| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
217,207,659.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
217,207,659.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.11 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-10.18% |
7.53% |
1.16% |
0.30% |
3.30% |
17.45% |
7.65% |
5.35% |
7.37% |
6.82% |
11.53% |
| EBITDA Growth |
|
-25.20% |
26.74% |
5.12% |
7.82% |
17.45% |
33.26% |
5.35% |
5.99% |
17.12% |
9.41% |
18.37% |
| EBIT Growth |
|
-33.51% |
44.84% |
10.11% |
10.14% |
26.48% |
35.68% |
2.65% |
6.43% |
24.62% |
12.98% |
29.35% |
| NOPAT Growth |
|
2.28% |
75.11% |
-7.11% |
26.89% |
-26.27% |
49.84% |
9.27% |
-1.20% |
19.88% |
20.14% |
28.18% |
| Net Income Growth |
|
-48.94% |
94.36% |
17.00% |
27.60% |
39.98% |
76.35% |
45.66% |
19.21% |
45.62% |
24.99% |
62.97% |
| EPS Growth |
|
-50.00% |
66.67% |
0.00% |
30.77% |
40.00% |
73.33% |
50.00% |
17.65% |
57.14% |
19.23% |
83.33% |
| Operating Cash Flow Growth |
|
-36.96% |
-16.87% |
15.05% |
11.52% |
30.75% |
-96.60% |
92.42% |
-32.34% |
43.52% |
57.70% |
-2,474.99% |
| Free Cash Flow Firm Growth |
|
162.25% |
170.77% |
189.17% |
-21.38% |
-21.18% |
-28.43% |
4.38% |
-24.80% |
-18.30% |
55.85% |
-178.14% |
| Invested Capital Growth |
|
-3.24% |
-2.81% |
-3.13% |
-2.06% |
-2.72% |
-0.50% |
-3.32% |
-0.97% |
-1.80% |
-1.87% |
5.07% |
| Revenue Q/Q Growth |
|
-22.30% |
26.40% |
-23.67% |
33.79% |
-19.98% |
43.73% |
-30.03% |
30.92% |
-18.45% |
42.99% |
-26.95% |
| EBITDA Q/Q Growth |
|
-45.62% |
67.66% |
-35.16% |
82.40% |
-40.77% |
90.22% |
-48.74% |
83.49% |
-34.55% |
77.70% |
-44.54% |
| EBIT Q/Q Growth |
|
-56.73% |
110.32% |
-44.49% |
118.02% |
-50.31% |
125.61% |
-58.00% |
126.06% |
-41.82% |
104.54% |
-51.92% |
| NOPAT Q/Q Growth |
|
-16.67% |
23.19% |
-46.59% |
131.43% |
-51.58% |
150.35% |
-61.05% |
109.25% |
-41.25% |
150.88% |
-58.44% |
| Net Income Q/Q Growth |
|
-59.98% |
163.28% |
-68.29% |
281.92% |
-56.09% |
231.70% |
-73.81% |
212.56% |
-46.36% |
184.71% |
-65.85% |
| EPS Q/Q Growth |
|
-61.54% |
200.00% |
-73.33% |
325.00% |
-58.82% |
271.43% |
-76.92% |
233.33% |
-45.00% |
181.82% |
-64.52% |
| Operating Cash Flow Q/Q Growth |
|
-80.41% |
-164.25% |
-138.31% |
471.80% |
-77.03% |
-196.62% |
90.82% |
3,419.86% |
-51.28% |
-128.48% |
-459.10% |
| Free Cash Flow Firm Q/Q Growth |
|
-14.94% |
0.64% |
-9.22% |
1.16% |
-14.72% |
-8.62% |
32.40% |
-27.13% |
-7.34% |
74.32% |
-166.38% |
| Invested Capital Q/Q Growth |
|
-1.39% |
3.37% |
4.35% |
-7.92% |
-2.05% |
5.72% |
1.39% |
-5.68% |
-2.87% |
5.65% |
8.56% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
47.85% |
49.25% |
49.20% |
51.02% |
49.70% |
51.36% |
49.54% |
52.68% |
51.21% |
40.74% |
46.51% |
| EBITDA Margin |
|
19.01% |
25.22% |
21.42% |
29.20% |
21.62% |
28.61% |
20.96% |
29.38% |
23.58% |
29.30% |
22.25% |
| Operating Margin |
|
13.12% |
19.93% |
14.52% |
23.92% |
14.68% |
23.39% |
14.64% |
23.83% |
16.80% |
24.99% |
16.65% |
| EBIT Margin |
|
12.25% |
20.38% |
14.82% |
24.15% |
14.99% |
23.54% |
14.13% |
24.40% |
17.40% |
24.89% |
16.39% |
