| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
260,807,561.00 |
259,524,699.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
260,807,561.00 |
259,524,699.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.36 |
0.42 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
37.27% |
8.06% |
11.20% |
9.03% |
15.66% |
5.63% |
1.90% |
-3.23% |
-14.78% |
-7.71% |
-4.47% |
| EBITDA Growth |
|
-21.66% |
36.32% |
26.22% |
27.87% |
-70.44% |
-60.51% |
20.62% |
22.23% |
321.62% |
181.45% |
-3.35% |
| EBIT Growth |
|
-30.59% |
42.79% |
31.69% |
33.50% |
-79.72% |
-66.35% |
28.26% |
26.48% |
560.14% |
243.85% |
-4.28% |
| NOPAT Growth |
|
18.13% |
120.65% |
30.87% |
66.78% |
-98.60% |
-91.75% |
28.95% |
30.53% |
9,053.19% |
1,306.33% |
-4.08% |
| Net Income Growth |
|
-35.76% |
78.47% |
42.47% |
79.25% |
-98.96% |
-92.92% |
32.69% |
32.95% |
13,424.68% |
1,633.15% |
-3.58% |
| EPS Growth |
|
-35.76% |
77.50% |
41.96% |
80.00% |
-100.00% |
-92.86% |
34.38% |
33.33% |
0.00% |
1,700.00% |
-2.33% |
| Operating Cash Flow Growth |
|
-63.30% |
17.06% |
6.02% |
-13.73% |
41.28% |
-105.66% |
148.07% |
-4.50% |
453.22% |
2,939.50% |
-34.51% |
| Free Cash Flow Firm Growth |
|
-1,565.95% |
97.81% |
99.65% |
79.73% |
96.94% |
-176.22% |
2,359.66% |
212.95% |
142.07% |
3.86% |
-38.33% |
| Invested Capital Growth |
|
70.94% |
4.27% |
4.01% |
11.58% |
1.21% |
2.40% |
2.01% |
-2.10% |
3.72% |
5.77% |
2.83% |
| Revenue Q/Q Growth |
|
-2.57% |
1.90% |
7.41% |
2.24% |
3.35% |
-6.93% |
3.61% |
-2.90% |
-8.98% |
0.78% |
7.24% |
| EBITDA Q/Q Growth |
|
4.15% |
3.71% |
9.39% |
8.21% |
-75.93% |
38.59% |
234.12% |
9.66% |
-16.97% |
-7.49% |
14.73% |
| EBIT Q/Q Growth |
|
3.45% |
5.94% |
9.30% |
11.44% |
-84.29% |
75.81% |
316.60% |
9.89% |
-17.98% |
-8.43% |
15.97% |
| NOPAT Q/Q Growth |
|
34.45% |
1.72% |
11.41% |
9.46% |
-98.88% |
501.75% |
1,640.54% |
10.81% |
-21.13% |
-7.55% |
18.72% |
| Net Income Q/Q Growth |
|
39.74% |
1.97% |
12.25% |
12.07% |
-99.19% |
595.63% |
2,004.27% |
12.29% |
-17.72% |
-10.86% |
17.06% |
| EPS Q/Q Growth |
|
39.74% |
1.43% |
11.97% |
-77.36% |
-100.00% |
0.00% |
2,050.00% |
11.63% |
-16.67% |
-10.00% |
16.67% |
| Operating Cash Flow Q/Q Growth |
|
-92.45% |
1,013.29% |
36.91% |
-25.07% |
-87.63% |
-144.58% |
6,103.74% |
-71.15% |
-28.34% |
128.80% |
38.46% |
| Free Cash Flow Firm Q/Q Growth |
|
-14.98% |
97.94% |
84.05% |
-5,263.79% |
82.66% |
-86.19% |
230.46% |
168.11% |
-93.54% |
-525.50% |
183.68% |
| Invested Capital Q/Q Growth |
|
6.55% |
2.05% |
-0.79% |
3.43% |
-3.34% |
3.25% |
-1.17% |
-0.75% |
2.41% |
5.29% |
