| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
150,373,612.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
150,373,612.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.24 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-13.37% |
-9.61% |
-9.29% |
-15.47% |
-15.90% |
-11.07% |
-8.87% |
6.57% |
7.34% |
-3.10% |
-1.00% |
| EBITDA Growth |
|
-29.55% |
-30.17% |
-27.53% |
-34.85% |
-55.00% |
-16.66% |
-27.89% |
-7.00% |
34.69% |
-25.44% |
-25.90% |
| EBIT Growth |
|
-33.09% |
-28.81% |
-28.24% |
-41.25% |
-74.71% |
-24.65% |
-45.40% |
-15.29% |
96.94% |
-41.18% |
-51.56% |
| NOPAT Growth |
|
-19.81% |
-26.69% |
-26.59% |
-41.89% |
-75.59% |
-35.08% |
-63.69% |
-12.26% |
108.89% |
-51.36% |
-49.43% |
| Net Income Growth |
|
-18.99% |
-25.24% |
-21.26% |
-38.25% |
-75.29% |
-29.96% |
-62.52% |
-13.15% |
133.72% |
-51.11% |
-48.18% |
| EPS Growth |
|
-19.58% |
-25.39% |
-21.92% |
-38.52% |
-76.32% |
-30.56% |
-62.28% |
-6.67% |
163.89% |
-47.00% |
-44.19% |
| Operating Cash Flow Growth |
|
54.68% |
0.19% |
-27.06% |
-10.60% |
30.26% |
-51.32% |
36.33% |
14.92% |
-57.99% |
4.85% |
-87.71% |
| Free Cash Flow Firm Growth |
|
374.00% |
112.64% |
294.39% |
78.10% |
36.94% |
-15.45% |
11.03% |
19.57% |
-44.63% |
-22.91% |
-85.45% |
| Invested Capital Growth |
|
-6.15% |
-8.51% |
-7.97% |
-8.80% |
-13.25% |
-8.62% |
-11.80% |
-12.16% |
-6.82% |
-8.05% |
-1.51% |
| Revenue Q/Q Growth |
|
13.78% |
-1.42% |
-12.94% |
-13.43% |
13.20% |
4.24% |
-10.79% |
1.24% |
14.01% |
-5.89% |
-8.86% |
| EBITDA Q/Q Growth |
|
3.87% |
-6.58% |
-16.58% |
-19.11% |
-28.25% |
73.03% |
-28.63% |
4.96% |
3.91% |
-4.22% |
-29.07% |
| EBIT Q/Q Growth |
|
8.52% |
1.20% |
-23.58% |
-30.00% |
-53.29% |
201.53% |
-44.62% |
8.61% |
8.60% |
-9.94% |
-54.40% |
| NOPAT Q/Q Growth |
|
24.18% |
-6.01% |
-24.26% |
-34.27% |
-47.84% |
149.98% |
-57.64% |
58.84% |
24.18% |
-41.80% |
-55.95% |
| Net Income Q/Q Growth |
|
25.03% |
-5.51% |
-20.75% |
-34.04% |
-49.96% |
167.77% |
-57.59% |
52.84% |
34.67% |
-43.99% |
-55.05% |
| EPS Q/Q Growth |
|
24.59% |
-5.26% |
-20.83% |
-34.21% |
-52.00% |
177.78% |
-57.00% |
62.79% |
35.71% |
-44.21% |
-54.72% |
| Operating Cash Flow Q/Q Growth |
|
19.52% |
112.01% |
-61.25% |
-8.96% |
74.14% |
-20.77% |
8.54% |
-23.25% |
-36.35% |
97.75% |
-87.28% |
| Free Cash Flow Firm Q/Q Growth |
|
74.46% |
18.09% |
-12.44% |
-1.27% |
34.14% |
-27.09% |
14.98% |
6.33% |
-37.88% |
1.51% |
-78.30% |
| Invested Capital Q/Q Growth |
|
0.10% |
-6.99% |
-0.67% |
-1.39% |
-4.79% |
-2.02% |
-4.13% |
-1.78% |
1.00% |
-3.32% |
2.69% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
39.23% |
42.16% |
