| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
699,983,126.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
699,983,126.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.03 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
-2.96% |
6.66% |
-0.26% |
12.63% |
20.52% |
20.53% |
-22.52% |
-8.86% |
-0.76% |
8.42% |
| EBITDA Growth |
|
0.00% |
-9.80% |
7.42% |
-0.31% |
13.85% |
31.60% |
50.22% |
-25.75% |
-19.49% |
-13.47% |
-7.28% |
| EBIT Growth |
|
0.00% |
-28.93% |
22.51% |
-17.24% |
15.14% |
53.11% |
101.31% |
-39.54% |
-43.02% |
-31.11% |
-66.79% |
| NOPAT Growth |
|
0.00% |
-9.67% |
-12.37% |
5.37% |
33.64% |
49.03% |
61.41% |
-45.50% |
-39.52% |
-37.19% |
-10.22% |
| Net Income Growth |
|
0.00% |
-24.41% |
118.19% |
-54.10% |
12.68% |
73.58% |
110.08% |
-37.11% |
-42.59% |
-31.68% |
-60.02% |
| EPS Growth |
|
0.00% |
0.00% |
118.19% |
-49.56% |
-90.06% |
1,894.12% |
105.87% |
-30.32% |
-95.45% |
-94.75% |
0.00% |
| Operating Cash Flow Growth |
|
0.00% |
-30.83% |
-63.68% |
226.33% |
0.89% |
55.44% |
24.73% |
6.26% |
-23.04% |
-16.04% |
-2.12% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
110.23% |
-80.69% |
-176.78% |
506.35% |
8.91% |
379.53% |
-124.72% |
573.52% |
-112.02% |
| Invested Capital Growth |
|
0.00% |
0.00% |
-1.04% |
6.95% |
12.24% |
9.83% |
16.70% |
-9.18% |
11.85% |
-18.33% |
7.62% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
21.65% |
19.81% |
18.04% |
18.56% |
19.30% |
21.87% |
26.47% |
20.89% |
16.62% |
12.97% |
10.80% |
| EBITDA Margin |
|
30.60% |
28.44% |
28.65% |
28.63% |
28.94% |
31.60% |
39.38% |
37.74% |
33.34% |
28.76% |
23.09% |
| Operating Margin |
|
15.58% |
10.87% |
12.48% |
11.36% |
12.08% |
15.50% |
20.30% |
13.68% |
8.94% |
5.61% |
4.48% |
| EBIT Margin |
|
14.84% |
10.87% |
12.48% |
10.36% |
10.59% |
13.45% |
22.47% |
17.54% |
10.96% |
7.36% |
1.84% |
| Profit (Net Income) Margin |
|
9.78% |
7.62% |
15.59% |
7.17% |
7.18% |
10.34% |
18.02% |
14.63% |
9.21% |
6.34% |
2.29% |
| Tax Burden Percent |
|
65.91% |
82.40% |
182.51% |
74.38% |
48.30% |
80.01% |
81.80% |
85.40% |
86.74% |
87.40% |
80.30% |
| Interest Burden Percent |
|
100.00% |
85.08% |
68.42% |
93.11% |
140.32% |
96.04% |
98.03% |
97.67% |
96.87% |
98.62% |
155.00% |
| Effective Tax Rate |
|
32.88% |
10.42% |
35.92% |
25.62% |
17.00% |
19.99% |
18.20% |
14.60% |
13.26% |
12.60% |
5.85% |
| Return on Invested Capital (ROIC) |
|
0.00% |
18.77% |
8.27% |
8.46% |
10.31% |
13.85% |
19.71% |
10.45% |
6.27% |
4.11% |
4.18% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
-6.22% |
144.69% |
-269.38% |
-37.71% |
-30.20% |
69.20% |
128.08% |
24.13% |
28.08% |
-171.12% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
-1.21% |
8.83% |
-1.25% |
-2.45% |
-1.67% |
2.43% |
2.94% |
1.71% |
1.48% |
-1.88% |
