| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
128,634,749.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
128,634,749.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.39 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
0.00% |
2.32% |
3.31% |
0.00% |
7.09% |
15.25% |
16.98% |
15.92% |
13.74% |
| EBITDA Growth |
|
0.00% |
0.00% |
0.00% |
-2.24% |
2.57% |
0.00% |
4.18% |
7.58% |
12.89% |
20.21% |
18.76% |
| EBIT Growth |
|
0.00% |
0.00% |
0.00% |
-2.24% |
6.53% |
0.00% |
6.39% |
6.67% |
9.55% |
17.89% |
19.04% |
| NOPAT Growth |
|
0.00% |
0.00% |
0.00% |
-0.35% |
0.31% |
0.00% |
4.38% |
7.71% |
12.73% |
42.77% |
18.59% |
| Net Income Growth |
|
0.00% |
0.00% |
0.00% |
-1.80% |
-15.92% |
0.00% |
-19.17% |
-12.94% |
8.88% |
58.73% |
28.66% |
| EPS Growth |
|
0.00% |
0.00% |
0.00% |
-1.96% |
-27.45% |
0.00% |
-36.17% |
-30.00% |
2.70% |
125.00% |
30.00% |
| Operating Cash Flow Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
12.48% |
23.02% |
-73.78% |
25.48% |
-8.01% |
26.65% |
79.66% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
84.57% |
83.94% |
0.00% |
101.32% |
| Invested Capital Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
18.94% |
19.79% |
20.10% |
2.46% |
| Revenue Q/Q Growth |
|
0.00% |
1.47% |
0.00% |
0.00% |
2.45% |
-5.02% |
0.00% |
9.99% |
4.00% |
-5.89% |
5.65% |
| EBITDA Q/Q Growth |
|
0.00% |
-1.48% |
0.00% |
0.00% |
3.37% |
-25.97% |
0.00% |
11.87% |
5.33% |
-21.18% |
27.87% |
| EBIT Q/Q Growth |
|
0.00% |
-1.41% |
0.00% |
0.00% |
7.43% |
-31.48% |
0.00% |
11.48% |
5.51% |
-26.26% |
37.25% |
| NOPAT Q/Q Growth |
|
0.00% |
0.72% |
0.00% |
0.00% |
1.39% |
-34.98% |
0.00% |
11.32% |
6.11% |
-17.66% |
21.92% |
| Net Income Q/Q Growth |
|
0.00% |
0.73% |
0.00% |
0.00% |
-13.76% |
-50.17% |
0.00% |
13.66% |
7.85% |
-27.36% |
44.49% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-26.00% |
-67.57% |
0.00% |
16.67% |
8.57% |
-28.95% |
44.44% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
-41.42% |
0.00% |
0.00% |
42.19% |
-87.52% |
655.44% |
-31.40% |
95.77% |
-82.29% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.10% |
100.00% |
0.00% |
86.86% |
-3.97% |
-2.85% |
109.41% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
-0.04% |
-3.17% |
0.00% |
1.99% |
0.67% |
-2.92% |
2.79% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
29.38% |
28.94% |
27.93% |
29.01% |
28.29% |
25.85% |
28.69% |
29.31% |
29.20% |
26.11% |
29.93% |
| EBITDA Margin |
|
21.49% |
20.87% |
20.10% |
20.53% |
20.72% |
16.27% |
19.55% |
19.89% |
20.14% |
16.87% |
20.42% |
| Operating Margin |
|
17.58% |
17.08% |
16.15% |
17.56% |
17.61% |
12.71% |
16.04% |
16.26% |
16.49% |
12.92% |
16.79% |
| EBIT Margin |
|
17.58% |
17.08% |
16.15% |
16.80% |
17.61% |
12.71% |
16.04% |
16.26% |
16.49% |
12.92% |
16.79% |
| Profit (Net Income) Margin |
|
11.57% |
11.48% |
10.75% |
11.10% |
9.35% |
4.90% |
8.12% |
8.39% |
8.70% |
6.71% |
9.18% |
| Tax Burden Percent |
|
76.51% |
78.16% |
76.86% |
74.57% |
73.60% |
69.84% |
75.41% |
75.30% |
75.73% |
84.57% |
75.12% |
| Interest Burden Percent |
|
86.01% |
86.02% |
86.65% |
88.65% |
72.10% |
55.25% |
67.10% |
68.51% |
69.64% |
61.43% |
72.80% |
| Effective Tax Rate |
|
23.49% |
21.84% |
23.14% |
25.43% |
26.40% |
30.16% |
24.59% |
24.70% |
24.27% |
15.43% |
24.88% |
| Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
10.57% |
24.34% |
13.62% |
14.42% |
13.47% |
14.47% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
9.15% |
21.84% |
11.46% |
12.93% |