40.18% |
40.21% |
41.93% |
41.36% |
41.08% |
41.55% |
40.68% |
41.26% |
40.83% |
| EBITDA Margin |
|
33.06% |
31.33% |
29.87% |
27.91% |
17.69% |
29.36% |
23.49% |
24.35% |
22.20% |
22.59% |
17.58% |
| Operating Margin |
|
20.84% |
21.50% |
18.09% |
14.40% |
5.80% |
16.95% |
10.21% |
11.46% |
10.09% |
10.03% |
4.46% |
| EBIT Margin |
|
21.22% |
21.78% |
19.12% |
15.46% |
6.38% |
18.46% |
11.46% |
12.29% |
11.71% |
11.20% |
5.61% |
| Profit (Net Income) Margin |
|
20.09% |
19.25% |
17.52% |
13.35% |
5.90% |
15.16% |
7.21% |
10.88% |
12.85% |
7.65% |
3.77% |
| Tax Burden Percent |
|
99.43% |
91.90% |
95.02% |
90.63% |
103.60% |
85.08% |
67.09% |
93.75% |
116.00% |
72.20% |
78.41% |
| Interest Burden Percent |
|
95.20% |
96.18% |
96.45% |
95.29% |
89.30% |
96.55% |
93.77% |
94.44% |
94.64% |
94.57% |
85.82% |
| Effective Tax Rate |
|
0.57% |
8.10% |
4.98% |
9.37% |
-3.60% |
14.92% |
32.91% |
6.25% |
-16.00% |
27.80% |
21.59% |
| Return on Invested Capital (ROIC) |
|
14.43% |
14.20% |
12.19% |
9.00% |
4.05% |
9.88% |
4.69% |
7.59% |
8.60% |
5.42% |
2.64% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
13.71% |
13.14% |
13.19% |
10.18% |
12.82% |
7.93% |
3.79% |
7.17% |
6.00% |
4.78% |
2.10% |
| Return on Net Nonoperating Assets (RNNOA) |
|
2.56% |
1.28% |
0.77% |
0.39% |
-0.03% |
-0.51% |
-0.23% |
-0.38% |
-0.48% |
-0.52% |
-0.17% |
| Return on Equity (ROE) |
|
16.99% |
15.48% |
12.96% |
9.39% |
4.03% |
9.36% |
4.46% |
7.21% |
8.12% |
4.90% |
2.46% |
| Cash Return on Invested Capital (CROIC) |
|
21.30% |
23.42% |
21.95% |
21.63% |
23.83% |
17.70% |
19.45% |
19.70% |
15.20% |
15.29% |
7.88% |
| Operating Return on Assets (OROA) |
|
11.71% |
11.78% |
10.12% |
8.09% |
3.19% |
9.02% |
5.59% |
6.18% |
5.91% |
5.61% |
2.87% |
| Return on Assets (ROA) |
|
11.08% |
10.41% |
9.27% |
6.99% |
2.95% |
7.41% |
3.52% |
5.47% |
6.48% |
3.83% |
1.93% |
| Return on Common Equity (ROCE) |
|
16.99% |
15.48% |
12.96% |
9.39% |
4.03% |
9.36% |
4.46% |
7.21% |
8.12% |
4.90% |
2.46% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
14.53% |
13.45% |
12.31% |
0.00% |
8.23% |
6.94% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
253 |
237 |
180 |
118 |
62 |
154 |
65 |
104 |
129 |
75 |
33 |
| NOPAT Margin |
|
20.72% |
19.76% |
17.19% |
13.05% |
6.01% |
14.42% |
6.85% |
10.74% |
11.70% |
7.24% |
3.50% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.72% |
1.06% |
-1.00% |
-1.18% |
-8.77% |
1.94% |
0.90% |
0.42% |
2.60% |
0.64% |
0.53% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
3.29% |
- |
- |
- |
2.08% |
0.94% |
1.56% |
1.91% |
1.11% |
0.49% |
| Cost of Revenue to Revenue |
|
60.77% |
57.84% |
59.82% |
