| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
250,602,777.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
250,602,777.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.69 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
67.30% |
71.03% |
16.27% |
-8.63% |
-10.97% |
-13.05% |
-13.32% |
-3.79% |
1.51% |
-0.58% |
2.24% |
| EBITDA Growth |
|
495.64% |
-12.07% |
22.97% |
131.86% |
-28.29% |
29.11% |
-18.22% |
-66.54% |
28.39% |
-13.47% |
23.79% |
| EBIT Growth |
|
643.55% |
-46.82% |
58.33% |
515.35% |
-26.81% |
96.89% |
-23.00% |
-84.35% |
56.50% |
-19.13% |
54.21% |
| NOPAT Growth |
|
84.24% |
35.55% |
162.28% |
15.84% |
6.88% |
15.76% |
-12.49% |
373.07% |
5.59% |
-6.00% |
-10.33% |
| Net Income Growth |
|
169.25% |
-85.40% |
70.67% |
609.96% |
4.29% |
509.23% |
-5.57% |
-88.37% |
73.72% |
-26.87% |
86.05% |
| EPS Growth |
|
169.77% |
-85.42% |
71.43% |
605.56% |
6.67% |
521.43% |
-2.78% |
-87.91% |
81.25% |
-24.14% |
100.00% |
| Operating Cash Flow Growth |
|
-64.29% |
79.67% |
14.23% |
60.64% |
-265.12% |
-0.76% |
4.56% |
-14.59% |
289.91% |
-8.43% |
-11.85% |
| Free Cash Flow Firm Growth |
|
-2,506.73% |
-713.26% |
150.10% |
148.90% |
147.14% |
115.55% |
-83.52% |
-74.59% |
-76.19% |
45.24% |
50.35% |
| Invested Capital Growth |
|
85.33% |
49.45% |
-19.71% |
-20.23% |
-19.24% |
-2.32% |
-2.44% |
-1.72% |
-3.94% |
-4.76% |
-4.99% |
| Revenue Q/Q Growth |
|
-4.39% |
7.68% |
-5.72% |
-5.87% |
-6.84% |
5.16% |
-6.01% |
4.48% |
-1.71% |
3.00% |
-3.33% |
| EBITDA Q/Q Growth |
|
40.76% |
-12.59% |
3.48% |
82.11% |
-56.46% |
57.38% |
-34.46% |
-25.48% |
67.04% |
6.07% |
-6.24% |
| EBIT Q/Q Growth |
|
142.95% |
-20.59% |
28.06% |
149.06% |
-71.10% |
113.62% |
-49.92% |
-49.38% |
188.97% |
10.38% |
-4.49% |
| NOPAT Q/Q Growth |
|
122.32% |
10.84% |
2.26% |
-54.03% |
105.12% |
20.05% |
-22.69% |
148.51% |
-54.22% |
6.88% |
-26.25% |
| Net Income Q/Q Growth |
|
266.26% |
-53.38% |
160.56% |
152.50% |
-66.00% |
172.33% |
-59.61% |
-68.89% |
407.76% |
14.64% |
2.75% |
| EPS Q/Q Growth |
|
266.67% |
-53.33% |
157.14% |
152.78% |
-64.84% |
171.88% |
-59.77% |
-68.57% |
427.27% |
13.79% |
6.06% |
| Operating Cash Flow Q/Q Growth |
|
-59.13% |
644.15% |
9.71% |
-51.85% |
-142.01% |
547.26% |
15.59% |
-60.67% |
-6.59% |
115.66% |
11.28% |
| Free Cash Flow Firm Q/Q Growth |
|
-4.20% |
42.64% |
184.37% |
-3.03% |
0.44% |
-81.08% |
-10.57% |
49.48% |
-5.88% |
15.43% |
-7.42% |
| Invested Capital Q/Q Growth |
|
1.04% |
-17.60% |
-2.62% |
-1.61% |
2.30% |
-0.33% |
-2.74% |
-0.88% |
-0.02% |
-1.18% |
