| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
130,847,715.00 |
129,676,588.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
130,847,715.00 |
129,676,588.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.96 |
1.10 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
2.91% |
8.68% |
4.14% |
4.87% |
3.55% |
-1.47% |
4.78% |
3.36% |
4.88% |
- |
9.86% |
| EBITDA Growth |
|
5.01% |
12.52% |
-6.98% |
5.35% |
14.91% |
-10.57% |
21.89% |
7.30% |
-1.49% |
- |
4.04% |
| EBIT Growth |
|
3.86% |
11.00% |
-13.93% |
1.70% |
15.05% |
-16.64% |
26.68% |
6.31% |
-4.81% |
- |
2.10% |
| NOPAT Growth |
|
2.07% |
11.29% |
-3.43% |
8.21% |
14.91% |
-16.37% |
30.30% |
2.35% |
-3.16% |
- |
-4.20% |
| Net Income Growth |
|
0.40% |
12.40% |
-4.36% |
10.40% |
19.38% |
-15.91% |
34.90% |
3.94% |
-2.37% |
- |
-4.70% |
| EPS Growth |
|
2.11% |
13.54% |
-2.35% |
11.34% |
20.62% |
-15.60% |
36.14% |
5.56% |
-1.71% |
- |
-2.65% |
| Operating Cash Flow Growth |
|
3.08% |
56.50% |
68.59% |
47.21% |
18.13% |
-0.89% |
3.61% |
12.88% |
-12.39% |
- |
-32.74% |
| Free Cash Flow Firm Growth |
|
52.34% |
68.62% |
73.93% |
92.56% |
73.43% |
-3.48% |
-95.06% |
-1,118.28% |
-255.38% |
- |
-48.30% |
| Invested Capital Growth |
|
19.36% |
14.71% |
10.45% |
8.15% |
10.20% |
11.81% |
14.82% |
14.48% |
14.92% |
- |
15.79% |
| Revenue Q/Q Growth |
|
-0.78% |
8.78% |
-8.19% |
5.83% |
-2.04% |
3.51% |
-2.37% |
4.40% |
-0.60% |
- |
1.54% |
| EBITDA Q/Q Growth |
|
0.63% |
7.24% |
-18.56% |
19.89% |
9.75% |
-16.54% |
10.99% |
5.54% |
0.76% |
- |
12.49% |
| EBIT Q/Q Growth |
|
-0.45% |
7.34% |
-24.88% |
26.70% |
12.62% |
-22.23% |
14.16% |
6.33% |
0.84% |
- |
16.75% |
| NOPAT Q/Q Growth |
|
0.33% |
9.69% |
-22.72% |
27.23% |
6.54% |
-20.17% |
20.41% |
-0.06% |
0.81% |
- |
13.41% |
| Net Income Q/Q Growth |
|
-0.65% |
11.81% |
-23.89% |
30.60% |
7.42% |
-21.24% |
22.10% |
0.63% |
0.89% |
- |
13.41% |
| EPS Q/Q Growth |
|
0.00% |
12.37% |
-23.85% |
30.12% |
8.33% |
-21.37% |
22.83% |
0.89% |
0.88% |
- |
14.58% |
| Operating Cash Flow Q/Q Growth |
|
16.40% |
56.74% |
-26.79% |
10.21% |
-6.59% |
31.52% |
-23.47% |
20.07% |
-27.50% |
- |
-64.20% |
| Free Cash Flow Firm Q/Q Growth |
|
-13.06% |
43.07% |
29.20% |
83.66% |
-303.54% |
-121.71% |
-33.45% |
-2.03% |
-17.71% |
- |
-66.91% |
| Invested Capital Q/Q Growth |
|
4.28% |
-0.57% |
0.96% |
3.31% |
6.25% |
0.89% |
3.68% |
3.01% |
6.65% |
- |
7.57% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
18.33% |
17.98% |
17.96% |
18.38% |
19.13% |
17.98% |
18.81% |
