| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
237,547,447.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
237,547,447.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.43 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-2.43% |
9.71% |
4.71% |
5.83% |
5.16% |
-3.45% |
2.32% |
4.34% |
3.80% |
3.33% |
1.56% |
| EBITDA Growth |
|
-33.55% |
3,116.45% |
167.68% |
185.18% |
100.73% |
26.91% |
41.49% |
12.70% |
-0.78% |
-20.29% |
-44.93% |
| EBIT Growth |
|
-44.38% |
328.28% |
619.32% |
419.34% |
150.99% |
41.75% |
57.90% |
14.58% |
-2.14% |
-30.57% |
-60.02% |
| NOPAT Growth |
|
-44.17% |
391.01% |
779.09% |
152.03% |
144.62% |
65.58% |
59.17% |
13.83% |
-0.85% |
-60.72% |
-59.25% |
| Net Income Growth |
|
-53.06% |
186.56% |
3,006.70% |
436.09% |
187.90% |
75.67% |
69.40% |
9.03% |
-1.98% |
-62.71% |
-65.77% |
| EPS Growth |
|
-52.78% |
192.06% |
3,550.00% |
448.00% |
188.24% |
72.41% |
69.86% |
8.76% |
-2.04% |
-63.00% |
-65.32% |
| Operating Cash Flow Growth |
|
-16.01% |
330.46% |
267.61% |
186.26% |
109.87% |
25.53% |
-53.18% |
-31.09% |
-29.61% |
-16.64% |
10.98% |
| Free Cash Flow Firm Growth |
|
-261.24% |
39.95% |
141.38% |
334.02% |
263.61% |
535.80% |
148.17% |
-104.18% |
-122.07% |
-178.81% |
-182.58% |
| Invested Capital Growth |
|
11.17% |
6.12% |
-0.04% |
-6.69% |
-5.91% |
-9.20% |
-2.98% |
7.41% |
9.51% |
13.70% |
9.10% |
| Revenue Q/Q Growth |
|
1.21% |
3.86% |
-3.67% |
4.53% |
0.56% |
-4.64% |
2.08% |
6.60% |
0.04% |
-5.07% |
0.33% |
| EBITDA Q/Q Growth |
|
57.79% |
6.44% |
11.58% |
52.17% |
11.07% |
-32.71% |
24.40% |
21.21% |
-2.21% |
-45.61% |
-14.58% |
| EBIT Q/Q Growth |
|
134.31% |
5.75% |
22.15% |
71.58% |
13.24% |
-40.28% |
36.07% |
24.51% |
-3.29% |
-57.63% |
-21.65% |
| NOPAT Q/Q Growth |
|
12.97% |
4.57% |
22.13% |
74.69% |
9.65% |
-29.22% |
17.41% |
24.93% |
-4.50% |
-71.96% |
21.80% |
| Net Income Q/Q Growth |
|
99.59% |
10.40% |
30.35% |
86.65% |
7.19% |
-32.63% |
25.69% |
20.13% |
-3.64% |
-74.37% |
15.37% |
| EPS Q/Q Growth |
|
104.00% |
13.73% |
25.86% |
87.67% |
7.30% |
-31.97% |
24.00% |
20.16% |
-3.36% |
-74.31% |
16.22% |
| Operating Cash Flow Q/Q Growth |
|
23.59% |
-10.31% |
-2.61% |
165.15% |
-9.39% |
-46.35% |
-63.68% |
290.27% |
-7.45% |
-36.46% |
-51.64% |
| Free Cash Flow Firm Q/Q Growth |
|
-38.59% |
57.51% |
204.98% |
278.57% |
-3.10% |
13.17% |
-40.22% |
-106.37% |
-412.08% |
-304.08% |
37.36% |
| Invested Capital Q/Q Growth |
|
-2.36% |
1.71% |
-0.20% |
-5.85% |
-1.54% |
-1.85% |
6.64% |
4.22% |
0.39% |
1.90% |
2.33% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
7.93% |
7.09% |
8.80% |
