| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
118,017,000.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
118,017,000.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
1.27 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
3.38% |
26.75% |
20.81% |
4.67% |
34.28% |
29.55% |
35.22% |
40.79% |
22.12% |
51.60% |
42.23% |
| EBITDA Growth |
|
-0.65% |
49.75% |
53.80% |
19.15% |
62.05% |
60.26% |
40.54% |
63.05% |
29.89% |
-130.56% |
31.28% |
| EBIT Growth |
|
10.88% |
41.18% |
77.06% |
25.21% |
82.31% |
71.77% |
47.56% |
71.21% |
31.58% |
-149.50% |
25.27% |
| NOPAT Growth |
|
1.93% |
40.40% |
87.33% |
22.49% |
90.71% |
58.23% |
52.04% |
75.72% |
28.81% |
-148.19% |
32.12% |
| Net Income Growth |
|
32.78% |
47.98% |
93.92% |
24.74% |
67.42% |
60.46% |
53.72% |
77.12% |
27.89% |
-203.34% |
27.06% |
| EPS Growth |
|
38.64% |
56.10% |
106.90% |
28.57% |
72.13% |
65.63% |
55.00% |
84.72% |
36.19% |
-206.60% |
31.18% |
| Operating Cash Flow Growth |
|
90.15% |
24.14% |
48.83% |
-16.53% |
-12.87% |
74.36% |
19.16% |
78.71% |
54.80% |
22.73% |
16.77% |
| Free Cash Flow Firm Growth |
|
115.45% |
116.40% |
116.29% |
20.80% |
-24.14% |
-28.10% |
-38.31% |
2.87% |
40.49% |
-872.34% |
-822.85% |
| Invested Capital Growth |
|
-5.38% |
-4.99% |
-5.36% |
-2.76% |
2.14% |
2.12% |
2.19% |
2.44% |
1.72% |
60.66% |
64.55% |
| Revenue Q/Q Growth |
|
-2.26% |
6.48% |
-14.85% |
18.11% |
25.39% |
2.73% |
-11.12% |
22.98% |
8.76% |
27.52% |
-16.61% |
| EBITDA Q/Q Growth |
|
-1.85% |
8.54% |
-4.92% |
17.63% |
33.49% |
7.35% |
-16.62% |
36.47% |
6.34% |
-125.26% |
458.14% |
| EBIT Q/Q Growth |
|
-4.70% |
14.32% |
-5.51% |
21.62% |
38.77% |
7.71% |
-18.82% |
41.10% |
6.65% |
-140.52% |
305.43% |
| NOPAT Q/Q Growth |
|
-6.34% |
20.11% |
-10.36% |
21.47% |
45.83% |
-0.34% |
-13.87% |
40.39% |
6.89% |
-137.29% |
336.12% |
| Net Income Q/Q Growth |
|
9.48% |
4.34% |
-10.03% |
21.38% |
46.94% |
0.00% |
-13.81% |
39.85% |
6.09% |
-180.81% |
205.97% |
| EPS Q/Q Growth |
|
8.93% |
4.92% |
-6.25% |
20.00% |
45.83% |
0.95% |
-12.26% |
43.01% |
7.52% |
-179.02% |
207.96% |
| Operating Cash Flow Q/Q Growth |
|
98.10% |
-22.70% |
26.45% |
-56.89% |
106.79% |
54.68% |
-13.59% |
-35.35% |
79.11% |
22.64% |
-17.78% |
| Free Cash Flow Firm Q/Q Growth |
|
34.10% |
5.58% |
-3.65% |
-11.44% |
-15.80% |
0.07% |
-17.32% |
47.66% |
15.00% |
-650.13% |
22.62% |
| Invested Capital Q/Q Growth |
|
-2.71% |
-1.30% |
-2.55% |
3.92% |
2.19% |
-1.32% |
-2.49% |
4.18% |
1.47% |
55.86% |
-0.13% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
74.62% |
77.27% |
85.54% |
82.88% |
82.96% |