18.70% |
18.97% |
- |
18.16% |
| EBITDA Margin |
|
5.22% |
5.14% |
4.56% |
5.17% |
5.79% |
4.67% |
5.31% |
5.37% |
5.44% |
- |
5.03% |
| Operating Margin |
|
4.05% |
3.99% |
3.27% |
3.91% |
4.50% |
3.38% |
3.95% |
4.02% |
4.08% |
- |
3.67% |
| EBIT Margin |
|
4.05% |
3.99% |
3.27% |
3.91% |
4.50% |
3.38% |
3.95% |
4.02% |
4.08% |
- |
3.67% |
| Profit (Net Income) Margin |
|
2.65% |
2.72% |
2.26% |
2.79% |
3.05% |
2.32% |
2.91% |
2.80% |
2.84% |
- |
2.52% |
| Tax Burden Percent |
|
71.93% |
73.51% |
75.62% |
75.94% |
71.84% |
73.74% |
77.78% |
73.11% |
73.09% |
- |
72.99% |
| Interest Burden Percent |
|
90.97% |
92.73% |
91.32% |
93.74% |
94.51% |
93.24% |
94.55% |
95.20% |
95.28% |
- |
94.05% |
| Effective Tax Rate |
|
28.07% |
26.49% |
24.38% |
24.06% |
28.16% |
26.26% |
22.22% |
26.89% |
26.91% |
- |
27.01% |
| Return on Invested Capital (ROIC) |
|
28.77% |
29.27% |
24.21% |
28.22% |
29.40% |
22.54% |
27.46% |
25.70% |
24.77% |
- |
22.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
27.21% |
27.75% |
22.76% |
26.85% |
28.12% |
21.09% |
25.95% |
24.23% |
23.48% |
- |
20.56% |
| Return on Net Nonoperating Assets (RNNOA) |
|
19.66% |
16.62% |
12.48% |
13.12% |
12.71% |
7.83% |
8.48% |
6.68% |
6.94% |
- |
6.30% |
| Return on Equity (ROE) |
|
48.43% |
45.89% |
36.69% |
41.35% |
42.11% |
30.37% |
35.94% |
32.38% |
31.72% |
- |
28.29% |
| Cash Return on Invested Capital (CROIC) |
|
10.33% |
14.73% |
17.52% |
19.03% |
16.74% |
14.11% |
12.46% |
12.10% |
9.96% |
- |
7.91% |
| Operating Return on Assets (OROA) |
|
11.88% |
12.25% |
9.90% |
11.80% |
13.18% |
10.08% |
11.72% |
11.89% |
11.70% |
- |
10.69% |
| Return on Assets (ROA) |
|
7.78% |
8.35% |
6.83% |
8.40% |
8.95% |
6.93% |
8.62% |
8.27% |
8.15% |
- |
7.34% |
| Return on Common Equity (ROCE) |
|
48.43% |
45.89% |
36.69% |
41.35% |
42.11% |
30.37% |
35.94% |
32.38% |
31.72% |
- |
28.29% |
| Return on Equity Simple (ROE_SIMPLE) |
|
37.50% |
0.00% |
33.96% |
32.17% |
31.64% |
0.00% |
29.07% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
143 |
157 |
122 |
155 |
165 |
132 |
158 |
158 |
160 |
134 |
152 |
| NOPAT Margin |
|
2.91% |
2.94% |
2.47% |
2.97% |
3.23% |
2.49% |
3.07% |
2.94% |
2.98% |
- |
2.68% |
| Net Nonoperating Expense Percent (NNEP) |
|
1.56% |
1.52% |
1.45% |
1.37% |
1.28% |
1.45% |
1.51% |
1.47% |
1.29% |
- |
1.44% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
7.23% |
- |
- |
- |
5.43% |
6.28% |
6.08% |
5.76% |
4.93% |
5.23% |
| Cost of Revenue to Revenue |
|
81.67% |
82.02% |
82.04% |
81.62% |
80.87% |
