| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
195,978,026.00 |
195,114,398.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
195,978,026.00 |
195,114,398.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
1.04 |
-0.55 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
9.33% |
8.51% |
7.43% |
7.80% |
9.85% |
3.55% |
6.33% |
5.73% |
4.59% |
- |
7.90% |
| EBITDA Growth |
|
22.37% |
3.70% |
40.93% |
17.12% |
27.15% |
9.57% |
1.59% |
-3.02% |
-16.40% |
- |
-74.01% |
| EBIT Growth |
|
39.39% |
1.15% |
73.28% |
32.01% |
47.40% |
19.61% |
6.17% |
-7.75% |
-27.81% |
- |
-116.30% |
| NOPAT Growth |
|
15.09% |
0.01% |
89.26% |
13.11% |
28.30% |
19.53% |
1.43% |
-7.65% |
-26.45% |
- |
-119.35% |
| Net Income Growth |
|
29.01% |
-4.02% |
123.37% |
22.74% |
39.05% |
28.45% |
-1.35% |
-6.11% |
-28.00% |
- |
-188.83% |
| EPS Growth |
|
29.01% |
-4.02% |
120.00% |
20.93% |
1,225.00% |
26.83% |
0.00% |
-5.77% |
-37.78% |
- |
-190.91% |
| Operating Cash Flow Growth |
|
33.28% |
-26.35% |
-10.63% |
45.61% |
53.90% |
55.34% |
-13.33% |
25.98% |
-7.53% |
- |
90.02% |
| Free Cash Flow Firm Growth |
|
93.75% |
-4,756.05% |
-2,126.69% |
-79.02% |
-360.08% |
65.09% |
37.92% |
54.65% |
106.54% |
- |
172.76% |
| Invested Capital Growth |
|
2.04% |
4.23% |
5.03% |
4.42% |
5.60% |
2.27% |
3.39% |
2.47% |
0.70% |
- |
-1.83% |
| Revenue Q/Q Growth |
|
-0.33% |
0.49% |
1.18% |
6.39% |
1.56% |
-5.27% |
3.90% |
5.79% |
0.45% |
- |
5.60% |
| EBITDA Q/Q Growth |
|
-6.12% |
9.45% |
4.26% |
9.33% |
1.92% |
-5.69% |
-3.33% |
4.36% |
-12.14% |
- |
-78.10% |
| EBIT Q/Q Growth |
|
-8.86% |
12.96% |
6.00% |
20.96% |
1.77% |
-8.33% |
-5.91% |
5.10% |
-20.36% |
- |
-112.81% |
| NOPAT Q/Q Growth |
|
-0.99% |
-3.87% |
6.74% |
11.34% |
12.30% |
-10.44% |
-9.42% |
1.38% |
-10.56% |
- |
-114.98% |
| Net Income Q/Q Growth |
|
-0.94% |
-3.91% |
9.48% |
17.77% |
12.23% |
-11.23% |
-15.92% |
12.09% |
-13.94% |
- |
-159.56% |
| EPS Q/Q Growth |
|
-0.94% |
-3.91% |
7.32% |
18.18% |
-13.46% |
15.56% |
-15.38% |
11.36% |
-42.86% |
- |
-160.61% |
| Operating Cash Flow Q/Q Growth |
|
22.25% |
-29.56% |
-9.54% |
86.94% |
29.20% |
-28.91% |
-49.53% |
171.73% |
-5.16% |
- |
-29.93% |
| Free Cash Flow Firm Q/Q Growth |
|
48.57% |
-244.38% |
-22.70% |
17.63% |
-32.18% |
73.87% |
-118.22% |
39.83% |
119.06% |
- |
737.17% |
| Invested Capital Q/Q Growth |
|
-0.06% |
3.33% |
0.70% |
0.42% |
1.07% |
0.06% |
1.81% |
-0.47% |
-0.68% |
- |
-1.66% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
65.42% |
66.96% |
66.96% |
66.11% |
66.55% |
68.44% |
67.75% |
65.26% |
