| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-23.64% |
0.33% |
-11.85% |
11.22% |
-0.64% |
-22.63% |
49.69% |
2.46% |
-7.48% |
3.11% |
0.61% |
| EBITDA Growth |
|
47.22% |
4.62% |
-30.17% |
-5.99% |
0.87% |
1.83% |
63.19% |
-10.56% |
2.70% |
30.33% |
-22.33% |
| EBIT Growth |
|
68.92% |
12.70% |
-39.66% |
-4.22% |
1.93% |
-19.72% |
105.53% |
-34.12% |
10.35% |
63.08% |
-36.35% |
| NOPAT Growth |
|
62.31% |
-10.69% |
-12.47% |
-10.78% |
-29.24% |
22.55% |
56.70% |
52.09% |
-45.72% |
45.38% |
-39.09% |
| Net Income Growth |
|
84.57% |
14.03% |
-134.91% |
376.91% |
269.15% |
-77.34% |
72.86% |
205.03% |
-89.17% |
124.02% |
-51.03% |
| EPS Growth |
|
91.76% |
19.63% |
-135.90% |
384.29% |
280.90% |
-80.87% |
73.10% |
203.98% |
-89.12% |
121.69% |
-51.63% |
| Operating Cash Flow Growth |
|
15.31% |
-5.29% |
-11.07% |
25.35% |
18.57% |
-26.33% |
5.51% |
70.40% |
-49.40% |
27.38% |
17.45% |
| Free Cash Flow Firm Growth |
|
4.56% |
77.04% |
-121.05% |
425.77% |
12.90% |
-612.60% |
123.31% |
-333.39% |
136.40% |
-4.25% |
10.28% |
| Invested Capital Growth |
|
1.47% |
-9.70% |
17.28% |
-5.16% |
-10.24% |
107.07% |
-3.90% |
37.95% |
-2.63% |
-0.33% |
-1.38% |
| Revenue Q/Q Growth |
|
-15.62% |
9.69% |
-14.11% |
6.45% |
12.72% |
-23.72% |
4.09% |
25.51% |
-2.22% |
0.86% |
0.43% |
| EBITDA Q/Q Growth |
|
23.53% |
1.95% |
-30.90% |
4.91% |
39.20% |
-1.29% |
-0.84% |
6.69% |
22.12% |
9.09% |
-9.13% |
| EBIT Q/Q Growth |
|
26.57% |
8.93% |
-40.30% |
9.30% |
75.39% |
-19.33% |
-1.97% |
-10.31% |
59.28% |
14.33% |
-16.48% |
| NOPAT Q/Q Growth |
|
15.71% |
0.40% |
-14.99% |
-14.61% |
26.65% |
41.46% |
-18.04% |
123.15% |
59.45% |
5.99% |
-20.04% |
| Net Income Q/Q Growth |
|
14.21% |
22.86% |
7.10% |
-14.43% |
337.12% |
-74.54% |
-16.60% |
275.35% |
-87.14% |
13.35% |
-27.24% |
| EPS Q/Q Growth |
|
0.00% |
21.88% |
7.89% |
-13.10% |
333.14% |
-78.16% |
-15.49% |
270.39% |
-87.09% |
13.58% |
-28.23% |
| Operating Cash Flow Q/Q Growth |
|
17.11% |
-6.80% |
-1.89% |
-3.20% |
6.89% |
29.67% |
-11.07% |
14.58% |
-9.03% |
-11.05% |
17.63% |
| Free Cash Flow Firm Q/Q Growth |
|
23.00% |
6,790.71% |
-123.05% |
145.95% |
36.43% |
-19.72% |
420.44% |
13.32% |
-2.86% |
13.99% |
-5.72% |
| Invested Capital Q/Q Growth |
|
-2.55% |
-21.30% |
-1.33% |
-10.77% |
-14.48% |
0.93% |
-9.02% |
-5.36% |
-3.76% |
-4.22% |
-2.96% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
22.24% |
23.02% |
23.02% |
21.69% |
22.96% |
29.80% |
28.47% |
25.99% |
28.40% |
32.61% |
31.15% |
| EBITDA Margin |
|
12.64% |
13.18% |
10.44% |
8.82% |
8.96% |
