| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
91,710,167.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
91,710,167.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.61 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-8.45% |
-9.03% |
-1.97% |
3.07% |
8.16% |
3.82% |
-0.29% |
1.98% |
-1.07% |
1.89% |
2.52% |
| EBITDA Growth |
|
69.15% |
340.87% |
26.87% |
6.20% |
49.33% |
46.35% |
-66.81% |
22.06% |
-6.56% |
-29.66% |
211.84% |
| EBIT Growth |
|
325.30% |
269.29% |
61.07% |
15.30% |
117.85% |
87.34% |
-99.68% |
33.52% |
-12.74% |
-46.73% |
31,333.33% |
| NOPAT Growth |
|
23.10% |
20,523.44% |
67.51% |
28.17% |
70.79% |
13.58% |
-99.30% |
33.16% |
-14.14% |
-57.61% |
14,989.17% |
| Net Income Growth |
|
147.66% |
-94.79% |
143.63% |
51.57% |
658.82% |
70.77% |
-140.04% |
58.28% |
-15.25% |
-64.54% |
380.40% |
| EPS Growth |
|
154.55% |
-94.75% |
145.45% |
50.00% |
583.33% |
70.97% |
-140.74% |
58.33% |
-12.20% |
-66.04% |
377.27% |
| Operating Cash Flow Growth |
|
-38.74% |
-11.46% |
-92.79% |
4,336.00% |
-0.97% |
-20.65% |
-19.39% |
6.52% |
1.41% |
36.87% |
32.49% |
| Free Cash Flow Firm Growth |
|
121.31% |
114.95% |
107.95% |
114.85% |
-74.14% |
-51.18% |
-28.42% |
-44.88% |
45.52% |
4,194.62% |
90.23% |
| Invested Capital Growth |
|
-4.24% |
-2.63% |
0.17% |
-2.07% |
0.14% |
-0.33% |
-1.13% |
-0.08% |
-0.70% |
-1.38% |
-0.32% |
| Revenue Q/Q Growth |
|
-8.58% |
-4.60% |
15.30% |
2.50% |
-4.06% |
-8.43% |
10.73% |
4.83% |
-6.92% |
-5.69% |
11.41% |
| EBITDA Q/Q Growth |
|
-25.52% |
12.24% |
49.84% |
-15.21% |
4.72% |
10.00% |
-66.02% |
211.84% |
-19.83% |
-17.19% |
50.64% |
| EBIT Q/Q Growth |
|
-43.16% |
34.28% |
96.41% |
-23.09% |
7.40% |
15.47% |
-99.66% |
31,766.67% |
-29.81% |
-29.51% |
99.37% |
| NOPAT Q/Q Growth |
|
-17.65% |
65.05% |
21.66% |
-22.49% |
9.73% |
9.76% |
-99.25% |
14,699.08% |
-29.25% |
-45.81% |
165.95% |
| Net Income Q/Q Growth |
|
-77.13% |
456.86% |
75.00% |
-31.99% |
14.50% |
25.32% |
-141.03% |
368.84% |
-38.69% |
-47.56% |
224.42% |
| EPS Q/Q Growth |
|
-75.00% |
416.67% |
74.19% |
-33.33% |
13.89% |
29.27% |
-141.51% |
359.09% |
-36.84% |
-50.00% |
238.89% |
| Operating Cash Flow Q/Q Growth |
|
2,972.00% |
115.18% |
-127.70% |
347.43% |
-32.86% |
72.43% |
-141.68% |
320.74% |
-36.08% |
132.73% |
-120.56% |
| Free Cash Flow Firm Q/Q Growth |
|
122.60% |
-23.61% |
-16.54% |
116.44% |
-60.63% |
44.20% |
-41.74% |
66.66% |
3.94% |
2.79% |
6.83% |
| Invested Capital Q/Q Growth |
|
-1.74% |
-3.76% |
2.59% |
-1.24% |
0.48% |
-4.22% |
4.01% |
