| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
60,177,625.00 |
58,532,820.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
60,177,625.00 |
58,532,820.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.80 |
0.67 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
4.06% |
3.93% |
1.72% |
3.25% |
4.04% |
2.19% |
4.63% |
6.20% |
5.41% |
- |
8.44% |
| EBITDA Growth |
|
25.14% |
-0.88% |
-12.98% |
-62.15% |
-65.93% |
2.48% |
0.65% |
72.97% |
105.40% |
- |
8.43% |
| EBIT Growth |
|
34.64% |
3.78% |
-12.30% |
-73.07% |
-81.97% |
4.72% |
1.23% |
122.99% |
256.25% |
- |
5.59% |
| NOPAT Growth |
|
27.16% |
17.59% |
-14.44% |
-91.45% |
-82.59% |
-0.61% |
2.01% |
498.10% |
292.96% |
- |
8.02% |
| Net Income Growth |
|
28.69% |
16.10% |
-15.61% |
-95.21% |
-118.79% |
-2.46% |
-3.65% |
789.36% |
394.92% |
- |
2.13% |
| EPS Growth |
|
31.51% |
20.69% |
-11.54% |
-95.24% |
-118.75% |
-1.43% |
-2.90% |
857.14% |
411.11% |
- |
8.96% |
| Operating Cash Flow Growth |
|
18.87% |
99.86% |
351.74% |
-46.75% |
-78.16% |
-106,100.00% |
-72.39% |
120.28% |
338.82% |
- |
104.95% |
| Free Cash Flow Firm Growth |
|
93.81% |
105.79% |
149.34% |
107.21% |
139.41% |
-580.85% |
-272.15% |
-1,464.97% |
-1,026.11% |
- |
37.47% |
| Invested Capital Growth |
|
3.65% |
1.30% |
-1.84% |
-0.01% |
0.02% |
5.07% |
8.23% |
6.21% |
5.49% |
- |
5.54% |
| Revenue Q/Q Growth |
|
3.19% |
-1.11% |
-2.48% |
3.77% |
3.97% |
-2.87% |
-0.15% |
5.32% |
3.21% |
- |
2.07% |
| EBITDA Q/Q Growth |
|
-19.63% |
-25.68% |
6.24% |
-40.35% |
-27.66% |
123.54% |
4.35% |
2.50% |
-14.09% |
- |
16.63% |
| EBIT Q/Q Growth |
|
-23.33% |
-30.42% |
9.72% |
-54.00% |
-48.66% |
304.17% |
6.06% |
1.34% |
-17.99% |
- |
16.33% |
| NOPAT Q/Q Growth |
|
-32.43% |
-20.52% |
-7.18% |
-82.85% |
37.63% |
353.58% |
-4.73% |
0.57% |
-9.58% |
- |
13.07% |
| Net Income Q/Q Growth |
|
-35.98% |
-28.82% |
-2.01% |
-89.27% |
-351.06% |
469.49% |
-3.21% |
-0.95% |
-16.75% |
- |
11.08% |
| EPS Q/Q Growth |
|
-34.69% |
-27.08% |
-1.43% |
-89.86% |
-357.14% |
483.33% |
-2.90% |
0.00% |
-16.42% |
- |
14.06% |
| Operating Cash Flow Q/Q Growth |
|
-6.64% |
-100.07% |
117,100.00% |
-32.14% |
-61.71% |
-449.34% |
130.41% |
441.49% |
-23.73% |
- |
6.77% |
| Free Cash Flow Firm Q/Q Growth |
|
76.84% |
163.85% |
459.33% |
-91.28% |
26.57% |
-878.95% |
-100.25% |
30.86% |
14.12% |
- |
-235.09% |
| Invested Capital Q/Q Growth |
|
-1.29% |
1.57% |
-1.26% |
1.01% |
-1.26% |
6.70% |
1.71% |
-0.87% |
-1.94% |
- |
8.53% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
13.67% |
11.76% |
12.62% |
12.57% |
12.51% |
12.28% |
12.82% |
12.34% |
11.77% |
- |
12.10% |
| EBITDA Margin |
|
6.49% |
4.88% |
5.32% |
3.06% |
2.13% |
4.89% |
5.11% |
4.98% |
4.14% |
- |
5.11% |
| Operating Margin |
|
5.09% |
3.58% |
4.03% |
1.79% |
0.88% |
3.67% |
3.90% |
3.75% |
2.98% |
- |
3.79% |
| EBIT Margin |
|
5.09% |
3.58% |
4.03% |
1.79% |
0.88% |
3.67% |
3.90% |
3.75% |
2.98% |
- |
3.79% |
| Profit (Net Income) Margin |
|
3.00% |
2.16% |
2.17% |
0.22% |