82.02% |
81.19% |
81.30% |
81.03% |
- |
81.84% |
| SG&A Expenses to Revenue |
|
14.16% |
13.83% |
14.67% |
14.41% |
14.39% |
14.36% |
14.76% |
14.62% |
14.74% |
- |
14.24% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Operating Expenses to Revenue |
|
14.28% |
13.99% |
14.69% |
14.46% |
14.63% |
14.60% |
14.86% |
14.68% |
14.88% |
- |
14.48% |
| Earnings before Interest and Taxes (EBIT) |
|
199 |
214 |
161 |
204 |
229 |
178 |
204 |
217 |
218 |
178 |
208 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
257 |
276 |
224 |
269 |
295 |
246 |
274 |
289 |
291 |
253 |
285 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
6.84 |
5.90 |
6.44 |
6.96 |
6.44 |
7.08 |
7.84 |
6.92 |
5.35 |
- |
5.70 |
| Price to Tangible Book Value (P/TBV) |
|
39.34 |
25.13 |
23.84 |
21.28 |
17.45 |
17.74 |
17.91 |
14.64 |
10.91 |
- |
11.85 |
| Price to Revenue (P/Rev) |
|
0.47 |
0.43 |
0.49 |
0.56 |
0.55 |
0.64 |
0.75 |
0.69 |
0.55 |
- |
0.55 |
| Price to Earnings (P/E) |
|
18.23 |
16.45 |
18.98 |
21.67 |
20.38 |
24.49 |
26.98 |
25.10 |
20.23 |
- |
21.23 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Earnings Yield |
|
5.49% |
6.08% |
5.27% |
4.61% |
4.91% |
4.08% |
3.71% |
3.98% |
4.94% |
- |
4.71% |
| Enterprise Value to Invested Capital (EV/IC) |
|
4.67 |
4.34 |
4.85 |
5.42 |
5.04 |
5.70 |
6.44 |
5.86 |
4.47 |
- |
4.48 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.51 |
0.47 |
0.52 |
0.59 |
0.58 |
0.66 |
0.77 |
0.72 |
0.58 |
- |
0.59 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
10.07 |
9.02 |
10.34 |
11.79 |
11.24 |
13.16 |
14.72 |
13.57 |
11.08 |
- |
11.52 |
| Enterprise Value to EBIT (EV/EBIT) |
|
12.90 |
11.60 |
13.52 |
15.56 |
14.81 |
17.65 |
19.59 |
18.09 |
14.91 |
- |
15.68 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
18.16 |
16.30 |
18.52 |
20.97 |
20.00 |
23.81 |
26.20 |
24.43 |
20.04 |
- |
21.33 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
16.22 |
12.92 |
13.08 |
13.89 |
13.25 |
15.13 |
17.58 |
15.99 |
13.37 |
- |
13.38 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
49.19 |
31.46 |
29.02 |
29.60 |
31.59 |
42.63 |
55.19 |
51.71 |
47.97 |
- |
60.77 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.61 |
0.49 |
0.44 |
0.37 |
0.37 |
0.31 |
0.28 |
0.24 |
0.28 |
- |
0.36 |
| Long-Term Debt to Equity |
|
0.29 |
0.27 |
0.26 |
0.24 |
0.23 |
0.22 |
0.20 |
0.19 |
0.18 |
- |
0.19 |
| Financial Leverage |
|
0.72 |
0.60 |
0.55 |
0.49 |
0.45 |
0.37 |
0.33 |
0.28 |
0.30 |
- |
0.31 |
| Leverage Ratio |
|
5.80 |
5.20 |
5.01 |
4.69 |
4.51 |