-0.19% |
-0.14% |
-2.96% |
3.05% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
25.91% |
29.05% |
33.56% |
30.32% |
32.07% |
34.76% |
31.84% |
32.07% |
30.37% |
30.19% |
32.17% |
| EBITDA Margin |
|
10.84% |
12.75% |
16.57% |
13.71% |
14.97% |
17.98% |
5.52% |
16.41% |
14.14% |
12.41% |
16.78% |
| Operating Margin |
|
4.55% |
5.99% |
11.34% |
8.53% |
9.47% |
11.47% |
0.08% |
11.09% |
8.32% |
5.21% |
11.31% |
| EBIT Margin |
|
4.68% |
6.59% |
11.23% |
8.43% |
9.43% |
11.90% |
0.04% |
11.03% |
8.32% |
6.22% |
11.13% |
| Profit (Net Income) Margin |
|
0.68% |
3.95% |
6.00% |
3.98% |
4.75% |
6.50% |
-2.41% |
6.17% |
4.07% |
2.26% |
6.58% |
| Tax Burden Percent |
|
102.00% |
137.86% |
74.74% |
75.11% |
77.40% |
76.62% |
74.81% |
75.46% |
76.46% |
70.20% |
77.18% |
| Interest Burden Percent |
|
14.16% |
43.46% |
71.43% |
62.85% |
65.02% |
71.28% |
-8,866.67% |
74.16% |
63.93% |
51.80% |
76.67% |
| Effective Tax Rate |
|
-2.00% |
-33.98% |
25.26% |
24.89% |
22.60% |
23.38% |
0.00% |
24.54% |
23.54% |
29.80% |
22.82% |
| Return on Invested Capital (ROIC) |
|
3.71% |
6.57% |
6.67% |
5.09% |
5.98% |
7.53% |
0.05% |
6.95% |
5.26% |
3.12% |
7.30% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
2.22% |
4.61% |
5.40% |
3.82% |
4.66% |
6.35% |
-1.21% |
5.73% |
4.06% |
2.39% |
6.13% |
| Return on Net Nonoperating Assets (RNNOA) |
|
2.21% |
2.94% |
3.71% |
2.64% |
3.19% |
3.94% |
-0.84% |
3.82% |
2.63% |
1.49% |
4.03% |
| Return on Equity (ROE) |
|
5.92% |
9.51% |
10.38% |
7.74% |
9.17% |
11.47% |
-0.79% |
10.76% |
7.88% |
4.60% |
11.33% |
| Cash Return on Invested Capital (CROIC) |
|
7.02% |
7.14% |
4.77% |
7.31% |
5.85% |
6.94% |
5.73% |
5.16% |
5.55% |
5.37% |
6.08% |
| Operating Return on Assets (OROA) |
|
2.49% |
3.44% |
5.86% |
4.44% |
5.12% |
6.54% |
0.02% |
5.96% |
4.46% |
3.43% |
6.21% |
| Return on Assets (ROA) |
|
0.36% |
2.06% |
3.13% |
2.10% |
2.58% |
3.57% |
-1.33% |
3.34% |
2.18% |
1.25% |
3.68% |
| Return on Common Equity (ROCE) |
|
5.87% |
9.44% |
5.12% |
7.68% |
9.10% |
11.38% |
-0.79% |
10.69% |
7.83% |
4.58% |
11.26% |
| Return on Equity Simple (ROE_SIMPLE) |
|
26.03% |
0.00% |
4.54% |
5.05% |
6.37% |
0.00% |
4.40% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
35 |
58 |
70 |
54 |
60 |
66 |
0.49 |
73 |
51 |
28 |
74 |
| NOPAT Margin |
|
4.64% |
8.03% |
8.47% |
6.41% |
7.33% |
8.79% |
0.06% |
8.37% |
6.36% |
3.66% |
8.73% |
| Net Nonoperating Expense Percent (NNEP) |
|
1.49% |
1.96% |
1.27% |
1.27% |
1.31% |
1.18% |
1.26% |
1.21% |
1.20% |
0.72% |
