| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
423,868,449.00 |
423,868,449.00 |
423,868,449.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
423,868,449.00 |
423,868,449.00 |
423,868,449.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
0.11 |
0.13 |
0.11 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
1.94% |
-100.00% |
0.00% |
12.76% |
-14.56% |
35.11% |
14.61% |
-5.28% |
-0.06% |
19.20% |
| EBITDA Growth |
|
0.00% |
8.06% |
-72.36% |
179.10% |
37.11% |
-38.45% |
48.66% |
17.20% |
-2.87% |
17.18% |
26.08% |
| EBIT Growth |
|
0.00% |
-30.79% |
-121.79% |
354.99% |
77.77% |
-63.17% |
157.25% |
23.30% |
-7.98% |
22.74% |
33.41% |
| NOPAT Growth |
|
0.00% |
-39.70% |
-125.29% |
892.21% |
14.42% |
-40.27% |
63.47% |
17.19% |
-2.58% |
14.20% |
-42.92% |
| Net Income Growth |
|
0.00% |
-45.87% |
-25.97% |
-17.42% |
116.15% |
-73.35% |
258.93% |
19.92% |
-8.93% |
20.52% |
-17.68% |
| EPS Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Growth |
|
0.00% |
5.59% |
31.96% |
-64.70% |
-12.09% |
-368.47% |
122.53% |
-312.12% |
-3.06% |
38.32% |
35.55% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
101.78% |
3,059.05% |
-80.21% |
108.67% |
-6.34% |
-82.31% |
264.42% |
-56.51% |
-71.42% |
| Invested Capital Growth |
|
0.00% |
0.00% |
-2.88% |
-45.65% |
0.16% |
-29.85% |
-27.81% |
32.06% |
-30.49% |
2.30% |
10.26% |
| Revenue Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBITDA Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EBIT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| NOPAT Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Income Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| EPS Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
43.36% |
40.34% |
0.00% |
36.89% |
34.90% |
28.88% |
28.83% |
30.77% |
35.22% |
36.71% |
38.12% |
| EBITDA Margin |
|
23.55% |
24.96% |
0.00% |
19.04% |
23.16% |
16.68% |
18.35% |
18.77% |
19.30% |
22.63% |
23.93% |
| Operating Margin |
|
23.55% |
15.99% |
0.00% |
19.11% |
19.39% |
13.55% |
16.40% |
16.77% |
17.25% |
19.71% |
16.40% |
| EBIT Margin |
|
23.55% |
15.99% |
0.00% |
8.79% |
13.85% |
5.97% |
11.37% |
12.23% |
11.93% |
14.65% |
16.40% |
| Profit (Net Income) Margin |
|
17.15% |
9.11% |
0.00% |
5.51% |
10.55% |
3.29% |
8.74% |
9.15% |
8.75% |
10.55% |
7.28% |
| Tax Burden Percent |
|
72.82% |
56.96% |
-193.46% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
57.54% |
| Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
62.66% |
76.19% |
55.13% |
76.92% |
74.81% |
73.32% |
72.00% |
77.20% |
| Effective Tax Rate |
|
30.75% |
39.67% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
42.46% |
| Return on Invested Capital (ROIC) |
|
0.00% |
9.35% |
0.00% |
12.49% |
20.28% |
14.23% |
32.76% |
39.46% |
24.79% |
34.13% |
18.32% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
7.04% |
0.00% |
-28.30% |
163.00% |
74.70% |
71.62% |
99.99% |
-65.66% |
316.78% |
112.77% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
2.06% |
0.00% |
-7.89% |
-9.91% |
-11.29% |
-20.22% |
-22.85% |
-10.25% |
-16.83% |
-4.78% |
| Return on Equity (ROE) |
|
0.00% |
11.40% |
4.72% |
4.60% |
10.37% |
2.93% |
12.54% |
16.61% |
14.54% |
17.30% |
13.54% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-190.65% |
1.72% |
71.65% |
20.12% |
49.31% |
65.06% |
11.83% |
60.76% |
31.85% |
8.56% |
| Operating Return on Assets (OROA) |
|
