| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
62,927,006.00 |
62,942,206.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
62,927,006.00 |
62,942,206.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
4.93 |
1.82 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
12.19% |
13.92% |
10.51% |
13.37% |
10.54% |
4.82% |
6.03% |
9.72% |
7.10% |
- |
14.08% |
| EBITDA Growth |
|
50.15% |
24.17% |
55.82% |
50.29% |
37.07% |
8.72% |
15.43% |
18.03% |
16.31% |
- |
9.28% |
| EBIT Growth |
|
115.19% |
23.46% |
101.54% |
88.91% |
56.87% |
9.78% |
17.73% |
24.52% |
18.20% |
- |
6.27% |
| NOPAT Growth |
|
95.74% |
20.12% |
103.74% |
93.95% |
75.30% |
13.45% |
27.12% |
30.26% |
20.57% |
- |
16.00% |
| Net Income Growth |
|
189.29% |
22.82% |
139.75% |
138.77% |
86.60% |
14.64% |
28.43% |
27.69% |
15.62% |
- |
13.80% |
| EPS Growth |
|
188.46% |
24.91% |
144.00% |
144.68% |
86.67% |
14.81% |
29.51% |
27.83% |
16.43% |
- |
13.29% |
| Operating Cash Flow Growth |
|
47.98% |
2.00% |
163.34% |
48.86% |
-54.07% |
-9.25% |
-158.55% |
11.85% |
29.82% |
- |
312.63% |
| Free Cash Flow Firm Growth |
|
91.58% |
99.42% |
-7.09% |
-557.09% |
-523.41% |
-3,690.77% |
-592.99% |
-321.38% |
-208.21% |
- |
55.50% |
| Invested Capital Growth |
|
2.63% |
5.89% |
5.39% |
8.19% |
10.75% |
19.61% |
25.53% |
27.14% |
26.46% |
- |
10.32% |
| Revenue Q/Q Growth |
|
5.27% |
36.56% |
-24.46% |
4.40% |
2.64% |
29.49% |
-23.59% |
8.03% |
0.20% |
- |
-21.68% |
| EBITDA Q/Q Growth |
|
20.63% |
157.73% |
-50.39% |
-2.55% |
10.01% |
104.43% |
-47.33% |
-0.36% |
5.06% |
- |
-53.27% |
| EBIT Q/Q Growth |
|
40.68% |
285.11% |
-62.12% |
-7.95% |
16.82% |
169.49% |
-59.38% |
-2.64% |
5.22% |
- |
-63.62% |
| NOPAT Q/Q Growth |
|
32.19% |
331.17% |
-64.40% |
-4.42% |
19.47% |
179.03% |
-60.11% |
-2.06% |
10.59% |
- |
-59.72% |
| Net Income Q/Q Growth |
|
57.16% |
368.49% |
-65.48% |
-6.06% |
22.83% |
187.83% |
-61.33% |
-6.59% |
11.22% |
- |
-63.03% |
| EPS Q/Q Growth |
|
59.57% |
368.00% |
-65.24% |
-5.74% |
21.74% |
187.86% |
-60.79% |
-6.96% |
10.88% |
- |
-62.94% |
| Operating Cash Flow Q/Q Growth |
|
123.02% |
149.01% |
-91.75% |
224.95% |
-31.18% |
391.97% |
-105.32% |
720.73% |
-20.12% |
- |
-93.44% |
| Free Cash Flow Firm Q/Q Growth |
|
-48.15% |
75.04% |
-880.84% |
-81.14% |
-40.56% |
-51.80% |
-79.31% |
-10.14% |
-2.81% |
- |
4.51% |
| Invested Capital Q/Q Growth |
|
3.61% |
-3.54% |
5.50% |
2.61% |
6.06% |
4.18% |
10.72% |
3.93% |
5.50% |
- |
5.99% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
43.31% |
42.80% |
43.65% |
42.89% |
43.96% |
42.99% |
43.89% |
43.82% |
44.29% |
- |
44.17% |
| EBITDA Margin |
|
7.15% |
13.49% |
8.86% |
8.27% |
8.86% |
13.99% |
9.65% |
8.90% |
9.33% |
- |
9.06% |
| Operating Margin |
|
3.24% |
10.24% |
4.89% |
4.33% |
4.86% |
10.71% |
5.53% |
5.14% |
5.53% |
- |
5.31% |
| EBIT Margin |
|
3.78% |
10.66% |
5.35% |
4.72% |
5.37% |
11.17% |
5.94% |
5.35% |
5.62% |
- |
5.36% |
