| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
169,512,006.00 |
166,674,664.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
169,512,006.00 |
166,674,664.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.52 |
0.14 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
4.87% |
12.22% |
5.82% |
7.51% |
-0.92% |
-4.42% |
-4.74% |
-0.57% |
5.71% |
- |
9.70% |
| EBITDA Growth |
|
11.49% |
-49.22% |
59.77% |
26.19% |
-14.77% |
183.53% |
-123.32% |
2.97% |
13.08% |
- |
372.92% |
| EBIT Growth |
|
10.77% |
-86.33% |
203.08% |
52.47% |
-17.29% |
1,253.92% |
-207.07% |
0.42% |
18.45% |
- |
141.53% |
| NOPAT Growth |
|
8.34% |
-93.39% |
285.37% |
58.17% |
-14.45% |
2,604.50% |
-193.47% |
4.68% |
5.23% |
- |
139.35% |
| Net Income Growth |
|
18.98% |
-88.43% |
267.16% |
59.08% |
-17.25% |
1,552.34% |
-195.79% |
0.48% |
14.15% |
- |
135.06% |
| EPS Growth |
|
16.67% |
-90.00% |
277.78% |
56.00% |
-16.33% |
1,700.00% |
-205.88% |
15.38% |
29.27% |
- |
138.89% |
| Operating Cash Flow Growth |
|
786.57% |
-39.88% |
-363.86% |
-49.87% |
-61.23% |
29.49% |
-43.45% |
-64.46% |
26.92% |
- |
-19.30% |
| Free Cash Flow Firm Growth |
|
154.05% |
406.98% |
217.21% |
-62.72% |
-102.75% |
-115.59% |
-172.65% |
-153.28% |
-404.50% |
- |
-1.23% |
| Invested Capital Growth |
|
-16.46% |
-10.79% |
-5.20% |
0.11% |
5.95% |
9.76% |
3.07% |
7.87% |
8.58% |
- |
8.61% |
| Revenue Q/Q Growth |
|
8.34% |
29.04% |
-31.87% |
12.87% |
-0.15% |
24.48% |
-32.10% |
17.81% |
6.16% |
- |
-34.01% |
| EBITDA Q/Q Growth |
|
51.12% |
-62.15% |
88.15% |
17.24% |
2.07% |
25.93% |
-115.47% |
617.72% |
12.09% |
- |
-46.71% |
| EBIT Q/Q Growth |
|
91.79% |
-91.70% |
637.66% |
29.78% |
4.05% |
35.93% |
-158.33% |
221.72% |
22.73% |
- |
-67.28% |
| NOPAT Q/Q Growth |
|
92.24% |
-95.95% |
1,617.38% |
18.26% |
3.97% |
28.07% |
-159.36% |
232.44% |
4.52% |
- |
-67.48% |
| Net Income Q/Q Growth |
|
99.09% |
-93.47% |
972.87% |
14.04% |
3.57% |
30.40% |
-162.20% |
219.62% |
17.66% |
- |
-71.84% |
| EPS Q/Q Growth |
|
96.00% |
-93.88% |
1,033.33% |
14.71% |
5.13% |
31.71% |
-166.67% |
225.00% |
17.78% |
- |
-70.21% |
| Operating Cash Flow Q/Q Growth |
|
-12.59% |
117.20% |
-112.86% |
305.32% |
-32.39% |
625.36% |
-114.25% |
150.87% |
141.43% |
- |
-115.68% |
| Free Cash Flow Firm Q/Q Growth |
|
95.26% |
-58.90% |
-9.79% |
-48.50% |
-114.38% |
-133.37% |
-320.33% |
62.24% |
-36.20% |
- |
-482.90% |
| Invested Capital Q/Q Growth |
|
-0.24% |
-14.34% |
13.19% |
3.49% |
5.58% |
-11.25% |
6.28% |
8.32% |
6.27% |
- |
11.89% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
41.80% |
36.61% |
40.59% |
38.64% |
40.85% |
37.34% |
29.59% |
38.95% |
40.50% |
- |
38.16% |
| EBITDA Margin |
|
14.50% |
4.25% |
11.74% |
12.20% |
12.47% |
12.62% |
-2.87% |
12.63% |
13.34% |
- |
7.27% |
| Operating Margin |
|
9.64% |
0.55% |
6.80% |
7.83% |
8.23% |
8.87% |
-7.82% |
8.03% |
8.26% |
- |
2.36% |
| EBIT Margin |
|
9.94% |