0.00% |
5.97% |
0.00% |
3.83% |
6.74% |
2.50% |
6.75% |
8.14% |
7.24% |
9.04% |
11.69% |
| Return on Assets (ROA) |
|
0.00% |
3.40% |
0.00% |
2.40% |
5.14% |
1.38% |
5.19% |
6.09% |
5.31% |
6.51% |
5.19% |
| Return on Common Equity (ROCE) |
|
0.00% |
10.75% |
4.57% |
4.54% |
10.07% |
2.85% |
12.14% |
16.05% |
14.05% |
16.72% |
13.09% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
6.05% |
2.68% |
4.80% |
10.36% |
3.13% |
14.19% |
16.22% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
59 |
36 |
-9.01 |
71 |
82 |
49 |
80 |
93 |
91 |
104 |
59 |
| NOPAT Margin |
|
16.31% |
9.64% |
0.00% |
19.11% |
19.39% |
13.55% |
16.40% |
16.77% |
17.25% |
19.71% |
9.44% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
2.31% |
-15.15% |
40.79% |
-142.73% |
-60.47% |
-38.86% |
-60.54% |
90.45% |
-282.65% |
-94.45% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
28.27% |
32.06% |
16.61% |
| Cost of Revenue to Revenue |
|
59.34% |
65.48% |
0.00% |
62.93% |
64.92% |
70.89% |
71.02% |
69.07% |
64.41% |
62.97% |
61.88% |
| SG&A Expenses to Revenue |
|
17.11% |
18.53% |
0.00% |
3.49% |
3.19% |
3.09% |
2.65% |
3.08% |
3.55% |
4.10% |
0.00% |
| 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 |
|
17.11% |
18.53% |
0.00% |
21.27% |
18.70% |
18.42% |
15.08% |
17.08% |
21.53% |
21.11% |
25.28% |
| Earnings before Interest and Taxes (EBIT) |
|
85 |
59 |
-13 |
33 |
58 |
22 |
55 |
68 |
63 |
77 |
103 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
85 |
92 |
25 |
71 |
98 |
60 |
89 |
105 |
102 |
119 |
151 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
1.25 |
1.29 |
1.23 |
1.49 |
1.30 |
1.18 |
1.30 |
2.58 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
1.30 |
1.34 |
1.28 |
1.56 |
1.37 |
1.25 |
1.38 |
2.74 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.00 |
0.00 |
1.40 |
1.28 |
1.25 |
0.89 |
0.71 |
0.69 |
0.77 |
1.40 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
25.42 |
12.11 |
38.04 |
10.15 |
7.73 |
7.92 |
7.30 |
18.82 |
| Dividend Yield |
|
17.75% |
15.53% |
6.51% |
9.02% |
8.49% |
5.99% |
25.81% |
11.67% |
12.52% |
11.44% |
0.00% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
3.93% |
8.26% |
2.63% |
9.85% |
12.94% |
12.62% |
13.70% |
5.31% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
1.27 |
1.30 |
1.33 |
1.83 |
1.42 |
1.17 |
1.30 |
2.60 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
1.37 |
1.24 |
1.05 |
0.77 |
0.69 |
0.67 |
0.76 |
1.40 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
7.20 |
5.37 |
6.29 |
4.19 |
3.67 |
3.47 |
3.35 |
5.86 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
15.61 |
8.98 |
17.56 |
6.76 |
5.63 |
5.61 |
5.17 |
8.56 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
7.18 |
6.42 |
7.74 |
4.69 |
4.11 |
3.88 |
3.84 |
14.87 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
8.52 |
9.92 |
0.00 |
11.70 |
0.00 |
12.39 |
10.13 |
16.51 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
1.25 |
6.47 |
2.23 |
2.36 |
13.69 |
1.58 |
4.11 |
31.82 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.50 |
0.64 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.01 |
| Long-Term Debt to Equity |
|
0.00 |
0.50 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.01 |
0.01 |
| Financial Leverage |
|
0.00 |
0.29 |
0.42 |
0.28 |
-0.06 |
-0.15 |
-0.28 |
-0.23 |
0.16 |
-0.05 |
-0.04 |
| Leverage Ratio |
|
0.00 |
1.68 |
1.76 |
1.92 |
