.70% |
51.40% |
52.40% |
| Operating Cash Flow Q/Q Growth |
|
39.82% |
-107.88% |
1,555.12% |
-26.01% |
8.44% |
-120.88% |
525.08% |
-16.26% |
5.51% |
-132.05% |
534.55% |
| Free Cash Flow Firm Q/Q Growth |
|
-4.84% |
-51.18% |
105.93% |
-5.87% |
42.18% |
-86.01% |
116.40% |
409.59% |
23.41% |
10.25% |
-62.92% |
| Invested Capital Q/Q Growth |
|
-1.42% |
6.61% |
-4.73% |
-1.80% |
1.48% |
9.34% |
-20.89% |
-2.77% |
-5.30% |
9.98% |
-4.20% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
55.28% |
55.62% |
61.35% |
59.63% |
57.88% |
57.78% |
61.67% |
58.52% |
54.68% |
56.75% |
59.41% |
| EBITDA Margin |
|
25.58% |
25.61% |
30.77% |
29.14% |
24.13% |
28.82% |
-33.19% |
25.88% |
20.52% |
26.83% |
28.13% |
| Operating Margin |
|
21.82% |
24.12% |
29.31% |
25.40% |
20.20% |
23.79% |
-37.20% |
20.84% |
15.29% |
21.80% |
24.22% |
| EBIT Margin |
|
21.78% |
23.88% |
29.19% |
25.39% |
20.00% |
24.26% |
-37.10% |
21.14% |
15.44% |
21.59% |
24.02% |
| Profit (Net Income) Margin |
|
26.41% |
16.24% |
20.59% |
18.81% |
37.27% |
17.08% |
-42.83% |
14.64% |
10.98% |
14.93% |
17.37% |
| Tax Burden Percent |
|
145.86% |
78.57% |
77.22% |
81.59% |
210.52% |
78.12% |
109.74% |
76.98% |
82.67% |
76.91% |
77.63% |
| Interest Burden Percent |
|
83.14% |
86.55% |
91.36% |
90.79% |
88.50% |
90.13% |
105.19% |
89.94% |
86.02% |
89.89% |
93.18% |
| Effective Tax Rate |
|
-45.86% |
21.43% |
22.78% |
18.41% |
-110.52% |
21.88% |
0.00% |
23.02% |
17.33% |
23.09% |
22.37% |
| Return on Invested Capital (ROIC) |
|
42.68% |
24.23% |
30.30% |
28.30% |
58.47% |
23.66% |
-38.43% |
23.84% |
18.94% |
22.83% |
29.81% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
39.82% |
22.86% |
28.89% |
26.96% |
54.59% |
22.68% |
-53.67% |
22.67% |
17.54% |
21.49% |
28.35% |
| Return on Net Nonoperating Assets (RNNOA) |
|
63.77% |
33.14% |
32.69% |
28.02% |
44.42% |
18.29% |
-44.23% |
17.57% |
12.68% |
15.90% |
23.33% |
| Return on Equity (ROE) |
|
106.45% |
57.37% |
62.98% |
56.31% |
102.89% |
41.94% |
-82.66% |
41.41% |
31.62% |
38.73% |
53.14% |
| Cash Return on Invested Capital (CROIC) |
|
31.06% |
28.41% |
32.10% |
33.44% |
34.53% |
29.12% |
27.50% |
26.99% |
16.50% |
12.55% |
28.72% |
| Operating Return on Assets (OROA) |
|
18.87% |
20.43% |
25.40% |
22.25% |
17.36% |
20.17% |
-33.49% |
19.10% |
13.89% |
18.47% |
22.11% |
| Return on Assets (ROA) |
|
22.89% |
13.89% |
17.92% |
16.48% |
32.34% |
14.21% |
-38.66% |
13.23% |
9.88% |
12.77% |
16.00% |
| Return on Common Equity (ROCE) |
|
106.45% |
57.37% |
62.98% |
56.31% |
102.89% |
41.94% |
-82.66% |
41.41% |
31.62% |
38.73% |
53.14% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
49.81% |