| Profit (Net Income) Margin |
|
5.35% |
11.15% |
4.63% |
13.21% |
7.25% |
16.73% |
6.26% |
14.95% |
9.83% |
19.58% |
9.15% |
| Tax Burden Percent |
|
123.71% |
79.39% |
76.25% |
80.05% |
78.91% |
86.30% |
76.73% |
75.37% |
77.00% |
90.84% |
77.57% |
| Interest Burden Percent |
|
35.32% |
68.90% |
40.97% |
68.36% |
61.29% |
82.38% |
57.78% |
81.32% |
73.39% |
86.59% |
72.01% |
| Effective Tax Rate |
|
-23.71% |
20.61% |
23.75% |
19.95% |
21.09% |
13.70% |
23.28% |
24.63% |
23.00% |
9.16% |
22.43% |
| Return on Invested Capital (ROIC) |
|
7.29% |
7.03% |
4.72% |
8.91% |
5.53% |
9.66% |
5.31% |
9.23% |
6.93% |
11.73% |
6.51% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
4.71% |
5.68% |
3.42% |
6.87% |
4.26% |
8.30% |
4.02% |
7.91% |
5.68% |
10.09% |
5.23% |
| Return on Net Nonoperating Assets (RNNOA) |
|
3.53% |
4.34% |
2.85% |
4.31% |
2.49% |
5.04% |
2.56% |
3.76% |
2.38% |
4.43% |
2.58% |
| Return on Equity (ROE) |
|
10.82% |
11.36% |
7.56% |
13.23% |
8.02% |
14.69% |
7.87% |
12.99% |
9.30% |
16.16% |
9.09% |
| Cash Return on Invested Capital (CROIC) |
|
8.85% |
9.11% |
9.16% |
9.21% |
9.84% |
8.33% |
11.06% |
9.16% |
10.46% |
10.70% |
3.76% |
| Operating Return on Assets (OROA) |
|
4.17% |
6.95% |
5.04% |
8.37% |
5.21% |
8.34% |
5.10% |
8.96% |
6.46% |
9.10% |
6.15% |
| Return on Assets (ROA) |
|
1.82% |
3.80% |
1.57% |
4.58% |
2.52% |
5.93% |
2.26% |
5.49% |
3.65% |
7.16% |
3.44% |
| Return on Common Equity (ROCE) |
|
10.82% |
11.36% |
7.56% |
13.23% |
8.02% |
14.69% |
7.87% |
12.99% |
9.30% |
16.16% |
9.09% |
| Return on Equity Simple (ROE_SIMPLE) |
|
5.13% |
0.00% |
6.22% |
6.65% |
6.92% |
0.00% |
8.56% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
36 |
44 |
24 |
54 |
26 |
66 |
26 |
54 |
32 |
79 |
33 |
| NOPAT Margin |
|
16.23% |
15.82% |
11.07% |
19.15% |
11.59% |
20.18% |
11.24% |
17.96% |
12.94% |
22.70% |
12.91% |
| Net Nonoperating Expense Percent (NNEP) |
|
2.58% |
1.35% |
1.29% |
2.05% |
1.27% |
1.36% |
1.29% |
1.33% |
1.25% |
1.64% |
1.27% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
1.83% |
- |
- |
- |
2.76% |
1.07% |
2.19% |
1.27% |
3.11% |
1.28% |
| Cost of Revenue to Revenue |
|
52.15% |
50.75% |
50.80% |
48.98% |
50.30% |
48.64% |
50.46% |
47.32% |
48.79% |
59.26% |
53.49% |
| SG&A Expenses to Revenue |
|
26.99% |
22.10% |
28.23% |
22.21% |
28.35% |
22.40% |
28.46% |
24.00% |
28.57% |
11.47% |
24.52% |
| R&D to Revenue |
|
2.80% |
1.98% |
2.96% |
2.15% |
2.83% |
2.11% |
2.62% |
2.05% |
2.91% |
2.28% |
2.65% |
| Operating Expenses to Revenue |
|
34.73% |
29.32% |
34.68% |
27.10% |
35.01% |
27.98% |
34.90% |
28.86% |
34.41% |
15.75% |
29.86% |
| Earnings before Interest and Taxes (EBIT) |
|
27 |
57 |
31 |
69 |
34 |
77 |
32 |
73 |
43 |
87 |
42 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
42 |
70 |
46 |
83 |
49 |
94 |
48 |
88 |
58 |
102 |
57 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
2.35 |
2.22 |
2.48 |
1.95 |
2.39 |
2.31 |
2.06 |
1.99 |
2.11 |
2.10 |
1.78 |
| 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) |
|
3.09 |
2.93 |
3.30 |
2.65 |
3.27 |
3.13 |
2.78 |
