| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
94,545,903.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
94,545,903.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
3.14 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
10.91% |
7.05% |
4.32% |
4.91% |
5.68% |
4.15% |
-5.04% |
-0.18% |
-0.04% |
-3.26% |
8.50% |
| EBITDA Growth |
|
-6.22% |
-0.86% |
-3.63% |
13.50% |
-622.48% |
101.96% |
10.59% |
37.22% |
130.71% |
-39.82% |
18.51% |
| EBIT Growth |
|
-5.86% |
1.39% |
-1.29% |
33.33% |
-957.33% |
118.70% |
20.26% |
60.43% |
123.54% |
-42.34% |
23.10% |
| NOPAT Growth |
|
-12.02% |
12.81% |
-2.12% |
57.74% |
-497.89% |
1.43% |
51.17% |
119.39% |
162.56% |
20.72% |
7.45% |
| Net Income Growth |
|
-27.60% |
5.06% |
-5.83% |
47.92% |
-1,302.88% |
100.32% |
23.20% |
133.80% |
118.30% |
-41.03% |
26.78% |
| EPS Growth |
|
-25.00% |
12.17% |
-2.66% |
54.55% |
-1,374.42% |
108.31% |
27.32% |
144.12% |
118.92% |
-38.97% |
33.05% |
| Operating Cash Flow Growth |
|
119.55% |
39.20% |
-82.09% |
37.50% |
22.65% |
14.75% |
-245.83% |
-11.30% |
40.66% |
28.71% |
71.43% |
| Free Cash Flow Firm Growth |
|
-1,227.36% |
-160.23% |
-484.02% |
147.20% |
196.62% |
262.40% |
220.33% |
78.11% |
-74.99% |
-35.83% |
-75.66% |
| Invested Capital Growth |
|
169.71% |
142.30% |
138.19% |
-30.81% |
-68.30% |
-55.21% |
-53.30% |
-77.24% |
-26.52% |
-59.58% |
-11.43% |
| Revenue Q/Q Growth |
|
0.32% |
34.53% |
0.00% |
-3.25% |
1.06% |
32.59% |
-26.75% |
1.71% |
1.19% |
28.32% |
-17.85% |
| EBITDA Q/Q Growth |
|
11.58% |
165.13% |
0.00% |
-16.94% |
-613.60% |
202.48% |
-74.70% |
2.77% |
15.53% |
100.72% |
-50.27% |
| EBIT Q/Q Growth |
|
27.12% |
256.44% |
0.00% |
-22.88% |
-917.37% |
190.93% |
-79.02% |
2.45% |
20.69% |
122.64% |
-55.28% |
| NOPAT Q/Q Growth |
|
18.63% |
387.32% |
0.00% |
-20.17% |
-399.23% |
224.23% |
-49.06% |
15.73% |
-14.57% |
139.86% |
-54.69% |
| Net Income Q/Q Growth |
|
44.79% |
348.20% |
0.00% |
-26.80% |
-1,277.46% |
174.64% |
-80.85% |
38.91% |
-7.83% |
140.52% |
-58.83% |
| EPS Q/Q Growth |
|
46.59% |
357.36% |
0.00% |
-25.68% |
-1,308.82% |
174.76% |
-81.04% |
42.49% |
-6.33% |
141.16% |
-58.67% |
| Operating Cash Flow Q/Q Growth |
|
32.77% |
32.82% |
0.00% |
1,595.83% |
18.43% |
24.27% |
-105.84% |
1,131.43% |
87.81% |
13.72% |
-101.30% |
| Free Cash Flow Firm Q/Q Growth |
|
12.29% |
42.64% |
0.00% |
191.79% |
79.57% |
-3.60% |
-24.28% |
35.86% |
-74.78% |
147.40% |
-71.28% |
| Invested Capital Q/Q Growth |
|
5.50% |
-20.32% |
0.00% |
-3.85% |
-51.66% |
12.59% |
-10.77% |
-53.13% |
56.06% |
-38.07% |
95.52% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
37.26% |
