| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
81,508,591.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
81,508,591.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.59 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-1.25% |
0.00% |
1.91% |
4.59% |
1.89% |
1.75% |
-2.37% |
4.83% |
10.90% |
9.81% |
14.65% |
| EBITDA Growth |
|
-12.17% |
0.00% |
-14.36% |
41.69% |
8.95% |
11.52% |
-0.94% |
4.40% |
41.38% |
67.64% |
37.82% |
| EBIT Growth |
|
-20.18% |
0.00% |
-15.48% |
44.31% |
8.11% |
9.11% |
-4.11% |
3.40% |
43.21% |
76.52% |
34.46% |
| NOPAT Growth |
|
-23.01% |
0.00% |
-13.93% |
47.81% |
15.28% |
6.31% |
-3.50% |
2.29% |
39.28% |
105.17% |
37.66% |
| Net Income Growth |
|
-25.40% |
0.00% |
-13.66% |
21.65% |
16.49% |
15.23% |
-1.76% |
6.58% |
25.11% |
19.70% |
8.28% |
| EPS Growth |
|
-26.23% |
0.00% |
-14.29% |
21.82% |
15.56% |
16.67% |
0.00% |
7.46% |
26.92% |
18.37% |
9.26% |
| Operating Cash Flow Growth |
|
0.00% |
-46.40% |
-119.16% |
-50.43% |
21.27% |
-52.04% |
450.00% |
93.89% |
16.12% |
137.50% |
32.75% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
80.38% |
0.00% |
88.54% |
94.48% |
85.05% |
89.72% |
-795.81% |
| Invested Capital Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
28.56% |
28.70% |
19.36% |
16.96% |
13.73% |
13.11% |
88.37% |
| Revenue Q/Q Growth |
|
-4.21% |
0.88% |
6.73% |
1.41% |
-6.68% |
0.74% |
2.41% |
8.88% |
-1.28% |
-0.25% |
6.92% |
| EBITDA Q/Q Growth |
|
-8.95% |
-19.30% |
68.34% |
39.03% |
-29.99% |
-17.39% |
23.20% |
46.52% |
-5.18% |
-2.05% |
1.28% |
| EBIT Q/Q Growth |
|
-9.28% |
-21.62% |
79.69% |
41.10% |
-32.04% |
-20.89% |
26.41% |
52.14% |
-5.87% |
-2.49% |
-3.71% |
| NOPAT Q/Q Growth |
|
-7.62% |
-26.24% |
99.37% |
37.32% |
-27.95% |
-31.98% |
43.40% |
45.56% |
-1.89% |
0.19% |
-3.78% |
| Net Income Q/Q Growth |
|
-18.61% |
-7.45% |
30.75% |
23.52% |
-22.06% |
-8.45% |
11.47% |
34.00% |
-8.51% |
-12.41% |
0.83% |
| EPS Q/Q Growth |
|
-18.18% |
-6.67% |
28.57% |
24.07% |
-22.39% |
-5.77% |
10.20% |
33.33% |
-8.33% |
-12.12% |
1.72% |
| Operating Cash Flow Q/Q Growth |
|
26.19% |
-28.47% |
-119.66% |
379.27% |
208.73% |
-71.71% |
43.50% |
54.70% |
84.91% |
-42.14% |
-19.79% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
100.00% |
0.00% |
-4.88% |
84.05% |
-24.21% |
44.85% |
49.48% |
56.78% |
14.58% |
-4,703.86% |
| Invested Capital Q/Q Growth |
|
0.00% |
2.52% |
14.33% |
7.89% |
1.67% |
2.63% |
6.03% |
5.72% |
-1.13% |
2.06% |
76.58% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
25.97% |
26.42% |
26.21% |
30.49% |
27.57% |
26.33% |
26.53% |
28.89% |
28.90% |
28.53% |
28.65% |
| EBITDA Margin |
|
14.39% |
11.51% |
14.96% |
20.50% |
15.38% |
12.61% |
15.17% |
20.42% |
19.61% |
19.26% |
18.24% |
| Operating Margin |
|
12.80% |
9.76% |
13.64% |
18.45% |
13.65% |
9.54% |
13.37% |
18.02% |
18.29% |
17.85% |
15.98% |
| EBIT Margin |
|
13.07% |
10.16% |
13.69% |
19.05% |
13.87% |
10.89% |
13.45% |
18.79% |
17.91% |
17.51% |
15.77% |
| Profit (Net Income) Margin |
|
9.49% |
8.71% |
10.67% |
12.99% |
10.85% |
9.86% |
10.73% |