4.16 |
4.00 |
3.77 |
3.75 |
- |
3.68 |
| Compound Leverage Factor |
|
5.27 |
4.82 |
4.57 |
4.40 |
4.26 |
3.88 |
3.78 |
3.59 |
3.58 |
- |
3.46 |
| Debt to Total Capital |
|
38.08% |
32.97% |
30.44% |
27.11% |
26.75% |
23.70% |
21.78% |
19.36% |
21.62% |
- |
26.69% |
| Short-Term Debt to Total Capital |
|
19.85% |
14.66% |
12.30% |
9.56% |
10.18% |
7.23% |
5.95% |
4.03% |
7.22% |
- |
12.93% |
| Long-Term Debt to Total Capital |
|
18.22% |
18.31% |
18.15% |
17.56% |
16.57% |
16.47% |
15.83% |
15.33% |
14.40% |
- |
13.76% |
| 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% |
| 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% |
| Common Equity to Total Capital |
|
61.92% |
67.03% |
69.56% |
72.89% |
73.25% |
76.30% |
78.22% |
80.64% |
78.38% |
- |
73.31% |
| Debt to EBITDA |
|
0.83 |
0.70 |
0.66 |
0.60 |
0.60 |
0.55 |
0.51 |
0.46 |
0.54 |
- |
0.69 |
| Net Debt to EBITDA |
|
0.80 |
0.66 |
0.63 |
0.56 |
0.57 |
0.53 |
0.47 |
0.41 |
0.50 |
- |
0.67 |
| Long-Term Debt to EBITDA |
|
0.40 |
0.39 |
0.39 |
0.39 |
0.37 |
0.39 |
0.37 |
0.36 |
0.36 |
- |
0.36 |
| Debt to NOPAT |
|
1.50 |
1.26 |
1.18 |
1.07 |
1.08 |
1.00 |
0.90 |
0.82 |
0.99 |
- |
1.28 |
| Net Debt to NOPAT |
|
1.44 |
1.20 |
1.12 |
1.00 |
1.02 |
0.95 |
0.84 |
0.74 |
0.91 |
- |
1.24 |
| Long-Term Debt to NOPAT |
|
0.72 |
0.70 |
0.71 |
0.69 |
0.67 |
0.70 |
0.65 |
0.65 |
0.66 |
- |
0.66 |
| Altman Z-Score |
|
4.05 |
4.21 |
4.30 |
4.53 |
4.41 |
4.72 |
5.04 |
4.99 |
4.51 |
- |
4.22 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.73 |
0.73 |
0.74 |
0.76 |
0.76 |
0.74 |
0.77 |
0.79 |
0.79 |
- |
0.73 |
| Quick Ratio |
|
0.09 |
0.11 |
0.10 |
0.11 |
0.11 |
0.12 |
0.11 |
0.13 |
0.13 |
- |
0.11 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-206 |
-117 |
-83 |
-14 |
-55 |
-121 |
-162 |
-165 |
-194 |
-144 |
-240 |
| Operating Cash Flow to CapEx |
|
130.90% |
230.31% |
189.94% |
165.34% |
110.02% |
169.49% |
148.11% |
150.91% |
92.95% |
- |
76.90% |
| Free Cash Flow to Firm to Interest Expense |
|
-11.43 |
-7.53 |
-5.94 |
-1.06 |
-4.34 |
-10.05 |
-14.57 |
-15.88 |
-18.84 |
- |
-19.40 |
| Operating Cash Flow to Interest Expense |
|
9.72 |
17.63 |
14.40 |
17.35 |
16.42 |
22.55 |
18.75 |
24.04 |
17.57 |
- |
11.32 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
2.30 |
9.98 |
6.82 |
6.86 |
1.49 |
9.24 |
6.09 |
8.11 |
-1.33 |
- |
-3.40 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
2.93 |
3.07 |
3.03 |
3.02 |
2.93 |
2.98 |
2.97 |
2.95 |
2.87 |
- |
2.91 |
| Accounts Receivable Turnover |
|
82.02 |
84.16 |
91.02 |