15.17% |
14.92% |
12.65% |
12.43% |
15.04% |
13.85% |
9.49% |
7.62% |
| EBITDA Margin |
|
7.00% |
7.18% |
8.31% |
12.10% |
13.37% |
9.43% |
11.49% |
13.07% |
12.78% |
7.32% |
6.23% |
| Operating Margin |
|
4.73% |
4.07% |
5.74% |
9.67% |
11.09% |
7.01% |
9.06% |
10.77% |
10.35% |
4.52% |
3.59% |
| EBIT Margin |
|
4.58% |
4.66% |
5.91% |
9.71% |
10.93% |
6.85% |
9.12% |
10.66% |
10.30% |
4.60% |
3.59% |
| Profit (Net Income) Margin |
|
2.79% |
2.96% |
4.01% |
7.16% |
7.63% |
5.39% |
6.64% |
7.48% |
7.21% |
1.95% |
2.24% |
| Tax Burden Percent |
|
73.18% |
85.69% |
77.07% |
76.44% |
72.67% |
85.27% |
75.90% |
74.86% |
74.36% |
50.32% |
76.96% |
| Interest Burden Percent |
|
83.21% |
74.18% |
88.02% |
96.53% |
96.11% |
92.39% |
95.88% |
93.80% |
94.09% |
84.10% |
80.97% |
| Effective Tax Rate |
|
26.82% |
14.31% |
22.93% |
23.56% |
27.33% |
14.73% |
24.10% |
25.14% |
25.64% |
49.68% |
23.04% |
| Return on Invested Capital (ROIC) |
|
10.57% |
10.47% |
13.06% |
22.71% |
25.58% |
18.82% |
21.13% |
25.26% |
24.47% |
7.28% |
8.50% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
9.45% |
9.59% |
12.41% |
22.27% |
24.62% |
17.46% |
20.70% |
23.92% |
23.24% |
6.46% |
7.59% |
| Return on Net Nonoperating Assets (RNNOA) |
|
8.57% |
8.30% |
10.64% |
15.59% |
13.65% |
8.65% |
15.80% |
13.10% |
11.26% |
2.93% |
5.70% |
| Return on Equity (ROE) |
|
19.14% |
18.77% |
23.70% |
38.30% |
39.23% |
27.47% |
36.92% |
38.35% |
35.74% |
10.21% |
14.20% |
| Cash Return on Invested Capital (CROIC) |
|
-8.61% |
2.03% |
10.33% |
21.39% |
24.66% |
30.05% |
24.77% |
15.61% |
13.74% |
7.32% |
7.55% |
| Operating Return on Assets (OROA) |
|
8.17% |
8.49% |
10.93% |
17.28% |
19.11% |
11.96% |
15.83% |
19.18% |
18.31% |
8.10% |
6.30% |
| Return on Assets (ROA) |
|
4.98% |
5.40% |
7.41% |
12.75% |
13.35% |
9.42% |
11.52% |
13.47% |
12.81% |
3.43% |
3.93% |
| Return on Common Equity (ROCE) |
|
19.05% |
18.70% |
23.60% |
38.15% |
39.08% |
27.37% |
36.76% |
38.21% |
35.61% |
10.18% |
14.14% |
| Return on Equity Simple (ROE_SIMPLE) |
|
1.07% |
0.00% |
14.12% |
20.29% |
23.44% |
0.00% |
38.58% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
151 |
158 |
193 |
337 |
369 |
261 |
307 |
384 |
366 |
103 |
125 |
| NOPAT Margin |
|
3.46% |
3.49% |
4.42% |
7.39% |
8.06% |
5.98% |
6.88% |
8.06% |
7.70% |
2.27% |
2.76% |
| Net Nonoperating Expense Percent (NNEP) |
|
1.11% |
0.88% |
0.65% |
0.44% |
0.96% |
1.37% |
0.42% |
1.34% |
1.23% |
0.82% |
0.91% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
2.36% |
- |
- |
- |
3.51% |
4.84% |
5.58% |
5.51% |
1.51% |
1.83% |
| Cost of Revenue to Revenue |
|
92.07% |