| Return on Equity (ROE) |
|
0.00% |
17.56% |
17.10% |
7.22% |
7.86% |
12.18% |
22.14% |
13.39% |
7.98% |
5.59% |
2.30% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-181.23% |
9.32% |
1.75% |
-1.22% |
4.48% |
4.30% |
20.07% |
-4.92% |
24.29% |
-3.16% |
| Operating Return on Assets (OROA) |
|
0.00% |
6.39% |
7.24% |
5.67% |
6.46% |
9.20% |
15.95% |
8.96% |
5.15% |
3.52% |
1.00% |
| Return on Assets (ROA) |
|
0.00% |
4.48% |
9.04% |
3.93% |
4.38% |
7.07% |
12.79% |
7.47% |
4.33% |
3.04% |
1.24% |
| Return on Common Equity (ROCE) |
|
0.00% |
17.56% |
17.09% |
7.20% |
7.83% |
12.12% |
22.07% |
13.39% |
7.98% |
5.59% |
2.30% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
8.62% |
15.44% |
7.40% |
7.50% |
11.56% |
20.45% |
13.96% |
7.95% |
5.76% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
61 |
55 |
48 |
51 |
68 |
102 |
164 |
89 |
54 |
34 |
32 |
| NOPAT Margin |
|
10.46% |
9.74% |
8.00% |
8.45% |
10.03% |
12.40% |
16.61% |
11.68% |
7.75% |
4.91% |
4.22% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
24.99% |
-136.42% |
277.85% |
48.03% |
44.05% |
-49.49% |
-117.62% |
-17.86% |
-23.97% |
175.30% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
2.79% |
2.52% |
| Cost of Revenue to Revenue |
|
76.58% |
80.19% |
81.96% |
81.44% |
80.70% |
78.13% |
73.53% |
79.11% |
83.38% |
87.03% |
88.89% |
| SG&A Expenses to Revenue |
|
4.02% |
4.47% |
3.57% |
2.62% |
2.45% |
2.30% |
2.20% |
2.29% |
2.33% |
2.11% |
2.05% |
| R&D to Revenue |
|
3.90% |
4.56% |
5.50% |
5.08% |
4.95% |
4.41% |
4.16% |
4.93% |
5.12% |
5.12% |
4.49% |
| Operating Expenses to Revenue |
|
7.84% |
8.94% |
5.56% |
7.20% |
7.22% |
6.37% |
6.17% |
7.21% |
7.68% |
7.36% |
6.63% |
| Earnings before Interest and Taxes (EBIT) |
|
87 |
62 |
76 |
63 |
72 |
110 |
222 |
134 |
76 |
51 |
14 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
179 |
161 |
173 |
173 |
197 |
259 |
389 |
289 |
233 |
199 |
177 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
0.79 |
0.94 |
0.95 |
1.20 |
0.88 |
1.17 |
0.90 |
1.41 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.79 |
0.94 |
0.95 |
1.20 |
0.88 |
1.17 |
0.90 |
1.41 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.77 |
0.90 |
0.85 |
1.06 |
0.92 |
1.36 |
0.99 |
1.41 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
11.16 |
7.71 |
8.15 |
5.92 |
6.17 |
14.65 |
16.04 |
52.35 |
| Dividend Yield |
|
0.00% |
13.53% |
12.07% |
0.00% |
5.80% |
10.35% |
5.49% |
22.99% |
5.66% |
5.90% |
0.00% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
8.96% |
12.97% |
12.26% |
16.90% |
16.20% |
6.83% |
6.23% |
1.91% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
0.80 |
0.94 |
0.95 |
1.19 |
0.87 |
1.15 |
0.89 |
1.39 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.82 |
0.97 |
0.89 |
1.08 |
0.93 |
1.50 |
0.95 |