| Profit (Net Income) Margin |
|
2.12% |
7.28% |
3.32% |
2.99% |
3.58% |
7.96% |
4.03% |
3.48% |
3.86% |
- |
4.02% |
| Tax Burden Percent |
|
72.58% |
72.54% |
71.61% |
74.01% |
76.75% |
75.05% |
75.89% |
73.97% |
75.87% |
- |
80.43% |
| Interest Burden Percent |
|
77.27% |
94.05% |
86.82% |
85.74% |
86.92% |
94.94% |
89.37% |
87.96% |
90.64% |
- |
93.25% |
| Effective Tax Rate |
|
27.42% |
27.46% |
28.39% |
25.99% |
23.25% |
24.95% |
24.11% |
26.03% |
24.13% |
- |
19.57% |
| Return on Invested Capital (ROIC) |
|
4.81% |
16.64% |
7.59% |
7.06% |
8.02% |
17.43% |
8.51% |
7.64% |
8.10% |
- |
8.18% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
4.67% |
16.50% |
7.48% |
6.92% |
7.92% |
17.36% |
8.41% |
7.43% |
7.90% |
- |
8.03% |
| Return on Net Nonoperating Assets (RNNOA) |
|
24.00% |
63.46% |
29.97% |
27.01% |
30.77% |
54.55% |
29.08% |
24.97% |
26.39% |
- |
23.27% |
| Return on Equity (ROE) |
|
28.81% |
80.10% |
37.56% |
34.07% |
38.78% |
71.99% |
37.59% |
32.61% |
34.49% |
- |
31.45% |
| Cash Return on Invested Capital (CROIC) |
|
4.59% |
2.73% |
3.67% |
1.76% |
-0.19% |
-7.26% |
-12.44% |
-13.59% |
-13.29% |
- |
0.49% |
| Operating Return on Assets (OROA) |
|
4.84% |
13.85% |
7.24% |
6.55% |
7.06% |
14.42% |
7.88% |
6.88% |
6.98% |
- |
6.97% |
| Return on Assets (ROA) |
|
2.72% |
9.45% |
4.50% |
4.16% |
4.71% |
10.27% |
5.34% |
4.48% |
4.80% |
- |
5.23% |
| Return on Common Equity (ROCE) |
|
28.81% |
80.10% |
37.56% |
34.07% |
38.78% |
71.99% |
37.59% |
32.61% |
34.49% |
- |
31.45% |
| Return on Equity Simple (ROE_SIMPLE) |
|
34.97% |
0.00% |
37.37% |
40.01% |
41.02% |
0.00% |
38.90% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
54 |
232 |
83 |
79 |
94 |
263 |
105 |
103 |
114 |
303 |
122 |
| NOPAT Margin |
|
2.35% |
7.43% |
3.50% |
3.20% |
3.73% |
8.04% |
4.20% |
3.80% |
4.20% |
- |
4.27% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.14% |
0.14% |
0.11% |
0.14% |
0.10% |
0.07% |
0.10% |
0.21% |
0.20% |
- |
0.15% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
4.31% |
- |
- |
- |
4.16% |
1.67% |
1.49% |
1.61% |
4.10% |
1.68% |
| Cost of Revenue to Revenue |
|
56.69% |
57.20% |
56.35% |
57.11% |
56.04% |
57.01% |
56.11% |
56.18% |
55.71% |
- |
55.83% |
| SG&A Expenses to Revenue |
|
36.12% |
29.77% |
34.94% |
35.04% |
35.29% |
29.44% |
34.67% |
35.12% |
34.96% |
- |
34.64% |
| 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 |
|
40.07% |
32.56% |
38.76% |
38.56% |
39.10% |
32.28% |
38.36% |
38.68% |
38.76% |
- |
38.86% |
| Earnings before Interest and Taxes (EBIT) |
|
87 |
333 |
126 |
116 |
136 |
366 |
149 |
145 |
152 |
421 |
153 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
164 |
422 |
209 |
204 |
224 |
459 |
242 |
241 |
253 |
554 |
259 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
8.88 |
12.73 |
11.51 |
14.90 |
13.48 |
13.15 |
11.03 |
11.91 |
11.29 |
- |
10.85 |
| Price to Tangible Book Value (P/TBV) |
|
13.35 |
17.83 |
15.90 |
20.31 |
17.94 |