11.79% |
12.85% |
11.22% |
12.45% |
15.74% |
12.15% |
| Operating Margin |
|
8.80% |
9.11% |
6.68% |
6.20% |
5.48% |
5.04% |
8.44% |
7.16% |
6.26% |
10.16% |
6.24% |
| EBIT Margin |
|
8.69% |
9.76% |
6.68% |
5.75% |
5.90% |
6.12% |
8.41% |
5.40% |
6.45% |
10.20% |
6.45% |
| Profit (Net Income) Margin |
|
4.94% |
5.61% |
-2.22% |
5.54% |
20.57% |
6.02% |
6.96% |
20.71% |
2.42% |
5.27% |
2.56% |
| Tax Burden Percent |
|
83.16% |
72.82% |
-51.47% |
156.68% |
538.21% |
218.33% |
113.32% |
1,102.51% |
87.29% |
75.93% |
74.84% |
| Interest Burden Percent |
|
68.40% |
79.04% |
64.68% |
61.44% |
64.77% |
45.06% |
73.02% |
34.75% |
43.09% |
68.04% |
53.11% |
| Effective Tax Rate |
|
14.66% |
26.65% |
0.71% |
14.15% |
30.80% |
-19.15% |
25.50% |
-30.25% |
12.60% |
24.07% |
25.16% |
| Return on Invested Capital (ROIC) |
|
14.09% |
13.13% |
11.14% |
9.45% |
7.24% |
6.11% |
7.24% |
9.44% |
4.48% |
6.61% |
3.98% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
4.92% |
9.11% |
-14.94% |
10.04% |
75.72% |
6.16% |
9.21% |
39.55% |
-1.93% |
1.13% |
-0.70% |
| Return on Net Nonoperating Assets (RNNOA) |
|
5.44% |
9.94% |
-19.84% |
18.53% |
66.67% |
3.54% |
5.93% |
24.51% |
-1.23% |
0.70% |
-0.44% |
| Return on Equity (ROE) |
|
19.52% |
23.07% |
-8.70% |
27.98% |
73.91% |
9.65% |
13.17% |
33.95% |
3.25% |
7.31% |
3.55% |
| Cash Return on Invested Capital (CROIC) |
|
12.63% |
23.32% |
-4.76% |
14.75% |
18.03% |
-63.63% |
11.22% |
-22.45% |
7.14% |
6.94% |
5.37% |
| Operating Return on Assets (OROA) |
|
9.67% |
10.76% |
6.36% |
6.10% |
5.63% |
3.33% |
5.65% |
3.31% |
3.36% |
5.61% |
3.55% |
| Return on Assets (ROA) |
|
5.50% |
6.19% |
-2.12% |
5.88% |
19.64% |
3.28% |
4.67% |
12.69% |
1.26% |
2.90% |
1.41% |
| Return on Common Equity (ROCE) |
|
19.50% |
23.04% |
-8.68% |
27.95% |
73.84% |
9.60% |
13.05% |
33.67% |
3.22% |
7.26% |
3.52% |
| Return on Equity Simple (ROE_SIMPLE) |
|
20.55% |
22.77% |
-9.62% |
29.54% |
55.97% |
7.86% |
12.99% |
30.13% |
3.29% |
7.38% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
220 |
196 |
172 |
153 |
108 |
133 |
208 |
317 |
172 |
250 |
152 |
| NOPAT Margin |
|
7.51% |
6.68% |
6.63% |
5.32% |
3.79% |
6.00% |
6.28% |
9.33% |
5.47% |
7.72% |
4.67% |
| Net Nonoperating Expense Percent (NNEP) |
|
9.17% |
4.02% |
26.08% |
-0.59% |
-68.47% |
-0.05% |
-1.97% |
-30.10% |
6.41% |
5.48% |
4.68% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
6.99% |
3.86% |
5.61% |
3.53% |
| Cost of Revenue to Revenue |
|
77.76% |
76.98% |
76.98% |
78.31% |
77.04% |
70.20% |
71.53% |
74.01% |
71.60% |
67.39% |
68.85% |