85.89% |
81.73% |
85.77% |
84.41% |
82.56% |
78.97% |
| EBITDA Margin |
|
53.92% |
54.96% |
61.37% |
61.12% |
65.07% |
67.99% |
63.78% |
70.78% |
69.21% |
-13.71% |
58.87% |
| Operating Margin |
|
40.86% |
43.92% |
48.78% |
50.67% |
56.26% |
58.89% |
53.44% |
62.15% |
61.51% |
-20.56% |
48.98% |
| EBIT Margin |
|
43.08% |
46.25% |
51.33% |
52.85% |
58.49% |
61.33% |
56.01% |
64.27% |
63.02% |
-20.02% |
49.33% |
| Profit (Net Income) Margin |
|
37.88% |
37.12% |
39.22% |
40.30% |
47.23% |
45.98% |
44.59% |
50.71% |
49.46% |
-31.34% |
39.83% |
| Tax Burden Percent |
|
80.42% |
84.40% |
80.00% |
79.19% |
82.96% |
76.88% |
82.11% |
80.59% |
80.03% |
140.40% |
83.21% |
| Interest Burden Percent |
|
109.34% |
95.09% |
95.52% |
96.30% |
97.33% |
97.52% |
96.95% |
97.90% |
98.08% |
111.48% |
97.04% |
| Effective Tax Rate |
|
19.58% |
15.60% |
20.00% |
20.81% |
17.04% |
23.12% |
17.89% |
19.41% |
19.97% |
0.00% |
16.79% |
| Return on Invested Capital (ROIC) |
|
19.74% |
24.02% |
26.95% |
27.36% |
34.62% |
36.48% |
38.73% |
46.19% |
47.00% |
-12.11% |
37.43% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
20.71% |
24.03% |
26.98% |
27.40% |
34.80% |
36.68% |
38.94% |
46.39% |
47.11% |
-17.38% |
37.16% |
| Return on Net Nonoperating Assets (RNNOA) |
|
134.75% |
218.49% |
249.78% |
131.96% |
91.83% |
169.85% |
106.00% |
144.24% |
81.08% |
-122.43% |
136.76% |
| Return on Equity (ROE) |
|
154.49% |
242.50% |
276.73% |
159.32% |
126.46% |
206.32% |
144.72% |
190.43% |
128.09% |
-134.54% |
174.19% |
| Cash Return on Invested Capital (CROIC) |
|
24.65% |
26.44% |
30.19% |
28.21% |
28.42% |
32.78% |
36.86% |
40.59% |
43.52% |
-27.36% |
-27.20% |
| Operating Return on Assets (OROA) |
|
17.90% |
21.46% |
25.02% |
24.42% |
27.63% |
32.80% |
30.08% |
37.66% |
36.10% |
-12.19% |
30.57% |
| Return on Assets (ROA) |
|
15.74% |
17.22% |
19.12% |
18.62% |
22.31% |
24.59% |
23.95% |
29.71% |
28.33% |
-19.08% |
24.68% |
| Return on Common Equity (ROCE) |
|
154.49% |
242.50% |
276.73% |
159.32% |
126.46% |
206.32% |
144.72% |
190.43% |
128.09% |
-134.54% |
174.19% |
| Return on Equity Simple (ROE_SIMPLE) |
|
101.90% |
0.00% |
179.30% |
116.54% |
86.69% |
0.00% |
100.64% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
71 |
85 |
76 |
93 |
135 |
135 |
116 |
163 |
174 |
-65 |
154 |
| NOPAT Margin |
|
32.86% |
37.07% |
39.02% |
40.13% |
46.67% |
45.28% |
43.88% |
50.09% |
49.23% |
-14.39% |
40.76% |
| Net Nonoperating Expense Percent (NNEP) |
|
-0.96% |
-0.01% |
-0.03% |
-0.04% |
-0.17% |
-0.20% |
-0.21% |
-0.21% |
-0.10% |
5.27% |
0.27% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