-0.54% |
2.06% |
2.00% |
1.88% |
1.52% |
- |
1.88% |
| Tax Burden Percent |
|
72.35% |
82.78% |
70.19% |
26.11% |
1,475.00% |
78.56% |
70.57% |
70.37% |
76.99% |
- |
72.19% |
| Interest Burden Percent |
|
81.50% |
72.87% |
76.75% |
48.13% |
-4.17% |
71.52% |
72.66% |
71.22% |
66.08% |
- |
68.70% |
| Effective Tax Rate |
|
27.53% |
17.22% |
29.97% |
73.89% |
0.00% |
21.44% |
29.43% |
29.97% |
22.79% |
- |
27.81% |
| Return on Invested Capital (ROIC) |
|
9.77% |
7.72% |
7.35% |
1.22% |
1.66% |
7.48% |
7.19% |
6.97% |
6.29% |
- |
7.15% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
8.66% |
6.49% |
6.37% |
0.84% |
-0.25% |
6.27% |
6.07% |
5.80% |
5.02% |
- |
5.98% |
| Return on Net Nonoperating Assets (RNNOA) |
|
6.39% |
4.96% |
4.70% |
0.59% |
-0.19% |
5.01% |
4.68% |
4.48% |
3.98% |
- |
5.64% |
| Return on Equity (ROE) |
|
16.16% |
12.68% |
12.05% |
1.81% |
1.47% |
12.49% |
11.88% |
11.46% |
10.27% |
- |
12.78% |
| Cash Return on Invested Capital (CROIC) |
|
6.59% |
8.88% |
11.70% |
6.71% |
4.13% |
-0.99% |
-3.94% |
-0.65% |
1.85% |
- |
1.22% |
| Operating Return on Assets (OROA) |
|
8.41% |
5.93% |
6.71% |
2.95% |
1.47% |
6.06% |
6.47% |
6.28% |
5.03% |
- |
6.27% |
| Return on Assets (ROA) |
|
4.96% |
3.58% |
3.61% |
0.37% |
-0.90% |
3.41% |
3.32% |
3.15% |
2.56% |
- |
3.11% |
| Return on Common Equity (ROCE) |
|
16.16% |
12.68% |
12.05% |
1.81% |
1.47% |
12.49% |
11.88% |
11.46% |
10.27% |
- |
12.78% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
14.13% |
13.53% |
8.50% |
0.00% |
4.51% |
4.31% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
77 |
61 |
57 |
9.77 |
13 |
61 |
58 |
58 |
53 |
55 |
63 |
| NOPAT Margin |
|
3.69% |
2.96% |
2.82% |
0.47% |
0.62% |
2.88% |
2.75% |
2.63% |
2.30% |
- |
2.74% |
| Net Nonoperating Expense Percent (NNEP) |
|
1.11% |
1.22% |
0.98% |
0.39% |
1.91% |
1.21% |
1.12% |
1.17% |
1.27% |
- |
1.17% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
2.40% |
1.89% |
- |
- |
0.42% |
1.79% |
1.68% |
1.70% |
1.54% |
1.62% |
1.70% |
| Cost of Revenue to Revenue |
|
86.33% |
88.24% |
87.38% |
87.43% |
87.49% |
87.72% |
87.18% |
87.66% |
88.23% |
- |
87.90% |
| SG&A Expenses to Revenue |
|
7.71% |
7.47% |
7.92% |
10.11% |
10.98% |
7.99% |
8.29% |
7.98% |
7.66% |
- |
7.47% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Operating Expenses to Revenue |
|
8.58% |
8.18% |
8.60% |
10.78% |
11.61% |
8.62% |
8.92% |
8.58% |
8.79% |
- |
8.30% |
| Earnings before Interest and Taxes (EBIT) |
|
107 |
74 |
81 |
37 |
19 |
78 |
82 |
83 |
68 |
75 |
87 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
136 |
101 |
107 |
64 |
46 |
104 |
108 |
111 |
95 |
100 |
117 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.41 |
1.44 |
1.49 |
1.90 |
1.87 |
1.87 |
1.66 |
1.57 |
1.47 |
- |
1.37 |
| 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 |
| Price to Revenue (P/Rev) |
|
0.31 |
0.32 |
0.34 |
0.42 |
0.40 |
0.39 |
0.36 |
0.33 |
0.30 |
- |
0.26 |
| Price to Earnings (P/E) |
|
9.78 |
10.10 |
11.12 |
22.67 |
37.77 |
44.79 |