16.61 |
13.98 |
14.83 |
13.88 |
- |
12.85 |
| Price to Revenue (P/Rev) |
|
0.81 |
1.31 |
1.19 |
1.56 |
1.47 |
1.69 |
1.38 |
1.56 |
1.54 |
- |
1.67 |
| Price to Earnings (P/E) |
|
25.39 |
37.37 |
30.79 |
37.23 |
32.85 |
35.79 |
28.36 |
31.54 |
30.77 |
- |
31.94 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Earnings Yield |
|
3.94% |
2.68% |
3.25% |
2.69% |
3.04% |
2.79% |
3.53% |
3.17% |
3.25% |
- |
3.13% |
| Enterprise Value to Invested Capital (EV/IC) |
|
2.45 |
3.62 |
3.30 |
4.08 |
3.79 |
4.12 |
3.29 |
3.57 |
3.42 |
- |
3.77 |
| Enterprise Value to Revenue (EV/Rev) |
|
1.21 |
1.66 |
1.56 |
1.92 |
1.85 |
2.07 |
1.81 |
1.99 |
1.98 |
- |
2.07 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
14.65 |
18.89 |
16.71 |
19.74 |
18.34 |
20.07 |
17.26 |
18.82 |
18.49 |
- |
18.78 |
| Enterprise Value to EBIT (EV/EBIT) |
|
23.56 |
29.70 |
25.58 |
29.75 |
27.30 |
29.55 |
25.40 |
27.58 |
27.12 |
- |
28.13 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
34.50 |
44.04 |
37.99 |
44.03 |
39.80 |
42.33 |
35.94 |
38.76 |
37.94 |
- |
38.42 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
13.22 |
18.60 |
15.61 |
18.79 |
21.15 |
25.47 |
24.81 |
27.28 |
26.52 |
- |
18.63 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
53.99 |
136.17 |
92.40 |
240.98 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
804.50 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
5.17 |
4.41 |
4.29 |
4.13 |
4.22 |
3.62 |
3.65 |
3.76 |
3.63 |
- |
2.96 |
| Long-Term Debt to Equity |
|
5.15 |
4.39 |
4.12 |
3.98 |
4.07 |
3.50 |
3.64 |
3.75 |
3.61 |
- |
2.95 |
| Financial Leverage |
|
5.14 |
3.85 |
4.01 |
3.91 |
3.89 |
3.14 |
3.46 |
3.36 |
3.34 |
- |
2.90 |
| Leverage Ratio |
|
9.80 |
8.36 |
8.02 |
7.77 |
7.98 |
6.96 |
6.82 |
6.81 |
6.75 |
- |
5.75 |
| Compound Leverage Factor |
|
7.57 |
7.86 |
6.96 |
6.66 |
6.94 |
6.61 |
6.09 |
5.99 |
6.12 |
- |
5.36 |
| Debt to Total Capital |
|
83.78% |
81.51% |
81.08% |
80.52% |
80.84% |
78.37% |
78.48% |
79.01% |
78.39% |
- |
74.74% |
| Short-Term Debt to Total Capital |
|
0.27% |
0.25% |
3.09% |
3.06% |
2.85% |
2.70% |
0.24% |
0.29% |
0.28% |
- |
0.28% |
| Long-Term Debt to Total Capital |
|
83.52% |
81.25% |
77.99% |
77.46% |
77.99% |
75.67% |
78.25% |
78.72% |
78.10% |
- |
74.46% |
| 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 |
|
16.22% |
18.49% |
18.92% |
19.48% |
19.16% |
21.63% |
21.52% |
20.99% |
21.61% |
- |
25.26% |
| Debt to EBITDA |
|
5.68 |
5.14 |
4.75 |
4.43 |
4.57 |
4.53 |
4.37 |
4.67 |
4.61 |
- |
4.15 |
| Net Debt to EBITDA |
|
4.89 |
4.05 |
3.95 |
3.77 |
3.76 |
3.62 |
4.04 |
4.03 |
4.13 |
- |
3.58 |
| Long-Term Debt to EBITDA |
|
5.66 |
5.12 |
4.57 |
4.26 |
4.41 |
4.37 |
4.36 |
4.66 |
4.60 |
- |
4.13 |
| Debt to NOPAT |
|
13.38 |
11.97 |
10.80 |
9.88 |
9.91 |
9.56 |
9.10 |
9.62 |
9.47 |
- |
8.48 |
| Net Debt to NOPAT |
|
11.51 |
9.45 |
8.99 |
8.41 |
8.15 |
7.64 |
8.42 |
8.30 |
8.47 |
- |
7.31 |
| Long-Term Debt to NOPAT |
|
13.34 |
11.93 |