59.79% |
58.07% |
58.64% |
58.92% |
58.45% |
59.32% |
58.74% |
59.17% |
| SG&A Expenses to Revenue |
|
6.01% |
6.56% |
7.34% |
7.86% |
7.22% |
7.73% |
9.23% |
9.25% |
10.14% |
10.47% |
12.68% |
| R&D to Revenue |
|
12.04% |
12.74% |
14.76% |
17.75% |
15.95% |
16.51% |
19.57% |
20.66% |
20.29% |
19.64% |
22.51% |
| Operating Expenses to Revenue |
|
18.39% |
20.67% |
22.07% |
25.79% |
36.19% |
24.41% |
30.87% |
30.09% |
30.59% |
31.22% |
36.35% |
| Earnings before Interest and Taxes (EBIT) |
|
259 |
262 |
200 |
140 |
65 |
197 |
109 |
119 |
129 |
116 |
53 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
403 |
376 |
312 |
253 |
181 |
314 |
224 |
235 |
244 |
234 |
166 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
2.51 |
2.80 |
2.69 |
2.68 |
2.49 |
2.25 |
1.74 |
1.99 |
1.99 |
1.66 |
1.44 |
| Price to Tangible Book Value (P/TBV) |
|
5.70 |
6.03 |
5.59 |
5.51 |
4.84 |
4.32 |
3.52 |
4.28 |
4.13 |
3.40 |
2.89 |
| Price to Revenue (P/Rev) |
|
3.20 |
3.75 |
3.77 |
3.89 |
3.78 |
3.56 |
2.61 |
2.80 |
2.80 |
2.36 |
2.05 |
| Price to Earnings (P/E) |
|
15.56 |
19.26 |
20.02 |
21.77 |
26.49 |
27.37 |
25.01 |
28.34 |
23.99 |
24.28 |
22.98 |
| Dividend Yield |
|
2.65% |
2.38% |
3.07% |
2.57% |
2.77% |
3.06% |
4.34% |
3.74% |
3.64% |
5.47% |
5.13% |
| Earnings Yield |
|
6.43% |
5.19% |
5.00% |
4.59% |
3.78% |
3.65% |
4.00% |
3.53% |
4.17% |
4.12% |
4.35% |
| Enterprise Value to Invested Capital (EV/IC) |
|
2.39 |
2.81 |
2.75 |
2.76 |
2.64 |
2.42 |
1.81 |
2.05 |
2.06 |
1.74 |
1.48 |
| Enterprise Value to Revenue (EV/Rev) |
|
3.32 |
3.74 |
3.72 |
3.82 |
3.64 |
3.38 |
2.47 |
2.71 |
2.70 |
2.22 |
1.94 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
9.00 |
10.87 |
11.46 |
12.48 |
13.57 |
12.91 |
10.06 |
11.41 |
10.87 |
9.61 |
8.94 |
| Enterprise Value to EBIT (EV/EBIT) |
|
13.86 |
16.74 |
17.62 |
19.41 |
22.80 |
22.66 |
19.10 |
22.20 |
19.96 |
19.05 |
18.88 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
15.46 |
18.51 |
19.34 |
21.20 |
25.48 |
26.62 |
24.54 |
28.38 |
24.40 |
24.09 |
23.03 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
8.53 |
9.35 |
9.67 |
9.74 |
8.33 |
9.57 |
6.36 |
6.90 |
8.50 |
6.82 |
8.19 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
10.85 |
11.48 |
12.03 |
12.18 |
10.30 |
13.07 |
8.71 |
9.73 |
13.07 |
10.87 |
18.58 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.21 |
0.16 |
0.16 |
0.16 |
0.16 |
0.16 |
0.17 |
0.18 |
0.17 |
0.17 |
0.17 |
| Long-Term Debt to Equity |
|
0.16 |
0.16 |
0.16 |
0.16 |
0.16 |
0.16 |
0.17 |
0.09 |
0.09 |
0.09 |
0.09 |
| Financial Leverage |
|
0.19 |
0.10 |
0.06 |
0.04 |
0.00 |
-0.06 |
-0.06 |
-0.05 |
-0.08 |
-0.11 |
-0.08 |