5.39% |
- |
- |
- |
7.22% |
5.84% |
8.86% |
8.66% |
-2.97% |
6.49% |
| Cost of Revenue to Revenue |
|
25.38% |
22.73% |
14.46% |
17.12% |
17.04% |
14.11% |
18.27% |
14.23% |
15.59% |
17.44% |
21.03% |
| SG&A Expenses to Revenue |
|
16.33% |
16.35% |
17.94% |
15.44% |
14.22% |
14.18% |
15.99% |
12.78% |
13.01% |
17.05% |
15.37% |
| R&D to Revenue |
|
8.02% |
9.27% |
9.76% |
9.09% |
6.36% |
6.86% |
5.59% |
5.39% |
4.87% |
70.12% |
6.79% |
| Operating Expenses to Revenue |
|
33.76% |
33.34% |
36.76% |
32.21% |
26.70% |
27.00% |
28.29% |
23.62% |
22.89% |
103.13% |
29.98% |
| Earnings before Interest and Taxes (EBIT) |
|
93 |
106 |
101 |
122 |
170 |
183 |
148 |
209 |
223 |
-90 |
186 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
116 |
126 |
120 |
141 |
189 |
203 |
169 |
231 |
245 |
-62 |
222 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
20.22 |
58.26 |
30.22 |
23.03 |
16.02 |
16.72 |
16.29 |
19.26 |
17.02 |
162.13 |
34.73 |
| 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) |
|
6.45 |
5.89 |
6.23 |
7.63 |
7.65 |
5.99 |
7.25 |
5.44 |
6.90 |
5.67 |
5.06 |
| Price to Earnings (P/E) |
|
19.85 |
17.34 |
16.86 |
19.76 |
18.48 |
13.70 |
16.19 |
11.50 |
14.41 |
24.97 |
21.87 |
| 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 |
|
5.04% |
5.77% |
5.93% |
5.06% |
5.41% |
7.30% |
6.18% |
8.69% |
6.94% |
4.00% |
4.57% |
| Enterprise Value to Invested Capital (EV/IC) |
|
4.79 |
4.85 |
5.28 |
6.05 |
6.27 |
5.49 |
6.94 |
5.70 |
7.15 |
4.85 |
4.63 |
| Enterprise Value to Revenue (EV/Rev) |
|
7.75 |
7.29 |
7.43 |
8.75 |
8.54 |
6.89 |
7.95 |
6.25 |
7.55 |
7.10 |
6.27 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
15.22 |
13.75 |
13.31 |
15.14 |
14.02 |
10.71 |
12.28 |
9.32 |
11.08 |
17.01 |
14.87 |
| Enterprise Value to EBIT (EV/EBIT) |
|
18.75 |
17.08 |
16.12 |
18.09 |
16.21 |
12.16 |
13.83 |
10.38 |
12.29 |
20.21 |
17.91 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
24.37 |
22.15 |
20.79 |
23.47 |
20.74 |
15.91 |
17.98 |
13.41 |
15.95 |
31.14 |
26.64 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
16.42 |
15.56 |
14.87 |
18.19 |
20.07 |
14.60 |
17.10 |
13.46 |
15.36 |
15.22 |
13.96 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
18.90 |
17.86 |
16.99 |
21.14 |
22.29 |
16.93 |
19.03 |
14.20 |
16.57 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
6.01 |
17.89 |
8.44 |
5.19 |
3.32 |
4.14 |
3.13 |
4.54 |
3.00 |
43.89 |
9.76 |
| Long-Term Debt to Equity |
|
6.01 |
17.89 |
8.44 |
5.19 |
3.32 |
4.14 |
3.13 |
4.54 |
1.59 |
43.89 |
8.81 |
| Financial Leverage |
|
6.51 |
9.09 |
9.26 |
4.82 |