49.11% |
48.39% |
0.00% |
48.63% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
306 |
178 |
252 |
220 |
421 |
174 |
-299 |
160 |
121 |
154 |
222 |
| NOPAT Margin |
|
31.83% |
18.95% |
22.63% |
20.73% |
42.52% |
18.58% |
-26.04% |
16.04% |
12.64% |
16.76% |
18.80% |
| Net Nonoperating Expense Percent (NNEP) |
|
2.86% |
1.37% |
1.41% |
1.34% |
3.88% |
0.98% |
15.24% |
1.17% |
1.40% |
1.35% |
1.46% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
9.80% |
- |
- |
- |
13.21% |
5.05% |
-10.69% |
5.96% |
4.79% |
5.59% |
8.24% |
| Cost of Revenue to Revenue |
|
44.72% |
44.38% |
38.65% |
40.37% |
42.12% |
42.22% |
38.33% |
41.48% |
45.32% |
43.25% |
40.59% |
| SG&A Expenses to Revenue |
|
33.45% |
31.50% |
32.04% |
34.22% |
37.69% |
33.99% |
34.65% |
37.67% |
39.40% |
34.96% |
35.19% |
| 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 |
|
33.45% |
31.50% |
32.04% |
34.22% |
37.69% |
33.99% |
98.87% |
37.67% |
39.40% |
34.96% |
35.19% |
| Earnings before Interest and Taxes (EBIT) |
|
209 |
224 |
324 |
270 |
198 |
227 |
-426 |
211 |
148 |
199 |
283 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
246 |
240 |
342 |
309 |
239 |
270 |
-381 |
258 |
197 |
247 |
332 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
3.89 |
5.45 |
5.36 |
4.98 |
3.48 |
3.02 |
4.00 |
3.35 |
3.43 |
2.92 |
4.33 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
|
1.43 |
2.17 |
2.18 |
2.11 |
1.56 |
1.45 |
1.37 |
1.12 |
1.10 |
1.04 |
1.48 |
| Price to Earnings (P/E) |
|
7.14 |
10.95 |
10.91 |
10.30 |
6.72 |
6.22 |
24.01 |
25.00 |
0.00 |
0.00 |
10.10 |
| 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 |
|
14.01% |
9.13% |
9.17% |
9.71% |
14.88% |
16.09% |
4.16% |
4.00% |
0.00% |
0.00% |
9.90% |
| Enterprise Value to Invested Capital (EV/IC) |
|
2.42 |
3.25 |
3.39 |
3.33 |
2.52 |
2.21 |
2.64 |
2.27 |
2.32 |
2.04 |
2.83 |
| Enterprise Value to Revenue (EV/Rev) |
|
1.81 |
2.56 |
2.52 |
2.42 |
1.84 |
1.77 |
1.66 |
1.41 |
1.37 |
1.34 |
1.76 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
6.14 |
9.49 |
8.69 |
8.35 |
6.45 |
6.16 |
15.69 |
14.86 |
16.15 |
16.79 |
6.90 |
| Enterprise Value to EBIT (EV/EBIT) |
|
6.93 |
10.03 |
9.92 |
9.57 |
7.43 |
7.13 |
25.53 |
27.34 |
34.75 |
41.03 |
8.48 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
7.65 |
11.04 |
10.91 |
10.39 |
7.08 |
6.87 |
19.29 |
18.70 |
0.00 |
0.00 |
10.86 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
7.71 |
11.51 |
10.50 |
9.64 |
7.61 |
7.63 |
8.19 |
7.34 |
7.80 |
7.72 |
9.35 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
7.81 |
11.51 |
10.51 |
9.86 |
7.33 |
7.75 |
8.89 |
7.74 |
12.46 |
14.50 |
9.71 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
