| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
110,624,335.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
110,624,335.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
5.93 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-33.71% |
6.90% |
20.80% |
25.52% |
-6.05% |
22.88% |
32.45% |
-1.28% |
-9.93% |
-1.61% |
20.46% |
| EBITDA Growth |
|
-13.35% |
-13.66% |
51.56% |
25.36% |
34.29% |
31.37% |
132.89% |
-20.68% |
-30.20% |
-57.05% |
181.49% |
| EBIT Growth |
|
-19.64% |
-21.12% |
88.26% |
64.69% |
27.30% |
35.44% |
167.25% |
-25.79% |
-41.18% |
-83.08% |
561.13% |
| NOPAT Growth |
|
0.40% |
-25.90% |
100.82% |
49.13% |
29.05% |
39.50% |
177.71% |
-29.21% |
-41.37% |
-82.56% |
674.67% |
| Net Income Growth |
|
-31.07% |
-15.39% |
198.94% |
43.02% |
41.10% |
47.71% |
194.83% |
-29.37% |
-43.53% |
-82.56% |
674.67% |
| EPS Growth |
|
-29.85% |
-17.02% |
200.00% |
41.88% |
39.76% |
45.69% |
194.38% |
-27.14% |
-42.90% |
-82.13% |
691.89% |
| Operating Cash Flow Growth |
|
87.22% |
-189.16% |
17.08% |
108.53% |
2,038.16% |
-71.12% |
206.52% |
91.93% |
-33.06% |
-20.52% |
48.09% |
| Free Cash Flow Firm Growth |
|
277.45% |
-83.58% |
-210.81% |
-307.66% |
244.24% |
-97.04% |
-44.97% |
3,382.90% |
77.79% |
-60.54% |
-1,097.66% |
| Invested Capital Growth |
|
-19.18% |
-0.20% |
15.06% |
31.87% |
-9.16% |
17.94% |
43.55% |
13.79% |
-1.11% |
-2.75% |
62.14% |
| Revenue Q/Q Growth |
|
-15.37% |
24.19% |
8.54% |
4.19% |
-2.39% |
10.18% |
4.41% |
-2.20% |
-2.62% |
1.54% |
6.14% |
| EBITDA Q/Q Growth |
|
1.83% |
-2.49% |
35.58% |
10.16% |
-2.35% |
18.02% |
9.78% |
-6.40% |
-8.49% |
3.77% |
6.54% |
| EBIT Q/Q Growth |
|
4.57% |
-1.91% |
66.68% |
15.98% |
-4.45% |
21.62% |
10.47% |
-8.41% |
-12.79% |
14.95% |
3.30% |
| NOPAT Q/Q Growth |
|
17.30% |
-9.22% |
68.91% |
17.02% |
-6.31% |
22.44% |
12.43% |
-11.00% |
-12.90% |
18.15% |
8.04% |
| Net Income Q/Q Growth |
|
-18.56% |
-38.83% |
141.29% |
21.13% |
-6.20% |
25.69% |
12.64% |
-10.83% |
-14.18% |
129.98% |
10.21% |
| EPS Q/Q Growth |
|
-17.54% |
-40.00% |
143.75% |
20.29% |
-6.45% |
25.19% |
13.20% |
-10.27% |
-13.75% |
138.71% |
10.78% |
| Operating Cash Flow Q/Q Growth |
|
-22.94% |
-629.04% |
50.28% |
111.49% |
0.49% |
-35.39% |
86.26% |
-3.53% |
-6.02% |
-4.87% |
15.33% |
| Free Cash Flow Firm Q/Q Growth |
|
47.73% |
157.65% |
-132.04% |
32.75% |
-11.30% |
-81.13% |
103.95% |
-26.22% |
5.23% |
-25.31% |
3.24% |
| Invested Capital Q/Q Growth |
|
-9.90% |
-20.03% |
1.32% |
-4.61% |
-3.13% |
2.75% |
-0.68% |
-0.50% |
-2.72% |
-0.98% |
-0.95% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
15.97% |
13.56% |