2.64 |
4.63 |
2.72 |
3.11 |
1.72 |
7.04 |
3.68 |
| Leverage Ratio |
|
10.85 |
14.10 |
14.53 |
8.58 |
5.71 |
8.48 |
6.12 |
6.47 |
4.54 |
11.12 |
6.94 |
| Compound Leverage Factor |
|
11.87 |
13.40 |
13.88 |
8.26 |
5.56 |
8.27 |
5.93 |
6.33 |
4.45 |
12.40 |
6.73 |
| Debt to Total Capital |
|
85.74% |
94.71% |
89.41% |
83.85% |
76.87% |
80.54% |
75.76% |
81.93% |
74.99% |
97.77% |
90.71% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
35.28% |
0.00% |
8.83% |
| Long-Term Debt to Total Capital |
|
85.74% |
94.71% |
89.41% |
83.85% |
76.87% |
80.54% |
75.76% |
81.93% |
39.71% |
97.77% |
81.88% |
| 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 |
|
14.27% |
5.29% |
10.59% |
16.15% |
23.13% |
19.46% |
24.24% |
18.07% |
25.01% |
2.23% |
9.29% |
| Debt to EBITDA |
|
3.77 |
3.41 |
3.12 |
2.98 |
2.61 |
2.31 |
2.15 |
1.91 |
1.78 |
3.68 |
3.37 |
| Net Debt to EBITDA |
|
2.55 |
2.65 |
2.15 |
1.93 |
1.45 |
1.39 |
1.08 |
1.22 |
0.95 |
3.43 |
2.87 |
| Long-Term Debt to EBITDA |
|
3.77 |
3.41 |
3.12 |
2.98 |
2.61 |
2.31 |
2.15 |
1.91 |
0.94 |
3.68 |
3.05 |
| Debt to NOPAT |
|
6.03 |
5.49 |
4.87 |
4.62 |
3.86 |
3.43 |
3.14 |
2.75 |
2.57 |
6.73 |
6.04 |
| Net Debt to NOPAT |
|
4.08 |
4.26 |
3.36 |
2.99 |
2.15 |
2.07 |
1.58 |
1.75 |
1.37 |
6.28 |
5.15 |
| Long-Term Debt to NOPAT |
|
6.03 |
5.49 |
4.87 |
4.62 |
3.86 |
3.43 |
3.14 |
2.75 |
1.36 |
6.73 |
5.46 |
| Altman Z-Score |
|
3.06 |
2.97 |
3.20 |
3.73 |
4.16 |
3.73 |
4.38 |
3.97 |
4.47 |
2.69 |
3.05 |
| 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 |
|
7.63 |
6.64 |
6.64 |
7.41 |
10.36 |
7.80 |
8.39 |
8.36 |
1.59 |
4.66 |
2.76 |
| Quick Ratio |
|
6.08 |
5.07 |
5.01 |
5.58 |
8.75 |
6.50 |
7.00 |
6.44 |
1.25 |
3.30 |
2.14 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
143 |
151 |
145 |
129 |
108 |
108 |
90 |
132 |
152 |
-838 |
-648 |
| Operating Cash Flow to CapEx |
|
4,497.66% |
3,942.76% |
3,650.97% |
2,160.88% |
7,605.54% |
5,847.54% |
16,233.79% |
6,379.46% |
5,894.29% |
15,348.91% |
4,813.63% |
| Free Cash Flow to Firm to Interest Expense |
|
31.71 |
28.89 |
32.24 |
28.45 |
23.95 |
23.88 |
19.81 |
30.13 |
35.44 |
-80.62 |
-117.66 |
| Operating Cash Flow to Interest Expense |
|
29.39 |
19.61 |
28.72 |
12.33 |
25.50 |
39.31 |
34.08 |
22.69 |
41.57 |
21.08 |
32.69 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
28.74 |
19.11 |
27.93 |
11.76 |
25.17 |
38.64 |
33.87 |
22.34 |
40.87 |
20.95 |
32.01 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.42 |
0.46 |
0.49 |
0.46 |
0.47 |
0.53 |
0.54 |
0.59 |
0.57 |
0.61 |
0.62 |
| Accounts Receivable Turnover |
|
3.47 |
3.56 |
4.42 |
3.79 |