2.76 |
2.93 |
2.99 |
2.50 |
| Price to Earnings (P/E) |
|
45.79 |
36.02 |
39.96 |
29.28 |
34.57 |
27.76 |
24.09 |
22.91 |
23.34 |
22.11 |
17.89 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
2.18% |
2.78% |
2.50% |
3.41% |
2.89% |
3.60% |
4.15% |
4.36% |
4.28% |
4.52% |
5.59% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.81 |
1.72 |
1.85 |
1.61 |
1.92 |
1.85 |
1.69 |
1.71 |
1.83 |
1.82 |
1.54 |
| Enterprise Value to Revenue (EV/Rev) |
|
3.96 |
3.83 |
4.28 |
3.42 |
3.97 |
3.86 |
3.51 |
3.31 |
3.39 |
3.48 |
3.13 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
17.72 |
16.34 |
18.15 |
14.13 |
16.06 |
14.97 |
13.69 |
12.86 |
12.99 |
13.20 |
11.80 |
| Enterprise Value to EBIT (EV/EBIT) |
|
24.54 |
21.74 |
23.99 |
18.50 |
20.85 |
19.23 |
17.68 |
16.55 |
16.59 |
16.64 |
14.72 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
32.01 |
27.15 |
30.48 |
22.31 |
26.77 |
23.64 |
21.59 |
20.79 |
21.01 |
20.41 |
18.13 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
20.38 |
20.58 |
21.49 |
14.93 |
16.36 |
19.15 |
13.23 |
18.81 |
17.01 |
15.26 |
32.33 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
20.11 |
18.65 |
19.90 |
17.27 |
19.26 |
22.20 |
14.99 |
18.57 |
17.36 |
16.82 |
41.99 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.86 |
0.83 |
0.83 |
0.72 |
0.71 |
0.68 |
0.67 |
0.64 |
0.63 |
0.60 |
0.59 |
| Long-Term Debt to Equity |
|
0.84 |
0.82 |
0.82 |
0.71 |
0.70 |
0.67 |
0.66 |
0.63 |
0.62 |
0.59 |
0.58 |
| Financial Leverage |
|
0.75 |
0.76 |
0.83 |
0.63 |
0.58 |
0.61 |
0.64 |
0.48 |
0.42 |
0.44 |
0.49 |
| Leverage Ratio |
|
2.31 |
2.30 |
2.29 |
2.19 |
2.18 |
2.17 |
2.14 |
2.07 |
2.05 |
2.04 |
2.01 |
| Compound Leverage Factor |
|
0.81 |
1.58 |
0.94 |
1.50 |
1.33 |
1.79 |
1.24 |
1.68 |
1.50 |
1.76 |
1.44 |
| Debt to Total Capital |
|
46.10% |
45.49% |
45.31% |
41.78% |
41.50% |
40.39% |
40.11% |
39.11% |
38.69% |
37.52% |
37.18% |
| Short-Term Debt to Total Capital |
|
0.62% |
0.63% |
0.65% |
0.61% |
0.60% |
0.59% |
0.57% |
0.55% |
0.54% |
0.52% |
0.43% |
| Long-Term Debt to Total Capital |
|
45.48% |
44.86% |
44.66% |
41.17% |
40.90% |
39.80% |
39.54% |
38.57% |
38.15% |
37.00% |
36.75% |
| 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% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
53.90% |
54.51% |
54.69% |
58.22% |
58.50% |
59.61% |
59.89% |
60.89% |
61.31% |
62.48% |
62.82% |
| Debt to EBITDA |
|
5.03 |
4.71 |
4.66 |
4.05 |
3.93 |
3.55 |
3.52 |
3.45 |
3.35 |
3.23 |
3.13 |
| Net Debt to EBITDA |
|
3.91 |
3.83 |
4.17 |
3.15 |
2.82 |
2.83 |
2.86 |
2.14 |
1.79 |
1.88 |
2.37 |
| Long-Term Debt to EBITDA |
|
4.96 |
4.64 |
4.60 |
3.99 |
3.87 |
3.50 |
3.47 |
3.40 |
3.30 |
3.19 |
3.09 |
| Debt to NOPAT |
|
9.09 |
7.82 |
7.83 |
6.39 |
6.55 |
5.61 |
5.55 |
5.58 |
5.41 |
5.00 |
4.81 |
| Net Debt to NOPAT |
|
7.06 |
6.37 |
7.00 |
4.98 |
4.70 |
4.47 |
4.51 |
3.47 |
2.89 |
2.91 |
3.64 |
| Long-Term Debt to NOPAT |
|
8.97 |
7.72 |
7.72 |
6.29 |
6.45 |
5.53 |
5.47 |
5.51 |
5.34 |
4.93 |
4.75 |
| Altman Z-Score |
|
1.95 |
1.94 |
2.09 |
1.94 |
2.16 |
2.21 |
2.07 |
2.16 |
2.27 |