10.39 |
9.51 |
9.56 |
9.23 |
9.07 |
9.59 |
9.43 |
- |
8.45 |
| Altman Z-Score |
|
2.15 |
2.77 |
2.63 |
2.99 |
2.82 |
3.10 |
2.84 |
2.86 |
2.82 |
- |
3.14 |
| 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 |
|
1.13 |
1.15 |
1.07 |
1.04 |
1.17 |
1.16 |
1.06 |
1.23 |
1.21 |
- |
1.16 |
| Quick Ratio |
|
0.36 |
0.49 |
0.40 |
0.35 |
0.42 |
0.48 |
0.24 |
0.41 |
0.32 |
- |
0.40 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-65 |
-16 |
-158 |
-287 |
-403 |
-612 |
-1,097 |
-1,209 |
-1,243 |
-511 |
-488 |
| Operating Cash Flow to CapEx |
|
200.51% |
317.86% |
29.87% |
81.69% |
66.96% |
157.86% |
-7.15% |
114.15% |
56.65% |
- |
21.29% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-64.88 |
- |
-29.60 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
7.48 |
- |
3.73 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-5.73 |
- |
-13.78 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.28 |
1.30 |
1.35 |
1.39 |
1.32 |
1.29 |
1.33 |
1.29 |
1.24 |
- |
1.30 |
| Accounts Receivable Turnover |
|
108.53 |
133.76 |
111.11 |
113.56 |
107.83 |
130.94 |
103.94 |
104.48 |
102.21 |
- |
108.01 |
| Inventory Turnover |
|
3.91 |
4.92 |
4.79 |
4.89 |
4.29 |
5.15 |
4.97 |
4.71 |
4.07 |
- |
4.84 |
| Fixed Asset Turnover |
|
5.44 |
5.48 |
5.51 |
5.44 |
5.41 |
5.00 |
4.65 |
4.50 |
4.44 |
- |
4.00 |
| Accounts Payable Turnover |
|
5.73 |
5.84 |
6.46 |
6.51 |
5.82 |
6.04 |
6.61 |
6.08 |
5.68 |
- |
6.80 |
| Days Sales Outstanding (DSO) |
|
3.36 |
2.73 |
3.28 |
3.21 |
3.38 |
2.79 |
3.51 |
3.49 |
3.57 |
- |
3.38 |
| Days Inventory Outstanding (DIO) |
|
93.39 |
74.18 |
76.17 |
74.70 |
85.02 |
70.83 |
73.49 |
77.50 |
89.74 |
- |
75.43 |
| Days Payable Outstanding (DPO) |
|
63.74 |
62.49 |
56.49 |
56.11 |
62.67 |
60.41 |
55.18 |
59.99 |
64.29 |
- |
53.70 |
| Cash Conversion Cycle (CCC) |
|
33.02 |
14.42 |
22.97 |
21.80 |
25.74 |
13.21 |
21.82 |
21.00 |
29.02 |
- |
25.11 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
4,629 |
4,465 |
4,710 |
4,833 |
5,126 |
5,340 |
5,913 |
6,145 |
6,483 |
6,154 |
6,523 |
| Invested Capital Turnover |
|
2.05 |
2.24 |
2.17 |
2.20 |
2.15 |
2.17 |
2.03 |
2.01 |
1.93 |
- |
1.92 |
| Increase / (Decrease) in Invested Capital |
|
119 |
248 |
241 |
366 |
498 |
875 |
1,202 |
1,312 |
1,357 |
814 |
610 |
| Enterprise Value (EV) |
|
11,329 |
16,162 |
15,548 |
19,709 |
19,431 |
21,994 |
19,477 |
21,932 |
22,201 |
- |
24,621 |
| Market Capitalization |
|
7,550 |
12,694 |
11,869 |
15,946 |
15,451 |
18,024 |
14,916 |
17,234 |
17,246 |
- |
19,935 |
| Book Value per Share |
|
$13.11 |
$15.45 |
$16.14 |
$16.77 |
$18.01 |
$21.59 |
$21.39 |
$22.93 |
$24.23 |
$28.72 |
$29.30 |
| Tangible Book Value per Share |
|
$8.72 |
$11.03 |
$11.68 |
$12.30 |
$13.53 |
$17.10 |
$16.88 |
$18.42 |
$19.71 |
$24.19 |
$24.75 |
| Total Capital |
|
5,245 |
5,390 |
5,453 |
5,493 |
5,984 |
6,335 |
6,284 |
6,893 |
7,067 |
7,387 |
7,270 |
| Total Debt |
|
4,394 |
4,393 |
4,421 |
4,423 |
4,838 |
4,965 |
4,932 |