61.10% |
- |
68.00% |
| EBITDA Margin |
|
24.31% |
26.48% |
27.29% |
28.04% |
28.14% |
28.02% |
26.07% |
25.72% |
22.50% |
- |
6.28% |
| Operating Margin |
|
14.64% |
16.43% |
17.15% |
19.20% |
19.48% |
18.87% |
18.44% |
16.57% |
13.18% |
- |
-2.87% |
| EBIT Margin |
|
14.31% |
16.09% |
16.86% |
19.17% |
19.21% |
18.59% |
16.83% |
16.72% |
13.26% |
- |
-2.54% |
| Profit (Net Income) Margin |
|
9.11% |
8.72% |
9.43% |
10.44% |
11.54% |
10.81% |
8.75% |
9.27% |
7.94% |
- |
-7.20% |
| Tax Burden Percent |
|
79.42% |
67.67% |
68.38% |
63.96% |
69.69% |
68.04% |
60.69% |
64.71% |
72.43% |
- |
160.95% |
| Interest Burden Percent |
|
80.18% |
80.05% |
81.81% |
85.17% |
86.20% |
85.50% |
85.66% |
85.67% |
82.72% |
- |
176.00% |
| Effective Tax Rate |
|
20.58% |
32.33% |
31.62% |
36.04% |
30.31% |
31.96% |
39.31% |
35.29% |
27.57% |
- |
0.00% |
| Return on Invested Capital (ROIC) |
|
4.22% |
4.03% |
4.31% |
4.57% |
5.15% |
4.83% |
4.22% |
4.10% |
3.69% |
- |
-0.80% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
3.30% |
3.17% |
3.47% |
3.83% |
4.30% |
4.06% |
3.25% |
3.47% |
2.99% |
- |
-3.14% |
| Return on Net Nonoperating Assets (RNNOA) |
|
1.14% |
1.10% |
1.17% |
1.24% |
1.35% |
1.30% |
1.02% |
1.04% |
0.89% |
- |
-0.91% |
| Return on Equity (ROE) |
|
5.36% |
5.13% |
5.48% |
5.81% |
6.50% |
6.13% |
5.24% |
5.14% |
4.58% |
- |
-1.71% |
| Cash Return on Invested Capital (CROIC) |
|
1.82% |
-0.39% |
-0.67% |
0.02% |
-0.83% |
2.50% |
1.37% |
2.18% |
3.57% |
- |
4.52% |
| Operating Return on Assets (OROA) |
|
4.44% |
5.00% |
5.33% |
6.13% |
6.24% |
6.02% |
5.49% |
5.53% |
4.39% |
- |
-0.86% |
| Return on Assets (ROA) |
|
2.83% |
2.71% |
2.98% |
3.34% |
3.75% |
3.50% |
2.85% |
3.06% |
2.63% |
- |
-2.45% |
| Return on Common Equity (ROCE) |
|
5.36% |
5.13% |
5.48% |
5.81% |
6.50% |
6.13% |
5.24% |
5.14% |
4.58% |
- |
-1.71% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
3.78% |
4.36% |
4.53% |
0.00% |
5.11% |
5.00% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
108 |
104 |
111 |
123 |
138 |
124 |
112 |
114 |
102 |
145 |
-22 |
| NOPAT Margin |
|
11.62% |
11.12% |
11.73% |
12.28% |
13.58% |
12.84% |
11.19% |
10.72% |
9.55% |
- |
-2.01% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.92% |
0.86% |
0.85% |
0.74% |
0.84% |
0.77% |
0.96% |
0.63% |
0.70% |
- |
2.35% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
0.99% |
- |
- |
- |
1.16% |
1.03% |
1.05% |
0.95% |
1.33% |
-0.20% |
| Cost of Revenue to Revenue |
|
34.58% |
33.04% |
33.04% |
33.89% |
33.45% |
31.56% |
32.25% |
34.74% |
38.90% |
- |
32.00% |