-2.98% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
71.45% |
73.56% |
72.96% |
72.51% |
71.74% |
73.28% |
71.61% |
72.31% |
72.78% |
74.03% |
73.08% |
| EBITDA Margin |
|
32.95% |
26.75% |
29.36% |
56.80% |
26.54% |
39.72% |
27.70% |
19.75% |
33.57% |
34.57% |
33.53% |
| Operating Margin |
|
14.94% |
16.54% |
15.69% |
14.19% |
16.25% |
22.17% |
16.67% |
13.85% |
20.96% |
21.99% |
15.69% |
| EBIT Margin |
|
16.35% |
12.06% |
16.38% |
43.34% |
13.44% |
27.31% |
14.55% |
7.05% |
20.73% |
22.21% |
21.94% |
| Profit (Net Income) Margin |
|
5.68% |
2.46% |
6.79% |
18.23% |
6.65% |
17.23% |
7.40% |
2.20% |
11.39% |
12.67% |
13.47% |
| Tax Burden Percent |
|
88.66% |
82.41% |
94.22% |
50.89% |
97.82% |
81.88% |
89.54% |
256.27% |
78.91% |
78.03% |
83.44% |
| Interest Burden Percent |
|
39.17% |
24.74% |
44.03% |
82.64% |
50.59% |
77.05% |
56.82% |
12.20% |
69.62% |
73.11% |
73.56% |
| Effective Tax Rate |
|
11.34% |
17.59% |
5.78% |
49.11% |
2.18% |
18.12% |
10.46% |
-156.27% |
21.09% |
21.97% |
16.56% |
| Return on Invested Capital (ROIC) |
|
7.38% |
9.57% |
8.21% |
3.97% |
8.37% |
10.23% |
8.33% |
19.88% |
9.19% |
9.59% |
7.57% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
5.28% |
5.32% |
6.43% |
6.32% |
6.59% |
10.00% |
6.53% |
11.43% |
7.93% |
8.43% |
7.67% |
| Return on Net Nonoperating Assets (RNNOA) |
|
6.92% |
5.27% |
10.12% |
9.81% |
10.65% |
13.26% |
8.24% |
14.53% |
10.38% |
10.45% |
9.39% |
| Return on Equity (ROE) |
|
14.29% |
14.84% |
18.33% |
13.78% |
19.02% |
23.48% |
16.58% |
34.40% |
19.57% |
20.04% |
16.97% |
| Cash Return on Invested Capital (CROIC) |
|
-54.16% |
-31.90% |
28.60% |
27.90% |
26.63% |
8.96% |
9.08% |
10.48% |
12.79% |
13.56% |
13.86% |
| Operating Return on Assets (OROA) |
|
6.21% |
4.97% |
5.71% |
15.98% |
4.98% |
9.80% |
5.04% |
2.60% |
7.89% |
8.43% |
8.44% |
| Return on Assets (ROA) |
|
2.16% |
1.01% |
2.37% |
6.72% |
2.46% |
6.18% |
2.56% |
0.81% |
4.33% |
4.81% |
5.18% |
| Return on Common Equity (ROCE) |
|
14.29% |
14.84% |
18.32% |
13.78% |
19.01% |
23.47% |
16.57% |
34.39% |
19.56% |
20.03% |
16.96% |
| Return on Equity Simple (ROE_SIMPLE) |
|
8.68% |
3.17% |
4.08% |
0.00% |
11.34% |
15.63% |
15.88% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
189 |
209 |
214 |
98 |
202 |
242 |
187 |
465 |
213 |
228 |
168 |
| NOPAT Margin |
|
13.24% |
13.63% |
14.78% |
7.22% |
15.90% |
18.15% |
14.93% |
35.50% |
16.54% |
17.16% |
13.09% |
| Net Nonoperating Expense Percent (NNEP) |
|
2.09% |
4.25% |
1.78% |
-2.35% |
1.78% |
0.22% |
1.81% |
8.45% |
1.25% |
1.16% |
-0.10% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