0.64% |
6.93% |
7.96% |
8.30% |
9.06% |
-7.79% |
8.04% |
9.30% |
- |
2.97% |
| Profit (Net Income) Margin |
|
7.43% |
0.38% |
5.92% |
5.98% |
6.21% |
6.50% |
-5.96% |
6.05% |
6.70% |
- |
1.92% |
| Tax Burden Percent |
|
73.14% |
40.22% |
81.95% |
74.61% |
73.93% |
70.61% |
76.70% |
76.61% |
73.32% |
- |
83.12% |
| Interest Burden Percent |
|
102.22% |
146.18% |
104.34% |
100.71% |
101.16% |
101.62% |
99.74% |
98.14% |
98.31% |
- |
77.85% |
| Effective Tax Rate |
|
26.86% |
59.78% |
18.05% |
25.39% |
26.07% |
29.39% |
0.00% |
23.39% |
26.68% |
- |
16.88% |
| Return on Invested Capital (ROIC) |
|
21.76% |
0.86% |
19.91% |
21.07% |
21.32% |
24.80% |
-19.58% |
20.75% |
19.55% |
- |
7.11% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
33.05% |
0.01% |
17.87% |
20.07% |
20.53% |
23.84% |
-15.79% |
23.06% |
-8.39% |
- |
-20.06% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.92% |
0.00% |
-2.06% |
-2.17% |
-2.36% |
-5.53% |
1.36% |
-0.82% |
0.16% |
- |
-0.02% |
| Return on Equity (ROE) |
|
22.68% |
0.85% |
17.85% |
18.90% |
18.96% |
19.26% |
-18.22% |
19.93% |
19.71% |
- |
7.08% |
| Cash Return on Invested Capital (CROIC) |
|
30.82% |
23.02% |
19.08% |
15.39% |
8.46% |
14.35% |
9.81% |
4.75% |
3.66% |
- |
8.20% |
| Operating Return on Assets (OROA) |
|
14.04% |
0.96% |
10.64% |
12.37% |
12.36% |
13.07% |
-11.21% |
11.15% |
12.53% |
- |
4.27% |
| Return on Assets (ROA) |
|
10.50% |
0.57% |
9.10% |
9.30% |
9.24% |
9.38% |
-8.58% |
8.38% |
9.03% |
- |
2.76% |
| Return on Common Equity (ROCE) |
|
22.68% |
0.85% |
17.85% |
18.90% |
18.96% |
19.26% |
-18.22% |
19.93% |
19.71% |
- |
7.08% |
| Return on Equity Simple (ROE_SIMPLE) |
|
12.56% |
0.00% |
12.52% |
14.64% |
13.25% |
0.00% |
13.34% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
92 |
3.71 |
64 |
75 |
78 |
100 |
-60 |
79 |
83 |
72 |
23 |
| NOPAT Margin |
|
7.05% |
0.22% |
5.58% |
5.84% |
6.08% |
6.26% |
-5.47% |
6.15% |
6.06% |
- |
1.96% |
| Net Nonoperating Expense Percent (NNEP) |
|
-11.29% |
0.85% |
2.04% |
1.00% |
0.79% |
0.96% |
-3.79% |
-2.32% |
27.94% |
- |
27.17% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
0.21% |
- |
- |
- |
5.69% |
-3.76% |
4.52% |
4.50% |
4.27% |
1.36% |
| Cost of Revenue to Revenue |
|
58.20% |
63.39% |
59.41% |
61.36% |
59.15% |
62.66% |
70.41% |
61.05% |
59.50% |
- |
61.84% |
| SG&A Expenses to Revenue |
|
27.82% |
25.44% |
29.15% |
26.75% |
27.26% |
25.03% |
31.09% |
26.66% |
28.35% |
- |
31.50% |
| 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 |
|
32.16% |
36.06% |
33.78% |
30.81% |
32.62% |
28.47% |
37.41% |
30.92% |
32.24% |
- |
35.80% |
| Earnings before Interest and Taxes (EBIT) |
|
129 |
11 |
79 |
103 |
107 |
145 |
-85 |
103 |
127 |
108 |
35 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
189 |
71 |
134 |
157 |
161 |
202 |
-31 |
162 |
182 |
163 |
87 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.93 |
2.30 |
2.72 |
2.33 |
2.14 |
1.75 |