54.53% |
42.67% |
38.32% |
39.01% |
54.96% |
40.44% |
35.91% |
38.24% |
50.99% |
40.55% |
| EBITDA Margin |
|
16.02% |
31.57% |
18.15% |
15.59% |
-79.20% |
61.22% |
21.14% |
21.36% |
24.39% |
38.15% |
23.09% |
| Operating Margin |
|
7.34% |
26.73% |
11.96% |
9.36% |
-33.46% |
29.69% |
19.43% |
16.28% |
18.27% |
34.60% |
18.57% |
| EBIT Margin |
|
10.39% |
27.52% |
13.07% |
10.42% |
-84.27% |
57.79% |
16.55% |
16.67% |
19.89% |
34.50% |
18.78% |
| Profit (Net Income) Margin |
|
6.42% |
21.38% |
8.29% |
6.27% |
-73.05% |
41.12% |
10.75% |
14.68% |
13.37% |
25.07% |
12.56% |
| Tax Burden Percent |
|
84.76% |
84.30% |
80.17% |
84.52% |
83.85% |
73.93% |
78.88% |
106.07% |
78.46% |
77.72% |
80.59% |
| Interest Burden Percent |
|
72.89% |
92.14% |
79.09% |
71.19% |
103.37% |
96.24% |
82.34% |
83.02% |
85.71% |
93.48% |
83.00% |
| Effective Tax Rate |
|
15.24% |
15.70% |
19.83% |
15.48% |
0.00% |
26.07% |
21.45% |
-6.71% |
19.74% |
20.80% |
18.62% |
| Return on Invested Capital (ROIC) |
|
15.58% |
70.15% |
0.00% |
0.00% |
0.00% |
69.80% |
55.31% |
78.18% |
96.60% |
196.14% |
92.03% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
15.51% |
70.65% |
0.00% |
0.00% |
0.00% |
59.56% |
56.93% |
79.09% |
97.08% |
197.16% |
92.98% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-9.58% |
-48.78% |
0.00% |
0.00% |
0.00% |
-38.44% |
-39.59% |
-59.50% |
-78.29% |
-163.88% |
-74.41% |
| Return on Equity (ROE) |
|
6.00% |
21.37% |
0.00% |
0.00% |
0.00% |
31.36% |
15.72% |
18.67% |
18.32% |
32.26% |
17.63% |
| Cash Return on Invested Capital (CROIC) |
|
-63.21% |
-45.87% |
-81.72% |
36.42% |
103.72% |
59.26% |
65.00% |
146.40% |
143.34% |
222.72% |
128.47% |
| Operating Return on Assets (OROA) |
|
3.29% |
8.58% |
0.00% |
0.00% |
0.00% |
20.22% |
5.57% |
5.63% |
7.14% |
11.71% |
6.44% |
| Return on Assets (ROA) |
|
2.03% |
6.66% |
0.00% |
0.00% |
0.00% |
14.39% |
3.62% |
4.96% |
4.80% |
8.51% |
4.31% |
| Return on Common Equity (ROCE) |
|
5.96% |
21.21% |
0.00% |
0.00% |
0.00% |
31.09% |
15.58% |
18.51% |
18.13% |
31.95% |
17.45% |
| Return on Equity Simple (ROE_SIMPLE) |
|
10.99% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-0.53% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
135 |
657 |
224 |
179 |
-536 |
666 |
339 |
393 |
335 |
805 |
365 |
| NOPAT Margin |
|
6.22% |
22.54% |
9.59% |
7.91% |
-23.43% |
21.95% |
15.26% |
17.37% |
14.66% |
27.41% |
15.12% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.07% |
-0.50% |
-0.42% |
-0.70% |
-22.89% |
10.24% |
-1.62% |
-0.92% |
-0.48% |
-1.03% |
-0.95% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
4.43% |
- |
- |
- |
5.00% |
2.51% |