3.77 |
3.74 |
4.33 |
4.44 |
3.93 |
3.73 |
3.96 |
| Inventory Turnover |
|
1.57 |
1.69 |
1.34 |
1.20 |
1.30 |
1.18 |
1.08 |
1.09 |
1.21 |
1.44 |
1.62 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
14.37 |
0.00 |
0.00 |
0.00 |
19.46 |
| Accounts Payable Turnover |
|
9.72 |
13.04 |
16.85 |
13.70 |
10.70 |
14.45 |
10.75 |
10.92 |
13.84 |
14.69 |
15.19 |
| Days Sales Outstanding (DSO) |
|
105.34 |
102.40 |
82.64 |
96.28 |
96.91 |
97.54 |
84.24 |
82.20 |
92.77 |
97.97 |
92.26 |
| Days Inventory Outstanding (DIO) |
|
232.60 |
216.05 |
271.57 |
304.12 |
280.04 |
308.48 |
339.00 |
333.97 |
301.42 |
253.95 |
225.19 |
| Days Payable Outstanding (DPO) |
|
37.55 |
28.00 |
21.66 |
26.64 |
34.12 |
25.26 |
33.96 |
33.44 |
26.38 |
24.85 |
24.02 |
| Cash Conversion Cycle (CCC) |
|
300.39 |
290.45 |
332.55 |
373.76 |
342.83 |
380.76 |
389.28 |
382.73 |
367.81 |
327.07 |
293.43 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
1,264 |
1,247 |
1,215 |
1,263 |
1,291 |
1,274 |
1,242 |
1,294 |
1,313 |
2,046 |
2,043 |
| Invested Capital Turnover |
|
0.60 |
0.65 |
0.69 |
0.68 |
0.74 |
0.81 |
0.88 |
0.92 |
0.95 |
0.84 |
0.92 |
| Increase / (Decrease) in Invested Capital |
|
-72 |
-66 |
-69 |
-36 |
27 |
26 |
27 |
31 |
22 |
772 |
802 |
| Enterprise Value (EV) |
|
6,054 |
6,046 |
6,411 |
7,638 |
8,089 |
6,992 |
8,618 |
7,371 |
9,387 |
9,914 |
9,453 |
| Market Capitalization |
|
5,039 |
4,882 |
5,374 |
6,664 |
7,251 |
6,083 |
7,858 |
6,410 |
8,578 |
7,914 |
7,627 |
| Book Value per Share |
|
$1.89 |
$0.63 |
$1.40 |
$2.27 |
$3.57 |
$2.86 |
$3.92 |
$2.70 |
$4.31 |
$0.42 |
$1.86 |
| Tangible Book Value per Share |
|
($4.99) |
($6.10) |
($5.47) |
($4.44) |
($3.03) |
($3.57) |
($2.59) |
($3.66) |
($2.24) |
($12.87) |
($11.14) |
| Total Capital |
|
1,747 |
1,583 |
1,679 |
1,792 |
1,957 |
1,870 |
1,990 |
1,842 |
2,015 |
2,191 |
2,364 |
| Total Debt |
|
1,498 |
1,499 |
1,501 |
1,503 |
1,504 |
1,506 |
1,507 |
1,509 |
1,511 |
2,143 |
2,145 |
| Total Long-Term Debt |
|
1,498 |
1,499 |
1,501 |
1,503 |
1,504 |
1,506 |
1,507 |
1,509 |
800 |
2,143 |
1,936 |
| Net Debt |
|
1,014 |
1,163 |
1,037 |
973 |
838 |
910 |
760 |
961 |
809 |
2,000 |
1,826 |
| Capital Expenditures (CapEx) |
|
2.94 |
2.60 |
3.55 |
2.58 |
1.52 |
3.05 |
0.95 |
1.56 |
3.03 |
1.43 |
3.74 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
281 |
298 |
278 |
325 |
352 |
350 |
364 |
440 |
500 |
505 |
530 |
| Debt-free Net Working Capital (DFNWC) |
|
764 |
634 |
742 |
854 |
1,018 |
946 |
1,112 |
988 |
1,202 |
648 |
849 |
| Net Working Capital (NWC) |
|
764 |
634 |
742 |
854 |
1,018 |
946 |
1,112 |
988 |
492 |
648 |