1.67% |
- |
- |
- |
2.28% |
1.78% |
4.51% |
2.06% |
2.19% |
1.65% |
| Cost of Revenue to Revenue |
|
28.55% |
26.44% |
27.04% |
27.49% |
28.26% |
26.72% |
28.39% |
27.69% |
27.22% |
25.97% |
26.92% |
| SG&A Expenses to Revenue |
|
9.21% |
11.29% |
10.08% |
9.30% |
8.41% |
7.45% |
9.23% |
8.09% |
8.21% |
8.30% |
8.47% |
| R&D to Revenue |
|
15.87% |
13.87% |
16.17% |
15.07% |
15.03% |
13.54% |
15.73% |
14.28% |
13.13% |
11.93% |
13.35% |
| Operating Expenses to Revenue |
|
56.51% |
57.02% |
57.27% |
58.32% |
55.49% |
51.12% |
54.94% |
58.46% |
51.82% |
52.04% |
57.39% |
| Earnings before Interest and Taxes (EBIT) |
|
233 |
185 |
237 |
590 |
171 |
364 |
183 |
92 |
267 |
295 |
281 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
470 |
411 |
425 |
774 |
337 |
530 |
347 |
259 |
432 |
459 |
430 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
2.30 |
2.74 |
2.54 |
1.95 |
2.16 |
1.78 |
1.62 |
1.93 |
2.41 |
2.03 |
1.41 |
| 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) |
|
1.83 |
1.94 |
1.78 |
1.42 |
1.59 |
1.39 |
1.28 |
1.46 |
1.83 |
1.59 |
1.07 |
| Price to Earnings (P/E) |
|
26.54 |
86.73 |
62.29 |
17.62 |
19.05 |
11.40 |
10.18 |
17.36 |
19.08 |
18.82 |
10.80 |
| Dividend Yield |
|
2.87% |
2.42% |
2.58% |
3.33% |
3.04% |
3.62% |
4.10% |
3.60% |
2.84% |
3.30% |
4.89% |
| Earnings Yield |
|
3.77% |
1.15% |
1.61% |
5.67% |
5.25% |
8.78% |
9.83% |
5.76% |
5.24% |
5.31% |
9.26% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.44 |
1.91 |
1.87 |
1.43 |
1.50 |
1.35 |
1.28 |
1.40 |
1.62 |
1.47 |
1.20 |
| Enterprise Value to Revenue (EV/Rev) |
|
3.37 |
3.26 |
3.00 |
2.31 |
2.55 |
2.36 |
2.26 |
2.47 |
2.85 |
2.57 |
2.02 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
10.54 |
11.91 |
10.80 |
6.40 |
7.36 |
6.19 |
5.92 |
8.68 |
9.43 |
8.89 |
6.67 |
| Enterprise Value to EBIT (EV/EBIT) |
|
20.59 |
27.97 |
23.57 |
10.69 |
12.10 |
9.39 |
9.00 |
15.79 |
16.33 |
15.91 |
11.26 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
33.19 |
29.54 |
24.71 |
23.52 |
25.12 |
20.13 |
19.04 |
15.84 |
18.06 |
16.53 |
13.38 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
24.52 |
21.85 |
19.72 |
13.76 |
16.99 |
15.23 |
13.73 |
15.40 |
14.01 |
12.96 |
10.76 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
5.82 |
4.55 |
5.04 |
14.86 |
13.86 |
13.22 |
12.38 |
10.59 |
8.44 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
2.17 |
2.11 |
2.02 |
1.52 |
1.54 |
1.51 |
1.54 |
1.62 |
1.61 |
1.58 |
1.57 |
| Long-Term Debt to Equity |
|
2.13 |
2.10 |
2.01 |
1.51 |
1.54 |
1.50 |
1.54 |
1.61 |
1.60 |
