| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
140,854,735.00 |
141,398,427.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
140,854,735.00 |
141,398,427.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
1.07 |
1.54 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
16.32% |
-1.78% |
-19.58% |
-11.76% |
-0.48% |
3.33% |
23.61% |
29.40% |
20.27% |
- |
39.51% |
| EBITDA Growth |
|
13.60% |
-0.25% |
-78.57% |
-47.75% |
-27.33% |
-2.84% |
122.72% |
82.98% |
-48.55% |
- |
324.34% |
| EBIT Growth |
|
18.16% |
-0.69% |
-103.86% |
-65.81% |
-35.15% |
-4.69% |
928.30% |
174.97% |
-82.28% |
- |
624.29% |
| NOPAT Growth |
|
73.32% |
-8.55% |
-104.10% |
-35.62% |
-61.33% |
-10.62% |
658.10% |
141.55% |
56.69% |
- |
1,350.30% |
| Net Income Growth |
|
58.21% |
-35.01% |
-129.22% |
-52.14% |
-59.40% |
-10.04% |
153.23% |
253.53% |
-47.37% |
- |
2,333.05% |
| EPS Growth |
|
58.97% |
-33.33% |
-131.58% |
-50.00% |
-58.06% |
-8.82% |
150.00% |
250.00% |
-50.00% |
- |
2,383.33% |
| Operating Cash Flow Growth |
|
1,447.43% |
200.16% |
-74.56% |
-1,934.45% |
78.73% |
-61.02% |
168.41% |
209.39% |
6.22% |
- |
65.47% |
| Free Cash Flow Firm Growth |
|
13.30% |
130.87% |
113.21% |
102.45% |
138.92% |
-87.63% |
-50.89% |
1,912.81% |
17.47% |
- |
220.65% |
| Invested Capital Growth |
|
21.43% |
-7.30% |
-3.65% |
0.18% |
-3.96% |
0.53% |
-1.30% |
-9.09% |
-4.26% |
- |
1.67% |
| Revenue Q/Q Growth |
|
5.77% |
-8.13% |
-12.23% |
3.46% |
19.29% |
-4.61% |
5.00% |
8.31% |
10.87% |
- |
10.07% |
| EBITDA Q/Q Growth |
|
12.08% |
-8.24% |
-74.50% |
99.22% |
55.86% |
22.70% |
-41.54% |
63.67% |
-56.18% |
- |
21.37% |
| EBIT Q/Q Growth |
|
16.73% |
-7.31% |
-104.69% |
774.48% |
121.40% |
36.23% |
-59.28% |
123.91% |
-85.73% |
- |
25.58% |
| NOPAT Q/Q Growth |
|
226.69% |
-50.34% |
-104.73% |
938.35% |
96.21% |
14.80% |
-70.45% |
262.85% |
27.28% |
- |
42.94% |
| Net Income Q/Q Growth |
|
206.73% |
-45.67% |
-134.01% |
184.46% |
160.21% |
20.37% |
-79.88% |
460.91% |
-61.26% |
- |
45.21% |
| EPS Q/Q Growth |
|
210.00% |
-45.16% |
-135.29% |
183.33% |
160.00% |
19.23% |
-80.65% |
483.33% |
-62.86% |
- |
44.66% |
| Operating Cash Flow Q/Q Growth |
|
2,149.91% |
36.12% |
-78.02% |
-372.57% |
319.20% |
-70.31% |
51.31% |
11.09% |
112.84% |
- |
14.08% |
| Free Cash Flow Firm Q/Q Growth |
|
38.05% |
167.29% |
-62.36% |
-84.37% |
883.04% |
-78.62% |
49.45% |
540.68% |
-42.63% |
- |
-19.40% |
| Invested Capital Q/Q Growth |
|
-2.12% |
-4.78% |
0.22% |
7.25% |
-6.17% |
-0.33% |
-1.60% |
-1.21% |
-1.19% |
- |