1.14 |
1.08 |
0.93 |
0.82 |
0.74 |
0.75 |
0.97 |
0.97 |
0.95 |
0.94 |
0.94 |
| Long-Term Debt to Equity |
|
1.13 |
1.08 |
0.93 |
0.82 |
0.74 |
0.75 |
0.97 |
0.97 |
0.95 |
0.93 |
0.94 |
| Financial Leverage |
|
1.60 |
1.45 |
1.13 |
1.04 |
0.81 |
0.81 |
0.82 |
0.78 |
0.72 |
0.74 |
0.82 |
| Leverage Ratio |
|
4.03 |
3.66 |
3.28 |
3.18 |
2.87 |
2.77 |
2.98 |
2.92 |
2.87 |
2.77 |
3.14 |
| Compound Leverage Factor |
|
3.35 |
3.17 |
3.00 |
2.88 |
2.54 |
2.49 |
3.14 |
2.62 |
2.47 |
2.49 |
2.92 |
| Debt to Total Capital |
|
53.37% |
51.96% |
48.06% |
45.18% |
42.36% |
42.93% |
49.25% |
49.17% |
48.76% |
48.34% |
48.57% |
| Short-Term Debt to Total Capital |
|
0.75% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.20% |
0.00% |
| Long-Term Debt to Total Capital |
|
52.63% |
51.96% |
48.06% |
45.18% |
42.36% |
42.93% |
49.25% |
49.17% |
48.76% |
48.14% |
48.57% |
| 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 |
|
46.63% |
48.04% |
51.94% |
54.82% |
57.64% |
57.07% |
50.75% |
50.83% |
51.24% |
51.66% |
51.43% |
| Debt to EBITDA |
|
1.42 |
1.60 |
1.30 |
1.21 |
1.15 |
1.25 |
3.16 |
3.42 |
3.59 |
4.17 |
1.27 |
| Net Debt to EBITDA |
|
1.30 |
1.45 |
1.16 |
1.05 |
1.00 |
1.11 |
2.70 |
3.02 |
3.21 |
3.76 |
1.10 |
| Long-Term Debt to EBITDA |
|
1.40 |
1.60 |
1.30 |
1.21 |
1.15 |
1.25 |
3.16 |
3.42 |
3.59 |
4.15 |
1.27 |
| Debt to NOPAT |
|
1.77 |
1.86 |
1.63 |
1.50 |
1.27 |
1.40 |
3.88 |
4.30 |
-7.40 |
-4.74 |
1.99 |
| Net Debt to NOPAT |
|
1.62 |
1.68 |
1.45 |
1.30 |
1.10 |
1.24 |
3.32 |
3.80 |
-6.62 |
-4.27 |
1.73 |
| Long-Term Debt to NOPAT |
|
1.75 |
1.86 |
1.63 |
1.50 |
1.27 |
1.40 |
3.88 |
4.30 |
-7.40 |
-4.72 |
1.99 |
| Altman Z-Score |
|
2.91 |
3.55 |
3.79 |
3.80 |
3.34 |
3.23 |
2.86 |
3.22 |
3.23 |
3.22 |
3.68 |
| 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 |
|
1.30 |
1.76 |
1.50 |
1.43 |
1.18 |
1.52 |
1.54 |
1.40 |
1.27 |
1.67 |
1.49 |
| Quick Ratio |
|
0.68 |
1.06 |
0.89 |
0.82 |
0.62 |
0.90 |
0.90 |
0.73 |
0.62 |
0.94 |
0.86 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
286 |
140 |
287 |
271 |
385 |
54 |
116 |
593 |
732 |
807 |
299 |
| Operating Cash Flow to CapEx |
|
1,195.74% |
-175.07% |
2,352.46% |
1,644.71% |
1,741.14% |
-437.30% |
1,724.70% |
1,816.73% |
4,132.38% |
-449.63% |
1,696.67% |
| Free Cash Flow to Firm to Interest Expense |
|
7.84 |
4.57 |
9.86 |
10.32 |
16.48 |
2.36 |
5.17 |
27.33 |
34.39 |
39.45 |
15.04 |
| Operating Cash Flow to Interest Expense |
|
9.60 |
-0.90 |
13.76 |
11.33 |
13.80 |
-2.95 |
12.69 |
11.02 |
11.86 |
-3.96 |
17.67 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
8.79 |
-1.42 |
13.17 |
10.64 |
13.00 |
-3.63 |
11.95 |
10.42 |