1.17% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
1.29% |
- |
- |
- |
1.47% |
0.01% |
1.65% |
1.18% |
0.65% |
1.70% |
| Cost of Revenue to Revenue |
|
74.09% |
70.95% |
66.44% |
69.68% |
67.93% |
65.24% |
68.16% |
67.93% |
69.63% |
69.81% |
67.83% |
| SG&A Expenses to Revenue |
|
21.36% |
23.06% |
22.22% |
21.78% |
22.60% |
23.30% |
31.76% |
20.98% |
22.05% |
24.98% |
20.86% |
| 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 |
|
21.36% |
23.06% |
22.22% |
21.78% |
22.60% |
23.30% |
31.76% |
20.98% |
22.05% |
24.98% |
20.86% |
| Earnings before Interest and Taxes (EBIT) |
|
35 |
47 |
93 |
72 |
77 |
89 |
0.30 |
96 |
67 |
47 |
94 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
82 |
92 |
137 |
117 |
122 |
134 |
46 |
142 |
114 |
94 |
142 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.38 |
1.60 |
1.69 |
1.72 |
1.94 |
1.61 |
1.48 |
1.25 |
1.27 |
1.20 |
1.38 |
| 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) |
|
0.98 |
1.18 |
1.26 |
1.26 |
1.43 |
1.15 |
1.05 |
0.91 |
0.93 |
0.88 |
1.01 |
| Price to Earnings (P/E) |
|
5.31 |
48.90 |
37.39 |
34.13 |
30.67 |
22.02 |
34.01 |
24.87 |
26.62 |
34.93 |
21.08 |
| Dividend Yield |
|
2.87% |
2.46% |
2.34% |
2.34% |
2.05% |
2.55% |
2.84% |
3.30% |
3.28% |
3.47% |
3.00% |
| Earnings Yield |
|
18.85% |
2.05% |
2.67% |
2.93% |
3.26% |
4.54% |
2.94% |
4.02% |
3.76% |
2.86% |
4.74% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.22 |
1.40 |
1.41 |
1.42 |
1.57 |
1.41 |
1.28 |
1.15 |
1.16 |
1.13 |
1.24 |
| Enterprise Value to Revenue (EV/Rev) |
|
1.49 |
1.69 |
1.79 |
1.77 |
1.92 |
1.65 |
1.55 |
1.39 |
1.40 |
1.31 |
1.47 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
14.97 |
13.54 |
13.28 |
13.08 |
13.20 |
10.46 |
12.02 |
10.18 |
10.46 |
10.82 |
9.81 |
| Enterprise Value to EBIT (EV/EBIT) |
|
37.72 |
26.15 |
23.47 |
22.59 |
21.36 |
16.15 |
21.16 |
17.27 |
18.10 |
20.38 |
15.89 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
44.48 |
30.80 |
28.48 |
27.04 |
26.17 |
21.34 |
27.75 |
22.71 |
23.93 |
28.14 |
21.41 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
21.65 |
26.28 |
30.85 |
19.31 |
21.39 |
20.77 |
20.23 |
17.69 |
17.78 |
14.21 |
15.20 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
17.00 |
19.32 |
29.49 |
19.28 |
26.81 |
20.32 |
22.23 |
22.34 |
20.91 |
20.85 |
20.28 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.91 |
0.91 |
0.89 |
0.89 |
0.87 |
0.91 |
0.89 |
0.85 |
0.83 |
0.81 |
0.80 |
| Long-Term Debt to Equity |
|
0.90 |
0.90 |
0.89 |
0.61 |
0.87 |
0.91 |
0.89 |
0.85 |
0.83 |
0.81 |
0.80 |
| Financial Leverage |