11.85% |
13.22% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
39.69% |
104.89% |
13.78% |
52.84% |
45.96% |
52.27% |
| Return on Equity (ROE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
50.26% |
129.23% |
27.40% |
67.26% |
59.43% |
66.74% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
15.85% |
0.00% |
0.00% |
0.00% |
-3.56% |
11.40% |
| Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
9.95% |
11.36% |
12.53% |
12.94% |
10.39% |
13.34% |
| Return on Assets (ROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
3.84% |
5.75% |
6.47% |
6.83% |
5.40% |
7.29% |
| Return on Common Equity (ROCE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
48.73% |
119.89% |
26.59% |
62.72% |
55.28% |
62.22% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
52.83% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
63 |
63 |
58 |
63 |
63 |
41 |
61 |
67 |
72 |
59 |
72 |
| NOPAT Margin |
|
13.45% |
13.35% |
12.41% |
13.10% |
12.96% |
8.87% |
12.10% |
12.24% |
12.49% |
10.93% |
12.61% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
5.06% |
2.63% |
1.43% |
2.51% |
2.16% |
1.49% |
1.63% |
1.26% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
2.34% |
3.11% |
3.35% |
3.57% |
2.98% |
3.58% |
| Cost of Revenue to Revenue |
|
70.62% |
71.06% |
72.07% |
70.99% |
71.71% |
74.16% |
71.31% |
70.69% |
70.80% |
73.90% |
70.07% |
| SG&A Expenses to Revenue |
|
7.92% |
8.07% |
7.89% |
7.71% |
7.57% |
9.78% |
9.33% |
9.61% |
9.23% |
9.42% |
9.71% |
| 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 |
|
11.80% |
11.86% |
11.79% |
11.45% |
10.68% |
13.14% |
12.65% |
13.06% |
12.71% |
13.18% |
13.14% |
| Earnings before Interest and Taxes (EBIT) |
|
82 |
81 |
75 |
80 |
86 |
59 |
80 |
90 |
94 |
70 |
96 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
100 |
99 |
94 |
98 |
101 |
76 |
98 |
110 |
115 |
91 |
116 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
0.42 |
10.19 |
9.03 |
9.05 |
7.69 |
6.96 |
6.41 |
6.50 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.31 |
1.44 |
1.31 |
1.28 |
1.17 |
1.24 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
14.95 |
17.77 |
17.66 |
17.51 |
15.16 |
15.50 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.32% |
0.58% |
0.91% |
1.19% |
1.27% |
1.17% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
6.69% |
5.63% |
5.66% |
5.71% |
6.60% |
6.45% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
0.56 |
2.55 |
2.39 |
2.28 |
2.17 |
2.16 |
2.11 |
2.19 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2.00 |
2.27 |
2.12 |
2.04 |
1.87 |
1.93 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
10.19 |
11.62 |
11.04 |
10.72 |
9.77 |
9.96 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
12.50 |
14.17 |
13.49 |
13.20 |
12.11 |
12.32 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
16.82 |
19.20 |
18.24 |
17.69 |
15.68 |
15.99 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
13.87 |
18.14 |
16.38 |
16.78 |
14.47 |
14.90 |
| 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 |
19.40 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.34 |
4.92 |
4.95 |
4.94 |
4.53 |
3.93 |
3.74 |
3.47 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.33 |
4.89 |
4.92 |
4.89 |
4.50 |
3.90 |
3.72 |
3.44 |
| Financial Leverage |
|
0.00 |
0.00 |
0.00 |
0.30 |
4.47 |
4.34 |
4.80 |
1.20 |
4.09 |
3.88 |
3.95 |
| Leverage Ratio |
|
0.00 |
0.00 |
0.00 |
1.86 |
8.24 |
3.29 |
8.24 |
3.18 |
7.49 |
7.48 |
7.16 |
| Compound Leverage Factor |
|
0.00 |
0.00 |
0.00 |
1.65 |