1.57 |
1.56 |
| Financial Leverage |
|
1.31 |
0.99 |
1.57 |
1.55 |
1.62 |
1.33 |
1.26 |
1.27 |
1.31 |
1.24 |
1.22 |
| Leverage Ratio |
|
3.39 |
3.39 |
4.10 |
3.81 |
3.72 |
3.65 |
3.65 |
3.44 |
3.37 |
3.30 |
3.35 |
| Compound Leverage Factor |
|
1.33 |
0.84 |
1.80 |
3.15 |
1.88 |
2.81 |
2.07 |
0.42 |
2.35 |
2.41 |
2.46 |
| Debt to Total Capital |
|
68.43% |
67.89% |
66.91% |
60.35% |
60.70% |
60.14% |
60.71% |
61.87% |
61.73% |
61.17% |
61.04% |
| Short-Term Debt to Total Capital |
|
1.15% |
0.37% |
0.37% |
0.34% |
0.34% |
0.34% |
0.34% |
0.35% |
0.35% |
0.34% |
0.35% |
| Long-Term Debt to Total Capital |
|
67.28% |
67.52% |
66.54% |
60.01% |
60.36% |
59.80% |
60.37% |
61.52% |
61.38% |
60.82% |
60.69% |
| 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 |
|
0.01% |
0.01% |
0.01% |
0.01% |
0.02% |
0.02% |
0.02% |
0.02% |
0.02% |
0.02% |
0.02% |
| Common Equity to Total Capital |
|
31.56% |
32.10% |
33.08% |
39.63% |
39.29% |
39.84% |
39.28% |
38.11% |
38.26% |
38.82% |
38.94% |
| Debt to EBITDA |
|
5.39 |
5.46 |
5.10 |
3.08 |
3.28 |
3.09 |
3.21 |
4.33 |
4.06 |
4.26 |
3.93 |
| Net Debt to EBITDA |
|
4.82 |
4.82 |
4.41 |
2.46 |
2.77 |
2.55 |
2.57 |
3.54 |
3.37 |
3.41 |
3.14 |
| Long-Term Debt to EBITDA |
|
5.29 |
5.43 |
5.07 |
3.06 |
3.27 |
3.07 |
3.19 |
4.31 |
4.04 |
4.23 |
3.91 |
| Debt to NOPAT |
|
16.96 |
13.56 |
11.66 |
11.30 |
11.21 |
10.05 |
10.32 |
7.90 |
7.78 |
7.91 |
7.89 |
| Net Debt to NOPAT |
|
15.17 |
11.96 |
10.09 |
9.03 |
9.46 |
8.28 |
8.25 |
6.47 |
6.45 |
6.33 |
6.30 |
| Long-Term Debt to NOPAT |
|
16.68 |
13.48 |
11.60 |
11.23 |
11.15 |
9.99 |
10.26 |
7.85 |
7.74 |
7.87 |
7.84 |
| Altman Z-Score |
|
0.91 |
1.17 |
1.18 |
1.20 |
1.17 |
1.15 |
1.02 |
1.01 |
1.22 |
1.16 |
1.01 |
| Noncontrolling Interest Sharing Ratio |
|
0.03% |
0.03% |
0.03% |
0.03% |
0.04% |
0.04% |
0.04% |
0.04% |
0.04% |
0.04% |
0.04% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.69 |
1.38 |
1.40 |
0.81 |
0.79 |
0.87 |
0.86 |
0.80 |
0.87 |
0.94 |
0.94 |
| Quick Ratio |
|
0.57 |
0.59 |
0.60 |
0.68 |
0.64 |
0.73 |
0.74 |
0.66 |
0.68 |
0.77 |
0.74 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-5,242 |
-3,007 |
2,537 |
2,460 |
2,471 |
468 |
418 |
625 |
588 |
679 |
629 |
| Operating Cash Flow to CapEx |
|
125.53% |
775.10% |
1,052.90% |
463.29% |
-197.90% |
843.23% |
1,415.74% |
462.21% |
317.54% |
812.59% |
713.18% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
19.12 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
2.90 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
2.62 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.38 |