11.58 |
-4.84 |
16.62 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.87 |
0.86 |
0.87 |
0.88 |
0.87 |
0.83 |
0.90 |
0.90 |
0.90 |
0.86 |
0.92 |
| Accounts Receivable Turnover |
|
12.36 |
8.38 |
9.24 |
10.21 |
13.52 |
8.43 |
9.41 |
11.07 |
13.93 |
8.63 |
9.08 |
| Inventory Turnover |
|
4.09 |
4.06 |
4.28 |
4.50 |
4.56 |
4.27 |
4.30 |
4.36 |
4.64 |
4.28 |
4.34 |
| Fixed Asset Turnover |
|
18.88 |
18.54 |
17.72 |
17.46 |
17.00 |
16.78 |
16.78 |
16.78 |
16.75 |
16.68 |
16.38 |
| Accounts Payable Turnover |
|
7.13 |
7.52 |
6.87 |
7.56 |
6.43 |
6.95 |
6.62 |
7.27 |
6.34 |
6.92 |
6.56 |
| Days Sales Outstanding (DSO) |
|
29.54 |
43.54 |
39.51 |
35.76 |
26.99 |
43.31 |
38.81 |
32.97 |
26.20 |
42.31 |
40.18 |
| Days Inventory Outstanding (DIO) |
|
89.21 |
89.96 |
85.28 |
81.09 |
79.97 |
85.54 |
84.82 |
83.70 |
78.58 |
85.37 |
84.06 |
| Days Payable Outstanding (DPO) |
|
51.22 |
48.57 |
53.16 |
48.27 |
56.73 |
52.55 |
55.14 |
50.17 |
57.56 |
52.74 |
55.65 |
| Cash Conversion Cycle (CCC) |
|
67.53 |
84.93 |
71.62 |
68.58 |
50.23 |
76.30 |
68.49 |
66.49 |
47.23 |
74.94 |
68.60 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
2,965 |
3,161 |
3,012 |
2,958 |
3,001 |
3,282 |
2,596 |
2,524 |
2,390 |
2,629 |
2,519 |
| Invested Capital Turnover |
|
1.34 |
1.28 |
1.34 |
1.37 |
1.38 |
1.27 |
1.48 |
1.49 |
1.50 |
1.36 |
1.59 |
| Increase / (Decrease) in Invested Capital |
|
20 |
38 |
-36 |
-50 |
36 |
120 |
-416 |
-433 |
-611 |
-653 |
-78 |
| Enterprise Value (EV) |
|
7,173 |
10,277 |
10,221 |
9,835 |
7,552 |
7,268 |
6,858 |
5,728 |
5,540 |
5,375 |
7,132 |
| Market Capitalization |
|
5,658 |
8,709 |
8,859 |
8,600 |
6,384 |
5,953 |
5,679 |
4,563 |
4,440 |
4,170 |
5,995 |
| Book Value per Share |
|
$24.01 |
$26.37 |
$27.23 |
$29.05 |
$31.50 |
$35.14 |
$25.34 |
$24.96 |
$24.91 |
$28.42 |
$27.87 |
| Tangible Book Value per Share |
|
($17.34) |
($14.90) |
($13.90) |
($12.97) |
($11.20) |
($9.19) |
($5.69) |
($6.81) |
($8.40) |
($5.93) |
($6.80) |
| Total Capital |
|
3,118 |
3,324 |
3,183 |
3,147 |
3,185 |
3,451 |
2,800 |
2,682 |
2,524 |
2,763 |
2,692 |
| Total Debt |
|
1,664 |
1,727 |
1,530 |
1,422 |
1,349 |
1,482 |
1,379 |
1,318 |
1,231 |
1,336 |
1,308 |
| Total Long-Term Debt |
|
1,641 |
1,727 |
1,530 |
1,422 |
1,349 |
1,482 |
1,379 |
1,318 |
1,231 |
1,330 |
1,308 |
| Net Debt |
|
1,515 |
1,568 |
1,362 |
1,236 |
1,169 |
1,315 |
1,179 |
1,165 |
1,101 |
1,205 |
1,137 |
| Capital Expenditures (CapEx) |
|
29 |
16 |
17 |
18 |
18 |
15 |
17 |
13 |
6.11 |
18 |
21 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
86 |
319 |
173 |
112 |
-48 |
202 |
186 |
125 |
55 |
300 |
186 |
| Debt-free Net Working Capital (DFNWC) |
|
236 |