| Leverage Ratio |
|
1.50 |
1.46 |
1.42 |
1.37 |
1.35 |
1.31 |
1.32 |
1.33 |
1.34 |
1.33 |
1.35 |
| Compound Leverage Factor |
|
1.43 |
1.40 |
1.37 |
1.30 |
1.20 |
1.27 |
1.23 |
1.26 |
1.27 |
1.26 |
1.16 |
| Debt to Total Capital |
|
17.52% |
13.76% |
13.51% |
13.56% |
13.56% |
13.45% |
14.35% |
14.97% |
14.75% |
14.75% |
14.74% |
| Short-Term Debt to Total Capital |
|
4.06% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
7.51% |
7.40% |
7.40% |
7.39% |
| Long-Term Debt to Total Capital |
|
13.46% |
13.76% |
13.51% |
13.56% |
13.56% |
13.45% |
14.35% |
7.46% |
7.35% |
7.35% |
7.35% |
| 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 |
|
82.48% |
86.24% |
86.49% |
86.44% |
86.44% |
86.55% |
85.65% |
85.03% |
85.25% |
85.25% |
85.26% |
| Debt to EBITDA |
|
0.73 |
0.62 |
0.67 |
0.74 |
0.89 |
0.94 |
1.02 |
1.04 |
0.98 |
1.06 |
1.13 |
| Net Debt to EBITDA |
|
0.31 |
-0.03 |
-0.15 |
-0.22 |
-0.52 |
-0.72 |
-0.55 |
-0.36 |
-0.39 |
-0.61 |
-0.50 |
| Long-Term Debt to EBITDA |
|
0.56 |
0.62 |
0.67 |
0.74 |
0.89 |
0.94 |
1.02 |
0.52 |
0.49 |
0.53 |
0.57 |
| Debt to NOPAT |
|
1.26 |
1.06 |
1.14 |
1.26 |
1.67 |
1.94 |
2.50 |
2.59 |
2.20 |
2.67 |
2.92 |
| Net Debt to NOPAT |
|
0.54 |
-0.06 |
-0.26 |
-0.37 |
-0.97 |
-1.48 |
-1.34 |
-0.89 |
-0.87 |
-1.53 |
-1.29 |
| Long-Term Debt to NOPAT |
|
0.97 |
1.06 |
1.14 |
1.26 |
1.67 |
1.94 |
2.50 |
1.29 |
1.10 |
1.33 |
1.46 |
| Altman Z-Score |
|
5.87 |
7.27 |
7.28 |
7.38 |
6.81 |
6.48 |
5.14 |
5.12 |
5.02 |
4.57 |
4.13 |
| 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 |
|
3.33 |
5.02 |
5.19 |
5.75 |
5.54 |
5.94 |
4.95 |
2.39 |
2.33 |
2.40 |
2.38 |
| Quick Ratio |
|
1.67 |
2.77 |
3.02 |
3.33 |
3.44 |
3.90 |
3.06 |
1.42 |
1.49 |
1.51 |
1.34 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
687 |
812 |
711 |
702 |
941 |
686 |
789 |
839 |
521 |
529 |
115 |
| Operating Cash Flow to CapEx |
|
521.40% |
3,490.54% |
1,088.04% |
1,120.49% |
575.00% |
967.18% |
1,063.38% |
510.89% |
357.14% |
700.00% |
61.04% |
| Free Cash Flow to Firm to Interest Expense |
|
55.43 |
81.17 |
100.10 |
106.32 |
134.46 |
100.92 |
116.04 |
127.12 |
75.53 |
83.97 |
15.31 |
| Operating Cash Flow to Interest Expense |
|
29.48 |
77.49 |
42.30 |
41.42 |
68.01 |
55.47 |
60.21 |
47.61 |
28.99 |
62.78 |
6.71 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
23.82 |
75.27 |
38.41 |
37.73 |
56.19 |
49.74 |
54.54 |
38.29 |
20.87 |
53.81 |
-4.28 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.55 |
0.54 |
0.53 |
0.52 |
0.50 |
0.49 |
0.49 |
0.50 |
0.50 |
0.50 |
0.51 |
| Accounts Receivable Turnover |
|
4.87 |
6.53 |
6.98 |
6.55 |
6.09 |
6.86 |
8.01 |
7.99 |
7.38 |
8.83 |
11.43 |
