| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
142,732,815.00 |
- |
- |
- |
143,187,681.00 |
142,902,276.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
142,732,815.00 |
- |
- |
- |
143,187,681.00 |
142,902,276.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
0.80 |
- |
- |
- |
0.31 |
0.28 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
0.00% |
7.47% |
5.23% |
- |
4.04% |
11.85% |
8.75% |
- |
6.99% |
| EBITDA Growth |
|
0.00% |
0.00% |
0.00% |
17.47% |
14.88% |
- |
19.60% |
35.53% |
-60.04% |
- |
6.05% |
| EBIT Growth |
|
0.00% |
0.00% |
0.00% |
23.98% |
24.14% |
- |
31.18% |
48.44% |
-103.86% |
- |
0.53% |
| NOPAT Growth |
|
0.00% |
0.00% |
0.00% |
23.55% |
13.01% |
- |
-8.29% |
44.02% |
-107.68% |
- |
28.10% |
| Net Income Growth |
|
0.00% |
0.00% |
0.00% |
20.20% |
18.85% |
- |
28.60% |
42.92% |
-97.38% |
- |
-0.81% |
| EPS Growth |
|
0.00% |
0.00% |
0.00% |
30.77% |
11.76% |
- |
38.10% |
52.94% |
-189.47% |
- |
-3.45% |
| Operating Cash Flow Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
1.19% |
- |
-68.75% |
-2.45% |
72.08% |
- |
-142.96% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
89.29% |
88.67% |
- |
99.99% |
| Invested Capital Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
15.34% |
10.90% |
- |
2.49% |
| Revenue Q/Q Growth |
|
0.00% |
0.66% |
0.00% |
0.00% |
-1.43% |
- |
0.00% |
9.89% |
-4.17% |
- |
-0.20% |
| EBITDA Q/Q Growth |
|
0.00% |
-19.13% |
0.00% |
0.00% |
-20.91% |
- |
0.00% |
45.60% |
-76.59% |
- |
-11.79% |
| EBIT Q/Q Growth |
|
0.00% |
-32.22% |
0.00% |
0.00% |
-32.13% |
- |
0.00% |
64.41% |
-101.81% |
- |
-19.25% |
| NOPAT Q/Q Growth |
|
0.00% |
-29.98% |
0.00% |
0.00% |
-35.96% |
- |
0.00% |
128.63% |
-103.49% |
- |
-27.46% |
| Net Income Q/Q Growth |
|
0.00% |
-30.51% |
0.00% |
0.00% |
-31.30% |
- |
0.00% |
62.30% |
-98.74% |
- |
-21.24% |
| EPS Q/Q Growth |
|
0.00% |
-34.62% |
0.00% |
0.00% |
-44.12% |
- |
0.00% |
79.31% |
-132.69% |
- |
-12.50% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
-121.76% |
0.00% |
0.00% |
- |
-120.73% |
574.00% |
31.39% |
- |
-126.95% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-1.26% |
- |
0.00% |
90.70% |
-7.05% |
- |
-100.52% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-0.06% |
- |
0.00% |
1.73% |
-3.91% |
- |
7.58% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
56.29% |
56.77% |
56.81% |
57.57% |
56.19% |
- |
56.08% |
59.17% |
57.07% |
- |
58.71% |
| EBITDA Margin |
|
7.49% |
6.02% |
6.49% |
8.18% |
6.57% |
- |
7.46% |
9.88% |
2.41% |
- |
7.39% |
| Operating Margin |
|
4.92% |
3.34% |
3.93% |
5.70% |
3.74% |
- |
3.53% |
7.45% |
-0.30% |
- |
4.29% |
| EBIT Margin |
|
4.95% |
3.34% |
3.93% |
5.72% |
3.94% |
- |
4.96% |
7.41% |
-0.14% |
- |
4.66% |
| Profit (Net Income) Margin |
|
4.07% |
2.81% |
3.19% |
4.55% |
3.17% |
- |
3.94% |
5.82% |
0.08% |
- |
3.65% |
| Tax Burden Percent |
|
82.14% |
84.20% |
81.06% |
81.48% |
80.62% |
- |
79.47% |
78.45% |
-54.79% |
- |
78.41% |
| Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
97.74% |
100.00% |
- |
100.00% |
100.00% |
100.00% |
- |
100.00% |
| Effective Tax Rate |
|
17.86% |
15.80% |
18.94% |
18.52% |
19.38% |
- |
20.53% |
21.55% |
0.00% |
- |
21.59% |
| Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
15.54% |
17.51% |
-0.67% |
- |
9.81% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
21.05% |
17.45% |
0.22% |
- |
10.64% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
8.25% |
8.24% |
0.08% |
- |
3.59% |
| Return on Equity (ROE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
23.79% |
25.76% |
-0.59% |
- |
13.40% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
0.00% |
0.00% |
- |
7.67% |
| Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
6.08% |
9.54% |
-0.18% |
- |
5.89% |
| Return on Assets (ROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
4.83% |
7.48% |
0.10% |
- |
4.62% |
| Return on Common Equity (ROCE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
17.87% |
18.29% |
-0.44% |
- |
10.21% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
26.62% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
55 |
39 |
46 |
68 |
44 |
121 |
42 |
96 |
-3.36 |
74 |
54 |
| NOPAT Margin |
|
4.04% |
2.81% |
3.19% |
4.64% |
3.02% |
- |
2.81% |
5.84% |
-0.21% |
- |