13.40% |
13.78% |
17.25% |
16.43% |
20.83% |
20.59% |
17.14% |
15.65% |
18.65% |
| EBITDA Margin |
|
7.18% |
5.80% |
7.28% |
7.27% |
10.39% |
11.11% |
19.53% |
15.69% |
12.16% |
5.04% |
11.83% |
| Operating Margin |
|
3.86% |
2.85% |
4.44% |
5.83% |
7.90% |
8.71% |
17.57% |
13.21% |
8.62% |
1.38% |
7.57% |
| EBIT Margin |
|
3.86% |
2.85% |
4.44% |
5.83% |
7.90% |
8.71% |
17.57% |
13.21% |
8.62% |
1.38% |
7.57% |
| Profit (Net Income) Margin |
|
1.52% |
1.21% |
2.98% |
3.40% |
5.10% |
6.13% |
13.66% |
9.77% |
6.13% |
1.09% |
6.98% |
| Tax Burden Percent |
|
72.08% |
70.79% |
83.75% |
73.79% |
75.38% |
77.31% |
80.34% |
76.63% |
76.37% |
78.72% |
92.24% |
| Interest Burden Percent |
|
54.68% |
59.72% |
80.15% |
79.00% |
85.71% |
91.14% |
96.76% |
96.55% |
92.99% |
100.00% |
100.00% |
| Effective Tax Rate |
|
18.40% |
23.34% |
18.23% |
25.96% |
24.94% |
22.69% |
19.66% |
23.37% |
23.63% |
21.28% |
7.76% |
| Return on Invested Capital (ROIC) |
|
5.74% |
4.76% |
8.90% |
10.69% |
12.72% |
17.10% |
36.03% |
20.24% |
11.21% |
1.85% |
11.12% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-3.99% |
-5.12% |
2.17% |
3.95% |
7.04% |
9.89% |
30.22% |
15.82% |
3.03% |
1.85% |
11.12% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-1.75% |
-1.41% |
0.67% |
2.01% |
3.19% |
2.63% |
7.59% |
2.97% |
0.32% |
0.14% |
3.64% |
| Return on Equity (ROE) |
|
3.98% |
3.35% |
9.57% |
12.71% |
15.91% |
19.73% |
43.62% |
23.21% |
11.53% |
1.99% |
14.75% |
| Cash Return on Invested Capital (CROIC) |
|
26.95% |
4.95% |
-5.11% |
-16.79% |
22.32% |
0.64% |
0.27% |
7.34% |
12.32% |
4.64% |
-36.30% |
| Operating Return on Assets (OROA) |
|
4.23% |
3.59% |
6.55% |
9.59% |
11.04% |
13.44% |
28.80% |
18.05% |
10.16% |
1.54% |
8.16% |
| Return on Assets (ROA) |
|
1.67% |
1.52% |
4.39% |
5.59% |
7.13% |
9.47% |
22.39% |
13.35% |
7.22% |
1.21% |
7.53% |
| Return on Common Equity (ROCE) |
|
3.98% |
3.35% |
9.57% |
12.71% |
15.91% |
19.73% |
43.61% |
23.21% |
11.53% |
1.99% |
14.75% |
| Return on Equity Simple (ROE_SIMPLE) |
|
4.01% |
3.31% |
9.27% |
12.20% |
14.79% |
17.99% |
37.04% |
20.86% |
11.29% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
113 |
84 |
169 |
252 |
325 |
453 |
1,258 |
891 |
522 |
85 |
656 |
| NOPAT Margin |
|
3.15% |
2.19% |
3.63% |
4.32% |
5.93% |
6.73% |
14.11% |
10.12% |
6.59% |
1.09% |
6.98% |
| Net Nonoperating Expense Percent (NNEP) |
|
9.73% |
9.88% |
6.73% |
6.74% |
5.67% |
7.21% |
5.81% |
4.42% |
8.18% |
0.00% |
0.00% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
1.53% |
8.12% |
| Cost of Revenue to Revenue |
|
84.03% |
86.44% |
86.60% |
86.22% |
82.75% |
83.57% |
79.17% |