| SG&A Expenses to Revenue |
|
41.81% |
40.89% |
40.35% |
38.00% |
38.43% |
40.21% |
39.81% |
39.77% |
39.36% |
- |
62.52% |
| R&D to Revenue |
|
3.96% |
4.24% |
4.13% |
3.89% |
3.70% |
4.22% |
4.54% |
4.21% |
3.89% |
- |
3.93% |
| Operating Expenses to Revenue |
|
50.78% |
50.53% |
49.81% |
46.92% |
47.06% |
49.57% |
49.32% |
48.69% |
47.92% |
- |
70.86% |
| Earnings before Interest and Taxes (EBIT) |
|
133 |
150 |
159 |
192 |
196 |
179 |
169 |
177 |
141 |
215 |
-28 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
225 |
247 |
257 |
281 |
287 |
270 |
261 |
273 |
240 |
310 |
68 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
2.04 |
2.40 |
2.27 |
2.35 |
2.58 |
2.37 |
1.97 |
1.69 |
1.69 |
- |
1.49 |
| Price to Tangible Book Value (P/TBV) |
|
6.97 |
8.91 |
7.88 |
7.87 |
8.50 |
7.42 |
5.98 |
4.94 |
4.97 |
- |
4.30 |
| Price to Revenue (P/Rev) |
|
4.30 |
5.04 |
4.74 |
4.89 |
5.35 |
4.91 |
4.10 |
3.49 |
3.40 |
- |
2.90 |
| Price to Earnings (P/E) |
|
52.48 |
71.16 |
53.95 |
62.78 |
53.14 |
61.19 |
39.60 |
34.51 |
37.07 |
- |
49.15 |
| Dividend Yield |
|
0.02% |
0.02% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Earnings Yield |
|
1.91% |
1.41% |
1.85% |
1.59% |
1.88% |
1.63% |
2.53% |
2.90% |
2.70% |
- |
2.03% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.79 |
2.04 |
1.95 |
2.02 |
2.21 |
2.05 |
1.75 |
1.54 |
1.53 |
- |
1.38 |
| Enterprise Value to Revenue (EV/Rev) |
|
4.98 |
5.76 |
5.44 |
5.55 |
5.99 |
5.53 |
4.71 |
4.07 |
3.98 |
- |
3.45 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
20.19 |
23.60 |
20.94 |
20.89 |
21.76 |
19.82 |
17.10 |
15.09 |
15.61 |
- |
16.39 |
| Enterprise Value to EBIT (EV/EBIT) |
|
34.52 |
40.61 |
34.58 |
33.31 |
33.48 |
29.90 |
25.55 |
22.83 |
24.45 |
- |
28.87 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
47.09 |
55.57 |
47.14 |
47.52 |
49.06 |
43.79 |
37.75 |
33.68 |
36.05 |
- |
51.28 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
29.44 |
37.46 |
36.89 |
34.30 |
32.88 |
27.93 |
24.66 |
20.16 |
20.47 |
- |
15.31 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
99.19 |
0.00 |
0.00 |
11,707.47 |
0.00 |
82.99 |
129.42 |
71.50 |
43.12 |
- |
30.32 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.34 |
0.36 |
0.35 |
0.33 |
0.32 |
0.31 |
0.31 |
0.30 |
0.30 |
- |
0.30 |
| Long-Term Debt to Equity |
|
0.33 |
0.35 |
0.34 |
0.33 |
0.32 |
0.31 |
0.30 |
0.29 |
0.30 |
- |
0.23 |
| Financial Leverage |
|
0.34 |
0.35 |
0.34 |
0.32 |
0.32 |
0.32 |
0.32 |
0.30 |
0.30 |
- |
0.29 |
| Leverage Ratio |
|
1.57 |
1.57 |
1.55 |
1.54 |
1.53 |
1.53 |
1.52 |
1.50 |
1.51 |
- |
1.51 |