1.30 |
1.20 |
1.74 |
- |
1.72 |
| Price to Tangible Book Value (P/TBV) |
|
2.42 |
2.73 |
3.21 |
2.77 |
2.53 |
2.07 |
1.59 |
1.46 |
2.08 |
- |
2.04 |
| Price to Revenue (P/Rev) |
|
0.66 |
0.76 |
0.89 |
0.73 |
0.69 |
0.58 |
0.36 |
0.35 |
0.53 |
- |
0.50 |
| Price to Earnings (P/E) |
|
15.36 |
23.53 |
21.71 |
15.90 |
16.16 |
9.41 |
9.73 |
9.44 |
13.58 |
- |
10.07 |
| Dividend Yield |
|
1.77% |
2.10% |
1.86% |
2.37% |
2.57% |
3.10% |
4.50% |
4.66% |
2.99% |
- |
2.95% |
| Earnings Yield |
|
6.51% |
4.25% |
4.61% |
6.29% |
6.19% |
10.62% |
10.27% |
10.59% |
7.37% |
- |
9.93% |
| Enterprise Value to Invested Capital (EV/IC) |
|
2.08 |
2.77 |
3.07 |
2.50 |
2.26 |
1.95 |
1.29 |
1.20 |
1.70 |
- |
1.73 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.61 |
0.67 |
0.84 |
0.69 |
0.66 |
0.51 |
0.37 |
0.37 |
0.55 |
- |
0.50 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
5.79 |
7.57 |
8.60 |
6.80 |
6.83 |
4.19 |
3.96 |
3.92 |
5.68 |
- |
4.72 |
| Enterprise Value to EBIT (EV/EBIT) |
|
10.33 |
15.18 |
15.56 |
11.65 |
11.93 |
6.31 |
7.16 |
7.15 |
10.07 |
- |
7.49 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
14.69 |
22.47 |
21.76 |
16.12 |
16.30 |
8.61 |
10.24 |
10.07 |
14.88 |
- |
10.92 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
4.00 |
6.11 |
8.10 |
7.93 |
9.19 |
5.75 |
4.21 |
4.73 |
6.90 |
- |
6.29 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
6.14 |
11.33 |
15.68 |
16.24 |
27.42 |
14.20 |
13.40 |
26.14 |
48.35 |
- |
21.91 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.07 |
0.13 |
0.13 |
- |
0.05 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.07 |
0.13 |
0.13 |
- |
0.05 |
| Financial Leverage |
|
0.03 |
-0.18 |
-0.12 |
-0.11 |
-0.12 |
-0.23 |
-0.09 |
-0.04 |
-0.02 |
- |
0.00 |
| Leverage Ratio |
|
2.25 |
2.09 |
2.06 |
2.07 |
2.08 |
2.11 |
2.27 |
2.35 |
2.35 |
- |
2.52 |
| Compound Leverage Factor |
|
2.30 |
3.06 |
2.15 |
2.09 |
2.11 |
2.14 |
2.26 |
2.30 |
2.31 |
- |
1.96 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
6.94% |
11.62% |
11.44% |
- |
4.92% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
6.94% |
11.62% |
11.44% |
- |
4.92% |
| 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% |
- |
-0.07% |
| Common Equity to Total Capital |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
93.06% |
88.38% |
88.56% |
- |
95.15% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.22 |
0.41 |
0.41 |
- |
0.14 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.05 |
0.15 |
0.19 |
- |
-0.03 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.22 |
0.41 |
0.41 |
- |
0.14 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.58 |
1.06 |
1.07 |
- |
0.33 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.12 |
0.40 |
0.49 |
- |
-0.07 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.58 |
1.06 |
1.07 |
- |
0.33 |
| Altman Z-Score |
|
3.76 |
3.86 |
4.23 |
3.98 |
3.71 |
3.46 |
2.80 |
2.80 |
3.02 |
- |