79.41% |
82.86% |
84.35% |
81.35% |
| SG&A Expenses to Revenue |
|
10.67% |
10.08% |
8.65% |
7.95% |
9.26% |
7.51% |
6.11% |
7.31% |
8.39% |
8.98% |
9.39% |
| 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 |
|
12.10% |
10.71% |
8.95% |
7.95% |
9.35% |
7.73% |
3.26% |
7.38% |
8.52% |
14.27% |
11.08% |
| Earnings before Interest and Taxes (EBIT) |
|
139 |
110 |
206 |
340 |
433 |
586 |
1,566 |
1,162 |
684 |
108 |
711 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
258 |
223 |
338 |
424 |
569 |
748 |
1,741 |
1,381 |
964 |
393 |
1,112 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.11 |
1.36 |
1.51 |
1.04 |
1.24 |
1.64 |
1.45 |
1.57 |
1.43 |
1.54 |
1.59 |
| Price to Tangible Book Value (P/TBV) |
|
1.16 |
1.43 |
1.58 |
1.09 |
1.28 |
1.70 |
1.71 |
1.87 |
1.67 |
1.80 |
3.51 |
| Price to Revenue (P/Rev) |
|
0.42 |
0.50 |
0.49 |
0.29 |
0.43 |
0.56 |
0.53 |
0.74 |
0.78 |
0.83 |
0.79 |
| Price to Earnings (P/E) |
|
27.66 |
41.22 |
16.30 |
8.56 |
8.37 |
9.14 |
3.91 |
7.54 |
12.69 |
76.24 |
11.38 |
| Dividend Yield |
|
3.63% |
2.91% |
2.49% |
3.34% |
2.44% |
1.53% |
1.42% |
1.15% |
1.27% |
1.25% |
1.39% |
| Earnings Yield |
|
3.62% |
2.43% |
6.13% |
11.68% |
11.95% |
10.94% |
25.61% |
13.26% |
7.88% |
1.31% |
8.79% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.17 |
1.41 |
1.38 |
1.03 |
1.18 |
1.52 |
1.36 |
1.50 |
1.40 |
1.50 |
1.38 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.58 |
0.65 |
0.60 |
0.47 |
0.53 |
0.65 |
0.63 |
0.80 |
0.82 |
0.87 |
1.07 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
8.01 |
11.13 |
8.27 |
6.49 |
5.06 |
5.81 |
3.21 |
5.10 |
6.74 |
17.20 |
9.05 |
| Enterprise Value to EBIT (EV/EBIT) |
|
14.89 |
22.65 |
13.54 |
8.09 |
6.66 |
7.42 |
3.57 |
6.06 |
9.50 |
62.92 |
14.16 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
18.24 |
29.54 |
16.56 |
10.92 |
8.87 |
9.59 |
4.44 |
7.91 |
12.44 |
79.92 |
15.35 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
3.52 |
0.00 |
0.00 |
74.26 |
3.64 |
19.02 |
7.97 |
5.24 |
7.22 |
9.46 |
9.51 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
3.88 |
28.38 |
0.00 |
0.00 |
5.05 |
257.97 |
602.41 |
21.83 |
11.32 |
31.91 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.78 |
0.59 |
0.78 |
0.77 |
0.57 |
0.47 |
0.46 |
0.28 |
0.28 |
0.32 |
0.72 |
| Long-Term Debt to Equity |
|
0.55 |
0.58 |
0.76 |
0.76 |
0.56 |
0.44 |
0.34 |
0.27 |
0.27 |
0.31 |
0.71 |
| Financial Leverage |
|
0.44 |
0.28 |
0.31 |
0.51 |
0.45 |
0.27 |
0.25 |
0.19 |
0.11 |
0.08 |
0.33 |
| Leverage Ratio |
|
2.39 |
2.21 |
2.18 |
2.27 |
2.23 |
2.08 |
1.95 |
1.74 |
1.60 |
1.65 |
1.96 |
| Compound Leverage Factor |
|
1.31 |