13.21% |
12.24% |
10.75% |
10.14% |
| Tax Burden Percent |
|
76.89% |
73.73% |
78.04% |
78.16% |
81.56% |
78.78% |
78.70% |
78.10% |
76.43% |
78.69% |
79.09% |
| Interest Burden Percent |
|
94.40% |
116.26% |
99.83% |
87.26% |
95.89% |
114.90% |
101.43% |
90.02% |
89.40% |
78.01% |
81.27% |
| Effective Tax Rate |
|
23.11% |
26.27% |
21.96% |
21.84% |
18.44% |
21.22% |
21.30% |
21.90% |
23.57% |
21.31% |
20.92% |
| Return on Invested Capital (ROIC) |
|
0.00% |
27.37% |
71.22% |
90.43% |
38.80% |
25.65% |
32.55% |
41.29% |
42.04% |
42.22% |
27.40% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
29.11% |
71.26% |
86.90% |
38.48% |
28.49% |
32.80% |
40.09% |
39.40% |
37.04% |
25.04% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
125.26% |
214.96% |
170.62% |
105.13% |
62.00% |
58.13% |
52.77% |
41.59% |
34.70% |
38.01% |
| Return on Equity (ROE) |
|
0.00% |
152.63% |
286.18% |
261.05% |
143.93% |
87.65% |
90.68% |
94.06% |
83.64% |
76.92% |
65.41% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
26.46% |
0.00% |
0.00% |
0.00% |
12.37% |
16.22% |
16.35% |
22.21% |
27.40% |
-31.68% |
| Operating Return on Assets (OROA) |
|
0.00% |
16.91% |
20.28% |
53.56% |
20.55% |
15.96% |
19.13% |
25.34% |
24.16% |
24.32% |
18.75% |
| Return on Assets (ROA) |
|
0.00% |
14.49% |
15.80% |
36.53% |
16.08% |
14.45% |
15.27% |
17.82% |
16.51% |
14.93% |
12.05% |
| Return on Common Equity (ROCE) |
|
0.00% |
152.63% |
286.18% |
261.05% |
143.93% |
87.65% |
90.68% |
94.06% |
83.64% |
76.92% |
65.41% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
134.73% |
97.75% |
81.51% |
0.00% |
69.66% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
39 |
29 |
45 |
62 |
45 |
31 |
44 |
64 |
63 |
63 |
60 |
| NOPAT Margin |
|
9.84% |
7.19% |
10.65% |
14.42% |
11.13% |
7.52% |
10.52% |
14.07% |
13.98% |
14.04% |
12.64% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.72% |
-1.74% |
-0.04% |
3.53% |
0.33% |
-2.84% |
-0.25% |
1.20% |
2.65% |
5.18% |
2.35% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
4.22% |
- |
- |
- |
3.73% |
5.13% |
7.08% |
6.85% |
6.61% |
4.31% |
| Cost of Revenue to Revenue |
|
74.03% |
73.58% |
73.79% |
69.51% |
72.43% |
73.67% |
73.47% |
71.11% |
71.10% |
71.47% |
71.35% |
| SG&A Expenses to Revenue |
|
10.42% |
12.08% |
10.15% |
11.35% |
11.49% |
12.00% |
11.02% |
10.17% |
10.25% |
10.39% |
10.68% |
| R&D to Revenue |
|
2.80% |
2.33% |
2.37% |
2.40% |
2.40% |
2.56% |
2.18% |
2.36% |
2.23% |
2.44% |
1.70% |
| Operating Expenses to Revenue |
|
13.18% |
14.56% |
12.56% |
13.94% |
13.92% |
14.78% |
13.16% |
12.52% |
12.49% |
14.69% |
14.26% |
| Earnings before Interest and Taxes (EBIT) |
|
52 |
41 |
58 |
82 |
56 |
44 |
56 |
85 |
80 |
78 |
75 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
57 |
46 |
64 |
89 |
62 |
51 |
63 |
93 |
88 |
86 |
87 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
24.18 |
22.02 |
13.45 |
14.13 |
14.32 |
11.47 |
9.52 |
11.00 |
11.18 |
11.47 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
72.29 |
25.64 |
22.89 |
22.82 |
16.85 |
13.00 |
14.70 |
14.40 |
0.00 |