3.12 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.06% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.63 |
1.61 |
1.70 |
1.57 |
1.57 |
1.53 |
1.38 |
1.62 |
1.63 |
- |
1.55 |
| Quick Ratio |
|
0.58 |
0.79 |
0.69 |
0.53 |
0.44 |
0.70 |
0.40 |
0.46 |
0.42 |
- |
0.38 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
387 |
159 |
143 |
74 |
-11 |
-25 |
-104 |
-39 |
-54 |
28 |
-105 |
| Operating Cash Flow to CapEx |
|
317.66% |
749.88% |
-105.25% |
128.84% |
87.13% |
591.57% |
-88.74% |
39.20% |
96.39% |
- |
-106.20% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-20.49 |
-24.98 |
- |
-13.43 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
14.49 |
31.32 |
- |
-8.31 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-22.48 |
-1.17 |
- |
-16.13 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.41 |
1.51 |
1.54 |
1.55 |
1.49 |
1.44 |
1.44 |
1.39 |
1.35 |
- |
1.44 |
| Accounts Receivable Turnover |
|
20.72 |
21.46 |
21.73 |
21.53 |
23.83 |
20.88 |
22.96 |
22.46 |
23.25 |
- |
26.33 |
| Inventory Turnover |
|
4.04 |
5.28 |
4.98 |
5.06 |
4.19 |
5.07 |
5.02 |
4.80 |
3.97 |
- |
4.78 |
| Fixed Asset Turnover |
|
6.63 |
7.04 |
7.26 |
7.31 |
7.26 |
7.28 |
7.18 |
7.04 |
6.92 |
- |
7.24 |
| Accounts Payable Turnover |
|
12.94 |
12.88 |
14.84 |
13.22 |
11.31 |
11.80 |
14.05 |
13.08 |
11.44 |
- |
15.47 |
| Days Sales Outstanding (DSO) |
|
17.62 |
17.01 |
16.79 |
16.96 |
15.32 |
17.48 |
15.90 |
16.25 |
15.70 |
- |
13.86 |
| Days Inventory Outstanding (DIO) |
|
90.46 |
69.10 |
73.35 |
72.07 |
87.06 |
71.95 |
72.74 |
76.00 |
91.90 |
- |
76.35 |
| Days Payable Outstanding (DPO) |
|
28.20 |
28.34 |
24.59 |
27.62 |
32.28 |
30.93 |
25.97 |
27.90 |
31.91 |
- |
23.60 |
| Cash Conversion Cycle (CCC) |
|
79.88 |
57.77 |
65.56 |
61.41 |
70.10 |
58.50 |
62.67 |
64.35 |
75.69 |
- |
66.61 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
1,497 |
1,283 |
1,452 |
1,503 |
1,586 |
1,408 |
1,496 |
1,621 |
1,723 |
1,453 |
1,625 |
| Invested Capital Turnover |
|
3.09 |
3.87 |
3.57 |
3.61 |
3.50 |
3.96 |
3.58 |
3.37 |
3.23 |
- |
3.62 |
| Increase / (Decrease) in Invested Capital |
|
-295 |
-155 |
-80 |
1.62 |
89 |
125 |
45 |
118 |
136 |
45 |
129 |
| Enterprise Value (EV) |
|
3,113 |
3,547 |
4,462 |
3,752 |
3,577 |
2,742 |
1,937 |
1,937 |
2,927 |
- |
2,804 |
| Market Capitalization |
|
3,354 |
4,002 |
4,763 |
3,944 |
3,738 |
3,101 |
1,915 |
1,861 |
2,830 |
- |
2,823 |
| Book Value per Share |
|
$8.80 |
$8.79 |
$8.89 |
$8.63 |
$9.09 |
$9.20 |
$8.55 |
$8.91 |
$9.60 |
$9.99 |
$9.87 |
| Tangible Book Value per Share |
|
$7.01 |
$7.42 |
$7.52 |
$7.25 |
$7.70 |
$7.80 |
$7.00 |
$7.38 |
$8.03 |
$8.44 |
$8.29 |
| Total Capital |
|
1,738 |
1,737 |
1,752 |
1,694 |
1,747 |
1,767 |
1,584 |
1,748 |
1,835 |
1,691 |
1,729 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
110 |
203 |
210 |
0.00 |
85 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
110 |
203 |
210 |
0.00 |
85 |
| Net Debt |