1.32 |
1.75 |
1.80 |
1.91 |
1.90 |
1.89 |
1.68 |
1.49 |
1.65 |
1.96 |
| Debt to Total Capital |
|
43.93% |
37.06% |
43.68% |
43.39% |
36.45% |
31.79% |
31.37% |
21.89% |
21.67% |
24.41% |
41.85% |
| Short-Term Debt to Total Capital |
|
12.85% |
0.86% |
0.74% |
0.61% |
0.61% |
1.62% |
8.12% |
0.77% |
0.71% |
0.80% |
0.83% |
| Long-Term Debt to Total Capital |
|
31.08% |
36.19% |
42.94% |
42.78% |
35.84% |
30.18% |
23.25% |
21.12% |
20.96% |
23.61% |
41.02% |
| 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 |
|
0.01% |
0.01% |
0.01% |
0.01% |
0.01% |
0.01% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
56.06% |
62.94% |
56.31% |
56.61% |
63.54% |
68.20% |
68.63% |
78.11% |
78.33% |
75.58% |
58.14% |
| Debt to EBITDA |
|
4.15 |
3.70 |
3.43 |
2.94 |
1.90 |
1.43 |
0.86 |
0.84 |
1.23 |
3.44 |
3.04 |
| Net Debt to EBITDA |
|
2.14 |
2.57 |
1.59 |
2.48 |
0.95 |
0.77 |
0.48 |
0.41 |
0.34 |
0.79 |
2.34 |
| Long-Term Debt to EBITDA |
|
2.93 |
3.61 |
3.37 |
2.90 |
1.87 |
1.36 |
0.64 |
0.81 |
1.19 |
3.33 |
2.98 |
| Debt to NOPAT |
|
9.45 |
9.82 |
6.87 |
4.95 |
3.34 |
2.36 |
1.19 |
1.30 |
2.28 |
16.00 |
5.16 |
| Net Debt to NOPAT |
|
4.88 |
6.81 |
3.18 |
4.18 |
1.67 |
1.26 |
0.66 |
0.63 |
0.64 |
3.67 |
3.97 |
| Long-Term Debt to NOPAT |
|
6.68 |
9.59 |
6.75 |
4.88 |
3.28 |
2.24 |
0.88 |
1.25 |
2.20 |
15.47 |
5.05 |
| Altman Z-Score |
|
2.89 |
3.23 |
3.50 |
3.36 |
3.38 |
3.94 |
4.37 |
4.73 |
4.32 |
3.69 |
2.90 |
| Noncontrolling Interest Sharing Ratio |
|
0.01% |
0.01% |
0.01% |
0.01% |
0.01% |
0.01% |
0.01% |
0.01% |
0.01% |
0.01% |
0.01% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
2.49 |
2.82 |
3.83 |
2.99 |
2.97 |
2.79 |
2.54 |
3.73 |
3.94 |
2.78 |
2.34 |
| Quick Ratio |
|
1.47 |
1.34 |
2.53 |
1.74 |
1.91 |
1.64 |
1.50 |
2.17 |
2.42 |
1.78 |
1.36 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
533 |
87 |
-97 |
-395 |
570 |
17 |
9.27 |
323 |
574 |
212 |
-2,142 |
| Operating Cash Flow to CapEx |
|
370.92% |
-249.23% |
-260.53% |
27.43% |
450.12% |
144.84% |
519.36% |
221.92% |
278.10% |
180.09% |
186.24% |
| Free Cash Flow to Firm to Interest Expense |
|
8.46 |
1.98 |
-2.37 |
-5.54 |
9.22 |
0.32 |
0.18 |
8.04 |
11.98 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
9.32 |
-11.85 |
-10.59 |
0.52 |
12.80 |
4.40 |
13.81 |
33.50 |
18.79 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
6.81 |
-16.61 |
-14.66 |
-1.37 |
9.95 |
1.36 |
11.15 |
18.40 |
12.03 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.09 |
1.26 |
1.47 |
1.65 |
1.40 |
1.54 |
1.64 |
1.37 |
1.18 |
1.11 |
1.08 |
| Accounts Receivable Turnover |
|
4.52 |
6.15 |
7.08 |
6.60 |
5.77 |
6.78 |