3.36% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
0.35% |
-0.85% |
- |
-5.52% |
0.07% |
-0.89% |
- |
-0.83% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
4.64% |
1.57% |
3.49% |
-0.12% |
2.67% |
1.89% |
| Cost of Revenue to Revenue |
|
43.71% |
43.23% |
43.19% |
42.43% |
43.81% |
- |
43.92% |
40.83% |
42.93% |
- |
41.29% |
| SG&A Expenses to Revenue |
|
43.57% |
45.05% |
44.77% |
43.96% |
44.40% |
- |
44.78% |
44.45% |
49.45% |
- |
46.87% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Operating Expenses to Revenue |
|
51.37% |
53.43% |
52.88% |
51.87% |
52.44% |
- |
52.54% |
51.73% |
57.37% |
- |
54.42% |
| Earnings before Interest and Taxes (EBIT) |
|
68 |
46 |
57 |
84 |
57 |
167 |
74 |
122 |
-2.20 |
92 |
75 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
102 |
83 |
93 |
120 |
95 |
206 |
112 |
163 |
38 |
134 |
118 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
0.26 |
2.61 |
- |
1.67 |
1.56 |
1.53 |
- |
0.92 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
34.10 |
- |
8.86 |
6.51 |
7.01 |
- |
3.31 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.33 |
0.32 |
0.30 |
- |
0.19 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
8.74 |
7.67 |
9.25 |
- |
9.11 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
11.45% |
13.04% |
10.81% |
- |
10.98% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
0.71 |
1.84 |
- |
1.36 |
1.32 |
1.31 |
- |
0.95 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.49 |
0.47 |
0.44 |
- |
0.33 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
5.56 |
5.06 |
5.37 |
- |
4.67 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
7.79 |
6.93 |
7.71 |
- |
7.39 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
10.83 |
9.60 |
10.78 |
- |
9.49 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
9.72 |
9.65 |
7.60 |
- |
4.87 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
12.53 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.94 |
0.79 |
- |
0.71 |
0.67 |
0.68 |
- |
0.64 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.93 |
0.78 |
- |
0.70 |
0.66 |
0.67 |
- |
0.62 |
| Financial Leverage |
|
0.00 |
0.00 |
0.00 |
0.65 |
0.38 |
- |
0.39 |
0.47 |
0.34 |
- |
0.34 |
| Leverage Ratio |
|
0.00 |
0.00 |
0.00 |
3.96 |
3.46 |
- |
3.14 |
3.43 |
3.30 |
- |
3.08 |
| Compound Leverage Factor |
|
0.00 |
0.00 |
0.00 |
3.87 |
3.46 |
- |
3.14 |
3.43 |
3.30 |
- |
3.08 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
48.45% |
44.14% |
- |
41.47% |
40.26% |
40.40% |
- |
39.08% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.48% |
0.49% |
- |
0.66% |
0.70% |
0.71% |
- |
1.32% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
47.97% |
43.65% |
- |
40.80% |
39.56% |
39.70% |
- |
37.75% |
| Preferred Equity to Total Capital |
|
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% |
18.74% |
15.35% |
- |
14.57% |
14.22% |
14.38% |
- |
13.88% |
| Common Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
32.81% |
40.51% |
- |
43.97% |
45.52% |
45.22% |
- |
47.04% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
2.08 |
1.93 |
2.13 |
- |
2.45 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
1.15 |
0.99 |
0.96 |
- |
1.10 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
2.05 |
1.89 |
2.10 |
- |
2.37 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
4.05 |
3.66 |
4.28 |
- |
4.97 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
2.24 |
1.87 |
1.92 |
- |
2.24 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
3.98 |
3.59 |
4.20 |
- |
4.80 |
| Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
1.97 |
2.03 |
1.91 |
- |
1.87 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
24.89% |
29.00% |
25.66% |
- |
23.78% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
0.00 |
0.00 |
1.65 |
1.91 |
- |
2.12 |
2.13 |
2.08 |
- |
2.12 |
| Quick Ratio |
|
0.00 |
0.00 |
0.00 |
1.16 |
1.43 |
- |
1.53 |
1.48 |
1.42 |
- |
1.36 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
0.00 |
0.00 |
-1,853 |
-1,876 |
0.00 |
-2,136 |
-199 |
-213 |
60 |
-0.32 |
| Operating Cash Flow to CapEx |
|
0.00% |
354.48% |
-61.62% |
0.00% |
206.37% |
- |
-108.20% |
254.32% |
262.52% |
- |
-214.40% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-976.03 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
1.23 |
1.29 |
1.27 |
- |