-3.91% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
15.51% |
16.58% |
16.60% |
17.85% |
15.59% |
16.20% |
18.36% |
20.61% |
18.20% |
17.55% |
18.59% |
| EBITDA Margin |
|
10.63% |
10.82% |
11.02% |
11.66% |
2.72% |
4.05% |
13.04% |
14.73% |
13.44% |
12.34% |
13.20% |
| Operating Margin |
|
9.04% |
9.40% |
9.57% |
10.43% |
1.59% |
3.00% |
12.04% |
13.63% |
11.65% |
10.78% |
12.07% |
| EBIT Margin |
|
9.04% |
9.40% |
9.57% |
10.43% |
1.59% |
3.00% |
12.04% |
13.63% |
12.28% |
11.16% |
12.07% |
| Profit (Net Income) Margin |
|
6.10% |
6.11% |
6.38% |
7.00% |
0.05% |
0.41% |
8.31% |
9.61% |
8.69% |
7.69% |
8.39% |
| Tax Burden Percent |
|
73.87% |
70.93% |
72.29% |
71.01% |
5.08% |
17.40% |
72.68% |
73.28% |
74.32% |
73.66% |
72.83% |
| Interest Burden Percent |
|
91.38% |
91.60% |
92.29% |
94.49% |
67.96% |
78.56% |
94.98% |
96.25% |
95.21% |
93.51% |
95.47% |
| Effective Tax Rate |
|
26.13% |
29.07% |
27.71% |
28.99% |
94.92% |
82.60% |
27.32% |
26.72% |
25.68% |
26.34% |
27.17% |
| Return on Invested Capital (ROIC) |
|
16.63% |
13.41% |
14.39% |
15.75% |
0.18% |
1.12% |
19.08% |
21.32% |
17.85% |
15.39% |
17.28% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
15.27% |
12.71% |
13.58% |
15.08% |
0.13% |
0.97% |
18.34% |
20.65% |
17.90% |
15.06% |
16.62% |
| Return on Net Nonoperating Assets (RNNOA) |
|
5.55% |
8.56% |
7.70% |
7.71% |
0.07% |
0.59% |
8.75% |
8.52% |
7.77% |
8.13% |
7.22% |
| Return on Equity (ROE) |
|
22.18% |
21.97% |
22.09% |
23.46% |
0.25% |
1.71% |
27.83% |
29.84% |
25.62% |
23.52% |
24.50% |
| Cash Return on Invested Capital (CROIC) |
|
-39.49% |
7.92% |
9.17% |
3.80% |
10.23% |
5.85% |
7.41% |
12.64% |
10.87% |
11.57% |
14.65% |
| Operating Return on Assets (OROA) |
|
13.14% |
11.55% |
12.08% |
13.53% |
2.10% |
3.96% |
15.66% |
17.51% |
15.22% |
13.40% |
14.00% |
| Return on Assets (ROA) |
|
8.87% |
7.51% |
8.06% |
9.08% |
0.07% |
0.54% |
10.81% |
12.35% |
10.77% |
9.23% |
9.73% |
| Return on Common Equity (ROCE) |
|
22.18% |
21.97% |
22.09% |
23.46% |
0.25% |
1.71% |
27.83% |
29.83% |
25.62% |
23.52% |
24.50% |
| Return on Equity Simple (ROE_SIMPLE) |
|
15.07% |
16.74% |
17.46% |
0.00% |
15.32% |
11.96% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
82 |
83 |
93 |
102 |
1.14 |
6.89 |
120 |
133 |
105 |
97 |
115 |
| NOPAT Margin |
|
6.68% |
6.67% |
6.92% |
7.41% |
0.08% |
0.52% |
8.75% |
9.99% |
8.66% |
7.94% |
8.79% |
| Net Nonoperating Expense Percent (NNEP) |
|
1.36% |
0.71% |
0.81% |
0.68% |
0.04% |
0.15% |
0.74% |
0.67% |
-0.06% |
0.33% |
0.67% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
3.08% |
- |
- |