7.23 |
6.77 |
6.61 |
6.61 |
7.11 |
| Inventory Turnover |
|
4.25 |
6.63 |
7.65 |
7.84 |
6.88 |
7.21 |
6.70 |
6.34 |
6.54 |
6.90 |
7.50 |
| Fixed Asset Turnover |
|
4.04 |
3.95 |
4.37 |
4.53 |
3.57 |
4.29 |
5.13 |
4.07 |
3.18 |
2.93 |
3.03 |
| Accounts Payable Turnover |
|
11.84 |
15.30 |
16.49 |
18.30 |
8.98 |
6.83 |
7.45 |
7.89 |
8.21 |
7.98 |
7.51 |
| Days Sales Outstanding (DSO) |
|
80.69 |
59.38 |
51.52 |
55.28 |
63.21 |
53.87 |
50.46 |
53.91 |
55.24 |
55.24 |
51.31 |
| Days Inventory Outstanding (DIO) |
|
85.79 |
55.07 |
47.72 |
46.53 |
53.07 |
50.65 |
54.44 |
57.60 |
55.78 |
52.88 |
48.69 |
| Days Payable Outstanding (DPO) |
|
30.82 |
23.86 |
22.13 |
19.95 |
40.64 |
53.45 |
48.99 |
46.26 |
44.44 |
45.73 |
48.62 |
| Cash Conversion Cycle (CCC) |
|
135.66 |
90.60 |
77.11 |
81.86 |
75.64 |
51.06 |
55.91 |
65.24 |
66.58 |
62.39 |
51.38 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
1,767 |
1,764 |
2,029 |
2,676 |
2,431 |
2,867 |
4,116 |
4,684 |
4,632 |
4,504 |
7,299 |
| Invested Capital Turnover |
|
1.82 |
2.18 |
2.45 |
2.48 |
2.14 |
2.54 |
2.55 |
2.00 |
1.70 |
1.71 |
1.59 |
| Increase / (Decrease) in Invested Capital |
|
-419 |
-3.46 |
266 |
647 |
-245 |
436 |
1,249 |
568 |
-52 |
-127 |
2,798 |
| Enterprise Value (EV) |
|
2,069 |
2,482 |
2,794 |
2,748 |
2,880 |
4,345 |
5,583 |
7,048 |
6,494 |
6,766 |
10,066 |
| Market Capitalization |
|
1,514 |
1,910 |
2,258 |
1,696 |
2,338 |
3,773 |
4,754 |
6,485 |
6,162 |
6,455 |
7,464 |
| Book Value per Share |
|
$11.93 |
$12.10 |
$12.76 |
$13.77 |
$15.87 |
$19.03 |
$27.27 |
$35.29 |
$37.39 |
$37.46 |
$42.46 |
| Tangible Book Value per Share |
|
$11.35 |
$11.54 |
$12.21 |
$13.23 |
$15.33 |
$18.40 |
$23.07 |
$29.76 |
$32.00 |
$32.12 |
$19.22 |
| Total Capital |
|
2,439 |
2,226 |
2,652 |
2,869 |
2,973 |
3,365 |
4,788 |
5,276 |
5,490 |
5,548 |
8,078 |
| Total Debt |
|
1,071 |
825 |
1,158 |
1,245 |
1,084 |
1,070 |
1,502 |
1,155 |
1,190 |
1,354 |
3,381 |
| Total Long-Term Debt |
|
758 |
806 |
1,139 |
1,227 |
1,066 |
1,015 |
1,113 |
1,114 |
1,151 |
1,310 |
3,314 |
| Net Debt |
|
554 |
572 |
536 |
1,052 |
542 |
572 |
829 |
562 |
332 |
311 |
2,602 |
| Capital Expenditures (CapEx) |
|
158 |
210 |
167 |
135 |
176 |
158 |
135 |
606 |
324 |
397 |
569 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
1,023 |
872 |
933 |
1,210 |
945 |
1,313 |
1,801 |
1,749 |
1,639 |
1,237 |
1,468 |
| Debt-free Net Working Capital (DFNWC) |
|
1,540 |
1,125 |
1,555 |
1,403 |
1,487 |
1,811 |
2,473 |
2,341 |
2,497 |
2,280 |
2,247 |
| Net Working Capital (NWC) |
|
1,227 |
1,105 |
1,535 |
1,385 |
1,469 |
1,756 |
2,084 |
2,300 |
2,458 |
2,236 |
2,180 |