2.07% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
43.05% |
45.00% |
42.67% |
42.87% |
40.92% |
44.00% |
40.22% |
41.26% |
42.69% |
- |
44.03% |
| EBITDA Margin |
|
11.33% |
11.32% |
3.29% |
6.33% |
8.27% |
10.64% |
5.93% |
8.95% |
3.54% |
- |
18.02% |
| Operating Margin |
|
8.08% |
8.16% |
-0.44% |
2.84% |
5.27% |
7.52% |
2.92% |
6.03% |
0.78% |
- |
15.14% |
| EBIT Margin |
|
8.08% |
8.16% |
-0.44% |
2.84% |
5.27% |
7.52% |
2.92% |
6.03% |
0.78% |
- |
15.14% |
| Profit (Net Income) Margin |
|
8.07% |
4.77% |
-1.85% |
1.51% |
3.29% |
4.16% |
0.80% |
4.13% |
1.44% |
- |
13.89% |
| Tax Burden Percent |
|
129.33% |
69.29% |
105.12% |
87.01% |
77.11% |
64.98% |
47.17% |
76.43% |
681.91% |
- |
94.44% |
| Interest Burden Percent |
|
77.24% |
84.49% |
404.26% |
61.16% |
81.10% |
85.04% |
57.90% |
89.51% |
27.24% |
- |
97.14% |
| Effective Tax Rate |
|
-29.33% |
30.71% |
0.00% |
12.99% |
22.89% |
35.02% |
52.83% |
23.57% |
-581.91% |
- |
5.56% |
| Return on Invested Capital (ROIC) |
|
15.95% |
7.91% |
-0.41% |
3.08% |
5.28% |
6.57% |
1.96% |
6.79% |
8.51% |
- |
26.59% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-12.38% |
4.12% |
-8.58% |
0.12% |
1.94% |
1.43% |
-2.07% |
4.36% |
-18.66% |
- |
22.60% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-0.42% |
0.34% |
-0.51% |
0.01% |
0.18% |
0.08% |
-0.12% |
0.37% |
-1.29% |
- |
1.29% |
| Return on Equity (ROE) |
|
15.53% |
8.25% |
-0.92% |
3.09% |
5.45% |
6.65% |
1.84% |
7.17% |
7.22% |
- |
27.88% |
| Cash Return on Invested Capital (CROIC) |
|
-9.57% |
16.46% |
10.30% |
5.80% |
7.82% |
3.12% |
5.91% |
15.11% |
9.61% |
- |
13.90% |
| Operating Return on Assets (OROA) |
|
6.65% |
6.32% |
-0.32% |
2.02% |
3.76% |
5.46% |
2.21% |
4.84% |
0.64% |
- |
14.42% |
| Return on Assets (ROA) |
|
6.64% |
3.70% |
-1.35% |
1.07% |
2.35% |
3.02% |
0.60% |
3.31% |
1.20% |
- |
13.23% |
| Return on Common Equity (ROCE) |
|
15.53% |
8.25% |
-0.92% |
3.09% |
5.45% |
6.65% |
1.84% |
7.17% |
7.22% |
- |
27.88% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
7.80% |
5.33% |
4.78% |
0.00% |
2.83% |
3.77% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
118 |
59 |
-2.78 |
23 |
46 |
52 |
15 |
56 |
72 |
157 |
225 |
| NOPAT Margin |
|
10.45% |
5.65% |
-0.30% |
2.47% |
4.06% |
4.89% |
1.38% |
4.61% |
5.29% |
- |
14.30% |
| Net Nonoperating Expense Percent (NNEP) |
|
28.33% |
3.78% |
8.17% |
2.95% |
3.33% |
5.14% |
4.03% |
2.44% |
27.17% |
- |
3.99% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
2.68% |
1.31% |
- |
- |
1.05% |
1.21% |
0.36% |
1.30% |
1.68% |