2.91% |
2.56% |
5.60% |
2.54% |
| Cost of Revenue to Revenue |
|
62.74% |
45.47% |
57.33% |
61.68% |
60.99% |
45.04% |
59.56% |
64.09% |
61.76% |
49.01% |
59.45% |
| SG&A Expenses to Revenue |
|
18.28% |
18.29% |
19.52% |
19.38% |
18.30% |
17.07% |
16.42% |
14.86% |
15.38% |
12.09% |
15.96% |
| 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 |
|
29.92% |
27.80% |
30.71% |
28.96% |
72.48% |
25.27% |
21.01% |
19.64% |
19.97% |
16.38% |
21.97% |
| Earnings before Interest and Taxes (EBIT) |
|
225 |
802 |
306 |
236 |
-1,929 |
1,754 |
368 |
377 |
455 |
1,013 |
453 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
347 |
920 |
425 |
353 |
-1,813 |
1,858 |
470 |
483 |
558 |
1,120 |
557 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
2.30 |
2.58 |
2.98 |
2.87 |
3.99 |
3.97 |
4.14 |
3.75 |
4.36 |
3.94 |
3.45 |
| 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) |
|
2.33 |
2.59 |
0.00 |
0.00 |
0.00 |
3.18 |
3.43 |
3.10 |
3.44 |
3.24 |
2.78 |
| Price to Earnings (P/E) |
|
21.17 |
23.32 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
221.82 |
15.93 |
19.60 |
16.49 |
| Dividend Yield |
|
1.62% |
1.41% |
1.24% |
1.31% |
1.18% |
1.12% |
1.05% |
1.17% |
1.05% |
1.12% |
1.28% |
| Earnings Yield |
|
4.72% |
4.29% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.45% |
6.28% |
5.10% |
6.07% |
| Enterprise Value to Invested Capital (EV/IC) |
|
3.26 |
4.50 |
6.10 |
5.92 |
14.42 |
13.22 |
15.82 |
28.59 |
21.59 |
31.07 |
13.78 |
| Enterprise Value to Revenue (EV/Rev) |
|
1.90 |
2.05 |
0.00 |
0.00 |
0.00 |
2.57 |
2.78 |
2.36 |
2.78 |
2.50 |
2.13 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
8.69 |
9.61 |
0.00 |
0.00 |
0.00 |
31.04 |
31.43 |
23.12 |
8.07 |
9.22 |
7.74 |
| Enterprise Value to EBIT (EV/EBIT) |
|
11.72 |
12.81 |
0.00 |
0.00 |
0.00 |
69.60 |
63.59 |
40.45 |
9.20 |
10.97 |
9.15 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
16.61 |
17.08 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
51.56 |
16.22 |
12.98 |
11.12 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
14.71 |
14.42 |
0.00 |
0.00 |
0.00 |
16.89 |
18.78 |
16.42 |
16.98 |
13.67 |
11.69 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
13.29 |
6.69 |
13.80 |
15.50 |
7.24 |
12.76 |
8.03 |
10.07 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.55 |
0.54 |
0.62 |
0.56 |
0.70 |
0.66 |
0.65 |
0.65 |
0.68 |
0.78 |
0.78 |
| Long-Term Debt to Equity |
|
0.48 |
0.48 |
0.55 |
0.56 |
0.70 |
0.66 |
0.58 |
0.58 |
0.61 |
0.71 |
0.78 |
| Financial Leverage |
|
-0.62 |
-0.69 |
-0.73 |
-0.55 |
-0.58 |
-0.65 |
-0.70 |
-0.75 |
-0.81 |
-0.83 |
-0.80 |
| Leverage Ratio |
|
3.02 |
3.09 |
3.15 |
3.03 |
3.21 |
