| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
200,272,740.00 |
194,427,928.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
200,272,740.00 |
194,427,928.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.45 |
0.40 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
8.51% |
8.01% |
7.30% |
7.03% |
7.77% |
8.97% |
7.61% |
8.78% |
8.42% |
- |
8.72% |
| EBITDA Growth |
|
171.81% |
33.50% |
44.61% |
55.75% |
44.58% |
48.97% |
48.16% |
11.65% |
21.19% |
- |
27.32% |
| EBIT Growth |
|
240.58% |
344.10% |
383.76% |
200.96% |
92.55% |
117.12% |
102.16% |
6.71% |
33.52% |
- |
59.30% |
| NOPAT Growth |
|
211.32% |
3,677.65% |
4,786.73% |
32,726.90% |
140.86% |
717.27% |
181.97% |
-92.48% |
45.31% |
- |
25.57% |
| Net Income Growth |
|
229.93% |
460.17% |
6,163.45% |
11,910.97% |
60.86% |
206.49% |
113.53% |
-92.91% |
34.13% |
- |
8.48% |
| EPS Growth |
|
226.67% |
550.00% |
0.00% |
10,550.00% |
57.89% |
176.92% |
112.50% |
-92.96% |
33.33% |
- |
17.65% |
| Operating Cash Flow Growth |
|
402.84% |
97.51% |
9.07% |
4.36% |
-11.30% |
13.75% |
-1.33% |
11.75% |
23.88% |
- |
27.94% |
| Free Cash Flow Firm Growth |
|
122.04% |
156.42% |
144.43% |
86.79% |
-859.15% |
-421.35% |
-517.89% |
111.04% |
106.39% |
- |
116.30% |
| Invested Capital Growth |
|
-16.52% |
-46.19% |
-40.03% |
141.83% |
196.09% |
307.02% |
324.70% |
3.40% |
1.43% |
- |
-6.31% |
| Revenue Q/Q Growth |
|
1.85% |
1.71% |
-0.39% |
3.72% |
2.55% |
2.84% |
-1.62% |
4.84% |
2.21% |
- |
-0.79% |
| EBITDA Q/Q Growth |
|
10.58% |
-2.58% |
6.54% |
35.69% |
2.65% |
0.38% |
5.96% |
2.26% |
11.42% |
- |
10.99% |
| EBIT Q/Q Growth |
|
55.45% |
-15.93% |
16.81% |
97.16% |
-0.55% |
-5.20% |
8.76% |
4.07% |
24.45% |
- |
15.83% |
| NOPAT Q/Q Growth |
|
882.48% |
-57.43% |
129.42% |
3,320.98% |
-92.79% |
44.45% |
-20.85% |
-8.74% |
39.26% |
- |
-5.27% |
| Net Income Q/Q Growth |
|
424.75% |
-29.80% |
23.93% |
2,530.96% |
-92.97% |
33.75% |
-13.66% |
-12.65% |
32.96% |
- |
-13.41% |
| EPS Q/Q Growth |
|
375.00% |
-31.58% |
23.08% |
2,562.50% |
-92.96% |
20.00% |
-5.56% |
-11.76% |
33.33% |
- |
-9.09% |
| Operating Cash Flow Q/Q Growth |
|
25.19% |
2.47% |
-5.86% |
-13.59% |
6.41% |
31.40% |
-18.34% |
-2.13% |
17.96% |
- |
-14.72% |
| Free Cash Flow Firm Q/Q Growth |
|
120.52% |
159.70% |
-20.51% |
-131.20% |
-1,078.68% |
-9.93% |
-3.37% |
100.82% |
582.43% |
- |
36.74% |
| Invested Capital Q/Q Growth |
|
-16.13% |
-28.54% |
-3.93% |
319.99% |
2.69% |
-1.77% |
0.25% |
2.25% |
0.74% |
- |
-3.32% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
79.63% |
79.24% |
78.94% |
78.88% |
79.26% |
79.36% |
79.41% |
79.33% |
79.16% |
- |
79.37% |
| EBITDA Margin |
|
15.90% |
15.23% |
16.29% |
21.31% |
21.33% |
20.82% |
22.43% |
21.87% |
23.84% |
- |
26.24% |
| Operating Margin |
|
2.82% |
1.39% |
3.19% |
7.85% |
7.82% |
7.79% |
7.89% |
8.15% |
10.43% |
- |
13.41% |
| EBIT Margin |
|
5.34% |
4.41% |