- |
0.04% |
0.25% |
4.31% |
4.88% |
3.67% |
3.29% |
4.04% |
| Cost of Revenue to Revenue |
|
84.49% |
83.42% |
83.40% |
82.16% |
84.41% |
83.80% |
81.64% |
79.39% |
81.80% |
82.45% |
81.41% |
| SG&A Expenses to Revenue |
|
6.47% |
7.18% |
7.00% |
6.75% |
5.91% |
6.36% |
6.32% |
7.75% |
7.17% |
6.77% |
6.51% |
| 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 |
|
6.47% |
7.18% |
7.03% |
7.42% |
14.01% |
13.20% |
6.32% |
6.98% |
6.56% |
6.77% |
6.52% |
| Earnings before Interest and Taxes (EBIT) |
|
111 |
118 |
129 |
143 |
23 |
40 |
165 |
181 |
149 |
136 |
158 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
131 |
135 |
148 |
160 |
39 |
53 |
179 |
196 |
163 |
151 |
173 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
6.22 |
6.56 |
6.79 |
6.30 |
4.97 |
5.39 |
4.92 |
4.81 |
4.17 |
4.10 |
| 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) |
|
0.00 |
1.99 |
2.15 |
2.39 |
1.98 |
1.43 |
1.71 |
1.61 |
1.70 |
1.51 |
1.50 |
| Price to Earnings (P/E) |
|
0.00 |
37.13 |
37.56 |
37.25 |
41.15 |
41.54 |
43.45 |
35.35 |
25.22 |
17.64 |
17.42 |
| Dividend Yield |
|
0.61% |
0.56% |
0.52% |
0.00% |
0.57% |
0.80% |
0.67% |
0.74% |
0.74% |
0.87% |
0.91% |
| Earnings Yield |
|
0.00% |
2.69% |
2.66% |
2.68% |
2.43% |
2.41% |
2.30% |
2.83% |
3.97% |
5.67% |
5.74% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
4.29 |
4.72 |
5.11 |
4.60 |
3.43 |
4.01 |
3.78 |
3.72 |
3.17 |
3.20 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
2.18 |
2.31 |
2.53 |
2.13 |
1.61 |
1.86 |
1.75 |
1.84 |
1.68 |
1.65 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
21.19 |
21.78 |
22.92 |
23.76 |
22.00 |
23.64 |
20.43 |
16.27 |
12.54 |
12.25 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
24.84 |
25.28 |
26.29 |
27.81 |
26.37 |
27.51 |
23.34 |
17.98 |
13.66 |
13.39 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
36.19 |
36.71 |
36.55 |
40.47 |
42.13 |
43.07 |
35.55 |
26.09 |
18.97 |
18.58 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
29.32 |
31.29 |
36.71 |
31.62 |
34.72 |
22.04 |
20.83 |
18.60 |
12.53 |
14.73 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
55.27 |
52.46 |
141.78 |
45.25 |
59.21 |
54.65 |
29.58 |
34.86 |
28.16 |
22.13 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.73 |
0.72 |
0.62 |
0.54 |
0.62 |
0.75 |
0.60 |
0.53 |
0.55 |
0.58 |
0.54 |
| Long-Term Debt to Equity |
|
0.71 |
0.69 |
0.59 |
0.52 |
0.60 |
0.58 |
0.58 |
0.52 |
0.54 |
0.56 |
0.51 |
| Financial Leverage |
|
0.36 |
0.67 |
0.57 |
0.51 |
0.53 |
0.61 |
0.48 |
0.41 |
0.43 |
0.54 |
0.43 |
| Leverage Ratio |
|
2.34 |
2.74 |
2.58 |
2.48 |
2.52 |
2.61 |