0.41 |
0.35 |
0.37 |
0.37 |
0.36 |
0.35 |
0.37 |
0.38 |
0.38 |
0.38 |
| Accounts Receivable Turnover |
|
9.59 |
9.44 |
8.87 |
8.82 |
8.85 |
7.87 |
8.37 |
8.04 |
8.77 |
7.94 |
8.58 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
16.51 |
18.88 |
17.18 |
15.92 |
15.44 |
15.28 |
14.63 |
13.91 |
14.10 |
13.90 |
13.72 |
| Accounts Payable Turnover |
|
2.04 |
2.29 |
1.80 |
1.64 |
1.80 |
1.72 |
1.66 |
1.47 |
1.63 |
1.66 |
1.61 |
| Days Sales Outstanding (DSO) |
|
38.05 |
38.65 |
41.17 |
41.40 |
41.27 |
46.36 |
43.61 |
45.40 |
41.64 |
45.99 |
42.54 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
179.00 |
159.70 |
202.46 |
222.83 |
202.64 |
212.15 |
220.45 |
249.13 |
224.23 |
219.67 |
227.13 |
| Cash Conversion Cycle (CCC) |
|
-140.94 |
-121.06 |
-161.30 |
-181.43 |
-161.37 |
-165.79 |
-176.84 |
-203.72 |
-182.59 |
-173.69 |
-184.60 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
11,795 |
9,719 |
9,465 |
9,312 |
9,526 |
9,494 |
9,234 |
9,152 |
9,150 |
9,043 |
8,773 |
| Invested Capital Turnover |
|
0.56 |
0.70 |
0.56 |
0.55 |
0.53 |
0.56 |
0.56 |
0.56 |
0.56 |
0.56 |
0.58 |
| Increase / (Decrease) in Invested Capital |
|
5,431 |
3,216 |
-2,323 |
-2,362 |
-2,269 |
-225 |
-231 |
-160 |
-375 |
-451 |
-461 |
| Enterprise Value (EV) |
|
17,023 |
18,568 |
17,700 |
13,311 |
14,316 |
12,794 |
11,774 |
12,790 |
14,796 |
13,313 |
10,532 |
| Market Capitalization |
|
9,241 |
11,049 |
10,472 |
8,197 |
8,925 |
7,530 |
6,669 |
7,567 |
9,506 |
8,211 |
5,573 |
| Book Value per Share |
|
$14.80 |
$14.84 |
$15.18 |
$15.39 |
$15.42 |
$15.91 |
$15.64 |
$15.16 |
$15.54 |
$16.05 |
$15.81 |
| Tangible Book Value per Share |
|
($31.32) |
($23.38) |
($22.14) |
($21.17) |
($21.35) |
($20.62) |
($20.71) |
($21.48) |
($21.01) |
($20.32) |
($19.74) |
| Total Capital |
|
12,715 |
12,551 |
12,482 |
10,592 |
10,526 |
10,616 |
10,512 |
10,309 |
10,327 |
10,417 |
10,175 |
| Total Debt |
|
8,700 |
8,520 |
8,352 |
6,393 |
6,389 |
6,385 |
6,381 |
6,378 |
6,375 |
6,372 |
6,211 |
| Total Long-Term Debt |
|
8,555 |
8,475 |
8,306 |
6,357 |
6,353 |
6,349 |
6,345 |
6,342 |
6,339 |
6,336 |
6,175 |
| Net Debt |
|
7,781 |
7,517 |
7,226 |
5,112 |
5,389 |
5,262 |
5,103 |
5,221 |
5,288 |
5,100 |
4,956 |
| Capital Expenditures (CapEx) |
|
38 |
45 |
37 |
40 |
39 |
41 |
28 |
34 |
47 |
39 |
50 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-1,651 |
168 |
125 |
-1,768 |
-1,484 |
-1,402 |
-1,604 |
-1,666 |
-1,377 |
-1,388 |
-1,370 |
| Debt-free Net Working Capital (DFNWC) |
|
-731 |
1,171 |
1,250 |
-487 |
-484 |
-280 |
-326 |
-510 |