| Inventory Turnover |
|
2.29 |
2.43 |
2.55 |
2.53 |
2.58 |
2.94 |
3.07 |
3.07 |
3.12 |
3.25 |
3.05 |
| Fixed Asset Turnover |
|
3.19 |
3.20 |
3.24 |
3.25 |
3.13 |
3.12 |
3.12 |
3.24 |
3.30 |
3.34 |
3.34 |
| Accounts Payable Turnover |
|
12.30 |
16.89 |
16.91 |
16.22 |
14.85 |
16.89 |
13.56 |
12.81 |
11.79 |
13.39 |
10.38 |
| Days Sales Outstanding (DSO) |
|
74.89 |
55.93 |
52.30 |
55.70 |
59.98 |
53.21 |
45.59 |
45.66 |
49.43 |
41.35 |
31.94 |
| Days Inventory Outstanding (DIO) |
|
159.68 |
150.47 |
143.11 |
144.33 |
141.45 |
124.26 |
118.84 |
118.90 |
116.83 |
112.20 |
119.76 |
| Days Payable Outstanding (DPO) |
|
29.68 |
21.61 |
21.58 |
22.51 |
24.58 |
21.61 |
26.92 |
28.49 |
30.95 |
27.26 |
35.17 |
| Cash Conversion Cycle (CCC) |
|
204.88 |
184.79 |
173.83 |
177.52 |
176.84 |
155.86 |
137.50 |
136.07 |
135.31 |
126.29 |
116.53 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
6,637 |
6,173 |
6,132 |
6,047 |
5,757 |
5,641 |
5,408 |
5,311 |
5,365 |
5,187 |
5,326 |
| Invested Capital Turnover |
|
0.70 |
0.72 |
0.71 |
0.69 |
0.67 |
0.68 |
0.69 |
0.71 |
0.74 |
0.75 |
0.75 |
| Increase / (Decrease) in Invested Capital |
|
-435 |
-574 |
-531 |
-584 |
-880 |
-532 |
-724 |
-735 |
-392 |
-454 |
-82 |
| Enterprise Value (EV) |
|
15,842 |
17,366 |
16,890 |
16,700 |
15,208 |
13,657 |
9,774 |
10,888 |
11,051 |
9,002 |
7,859 |
| Market Capitalization |
|
15,288 |
17,421 |
17,118 |
16,990 |
15,788 |
14,417 |
10,307 |
11,230 |
11,444 |
9,574 |
8,299 |
| Book Value per Share |
|
$38.16 |
$38.94 |
$39.69 |
$39.49 |
$39.67 |
$40.02 |
$36.96 |
$37.65 |
$38.79 |
$38.73 |
$38.34 |
| Tangible Book Value per Share |
|
$16.84 |
$18.06 |
$19.12 |
$19.22 |
$20.41 |
$20.89 |
$18.20 |
$17.48 |
$18.67 |
$18.95 |
$19.07 |
| Total Capital |
|
7,375 |
7,220 |
7,353 |
7,330 |
7,331 |
7,395 |
6,935 |
6,648 |
6,753 |
6,755 |
6,762 |
| Total Debt |
|
1,292 |
993 |
994 |
994 |
994 |
995 |
995 |
995 |
996 |
996 |
997 |
| Total Long-Term Debt |
|
993 |
993 |
994 |
994 |
994 |
995 |
995 |
496 |
496 |
497 |
497 |
| Net Debt |
|
554 |
-54 |
-228 |
-290 |
-580 |
-760 |
-533 |
-341 |
-393 |
-572 |
-440 |
| Capital Expenditures (CapEx) |
|
70 |
22 |
28 |
24 |
83 |
39 |
39 |
62 |
56 |
57 |
82 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
1,789 |
1,426 |
1,321 |
1,407 |
1,176 |
1,125 |
916 |
853 |
879 |
749 |
888 |
| Debt-free Net Working Capital (DFNWC) |
|
2,523 |
2,472 |
2,539 |
2,676 |
2,738 |
2,864 |
2,422 |
2,171 |
2,253 |
2,308 |
2,310 |
| Net Working Capital (NWC) |
|
2,224 |
2,472 |
2,539 |
2,676 |
2,738 |
2,864 |
2,422 |
1,671 |
1,754 |
1,808 |
1,810 |
| Net Nonoperating Expense (NNE) |
|
7.76 |
6.07 |
-3.52 |