1.45 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
2.88 |
3.35 |
2.81 |
2.75 |
2.46 |
4.50 |
3.32 |
6.28 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
7.96 |
9.17 |
6.59 |
4.82 |
5.30 |
13.68 |
12.98 |
78.66 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
9.76 |
9.68 |
7.15 |
6.52 |
7.96 |
19.34 |
19.47 |
34.35 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
3.69 |
4.85 |
3.44 |
4.05 |
2.54 |
4.85 |
3.65 |
6.26 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
47.25 |
0.00 |
22.11 |
29.87 |
4.15 |
0.00 |
3.29 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.68 |
0.59 |
0.54 |
0.50 |
0.41 |
0.45 |
0.60 |
0.64 |
0.60 |
0.68 |
| Long-Term Debt to Equity |
|
0.00 |
0.61 |
0.41 |
0.50 |
0.46 |
0.37 |
0.42 |
0.54 |
0.54 |
0.45 |
0.44 |
| Financial Leverage |
|
0.00 |
0.20 |
0.06 |
0.00 |
0.07 |
0.06 |
0.04 |
0.02 |
0.07 |
0.05 |
0.01 |
| Leverage Ratio |
|
0.00 |
1.96 |
1.89 |
1.84 |
1.80 |
1.72 |
1.73 |
1.79 |
1.84 |
1.84 |
1.85 |
| Compound Leverage Factor |
|
0.00 |
1.67 |
1.29 |
1.71 |
2.52 |
1.65 |
1.70 |
1.75 |
1.79 |
1.81 |
2.87 |
| Debt to Total Capital |
|
0.00% |
40.31% |
36.93% |
35.20% |
33.21% |
29.02% |
30.96% |
37.41% |
38.84% |
37.37% |
40.33% |
| Short-Term Debt to Total Capital |
|
0.00% |
3.97% |
10.83% |
2.69% |
2.56% |
2.56% |
2.23% |
3.87% |
5.59% |
9.18% |
13.94% |
| Long-Term Debt to Total Capital |
|
0.00% |
36.34% |
26.10% |
32.51% |
30.65% |
26.46% |
28.73% |
33.54% |
33.25% |
28.19% |
26.39% |
| 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 |
|
0.00% |
59.69% |
63.07% |
64.42% |
66.57% |
70.52% |
69.04% |
62.59% |
61.16% |
62.63% |
59.67% |
| Debt to EBITDA |
|
0.00 |
2.06 |
2.06 |
1.85 |
1.65 |
1.17 |
1.00 |
1.66 |
2.21 |
2.29 |
2.92 |
| Net Debt to EBITDA |
|
0.00 |
0.54 |
-0.17 |
0.19 |
0.23 |
0.11 |
0.06 |
0.02 |
0.42 |
-0.12 |
0.18 |
| Long-Term Debt to EBITDA |
|
0.00 |
1.86 |
1.46 |
1.71 |
1.52 |
1.06 |
0.93 |
1.49 |
1.89 |
1.72 |
1.91 |
| Debt to NOPAT |
|
0.00 |
6.02 |
7.39 |
6.27 |
4.76 |
2.97 |
2.38 |
5.36 |
9.50 |
13.40 |
16.00 |
| Net Debt to NOPAT |
|
0.00 |
1.59 |
-0.60 |
0.65 |
0.67 |
0.27 |
0.13 |
0.08 |
1.79 |
-0.70 |
0.99 |
| Long-Term Debt to NOPAT |
|
0.00 |
5.43 |
5.22 |
5.79 |
4.39 |
2.71 |
2.21 |
4.81 |
8.13 |
10.11 |
10.47 |
| Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
1.71 |
1.97 |
2.21 |
2.61 |
2.05 |
2.16 |
1.94 |
2.14 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.29% |
0.46% |
0.50% |
0.30% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
3.60 |
2.05 |
2.27 |
2.34 |
2.16 |
2.23 |
2.83 |
3.38 |
2.71 |
2.40 |
| Quick Ratio |
|
0.00 |
2.51 |
1.74 |
1.89 |
1.95 |
1.78 |
1.72 |
2.26 |
2.39 |
2.34 |
2.01 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-533 |
55 |
11 |
-8.09 |
33 |
36 |
172 |
-42 |
201 |
-24 |
| Operating Cash Flow to CapEx |