| Compound Leverage Factor |
|
1.26 |
1.26 |
1.27 |
1.31 |
1.32 |
1.31 |
1.30 |
1.29 |
1.25 |
- |
2.65 |
| Debt to Total Capital |
|
25.39% |
26.48% |
25.80% |
24.93% |
24.22% |
23.81% |
23.78% |
22.88% |
23.32% |
- |
22.99% |
| Short-Term Debt to Total Capital |
|
0.45% |
0.44% |
0.40% |
0.39% |
0.31% |
0.46% |
0.55% |
0.43% |
0.44% |
- |
5.60% |
| Long-Term Debt to Total Capital |
|
24.94% |
26.04% |
25.40% |
24.55% |
23.91% |
23.35% |
23.23% |
22.45% |
22.87% |
- |
17.40% |
| 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 |
|
74.61% |
73.51% |
74.20% |
75.06% |
75.78% |
76.19% |
76.22% |
77.12% |
76.68% |
- |
77.00% |
| Debt to EBITDA |
|
2.90 |
3.10 |
2.80 |
2.61 |
2.41 |
2.32 |
2.35 |
2.27 |
2.40 |
- |
2.76 |
| Net Debt to EBITDA |
|
2.76 |
2.95 |
2.68 |
2.50 |
2.31 |
2.23 |
2.25 |
2.16 |
2.29 |
- |
2.61 |
| Long-Term Debt to EBITDA |
|
2.85 |
3.05 |
2.76 |
2.56 |
2.38 |
2.27 |
2.30 |
2.23 |
2.35 |
- |
2.09 |
| Debt to NOPAT |
|
6.76 |
7.30 |
6.30 |
5.93 |
5.43 |
5.12 |
5.19 |
5.07 |
5.54 |
- |
8.64 |
| Net Debt to NOPAT |
|
6.45 |
6.94 |
6.04 |
5.68 |
5.21 |
4.92 |
4.96 |
4.82 |
5.30 |
- |
8.16 |
| Long-Term Debt to NOPAT |
|
6.64 |
7.18 |
6.20 |
5.83 |
5.36 |
5.03 |
5.07 |
4.98 |
5.44 |
- |
6.54 |
| Altman Z-Score |
|
3.50 |
3.79 |
3.77 |
3.95 |
4.24 |
4.13 |
3.69 |
3.44 |
3.33 |
- |
2.98 |
| 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 |
|
1.76 |
1.86 |
1.95 |
1.99 |
1.91 |
1.99 |
2.10 |
2.12 |
1.89 |
- |
1.27 |
| Quick Ratio |
|
0.75 |
0.81 |
0.84 |
0.88 |
0.81 |
0.82 |
0.89 |
0.91 |
0.84 |
- |
0.53 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-92 |
-316 |
-388 |
-319 |
-422 |
-110 |
-241 |
-145 |
28 |
-27 |
175 |
| Operating Cash Flow to CapEx |
|
120.14% |
103.90% |
149.80% |
233.15% |
191.50% |
213.20% |
123.18% |
269.76% |
252.96% |
- |
211.57% |
| Free Cash Flow to Firm to Interest Expense |
|
-3.49 |
-10.57 |
-13.41 |
-11.20 |
-15.63 |
-4.24 |
-9.94 |
-5.70 |
1.13 |
- |
8.38 |
| Operating Cash Flow to Interest Expense |
|
6.62 |
4.10 |
3.84 |
7.28 |
9.93 |
7.33 |
3.98 |
10.29 |
10.16 |
- |
8.75 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
1.11 |
0.15 |
1.28 |
4.16 |
4.74 |
3.89 |
0.75 |
6.48 |
6.14 |
- |
4.61 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.31 |
0.31 |
0.32 |
0.32 |
0.33 |
0.32 |
0.33 |
0.33 |
0.33 |
- |
0.34 |
| Accounts Receivable Turnover |
|
6.16 |
5.95 |
5.95 |
5.56 |
5.87 |
5.75 |
5.43 |
5.28 |
5.29 |
- |
5.32 |
| Inventory Turnover |
|
1.81 |
1.77 |
1.71 |
1.70 |
1.69 |
1.63 |
1.58 |
1.61 |
1.71 |
- |
1.64 |
| Fixed Asset Turnover |
|
2.34 |