-290 |
-117 |
-115 |
| Net Working Capital (NWC) |
|
-877 |
1,125 |
1,204 |
-523 |
-519 |
-316 |
-362 |
-546 |
-326 |
-153 |
-151 |
| Net Nonoperating Expense (NNE) |
|
108 |
171 |
116 |
-150 |
117 |
12 |
94 |
436 |
66 |
60 |
-4.86 |
| Net Nonoperating Obligations (NNO) |
|
7,781 |
5,689 |
5,334 |
5,112 |
5,389 |
5,262 |
5,103 |
5,221 |
5,198 |
4,997 |
4,809 |
| Total Depreciation and Amortization (D&A) |
|
237 |
225 |
188 |
183 |
166 |
166 |
165 |
166 |
165 |
164 |
149 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-32.64% |
2.94% |
2.11% |
-30.64% |
-26.43% |
-25.91% |
-30.72% |
-32.24% |
-26.54% |
-26.80% |
-26.30% |
| Debt-free Net Working Capital to Revenue |
|
-14.45% |
20.55% |
21.19% |
-8.45% |
-8.62% |
-5.18% |
-6.24% |
-9.86% |
-5.59% |
-2.25% |
-2.22% |
| Net Working Capital to Revenue |
|
-17.34% |
19.75% |
20.42% |
-9.07% |
-9.25% |
-5.84% |
-6.93% |
-10.56% |
-6.28% |
-2.95% |
-2.90% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.30 |
$0.14 |
$0.36 |
$0.91 |
$0.32 |
$0.87 |
$0.35 |
$0.12 |
$0.58 |
$0.67 |
$0.70 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
271.18M |
271.57M |
272.27M |
271.55M |
267.40M |
265.10M |
262.84M |
263.27M |
253.65M |
251.98M |
247.84M |
| Adjusted Diluted Earnings per Share |
|
$0.30 |
$0.14 |
$0.36 |
$0.91 |
$0.32 |
$0.87 |
$0.35 |
$0.11 |
$0.58 |
$0.66 |
$0.70 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
271.90M |
272.14M |
273.03M |
272.59M |
267.82M |
265.19M |
263.83M |
263.65M |
253.77M |
253.73M |
247.96M |
| 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 |
|
271.51M |
272.04M |
272.87M |
268.19M |
265.88M |
264.00M |
259.14M |
254.32M |
252.01M |
250.60M |
242.66M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
201 |
254 |
232 |
123 |
248 |
255 |
191 |
183 |
229 |
243 |
230 |
| Normalized NOPAT Margin |
|
14.10% |
16.54% |
16.06% |
9.01% |
19.53% |
19.08% |
15.20% |
13.95% |
17.77% |
18.34% |
17.90% |
| Pre Tax Income Margin |
|
6.40% |
2.98% |
7.21% |
35.81% |
6.80% |
21.04% |
8.27% |
0.86% |
14.43% |
16.24% |
16.14% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
1.79 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
1.61 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
1.51 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
1.34 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
75.15% |
206.38% |
157.87% |
57.46% |
57.48% |
41.06% |
41.50% |
62.27% |
54.32% |
62.05% |
52.12% |
| Augmented Payout Ratio |
|
75.15% |
206.38% |
157.87% |
89.70% |
108.13% |
86.97% |
105.27% |
157.04% |
141.31% |
157.69% |
158.59% |