|
1.00 |
0.64 |
0.69 |
0.69 |
0.68 |
0.62 |
0.70 |
0.67 |
0.65 |
0.62 |
0.66 |
| Leverage Ratio |
|
3.00 |
2.57 |
2.55 |
2.55 |
2.53 |
2.52 |
2.51 |
2.56 |
2.54 |
2.51 |
2.48 |
| Compound Leverage Factor |
|
0.43 |
1.12 |
1.82 |
1.60 |
1.65 |
1.80 |
-222.75 |
1.90 |
1.62 |
1.30 |
1.90 |
| Debt to Total Capital |
|
47.54% |
47.59% |
47.07% |
47.10% |
46.49% |
47.77% |
47.20% |
45.98% |
45.22% |
44.63% |
44.32% |
| Short-Term Debt to Total Capital |
|
0.22% |
0.21% |
0.22% |
14.90% |
0.18% |
0.17% |
0.18% |
0.01% |
0.01% |
0.01% |
0.01% |
| Long-Term Debt to Total Capital |
|
47.32% |
47.38% |
46.85% |
32.20% |
46.31% |
47.60% |
47.02% |
45.97% |
45.21% |
44.61% |
44.31% |
| 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 |
|
0.43% |
0.42% |
0.37% |
0.38% |
0.39% |
0.35% |
0.37% |
0.36% |
0.36% |
0.28% |
0.28% |
| Common Equity to Total Capital |
|
52.03% |
51.99% |
52.56% |
52.52% |
53.13% |
51.88% |
52.43% |
53.66% |
54.41% |
55.09% |
55.40% |
| Debt to EBITDA |
|
6.49 |
5.42 |
4.94 |
4.86 |
4.42 |
4.18 |
4.95 |
4.55 |
4.52 |
4.85 |
3.91 |
| Net Debt to EBITDA |
|
5.12 |
4.03 |
3.89 |
3.72 |
3.34 |
3.11 |
3.86 |
3.48 |
3.50 |
3.57 |
3.04 |
| Long-Term Debt to EBITDA |
|
6.46 |
5.40 |
4.92 |
3.33 |
4.41 |
4.16 |
4.93 |
4.55 |
4.52 |
4.85 |
3.90 |
| Debt to NOPAT |
|
19.29 |
12.34 |
10.60 |
10.05 |
8.76 |
8.52 |
11.42 |
10.15 |
10.35 |
12.63 |
8.52 |
| Net Debt to NOPAT |
|
15.21 |
9.17 |
8.34 |
7.69 |
6.62 |
6.34 |
8.90 |
7.77 |
8.01 |
9.27 |
6.63 |
| Long-Term Debt to NOPAT |
|
19.20 |
12.29 |
10.55 |
6.87 |
8.73 |
8.49 |
11.38 |
10.15 |
10.35 |
12.62 |
8.52 |
| Altman Z-Score |
|
1.25 |
1.70 |
1.39 |
1.23 |
1.44 |
1.82 |
1.29 |
1.20 |
1.21 |
1.58 |
1.30 |
| Noncontrolling Interest Sharing Ratio |
|
0.86% |
0.79% |
50.68% |
0.76% |
0.77% |
0.74% |
0.70% |
0.69% |
0.69% |
0.59% |
0.60% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.88 |
1.82 |
1.90 |
0.97 |
1.63 |
1.88 |
2.05 |
2.03 |
2.03 |
1.66 |
1.77 |
| Quick Ratio |
|
1.21 |
1.22 |
1.26 |
0.65 |
1.09 |
1.25 |
1.35 |
1.35 |
1.33 |
1.12 |
1.17 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
209 |
160 |
64 |
138 |
54 |
78 |
45 |
76 |
79 |
81 |
87 |
| Operating Cash Flow to CapEx |
|
246.74% |
347.97% |
-175.41% |
337.26% |
284.40% |
298.30% |
-408.80% |
417.78% |
291.90% |
395.75% |
-181.58% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
2.39 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
-1.61 |
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 |
-2.53 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.53 |