5.94 |
1.82 |
5.53 |
2.18 |
5.21 |
4.60 |
5.21 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
25.19% |
83.11% |
83.20% |
83.15% |
81.93% |
79.72% |
78.92% |
77.64% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.28% |
0.55% |
0.57% |
0.80% |
0.68% |
0.59% |
0.54% |
0.67% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
24.91% |
82.56% |
82.63% |
82.35% |
81.25% |
79.13% |
78.39% |
76.97% |
| 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% |
1.39% |
1.31% |
1.30% |
1.22% |
1.22% |
1.22% |
1.36% |
1.44% |
| Common Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
73.42% |
15.57% |
15.51% |
15.63% |
16.85% |
19.06% |
19.72% |
20.92% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
3.96 |
4.33 |
4.32 |
4.05 |
3.81 |
3.65 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
3.47 |
4.19 |
4.13 |
3.92 |
3.61 |
3.50 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
3.93 |
4.29 |
4.29 |
4.02 |
3.78 |
3.62 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
6.53 |
7.15 |
7.15 |
6.68 |
6.10 |
5.86 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
5.72 |
6.93 |
6.83 |
6.47 |
5.79 |
5.63 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
6.49 |
7.08 |
7.09 |
6.63 |
6.06 |
5.81 |
| Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.57 |
1.54 |
1.51 |
1.59 |
1.55 |
1.69 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
3.04% |
7.23% |
2.95% |
6.76% |
6.98% |
6.78% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
0.00 |
0.00 |
1.21 |
1.52 |
1.42 |
1.10 |
1.18 |
1.20 |
1.14 |
1.26 |
| Quick Ratio |
|
0.00 |
0.00 |
0.00 |
1.05 |
1.37 |
1.31 |
0.97 |
1.03 |
1.05 |
1.00 |
1.12 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
0.00 |
0.00 |
-1,585 |
-1,583 |
0.00 |
-1,861 |
-245 |
-254 |
-262 |
25 |
| Operating Cash Flow to CapEx |
|
0.00% |
379.20% |
259.31% |
0.00% |
435.24% |
561.63% |
74.37% |
350.35% |
296.20% |
589.57% |
189.60% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
-170.09 |
-588.37 |
0.00 |
-70.42 |
0.00 |
0.00 |
-3.12 |
0.95 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
5.21 |
4.43 |
0.00 |
24.49 |
1.97 |
0.44 |
0.00 |
0.00 |
1.42 |
0.81 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
3.83 |
2.72 |
0.00 |
18.86 |
1.62 |
-0.15 |
0.00 |
0.00 |
1.18 |
0.38 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.78 |
0.71 |
0.77 |
0.78 |
0.80 |
0.79 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
8.76 |
7.49 |
8.01 |
8.17 |
9.10 |
8.05 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
9.33 |
9.85 |
9.99 |
10.22 |
10.35 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
6.51 |
6.95 |
6.79 |
7.44 |
6.69 |
7.54 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
41.67 |
48.73 |
45.55 |
44.65 |
40.12 |
45.35 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
56.11 |
52.51 |
53.75 |
49.05 |
54.57 |
48.40 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-14.43 |
-3.78 |
-8.20 |
-4.40 |
-14.45 |
-3.05 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
0.00 |
0.00 |
1,647 |
1,647 |
1,594 |
1,921 |
1,959 |
1,973 |
1,915 |
1,968 |
| Invested Capital Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.19 |
2.01 |
1.11 |
1.15 |
1.23 |
1.15 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
0.00 |
0.00 |
1,647 |
1,647 |
0.00 |
1,921 |
312 |
326 |
320 |
47 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
929 |
4,200 |
3,809 |
4,386 |
4,253 |
4,270 |
4,044 |
4,303 |
| Market Capitalization |
|
529 |
529 |
529 |
529 |
2,831 |
2,490 |
