| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-4.22% |
-3.66% |
3.37% |
11.31% |
2.10% |
39.27% |
-10.95% |
3.30% |
22.06% |
12.63% |
-15.99% |
| EBITDA Growth |
|
-0.50% |
3.91% |
8.25% |
-15.98% |
18.57% |
-28.21% |
103.05% |
-6.75% |
15.78% |
-65.50% |
16.51% |
| EBIT Growth |
|
1.58% |
1.77% |
12.72% |
-20.47% |
20.20% |
-71.14% |
376.91% |
-6.02% |
11.59% |
-106.08% |
173.84% |
| NOPAT Growth |
|
11.50% |
0.52% |
9.34% |
-36.79% |
60.16% |
-72.85% |
224.02% |
16.83% |
0.15% |
-124.35% |
415.19% |
| Net Income Growth |
|
1.80% |
3.18% |
9.93% |
-36.76% |
55.42% |
-142.31% |
577.90% |
-15.67% |
167.98% |
-135.03% |
125.79% |
| EPS Growth |
|
1.16% |
1.72% |
11.30% |
-39.09% |
60.00% |
-142.71% |
503.66% |
-12.69% |
181.31% |
-136.90% |
120.33% |
| Operating Cash Flow Growth |
|
-41.54% |
126.86% |
3.36% |
0.85% |
-27.95% |
98.32% |
2.23% |
-82.55% |
227.01% |
-7.58% |
-70.62% |
| Free Cash Flow Firm Growth |
|
-35.98% |
-87.14% |
905.64% |
21.85% |
-29.15% |
-811.97% |
141.89% |
-124.31% |
-880.63% |
121.11% |
76.22% |
| Invested Capital Growth |
|
-0.80% |
10.82% |
-3.12% |
-11.40% |
-0.99% |
115.93% |
-15.72% |
14.58% |
60.87% |
-8.13% |
-13.58% |
| Revenue Q/Q Growth |
|
-4.58% |
2.44% |
0.90% |
1.83% |
0.62% |
9.00% |
-20.05% |
25.63% |
5.96% |
2.41% |
-6.49% |
| EBITDA Q/Q Growth |
|
14.86% |
-5.49% |
2.81% |
0.22% |
-3.96% |
-0.26% |
-22.21% |
65.33% |
4.59% |
-5.49% |
-49.77% |
| EBIT Q/Q Growth |
|
21.24% |
-7.56% |
3.29% |
-0.24% |
-7.94% |
-19.20% |
-25.83% |
111.03% |
3.55% |
-894.44% |
-90.04% |
| NOPAT Q/Q Growth |
|
22.64% |
-7.72% |
0.76% |
9.78% |
-6.76% |
115.03% |
-35.05% |
515.89% |
-11.54% |
-2,894.44% |
255.03% |
| Net Income Q/Q Growth |
|
-2.67% |
17.62% |
0.47% |
12.93% |
-14.38% |
-142.73% |
32.37% |
1.03% |
-6.30% |
-1.66% |
712.94% |
| EPS Q/Q Growth |
|
27.94% |
-9.69% |
1.03% |
10.09% |
-13.90% |
-148.48% |
34.01% |
2.12% |
-6.23% |
-2.04% |
334.62% |
| Operating Cash Flow Q/Q Growth |
|
-11.17% |
8.67% |
61.76% |
-16.90% |
-11.26% |
87.33% |
-46.46% |
170.41% |
0.10% |
94.81% |
-63.74% |
| Free Cash Flow Firm Q/Q Growth |
|
-21.32% |
-26.21% |
34.65% |
-11.20% |
-6.36% |
33.48% |
-36.97% |
-6.95% |
-138.80% |
142.08% |
-2.58% |
| Invested Capital Q/Q Growth |
|
-1.59% |
-1.82% |
-5.60% |
-3.01% |
-3.04% |
-11.79% |
-4.39% |
2.49% |
25.45% |
-4.70% |
-2.37% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
35.72% |
37.09% |
37.15% |
36.27% |
34.47% |
32.31% |
32.67% |
32.99% |
33.55% |
33.19% |
33.69% |
| EBITDA Margin |
|
15.06% |
16.24% |
17.00% |
12.84% |
14.91% |
7.68% |
17.52% |
15.82% |
15.00% |
4.60% |
6.12% |
| Operating Margin |
|
12.15% |
12.42% |
13.72% |
9.58% |
11.66% |
2.32% |
9.54% |
11.54% |
10.42% |
-1.69% |
2.79% |
| EBIT Margin |
|
11.65% |
12.31% |
13.43% |
9.59% |
11.29% |
2.34% |
12.53% |
11.40% |
10.42% |
-0.56% |
0.65% |
| Profit (Net Income) Margin |
|
7.09% |
7.59% |
8.07% |
4.59% |
6.98% |
-2.12% |
11.39% |
9.29% |
20.41% |
-6.35% |
1.95% |
| Tax Burden Percent |
|
69.75% |
71.18% |
68.19% |
55.43% |
71.42% |
288.65% |