3.22 |
3.28 |
3.30 |
3.55 |
3.56 |
3.55 |
| Compound Leverage Factor |
|
2.20 |
2.85 |
2.49 |
2.15 |
3.32 |
3.10 |
2.70 |
2.74 |
3.04 |
3.33 |
2.94 |
| Debt to Total Capital |
|
35.47% |
35.23% |
38.37% |
36.05% |
41.22% |
39.84% |
39.26% |
39.37% |
40.49% |
43.92% |
43.89% |
| Short-Term Debt to Total Capital |
|
4.42% |
4.39% |
4.19% |
0.00% |
0.00% |
0.00% |
4.06% |
4.07% |
4.19% |
3.83% |
0.00% |
| Long-Term Debt to Total Capital |
|
31.06% |
30.84% |
34.18% |
36.05% |
41.22% |
39.84% |
35.20% |
35.30% |
36.30% |
40.09% |
43.89% |
| 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 |
|
0.51% |
0.49% |
0.51% |
0.53% |
0.61% |
0.58% |
0.60% |
0.59% |
0.57% |
0.53% |
0.57% |
| Common Equity to Total Capital |
|
64.02% |
64.28% |
61.12% |
63.42% |
58.18% |
59.58% |
60.14% |
60.04% |
58.94% |
55.55% |
55.54% |
| Debt to EBITDA |
|
2.57 |
2.58 |
0.00 |
0.00 |
0.00 |
6.45 |
6.12 |
5.32 |
1.57 |
2.40 |
2.32 |
| Net Debt to EBITDA |
|
-2.01 |
-2.62 |
0.00 |
0.00 |
0.00 |
-7.39 |
-7.48 |
-7.38 |
-1.94 |
-2.76 |
-2.40 |
| Long-Term Debt to EBITDA |
|
2.25 |
2.26 |
0.00 |
0.00 |
0.00 |
6.45 |
5.49 |
4.77 |
1.41 |
2.19 |
2.32 |
| Debt to NOPAT |
|
4.91 |
4.59 |
0.00 |
0.00 |
0.00 |
-10.01 |
-25.56 |
11.86 |
3.17 |
3.37 |
3.33 |
| Net Debt to NOPAT |
|
-3.84 |
-4.65 |
0.00 |
0.00 |
0.00 |
11.47 |
31.24 |
-16.46 |
-3.90 |
-3.89 |
-3.45 |
| Long-Term Debt to NOPAT |
|
4.30 |
4.02 |
0.00 |
0.00 |
0.00 |
-10.01 |
-22.92 |
10.63 |
2.84 |
3.08 |
3.33 |
| Altman Z-Score |
|
1.16 |
1.28 |
0.98 |
0.94 |
0.73 |
1.64 |
1.50 |
1.35 |
1.47 |
1.42 |
1.23 |
| Noncontrolling Interest Sharing Ratio |
|
0.77% |
0.76% |
0.81% |
0.81% |
0.90% |
0.85% |
0.90% |
0.90% |
0.99% |
0.95% |
1.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.05 |
1.06 |
1.12 |
1.11 |
1.14 |
1.20 |
1.16 |
1.13 |
1.10 |
1.20 |
1.19 |
| Quick Ratio |
|
0.29 |
0.32 |
0.33 |
0.29 |
0.28 |
0.35 |
0.29 |
0.31 |
0.31 |
0.42 |
0.33 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-3,271 |
-1,876 |
-1,918 |
1,760 |
3,161 |
3,047 |
2,307 |
3,135 |
790 |
1,956 |
562 |
| Operating Cash Flow to CapEx |
|
1,572.00% |
296.59% |
88.89% |
1,403.45% |
1,785.19% |
369.75% |
-68.63% |
622.41% |
1,189.47% |
1,223.81% |
-18.18% |
| Free Cash Flow to Firm to Interest Expense |
|
-53.63 |
-29.78 |
-29.96 |
25.89 |
48.63 |
46.17 |
35.50 |
48.98 |
12.16 |
29.63 |
7.29 |
| Operating Cash Flow to Interest Expense |
|
6.44 |
8.29 |
0.38 |
5.99 |
7.42 |
9.08 |
-0.54 |
5.64 |
10.43 |
11.68 |
-0.13 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
6.03 |
5.49 |
-0.05 |
5.56 |
7.00 |
6.62 |
-1.32 |
4.73 |
9.55 |
10.73 |
-0.84 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.32 |