| Net Nonoperating Expense (NNE) |
|
59 |
38 |
30 |
54 |
45 |
40 |
41 |
31 |
37 |
0.00 |
0.00 |
| Net Nonoperating Obligations (NNO) |
|
400 |
363 |
536 |
1,052 |
542 |
572 |
829 |
562 |
332 |
311 |
2,602 |
| Total Depreciation and Amortization (D&A) |
|
119 |
113 |
132 |
84 |
136 |
162 |
175 |
219 |
280 |
286 |
401 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
28.45% |
22.69% |
20.08% |
20.77% |
17.25% |
19.51% |
20.20% |
19.87% |
20.68% |
15.86% |
15.63% |
| Debt-free Net Working Capital to Revenue |
|
42.84% |
29.26% |
33.49% |
24.07% |
27.15% |
26.91% |
27.75% |
26.60% |
31.50% |
29.24% |
23.92% |
| Net Working Capital to Revenue |
|
34.12% |
28.76% |
33.06% |
23.77% |
26.82% |
26.10% |
23.39% |
26.14% |
31.01% |
28.67% |
23.20% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.48 |
$0.40 |
$1.19 |
$1.68 |
$2.35 |
$3.43 |
$10.09 |
$7.34 |
$4.19 |
$0.75 |
$5.92 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
115.30M |
115.84M |
117.03M |
117.93M |
239.16M |
241.18M |
234.69M |
117.08M |
115.84M |
112.99M |
110.86M |
| Adjusted Diluted Earnings per Share |
|
$0.47 |
$0.39 |
$1.17 |
$1.66 |
$2.32 |
$3.38 |
$9.95 |
$7.25 |
$4.14 |
$0.74 |
$5.86 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
115.30M |
115.84M |
117.03M |
117.93M |
239.16M |
241.18M |
234.69M |
118.61M |
117.15M |
114.09M |
111.86M |
| 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 |
|
115.30M |
115.84M |
117.03M |
117.93M |
239.16M |
241.18M |
234.69M |
116.91M |
113.91M |
110.97M |
109.98M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
146 |
85 |
180 |
252 |
327 |
451 |
1,041 |
895 |
530 |
373 |
670 |
| Normalized NOPAT Margin |
|
4.06% |
2.22% |
3.89% |
4.32% |
5.98% |
6.71% |
11.68% |
10.17% |
6.68% |
4.79% |
7.13% |
| Pre Tax Income Margin |
|
2.11% |
1.70% |
3.56% |
4.61% |
6.77% |
7.94% |
17.00% |
12.75% |
8.02% |
1.38% |
7.57% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
2.21 |
2.48 |
5.04 |
4.76 |
7.00 |
11.29 |
30.88 |
28.96 |
14.27 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
1.80 |
1.90 |
4.12 |
3.53 |
5.25 |
8.73 |
24.81 |
22.19 |
10.90 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
-0.31 |
-2.27 |
0.97 |
2.87 |
4.15 |
8.25 |
28.22 |
13.87 |
7.52 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
-0.71 |
-2.85 |
0.05 |
1.64 |
2.41 |
5.69 |
22.15 |
7.10 |
4.15 |
0.00 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
101.01% |
119.82% |
40.49% |
28.54% |
20.41% |
13.99% |
5.57% |
8.72% |
16.25% |
96.19% |
12.85% |
| Augmented Payout Ratio |
|
156.88% |
119.82% |
40.49% |
28.54% |
20.41% |
13.99% |
18.86% |
20.51% |
53.92% |
331.03% |
28.52% |