123.52% |
107.76% |
265.88% |
144.91% |
-2,170.83% |
| Interest Burden Percent |
|
87.21% |
86.64% |
88.20% |
86.28% |
86.58% |
-31.41% |
73.55% |
75.64% |
73.63% |
778.77% |
-13.71% |
| Effective Tax Rate |
|
30.25% |
28.82% |
31.81% |
44.57% |
28.58% |
0.00% |
38.04% |
42.06% |
47.40% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
12.41% |
11.89% |
12.56% |
8.55% |
14.65% |
2.53% |
6.51% |
7.75% |
5.57% |
-1.15% |
1.79% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
7.90% |
8.18% |
8.31% |
4.83% |
5.65% |
-11.12% |
20.48% |
15.07% |
35.79% |
-10.64% |
1.77% |
| Return on Net Nonoperating Assets (RNNOA) |
|
6.46% |
6.77% |
5.63% |
2.20% |
2.02% |
-8.31% |
15.57% |
10.64% |
36.05% |
-11.80% |
1.83% |
| Return on Equity (ROE) |
|
18.87% |
18.66% |
18.19% |
10.76% |
16.67% |
-5.78% |
22.08% |
18.39% |
41.63% |
-12.95% |
3.62% |
| Cash Return on Invested Capital (CROIC) |
|
13.21% |
1.62% |
15.72% |
20.64% |
15.64% |
-70.86% |
23.57% |
-5.84% |
-41.10% |
7.33% |
16.36% |
| Operating Return on Assets (OROA) |
|
9.99% |
10.05% |
10.90% |
8.89% |
9.97% |
1.90% |
7.02% |
6.70% |
6.26% |
-0.33% |
0.36% |
| Return on Assets (ROA) |
|
6.08% |
6.20% |
6.56% |
4.25% |
6.17% |
-1.72% |
6.38% |
5.46% |
12.25% |
-3.75% |
1.07% |
| Return on Common Equity (ROCE) |
|
18.52% |
18.28% |
17.82% |
10.56% |
16.36% |
-5.66% |
21.67% |
18.02% |
40.76% |
-12.67% |
3.53% |
| Return on Equity Simple (ROE_SIMPLE) |
|
19.05% |
18.47% |
17.09% |
11.11% |
16.74% |
-5.04% |
21.10% |
19.87% |
35.37% |
-14.20% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
135 |
136 |
149 |
94 |
151 |
41 |
132 |
155 |
155 |
-38 |
52 |
| NOPAT Margin |
|
8.47% |
8.84% |
9.35% |
5.31% |
8.33% |
1.62% |
5.91% |
6.68% |
5.48% |
-1.19% |
1.96% |
| Net Nonoperating Expense Percent (NNEP) |
|
4.51% |
3.71% |
4.25% |
3.72% |
9.00% |
13.65% |
-13.97% |
-7.31% |
-30.22% |
9.49% |
0.01% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
1.77% |
| Cost of Revenue to Revenue |
|
64.28% |
62.91% |
62.85% |
63.73% |
65.53% |
67.69% |
67.33% |
67.01% |
66.45% |
66.81% |
66.31% |
| SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
19.12% |
20.31% |
22.24% |
24.31% |
| 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 |
|
23.57% |
24.67% |
23.44% |
26.69% |
22.81% |
29.99% |
23.13% |
21.45% |
23.13% |
34.89% |
30.90% |
| Earnings before Interest and Taxes (EBIT) |
|
186 |
189 |
214 |
170 |
204 |
59 |
281 |
264 |
295 |
-18 |
18 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
240 |
250 |
270 |
227 |
269 |
193 |
393 |
366 |
424 |
146 |
164 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
2.26 |
2.66 |
2.81 |
3.91 |
2.30 |
1.86 |
2.44 |
2.26 |
1.77 |
1.37 |
1.37 |
| 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) |
|
0.84 |
1.10 |
1.33 |
1.62 |
0.96 |
0.78 |
1.32 |
1.06 |
1.02 |
0.61 |
0.71 |
| Price to Earnings (P/E) |
|
12.07 |
14.93 |
16.74 |
37.36 |
14.31 |
0.00 |
11.81 |
11.70 |
5.07 |
0.00 |
44.22 |
| Dividend Yield |
|
3.75% |
3.03% |
2.45% |
1.81% |
3.03% |
3.23% |
2.13% |
2.47% |
2.13% |
3.20% |