34.27 |
23.66 |
15.68 |
- |
14.65 |
| Dividend Yield |
|
2.28% |
2.21% |
2.05% |
2.02% |
2.12% |
2.18% |
2.01% |
2.21% |
2.47% |
- |
2.72% |
| Earnings Yield |
|
10.22% |
9.90% |
8.99% |
4.41% |
2.65% |
2.23% |
2.92% |
4.23% |
6.38% |
- |
6.83% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.23 |
1.25 |
1.29 |
1.52 |
1.50 |
1.46 |
1.36 |
1.31 |
1.26 |
- |
1.18 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.47 |
0.48 |
0.49 |
0.58 |
0.56 |
0.58 |
0.54 |
0.51 |
0.47 |
- |
0.46 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
7.25 |
7.48 |
7.85 |
11.77 |
14.63 |
15.14 |
14.25 |
11.91 |
9.90 |
- |
9.93 |
| Enterprise Value to EBIT (EV/EBIT) |
|
9.38 |
9.61 |
10.06 |
16.05 |
21.99 |
22.56 |
21.18 |
16.72 |
13.25 |
- |
13.42 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
12.35 |
12.40 |
13.00 |
22.76 |
36.09 |
37.95 |
35.62 |
25.13 |
17.95 |
- |
18.34 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
15.79 |
12.61 |
9.95 |
14.32 |
20.57 |
40.31 |
127.75 |
33.40 |
17.62 |
- |
9.63 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
19.07 |
14.21 |
10.94 |
22.73 |
36.29 |
0.00 |
0.00 |
0.00 |
69.71 |
- |
99.50 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.78 |
0.78 |
0.74 |
0.78 |
0.80 |
0.92 |
0.90 |
0.88 |
0.92 |
- |
1.11 |
| Long-Term Debt to Equity |
|
0.77 |
0.76 |
0.72 |
0.76 |
0.78 |
0.90 |
0.88 |
0.87 |
0.91 |
- |
1.09 |
| Financial Leverage |
|
0.74 |
0.76 |
0.74 |
0.71 |
0.74 |
0.80 |
0.77 |
0.77 |
0.79 |
- |
0.94 |
| Leverage Ratio |
|
2.79 |
2.77 |
2.72 |
2.71 |
2.80 |
2.82 |
2.79 |
2.81 |
2.91 |
- |
3.07 |
| Compound Leverage Factor |
|
2.27 |
2.02 |
2.09 |
1.30 |
-0.12 |
2.02 |
2.03 |
2.00 |
1.92 |
- |
2.11 |
| Debt to Total Capital |
|
43.93% |
43.87% |
42.59% |
43.84% |
44.45% |
47.85% |
47.33% |
46.85% |
48.03% |
- |
52.62% |
| Short-Term Debt to Total Capital |
|
0.98% |
0.97% |
0.98% |
0.97% |
0.99% |
0.93% |
0.85% |
0.85% |
0.86% |
- |
1.13% |
| Long-Term Debt to Total Capital |
|
42.95% |
42.89% |
41.60% |
42.87% |
43.46% |
46.92% |
46.48% |
46.00% |
47.17% |
- |
51.49% |
| 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% |
| 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% |
| Common Equity to Total Capital |
|
56.07% |
56.13% |
57.41% |
56.16% |
55.55% |
52.15% |
52.67% |
53.15% |
51.97% |
- |
47.38% |
| Debt to EBITDA |
|
2.66 |
2.69 |
2.66 |
3.51 |
4.48 |
5.08 |
5.09 |
4.38 |
3.95 |
- |
4.59 |
| Net Debt to EBITDA |
|
2.47 |
2.53 |
2.49 |
3.23 |
4.18 |
4.80 |
4.83 |
4.12 |
3.59 |
- |
4.29 |
| Long-Term Debt to EBITDA |
|
2.60 |
2.63 |
2.60 |
3.43 |
4.38 |
4.99 |
5.00 |
4.30 |
3.88 |
- |
4.49 |
| Debt to NOPAT |
|
4.54 |
4.46 |
4.41 |
6.79 |
11.04 |
12.74 |
12.73 |
9.24 |
7.17 |
- |
8.47 |
| Net Debt to NOPAT |
|
4.22 |
4.19 |
4.12 |
6.24 |
10.30 |
12.04 |
12.06 |
8.69 |
6.51 |
- |
7.92 |
| Long-Term Debt to NOPAT |
|
4.43 |
4.36 |
4.31 |
6.64 |
10.79 |
12.50 |
12.50 |
9.07 |
7.05 |
- |
8.29 |
| Altman Z-Score |
|
2.67 |
2.70 |
2.75 |
2.79 |
2.71 |
2.74 |
2.68 |
2.69 |
2.66 |
- |
