| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
193,509,080.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
193,509,080.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.35 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
0.00% |
-12.01% |
-9.27% |
0.00% |
-13.22% |
-3.56% |
71.64% |
75.47% |
87.76% |
| EBITDA Growth |
|
0.00% |
0.00% |
0.00% |
-65.99% |
-25.58% |
0.00% |
-18.83% |
121.12% |
18.20% |
-44.92% |
-3.12% |
| EBIT Growth |
|
0.00% |
0.00% |
0.00% |
-78.79% |
-25.58% |
0.00% |
-25.52% |
193.12% |
-4.82% |
-65.41% |
-40.12% |
| NOPAT Growth |
|
0.00% |
0.00% |
0.00% |
-78.80% |
-47.58% |
0.00% |
-47.77% |
57.29% |
8.24% |
-29.61% |
85.37% |
| Net Income Growth |
|
0.00% |
0.00% |
0.00% |
-88.39% |
-40.10% |
0.00% |
-19.05% |
406.85% |
-22.32% |
-86.03% |
-63.24% |
| EPS Growth |
|
0.00% |
0.00% |
0.00% |
-88.26% |
-36.84% |
0.00% |
-11.90% |
443.75% |
-46.15% |
-100.47% |
-76.35% |
| Operating Cash Flow Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-27.28% |
-128.67% |
27.27% |
-35.64% |
27.92% |
-89.82% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
88.52% |
-24.14% |
0.00% |
-9.47% |
| Invested Capital Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
13.10% |
123.85% |
119.20% |
110.30% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-1.31% |
0.00% |
4.91% |
0.00% |
9.67% |
73.51% |
7.25% |
-8.00% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-44.61% |
0.00% |
61.26% |
0.00% |
50.90% |
-2.09% |
-24.85% |
-11.76% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-56.55% |
0.00% |
77.06% |
0.00% |
70.99% |
-25.09% |
-35.66% |
-26.22% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-48.94% |
0.00% |
124.29% |
0.00% |
53.76% |
9.47% |
45.86% |
-24.50% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-71.03% |
0.00% |
170.39% |
0.00% |
81.37% |
-51.08% |
-51.38% |
-14.77% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-71.43% |
0.00% |
173.72% |
0.00% |
76.35% |
-67.82% |
-102.38% |
1,850.00% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
-31.35% |
-248.29% |
0.00% |
-20.65% |
-127.07% |
-276.14% |
179.66% |
57.73% |
-140.16% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
100.00% |
0.00% |
88.92% |
-951.40% |
6.62% |
-0.65% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-2.11% |
0.00% |
9.19% |
93.73% |
-4.14% |
3.71% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
9.07% |
7.35% |
6.53% |
5.01% |
5.98% |
7.98% |
5.13% |
5.78% |
4.80% |
4.25% |
3.50% |
| EBITDA Margin |
|
5.92% |
3.93% |
4.08% |
2.29% |
3.22% |
6.61% |
3.81% |
5.25% |
2.96% |
2.07% |
1.99% |
| Operating Margin |
|
6.28% |
4.20% |
3.26% |
1.62% |
2.60% |
4.65% |
1.86% |
2.51% |
1.74% |
1.57% |
1.08% |
| EBIT Margin |
|
5.92% |
3.93% |
3.24% |
1.43% |
3.22% |
5.70% |
2.78% |
4.34% |
1.87% |
1.12% |
0.90% |
| Profit (Net Income) Margin |
|
4.18% |
2.73% |
1.88% |
0.55% |
1.81% |
4.65% |
1.75% |
2.90% |
0.82% |
0.37% |
0.34% |
| Tax Burden Percent |
|
76.06% |
77.34% |
68.29% |
70.87% |
72.36% |
86.30% |
71.83% |
74.90% |
67.04% |
102.33% |
122.95% |
| Interest Burden Percent |
|
92.82% |
89.98% |
84.83% |
54.50% |
77.40% |
94.56% |
87.65% |
89.17% |
65.06% |
32.21% |
30.96% |
| Effective Tax Rate |
|
23.94% |
22.66% |
31.71% |
29.13% |
27.64% |
13.70% |
28.17% |
25.10% |
31.85% |
-2.33% |
-22.95% |
| Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
16.28% |
9.71% |
6.55% |
3.29% |
5.42% |
4.85% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
20.29% |
13.46% |
10.76% |
2.19% |
1.03% |
1.97% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
3.98% |
2.98% |
2.91% |
1.15% |
0.49% |