5,446 |
5,539 |
5,580 |
5,434 |
| Total Long-Term Debt |
|
4,380 |
4,380 |
4,253 |
4,255 |
4,667 |
4,794 |
4,917 |
5,426 |
5,519 |
5,509 |
5,414 |
| Net Debt |
|
3,778 |
3,468 |
3,679 |
3,763 |
3,980 |
3,970 |
4,561 |
4,698 |
4,955 |
4,347 |
4,687 |
| Capital Expenditures (CapEx) |
|
120 |
188 |
165 |
196 |
165 |
344 |
404 |
157 |
253 |
218 |
289 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-342 |
-613 |
-433 |
-413 |
-298 |
-468 |
-241 |
-247 |
-105 |
-640 |
-375 |
| Debt-free Net Working Capital (DFNWC) |
|
274 |
312 |
309 |
247 |
560 |
527 |
130 |
500 |
479 |
593 |
373 |
| Net Working Capital (NWC) |
|
260 |
298 |
141 |
79 |
389 |
356 |
115 |
480 |
459 |
522 |
353 |
| Net Nonoperating Expense (NNE) |
|
5.30 |
4.71 |
4.14 |
5.25 |
3.79 |
2.62 |
4.24 |
8.73 |
9.06 |
-7.78 |
7.15 |
| Net Nonoperating Obligations (NNO) |
|
3,778 |
3,468 |
3,679 |
3,763 |
3,980 |
3,970 |
4,561 |
4,698 |
4,955 |
4,347 |
4,687 |
| Total Depreciation and Amortization (D&A) |
|
77 |
88 |
83 |
88 |
89 |
93 |
93 |
96 |
101 |
133 |
106 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-3.66% |
-6.31% |
-4.35% |
-4.03% |
-2.84% |
-4.40% |
-2.24% |
-2.25% |
-0.94% |
- |
-3.14% |
| Debt-free Net Working Capital to Revenue |
|
2.93% |
3.21% |
3.11% |
2.41% |
5.34% |
4.96% |
1.21% |
4.54% |
4.28% |
- |
3.13% |
| Net Working Capital to Revenue |
|
2.78% |
3.07% |
1.41% |
0.77% |
3.71% |
3.35% |
1.07% |
4.36% |
4.10% |
- |
2.96% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.75 |
$3.52 |
$1.23 |
$1.16 |
$1.43 |
$4.09 |
$1.60 |
$1.49 |
$1.66 |
$4.94 |
$1.83 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
64.71M |
64.67M |
63.87M |
63.73M |
63.56M |
63.63M |
63.09M |
63.06M |
62.98M |
62.98M |
62.76M |
| Adjusted Diluted Earnings per Share |
|
$0.75 |
$3.51 |
$1.22 |
$1.15 |
$1.40 |
$4.03 |
$1.58 |
$1.47 |
$1.63 |
$4.83 |
$1.79 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
64.80M |
64.92M |
64.27M |
64.33M |
64.62M |
64.60M |
64.01M |
63.89M |
64.07M |
64.13M |
64.14M |
| 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 |
|
64.53M |
63.92M |
63.83M |
63.66M |
63.48M |
63.20M |
63.09M |
63.04M |
62.93M |
62.69M |
62.94M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
64 |
232 |
89 |
79 |
98 |
265 |
105 |
104 |
117 |
306 |
123 |
| Normalized NOPAT Margin |
|
2.81% |
7.43% |
3.75% |
3.20% |
3.87% |
8.08% |
4.21% |
3.85% |
4.30% |
- |
4.29% |
| Pre Tax Income Margin |
|
2.92% |
10.03% |
4.64% |
4.04% |
4.66% |
10.60% |
5.31% |
4.71% |
5.09% |
- |
4.99% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
7.95 |
- |
9.28 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
5.94 |
- |
7.39 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-5.26 |
- |
-8.23 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-7.27 |
- |
-10.12 |
| 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 |
|
64.57% |
71.60% |
68.87% |
68.38% |
63.13% |
50.89% |
58.60% |
50.04% |
50.00% |
- |
45.69% |