|
-241 |
-454 |
-301 |
-192 |
-160 |
-359 |
22 |
76 |
97 |
-239 |
-18 |
| Capital Expenditures (CapEx) |
|
43 |
40 |
36 |
61 |
61 |
65 |
62 |
71 |
70 |
59 |
61 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
281 |
88 |
237 |
262 |
325 |
113 |
213 |
361 |
429 |
208 |
334 |
| Debt-free Net Working Capital (DFNWC) |
|
522 |
542 |
538 |
454 |
485 |
472 |
300 |
488 |
542 |
447 |
437 |
| Net Working Capital (NWC) |
|
522 |
542 |
538 |
454 |
485 |
472 |
300 |
488 |
542 |
447 |
437 |
| Net Nonoperating Expense (NNE) |
|
-5.01 |
-2.60 |
-3.96 |
-1.82 |
-1.58 |
-3.89 |
5.27 |
1.34 |
-8.80 |
-9.30 |
0.52 |
| Net Nonoperating Obligations (NNO) |
|
-241 |
-454 |
-301 |
-192 |
-160 |
-359 |
22 |
76 |
97 |
-239 |
-18 |
| Total Depreciation and Amortization (D&A) |
|
59 |
61 |
55 |
55 |
54 |
57 |
54 |
59 |
55 |
55 |
51 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
5.54% |
1.67% |
4.46% |
4.84% |
6.01% |
2.11% |
4.03% |
6.85% |
8.04% |
- |
5.90% |
| Debt-free Net Working Capital to Revenue |
|
10.28% |
10.30% |
10.10% |
8.39% |
8.98% |
8.85% |
5.69% |
9.26% |
10.15% |
- |
7.73% |
| Net Working Capital to Revenue |
|
10.28% |
10.30% |
10.10% |
8.39% |
8.98% |
8.85% |
5.69% |
9.26% |
10.15% |
- |
7.73% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.50 |
$0.03 |
$0.34 |
$0.40 |
$0.42 |
$0.55 |
($0.36) |
$0.45 |
$0.54 |
$0.49 |
$0.14 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
195.34M |
195.65M |
196.43M |
193.66M |
191.63M |
193.06M |
179.55M |
170.76M |
168.93M |
172.17M |
167.84M |
| Adjusted Diluted Earnings per Share |
|
$0.49 |
$0.03 |
$0.34 |
$0.39 |
$0.41 |
$0.54 |
($0.36) |
$0.45 |
$0.53 |
$0.47 |
$0.14 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
198.37M |
196.86M |
201.31M |
197.76M |
195.78M |
196.41M |
179.55M |
171.66M |
172.86M |
176.14M |
172.34M |
| 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 |
|
197.54M |
197.16M |
196.43M |
192.06M |
192.10M |
172.51M |
173.27M |
169.34M |
169.51M |
166.67M |
167.57M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
92 |
91 |
64 |
75 |
91 |
100 |
-48 |
79 |
83 |
136 |
23 |
| Normalized NOPAT Margin |
|
7.05% |
5.41% |
5.58% |
5.84% |
7.09% |
6.26% |
-4.37% |
6.15% |
6.06% |
- |
1.96% |
| Pre Tax Income Margin |
|
10.16% |
0.94% |
7.23% |
8.02% |
8.40% |
9.21% |
-7.77% |
7.89% |
9.14% |
- |
2.31% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
53.81 |
59.11 |
- |
4.51 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
41.15 |
38.50 |
- |
2.99 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
16.83 |
26.62 |
- |
-3.31 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
4.18 |
6.01 |
- |
-4.83 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
27.08% |
49.30% |
40.48% |
37.52% |
42.07% |
29.28% |
47.54% |
46.00% |
42.14% |
- |
30.87% |
| Augmented Payout Ratio |
|
31.97% |
67.49% |
71.85% |
103.95% |
113.33% |
91.43% |
147.01% |
96.56% |
89.81% |
- |
67.07% |