5.18% |
9.84% |
9.54% |
8.80% |
9.73% |
9.65% |
11.75% |
- |
14.25% |
| Profit (Net Income) Margin |
|
5.54% |
3.82% |
4.76% |
120.68% |
8.27% |
10.76% |
9.44% |
7.87% |
10.23% |
- |
9.42% |
| Tax Burden Percent |
|
108.29% |
91.59% |
92.26% |
1,235.57% |
87.21% |
122.99% |
97.69% |
82.36% |
87.64% |
- |
66.41% |
| Interest Burden Percent |
|
95.78% |
94.57% |
99.61% |
99.25% |
99.36% |
99.41% |
99.36% |
98.93% |
99.32% |
- |
99.53% |
| Effective Tax Rate |
|
-8.29% |
8.41% |
7.74% |
-1,135.57% |
12.79% |
-22.99% |
2.31% |
17.64% |
12.36% |
- |
33.59% |
| Return on Invested Capital (ROIC) |
|
16.16% |
7.42% |
19.39% |
292.35% |
21.55% |
33.81% |
27.86% |
15.21% |
20.80% |
- |
22.26% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
7.66% |
2.86% |
16.90% |
254.17% |
19.58% |
32.55% |
26.07% |
13.70% |
19.31% |
- |
21.55% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-2.19% |
-1.30% |
-9.26% |
-82.49% |
-7.36% |
-15.02% |
-12.20% |
-4.23% |
-5.81% |
- |
-6.77% |
| Return on Equity (ROE) |
|
13.97% |
6.12% |
10.13% |
209.86% |
14.19% |
18.79% |
15.66% |
10.99% |
14.99% |
- |
15.48% |
| Cash Return on Invested Capital (CROIC) |
|
21.12% |
65.32% |
61.94% |
-17.10% |
-20.88% |
-19.01% |
-13.86% |
14.06% |
17.41% |
- |
27.94% |
| Operating Return on Assets (OROA) |
|
4.77% |
4.08% |
4.80% |
8.01% |
7.82% |
7.50% |
8.58% |
7.76% |
9.58% |
- |
11.81% |
| Return on Assets (ROA) |
|
4.95% |
3.53% |
4.41% |
98.26% |
6.78% |
9.17% |
8.32% |
6.32% |
8.34% |
- |
7.80% |
| Return on Common Equity (ROCE) |
|
13.97% |
6.12% |
10.13% |
209.86% |
14.19% |
18.79% |
15.66% |
10.99% |
14.99% |
- |
15.48% |
| Return on Equity Simple (ROE_SIMPLE) |
|
5.35% |
0.00% |
9.43% |
50.37% |
50.85% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
21 |
9.10 |
21 |
714 |
51 |
74 |
59 |
54 |
75 |
78 |
74 |
| NOPAT Margin |
|
3.05% |
1.28% |
2.94% |
97.03% |
6.82% |
9.58% |
7.71% |
6.71% |
9.14% |
- |
8.90% |
| Net Nonoperating Expense Percent (NNEP) |
|
8.50% |
4.56% |
2.49% |
38.18% |
1.97% |
1.26% |
1.79% |
1.52% |
1.49% |
- |
0.71% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
0.81% |
- |
- |
- |
3.71% |
2.92% |
2.70% |
3.78% |
4.07% |
4.06% |
| Cost of Revenue to Revenue |
|
20.37% |
20.76% |
21.06% |
21.12% |
20.74% |
20.64% |
20.59% |
20.67% |
20.84% |
- |
20.63% |
| SG&A Expenses to Revenue |
|
15.45% |
14.42% |
13.03% |
11.84% |
12.92% |
12.73% |
11.82% |
11.85% |
12.01% |
- |
11.07% |
| R&D to Revenue |
|
19.51% |
21.27% |
18.93% |
20.05% |
20.02% |
20.03% |
20.88% |
21.19% |
20.48% |
- |
19.22% |
| Operating Expenses to Revenue |
|
76.82% |
77.84% |
75.75% |
71.02% |
71.44% |
71.57% |
71.52% |
71.19% |
68.73% |
- |
65.96% |
| Earnings before Interest and Taxes (EBIT) |
|
37 |
31 |
37 |
72 |
72 |
68 |
74 |
77 |
96 |
102 |
118 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
111 |
108 |
116 |
157 |
161 |
162 |
171 |
175 |
195 |
196 |