2.35 |
2.18 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
3.25 |
3.02 |
3.37 |
2.59 |
2.62 |
2.45 |
2.63 |
2.84 |
3.18 |
2.94 |
3.26 |
| Quick Ratio |
|
1.87 |
1.98 |
2.18 |
1.54 |
1.51 |
1.52 |
1.61 |
1.83 |
2.15 |
2.10 |
2.28 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
107 |
108 |
98 |
99 |
84 |
77 |
102 |
74 |
69 |
120 |
-80 |
| Operating Cash Flow to CapEx |
|
729.47% |
-416.90% |
-1,311.88% |
6,013.89% |
1,001.41% |
-945.44% |
-95.73% |
2,599.54% |
1,210.07% |
-208.63% |
-2,068.05% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
20.09 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-397.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
58.27 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-749.44 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
57.30 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-785.68 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.34 |
0.34 |
0.34 |
0.35 |
0.35 |
0.35 |
0.36 |
0.37 |
0.37 |
0.37 |
0.38 |
| Accounts Receivable Turnover |
|
8.31 |
4.14 |
3.02 |
6.74 |
8.90 |
3.83 |
3.31 |
6.81 |
10.18 |
4.02 |
3.17 |
| Inventory Turnover |
|
1.96 |
2.07 |
2.06 |
2.25 |
2.23 |
2.41 |
2.33 |
2.40 |
2.33 |
2.73 |
2.58 |
| Fixed Asset Turnover |
|
6.32 |
6.43 |
6.38 |
6.29 |
6.19 |
6.59 |
6.70 |
6.86 |
6.81 |
6.91 |
7.08 |
| Accounts Payable Turnover |
|
9.27 |
8.38 |
7.75 |
8.18 |
8.30 |
6.93 |
6.17 |
7.38 |
7.53 |
7.36 |
6.57 |
| Days Sales Outstanding (DSO) |
|
43.90 |
88.26 |
121.00 |
54.18 |
41.02 |
95.36 |
110.25 |
53.58 |
35.84 |
90.87 |
115.15 |
| Days Inventory Outstanding (DIO) |
|
186.40 |
176.60 |
176.89 |
162.39 |
163.53 |
151.25 |
156.83 |
151.92 |
156.51 |
133.63 |
141.44 |
| Days Payable Outstanding (DPO) |
|
39.37 |
43.53 |
47.11 |
44.61 |
43.96 |
52.71 |
59.16 |
49.47 |
48.51 |
49.57 |
55.53 |
| Cash Conversion Cycle (CCC) |
|
190.92 |
221.33 |
250.78 |
171.96 |
160.59 |
193.90 |
207.93 |
156.03 |
143.84 |
174.92 |
201.05 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
2,131 |
2,203 |
2,298 |
2,116 |
2,073 |
2,192 |
2,222 |
2,096 |
2,036 |
2,151 |
2,335 |
| Invested Capital Turnover |
|
0.45 |
0.44 |
0.43 |
0.47 |
0.48 |
0.48 |
0.47 |
0.51 |
0.54 |
0.52 |
0.50 |
| Increase / (Decrease) in Invested Capital |
|
-71 |
-64 |
-74 |
-45 |
-58 |
-11 |
-76 |
-21 |
-37 |
-41 |
113 |
| Enterprise Value (EV) |
|
3,856 |
3,798 |
4,259 |
3,402 |
3,983 |
4,062 |
3,749 |
3,584 |
3,731 |
3,908 |
3,597 |
| Market Capitalization |
|
3,005 |
2,906 |
3,281 |
2,643 |
3,283 |
3,294 |
2,967 |
2,987 |
3,218 |
3,351 |
2,874 |
| Book Value per Share |
|
$6.01 |
$6.14 |
$6.16 |
$6.32 |
$6.38 |
$6.61 |
$6.67 |
$6.93 |
$7.03 |
$7.35 |
$7.42 |
| Tangible Book Value per Share |
|
($3.27) |
($3.09) |
($2.98) |
($3.00) |
($2.87) |
($2.56) |
($2.45) |
($2.17) |
($2.01) |
($1.67) |
($1.53) |
| Total Capital |
|
2,375 |
2,406 |
2,414 |
2,331 |
2,347 |
2,388 |
2,403 |
2,461 |
2,484 |
2,550 |
2,566 |
| Total Debt |
|
1,095 |
1,094 |
1,094 |
974 |
974 |
965 |
964 |
962 |
961 |
957 |
954 |
| Total Long-Term Debt |
|
1,080 |
1,079 |
1,078 |
960 |
960 |