2.02 |
2.13 |
2.41 |
2.73 |
2.74 |
2.66 |
2.61 |
| Compound Leverage Factor |
|
0.00 |
1.68 |
1.76 |
1.20 |
1.54 |
1.17 |
1.86 |
2.04 |
2.01 |
1.91 |
2.01 |
| Debt to Total Capital |
|
0.00% |
33.52% |
39.05% |
0.00% |
0.00% |
0.37% |
0.33% |
0.20% |
0.35% |
0.53% |
0.94% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
39.05% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
0.00% |
33.52% |
0.00% |
0.00% |
0.00% |
0.37% |
0.33% |
0.20% |
0.35% |
0.53% |
0.94% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
2.78% |
2.83% |
2.93% |
3.36% |
3.36% |
3.37% |
3.30% |
3.35% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
3.78% |
0.01% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
0.00% |
62.70% |
60.95% |
97.22% |
97.16% |
96.69% |
96.31% |
96.44% |
96.28% |
96.17% |
95.71% |
| Debt to EBITDA |
|
0.00 |
3.23 |
11.70 |
0.00 |
0.00 |
0.02 |
0.01 |
0.01 |
0.01 |
0.01 |
0.02 |
| Net Debt to EBITDA |
|
0.00 |
2.97 |
11.10 |
0.00 |
-0.27 |
-1.40 |
-0.76 |
-0.20 |
-0.23 |
-0.15 |
-0.08 |
| Long-Term Debt to EBITDA |
|
0.00 |
3.23 |
0.00 |
0.00 |
0.00 |
0.02 |
0.01 |
0.01 |
0.01 |
0.01 |
0.02 |
| Debt to NOPAT |
|
0.00 |
8.35 |
-33.09 |
0.00 |
0.00 |
0.03 |
0.01 |
0.01 |
0.01 |
0.02 |
0.06 |
| Net Debt to NOPAT |
|
0.00 |
7.68 |
-31.40 |
0.00 |
-0.32 |
-1.73 |
-0.85 |
-0.22 |
-0.26 |
-0.17 |
-0.21 |
| Long-Term Debt to NOPAT |
|
0.00 |
8.35 |
0.00 |
0.00 |
0.00 |
0.03 |
0.01 |
0.01 |
0.01 |
0.02 |
0.06 |
| Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
1.73 |
1.80 |
1.56 |
1.58 |
1.52 |
1.47 |
1.61 |
2.13 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
5.69% |
3.18% |
1.34% |
2.80% |
2.89% |
3.13% |
3.37% |
3.38% |
3.35% |
3.35% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
3.11 |
2.70 |
2.37 |
2.12 |
3.31 |
1.40 |
1.25 |
1.44 |
1.30 |
1.09 |
| Quick Ratio |
|
0.00 |
0.89 |
0.73 |
0.58 |
0.54 |
1.48 |
0.52 |
0.19 |
0.28 |
0.27 |
0.23 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-727 |
13 |
410 |
81 |
169 |
158 |
28 |
223 |
97 |
28 |
| Operating Cash Flow to CapEx |
|
88.36% |
356.26% |
847.70% |
206.05% |
0.00% |
-1,199.82% |
156.66% |
-161.03% |
38.98% |
247.56% |
180.70% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.37 |
0.00 |
0.44 |
0.49 |
0.42 |
0.59 |
0.67 |
0.61 |
0.62 |
0.71 |
| Accounts Receivable Turnover |
|
0.00 |
15.28 |
0.00 |
12.22 |
12.61 |
12.04 |
19.80 |
21.26 |
19.71 |
17.09 |
16.03 |
| Inventory Turnover |
|
0.00 |
2.34 |
0.00 |
1.95 |
1.94 |
1.79 |
2.47 |
2.00 |
1.52 |
1.59 |
1.87 |
| Fixed Asset Turnover |
|
0.00 |
0.55 |
0.00 |
0.57 |
0.66 |
0.60 |
0.92 |
1.09 |
0.96 |
0.95 |
1.11 |
| Accounts Payable Turnover |
|
0.00 |
5.58 |
0.00 |
4.67 |
4.69 |
4.15 |
6.33 |
5.84 |
4.95 |
5.24 |
5.23 |
| Days Sales Outstanding (DSO) |
|
0.00 |
23.88 |
0.00 |
29.87 |
28.94 |
30.31 |
18.43 |
17.17 |
18.52 |
21.36 |
22.77 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
155.78 |
0.00 |
186.81 |
188.27 |
203.35 |
147.55 |
182.23 |
239.46 |
230.25 |
195.01 |
| Days Payable Outstanding (DPO) |
|
0.00 |
65.40 |
0.00 |
78.11 |
77.88 |
88.06 |
57.63 |
62.51 |
73.69 |
69.65 |
69.73 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
114.27 |
0.00 |
138.57 |
139.32 |
145.60 |
108.35 |
136.89 |
184.29 |
181.96 |
148.05 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
763 |
741 |
403 |
403 |
283 |
204 |
270 |
301 |
308 |
340 |
| Invested Capital Turnover |