2,780 |
2,636 |
2,683 |
2,522 |
2,759 |
| Book Value per Share |
|
$0.00 |
$0.00 |
$0.00 |
$9.85 |
$2.19 |
$2.16 |
$2.40 |
$2.67 |
$3.01 |
$3.07 |
$3.30 |
| Tangible Book Value per Share |
|
$0.00 |
$0.00 |
$0.00 |
($1.58) |
($9.21) |
($9.14) |
($10.83) |
($10.89) |
($10.51) |
($10.36) |
($10.06) |
| Total Capital |
|
0.00 |
0.00 |
0.00 |
1,698 |
1,784 |
1,778 |
1,965 |
2,033 |
2,023 |
1,995 |
2,030 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
428 |
1,482 |
1,479 |
1,634 |
1,666 |
1,612 |
1,574 |
1,576 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
423 |
1,473 |
1,469 |
1,618 |
1,652 |
1,600 |
1,564 |
1,562 |
| Net Debt |
|
0.00 |
0.00 |
0.00 |
377 |
1,346 |
1,296 |
1,582 |
1,592 |
1,562 |
1,494 |
1,514 |
| Capital Expenditures (CapEx) |
|
0.00 |
15 |
17 |
0.00 |
15 |
17 |
16 |
25 |
20 |
20 |
11 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
0.00 |
0.00 |
9.17 |
13 |
-43 |
-5.15 |
0.15 |
25 |
-23 |
35 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
0.00 |
0.00 |
60 |
150 |
140 |
47 |
74 |
75 |
57 |
97 |
| Net Working Capital (NWC) |
|
0.00 |
0.00 |
0.00 |
55 |
140 |
130 |
31 |
60 |
63 |
46 |
83 |
| Net Nonoperating Expense (NNE) |
|
8.79 |
8.85 |
7.75 |
9.54 |
18 |
18 |
20 |
21 |
22 |
23 |
20 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
0.00 |
0.00 |
377 |
1,346 |
1,296 |
1,590 |
1,592 |
1,562 |
1,494 |
1,514 |
| Total Depreciation and Amortization (D&A) |
|
18 |
18 |
18 |
18 |
15 |
17 |
18 |
20 |
21 |
21 |
21 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-2.27% |
-0.27% |
0.01% |
1.19% |
-1.08% |
1.58% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
7.37% |
2.43% |
3.69% |
3.58% |
2.62% |
4.35% |
| Net Working Capital to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
6.84% |
1.61% |
3.00% |
3.01% |
2.12% |
3.73% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.50 |
$0.37 |
$0.12 |
$0.30 |
$0.35 |
$0.38 |
$0.27 |
$0.39 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
126.59M |
127.34M |
128.13M |
128.17M |
128.17M |
128.17M |
128.63M |
127.96M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.50 |
$0.37 |
$0.12 |
$0.30 |
$0.35 |
$0.38 |
$0.27 |
$0.39 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
126.59M |
127.34M |
128.13M |
128.17M |
128.17M |
128.17M |
128.63M |
127.96M |
| 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 |
126.59M |
127.34M |
128.13M |
128.17M |
128.17M |
128.17M |
128.63M |
127.96M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
63 |
63 |
58 |
63 |
63 |
41 |
61 |
67 |
72 |
59 |
72 |
| Normalized NOPAT Margin |
|
13.45% |
13.35% |
12.41% |
13.10% |
12.96% |
8.87% |
12.10% |
12.24% |
12.49% |
10.93% |
12.61% |
| Pre Tax Income Margin |
|
15.12% |
14.69% |
13.99% |
14.89% |
12.70% |
7.02% |
10.76% |
11.14% |
11.49% |
7.94% |
12.22% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
7.14 |
7.19 |
7.49 |
8.61 |
32.05 |
1.24 |
3.04 |
0.00 |
0.00 |
0.83 |
3.68 |
| NOPAT to Interest Expense |
|
5.46 |
5.62 |
5.76 |
6.72 |
23.58 |
0.87 |
2.29 |
0.00 |
0.00 |
0.70 |
2.76 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
5.82 |
5.78 |
0.00 |
26.42 |
0.89 |
2.44 |
0.00 |
0.00 |
0.59 |
3.25 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
4.25 |
4.05 |
0.00 |
17.96 |
0.52 |
1.70 |
0.00 |
0.00 |
0.46 |
2.34 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
901.44% |
950.30% |
1,002.63% |
23.95% |
22.40% |
25.84% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
910.40% |
950.30% |
1,002.63% |
23.95% |
35.38% |
46.12% |