| SG&A Expenses to Revenue |
|
13.45% |
13.91% |
16.34% |
15.49% |
17.48% |
24.76% |
20.03% |
18.82% |
22.14% |
22.45% |
24.91% |
| 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 |
|
13.45% |
13.91% |
16.34% |
15.49% |
17.48% |
24.76% |
20.03% |
18.82% |
22.14% |
22.45% |
24.91% |
| Earnings before Interest and Taxes (EBIT) |
|
254 |
287 |
173 |
166 |
169 |
136 |
279 |
184 |
203 |
330 |
210 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
370 |
387 |
270 |
254 |
256 |
261 |
426 |
381 |
391 |
510 |
396 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
3.24 |
3.13 |
5.04 |
3.69 |
2.41 |
2.01 |
2.71 |
1.25 |
1.60 |
1.61 |
1.20 |
| 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) |
|
0.78 |
0.77 |
1.16 |
0.69 |
0.89 |
1.54 |
1.45 |
0.86 |
1.18 |
1.15 |
0.88 |
| Price to Earnings (P/E) |
|
15.76 |
13.72 |
0.00 |
12.48 |
4.31 |
25.87 |
20.85 |
4.16 |
48.90 |
22.02 |
34.93 |
| Dividend Yield |
|
1.59% |
1.83% |
1.56% |
2.88% |
2.39% |
2.20% |
1.66% |
2.99% |
2.46% |
2.55% |
3.47% |
| Earnings Yield |
|
6.34% |
7.29% |
0.00% |
8.01% |
23.22% |
3.87% |
4.80% |
24.06% |
2.05% |
4.54% |
2.86% |
| Enterprise Value to Invested Capital (EV/IC) |
|
2.00 |
2.32 |
2.45 |
2.01 |
2.05 |
1.58 |
2.16 |
1.15 |
1.40 |
1.41 |
1.13 |
| Enterprise Value to Revenue (EV/Rev) |
|
1.07 |
1.12 |
1.58 |
1.10 |
1.01 |
2.10 |
1.84 |
1.32 |
1.69 |
1.65 |
1.31 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
8.50 |
8.52 |
15.09 |
12.51 |
11.31 |
17.78 |
14.28 |
11.75 |
13.54 |
10.46 |
10.82 |
| Enterprise Value to EBIT (EV/EBIT) |
|
12.37 |
11.51 |
23.58 |
19.19 |
17.17 |
34.24 |
21.84 |
24.39 |
26.15 |
16.15 |
20.38 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
14.32 |
16.81 |
23.74 |
20.74 |
26.73 |
34.91 |
29.21 |
14.13 |
30.80 |
21.34 |
28.14 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
13.10 |
14.50 |
20.16 |
12.53 |
9.64 |
20.95 |
26.03 |
11.24 |
26.28 |
20.77 |
14.21 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
15.97 |
9.46 |
0.00 |
13.29 |
10.74 |
0.00 |
18.86 |
0.00 |
19.32 |
20.32 |
20.85 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
1.63 |
1.73 |
2.18 |
2.51 |
1.17 |
1.09 |
1.04 |
0.93 |
0.91 |
0.91 |
0.81 |
| Long-Term Debt to Equity |
|
1.60 |
1.71 |
2.13 |
2.47 |
1.15 |
1.08 |
1.03 |
0.93 |
0.90 |
0.91 |
0.81 |
| Financial Leverage |
|
1.11 |
1.09 |
1.33 |
1.85 |
0.88 |
0.57 |
0.64 |
0.62 |
0.64 |
0.62 |
0.62 |
| Leverage Ratio |
|
3.55 |
3.73 |
4.11 |
4.76 |
3.76 |
2.95 |
2.82 |
2.67 |
2.57 |
2.52 |
2.51 |
| Compound Leverage Factor |
|
2.43 |
2.95 |
2.66 |
2.93 |
2.44 |