-2.72 |
1.14 |
-7.91 |
-3.42 |
-1.31 |
-13 |
-4.26 |
-2.59 |
| Net Nonoperating Obligations (NNO) |
|
554 |
-54 |
-228 |
-290 |
-580 |
-760 |
-533 |
-341 |
-393 |
-572 |
-440 |
| Total Depreciation and Amortization (D&A) |
|
144 |
115 |
112 |
113 |
116 |
117 |
115 |
116 |
115 |
118 |
113 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
37.48% |
30.70% |
29.11% |
32.19% |
28.14% |
27.81% |
23.17% |
21.26% |
21.51% |
18.47% |
21.96% |
| Debt-free Net Working Capital to Revenue |
|
52.87% |
53.21% |
55.96% |
61.22% |
65.54% |
70.81% |
61.29% |
54.11% |
55.13% |
56.92% |
57.11% |
| Net Working Capital to Revenue |
|
46.60% |
53.21% |
55.96% |
61.22% |
65.54% |
70.81% |
61.29% |
41.66% |
42.91% |
44.60% |
44.75% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$1.54 |
$1.45 |
$1.14 |
$0.75 |
$0.38 |
$1.01 |
$0.43 |
$0.70 |
$0.95 |
$0.53 |
$0.24 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
159.40M |
159.90M |
160.40M |
160.40M |
160.10M |
160.40M |
158.50M |
150M |
154.40M |
149.50M |
150.30M |
| Adjusted Diluted Earnings per Share |
|
$1.52 |
$1.44 |
$1.14 |
$0.75 |
$0.36 |
$1.00 |
$0.43 |
$0.70 |
$0.95 |
$0.53 |
$0.24 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
160.30M |
161M |
161.40M |
161.40M |
161.50M |
161.40M |
158.80M |
150.30M |
155.10M |
150.50M |
150.60M |
| 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 |
|
159.95M |
160.23M |
160.45M |
159.72M |
159.92M |
160.74M |
150.13M |
148.43M |
148.68M |
150.37M |
150.41M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
253 |
252 |
179 |
120 |
134 |
155 |
78 |
105 |
79 |
83 |
42 |
| Normalized NOPAT Margin |
|
20.75% |
20.99% |
17.16% |
13.21% |
13.11% |
14.55% |
8.23% |
10.89% |
7.16% |
8.03% |
4.40% |
| Pre Tax Income Margin |
|
20.20% |
20.95% |
18.44% |
14.73% |
5.70% |
17.82% |
10.74% |
11.61% |
11.08% |
10.59% |
4.81% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
20.85 |
26.17 |
28.17 |
21.21 |
9.34 |
29.00 |
16.06 |
17.97 |
18.67 |
18.41 |
7.05 |
| NOPAT to Interest Expense |
|
20.37 |
23.74 |
25.32 |
17.91 |
8.81 |
22.66 |
9.60 |
15.71 |
18.66 |
11.90 |
4.40 |
| EBIT Less CapEx to Interest Expense |
|
15.20 |
23.95 |
24.28 |
17.52 |
-2.49 |
23.26 |
10.40 |
8.65 |
10.55 |
9.44 |
-3.93 |
| NOPAT Less CapEx to Interest Expense |
|
14.71 |
21.52 |
21.43 |
14.21 |
-3.02 |
16.92 |
3.94 |
6.39 |
10.54 |
2.93 |
-6.59 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
41.23% |
45.84% |
49.72% |
55.82% |
73.67% |
84.05% |
107.79% |
110.80% |
90.67% |
108.17% |
117.03% |
| Augmented Payout Ratio |
|
59.07% |
46.84% |
49.72% |
65.73% |
86.64% |
98.73% |
247.88% |
320.34% |
264.68% |
318.72% |
210.52% |