90.94 |
83.79 |
80.07 |
89.07 |
80.52 |
74.78 |
- |
78.40 |
| Inventory Turnover |
|
10.08 |
11.52 |
10.78 |
10.82 |
9.94 |
11.29 |
10.89 |
11.09 |
10.09 |
- |
11.07 |
| Fixed Asset Turnover |
|
14.00 |
13.70 |
13.51 |
13.06 |
12.37 |
11.79 |
11.49 |
11.11 |
10.42 |
- |
9.71 |
| Accounts Payable Turnover |
|
11.90 |
13.73 |
12.97 |
13.30 |
12.27 |
13.74 |
13.40 |
13.34 |
12.32 |
- |
13.29 |
| Days Sales Outstanding (DSO) |
|
4.45 |
4.34 |
4.01 |
4.01 |
4.36 |
4.56 |
4.10 |
4.53 |
4.88 |
- |
4.66 |
| Days Inventory Outstanding (DIO) |
|
36.21 |
31.67 |
33.87 |
33.73 |
36.73 |
32.32 |
33.51 |
32.90 |
36.18 |
- |
32.97 |
| Days Payable Outstanding (DPO) |
|
30.68 |
26.59 |
28.14 |
27.45 |
29.75 |
26.57 |
27.24 |
27.36 |
29.64 |
- |
27.46 |
| Cash Conversion Cycle (CCC) |
|
9.98 |
9.42 |
9.74 |
10.29 |
11.33 |
10.30 |
10.36 |
10.08 |
11.42 |
- |
10.16 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
2,153 |
2,140 |
2,161 |
2,232 |
2,372 |
2,393 |
2,481 |
2,556 |
2,726 |
2,671 |
2,873 |
| Invested Capital Turnover |
|
9.88 |
9.97 |
9.80 |
9.50 |
9.10 |
9.05 |
8.93 |
8.73 |
8.30 |
- |
8.21 |
| Increase / (Decrease) in Invested Capital |
|
349 |
274 |
204 |
168 |
219 |
253 |
320 |
323 |
354 |
278 |
392 |
| Enterprise Value (EV) |
|
10,054 |
9,286 |
10,470 |
12,103 |
11,964 |
13,629 |
15,967 |
14,980 |
12,182 |
- |
12,872 |
| Market Capitalization |
|
9,256 |
8,604 |
9,836 |
11,526 |
11,355 |
13,084 |
15,458 |
14,523 |
11,629 |
- |
12,126 |
| Book Value per Share |
|
$10.12 |
$10.94 |
$11.49 |
$12.47 |
$13.29 |
$13.99 |
$14.97 |
$15.90 |
$16.48 |
$16.80 |
$16.40 |
| Tangible Book Value per Share |
|
$1.76 |
$2.57 |
$3.10 |
$4.08 |
$4.91 |
$5.58 |
$6.55 |
$7.51 |
$8.09 |
$8.36 |
$7.89 |
| Total Capital |
|
2,186 |
2,176 |
2,196 |
2,270 |
2,406 |
2,421 |
2,520 |
2,603 |
2,771 |
2,717 |
2,900 |
| Total Debt |
|
832 |
717 |
669 |
616 |
644 |
574 |
549 |
504 |
599 |
519 |
774 |
| Total Long-Term Debt |
|
398 |
398 |
399 |
399 |
399 |
399 |
399 |
399 |
399 |
399 |
399 |
| Net Debt |
|
799 |
681 |
633 |
578 |
610 |
546 |
509 |
457 |
554 |
473 |
746 |
| Capital Expenditures (CapEx) |
|
134 |
119 |
106 |
134 |
188 |
160 |
140 |
166 |
195 |
201 |
182 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-338 |
-391 |
-412 |
-430 |
-434 |
-508 |
-471 |
-448 |
-416 |
-606 |
-483 |
| Debt-free Net Working Capital (DFNWC) |
|
-305 |
-355 |
-377 |
-392 |
-400 |
-480 |
-432 |
-400 |
-371 |
-560 |
-455 |
| Net Working Capital (NWC) |
|
-739 |
-674 |
-647 |
-609 |
-645 |
-655 |
-582 |
-505 |