0.52 |
0.52 |
0.53 |
0.54 |
0.55 |
0.55 |
0.54 |
0.54 |
0.55 |
0.56 |
| Accounts Receivable Turnover |
|
6.83 |
7.48 |
6.51 |
6.35 |
7.12 |
8.11 |
6.71 |
6.45 |
6.84 |
7.81 |
6.54 |
| Inventory Turnover |
|
5.96 |
6.25 |
6.07 |
6.10 |
6.07 |
6.29 |
6.04 |
5.82 |
5.72 |
6.29 |
5.94 |
| Fixed Asset Turnover |
|
3.31 |
3.02 |
3.02 |
3.11 |
3.29 |
3.27 |
3.28 |
3.25 |
3.32 |
3.35 |
3.42 |
| Accounts Payable Turnover |
|
5.63 |
5.08 |
5.03 |
5.12 |
5.41 |
5.14 |
5.16 |
5.01 |
5.38 |
5.43 |
5.32 |
| Days Sales Outstanding (DSO) |
|
53.46 |
48.81 |
56.03 |
57.51 |
51.24 |
45.02 |
54.38 |
56.63 |
53.39 |
46.71 |
55.79 |
| Days Inventory Outstanding (DIO) |
|
61.21 |
58.37 |
60.13 |
59.82 |
60.16 |
57.98 |
60.39 |
62.70 |
63.85 |
58.05 |
61.42 |
| Days Payable Outstanding (DPO) |
|
64.86 |
71.91 |
72.60 |
71.30 |
67.43 |
71.01 |
70.67 |
72.79 |
67.89 |
67.27 |
68.62 |
| Cash Conversion Cycle (CCC) |
|
49.81 |
35.26 |
43.56 |
46.03 |
43.96 |
31.99 |
44.10 |
46.54 |
49.35 |
37.49 |
48.58 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
3,937 |
3,788 |
3,973 |
3,923 |
3,942 |
3,776 |
3,928 |
3,920 |
3,915 |
3,799 |
3,915 |
| Invested Capital Turnover |
|
0.80 |
0.82 |
0.79 |
0.79 |
0.82 |
0.86 |
0.82 |
0.83 |
0.83 |
0.85 |
0.84 |
| Increase / (Decrease) in Invested Capital |
|
-174 |
-102 |
6.70 |
-83 |
5.60 |
-13 |
-45 |
-3.30 |
-28 |
-53 |
-13 |
| Enterprise Value (EV) |
|
4,798 |
5,298 |
5,584 |
5,589 |
6,174 |
5,335 |
5,027 |
4,519 |
4,558 |
4,285 |
4,835 |
| Market Capitalization |
|
3,139 |
3,702 |
3,933 |
3,983 |
4,595 |
3,733 |
3,398 |
2,957 |
3,016 |
2,860 |
3,326 |
| Book Value per Share |
|
$25.00 |
$25.44 |
$25.45 |
$25.40 |
$25.88 |
$25.33 |
$25.13 |
$25.76 |
$25.92 |
$25.93 |
$26.26 |
| Tangible Book Value per Share |
|
($10.62) |
($10.87) |
($10.15) |
($9.68) |
($9.82) |
($8.72) |
($9.30) |
($10.11) |
($9.74) |
($9.56) |
($8.52) |
| Total Capital |
|
4,376 |
4,461 |
4,417 |
4,413 |
4,448 |
4,460 |
4,384 |
4,395 |
4,360 |
4,309 |
4,343 |
| Total Debt |
|
2,080 |
2,123 |
2,079 |
2,079 |
2,068 |
2,131 |
2,069 |
2,021 |
1,972 |
1,923 |
1,925 |
| Total Long-Term Debt |
|
2,071 |
2,114 |
2,069 |
1,421 |
2,060 |
2,123 |
2,061 |
2,020 |
1,971 |
1,923 |
1,924 |
| Net Debt |
|
1,641 |
1,577 |
1,635 |
1,589 |
1,562 |
1,586 |
1,613 |
1,546 |
1,526 |
1,413 |
1,497 |
| Capital Expenditures (CapEx) |
|
29 |
44 |
24 |
31 |
25 |
41 |
13 |
27 |
25 |
42 |
19 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
207 |
98 |
224 |
129 |
65 |
129 |
284 |
283 |
277 |
45 |
194 |