| Price to Revenue (P/Rev) |
|
0.00 |
1.20 |
1.64 |
1.45 |
1.88 |
1.95 |
1.83 |
1.79 |
2.15 |
2.40 |
2.54 |
| Price to Earnings (P/E) |
|
0.00 |
11.39 |
16.34 |
13.76 |
17.33 |
17.54 |
16.47 |
15.97 |
18.57 |
20.40 |
21.92 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.13% |
0.26% |
0.41% |
0.55% |
0.45% |
0.40% |
0.47% |
| Earnings Yield |
|
0.00% |
8.78% |
6.12% |
7.27% |
5.77% |
5.70% |
6.07% |
6.26% |
5.39% |
4.90% |
4.56% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
5.37 |
6.23 |
5.20 |
6.41 |
6.50 |
5.76 |
5.36 |
6.52 |
7.18 |
4.84 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
1.41 |
1.86 |
1.66 |
2.07 |
2.14 |
2.03 |
1.97 |
2.31 |
2.54 |
2.92 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
9.57 |
13.29 |
10.74 |
13.20 |
13.46 |
12.67 |
12.30 |
13.49 |
13.58 |
15.06 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
10.51 |
14.67 |
11.77 |
14.49 |
14.84 |
14.09 |
13.71 |
14.97 |
14.94 |
16.69 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
14.14 |
19.66 |
15.67 |
19.00 |
19.52 |
18.50 |
18.08 |
19.78 |
19.21 |
21.35 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
12.16 |
22.10 |
23.93 |
27.06 |
33.96 |
23.63 |
20.22 |
22.70 |
22.08 |
25.10 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
59.15 |
38.64 |
35.37 |
31.23 |
27.84 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
17.44 |
7.43 |
4.93 |
3.37 |
2.70 |
2.61 |
2.22 |
1.85 |
1.72 |
1.51 |
2.47 |
| Long-Term Debt to Equity |
|
17.33 |
7.34 |
4.83 |
3.28 |
2.61 |
2.51 |
2.12 |
1.75 |
1.63 |
1.43 |
2.47 |
| Financial Leverage |
|
11.13 |
4.30 |
3.02 |
1.96 |
2.73 |
2.18 |
1.77 |
1.32 |
1.06 |
0.94 |
1.52 |
| Leverage Ratio |
|
29.83 |
3.65 |
9.07 |
6.61 |
8.78 |
7.40 |
6.03 |
5.04 |
4.58 |
4.19 |
4.59 |
| Compound Leverage Factor |
|
28.16 |
4.24 |
9.05 |
5.77 |
8.42 |
8.50 |
6.11 |
4.54 |
4.10 |
3.27 |
3.73 |
| Debt to Total Capital |
|
94.58% |
88.14% |
83.13% |
77.11% |
72.94% |
72.26% |
68.94% |
64.91% |
63.17% |
60.09% |
71.21% |
| Short-Term Debt to Total Capital |
|
0.58% |
1.10% |
1.55% |
1.93% |
2.30% |
2.74% |
3.08% |
3.33% |
3.28% |
3.16% |
0.00% |
| Long-Term Debt to Total Capital |
|
93.99% |
87.04% |
81.57% |
75.18% |
70.64% |
69.52% |
65.86% |
61.58% |
59.89% |
56.93% |
71.21% |
| 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% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
5.42% |
11.86% |
16.87% |
22.89% |
27.06% |
27.74% |
31.06% |
35.09% |
36.83% |
39.91% |
28.79% |
| Debt to EBITDA |
|
0.00 |
2.50 |
2.62 |
2.35 |
2.29 |
2.23 |
2.22 |
2.17 |
1.96 |
1.73 |
2.82 |
| Net Debt to EBITDA |
|
0.00 |
1.45 |
1.60 |
1.37 |
1.21 |
1.22 |
1.20 |
1.12 |
0.93 |
0.74 |
1.97 |
| Long-Term Debt to EBITDA |
|
0.00 |
2.47 |
2.57 |
2.29 |
2.22 |
2.14 |
2.12 |
2.06 |
1.86 |
1.64 |
2.82 |
| Debt to NOPAT |
|
0.00 |
3.69 |
3.87 |
3.43 |
3.29 |
3.23 |
3.24 |
3.19 |
2.87 |
2.45 |
4.00 |
| Net Debt to NOPAT |
|
0.00 |
2.14 |
2.37 |
2.00 |
1.74 |
1.76 |
1.75 |
1.64 |
1.36 |
1.05 |
2.79 |
| Long-Term Debt to NOPAT |
|
0.00 |
3.65 |
3.80 |
3.34 |
3.19 |
3.11 |
3.10 |
3.03 |
2.72 |
2.32 |
4.00 |