0.31 |
0.00 |
0.00 |
0.00 |
0.35 |
0.34 |
0.34 |
0.36 |
0.34 |
0.34 |
| Accounts Receivable Turnover |
|
4.69 |
3.82 |
0.00 |
0.00 |
0.00 |
3.92 |
4.09 |
4.10 |
4.55 |
3.74 |
3.95 |
| 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 |
|
13.17 |
13.19 |
0.00 |
0.00 |
0.00 |
14.38 |
14.32 |
13.96 |
14.05 |
14.32 |
14.79 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
|
77.84 |
95.44 |
0.00 |
0.00 |
0.00 |
93.11 |
89.20 |
89.11 |
80.15 |
97.68 |
92.46 |
| 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) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Cash Conversion Cycle (CCC) |
|
77.84 |
95.44 |
0.00 |
0.00 |
0.00 |
93.11 |
89.20 |
89.11 |
80.15 |
97.68 |
92.46 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
5,413 |
4,313 |
3,692 |
3,550 |
1,716 |
1,932 |
1,724 |
808 |
1,261 |
781 |
1,527 |
| Invested Capital Turnover |
|
2.50 |
3.11 |
0.00 |
0.00 |
0.00 |
3.18 |
3.62 |
4.50 |
6.59 |
7.16 |
6.09 |
| Increase / (Decrease) in Invested Capital |
|
3,406 |
2,533 |
2,142 |
-1,581 |
-3,697 |
-2,381 |
-1,968 |
-2,742 |
-455 |
-1,151 |
-197 |
| Enterprise Value (EV) |
|
17,622 |
19,393 |
22,505 |
21,013 |
24,749 |
25,543 |
27,282 |
23,097 |
27,224 |
24,268 |
21,034 |
| Market Capitalization |
|
21,619 |
24,600 |
28,302 |
26,800 |
29,911 |
31,551 |
33,691 |
30,389 |
33,698 |
31,463 |
27,484 |
| Book Value per Share |
|
$89.77 |
$92.19 |
$92.81 |
$91.33 |
$73.77 |
$78.83 |
$81.58 |
$81.69 |
$79.29 |
$83.30 |
$84.37 |
| Tangible Book Value per Share |
|
($26.68) |
($26.06) |
($25.99) |
($26.85) |
($27.08) |
($21.38) |
($19.69) |
($20.88) |
($24.46) |
($21.96) |
($31.31) |
| Total Capital |
|
14,699 |
14,810 |
15,525 |
14,722 |
12,878 |
13,326 |
13,524 |
13,491 |
13,123 |
14,358 |
14,363 |
| Total Debt |
|
5,214 |
5,217 |
5,957 |
5,307 |
5,308 |
5,309 |
5,310 |
5,311 |
5,313 |
6,306 |
6,304 |
| Total Long-Term Debt |
|
4,565 |
4,567 |
5,307 |
5,307 |
5,308 |
5,309 |
4,761 |
4,762 |
4,763 |
5,756 |
6,304 |
| Net Debt |
|
-4,072 |
-5,280 |
-5,876 |
-5,865 |
-5,240 |
-6,085 |
-6,490 |
-7,372 |
-6,549 |
-7,271 |
-6,532 |
| Capital Expenditures (CapEx) |
|
25 |
176 |
27 |
29 |
27 |
162 |
51 |
58 |
57 |
63 |
55 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-8,108 |
-9,044 |
-9,659 |
-9,817 |
-8,770 |
-8,887 |
-9,174 |
-10,400 |
-9,934 |
-10,157 |
-10,298 |
| Debt-free Net Working Capital (DFNWC) |
|
1,178 |
1,453 |
2,174 |
1,355 |
1,778 |
2,507 |
2,626 |
2,283 |
1,928 |
3,420 |
2,538 |
| Net Working Capital (NWC) |
|
529 |
803 |
1,524 |
1,355 |
1,778 |
2,507 |
2,077 |
1,734 |
1,378 |
2,870 |
2,538 |
| Net Nonoperating Expense (NNE) |
|
-4.24 |