2.51 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.40 |
1.48 |
1.44 |
1.38 |
1.33 |
1.52 |
1.55 |
1.49 |
1.48 |
- |
1.46 |
| Quick Ratio |
|
1.18 |
1.24 |
1.17 |
1.13 |
1.07 |
1.28 |
1.28 |
1.19 |
1.21 |
- |
1.16 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-32 |
21 |
115 |
10 |
13 |
-99 |
-199 |
-137 |
-118 |
92 |
-124 |
| Operating Cash Flow to CapEx |
|
814.04% |
-0.76% |
759.74% |
522.37% |
218.71% |
-651.53% |
188.89% |
708.10% |
641.35% |
- |
152.89% |
| Free Cash Flow to Firm to Interest Expense |
|
-1.58 |
0.97 |
5.60 |
0.47 |
0.58 |
-4.33 |
-8.31 |
-5.43 |
-4.86 |
- |
-4.42 |
| Operating Cash Flow to Interest Expense |
|
6.79 |
0.00 |
5.68 |
3.75 |
1.39 |
-4.64 |
1.35 |
6.91 |
5.49 |
- |
2.36 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
5.96 |
-0.62 |
4.93 |
3.03 |
0.75 |
-5.35 |
0.64 |
5.94 |
4.63 |
- |
0.81 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.65 |
1.66 |
1.66 |
1.65 |
1.67 |
1.65 |
1.66 |
1.67 |
1.69 |
- |
1.65 |
| Accounts Receivable Turnover |
|
6.13 |
6.05 |
6.18 |
6.23 |
6.08 |
5.73 |
5.83 |
6.12 |
6.13 |
- |
5.80 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Fixed Asset Turnover |
|
63.03 |
60.58 |
60.54 |
60.27 |
59.24 |
56.81 |
55.78 |
54.08 |
53.34 |
- |
49.03 |
| Accounts Payable Turnover |
|
22.90 |
27.18 |
27.70 |
24.79 |
23.50 |
26.38 |
25.92 |
23.75 |
21.15 |
- |
21.65 |
| Days Sales Outstanding (DSO) |
|
59.59 |
60.31 |
59.10 |
58.54 |
60.02 |
63.66 |
62.64 |
59.60 |
59.58 |
- |
62.91 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Days Payable Outstanding (DPO) |
|
15.94 |
13.43 |
13.18 |
14.72 |
15.53 |
13.83 |
14.08 |
15.37 |
17.26 |
- |
16.86 |
| Cash Conversion Cycle (CCC) |
|
43.65 |
46.88 |
45.93 |
43.82 |
44.49 |
49.83 |
48.56 |
44.23 |
42.32 |
- |
46.05 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
3,112 |
3,161 |
3,121 |
3,152 |
3,112 |
3,321 |
3,378 |
3,348 |
3,283 |
3,284 |
3,565 |
| Invested Capital Turnover |
|
2.65 |
2.60 |
2.61 |
2.63 |
2.69 |
2.59 |
2.62 |
2.65 |
2.74 |
- |
2.61 |
| Increase / (Decrease) in Invested Capital |
|
110 |
41 |
-59 |
-0.30 |
0.70 |
160 |
257 |
196 |
171 |
-37 |
187 |
| Enterprise Value (EV) |
|
3,841 |
3,961 |
4,030 |
4,804 |
4,662 |
4,861 |
4,586 |
4,389 |
4,131 |
- |
4,204 |
| Market Capitalization |
|
2,530 |
2,622 |
2,753 |
3,487 |
3,332 |
3,319 |
3,033 |
2,872 |
2,633 |
- |
2,388 |
| Book Value per Share |
|
$27.47 |
$28.70 |
$29.13 |
$29.24 |
$28.38 |
$28.60 |
$29.32 |
$29.41 |
$29.16 |
$28.66 |
$29.87 |
| Tangible Book Value per Share |
|
($15.17) |
($15.12) |
($14.61) |
($16.50) |
($17.14) |
($17.02) |
($16.20) |
($16.28) |
($17.13) |
($18.33) |
($22.89) |
| Total Capital |
|
3,210 |
3,247 |
3,211 |
3,268 |
3,208 |
3,412 |
3,464 |
3,445 |
3,436 |
3,435 |
3,691 |
| Total Debt |
|
1,410 |
1,424 |
1,368 |
1,433 |
1,426 |
1,632 |
1,639 |
1,614 |
1,650 |
1,711 |
1,942 |
| Total Long-Term Debt |
|
1,379 |
1,393 |
1,336 |
1,401 |
1,394 |
1,601 |
1,610 |
1,585 |
1,621 |
1,681 |
1,900 |
| Net Debt |
|
1,312 |
1,338 |