| Altman Z-Score |
|
0.00 |
3.24 |
3.84 |
3.70 |
4.06 |
4.28 |
4.17 |
4.11 |
4.55 |
5.05 |
3.79 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.85 |
1.85 |
2.00 |
2.07 |
2.11 |
2.19 |
2.23 |
2.15 |
2.14 |
2.42 |
2.53 |
| Quick Ratio |
|
1.07 |
1.11 |
1.18 |
1.20 |
1.23 |
1.27 |
1.32 |
1.31 |
1.31 |
1.51 |
1.57 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-378 |
0.00 |
-444 |
-465 |
-74 |
-92 |
-51 |
-26 |
-11 |
-9.49 |
-456 |
| Operating Cash Flow to CapEx |
|
555.24% |
257.41% |
-77.36% |
197.41% |
431.10% |
200.00% |
231.45% |
370.00% |
621.97% |
291.41% |
302.38% |
| Free Cash Flow to Firm to Interest Expense |
|
-34.40 |
0.00 |
-42.26 |
-44.33 |
-7.14 |
-10.03 |
-6.06 |
-3.02 |
-1.31 |
-1.19 |
-32.32 |
| Operating Cash Flow to Interest Expense |
|
5.30 |
3.93 |
-0.78 |
2.18 |
6.80 |
2.17 |
3.42 |
5.22 |
9.66 |
5.94 |
2.70 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
4.35 |
2.41 |
-1.79 |
1.08 |
5.22 |
1.09 |
1.94 |
3.81 |
8.11 |
3.90 |
1.81 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
1.66 |
1.48 |
2.81 |
1.48 |
1.47 |
1.42 |
1.35 |
1.35 |
1.39 |
1.19 |
| Accounts Receivable Turnover |
|
0.00 |
6.74 |
6.24 |
0.00 |
6.71 |
6.67 |
6.09 |
5.53 |
5.93 |
6.14 |
5.72 |
| Inventory Turnover |
|
0.00 |
4.83 |
4.68 |
0.00 |
4.58 |
4.67 |
4.54 |
4.33 |
4.26 |
4.61 |
4.57 |
| Fixed Asset Turnover |
|
0.00 |
10.08 |
9.03 |
0.00 |
9.39 |
9.26 |
8.89 |
8.79 |
8.76 |
9.21 |
9.02 |
| Accounts Payable Turnover |
|
0.00 |
6.25 |
5.08 |
0.00 |
6.30 |
5.62 |
5.28 |
5.07 |
5.37 |
6.41 |
5.76 |
| Days Sales Outstanding (DSO) |
|
0.00 |
54.12 |
58.49 |
0.00 |
54.40 |
54.76 |
59.89 |
66.05 |
61.53 |
59.41 |
63.79 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
75.57 |
78.05 |
0.00 |
79.73 |
78.08 |
80.34 |
84.27 |
85.64 |
79.13 |
79.91 |
| Days Payable Outstanding (DPO) |
|
0.00 |
58.40 |
71.85 |
0.00 |
57.97 |
64.94 |
69.17 |
71.92 |
67.93 |
56.94 |
63.41 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
71.29 |
64.69 |
0.00 |
76.16 |
67.90 |
71.07 |
78.40 |
79.25 |
81.59 |
80.29 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
417 |
428 |
489 |
528 |
537 |
551 |
584 |
617 |
610 |
623 |
1,100 |
| Invested Capital Turnover |
|
0.00 |
3.80 |
6.69 |
6.27 |
3.49 |
3.41 |
3.09 |
2.93 |
3.01 |
3.01 |
2.17 |
| Increase / (Decrease) in Invested Capital |
|
417 |
0.00 |
489 |
528 |
119 |
123 |
95 |
90 |
74 |
72 |
516 |
| Enterprise Value (EV) |
|
0.00 |
2,298 |
3,049 |
2,745 |
3,440 |
3,579 |
3,362 |
3,312 |
3,978 |
4,475 |
5,324 |
| Market Capitalization |
|
0.00 |
1,951 |
2,682 |
2,395 |
3,124 |
3,256 |
3,044 |
3,011 |
3,704 |
4,231 |
4,627 |
| Book Value per Share |
|
$0.41 |
$0.97 |
$1.46 |
$2.14 |
$2.65 |
$2.74 |
$3.20 |
$3.83 |
$4.10 |
$4.64 |
$4.95 |
| Tangible Book Value per Share |
|
($0.60) |
($0.05) |
$0.45 |
$1.12 |
$1.64 |
$1.72 |
$2.18 |
$2.80 |
$3.07 |
$3.60 |
($1.38) |
| Total Capital |
|
634 |
681 |
722 |
778 |
818 |
820 |
854 |
901 |
914 |
949 |
1,402 |
| Total Debt |
|
600 |
600 |
600 |
600 |
596 |
593 |
589 |
585 |
578 |
570 |
998 |
| Total Long-Term Debt |
|
596 |
593 |
589 |