640 |
| Net Nonoperating Expense (NNE) |
|
-11 |
-0.12 |
-0.39 |
-0.40 |
-1.62 |
-2.09 |
-1.88 |
-2.01 |
-0.83 |
77 |
3.49 |
| Net Nonoperating Obligations (NNO) |
|
1,014 |
1,163 |
1,037 |
973 |
838 |
910 |
760 |
961 |
809 |
1,997 |
1,824 |
| Total Depreciation and Amortization (D&A) |
|
23 |
20 |
20 |
19 |
19 |
20 |
21 |
21 |
22 |
29 |
36 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
35.93% |
35.93% |
32.27% |
37.26% |
37.14% |
34.49% |
33.54% |
37.35% |
40.25% |
36.18% |
35.13% |
| Debt-free Net Working Capital to Revenue |
|
97.84% |
76.45% |
85.97% |
97.84% |
107.47% |
93.20% |
102.52% |
83.86% |
96.73% |
46.41% |
56.25% |
| Net Working Capital to Revenue |
|
97.84% |
76.45% |
85.97% |
97.84% |
107.47% |
93.20% |
102.52% |
83.86% |
39.55% |
46.41% |
42.42% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.62 |
$0.65 |
$0.61 |
$0.73 |
$1.08 |
$1.08 |
$0.96 |
$1.36 |
$1.49 |
($1.17) |
$1.27 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
131.97M |
131.93M |
126.94M |
127.12M |
126.85M |
126.83M |
123.22M |
121.34M |
117.22M |
119.84M |
118.14M |
| Adjusted Diluted Earnings per Share |
|
$0.61 |
$0.64 |
$0.60 |
$0.72 |
$1.05 |
$1.06 |
$0.93 |
$1.33 |
$1.43 |
($1.13) |
$1.22 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
134.08M |
134.20M |
128.89M |
129.22M |
130.13M |
129.42M |
126.64M |
124.16M |
122.33M |
123.90M |
122.88M |
| 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 |
|
132.10M |
126.82M |
127.27M |
126.68M |
127.23M |
123.15M |
123.22M |
116.97M |
117.60M |
118.02M |
118.61M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
71 |
85 |
76 |
93 |
135 |
135 |
116 |
163 |
174 |
-65 |
154 |
| Normalized NOPAT Margin |
|
32.86% |
37.07% |
39.02% |
40.13% |
46.67% |
45.28% |
43.88% |
50.09% |
49.23% |
-14.39% |
40.76% |
| Pre Tax Income Margin |
|
47.10% |
43.98% |
49.02% |
50.89% |
56.93% |
59.80% |
54.30% |
62.92% |
61.81% |
-22.32% |
47.87% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
20.66 |
20.38 |
22.31 |
27.03 |
37.50 |
40.25 |
32.79 |
47.64 |
51.97 |
-8.71 |
33.74 |
| NOPAT to Interest Expense |
|
15.76 |
16.34 |
16.96 |
20.52 |
29.93 |
29.72 |
25.68 |
37.13 |
40.59 |
-6.26 |
27.88 |
| EBIT Less CapEx to Interest Expense |
|
20.00 |
19.88 |
21.52 |
26.46 |
37.17 |
39.58 |
32.58 |
47.28 |
51.26 |
-8.85 |
33.06 |
| NOPAT Less CapEx to Interest Expense |
|
15.11 |
15.84 |
16.17 |
19.95 |
29.59 |
29.05 |
25.47 |
36.77 |
39.89 |
-6.40 |
27.20 |
| 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 |
|
59.11% |
142.89% |
79.14% |
74.80% |
64.29% |
56.29% |
0.00% |
99.32% |
99.48% |
108.04% |
0.00% |