3.33% |
| Earnings Yield |
|
8.29% |
6.70% |
5.97% |
2.68% |
6.99% |
0.00% |
8.47% |
8.54% |
19.71% |
0.00% |
2.26% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.69 |
1.87 |
2.17 |
3.06 |
1.93 |
1.47 |
2.01 |
1.62 |
1.37 |
1.17 |
1.19 |
| Enterprise Value to Revenue (EV/Rev) |
|
1.15 |
1.47 |
1.59 |
1.79 |
1.09 |
1.29 |
1.67 |
1.49 |
1.66 |
1.16 |
1.21 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
7.64 |
9.03 |
9.34 |
13.92 |
7.33 |
16.75 |
9.52 |
9.45 |
11.06 |
25.16 |
19.76 |
| Enterprise Value to EBIT (EV/EBIT) |
|
9.86 |
11.91 |
11.83 |
18.63 |
9.67 |
54.99 |
13.31 |
13.11 |
15.92 |
0.00 |
184.81 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
13.57 |
16.58 |
16.99 |
33.65 |
13.11 |
79.23 |
28.23 |
22.36 |
30.26 |
0.00 |
61.85 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
17.48 |
9.47 |
10.26 |
12.74 |
11.03 |
9.13 |
10.31 |
54.66 |
22.66 |
19.24 |
57.55 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
12.75 |
121.80 |
13.57 |
13.94 |
12.28 |
0.00 |
7.80 |
0.00 |
0.00 |
15.25 |
6.75 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.87 |
0.94 |
0.61 |
0.46 |
0.80 |
1.44 |
0.98 |
1.10 |
1.21 |
1.30 |
1.07 |
| Long-Term Debt to Equity |
|
0.86 |
0.92 |
0.58 |
0.46 |
0.80 |
1.40 |
0.98 |
1.10 |
1.20 |
1.28 |
1.05 |
| Financial Leverage |
|
0.82 |
0.83 |
0.68 |
0.46 |
0.36 |
0.75 |
0.76 |
0.71 |
1.01 |
1.11 |
1.03 |
| Leverage Ratio |
|
3.11 |
3.01 |
2.77 |
2.53 |
2.70 |
3.36 |
3.46 |
3.37 |
3.40 |
3.46 |
3.37 |
| Compound Leverage Factor |
|
2.71 |
2.61 |
2.45 |
2.18 |
2.34 |
-1.06 |
2.55 |
2.55 |
2.50 |
26.92 |
-0.46 |
| Debt to Total Capital |
|
46.57% |
48.51% |
37.81% |
31.65% |
44.59% |
58.99% |
49.61% |
52.45% |
54.73% |
56.50% |
51.71% |
| Short-Term Debt to Total Capital |
|
0.83% |
1.10% |
1.53% |
0.00% |
0.00% |
1.38% |
0.00% |
0.00% |
0.54% |
0.61% |
0.77% |
| Long-Term Debt to Total Capital |
|
45.74% |
47.41% |
36.29% |
31.65% |
44.59% |
57.61% |
49.61% |
52.45% |
54.19% |
55.89% |
50.93% |
| 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 |
|
1.03% |
1.11% |
1.18% |
1.19% |
1.13% |
0.78% |
0.92% |
1.08% |
0.89% |
1.03% |
1.27% |
| Common Equity to Total Capital |
|
52.39% |
50.38% |
61.01% |
67.15% |
54.28% |
40.24% |
49.47% |
46.47% |
44.39% |
42.47% |
47.02% |
| Debt to EBITDA |
|
2.20 |
2.44 |
1.72 |
1.52 |
2.30 |
8.03 |
3.09 |
3.34 |
4.74 |
12.94 |
9.31 |
| Net Debt to EBITDA |
|
2.00 |
2.23 |
1.48 |
1.27 |
0.82 |
6.47 |
1.95 |
2.70 |
4.17 |
11.58 |
7.89 |
| Long-Term Debt to EBITDA |
|
2.16 |
2.38 |
1.65 |
1.52 |
2.30 |
7.84 |
3.09 |
3.34 |
4.69 |
12.80 |
9.18 |
| Debt to NOPAT |
|
3.90 |
4.48 |
3.13 |
3.67 |
4.11 |
37.98 |
9.16 |
7.90 |
12.97 |
-50.17 |
29.16 |
| Net Debt to NOPAT |
|
3.55 |
4.09 |
2.69 |
3.07 |
1.46 |
30.59 |
5.79 |
6.40 |
11.40 |
-44.89 |
24.69 |
| Long-Term Debt to NOPAT |
|
3.83 |
4.38 |
3.01 |
3.67 |
4.11 |
37.09 |
9.16 |
7.90 |
12.84 |
-49.63 |
28.72 |
| Altman Z-Score |
|
2.31 |
2.29 |
2.65 |
3.23 |
2.44 |
1.41 |
1.78 |
1.75 |
1.53 |
1.26 |
1.37 |
| Noncontrolling Interest Sharing Ratio |
|
1.85% |