585 |
578 |
570 |
563 |
555 |
548 |
540 |
998 |
| Net Debt |
|
383 |
347 |
367 |
350 |
315 |
323 |
319 |
301 |
274 |
244 |
696 |
| Capital Expenditures (CapEx) |
|
11 |
16 |
11 |
12 |
16 |
10 |
12 |
12 |
13 |
16 |
13 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
165 |
158 |
212 |
244 |
233 |
248 |
275 |
296 |
283 |
318 |
341 |
| Debt-free Net Working Capital (DFNWC) |
|
304 |
326 |
361 |
405 |
429 |
433 |
458 |
487 |
501 |
554 |
551 |
| Net Working Capital (NWC) |
|
300 |
318 |
350 |
390 |
411 |
410 |
432 |
457 |
471 |
524 |
551 |
| Net Nonoperating Expense (NNE) |
|
1.38 |
-6.05 |
-0.08 |
6.17 |
1.14 |
-9.53 |
-0.87 |
3.90 |
7.80 |
15 |
12 |
| Net Nonoperating Obligations (NNO) |
|
383 |
347 |
367 |
350 |
315 |
323 |
319 |
301 |
274 |
244 |
696 |
| Total Depreciation and Amortization (D&A) |
|
5.20 |
5.40 |
5.40 |
6.30 |
6.10 |
7.00 |
7.20 |
7.40 |
7.60 |
7.80 |
12 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
9.67% |
12.96% |
14.74% |
13.98% |
14.87% |
16.55% |
17.63% |
16.39% |
18.01% |
18.68% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
19.99% |
22.08% |
24.44% |
25.82% |
25.91% |
27.59% |
28.99% |
29.05% |
31.41% |
30.16% |
| Net Working Capital to Revenue |
|
0.00% |
19.53% |
21.39% |
23.53% |
24.69% |
24.56% |
26.01% |
27.20% |
27.31% |
29.71% |
30.16% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.45 |
$0.43 |
$0.55 |
$0.67 |
$0.53 |
$0.48 |
$0.54 |
$0.73 |
$0.67 |
$0.58 |
$0.59 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
83.30M |
83.30M |
83.30M |
83.40M |
83.20M |
83.20M |
82.80M |
82.50M |
82M |
82.20M |
81.60M |
| Adjusted Diluted Earnings per Share |
|
$0.45 |
$0.42 |
$0.54 |
$0.67 |
$0.52 |
$0.49 |
$0.54 |
$0.72 |
$0.66 |
$0.58 |
$0.59 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
83.40M |
83.40M |
83.60M |
83.70M |
83.60M |
83.60M |
83.20M |
83M |
82.70M |
82.80M |
82M |
| 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 |
|
83.30M |
83.31M |
83.36M |
83.36M |
83.10M |
82.87M |
82.66M |
82.15M |
81.51M |
81.51M |
81.67M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
39 |
29 |
45 |
62 |
45 |
31 |
44 |
64 |
63 |
63 |
60 |
| Normalized NOPAT Margin |
|
9.84% |
7.19% |
10.65% |
14.42% |
11.13% |
7.52% |
10.52% |
14.07% |
13.98% |
14.04% |
12.64% |
| Pre Tax Income Margin |
|
12.34% |
11.81% |
13.67% |
16.62% |
13.30% |
12.52% |
13.64% |
16.91% |
16.02% |
13.66% |
12.82% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
4.71 |
3.83 |
5.56 |
7.85 |
5.38 |
4.82 |
6.67 |
10.02 |
9.44 |
9.78 |
5.34 |
| NOPAT to Interest Expense |
|
3.54 |
2.71 |
4.33 |
5.94 |
4.32 |
3.32 |
5.22 |
7.51 |
7.36 |
7.84 |
4.28 |
| EBIT Less CapEx to Interest Expense |
|
3.75 |
2.30 |
4.55 |
6.74 |
3.81 |
3.73 |
5.19 |
8.61 |
7.88 |
7.74 |
4.45 |
| NOPAT Less CapEx to Interest Expense |
|
2.59 |
1.18 |
3.32 |
4.84 |
2.74 |
2.24 |
3.74 |
6.09 |
5.81 |
5.80 |
3.39 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
4.47% |
6.71% |
8.81% |
8.42% |
8.34% |
8.34% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
15.25% |
22.94% |
35.38% |
43.41% |
37.61% |
35.81% |