1.33 |
2.06 |
0.93 |
1.11 |
1.72 |
1.33 |
| Debt to Total Capital |
|
61.92% |
63.42% |
68.59% |
71.49% |
53.87% |
52.24% |
50.94% |
48.08% |
47.59% |
47.77% |
44.63% |
| Short-Term Debt to Total Capital |
|
1.00% |
0.93% |
1.71% |
1.02% |
0.81% |
0.52% |
0.24% |
0.05% |
0.21% |
0.17% |
0.01% |
| Long-Term Debt to Total Capital |
|
60.91% |
62.49% |
66.88% |
70.47% |
53.06% |
51.73% |
50.70% |
48.03% |
47.38% |
47.60% |
44.61% |
| 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 |
|
0.05% |
0.04% |
0.05% |
0.03% |
0.04% |
0.41% |
0.43% |
0.40% |
0.42% |
0.35% |
0.28% |
| Common Equity to Total Capital |
|
38.03% |
36.54% |
31.36% |
28.48% |
46.10% |
47.35% |
48.63% |
51.51% |
51.99% |
51.88% |
55.09% |
| Debt to EBITDA |
|
3.10 |
3.25 |
4.84 |
5.33 |
4.79 |
7.17 |
4.36 |
5.72 |
5.42 |
4.18 |
4.85 |
| Net Debt to EBITDA |
|
2.34 |
2.67 |
3.94 |
4.66 |
1.42 |
4.68 |
2.95 |
4.04 |
4.03 |
3.11 |
3.57 |
| Long-Term Debt to EBITDA |
|
3.05 |
3.20 |
4.72 |
5.26 |
4.72 |
7.10 |
4.34 |
5.71 |
5.40 |
4.16 |
4.85 |
| Debt to NOPAT |
|
5.22 |
6.41 |
7.62 |
8.84 |
11.33 |
14.08 |
8.92 |
6.88 |
12.34 |
8.52 |
12.63 |
| Net Debt to NOPAT |
|
3.94 |
5.26 |
6.20 |
7.73 |
3.36 |
9.20 |
6.04 |
4.85 |
9.17 |
6.34 |
9.27 |
| Long-Term Debt to NOPAT |
|
5.13 |
6.31 |
7.43 |
8.71 |
11.16 |
13.94 |
8.88 |
6.87 |
12.29 |
8.49 |
12.62 |
| Altman Z-Score |
|
2.59 |
2.54 |
2.45 |
2.24 |
2.46 |
1.69 |
2.30 |
1.69 |
1.78 |
1.95 |
1.67 |
| Noncontrolling Interest Sharing Ratio |
|
0.13% |
0.13% |
0.13% |
0.13% |
0.09% |
0.56% |
0.87% |
0.82% |
0.79% |
0.74% |
0.59% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.93 |
1.86 |
1.87 |
1.79 |
2.15 |
2.00 |
1.94 |
1.81 |
1.82 |
1.88 |
1.66 |
| Quick Ratio |
|
1.26 |
1.08 |
1.11 |
0.93 |
1.70 |
1.46 |
1.11 |
1.24 |
1.22 |
1.25 |
1.12 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
197 |
349 |
-73 |
239 |
270 |
-1,385 |
323 |
-753 |
274 |
263 |
206 |
| Operating Cash Flow to CapEx |
|
263.49% |
270.31% |
303.90% |
353.84% |
368.18% |
347.88% |
232.41% |
377.63% |
168.84% |
210.66% |
282.93% |
| Free Cash Flow to Firm to Interest Expense |
|
2.45 |
5.80 |
-1.20 |
3.74 |
4.54 |
-18.58 |
4.29 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
2.99 |
3.79 |
3.31 |
3.97 |
5.06 |
2.97 |
3.11 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
1.85 |
2.39 |
2.22 |
2.85 |
3.68 |
2.12 |
1.77 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.11 |
1.10 |
0.95 |
1.06 |
0.95 |
0.54 |
0.67 |
0.61 |
0.52 |
0.55 |
0.55 |
| Accounts Receivable Turnover |
|
7.88 |
8.74 |
7.22 |
7.79 |
8.45 |