34 |
30 |
37 |
1,136 |
-582 |
100 |
61 |
29 |
69 |
62 |
| Net Nonoperating Obligations (NNO) |
|
-4,072 |
-5,280 |
-5,876 |
-5,865 |
-5,854 |
-6,085 |
-6,490 |
-7,372 |
-6,549 |
-7,271 |
-6,532 |
| Total Depreciation and Amortization (D&A) |
|
122 |
118 |
119 |
117 |
116 |
104 |
102 |
106 |
103 |
107 |
104 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-87.27% |
-95.37% |
0.00% |
0.00% |
0.00% |
-89.50% |
-93.50% |
-106.04% |
-101.30% |
-104.63% |
-104.05% |
| Debt-free Net Working Capital to Revenue |
|
12.68% |
15.32% |
0.00% |
0.00% |
0.00% |
25.25% |
26.76% |
23.28% |
19.66% |
35.23% |
25.64% |
| Net Working Capital to Revenue |
|
5.69% |
8.47% |
0.00% |
0.00% |
0.00% |
25.25% |
21.17% |
17.68% |
14.05% |
29.56% |
25.64% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$1.30 |
$5.94 |
$1.84 |
$1.37 |
($16.44) |
$12.27 |
$2.34 |
$3.34 |
$3.12 |
$7.54 |
$3.12 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
103.26M |
0.00 |
102.24M |
101.56M |
100.73M |
99.69M |
99.15M |
97.55M |
95.75M |
94.55M |
94.45M |
| Adjusted Diluted Earnings per Share |
|
$1.29 |
$5.90 |
$1.83 |
$1.36 |
($16.44) |
$12.29 |
$2.33 |
$3.32 |
$3.11 |
$7.50 |
$3.10 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
103.26M |
0.00 |
102.24M |
101.56M |
100.73M |
99.69M |
99.15M |
97.55M |
95.75M |
94.55M |
94.45M |
| 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 |
|
103.26M |
0.00 |
102.24M |
101.56M |
100.73M |
99.69M |
99.15M |
97.55M |
95.75M |
94.55M |
94.45M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
149 |
689 |
239 |
182 |
199 |
690 |
339 |
258 |
335 |
805 |
365 |
| Normalized NOPAT Margin |
|
6.89% |
23.64% |
10.20% |
8.02% |
8.69% |
22.73% |
15.26% |
11.39% |
14.66% |
27.41% |
15.12% |
| Pre Tax Income Margin |
|
7.57% |
25.36% |
10.34% |
7.42% |
-87.11% |
55.62% |
13.63% |
13.84% |
17.05% |
32.25% |
15.59% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
3.69 |
12.73 |
4.78 |
3.47 |
-29.68 |
26.58 |
5.66 |
5.89 |
7.00 |
15.35 |
5.88 |
| NOPAT to Interest Expense |
|
2.21 |
10.42 |
3.51 |
2.64 |
-8.25 |
10.09 |
5.22 |
6.14 |
5.16 |
12.19 |
4.74 |
| EBIT Less CapEx to Interest Expense |
|
3.28 |
9.94 |
4.36 |
3.04 |
-30.09 |
24.12 |
4.88 |
4.98 |
6.12 |
14.39 |
5.17 |
| NOPAT Less CapEx to Interest Expense |
|
1.80 |
7.63 |
3.09 |
2.21 |
-8.66 |
7.64 |
4.44 |
5.23 |
4.28 |
11.24 |
4.02 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
38.97% |
39.00% |
0.00% |
0.00% |
0.00% |
-417.05% |
-855.81% |
251.02% |
17.41% |
22.75% |
21.88% |
| Augmented Payout Ratio |
|
159.28% |
132.99% |
0.00% |
0.00% |
0.00% |
-1,440.91% |
-3,181.40% |
1,135.37% |
97.18% |
125.05% |
126.24% |