3.63% |
5.08% |
| Cost of Revenue to Revenue |
|
56.95% |
55.00% |
57.33% |
57.13% |
59.08% |
56.00% |
59.78% |
58.74% |
57.31% |
- |
55.97% |
| SG&A Expenses to Revenue |
|
5.68% |
5.27% |
5.44% |
6.18% |
5.17% |
5.03% |
5.06% |
4.97% |
4.97% |
- |
3.90% |
| R&D to Revenue |
|
16.77% |
18.05% |
21.45% |
20.05% |
17.43% |
17.97% |
19.08% |
17.38% |
16.93% |
- |
15.15% |
| Operating Expenses to Revenue |
|
34.97% |
36.84% |
43.11% |
40.03% |
35.66% |
36.48% |
37.30% |
35.23% |
41.92% |
- |
28.88% |
| Earnings before Interest and Taxes (EBIT) |
|
91 |
85 |
-3.97 |
27 |
59 |
81 |
33 |
74 |
10 |
189 |
238 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
128 |
117 |
30 |
60 |
93 |
114 |
67 |
109 |
48 |
233 |
283 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
2.13 |
2.60 |
2.34 |
2.49 |
3.28 |
4.43 |
3.73 |
4.50 |
9.82 |
- |
26.17 |
| Price to Tangible Book Value (P/TBV) |
|
2.76 |
3.33 |
3.00 |
3.17 |
4.19 |
5.65 |
4.74 |
5.69 |
13.50 |
- |
34.89 |
| Price to Revenue (P/Rev) |
|
1.38 |
1.74 |
1.63 |
1.79 |
2.30 |
3.06 |
2.43 |
2.76 |
5.62 |
- |
13.59 |
| Price to Earnings (P/E) |
|
23.80 |
33.32 |
43.87 |
52.19 |
110.05 |
156.80 |
98.81 |
88.94 |
217.20 |
- |
172.69 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Earnings Yield |
|
4.20% |
3.00% |
2.28% |
1.92% |
0.91% |
0.64% |
1.01% |
1.12% |
0.46% |
- |
0.58% |
| Enterprise Value to Invested Capital (EV/IC) |
|
2.02 |
2.56 |
2.28 |
2.34 |
3.12 |
4.18 |
3.55 |
4.32 |
9.30 |
- |
25.10 |
| Enterprise Value to Revenue (EV/Rev) |
|
1.45 |
1.76 |
1.66 |
1.88 |
2.35 |
3.11 |
2.47 |
2.79 |
5.65 |
- |
13.61 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
12.75 |
15.38 |
17.63 |
22.52 |
31.50 |
42.49 |
31.63 |
33.10 |
79.79 |
- |
112.60 |
| Enterprise Value to EBIT (EV/EBIT) |
|
17.82 |
21.52 |
27.46 |
37.97 |
56.73 |
77.53 |
52.89 |
51.48 |
136.48 |
- |
148.28 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
22.63 |
27.72 |
34.02 |
39.13 |
80.98 |
114.79 |
76.71 |
73.61 |
172.95 |
- |
162.68 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
37.84 |
10.97 |
12.99 |
20.92 |
18.37 |
35.80 |
23.41 |
16.16 |
33.45 |
- |
73.41 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
14.96 |
21.75 |
40.37 |
39.10 |
134.23 |
59.74 |
27.23 |
94.64 |
- |
182.11 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.55 |
0.53 |
0.54 |
0.54 |
0.55 |
0.55 |
0.55 |
0.55 |
0.56 |
- |
0.53 |
| Long-Term Debt to Equity |
|
0.54 |
0.53 |
0.53 |
0.53 |
0.54 |
0.55 |
0.55 |
0.55 |
0.56 |
- |
0.53 |
| Financial Leverage |
|
0.03 |
0.08 |
0.06 |