5.23 |
6.93 |
7.72 |
7.48 |
8.11 |
7.81 |
| Inventory Turnover |
|
7.64 |
8.18 |
6.71 |
7.37 |
8.09 |
5.29 |
7.49 |
7.41 |
6.25 |
6.29 |
6.29 |
| Fixed Asset Turnover |
|
4.96 |
5.82 |
5.83 |
6.81 |
7.23 |
4.02 |
4.85 |
3.95 |
3.02 |
3.27 |
3.35 |
| Accounts Payable Turnover |
|
6.35 |
6.73 |
5.62 |
6.50 |
7.44 |
4.10 |
5.26 |
5.69 |
5.08 |
5.14 |
5.43 |
| Days Sales Outstanding (DSO) |
|
46.35 |
41.77 |
50.59 |
46.85 |
43.17 |
69.76 |
52.65 |
47.31 |
48.81 |
45.02 |
46.71 |
| Days Inventory Outstanding (DIO) |
|
47.76 |
44.64 |
54.39 |
49.54 |
45.14 |
69.06 |
48.73 |
49.25 |
58.37 |
57.98 |
58.05 |
| Days Payable Outstanding (DPO) |
|
57.50 |
54.25 |
64.97 |
56.13 |
49.04 |
89.13 |
69.35 |
64.16 |
71.91 |
71.01 |
67.27 |
| Cash Conversion Cycle (CCC) |
|
36.61 |
32.16 |
40.01 |
40.26 |
39.27 |
49.69 |
32.04 |
32.40 |
35.26 |
31.99 |
37.49 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
1,572 |
1,420 |
1,665 |
1,579 |
1,417 |
2,935 |
2,820 |
3,891 |
3,788 |
3,776 |
3,799 |
| Invested Capital Turnover |
|
1.88 |
1.96 |
1.68 |
1.78 |
1.91 |
1.02 |
1.15 |
1.01 |
0.82 |
0.86 |
0.85 |
| Increase / (Decrease) in Invested Capital |
|
23 |
-153 |
245 |
-86 |
-162 |
1,518 |
-114 |
1,070 |
-102 |
-13 |
-53 |
| Enterprise Value (EV) |
|
3,147 |
3,300 |
4,080 |
3,180 |
2,900 |
4,642 |
6,086 |
4,478 |
5,298 |
5,335 |
4,285 |
| Market Capitalization |
|
2,279 |
2,267 |
3,014 |
1,994 |
2,535 |
3,405 |
4,812 |
2,922 |
3,702 |
3,733 |
2,860 |
| Book Value per Share |
|
$8.16 |
$8.65 |
$7.41 |
$6.77 |
$13.68 |
$18.55 |
$19.40 |
$25.67 |
$25.44 |
$25.33 |
$25.93 |
| Tangible Book Value per Share |
|
($2.76) |
($1.80) |
($5.10) |
($6.53) |
($1.34) |
($6.77) |
($4.76) |
($10.28) |
($10.87) |
($8.72) |
($9.56) |
| Total Capital |
|
1,852 |
1,983 |
1,908 |
1,896 |
2,282 |
3,584 |
3,649 |
4,532 |
4,461 |
4,460 |
4,309 |
| Total Debt |
|
1,147 |
1,258 |
1,309 |
1,356 |
1,229 |
1,873 |
1,859 |
2,179 |
2,123 |
2,131 |
1,923 |
| Total Long-Term Debt |
|
1,128 |
1,239 |
1,276 |
1,336 |
1,211 |
1,854 |
1,850 |
2,177 |
2,114 |
2,123 |
1,923 |
| Net Debt |
|
867 |
1,032 |
1,065 |
1,185 |
365 |
1,223 |
1,258 |
1,538 |
1,577 |
1,586 |
1,413 |
| Capital Expenditures (CapEx) |
|
91 |
84 |
67 |
72 |
82 |
64 |
101 |
106 |
119 |
122 |
107 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
202 |
233 |
285 |
290 |
-36 |
170 |
294 |
61 |
98 |
129 |
45 |
| Debt-free Net Working Capital (DFNWC) |
|
481 |
458 |
529 |
461 |
829 |
820 |
895 |
703 |
644 |
674 |
555 |
| Net Working Capital (NWC) |
|
463 |
440 |
496 |
441 |
811 |
801 |
886 |
700 |