2.48 |
2.35 |
2.39 |
2.49 |
2.43 |
| Compound Leverage Factor |
|
2.13 |
2.51 |
2.38 |
2.34 |
1.71 |
2.05 |
2.35 |
2.26 |
2.27 |
2.32 |
2.32 |
| Debt to Total Capital |
|
42.19% |
41.78% |
38.39% |
34.86% |
38.23% |
42.81% |
37.45% |
34.63% |
35.28% |
36.70% |
34.88% |
| Short-Term Debt to Total Capital |
|
1.41% |
1.73% |
1.75% |
0.96% |
0.88% |
9.83% |
1.27% |
0.91% |
0.63% |
1.51% |
1.53% |
| Long-Term Debt to Total Capital |
|
40.78% |
40.06% |
36.63% |
33.90% |
37.35% |
32.98% |
36.18% |
33.71% |
34.65% |
35.19% |
33.35% |
| 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% |
0.01% |
0.01% |
0.02% |
0.01% |
0.02% |
| Common Equity to Total Capital |
|
57.80% |
58.22% |
61.61% |
65.13% |
61.76% |
57.19% |
62.55% |
65.36% |
64.70% |
63.29% |
65.10% |
| Debt to EBITDA |
|
2.49 |
2.24 |
1.92 |
1.71 |
2.17 |
2.94 |
2.42 |
2.02 |
1.70 |
1.57 |
1.46 |
| Net Debt to EBITDA |
|
2.05 |
1.82 |
1.53 |
1.30 |
1.66 |
2.49 |
1.86 |
1.66 |
1.25 |
1.25 |
1.12 |
| Long-Term Debt to EBITDA |
|
2.40 |
2.14 |
1.84 |
1.66 |
2.12 |
2.27 |
2.34 |
1.97 |
1.67 |
1.51 |
1.39 |
| Debt to NOPAT |
|
4.47 |
3.82 |
3.24 |
2.72 |
3.70 |
5.63 |
4.41 |
3.52 |
2.73 |
2.38 |
2.21 |
| Net Debt to NOPAT |
|
3.68 |
3.11 |
2.58 |
2.07 |
2.82 |
4.77 |
3.38 |
2.89 |
2.00 |
1.89 |
1.69 |
| Long-Term Debt to NOPAT |
|
4.32 |
3.66 |
3.10 |
2.64 |
3.61 |
4.34 |
4.26 |
3.42 |
2.68 |
2.28 |
2.11 |
| Altman Z-Score |
|
0.00 |
4.37 |
4.75 |
5.22 |
4.61 |
3.75 |
4.19 |
4.19 |
4.28 |
3.86 |
3.76 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.01% |
0.01% |
0.01% |
0.01% |
0.01% |
0.02% |
0.01% |
0.02% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.25 |
1.24 |
1.21 |
1.25 |
1.29 |
1.10 |
1.18 |
1.18 |
1.31 |
1.26 |
1.18 |
| Quick Ratio |
|
1.07 |
1.05 |
1.02 |
1.05 |
1.08 |
0.92 |
1.00 |
0.96 |
1.11 |
1.03 |
0.98 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-939 |
-19 |
-3.09 |
-166 |
-29 |
-53 |
70 |
187 |
12 |
-51 |
43 |
| Operating Cash Flow to CapEx |
|
269.25% |
2,618.54% |
4,279.65% |
1,567.90% |
380.51% |
-98.05% |
10,011.40% |
1,939.37% |
1,740.53% |
2,759.41% |
6,007.40% |
| Free Cash Flow to Firm to Interest Expense |
|
-98.10 |
-1.96 |
0.00 |
0.00 |
-3.98 |
-6.30 |
8.42 |
11.24 |
1.70 |
-5.82 |
6.01 |
| Operating Cash Flow to Interest Expense |
|
0.97 |
10.42 |
0.00 |
0.00 |
1.81 |
-0.69 |
42.18 |
6.06 |
10.14 |
18.71 |
31.98 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.61 |
10.02 |
0.00 |
0.00 |
1.33 |
-1.39 |
41.76 |
5.75 |
9.56 |
18.03 |
31.45 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.45 |
1.23 |
1.26 |
1.30 |
1.33 |
1.32 |
1.30 |