0.10 |
0.09 |
0.05 |
0.06 |
0.09 |
0.07 |
- |
0.06 |
| Leverage Ratio |
|
1.92 |
1.96 |
1.97 |
1.94 |
1.98 |
1.95 |
1.99 |
1.99 |
2.07 |
- |
2.06 |
| Compound Leverage Factor |
|
1.48 |
1.65 |
7.95 |
1.18 |
1.61 |
1.66 |
1.15 |
1.79 |
0.57 |
- |
2.00 |
| Debt to Total Capital |
|
35.32% |
34.72% |
35.02% |
34.90% |
35.42% |
35.58% |
35.68% |
35.56% |
36.01% |
- |
34.61% |
| Short-Term Debt to Total Capital |
|
0.27% |
0.26% |
0.26% |
0.26% |
0.27% |
0.27% |
0.27% |
0.27% |
0.27% |
- |
0.26% |
| Long-Term Debt to Total Capital |
|
35.05% |
34.46% |
34.76% |
34.64% |
35.15% |
35.31% |
35.42% |
35.29% |
35.74% |
- |
34.35% |
| 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 |
|
64.68% |
65.28% |
64.98% |
65.10% |
64.58% |
64.42% |
64.32% |
64.44% |
63.99% |
- |
65.39% |
| Debt to EBITDA |
|
3.11 |
3.11 |
3.98 |
4.63 |
5.15 |
5.20 |
4.62 |
4.02 |
4.55 |
- |
2.27 |
| Net Debt to EBITDA |
|
0.61 |
0.16 |
0.33 |
1.01 |
0.71 |
0.76 |
0.58 |
0.38 |
0.50 |
- |
0.19 |
| Long-Term Debt to EBITDA |
|
3.09 |
3.09 |
3.95 |
4.59 |
5.11 |
5.16 |
4.58 |
3.99 |
4.51 |
- |
2.26 |
| Debt to NOPAT |
|
5.52 |
5.61 |
7.69 |
8.04 |
13.24 |
14.04 |
11.20 |
8.93 |
9.85 |
- |
3.29 |
| Net Debt to NOPAT |
|
1.09 |
0.29 |
0.64 |
1.75 |
1.82 |
2.05 |
1.41 |
0.86 |
1.09 |
- |
0.28 |
| Long-Term Debt to NOPAT |
|
5.48 |
5.57 |
7.63 |
7.98 |
13.14 |
13.94 |
11.12 |
8.86 |
9.78 |
- |
3.26 |
| Altman Z-Score |
|
1.88 |
2.30 |
1.94 |
2.09 |
2.43 |
3.18 |
2.66 |
3.13 |
5.65 |
- |
15.28 |
| 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 |
|
3.84 |
4.29 |
3.88 |
4.06 |
3.55 |
3.65 |
3.40 |
3.28 |
2.73 |
- |
2.73 |
| Quick Ratio |
|
2.27 |
2.66 |
2.30 |
2.30 |
2.16 |
2.25 |
2.09 |
2.09 |
1.75 |
- |
1.72 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-439 |
295 |
111 |
17 |
171 |
37 |
55 |
349 |
201 |
217 |
175 |
| Operating Cash Flow to CapEx |
|
858.27% |
1,602.96% |
345.97% |
-813.23% |
418.18% |
385.82% |
546.13% |
438.60% |
816.85% |
- |
632.68% |
| Free Cash Flow to Firm to Interest Expense |
|
-13.67 |
12.41 |
4.66 |
0.71 |
6.83 |
1.54 |
2.51 |
15.32 |
9.12 |
- |
8.36 |
| Operating Cash Flow to Interest Expense |
|
6.09 |
11.19 |
2.45 |
-6.53 |
13.98 |
4.39 |
7.23 |
7.64 |
16.88 |
- |
12.41 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
5.38 |
10.49 |
1.74 |
-7.33 |
10.64 |
3.25 |
5.91 |
5.90 |
14.81 |
- |
10.45 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.82 |
0.78 |
0.73 |
0.71 |
0.71 |
0.73 |
0.76 |
0.80 |
0.83 |
- |
0.95 |
| Accounts Receivable Turnover |
|
4.56 |
4.55 |
4.42 |
4.24 |
4.20 |