|
0.00 |
0.97 |
0.00 |
0.65 |
1.05 |
1.05 |
2.00 |
2.35 |
1.44 |
1.73 |
1.94 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
763 |
-22 |
-338 |
0.63 |
-120 |
-79 |
65 |
-132 |
6.93 |
32 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
512 |
524 |
378 |
374 |
384 |
354 |
399 |
883 |
| Market Capitalization |
|
0.00 |
0.00 |
0.00 |
523 |
538 |
451 |
432 |
394 |
366 |
406 |
883 |
| Book Value per Share |
|
$0.00 |
$0.00 |
$1.10 |
$0.98 |
$0.98 |
$0.87 |
$0.68 |
$0.72 |
$0.73 |
$0.74 |
$0.81 |
| Tangible Book Value per Share |
|
$0.00 |
$0.00 |
$1.09 |
$0.95 |
$0.95 |
$0.83 |
$0.65 |
$0.68 |
$0.69 |
$0.69 |
$0.76 |
| Total Capital |
|
0.00 |
888 |
764 |
429 |
429 |
380 |
301 |
315 |
322 |
324 |
357 |
| Total Debt |
|
0.00 |
298 |
298 |
0.00 |
0.02 |
1.41 |
1.00 |
0.62 |
1.11 |
1.72 |
3.37 |
| Total Long-Term Debt |
|
0.00 |
298 |
0.00 |
0.00 |
0.02 |
1.41 |
1.00 |
0.62 |
1.11 |
1.72 |
3.37 |
| Net Debt |
|
0.00 |
274 |
283 |
-22 |
-26 |
-84 |
-68 |
-21 |
-23 |
-18 |
-13 |
| Capital Expenditures (CapEx) |
|
138 |
36 |
20 |
29 |
0.00 |
12 |
20 |
42 |
73 |
16 |
30 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
90 |
391 |
91 |
99 |
84 |
3.47 |
40 |
57 |
41 |
7.01 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
114 |
406 |
106 |
119 |
170 |
72 |
62 |
82 |
60 |
23 |
| Net Working Capital (NWC) |
|
0.00 |
114 |
108 |
106 |
119 |
170 |
72 |
62 |
82 |
60 |
23 |
| Net Nonoperating Expense (NNE) |
|
-3.05 |
1.99 |
-34 |
51 |
37 |
37 |
37 |
42 |
45 |
48 |
14 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
173 |
275 |
-26 |
-26 |
-96 |
-96 |
-45 |
-20 |
-14 |
-14 |
| Total Depreciation and Amortization (D&A) |
|
0.00 |
33 |
38 |
38 |
39 |
39 |
34 |
36 |
39 |
42 |
47 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
24.31% |
0.00% |
24.38% |
23.46% |
23.38% |
0.71% |
7.25% |
10.87% |
7.77% |
1.11% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
30.78% |
0.00% |
28.25% |
28.36% |
47.15% |
14.80% |
11.10% |
15.47% |
11.44% |
3.64% |
| Net Working Capital to Revenue |
|
0.00% |
30.78% |
0.00% |
28.25% |
28.36% |
47.15% |
14.80% |
11.10% |
15.47% |
11.44% |
3.64% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.14 |
$0.36 |
$0.41 |
$0.11 |
$0.12 |
$0.11 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
423.87M |
423.87M |
423.87M |
423.87M |
423.87M |
423.87M |
423.87M |
423.87M |
423.87M |
| Adjusted 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 Diluted Shares Outstanding |
|
0.00 |
0.00 |
423.87M |
423.87M |
423.87M |
423.87M |
423.87M |
423.87M |
423.87M |
423.87M |
423.87M |
| 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 |
423.87M |
423.87M |
423.87M |
423.87M |
423.87M |
423.87M |
423.87M |
423.87M |
423.87M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
59 |
36 |
-9.01 |
50 |
57 |
34 |
56 |
65 |
64 |
73 |
59 |
| Normalized NOPAT Margin |
|
16.31% |
9.64% |
0.00% |
13.38% |
13.57% |
9.49% |
11.48% |
11.74% |
12.07% |
13.79% |
9.44% |
| Pre Tax Income Margin |
|
23.55% |
15.99% |
0.00% |
5.51% |
10.55% |
3.29% |
8.74% |
9.15% |
8.75% |
10.55% |
12.66% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
76.61% |
136.77% |
155.02% |
246.62% |
0.00% |
335.81% |
198.48% |
92.75% |
102.47% |
83.63% |
113.78% |
| Augmented Payout Ratio |
|
127.74% |
136.77% |
197.45% |
246.62% |
0.00% |
335.81% |
198.48% |
92.75% |
102.47% |
83.63% |
113.78% |