1.28 |
1.24 |
1.20 |
1.16 |
| Accounts Receivable Turnover |
|
5.29 |
4.88 |
4.95 |
5.13 |
5.00 |
4.83 |
5.03 |
4.92 |
4.76 |
4.52 |
4.60 |
| 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 |
|
88.40 |
66.22 |
66.90 |
70.30 |
75.89 |
78.61 |
77.83 |
78.19 |
78.99 |
78.08 |
75.97 |
| Accounts Payable Turnover |
|
22.85 |
18.39 |
21.96 |
23.37 |
20.19 |
19.07 |
21.04 |
22.29 |
19.65 |
17.86 |
18.09 |
| Days Sales Outstanding (DSO) |
|
69.01 |
74.77 |
73.79 |
71.12 |
73.06 |
75.56 |
72.55 |
74.12 |
76.73 |
80.76 |
79.34 |
| 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) |
|
15.97 |
19.84 |
16.62 |
15.62 |
18.08 |
19.14 |
17.35 |
16.38 |
18.58 |
20.44 |
20.18 |
| Cash Conversion Cycle (CCC) |
|
53.04 |
54.93 |
57.17 |
55.51 |
54.98 |
56.42 |
55.20 |
57.74 |
58.16 |
60.32 |
59.17 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
2,461 |
2,512 |
2,492 |
2,577 |
2,491 |
2,572 |
2,542 |
2,523 |
2,584 |
2,721 |
2,614 |
| Invested Capital Turnover |
|
2.49 |
2.01 |
2.08 |
2.13 |
2.18 |
2.15 |
2.18 |
2.13 |
2.06 |
1.94 |
1.97 |
| Increase / (Decrease) in Invested Capital |
|
1,022 |
103 |
96 |
267 |
30 |
60 |
50 |
-54 |
93 |
148 |
72 |
| Enterprise Value (EV) |
|
0.00 |
10,777 |
11,751 |
13,167 |
11,464 |
8,812 |
10,191 |
9,534 |
9,614 |
8,624 |
8,356 |
| Market Capitalization |
|
0.00 |
9,850 |
10,925 |
12,420 |
10,664 |
7,813 |
9,391 |
8,758 |
8,876 |
7,767 |
7,594 |
| Book Value per Share |
|
$5.77 |
$29.64 |
$31.14 |
$34.19 |
$6.32 |
$5.87 |
$6.61 |
$6.77 |
$7.08 |
$7.14 |
$7.14 |
| Tangible Book Value per Share |
|
($2.08) |
($10.63) |
($9.17) |
($7.04) |
($1.56) |
($1.78) |
($1.90) |
($1.49) |
($1.28) |
($1.82) |
($1.88) |
| Total Capital |
|
2,660 |
2,722 |
2,704 |
2,810 |
2,739 |
2,752 |
2,785 |
2,723 |
2,853 |
2,944 |
2,845 |
| Total Debt |
|
1,122 |
1,137 |
1,038 |
980 |
1,047 |
1,178 |
1,043 |
943 |
1,007 |
1,080 |
992 |
| Total Long-Term Debt |
|
1,085 |
1,090 |
991 |
953 |
1,023 |
907 |
1,008 |
918 |
989 |
1,036 |
949 |
| Net Debt |
|
924 |
927 |
826 |
747 |
799 |
998 |
800 |
775 |
737 |
857 |
762 |
| Capital Expenditures (CapEx) |
|
3.43 |
3.93 |
3.29 |
6.74 |
3.43 |
5.94 |
3.49 |
5.20 |
4.15 |
5.99 |
3.81 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
132 |
123 |
95 |
102 |
141 |
241 |
36 |
99 |
132 |
134 |
59 |
| Debt-free Net Working Capital (DFNWC) |
|
331 |
333 |
308 |
335 |
389 |
420 |
279 |
267 |
402 |
358 |
290 |
| Net Working Capital (NWC) |
|
293 |
286 |
260 |
308 |
365 |
150 |
244 |
242 |
384 |
313 |
246 |
| Net Nonoperating Expense (NNE) |
|
7.07 |
7.01 |
7.17 |
5.61 |
0.37 |
1.48 |
6.02 |
4.99 |
-0.43 |