92.91% |
91.20% |
84.83% |
85.08% |
87.35% |
87.57% |
84.96% |
86.15% |
90.51% |
92.38% |
| SG&A Expenses to Revenue |
|
3.18% |
2.89% |
2.73% |
4.70% |
3.16% |
5.38% |
3.00% |
4.19% |
3.47% |
4.76% |
3.97% |
| 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 |
|
3.20% |
3.02% |
3.06% |
5.50% |
3.83% |
5.64% |
3.37% |
4.27% |
3.50% |
4.97% |
4.04% |
| Earnings before Interest and Taxes (EBIT) |
|
200 |
211 |
258 |
443 |
501 |
299 |
407 |
507 |
490 |
208 |
163 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
305 |
325 |
363 |
552 |
613 |
412 |
513 |
622 |
608 |
331 |
282 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.76 |
1.97 |
2.33 |
2.44 |
2.48 |
2.57 |
3.58 |
2.83 |
2.72 |
2.57 |
2.34 |
| Price to Tangible Book Value (P/TBV) |
|
5.39 |
5.50 |
5.94 |
5.55 |
5.15 |
4.96 |
10.77 |
6.92 |
6.98 |
6.27 |
5.46 |
| Price to Revenue (P/Rev) |
|
0.32 |
0.38 |
0.46 |
0.51 |
0.58 |
0.61 |
0.62 |
0.58 |
0.52 |
0.51 |
0.47 |
| Price to Earnings (P/E) |
|
169.08 |
20.37 |
16.56 |
12.05 |
10.60 |
10.02 |
9.29 |
8.54 |
7.83 |
8.74 |
9.83 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
14.14% |
20.73% |
21.09% |
22.88% |
| Earnings Yield |
|
0.59% |
4.91% |
6.04% |
8.30% |
9.43% |
9.98% |
10.77% |
11.71% |
12.78% |
11.44% |
10.18% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.40 |
1.54 |
1.78 |
1.96 |
2.13 |
2.23 |
2.14 |
2.14 |
2.01 |
1.94 |
1.79 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.48 |
0.53 |
0.60 |
0.62 |
0.65 |
0.67 |
0.69 |
0.71 |
0.66 |
0.64 |
0.61 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
12.69 |
9.56 |
8.93 |
7.11 |
6.35 |
6.22 |
5.91 |
5.94 |
5.62 |
5.75 |
6.13 |
| Enterprise Value to EBIT (EV/EBIT) |
|
35.83 |
17.25 |
14.05 |
9.88 |
8.32 |
8.03 |
7.49 |
7.49 |
7.11 |
7.40 |
8.25 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
74.84 |
19.90 |
17.30 |
13.10 |
11.14 |
10.40 |
9.70 |
9.72 |
9.20 |
10.25 |
11.52 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
29.33 |
13.53 |
9.53 |
6.96 |
6.12 |
6.06 |
6.69 |
7.91 |
8.48 |
8.70 |
8.15 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
78.21 |
17.24 |
8.86 |
8.39 |
7.06 |
8.52 |
14.17 |
15.28 |
28.19 |
24.80 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
1.20 |
1.00 |
0.96 |
0.85 |
0.75 |
0.75 |
1.02 |
0.83 |
0.87 |
0.84 |
0.83 |
| Long-Term Debt to Equity |
|
1.20 |
1.00 |
0.96 |
0.85 |
0.75 |
0.75 |
1.02 |
0.83 |
0.87 |
0.84 |
0.83 |
| Financial Leverage |
|
0.91 |
0.87 |
0.86 |
0.70 |
0.55 |
0.50 |
0.76 |
0.55 |
0.48 |
0.45 |
0.75 |
| Leverage Ratio |
|
3.26 |
3.08 |
2.97 |
2.93 |
2.82 |
2.69 |
3.12 |
2.69 |
2.66 |
2.64 |
3.07 |