218 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
8.19 |
11.00 |
10.23 |
5.79 |
7.08 |
9.76 |
8.22 |
7.69 |
7.42 |
- |
4.91 |
| Price to Tangible Book Value (P/TBV) |
|
14.16 |
17.12 |
15.75 |
8.02 |
9.71 |
13.28 |
11.11 |
10.42 |
10.05 |
- |
6.86 |
| Price to Revenue (P/Rev) |
|
2.92 |
4.50 |
4.14 |
3.97 |
4.83 |
6.56 |
5.46 |
4.94 |
4.66 |
- |
2.72 |
| Price to Earnings (P/E) |
|
153.11 |
167.93 |
108.46 |
11.50 |
13.92 |
18.30 |
14.96 |
54.40 |
48.66 |
- |
28.37 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Earnings Yield |
|
0.65% |
0.60% |
0.92% |
8.70% |
7.18% |
5.46% |
6.68% |
1.84% |
2.06% |
- |
3.53% |
| Enterprise Value to Invested Capital (EV/IC) |
|
15.90 |
34.95 |
33.82 |
8.00 |
9.77 |
13.95 |
11.71 |
10.58 |
10.10 |
- |
6.60 |
| Enterprise Value to Revenue (EV/Rev) |
|
2.73 |
4.21 |
3.85 |
3.76 |
4.62 |
6.35 |
5.24 |
4.74 |
4.47 |
- |
2.55 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
19.83 |
29.03 |
24.78 |
21.81 |
24.86 |
31.75 |
24.43 |
21.95 |
20.09 |
- |
10.70 |
| Enterprise Value to EBIT (EV/EBIT) |
|
97.19 |
115.66 |
83.36 |
60.32 |
63.35 |
75.73 |
55.38 |
50.31 |
44.70 |
- |
21.31 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
464.59 |
465.40 |
213.33 |
17.18 |
18.70 |
21.94 |
17.25 |
61.80 |
54.03 |
- |
29.80 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
8.75 |
11.87 |
10.80 |
10.63 |
13.75 |
18.57 |
15.68 |
14.12 |
12.89 |
- |
6.80 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
68.51 |
37.43 |
40.94 |
0.00 |
0.00 |
0.00 |
0.00 |
76.50 |
58.44 |
- |
22.85 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.71 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Financial Leverage |
|
-0.29 |
-0.46 |
-0.55 |
-0.32 |
-0.38 |
-0.46 |
-0.47 |
-0.31 |
-0.30 |
- |
-0.31 |
| Leverage Ratio |
|
4.23 |
3.43 |
3.21 |
2.50 |
2.41 |
2.23 |
2.18 |
1.95 |
1.95 |
- |
2.07 |
| Compound Leverage Factor |
|
4.06 |
3.24 |
3.20 |
2.48 |
2.39 |
2.22 |
2.17 |
1.93 |
1.94 |
- |
2.06 |
| Debt to Total Capital |
|
41.66% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Short-Term Debt to Total Capital |
|
41.66% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| 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 |
|
58.34% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
- |
100.00% |
| Debt to EBITDA |
|
1.85 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Net Debt to EBITDA |
|
-1.34 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Debt to NOPAT |
|
43.26 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Net Debt to NOPAT |
|
-31.35 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Altman Z-Score |
|
2.08 |
4.19 |
4.00 |
4.13 |
5.05 |
6.08 |
5.36 |
4.84 |
4.55 |
- |
2.47 |
| 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 |
|
0.93 |
0.94 |
0.93 |
0.84 |
0.83 |
0.81 |
0.79 |
0.74 |
0.73 |
- |
0.66 |
| Quick Ratio |
|
0.71 |
0.74 |
0.70 |
0.58 |
0.57 |
0.59 |
0.55 |