478 |
340 |
298 |
132 |
369 |
387 |
279 |
186 |
431 |
357 |
| Net Working Capital (NWC) |
|
212 |
478 |
340 |
298 |
132 |
369 |
387 |
279 |
186 |
426 |
357 |
| Net Nonoperating Expense (NNE) |
|
52 |
25 |
23 |
20 |
52 |
14 |
193 |
14 |
16 |
17 |
17 |
| Net Nonoperating Obligations (NNO) |
|
1,511 |
1,564 |
1,359 |
1,232 |
1,166 |
1,312 |
1,175 |
1,161 |
1,097 |
1,201 |
1,134 |
| Total Depreciation and Amortization (D&A) |
|
36 |
16 |
18 |
40 |
41 |
43 |
45 |
47 |
49 |
48 |
49 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
2.18% |
7.93% |
4.26% |
2.74% |
-1.18% |
4.93% |
4.50% |
3.08% |
1.37% |
7.46% |
4.59% |
| Debt-free Net Working Capital to Revenue |
|
5.95% |
11.90% |
8.39% |
7.31% |
3.22% |
8.99% |
9.35% |
6.86% |
4.60% |
10.71% |
8.79% |
| Net Working Capital to Revenue |
|
5.36% |
11.90% |
8.39% |
7.31% |
3.22% |
8.99% |
9.35% |
6.86% |
4.60% |
10.58% |
8.79% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$4.17 |
$2.52 |
$3.79 |
$3.38 |
$6.31 |
$2.85 |
($8.82) |
$2.72 |
$1.75 |
$2.74 |
$4.17 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
61.39M |
60.56M |
60.32M |
59.05M |
59.38M |
56.11M |
55.78M |
53.64M |
54.21M |
50.28M |
49.12M |
| Adjusted Diluted Earnings per Share |
|
$4.14 |
$2.50 |
$3.77 |
$3.36 |
$6.25 |
$2.83 |
($8.82) |
$2.70 |
$1.79 |
$2.71 |
$4.13 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
61.95M |
61.05M |
60.77M |
59.50M |
59.83M |
56.50M |
55.78M |
53.99M |
54.21M |
50.71M |
49.63M |
| 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 |
|
60.50M |
60.70M |
59.39M |
58.28M |
56.06M |
56.07M |
54.62M |
51.92M |
50.23M |
49.69M |
47.95M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
147 |
178 |
252 |
220 |
140 |
174 |
217 |
160 |
121 |
154 |
222 |
| Normalized NOPAT Margin |
|
15.28% |
18.95% |
22.63% |
20.73% |
14.14% |
18.58% |
18.92% |
16.04% |
12.64% |
16.76% |
18.80% |
| Pre Tax Income Margin |
|
18.11% |
20.67% |
26.67% |
23.06% |
17.70% |
21.86% |
-39.03% |
19.01% |
13.28% |
19.41% |
22.38% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
5.74 |
7.33 |
11.13 |
10.29 |
8.48 |
9.99 |
-18.93 |
9.70 |
6.95 |
9.73 |
14.23 |
| NOPAT to Interest Expense |
|
8.39 |
5.82 |
8.63 |
8.40 |
18.03 |
7.65 |
-13.29 |
7.36 |
5.69 |
7.55 |
11.14 |
| EBIT Less CapEx to Interest Expense |
|
4.94 |
6.82 |
10.54 |
9.61 |
7.69 |
9.31 |
-19.67 |
9.09 |
6.66 |
8.85 |
13.19 |
| NOPAT Less CapEx to Interest Expense |
|
7.58 |
5.31 |
8.04 |
7.71 |
17.24 |
6.98 |
-14.02 |
6.76 |
5.40 |
6.67 |
10.10 |
| 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 |
|
24.24% |
23.59% |
44.51% |
43.06% |
59.02% |
64.63% |
244.37% |
346.58% |
-722.39% |
-505.90% |
109.15% |