| Compound Leverage Factor |
|
2.71 |
2.28 |
2.61 |
2.83 |
2.71 |
2.49 |
2.99 |
2.53 |
2.50 |
2.22 |
2.49 |
| Debt to Total Capital |
|
54.50% |
49.98% |
48.90% |
45.95% |
43.02% |
42.99% |
50.42% |
45.36% |
46.52% |
45.58% |
45.32% |
| Short-Term Debt to Total Capital |
|
0.01% |
0.01% |
0.01% |
0.01% |
0.01% |
0.01% |
0.01% |
0.01% |
0.01% |
0.01% |
0.01% |
| Long-Term Debt to Total Capital |
|
54.48% |
49.97% |
48.89% |
45.94% |
43.01% |
42.98% |
50.41% |
45.35% |
46.50% |
45.57% |
45.30% |
| 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 |
|
0.20% |
0.20% |
0.20% |
0.20% |
0.19% |
0.19% |
0.23% |
0.22% |
0.21% |
0.20% |
0.20% |
| Common Equity to Total Capital |
|
45.30% |
49.83% |
50.90% |
53.85% |
56.79% |
56.83% |
49.36% |
54.43% |
53.28% |
54.22% |
54.48% |
| Debt to EBITDA |
|
5.75 |
3.48 |
2.82 |
2.06 |
1.72 |
1.65 |
1.53 |
1.44 |
1.44 |
1.49 |
1.68 |
| Net Debt to EBITDA |
|
4.29 |
2.72 |
2.06 |
1.20 |
0.70 |
0.59 |
0.54 |
1.04 |
1.15 |
1.18 |
1.39 |
| Long-Term Debt to EBITDA |
|
5.75 |
3.48 |
2.82 |
2.06 |
1.72 |
1.65 |
1.53 |
1.44 |
1.43 |
1.49 |
1.68 |
| Debt to NOPAT |
|
33.88 |
7.25 |
5.46 |
3.80 |
3.02 |
2.77 |
2.51 |
2.36 |
2.35 |
2.66 |
3.16 |
| Net Debt to NOPAT |
|
25.29 |
5.66 |
4.00 |
2.21 |
1.22 |
1.00 |
0.88 |
1.71 |
1.88 |
2.11 |
2.61 |
| Long-Term Debt to NOPAT |
|
33.87 |
7.25 |
5.46 |
3.80 |
3.02 |
2.77 |
2.51 |
2.36 |
2.35 |
2.66 |
3.16 |
| Altman Z-Score |
|
2.75 |
2.95 |
3.22 |
3.37 |
3.47 |
3.50 |
3.02 |
3.47 |
3.38 |
3.17 |
3.16 |
| Noncontrolling Interest Sharing Ratio |
|
0.45% |
0.41% |
0.42% |
0.40% |
0.38% |
0.36% |
0.42% |
0.38% |
0.36% |
0.35% |
0.41% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.75 |
1.68 |
1.83 |
1.82 |
1.95 |
2.01 |
1.35 |
1.63 |
1.51 |
1.47 |
1.48 |
| Quick Ratio |
|
0.81 |
0.73 |
0.84 |
0.95 |
1.14 |
1.20 |
0.80 |
0.76 |
0.65 |
0.63 |
0.60 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-437 |
-186 |
195 |
738 |
715 |
809 |
484 |
-31 |
-158 |
-638 |
-400 |
| Operating Cash Flow to CapEx |
|
216.16% |
255.58% |
255.18% |
701.21% |
660.86% |
227.47% |
130.70% |
310.90% |
253.74% |
108.46% |
60.41% |
| Free Cash Flow to Firm to Interest Expense |
|
-9.58 |
-2.78 |
4.73 |
23.66 |
17.19 |
17.17 |
11.59 |
-0.73 |
-4.14 |
-16.35 |
-10.56 |
| Operating Cash Flow to Interest Expense |
|
6.80 |
4.17 |
6.57 |
23.03 |
15.65 |
7.41 |
3.04 |
11.66 |
12.01 |
7.46 |
3.72 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
3.65 |
2.54 |
4.00 |
19.75 |
13.28 |
4.15 |
0.71 |
7.91 |
7.28 |
0.58 |
-2.44 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.78 |
1.82 |
1.85 |
1.78 |
1.75 |
1.75 |
1.73 |
1.80 |