0.54 |
0.53 |
- |
0.45 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
113 |
295 |
234 |
-73 |
-861 |
-947 |
-979 |
8.07 |
55 |
117 |
160 |
| Operating Cash Flow to CapEx |
|
1,108.08% |
1,224.10% |
1,119.97% |
988.37% |
992.36% |
1,086.42% |
1,064.34% |
865.69% |
1,060.40% |
- |
997.39% |
| Free Cash Flow to Firm to Interest Expense |
|
71.96 |
172.44 |
1,626.79 |
-134.35 |
-1,864.63 |
-2,367.56 |
-2,047.96 |
9.75 |
84.23 |
- |
289.65 |
| Operating Cash Flow to Interest Expense |
|
167.52 |
158.40 |
1,769.63 |
404.79 |
507.20 |
769.78 |
526.02 |
297.19 |
443.84 |
- |
583.83 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
152.40 |
145.46 |
1,611.62 |
363.84 |
456.09 |
698.93 |
476.60 |
262.86 |
401.99 |
- |
525.29 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.89 |
0.92 |
0.93 |
0.81 |
0.82 |
0.85 |
0.88 |
0.80 |
0.82 |
- |
0.83 |
| Accounts Receivable Turnover |
|
6.92 |
5.78 |
7.86 |
7.89 |
8.81 |
6.85 |
9.88 |
9.28 |
9.64 |
- |
10.80 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Fixed Asset Turnover |
|
12.69 |
12.41 |
12.17 |
11.75 |
11.43 |
10.93 |
10.71 |
10.43 |
10.15 |
- |
9.41 |
| Accounts Payable Turnover |
|
18.14 |
26.37 |
36.16 |
85.56 |
37.01 |
25.00 |
29.77 |
68.18 |
32.17 |
- |
27.89 |
| Days Sales Outstanding (DSO) |
|
52.75 |
63.18 |
46.42 |
46.26 |
41.41 |
53.27 |
36.96 |
39.32 |
37.87 |
- |
33.78 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Days Payable Outstanding (DPO) |
|
20.12 |
13.84 |
10.09 |
4.27 |
9.86 |
14.60 |
12.26 |
5.35 |
11.35 |
- |
13.09 |
| Cash Conversion Cycle (CCC) |
|
32.64 |
49.35 |
36.33 |
42.00 |
31.54 |
38.67 |
24.70 |
33.96 |
26.52 |
- |
20.70 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
466 |
333 |
320 |
1,342 |
1,379 |
1,354 |
1,357 |
1,388 |
1,398 |
1,315 |
1,272 |
| Invested Capital Turnover |
|
5.30 |
5.81 |
6.59 |
3.01 |
3.16 |
3.53 |
3.61 |
2.27 |
2.28 |
- |
2.50 |
| Increase / (Decrease) in Invested Capital |
|
-92 |
-286 |
-213 |
787 |
913 |
1,021 |
1,038 |
46 |
20 |
-39 |
-86 |
| Enterprise Value (EV) |
|
7,401 |
11,627 |
10,809 |
10,739 |
13,471 |
18,893 |
15,896 |
14,684 |
14,125 |
- |
8,394 |
| Market Capitalization |
|
7,901 |
12,424 |
11,626 |
11,358 |
14,082 |
19,542 |
16,554 |
15,284 |
14,709 |
- |
8,942 |
| Book Value per Share |
|
$4.75 |
$5.54 |
$5.54 |
$9.58 |
$9.80 |
$9.91 |
$9.95 |
$9.84 |
$9.85 |
$9.58 |
$9.36 |
| Tangible Book Value per Share |
|
$2.75 |
$3.56 |
$3.59 |
$6.92 |
$7.15 |
$7.29 |
$7.36 |
$7.26 |
$7.28 |
$6.98 |
$6.71 |
| Total Capital |
|
1,654 |
1,130 |
1,137 |
1,961 |
1,989 |
2,003 |
2,015 |
1,988 |
1,982 |
1,918 |
1,820 |
| Total Debt |
|
689 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
-499 |
-797 |
-817 |
-619 |
-611 |
-649 |
-657 |
-600 |
-583 |
-602 |
-548 |
| Capital Expenditures (CapEx) |
|
24 |
22 |
23 |
22 |
24 |
28 |
24 |
28 |
27 |
27 |
32 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-646 |