|
123.20% |
83.58% |
0.00% |
99.83% |
0.00% |
153.34% |
127.06% |
186.42% |
220.97% |
970.30% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
-96.50 |
7.44 |
1.70 |
-1.34 |
5.38 |
7.57 |
34.41 |
-4.88 |
23.61 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
20.59 |
5.64 |
21.70 |
22.58 |
34.64 |
55.80 |
56.21 |
24.80 |
21.30 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
-4.04 |
7.05 |
-0.04 |
22.70 |
12.05 |
11.88 |
26.06 |
13.58 |
19.10 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.59 |
0.58 |
0.55 |
0.61 |
0.68 |
0.71 |
0.51 |
0.47 |
0.48 |
0.54 |
| Accounts Receivable Turnover |
|
0.00 |
4.38 |
4.53 |
4.10 |
4.40 |
4.75 |
4.65 |
4.04 |
4.33 |
4.19 |
4.37 |
| Inventory Turnover |
|
0.00 |
2.96 |
4.53 |
7.98 |
9.36 |
9.56 |
7.63 |
5.50 |
3.55 |
3.94 |
7.19 |
| Fixed Asset Turnover |
|
0.00 |
1.36 |
1.30 |
1.13 |
1.18 |
1.32 |
1.45 |
1.10 |
1.08 |
1.12 |
1.27 |
| Accounts Payable Turnover |
|
0.00 |
5.29 |
4.96 |
4.11 |
4.35 |
4.62 |
4.22 |
3.59 |
4.11 |
4.27 |
4.71 |
| Days Sales Outstanding (DSO) |
|
0.00 |
83.32 |
80.49 |
89.04 |
82.95 |
76.78 |
78.47 |
90.31 |
84.33 |
87.16 |
83.48 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
123.35 |
80.53 |
45.73 |
38.98 |
38.18 |
47.87 |
66.34 |
102.96 |
92.65 |
50.75 |
| Days Payable Outstanding (DPO) |
|
0.00 |
69.00 |
73.62 |
88.82 |
83.86 |
78.98 |
86.57 |
101.58 |
88.81 |
85.47 |
77.46 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
137.67 |
87.39 |
45.95 |
38.07 |
35.99 |
39.77 |
55.07 |
98.48 |
94.34 |
56.77 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
589 |
583 |
623 |
699 |
768 |
896 |
814 |
911 |
744 |
800 |
| Invested Capital Turnover |
|
0.00 |
1.93 |
1.03 |
1.00 |
1.03 |
1.12 |
1.19 |
0.89 |
0.81 |
0.84 |
0.99 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
589 |
-6.15 |
40 |
76 |
69 |
128 |
-82 |
96 |
-167 |
57 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
498 |
660 |
727 |
1,069 |
712 |
1,046 |
661 |
1,109 |
| Market Capitalization |
|
0.00 |
0.00 |
0.00 |
465 |
614 |
699 |
1,048 |
705 |
949 |
685 |
1,077 |
| Book Value per Share |
|
$0.00 |
$0.00 |
$0.71 |
$0.68 |
$0.89 |
$1.01 |
$1.20 |
$1.10 |
$1.11 |
$1.05 |
$1.05 |
| Tangible Book Value per Share |
|
$0.00 |
$0.00 |
$0.71 |
$0.68 |
$0.89 |
$1.01 |
$1.20 |
$1.10 |
$1.11 |
$1.05 |
$1.05 |
| Total Capital |
|
0.00 |
825 |
969 |
909 |
978 |
1,039 |
1,261 |
1,281 |
1,322 |
1,218 |
1,281 |
| Total Debt |
|
0.00 |
333 |
358 |
320 |
325 |
302 |
390 |
479 |
514 |
455 |
517 |
| Total Long-Term Debt |
|
0.00 |
300 |
253 |
295 |
300 |
275 |
362 |
430 |
440 |
343 |
338 |
| Net Debt |
|
0.00 |
88 |
-29 |
33 |
46 |
28 |
21 |
6.93 |
97 |
-24 |
32 |
| Capital Expenditures (CapEx) |
|
134 |
136 |
-10 |
135 |
-0.72 |
138 |
208 |
150 |
98 |
19 |
-7.97 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