1.78 |
1.76 |
1.75 |
| Accounts Receivable Turnover |
|
14.89 |
15.57 |
33.33 |
16.10 |
16.23 |
16.73 |
16.58 |
16.61 |
16.59 |
16.93 |
16.83 |
| Inventory Turnover |
|
8.17 |
8.17 |
8.36 |
8.34 |
8.45 |
8.26 |
8.33 |
8.36 |
8.46 |
8.46 |
8.45 |
| Fixed Asset Turnover |
|
5.73 |
5.69 |
5.71 |
5.74 |
5.80 |
5.68 |
5.70 |
5.66 |
5.67 |
5.55 |
5.46 |
| Accounts Payable Turnover |
|
10.55 |
10.65 |
11.40 |
11.11 |
11.01 |
10.81 |
11.28 |
10.80 |
10.88 |
10.55 |
10.98 |
| Days Sales Outstanding (DSO) |
|
24.51 |
23.45 |
10.95 |
22.68 |
22.49 |
21.82 |
22.01 |
21.98 |
22.00 |
21.56 |
21.69 |
| Days Inventory Outstanding (DIO) |
|
44.65 |
44.67 |
43.68 |
43.78 |
43.21 |
44.19 |
43.79 |
43.64 |
43.12 |
43.14 |
43.19 |
| Days Payable Outstanding (DPO) |
|
34.58 |
34.29 |
32.02 |
32.84 |
33.16 |
33.75 |
32.36 |
33.79 |
33.56 |
34.59 |
33.25 |
| Cash Conversion Cycle (CCC) |
|
34.58 |
33.82 |
22.61 |
33.61 |
32.55 |
32.26 |
33.44 |
31.83 |
31.56 |
30.11 |
31.64 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
5,854 |
5,955 |
5,943 |
5,595 |
5,509 |
5,407 |
5,766 |
6,009 |
6,033 |
6,148 |
6,291 |
| Invested Capital Turnover |
|
3.05 |
3.00 |
2.95 |
3.07 |
3.17 |
3.15 |
3.07 |
3.13 |
3.18 |
3.20 |
3.08 |
| Increase / (Decrease) in Invested Capital |
|
588 |
344 |
-2.09 |
-401 |
-346 |
-548 |
-177 |
414 |
524 |
741 |
525 |
| Enterprise Value (EV) |
|
8,178 |
9,173 |
10,589 |
10,983 |
11,752 |
12,056 |
12,355 |
12,838 |
12,119 |
11,927 |
11,291 |
| Market Capitalization |
|
5,401 |
6,550 |
8,127 |
9,120 |
10,448 |
10,889 |
11,218 |
10,566 |
9,628 |
9,459 |
8,723 |
| Book Value per Share |
|
$13.00 |
$14.07 |
$14.70 |
$15.75 |
$17.73 |
$17.88 |
$13.21 |
$15.76 |
$14.91 |
$15.49 |
$15.67 |
| Tangible Book Value per Share |
|
$4.23 |
$5.03 |
$5.78 |
$6.94 |
$8.56 |
$9.25 |
$4.39 |
$6.44 |
$5.81 |
$6.35 |
$6.72 |
| Total Capital |
|
6,794 |
6,686 |
6,838 |
6,929 |
7,403 |
7,460 |
6,348 |
6,868 |
6,648 |
6,788 |
6,833 |
| Total Debt |
|
3,702 |
3,342 |
3,343 |
3,184 |
3,185 |
3,207 |
3,201 |
3,115 |
3,093 |
3,094 |
3,097 |
| Total Long-Term Debt |
|
3,701 |
3,341 |
3,343 |
3,183 |
3,184 |
3,206 |
3,200 |
3,114 |
3,092 |
3,093 |
3,096 |
| Net Debt |
|
2,763 |
2,610 |
2,448 |
1,850 |
1,290 |
1,154 |
1,123 |
2,257 |
2,477 |
2,454 |
2,554 |
| Capital Expenditures (CapEx) |
|
144 |
109 |
106 |
102 |
99 |
154 |
97 |
159 |
181 |
269 |
233 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
960 |
978 |
998 |
694 |
574 |
516 |
-699 |
780 |
763 |
708 |
765 |
| Debt-free Net Working Capital (DFNWC) |
|
1,899 |
1,709 |
1,893 |
2,028 |
2,469 |
2,569 |
1,378 |
1,639 |
1,379 |
1,348 |