1.27 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
7.76 |
8.38 |
8.82 |
- |
8.79 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
21.36 |
23.44 |
23.15 |
- |
22.16 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
7.03 |
7.39 |
7.43 |
- |
7.23 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
6.91 |
7.12 |
7.09 |
- |
6.72 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
47.05 |
43.56 |
41.41 |
- |
41.52 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
17.09 |
15.57 |
15.77 |
- |
16.47 |
| Days Payable Outstanding (DPO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
52.80 |
51.26 |
51.50 |
- |
54.28 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
11.33 |
7.87 |
5.67 |
- |
3.70 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
0.00 |
0.00 |
1,921 |
1,920 |
2,061 |
2,178 |
2,215 |
2,129 |
2,075 |
2,232 |
| Invested Capital Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
5.53 |
3.00 |
3.13 |
- |
2.92 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
0.00 |
0.00 |
1,921 |
1,920 |
0.00 |
2,178 |
295 |
209 |
14 |
54 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
1,373 |
3,538 |
- |
2,965 |
2,915 |
2,787 |
- |
2,118 |
| Market Capitalization |
|
192 |
192 |
192 |
192 |
2,624 |
- |
1,963 |
1,954 |
1,896 |
- |
1,223 |
| Book Value per Share |
|
$0.00 |
$0.00 |
$0.00 |
$5.87 |
$7.05 |
$7.93 |
$8.23 |
$8.77 |
$8.65 |
$8.99 |
$9.35 |
| Tangible Book Value per Share |
|
$0.00 |
$0.00 |
$0.00 |
($1.50) |
$0.54 |
$1.42 |
$1.55 |
$2.10 |
$1.89 |
$2.23 |
$2.58 |
| Total Capital |
|
0.00 |
0.00 |
0.00 |
2,255 |
2,483 |
2,617 |
2,673 |
2,756 |
2,738 |
2,784 |
2,842 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
1,093 |
1,096 |
1,095 |
1,108 |
1,110 |
1,106 |
1,099 |
1,110 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
1,082 |
1,084 |
1,086 |
1,091 |
1,090 |
1,087 |
1,076 |
1,073 |
| Net Debt |
|
0.00 |
0.00 |
0.00 |
758 |
533 |
538 |
613 |
569 |
497 |
390 |
501 |
| Capital Expenditures (CapEx) |
|
0.00 |
25 |
24 |
0.00 |
43 |
81 |
23 |
46 |
59 |
84 |
28 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
0.00 |
0.00 |
269 |
252 |
340 |
454 |
475 |
424 |
326 |
497 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
0.00 |
0.00 |
603 |
816 |
897 |
949 |
1,016 |
1,034 |
1,036 |
1,106 |
| Net Working Capital (NWC) |
|
0.00 |
0.00 |
0.00 |
593 |
803 |
887 |
931 |
996 |
1,014 |
1,012 |
1,069 |
| Net Nonoperating Expense (NNE) |
|
-0.43 |
0.00 |
0.00 |
1.34 |
-2.26 |
-20 |
-17 |
0.44 |
-4.57 |
0.00 |
-4.62 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
0.00 |
0.00 |
758 |
533 |
538 |
613 |
569 |
497 |
390 |
501 |
| Total Depreciation and Amortization (D&A) |
|
35 |
37 |
37 |
36 |
38 |
39 |
37 |
41 |
40 |
42 |
44 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
7.53% |
7.66% |
6.71% |
- |
7.72% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
15.75% |
16.38% |
16.34% |
- |
17.21% |
| Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
15.46% |
16.07% |
16.04% |
- |
16.62% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.34 |
$0.19 |
$0.85 |
$0.30 |
$0.52 |
($0.17) |
$0.31 |
$0.28 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
126.12M |
137.11M |
132.44M |
140.06M |
140.37M |
141.23M |
140.76M |
141.27M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.34 |
$0.19 |
$0.84 |
$0.29 |
$0.52 |
($0.17) |
$0.32 |
$0.28 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
126.12M |
137.54M |
132.74M |
140.70M |
141.52M |
141.23M |
141.45M |
141.78M |
| 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 |
|
0.00 |
0.00 |
0.00 |
142.76M |
142.73M |
142.75M |
143.04M |
143.11M |
143.19M |
142.90M |
143.35M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
55 |
39 |
46 |
68 |
44 |
121 |
42 |
96 |
-3.36 |
74 |
54 |
| Normalized NOPAT Margin |
|
4.04% |
2.81% |
3.19% |
4.64% |
3.02% |
- |
2.81% |
5.84% |
-0.21% |
- |
3.36% |
| Pre Tax Income Margin |
|
4.95% |
3.34% |
3.93% |
5.59% |
3.94% |
- |
4.96% |
7.41% |
-0.14% |
- |
4.66% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
44.30 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
35.99 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
24.88% |
23.63% |
27.66% |
- |
39.33% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
24.88% |
25.60% |
27.96% |
- |
39.33% |