176 |
79 |
84 |
88 |
107 |
128 |
106 |
246 |
99 |
169 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
410 |
350 |
242 |
250 |
263 |
355 |
436 |
653 |
566 |
646 |
| Net Working Capital (NWC) |
|
0.00 |
377 |
245 |
217 |
225 |
236 |
327 |
386 |
579 |
455 |
468 |
| Net Nonoperating Expense (NNE) |
|
3.96 |
12 |
-46 |
7.71 |
19 |
17 |
-14 |
-23 |
-10 |
-9.95 |
15 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
96 |
-29 |
34 |
46 |
30 |
26 |
12 |
102 |
-19 |
36 |
| Total Depreciation and Amortization (D&A) |
|
92 |
100 |
98 |
110 |
125 |
149 |
167 |
155 |
156 |
148 |
163 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
30.98% |
13.01% |
13.98% |
12.88% |
13.06% |
12.99% |
13.87% |
35.34% |
14.26% |
22.04% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
72.16% |
57.80% |
40.02% |
36.84% |
32.07% |
35.97% |
56.92% |
93.58% |
81.82% |
84.42% |
| Net Working Capital to Revenue |
|
0.00% |
66.38% |
40.46% |
35.98% |
33.16% |
28.81% |
33.12% |
50.44% |
82.98% |
65.67% |
61.09% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$2.60 |
$1.13 |
$2.43 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
771.15M |
727.26M |
727.24M |
727.24M |
727.24M |
727.24M |
727.24M |
727.24M |
699.98M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$2.54 |
$1.11 |
$2.39 |
$5.53 |
$11.44 |
$7.64 |
$4.43 |
$0.10 |
$0.00 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
771.15M |
727.26M |
727.24M |
727.24M |
727.24M |
727.24M |
727.24M |
727.24M |
699.98M |
| 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 |
|
0.00 |
0.00 |
771.15M |
727.26M |
727.24M |
727.24M |
727.24M |
727.24M |
727.24M |
727.24M |
699.98M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
61 |
55 |
48 |
51 |
68 |
102 |
164 |
89 |
54 |
34 |
32 |
| Normalized NOPAT Margin |
|
10.46% |
9.74% |
8.00% |
8.45% |
10.03% |
12.40% |
16.61% |
11.68% |
7.75% |
4.91% |
4.22% |
| Pre Tax Income Margin |
|
14.84% |
9.25% |
8.54% |
9.65% |
14.86% |
12.92% |
22.03% |
17.13% |
10.62% |
7.26% |
2.86% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
11.16 |
10.31 |
10.06 |
11.95 |
18.05 |
46.93 |
26.90 |
8.79 |
5.99 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
10.00 |
6.61 |
8.21 |
11.31 |
16.64 |
34.69 |
17.92 |
6.21 |
3.99 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
-13.48 |
11.72 |
-11.68 |
12.07 |
-4.54 |
3.02 |
-3.25 |
-2.44 |
3.79 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
-14.64 |
8.02 |
-13.53 |
11.43 |
-5.95 |
-9.23 |
-12.23 |
-5.01 |
1.80 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
44.79% |
127.93% |
0.00% |
19.37% |
0.00% |
55.03% |
32.41% |
90.91% |
85.01% |
90.93% |
0.00% |
| Augmented Payout Ratio |
|
123.90% |
199.84% |
0.00% |
19.37% |
0.00% |
55.03% |
32.41% |
90.91% |
85.01% |
90.93% |
0.00% |