1.01% |
| Return on Equity (ROE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
20.26% |
12.69% |
9.46% |
4.43% |
5.91% |
5.85% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
9.81% |
0.00% |
0.00% |
0.00% |
-70.06% |
-66.39% |
| Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
12.05% |
5.36% |
7.94% |
3.15% |
2.28% |
1.96% |
| Return on Assets (ROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
9.83% |
3.37% |
5.30% |
1.37% |
0.75% |
0.74% |
| Return on Common Equity (ROCE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
18.48% |
11.57% |
8.61% |
4.04% |
5.38% |
5.36% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
10.78% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
719 |
462 |
298 |
152 |
242 |
544 |
156 |
240 |
262 |
383 |
289 |
| NOPAT Margin |
|
4.78% |
3.25% |
2.22% |
1.15% |
1.88% |
4.01% |
1.34% |
1.88% |
1.18% |
1.61% |
1.32% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
5.91% |
0.85% |
-4.01% |
-3.75% |
-4.21% |
1.09% |
4.39% |
2.88% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
0.95% |
1.40% |
3.16% |
0.85% |
1.03% |
0.80% |
1.22% |
0.90% |
| Cost of Revenue to Revenue |
|
90.93% |
92.65% |
93.47% |
94.99% |
94.02% |
92.02% |
94.87% |
94.22% |
95.20% |
95.75% |
96.50% |
| SG&A Expenses to Revenue |
|
2.79% |
3.14% |
3.27% |
3.39% |
3.39% |
3.33% |
3.26% |
3.27% |
3.06% |
2.68% |
2.43% |
| 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 |
|
2.79% |
3.14% |
3.27% |
3.39% |
3.39% |
3.33% |
3.26% |
3.27% |
3.06% |
2.68% |
2.43% |
| Earnings before Interest and Taxes (EBIT) |
|
891 |
559 |
435 |
189 |
416 |
772 |
324 |
554 |
415 |
267 |
197 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
891 |
559 |
547 |
303 |
416 |
895 |
444 |
670 |
656 |
493 |
435 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
1.46 |
1.32 |
1.01 |
0.97 |
1.48 |
1.00 |
1.08 |
1.54 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
1.59 |
1.44 |
1.10 |
1.05 |
1.59 |
1.24 |
1.38 |
1.98 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.19 |
0.20 |
0.32 |
0.26 |
0.24 |
0.31 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
8.80 |
9.39 |
11.66 |
11.88 |
21.00 |
36.13 |
| Dividend Yield |
|
2.79% |
2.43% |
2.63% |
2.58% |
2.80% |
3.62% |
3.56% |
3.41% |
3.40% |
3.14% |
2.20% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
11.36% |
10.65% |
8.58% |
8.42% |
4.76% |
2.77% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
1.34 |
1.24 |
1.01 |
0.99 |
1.34 |
1.00 |
1.05 |
1.29 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.25 |
0.27 |
0.41 |
0.50 |
0.43 |
0.48 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
5.74 |
6.35 |
8.09 |
11.26 |
13.29 |
17.14 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
7.20 |
8.11 |
9.95 |
14.54 |
19.28 |
27.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
10.47 |
12.61 |
17.59 |
24.78 |
31.11 |
37.28 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
7.77 |
0.00 |
6.94 |
22.48 |
20.28 |
54.58 |
35.64 |
65.56 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.46 |
0.56 |
0.57 |
0.58 |
0.94 |
0.90 |
0.81 |
0.83 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.37 |
0.43 |
0.43 |
0.41 |
0.59 |
0.57 |
0.51 |
0.57 |
| Financial Leverage |
|
0.00 |
0.00 |
0.00 |
0.24 |
0.20 |
0.20 |
0.22 |
0.27 |
0.52 |
0.47 |
0.51 |
| Leverage Ratio |
|
0.00 |
0.00 |
0.00 |
2.22 |
2.26 |
2.21 |
2.30 |
2.42 |
2.52 |
2.45 |
2.55 |
| Compound Leverage Factor |
|
0.00 |
0.00 |
0.00 |
1.21 |
1.75 |
2.09 |
2.02 |
2.16 |
1.64 |
0.79 |
0.79 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
31.45% |
35.70% |
36.29% |
36.68% |
48.52% |
47.41% |
44.64% |