4.49 |
4.82 |
4.72 |
5.06 |
- |
5.62 |
| Inventory Turnover |
|
2.51 |
2.29 |
2.22 |
2.14 |
2.45 |
2.54 |
2.61 |
2.95 |
3.36 |
- |
3.77 |
| Fixed Asset Turnover |
|
16.01 |
15.62 |
15.00 |
13.71 |
13.00 |
13.48 |
13.68 |
13.61 |
13.17 |
- |
14.02 |
| Accounts Payable Turnover |
|
6.01 |
6.24 |
6.06 |
6.41 |
6.19 |
6.53 |
6.59 |
6.79 |
5.72 |
- |
6.18 |
| Days Sales Outstanding (DSO) |
|
80.07 |
80.23 |
82.62 |
86.12 |
86.93 |
81.30 |
75.74 |
77.37 |
72.11 |
- |
64.96 |
| Days Inventory Outstanding (DIO) |
|
145.37 |
159.31 |
164.34 |
170.90 |
148.78 |
143.64 |
139.82 |
123.63 |
108.70 |
- |
96.82 |
| Days Payable Outstanding (DPO) |
|
60.69 |
58.52 |
60.20 |
56.95 |
58.93 |
55.88 |
55.37 |
53.73 |
63.78 |
- |
59.02 |
| Cash Conversion Cycle (CCC) |
|
164.76 |
181.02 |
186.75 |
200.08 |
176.78 |
169.07 |
160.20 |
147.27 |
117.02 |
- |
102.77 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
3,154 |
3,003 |
3,010 |
3,228 |
3,029 |
3,019 |
2,971 |
2,935 |
2,900 |
2,959 |
3,020 |
| Invested Capital Turnover |
|
1.53 |
1.40 |
1.35 |
1.25 |
1.30 |
1.34 |
1.43 |
1.47 |
1.61 |
- |
1.86 |
| Increase / (Decrease) in Invested Capital |
|
557 |
-236 |
-114 |
5.91 |
-125 |
16 |
-39 |
-293 |
-129 |
-60 |
50 |
| Enterprise Value (EV) |
|
6,370 |
7,682 |
6,869 |
7,545 |
9,452 |
12,610 |
10,550 |
12,677 |
26,960 |
- |
75,817 |
| Market Capitalization |
|
6,064 |
7,602 |
6,740 |
7,208 |
9,239 |
12,384 |
10,355 |
12,529 |
26,789 |
- |
75,689 |
| Book Value per Share |
|
$19.27 |
$20.12 |
$19.92 |
$20.12 |
$19.50 |
$19.66 |
$19.53 |
$19.72 |
$19.35 |
$19.82 |
$20.45 |
| Tangible Book Value per Share |
|
$14.87 |
$15.71 |
$15.56 |
$15.80 |
$15.28 |
$15.43 |
$15.37 |
$15.59 |
$14.06 |
$14.61 |
$15.34 |
| Total Capital |
|
4,403 |
4,478 |
4,433 |
4,441 |
4,361 |
4,336 |
4,317 |
4,325 |
4,265 |
4,329 |
4,423 |
| Total Debt |
|
1,555 |
1,555 |
1,552 |
1,550 |
1,545 |
1,543 |
1,540 |
1,538 |
1,536 |
1,536 |
1,531 |
| Total Long-Term Debt |
|
1,543 |
1,543 |
1,541 |
1,538 |
1,533 |
1,531 |
1,529 |
1,526 |
1,524 |
1,525 |
1,520 |
| Net Debt |
|
305 |
80 |
129 |
337 |
213 |
226 |
194 |
147 |
170 |
167 |
128 |
| Capital Expenditures (CapEx) |
|
23 |
17 |
17 |
20 |
84 |
27 |
29 |
40 |
45 |
74 |
41 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
1,540 |
1,408 |
1,384 |
1,578 |
1,305 |
1,335 |
1,275 |
1,248 |
961 |
994 |
1,068 |
| Debt-free Net Working Capital (DFNWC) |
|
2,655 |
2,779 |
2,641 |
2,680 |
2,556 |
2,547 |
2,529 |
2,574 |
2,269 |
2,294 |
2,271 |
| Net Working Capital (NWC) |
|
2,644 |
2,767 |
2,629 |