-571 |
-680 |
-830 |
| Net Nonoperating Expense (NNE) |
|
13 |
11 |
11 |
9.69 |
9.05 |
8.89 |
8.63 |
7.60 |
7.53 |
7.96 |
9.03 |
| Net Nonoperating Obligations (NNO) |
|
799 |
681 |
633 |
578 |
610 |
546 |
509 |
457 |
554 |
473 |
746 |
| Total Depreciation and Amortization (D&A) |
|
58 |
62 |
64 |
65 |
66 |
68 |
70 |
72 |
73 |
75 |
77 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-1.73% |
-1.96% |
-2.04% |
-2.11% |
-2.11% |
-2.48% |
-2.27% |
-2.14% |
-1.97% |
- |
-2.20% |
| Debt-free Net Working Capital to Revenue |
|
-1.56% |
-1.78% |
-1.87% |
-1.92% |
-1.94% |
-2.34% |
-2.08% |
-1.91% |
-1.75% |
- |
-2.07% |
| Net Working Capital to Revenue |
|
-3.78% |
-3.38% |
-3.21% |
-2.98% |
-3.13% |
-3.20% |
-2.80% |
-2.42% |
-2.70% |
- |
-3.78% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.98 |
$1.10 |
$0.84 |
$1.09 |
$1.18 |
$0.93 |
$1.14 |
$1.14 |
$1.16 |
$0.97 |
$1.11 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
133.07M |
133.05M |
132.40M |
132.43M |
132.08M |
132.15M |
131.57M |
131.80M |
131.19M |
131.19M |
128.65M |
| Adjusted Diluted Earnings per Share |
|
$0.97 |
$1.09 |
$0.83 |
$1.08 |
$1.17 |
$0.92 |
$1.13 |
$1.14 |
$1.15 |
$0.96 |
$1.10 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
134.98M |
135.12M |
134.11M |
133.85M |
133.33M |
133.61M |
132.75M |
132.52M |
131.92M |
132.07M |
129.38M |
| 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 |
|
133.38M |
132.96M |
132.71M |
132.59M |
132.09M |
131.68M |
132.05M |
131.75M |
130.85M |
129.68M |
127.69M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
148 |
163 |
122 |
157 |
174 |
141 |
162 |
161 |
165 |
144 |
162 |
| Normalized NOPAT Margin |
|
3.00% |
3.05% |
2.48% |
3.01% |
3.41% |
2.67% |
3.15% |
2.99% |
3.09% |
- |
2.86% |
| Pre Tax Income Margin |
|
3.68% |
3.70% |
2.98% |
3.67% |
4.25% |
3.15% |
3.74% |
3.83% |
3.89% |
- |
3.45% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
11.07 |
13.75 |
11.52 |
15.97 |
18.22 |
14.79 |
18.35 |
20.83 |
21.18 |
- |
16.81 |
| NOPAT to Interest Expense |
|
7.97 |
10.11 |
8.71 |
12.13 |
13.09 |
10.91 |
14.27 |
15.23 |
15.48 |
- |
12.27 |
| EBIT Less CapEx to Interest Expense |
|
3.65 |
6.10 |
3.94 |
5.47 |
3.29 |
1.49 |
5.69 |
4.90 |
2.28 |
- |
2.10 |
| NOPAT Less CapEx to Interest Expense |
|
0.54 |
2.45 |
1.13 |
1.63 |
-1.84 |
-2.39 |
1.61 |
-0.70 |
-3.42 |
- |
-2.45 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Augmented Payout Ratio |
|
28.89% |
29.63% |
32.79% |
31.53% |
37.91% |
41.10% |
35.54% |
34.99% |
40.30% |
- |
82.47% |