634 |
666 |
555 |
| Net Nonoperating Expense (NNE) |
|
75 |
31 |
229 |
-6.16 |
-480 |
-0.43 |
-22 |
-386 |
96 |
79 |
69 |
| Net Nonoperating Obligations (NNO) |
|
867 |
694 |
1,065 |
1,038 |
365 |
1,223 |
1,030 |
1,538 |
1,450 |
1,446 |
1,413 |
| Total Depreciation and Amortization (D&A) |
|
116 |
101 |
97 |
89 |
88 |
126 |
147 |
198 |
189 |
180 |
186 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
6.88% |
7.92% |
11.00% |
10.06% |
-1.24% |
7.68% |
8.86% |
1.81% |
3.11% |
3.99% |
1.37% |
| Debt-free Net Working Capital to Revenue |
|
16.43% |
15.59% |
20.41% |
15.99% |
28.97% |
37.01% |
26.99% |
20.68% |
20.48% |
20.79% |
17.03% |
| Net Working Capital to Revenue |
|
15.80% |
14.96% |
19.15% |
15.31% |
28.32% |
36.17% |
26.74% |
20.62% |
20.17% |
20.55% |
17.01% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$1.65 |
$1.97 |
($0.71) |
$2.01 |
$7.62 |
$1.46 |
$2.53 |
$7.71 |
$0.83 |
$1.86 |
$0.90 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
87.80M |
83.90M |
81.50M |
79.70M |
77.20M |
90.10M |
91.40M |
91.20M |
91.10M |
91.30M |
91.50M |
| Adjusted Diluted Earnings per Share |
|
$1.63 |
$1.95 |
($0.70) |
$1.99 |
$7.58 |
$1.45 |
$2.51 |
$7.63 |
$0.83 |
$1.84 |
$0.89 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
88.70M |
84.60M |
82.70M |
80.40M |
77.70M |
90.60M |
92.10M |
92.20M |
91.80M |
92M |
91.80M |
| 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 |
|
85.31M |
82.17M |
80.89M |
77.72M |
92.28M |
91.29M |
91.60M |
90.97M |
91.18M |
91.44M |
91.62M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
220 |
196 |
172 |
153 |
108 |
78 |
208 |
170 |
172 |
250 |
152 |
| Normalized NOPAT Margin |
|
7.51% |
6.68% |
6.63% |
5.32% |
3.79% |
3.53% |
6.28% |
5.01% |
5.47% |
7.72% |
4.67% |
| Pre Tax Income Margin |
|
5.94% |
7.71% |
4.32% |
3.53% |
3.82% |
2.76% |
6.14% |
1.88% |
2.78% |
6.94% |
3.43% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
3.16 |
4.77 |
2.83 |
2.59 |
2.84 |
1.82 |
3.71 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
2.73 |
3.27 |
2.81 |
2.40 |
1.82 |
1.78 |
2.77 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
2.03 |
3.37 |
1.74 |
1.47 |
1.47 |
0.97 |
2.37 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
1.60 |
1.87 |
1.72 |
1.28 |
0.45 |
0.93 |
1.43 |
0.00 |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
24.67% |
24.36% |
-76.56% |
35.17% |
10.24% |
53.45% |
33.69% |
12.34% |
118.37% |
55.07% |
118.18% |
| Augmented Payout Ratio |
|
132.55% |
76.61% |
-199.31% |
112.29% |
14.81% |
70.24% |
35.52% |
17.51% |
118.37% |
55.07% |
118.18% |