951 |
950 |
949 |
948 |
944 |
943 |
| Net Debt |
|
851 |
891 |
978 |
759 |
700 |
768 |
783 |
597 |
513 |
558 |
723 |
| Capital Expenditures (CapEx) |
|
6.91 |
7.77 |
5.89 |
4.77 |
6.58 |
6.74 |
6.11 |
7.47 |
7.82 |
13 |
7.28 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
215 |
297 |
406 |
174 |
141 |
271 |
311 |
186 |
138 |
242 |
438 |
| Debt-free Net Working Capital (DFNWC) |
|
460 |
500 |
522 |
389 |
415 |
468 |
493 |
551 |
587 |
641 |
669 |
| Net Working Capital (NWC) |
|
445 |
485 |
507 |
375 |
401 |
454 |
479 |
538 |
573 |
628 |
657 |
| Net Nonoperating Expense (NNE) |
|
24 |
13 |
14 |
17 |
9.87 |
11 |
11 |
9.00 |
7.58 |
11 |
9.60 |
| Net Nonoperating Obligations (NNO) |
|
851 |
891 |
978 |
759 |
700 |
768 |
783 |
597 |
513 |
558 |
723 |
| Total Depreciation and Amortization (D&A) |
|
15 |
13 |
14 |
14 |
15 |
17 |
16 |
15 |
15 |
15 |
15 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
22.14% |
29.93% |
40.84% |
17.47% |
14.08% |
25.81% |
29.16% |
17.20% |
12.58% |
21.58% |
38.12% |
| Debt-free Net Working Capital to Revenue |
|
47.24% |
50.40% |
52.49% |
39.07% |
41.42% |
44.50% |
46.14% |
50.90% |
53.35% |
57.15% |
58.21% |
| Net Working Capital to Revenue |
|
45.74% |
48.87% |
50.92% |
37.64% |
40.02% |
43.17% |
44.87% |
49.67% |
52.13% |
55.96% |
57.25% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.06 |
$0.14 |
$0.05 |
$0.17 |
$0.08 |
$0.25 |
$0.07 |
$0.21 |
$0.11 |
$0.31 |
$0.11 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
213.42M |
213.14M |
214.36M |
214.92M |
215.23M |
215.03M |
215.96M |
216.38M |
216.83M |
216.59M |
217.36M |
| Adjusted Diluted Earnings per Share |
|
$0.05 |
$0.15 |
$0.04 |
$0.17 |
$0.07 |
$0.26 |
$0.06 |
$0.20 |
$0.11 |
$0.31 |
$0.11 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
220.86M |
220.69M |
221.08M |
221.26M |
221.44M |
221.37M |
221.85M |
221.83M |
222.42M |
222.23M |
222.42M |
| 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 |
|
213.70M |
214.32M |
214.86M |
215.13M |
215.42M |
215.91M |
216.29M |
216.71M |
216.86M |
217.21M |
216.96M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
23 |
50 |
24 |
55 |
27 |
69 |
27 |
55 |
32 |
79 |
33 |
| Normalized NOPAT Margin |
|
10.25% |
17.81% |
11.25% |
19.38% |
11.98% |
21.23% |
11.88% |
18.35% |
13.02% |
22.73% |
13.07% |
| Pre Tax Income Margin |
|
4.33% |
14.04% |
6.07% |
16.51% |
9.19% |
19.39% |
8.16% |
19.84% |
12.77% |
21.56% |
11.80% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
13.94 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
208.07 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
11.05 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
163.97 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
12.97 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
171.83 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
10.09 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
127.73 |
| 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% |
0.00% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.32% |
0.83% |
0.84% |
1.10% |
3.33% |
6.79% |