2,668 |
2,545 |
2,535 |
2,517 |
2,563 |
2,257 |
2,283 |
2,260 |
| Net Nonoperating Expense (NNE) |
|
27 |
9.10 |
14 |
9.04 |
8.63 |
7.84 |
6.52 |
5.90 |
52 |
6.88 |
6.43 |
| Net Nonoperating Obligations (NNO) |
|
305 |
80 |
129 |
337 |
213 |
226 |
194 |
147 |
170 |
167 |
128 |
| Total Depreciation and Amortization (D&A) |
|
37 |
33 |
34 |
33 |
34 |
33 |
34 |
36 |
37 |
44 |
45 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
35.11% |
32.23% |
33.38% |
39.26% |
32.51% |
32.96% |
29.90% |
27.48% |
20.14% |
- |
19.18% |
| Debt-free Net Working Capital to Revenue |
|
60.54% |
63.63% |
63.70% |
66.65% |
63.67% |
62.89% |
59.30% |
56.68% |
47.57% |
- |
40.78% |
| Net Working Capital to Revenue |
|
60.27% |
63.36% |
63.42% |
66.36% |
63.38% |
62.61% |
59.03% |
56.43% |
47.32% |
- |
40.57% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.61 |
$0.34 |
($0.12) |
$0.10 |
$0.26 |
$0.31 |
$0.06 |
$0.35 |
$0.15 |
$1.06 |
$1.54 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
148.97M |
145.29M |
144.91M |
144.39M |
144.72M |
142.88M |
142.50M |
141.85M |
142.22M |
141.68M |
141.95M |
| Adjusted Diluted Earnings per Share |
|
$0.62 |
$0.34 |
($0.12) |
$0.10 |
$0.26 |
$0.31 |
$0.06 |
$0.35 |
$0.13 |
$1.03 |
$1.49 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
149.38M |
145.85M |
144.91M |
145.36M |
145.96M |
145.94M |
144.97M |
144.50M |
145.25M |
145.80M |
146.31M |
| 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 |
|
144.83M |
144.60M |
143.71M |
144.43M |
142.12M |
142.15M |
141.37M |
141.06M |
140.85M |
141.40M |
141.55M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
69 |
62 |
8.18 |
24 |
48 |
53 |
24 |
58 |
83 |
159 |
225 |
| Normalized NOPAT Margin |
|
6.11% |
5.98% |
0.90% |
2.60% |
4.24% |
4.98% |
2.16% |
4.72% |
6.13% |
- |
14.35% |
| Pre Tax Income Margin |
|
6.24% |
6.89% |
-1.76% |
1.74% |
4.27% |
6.40% |
1.69% |
5.40% |
0.21% |
- |
14.71% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
2.85 |
3.56 |
-0.17 |
1.10 |
2.37 |
3.41 |
1.51 |
3.22 |
0.48 |
- |
11.37 |
| NOPAT to Interest Expense |
|
3.68 |
2.47 |
-0.12 |
0.95 |
1.83 |
2.22 |
0.71 |
2.46 |
3.25 |
- |
10.74 |
| EBIT Less CapEx to Interest Expense |
|
2.14 |
2.86 |
-0.87 |
0.29 |
-0.97 |
2.27 |
0.19 |
1.48 |
-1.59 |
- |
9.41 |
| NOPAT Less CapEx to Interest Expense |
|
2.97 |
1.77 |
-0.82 |
0.15 |
-1.52 |
1.08 |
-0.61 |
0.72 |
1.19 |
- |
8.78 |
| 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 |
|
95.05% |
122.91% |
219.37% |
224.63% |
303.14% |
376.65% |
312.87% |
268.83% |
271.21% |
- |
75.57% |