1,307 |
| Net Working Capital (NWC) |
|
1,898 |
1,709 |
1,892 |
2,028 |
2,468 |
2,568 |
1,377 |
1,638 |
1,378 |
1,347 |
1,306 |
| Net Nonoperating Expense (NNE) |
|
29 |
24 |
18 |
10 |
19 |
26 |
11 |
28 |
23 |
15 |
24 |
| Net Nonoperating Obligations (NNO) |
|
2,763 |
2,610 |
2,448 |
1,850 |
1,290 |
1,154 |
2,619 |
2,257 |
2,477 |
2,454 |
2,554 |
| Total Depreciation and Amortization (D&A) |
|
106 |
114 |
105 |
109 |
112 |
113 |
106 |
115 |
118 |
123 |
120 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
5.66% |
5.63% |
5.68% |
3.90% |
3.18% |
2.88% |
-3.89% |
4.29% |
4.16% |
3.83% |
4.12% |
| Debt-free Net Working Capital to Revenue |
|
11.20% |
9.84% |
10.78% |
11.39% |
13.69% |
14.37% |
7.67% |
9.02% |
7.51% |
7.29% |
7.04% |
| Net Working Capital to Revenue |
|
11.19% |
9.84% |
10.78% |
11.39% |
13.69% |
14.36% |
7.66% |
9.01% |
7.51% |
7.28% |
7.04% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.51 |
$0.57 |
$0.74 |
$1.38 |
$1.48 |
$0.98 |
$1.25 |
$1.50 |
$1.44 |
$0.37 |
$0.43 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
236.79M |
236.73M |
236.84M |
236.94M |
237.12M |
237.01M |
237.24M |
237.38M |
237.55M |
237.43M |
237.71M |
| Adjusted Diluted Earnings per Share |
|
$0.51 |
$0.58 |
$0.73 |
$1.37 |
$1.47 |
$1.00 |
$1.24 |
$1.49 |
$1.44 |
$0.37 |
$0.43 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
237.35M |
237.30M |
237.49M |
237.73M |
237.89M |
237.80M |
238.28M |
238.43M |
238.53M |
238.45M |
238.56M |
| 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 |
|
236.79M |
236.79M |
236.94M |
237.12M |
237.12M |
237.12M |
237.12M |
237.55M |
237.55M |
237.55M |
237.92M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
152 |
163 |
204 |
365 |
392 |
271 |
320 |
386 |
368 |
107 |
127 |
| Normalized NOPAT Margin |
|
3.48% |
3.59% |
4.68% |
8.00% |
8.55% |
6.20% |
7.16% |
8.12% |
7.72% |
2.38% |
2.81% |
| Pre Tax Income Margin |
|
3.81% |
3.46% |
5.20% |
9.37% |
10.50% |
6.32% |
8.75% |
10.00% |
9.69% |
3.87% |
2.91% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
4.37 |
3.16 |
6.25 |
14.18 |
12.05 |
6.35 |
9.76 |
11.94 |
12.85 |
5.33 |
4.30 |
| NOPAT to Interest Expense |
|
3.31 |
2.36 |
4.68 |
10.80 |
8.88 |
5.55 |
7.36 |
9.03 |
9.60 |
2.63 |
3.31 |
| EBIT Less CapEx to Interest Expense |
|
1.23 |
1.53 |
3.68 |
10.90 |
9.68 |
3.09 |
7.43 |
8.19 |
8.12 |
-1.56 |
-1.86 |
| NOPAT Less CapEx to Interest Expense |
|
0.16 |
0.73 |
2.10 |
7.51 |
6.51 |
2.29 |
5.03 |
5.28 |
4.87 |
-4.25 |
-2.85 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
184.21% |
0.00% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
184.21% |
0.00% |