45.44% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
5.95% |
8.17% |
8.98% |
10.94% |
18.19% |
17.58% |
16.59% |
14.38% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
25.50% |
27.53% |
27.31% |
25.75% |
30.33% |
29.83% |
28.06% |
31.06% |
| 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% |
6.13% |
5.90% |
6.03% |
5.54% |
4.62% |
4.63% |
4.82% |
4.47% |
| Common Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
62.40% |
58.39% |
57.67% |
57.76% |
46.85% |
47.96% |
50.53% |
50.09% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2.71 |
3.06 |
4.40 |
5.85 |
6.21 |
6.47 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.93 |
1.22 |
1.41 |
4.80 |
5.05 |
5.53 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2.04 |
2.15 |
2.75 |
3.68 |
3.90 |
4.42 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
4.95 |
6.07 |
9.55 |
12.87 |
14.53 |
14.07 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.70 |
2.41 |
3.07 |
10.55 |
11.81 |
12.03 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
3.72 |
4.26 |
5.97 |
8.10 |
9.13 |
9.62 |
| Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
3.80 |
3.46 |
3.20 |
2.32 |
2.64 |
2.84 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
8.80% |
8.77% |
8.98% |
8.96% |
9.01% |
8.42% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
0.00 |
0.00 |
2.03 |
2.07 |
2.15 |
2.04 |
2.07 |
1.66 |
1.61 |
1.60 |
| Quick Ratio |
|
0.00 |
0.00 |
0.00 |
0.45 |
0.64 |
0.73 |
0.65 |
0.87 |
0.33 |
0.34 |
0.29 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
0.00 |
0.00 |
-13,519 |
-13,139 |
0.00 |
-14,004 |
-1,551 |
-16,311 |
-15,231 |
-15,330 |
| Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
421.19% |
-496.30% |
0.00% |
216.22% |
-91.94% |
-264.04% |
0.00% |
253.67% |
-161.01% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-109.91 |
-103.45 |
0.00 |
-134.66 |
-14.64 |
-80.75 |
-70.52 |
-84.70 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
9.20 |
-11.98 |
0.00 |
9.32 |
-2.74 |
-10.11 |
4.23 |
6.24 |
-2.99 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
7.02 |
-14.40 |
0.00 |
5.01 |
-5.72 |
-13.94 |
4.25 |
3.78 |
-4.85 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2.11 |
1.93 |
1.83 |
1.68 |
2.03 |
2.17 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
22.41 |
21.99 |
22.43 |
21.49 |
23.37 |
25.53 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
7.31 |
6.17 |
5.93 |
5.45 |
6.80 |
6.62 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
10.84 |
9.31 |
9.62 |
7.21 |
0.00 |
9.26 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
15.44 |
12.59 |
15.08 |
14.17 |
17.48 |
15.38 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
16.29 |
16.60 |
16.27 |
16.98 |
15.62 |
14.29 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
49.91 |
59.17 |
61.52 |
66.96 |
53.69 |
55.12 |
| Days Payable Outstanding (DPO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
23.64 |
29.00 |
24.21 |
25.75 |
20.88 |
23.73 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
42.55 |
46.77 |
53.59 |
58.19 |
48.43 |
45.68 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
0.00 |
0.00 |
13,671 |
13,381 |
13,099 |
14,160 |
15,462 |
29,954 |
28,713 |
29,779 |
| Invested Capital Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
4.05 |
7.25 |
3.49 |
2.77 |
3.36 |
3.67 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
0.00 |
0.00 |
13,671 |
13,381 |
0.00 |
14,160 |
1,791 |
16,573 |
15,614 |
15,619 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
18,303 |
16,638 |
13,192 |
13,958 |
20,751 |
30,018 |
30,078 |
38,549 |
| Market Capitalization |
|
0.00 |
0.00 |
0.00 |
14,634 |