3.08 |
5.21 |
| Net Nonoperating Obligations (NNO) |
|
924 |
927 |
826 |
747 |
799 |
998 |
800 |
743 |
737 |
857 |
762 |
| Total Depreciation and Amortization (D&A) |
|
19 |
18 |
20 |
17 |
16 |
14 |
14 |
15 |
14 |
14 |
15 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
2.72% |
2.48% |
1.87% |
1.96% |
2.61% |
4.41% |
0.66% |
1.82% |
2.53% |
2.61% |
1.16% |
| Debt-free Net Working Capital to Revenue |
|
6.81% |
6.73% |
6.05% |
6.44% |
7.21% |
7.69% |
5.09% |
4.90% |
7.68% |
6.97% |
5.71% |
| Net Working Capital to Revenue |
|
6.03% |
5.78% |
5.12% |
5.92% |
6.76% |
2.74% |
4.44% |
4.44% |
7.33% |
6.11% |
4.85% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.28 |
$1.43 |
$1.60 |
$0.36 |
$0.00 |
$0.02 |
$0.43 |
$0.48 |
$0.40 |
$0.36 |
$0.42 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
266.59M |
53.48M |
53.52M |
267.36M |
267.85M |
265.73M |
263.03M |
264.71M |
260.81M |
260.14M |
258.15M |
| Adjusted Diluted Earnings per Share |
|
$0.28 |
$1.42 |
$1.59 |
$0.36 |
$0.00 |
$0.02 |
$0.43 |
$0.48 |
$0.40 |
$0.36 |
$0.42 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
268.69M |
53.88M |
54.05M |
270.04M |
271.89M |
267.44M |
264.86M |
267.12M |
262.73M |
261.92M |
259.78M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.36 |
$0.00 |
$0.00 |
$0.00 |
$0.48 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
267.33M |
53.50M |
53.53M |
267.74M |
268.04M |
263.50M |
262.77M |
260.83M |
260.81M |
259.52M |
256.04M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
82 |
83 |
93 |
107 |
96 |
92 |
120 |
133 |
105 |
97 |
115 |
| Normalized NOPAT Margin |
|
6.68% |
6.67% |
6.92% |
7.77% |
6.78% |
6.99% |
8.75% |
9.99% |
8.66% |
7.94% |
8.79% |
| Pre Tax Income Margin |
|
8.26% |
8.61% |
8.83% |
9.85% |
1.08% |
2.35% |
11.44% |
13.12% |
11.69% |
10.44% |
11.52% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
11.60 |
11.91 |
0.00 |
0.00 |
3.12 |
4.66 |
19.91 |
10.89 |
20.86 |
15.41 |
22.06 |
| NOPAT to Interest Expense |
|
8.57 |
8.45 |
0.00 |
0.00 |
0.16 |
0.81 |
14.47 |
7.98 |
14.70 |
10.96 |
16.07 |
| EBIT Less CapEx to Interest Expense |
|
11.24 |
11.51 |
0.00 |
0.00 |
2.65 |
3.96 |
19.49 |
10.58 |
20.28 |
14.73 |
21.53 |
| NOPAT Less CapEx to Interest Expense |
|
8.21 |
8.05 |
0.00 |
0.00 |
-0.32 |
0.11 |
14.05 |
7.67 |
14.12 |
10.28 |
15.54 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
23.22% |
20.90% |
19.64% |
17.64% |
23.34% |
32.92% |
29.37% |
26.23% |
18.85% |
15.43% |
15.92% |
| Augmented Payout Ratio |
|
23.22% |
20.90% |
19.64% |
17.64% |
32.98% |
125.90% |
121.85% |
127.05% |
96.88% |
55.58% |
73.63% |