2.33 |
2.33 |
2.32 |
2.23 |
2.22 |
2.19 |
2.17 |
2.07 |
- |
2.08 |
| Accounts Payable Turnover |
|
4.84 |
5.83 |
5.33 |
5.70 |
4.98 |
6.42 |
5.51 |
5.59 |
5.03 |
- |
6.11 |
| Days Sales Outstanding (DSO) |
|
59.30 |
61.37 |
61.30 |
65.67 |
62.16 |
63.52 |
67.25 |
69.08 |
68.94 |
- |
68.59 |
| Days Inventory Outstanding (DIO) |
|
201.56 |
206.50 |
213.55 |
214.35 |
216.00 |
223.89 |
230.98 |
226.68 |
213.35 |
- |
222.45 |
| Days Payable Outstanding (DPO) |
|
75.45 |
62.60 |
68.52 |
63.99 |
73.35 |
56.84 |
66.25 |
65.25 |
72.58 |
- |
59.79 |
| Cash Conversion Cycle (CCC) |
|
185.41 |
205.27 |
206.33 |
216.03 |
204.81 |
230.57 |
231.98 |
230.51 |
209.71 |
- |
231.25 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
9,999 |
10,332 |
10,405 |
10,448 |
10,560 |
10,567 |
10,757 |
10,706 |
10,634 |
10,739 |
10,561 |
| Invested Capital Turnover |
|
0.36 |
0.36 |
0.37 |
0.37 |
0.38 |
0.38 |
0.38 |
0.38 |
0.39 |
- |
0.40 |
| Increase / (Decrease) in Invested Capital |
|
200 |
420 |
498 |
442 |
560 |
234 |
353 |
259 |
74 |
172 |
-197 |
| Enterprise Value (EV) |
|
17,888 |
21,111 |
20,302 |
21,107 |
23,324 |
21,709 |
18,802 |
16,457 |
16,294 |
- |
14,594 |
| Market Capitalization |
|
15,439 |
18,474 |
17,701 |
18,584 |
20,848 |
19,270 |
16,332 |
14,104 |
13,899 |
- |
12,273 |
| Book Value per Share |
|
$152.47 |
$38.79 |
$39.26 |
$39.80 |
$40.59 |
$40.72 |
$41.44 |
$41.87 |
$41.44 |
$42.68 |
$42.23 |
| Tangible Book Value per Share |
|
$44.75 |
$10.45 |
$11.30 |
$11.86 |
$12.32 |
$13.01 |
$13.65 |
$14.31 |
$14.08 |
$14.88 |
$14.64 |
| Total Capital |
|
10,120 |
10,468 |
10,517 |
10,558 |
10,667 |
10,667 |
10,874 |
10,831 |
10,744 |
10,864 |
10,699 |
| Total Debt |
|
2,569 |
2,772 |
2,713 |
2,632 |
2,584 |
2,540 |
2,585 |
2,478 |
2,505 |
2,500 |
2,460 |
| Total Long-Term Debt |
|
2,524 |
2,726 |
2,671 |
2,592 |
2,550 |
2,491 |
2,526 |
2,431 |
2,458 |
1,879 |
1,861 |
| Net Debt |
|
2,448 |
2,637 |
2,601 |
2,523 |
2,476 |
2,439 |
2,469 |
2,353 |
2,395 |
2,375 |
2,321 |
| Capital Expenditures (CapEx) |
|
145 |
118 |
74 |
89 |
140 |
89 |
78 |
97 |
98 |
102 |
86 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
661 |
740 |
836 |
888 |
854 |
935 |
1,057 |
1,050 |
931 |
1,034 |
955 |
| Debt-free Net Working Capital (DFNWC) |
|
781 |
875 |
948 |
998 |
962 |
1,036 |
1,173 |
1,175 |
1,041 |
1,159 |
1,094 |
| Net Working Capital (NWC) |
|
736 |
829 |
907 |
957 |
929 |
987 |
1,113 |
1,128 |
994 |
538 |
495 |
| Net Nonoperating Expense (NNE) |
|
23 |
22 |
22 |
18 |
21 |
20 |
24 |
15 |
17 |
14 |
56 |
| Net Nonoperating Obligations (NNO) |