-890 |
-933 |
-883 |
-878 |
-991 |
-1,022 |
-1,057 |
-1,060 |
-1,151 |
-1,181 |
| Debt-free Net Working Capital (DFNWC) |
|
543 |
-93 |
-115 |
-264 |
-267 |
-343 |
-364 |
-457 |
-477 |
-549 |
-633 |
| Net Working Capital (NWC) |
|
-147 |
-93 |
-115 |
-264 |
-267 |
-343 |
-364 |
-457 |
-477 |
-549 |
-633 |
| Net Nonoperating Expense (NNE) |
|
-17 |
-18 |
-13 |
-174 |
-11 |
-9.12 |
-13 |
-9.25 |
-8.92 |
-12 |
-4.28 |
| Net Nonoperating Obligations (NNO) |
|
-499 |
-797 |
-817 |
-619 |
-611 |
-649 |
-657 |
-600 |
-583 |
-602 |
-548 |
| Total Depreciation and Amortization (D&A) |
|
74 |
77 |
79 |
84 |
89 |
93 |
97 |
98 |
99 |
94 |
100 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-23.85% |
-32.22% |
-33.19% |
-30.89% |
-30.13% |
-33.30% |
-33.71% |
-34.16% |
-33.55% |
- |
-35.94% |
| Debt-free Net Working Capital to Revenue |
|
20.03% |
-3.37% |
-4.10% |
-9.23% |
-9.16% |
-11.51% |
-12.02% |
-14.78% |
-15.09% |
- |
-19.26% |
| Net Working Capital to Revenue |
|
-5.41% |
-3.37% |
-4.10% |
-9.23% |
-9.16% |
-11.51% |
-12.02% |
-14.78% |
-15.09% |
- |
-19.26% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.19 |
$0.13 |
$0.16 |
$4.34 |
$0.31 |
$0.42 |
$0.35 |
$0.31 |
$0.41 |
$0.46 |
$0.40 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
204.46M |
204.07M |
205.87M |
204.60M |
203.57M |
204.33M |
203.28M |
202.64M |
201.95M |
202.08M |
195.49M |
| Adjusted Diluted Earnings per Share |
|
$0.19 |
$0.13 |
$0.16 |
$4.26 |
$0.30 |
$0.36 |
$0.34 |
$0.30 |
$0.40 |
$0.44 |
$0.40 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
208.05M |
208.95M |
209.90M |
208.27M |
208.71M |
210.34M |
212.81M |
210.96M |
208.07M |
209.12M |
196.48M |
| 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 |
|
203.93M |
205.42M |
204.72M |
202.97M |
202.02M |
202.49M |
202.06M |
201.10M |
200.27M |
194.43M |
190.94M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
14 |
9.18 |
48 |
41 |
51 |
42 |
59 |
54 |
75 |
78 |
74 |
| Normalized NOPAT Margin |
|
2.04% |
1.29% |
6.73% |
5.55% |
6.82% |
5.45% |
7.71% |
6.71% |
9.14% |
- |
8.90% |
| Pre Tax Income Margin |
|
5.12% |
4.18% |
5.16% |
9.77% |
9.48% |
8.75% |
9.66% |
9.55% |
11.67% |
- |
14.18% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
23.72 |
18.40 |
255.12 |
133.15 |
155.92 |
170.72 |
155.37 |
93.34 |
147.07 |
- |
214.71 |
| NOPAT to Interest Expense |
|
13.55 |
5.32 |
144.97 |
1,312.81 |
111.43 |
185.92 |
123.15 |
64.88 |
114.39 |
- |
134.15 |
| EBIT Less CapEx to Interest Expense |
|
8.60 |
5.46 |
97.11 |
92.19 |
104.81 |
99.86 |
105.95 |
59.01 |
105.21 |
- |
156.18 |
| NOPAT Less CapEx to Interest Expense |
|
-1.56 |
-7.62 |
-13.03 |
1,271.86 |
60.32 |
115.06 |
73.72 |
30.55 |
72.53 |
- |
75.61 |
| 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% |
| Augmented Payout Ratio |
|
281.99% |
196.70% |
237.04% |
42.93% |
51.58% |
64.01% |
64.90% |
256.02% |
252.00% |
- |
318.27% |