1,277 |
1,317 |
1,330 |
1,542 |
1,553 |
1,517 |
1,498 |
1,560 |
1,816 |
| Capital Expenditures (CapEx) |
|
17 |
13 |
15 |
15 |
14 |
16 |
17 |
25 |
21 |
13 |
43 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
455 |
532 |
490 |
423 |
407 |
633 |
685 |
598 |
558 |
582 |
589 |
| Debt-free Net Working Capital (DFNWC) |
|
524 |
590 |
550 |
509 |
472 |
692 |
744 |
668 |
662 |
682 |
684 |
| Net Working Capital (NWC) |
|
493 |
559 |
519 |
477 |
440 |
661 |
714 |
638 |
633 |
653 |
642 |
| Net Nonoperating Expense (NNE) |
|
14 |
17 |
13 |
5.07 |
25 |
17 |
16 |
17 |
18 |
17 |
20 |
| Net Nonoperating Obligations (NNO) |
|
1,312 |
1,338 |
1,277 |
1,317 |
1,331 |
1,542 |
1,553 |
1,517 |
1,498 |
1,560 |
1,816 |
| Total Depreciation and Amortization (D&A) |
|
29 |
27 |
26 |
27 |
27 |
26 |
26 |
27 |
27 |
26 |
30 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
5.62% |
6.51% |
5.97% |
5.11% |
4.87% |
7.53% |
8.06% |
6.93% |
6.38% |
- |
6.51% |
| Debt-free Net Working Capital to Revenue |
|
6.48% |
7.22% |
6.70% |
6.15% |
5.65% |
8.23% |
8.75% |
7.74% |
7.57% |
- |
7.56% |
| Net Working Capital to Revenue |
|
6.09% |
6.83% |
6.32% |
5.77% |
5.27% |
7.86% |
8.41% |
7.40% |
7.24% |
- |
7.10% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.97 |
$0.70 |
$0.69 |
$0.07 |
($0.17) |
$0.69 |
$0.67 |
$0.67 |
$0.58 |
$0.64 |
$0.73 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
66M |
63.50M |
63.30M |
63.10M |
63.20M |
62.70M |
62.60M |
62.50M |
62.30M |
60.30M |
58.90M |
| Adjusted Diluted Earnings per Share |
|
$0.96 |
$0.70 |
$0.69 |
$0.07 |
($0.18) |
$0.69 |
$0.67 |
$0.67 |
$0.56 |
$0.64 |
$0.73 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
66.30M |
63.90M |
63.50M |
63.50M |
63.60M |
63.20M |
62.90M |
62.80M |
62.70M |
60.70M |
59.10M |
| 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 |
|
62.86M |
63.29M |
62.76M |
62.79M |
62.20M |
62.23M |
62.26M |
61.23M |
60.18M |
58.53M |
58.58M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
77 |
61 |
57 |
26 |
13 |
61 |
58 |
58 |
53 |
58 |
65 |
| Normalized NOPAT Margin |
|
3.69% |
2.96% |
2.82% |
1.25% |
0.62% |
2.88% |
2.75% |
2.63% |
2.30% |
- |
2.84% |
| Pre Tax Income Margin |
|
4.15% |
2.61% |
3.09% |
0.86% |
-0.04% |
2.62% |
2.83% |
2.67% |
1.97% |
- |
2.61% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
5.20 |
3.48 |
3.95 |
1.76 |
0.88 |
3.39 |
3.44 |
3.30 |
2.81 |
- |
3.09 |
| NOPAT to Interest Expense |
|
3.76 |
2.88 |
2.76 |
0.46 |
0.61 |
2.66 |
2.43 |
2.31 |
2.17 |
- |
2.23 |
| EBIT Less CapEx to Interest Expense |
|
4.36 |
2.86 |
3.20 |
1.05 |
0.24 |
2.68 |
2.73 |
2.32 |
1.96 |
- |
1.55 |
| NOPAT Less CapEx to Interest Expense |
|
2.93 |
2.26 |
2.02 |
-0.26 |
-0.02 |
1.95 |
1.71 |
1.33 |
1.32 |
- |
0.69 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
22.88% |
22.21% |
22.77% |
36.15% |
69.41% |
73.23% |
77.64% |
54.84% |
40.39% |
- |
42.21% |
| Augmented Payout Ratio |
|
77.84% |
22.21% |
87.69% |
122.56% |
138.33% |
169.61% |
145.74% |
124.61% |
115.64% |
- |
165.62% |