13,392 |
10,008 |
10,271 |
16,061 |
15,711 |
17,139 |
24,679 |
| Book Value per Share |
|
$0.00 |
$0.00 |
$0.00 |
$70.60 |
$72.57 |
$70.99 |
$78.94 |
$80.96 |
$78.82 |
$82.25 |
$82.92 |
| Tangible Book Value per Share |
|
$0.00 |
$0.00 |
$0.00 |
$64.80 |
$66.56 |
$65.45 |
$73.11 |
$75.18 |
$63.34 |
$64.41 |
$64.34 |
| Total Capital |
|
0.00 |
0.00 |
0.00 |
16,025 |
17,353 |
17,187 |
18,310 |
23,225 |
32,880 |
31,473 |
32,030 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
5,040 |
6,195 |
6,238 |
6,717 |
11,269 |
15,589 |
14,051 |
14,553 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
4,086 |
4,777 |
4,694 |
4,714 |
7,044 |
9,809 |
8,831 |
9,947 |
| Net Debt |
|
0.00 |
0.00 |
0.00 |
2,686 |
2,223 |
2,148 |
2,672 |
3,617 |
12,784 |
11,421 |
12,438 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
236 |
297 |
0.00 |
487 |
310 |
406 |
-5.00 |
531 |
336 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
0.00 |
0.00 |
7,639 |
6,810 |
6,756 |
7,596 |
8,496 |
15,087 |
13,349 |
13,921 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
0.00 |
0.00 |
8,800 |
9,646 |
10,067 |
10,841 |
15,286 |
16,402 |
14,484 |
14,760 |
| Net Working Capital (NWC) |
|
0.00 |
0.00 |
0.00 |
7,846 |
8,228 |
8,523 |
8,838 |
11,061 |
10,622 |
9,264 |
10,154 |
| Net Nonoperating Expense (NNE) |
|
90 |
73 |
46 |
79 |
9.41 |
-86 |
-48 |
-130 |
81 |
295 |
214 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
0.00 |
0.00 |
2,686 |
2,223 |
2,150 |
2,567 |
3,506 |
12,663 |
11,291 |
12,302 |
| Total Depreciation and Amortization (D&A) |
|
0.00 |
0.00 |
112 |
114 |
0.00 |
123 |
120 |
116 |
241 |
226 |
238 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
12.72% |
14.80% |
16.70% |
25.10% |
18.98% |
17.28% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
18.96% |
21.12% |
30.05% |
27.29% |
20.59% |
18.32% |
| Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
16.05% |
17.22% |
21.75% |
17.67% |
13.17% |
12.61% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.49 |
$1.57 |
$4.33 |
$1.50 |
$2.63 |
$0.84 |
($0.02) |
$0.35 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
141.65M |
139.63M |
133.97M |
134.40M |
200.06M |
193.36M |
193.51M |
194.02M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.48 |
$1.56 |
$4.27 |
$1.48 |
$2.61 |
$0.84 |
($0.02) |
$0.35 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
141.65M |
139.63M |
133.97M |
134.40M |
200.06M |
193.36M |
193.51M |
194.02M |
| 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 |
141.65M |
139.63M |
133.97M |
134.40M |
200.06M |
193.36M |
193.51M |
194.02M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
719 |
462 |
298 |
152 |
242 |
544 |
156 |
240 |
262 |
262 |
165 |
| Normalized NOPAT Margin |
|
4.78% |
3.25% |
2.22% |
1.15% |
1.88% |
4.01% |
1.34% |
1.88% |
1.18% |
1.10% |
0.75% |
| Pre Tax Income Margin |
|
5.50% |
3.54% |
2.75% |
0.78% |
2.49% |
5.39% |
2.44% |
3.87% |
1.22% |
0.36% |
0.28% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
6.91 |
4.20 |
4.03 |
1.54 |
3.28 |
6.83 |
3.12 |
5.23 |
2.05 |
1.24 |
1.09 |
| NOPAT to Interest Expense |
|
5.57 |
3.48 |
2.76 |
1.24 |
1.91 |
4.81 |
1.50 |
2.26 |
1.30 |
1.77 |
1.60 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
1.84 |
-0.88 |
0.00 |
2.52 |
0.13 |
1.40 |
2.08 |
-1.22 |
-0.77 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.58 |
-1.18 |
0.00 |
0.50 |
-1.48 |
-1.57 |
1.32 |
-0.69 |
-0.26 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
31.82% |
34.39% |
27.14% |
31.26% |
54.45% |
68.07% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
124.41% |
95.79% |
75.85% |
106.71% |
121.95% |
68.07% |