| Debt-free Net Working Capital (DFNWC) |
|
647 |
644 |
668 |
619 |
571 |
674 |
740 |
758 |
723 |
555 |
621 |
| Net Working Capital (NWC) |
|
637 |
634 |
659 |
-39 |
563 |
666 |
732 |
757 |
722 |
555 |
621 |
| Net Nonoperating Expense (NNE) |
|
30 |
29 |
21 |
21 |
21 |
17 |
20 |
19 |
19 |
11 |
18 |
| Net Nonoperating Obligations (NNO) |
|
1,641 |
1,450 |
1,635 |
1,589 |
1,562 |
1,446 |
1,613 |
1,546 |
1,526 |
1,413 |
1,497 |
| Total Depreciation and Amortization (D&A) |
|
46 |
44 |
44 |
45 |
45 |
45 |
45 |
47 |
47 |
47 |
48 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
6.44% |
3.11% |
7.16% |
4.10% |
2.02% |
3.99% |
8.77% |
8.70% |
8.54% |
1.37% |
5.90% |
| Debt-free Net Working Capital to Revenue |
|
20.12% |
20.48% |
21.37% |
19.63% |
17.76% |
20.79% |
22.85% |
23.28% |
22.27% |
17.03% |
18.94% |
| Net Working Capital to Revenue |
|
19.82% |
20.17% |
21.07% |
-1.24% |
17.52% |
20.55% |
22.61% |
23.26% |
22.25% |
17.01% |
18.92% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.06 |
$0.31 |
$0.54 |
$0.37 |
$0.42 |
$0.53 |
($0.22) |
$0.57 |
$0.36 |
$0.19 |
$0.61 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
91.10M |
91.10M |
91.20M |
91.30M |
91.30M |
91.30M |
91.50M |
91.50M |
91.60M |
91.50M |
91.70M |
| Adjusted Diluted Earnings per Share |
|
$0.06 |
$0.31 |
$0.54 |
$0.36 |
$0.41 |
$0.53 |
($0.22) |
$0.57 |
$0.36 |
$0.18 |
$0.61 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
91.90M |
91.80M |
92M |
92.20M |
92.30M |
92M |
91.50M |
91.80M |
91.80M |
91.80M |
91.90M |
| 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 |
|
91.16M |
91.18M |
91.26M |
91.31M |
91.36M |
91.44M |
91.53M |
91.54M |
91.56M |
91.62M |
91.71M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
24 |
30 |
70 |
54 |
60 |
66 |
0.49 |
73 |
51 |
28 |
74 |
| Normalized NOPAT Margin |
|
3.19% |
4.20% |
8.47% |
6.41% |
7.33% |
8.79% |
0.06% |
8.37% |
6.36% |
3.66% |
8.73% |
| Pre Tax Income Margin |
|
0.66% |
2.87% |
8.02% |
5.30% |
6.13% |
8.48% |
-3.22% |
8.18% |
5.32% |
3.22% |
8.53% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
3.50 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
2.64 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
2.58 |
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 |
1.72 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
15.05% |
118.37% |
86.45% |
78.80% |
61.82% |
55.07% |
94.16% |
79.80% |
84.94% |
118.18% |
62.34% |
| Augmented Payout Ratio |
|
15.05% |
118.37% |
86.45% |
78.80% |
61.82% |
55.07% |
94.16% |
79.80% |
84.94% |
118.18% |
62.34% |