|
2,448 |
2,637 |
2,601 |
2,523 |
2,476 |
2,439 |
2,469 |
2,353 |
2,395 |
2,375 |
2,321 |
| Total Depreciation and Amortization (D&A) |
|
93 |
97 |
98 |
89 |
91 |
91 |
93 |
95 |
98 |
96 |
95 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
18.38% |
20.18% |
22.40% |
23.35% |
21.93% |
23.81% |
26.50% |
25.95% |
22.74% |
- |
22.58% |
| Debt-free Net Working Capital to Revenue |
|
21.74% |
23.87% |
25.41% |
26.23% |
24.70% |
26.37% |
29.41% |
29.03% |
25.45% |
- |
25.86% |
| Net Working Capital to Revenue |
|
20.48% |
22.61% |
24.29% |
25.16% |
23.84% |
25.13% |
27.91% |
27.87% |
24.28% |
- |
11.70% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($0.01) |
$0.41 |
$0.45 |
$0.53 |
$0.45 |
$0.52 |
$0.44 |
$0.49 |
$0.28 |
$0.67 |
($0.40) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
791.60M |
198.40M |
198.90M |
199.10M |
198.90M |
199.70M |
199.90M |
199.30M |
199.10M |
195.80M |
195M |
| Adjusted Diluted Earnings per Share |
|
($0.01) |
$0.41 |
$0.44 |
$0.52 |
$0.45 |
$0.52 |
$0.44 |
$0.49 |
$0.28 |
$0.66 |
($0.40) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
797.20M |
199.90M |
200.50M |
200.60M |
200.40M |
201.20M |
200.70M |
200M |
200M |
196.70M |
195M |
| Adjusted Basic & Diluted Earnings per Share |
|
($0.01) |
$0.00 |
$0.00 |
$0.00 |
$0.45 |
$0.00 |
$0.00 |
$0.00 |
$0.28 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
198.10M |
198.76M |
199.12M |
199.16M |
199.58M |
199.98M |
199.51M |
198.81M |
195.98M |
195.11M |
195.03M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
108 |
104 |
111 |
123 |
138 |
124 |
112 |
114 |
102 |
145 |
-22 |
| Normalized NOPAT Margin |
|
11.62% |
11.12% |
11.73% |
12.28% |
13.58% |
12.84% |
11.19% |
10.72% |
9.55% |
- |
-2.01% |
| Pre Tax Income Margin |
|
11.48% |
12.88% |
13.79% |
16.32% |
16.56% |
15.89% |
14.42% |
14.33% |
10.97% |
- |
-4.48% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
5.05 |
5.01 |
5.50 |
6.74 |
7.24 |
6.90 |
6.97 |
6.98 |
5.79 |
- |
-1.32 |
| NOPAT to Interest Expense |
|
4.10 |
3.46 |
3.83 |
4.32 |
5.12 |
4.76 |
4.63 |
4.48 |
4.17 |
- |
-1.04 |
| EBIT Less CapEx to Interest Expense |
|
-0.47 |
1.06 |
2.93 |
3.62 |
2.06 |
3.46 |
3.74 |
3.17 |
1.77 |
- |
-5.45 |
| NOPAT Less CapEx to Interest Expense |
|
-1.42 |
-0.49 |
1.26 |
1.20 |
-0.06 |
1.32 |
1.41 |
0.66 |
0.15 |
- |
-5.17 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
1.02% |
0.00% |
0.44% |
0.42% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Augmented Payout Ratio |
|
1.02% |
0.00% |
0.44% |
0.42% |
0.00% |
0.00% |
9.80% |
22.88% |
77.38% |
- |
151.61% |