2.04% |
2.01% |
1.82% |
1.90% |
1.95% |
1.86% |
2.04% |
2.08% |
2.15% |
2.50% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.49 |
1.38 |
1.16 |
1.15 |
1.74 |
1.61 |
1.39 |
1.30 |
1.25 |
1.27 |
1.22 |
| Quick Ratio |
|
0.94 |
0.88 |
0.78 |
0.74 |
1.31 |
0.84 |
0.86 |
0.65 |
0.70 |
0.72 |
0.73 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
144 |
19 |
186 |
227 |
161 |
-1,145 |
479 |
-117 |
-1,143 |
241 |
479 |
| Operating Cash Flow to CapEx |
|
372.34% |
1,240.63% |
1,510.43% |
1,065.67% |
707.11% |
2,413.61% |
1,286.17% |
172.95% |
302.19% |
0.00% |
155.25% |
| Free Cash Flow to Firm to Interest Expense |
|
6.05 |
0.73 |
7.39 |
9.74 |
5.87 |
-14.79 |
6.45 |
-1.81 |
-14.71 |
1.99 |
5.07 |
| Operating Cash Flow to Interest Expense |
|
4.41 |
9.42 |
9.77 |
10.66 |
6.53 |
4.58 |
4.88 |
0.98 |
2.66 |
1.57 |
0.59 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
3.23 |
8.66 |
9.12 |
9.66 |
5.61 |
4.39 |
4.50 |
0.42 |
1.78 |
1.59 |
0.21 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.86 |
0.82 |
0.81 |
0.93 |
0.88 |
0.81 |
0.56 |
0.59 |
0.60 |
0.59 |
0.55 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Inventory Turnover |
|
6.37 |
6.31 |
6.56 |
6.96 |
7.17 |
6.27 |
3.79 |
3.46 |
3.48 |
3.80 |
4.08 |
| Fixed Asset Turnover |
|
10.05 |
9.90 |
10.50 |
12.11 |
13.32 |
11.35 |
7.36 |
8.79 |
10.23 |
9.99 |
9.63 |
| Accounts Payable Turnover |
|
6.91 |
8.07 |
6.81 |
6.36 |
5.57 |
6.81 |
4.77 |
4.24 |
4.57 |
4.74 |
4.38 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Inventory Outstanding (DIO) |
|
57.27 |
57.84 |
55.64 |
52.44 |
50.88 |
58.18 |
96.38 |
105.54 |
104.79 |
95.94 |
89.47 |
| Days Payable Outstanding (DPO) |
|
52.79 |
45.26 |
53.63 |
57.40 |
65.54 |
53.57 |
76.54 |
86.14 |
79.94 |
76.93 |
83.29 |
| Cash Conversion Cycle (CCC) |
|
4.48 |
12.58 |
2.01 |
-4.97 |
-14.65 |
4.61 |
19.85 |
19.40 |
24.85 |
19.01 |
6.18 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
1,086 |
1,203 |
1,166 |
1,033 |
1,023 |
2,208 |
1,861 |
2,132 |
3,430 |
3,151 |
2,715 |
| Invested Capital Turnover |
|
1.47 |
1.34 |
1.34 |
1.61 |
1.76 |
1.56 |
1.10 |
1.16 |
1.02 |
0.97 |
0.91 |
| Increase / (Decrease) in Invested Capital |
|
-8.70 |
118 |
-38 |
-133 |
-10 |
1,185 |
-347 |
271 |
1,298 |
-279 |
-427 |
| Enterprise Value (EV) |
|
1,836 |
2,255 |
2,527 |
3,163 |
1,974 |
3,239 |
3,740 |
3,460 |
4,690 |
3,680 |
3,234 |
| Market Capitalization |
|
1,344 |
1,685 |
2,112 |
2,862 |
1,738 |
1,968 |
2,951 |
2,445 |
2,890 |
1,952 |
1,906 |
| Book Value per Share |
|
$9.44 |
$10.02 |
$11.92 |
$11.73 |
$12.03 |
$14.17 |
$16.56 |
$15.59 |
$23.32 |
$20.26 |
$19.67 |
| Tangible Book Value per Share |
|
($6.51) |
($8.61) |
($6.66) |
($5.43) |
($0.46) |
($13.91) |
($11.95) |
($12.61) |
($25.39) |
($24.19) |
($19.16) |
| Total Capital |
|
1,134 |
1,255 |
1,232 |
1,089 |
1,389 |
2,632 |
2,445 |
2,330 |
3,673 |
3,350 |
2,949 |
| Total Debt |
|
528 |
609 |
466 |
345 |
620 |
1,553 |
1,213 |
1,222 |
2,010 |
1,893 |
1,525 |
| Total Long-Term Debt |
|
519 |
595 |
447 |
345 |
620 |
1,516 |
1,213 |
1,222 |
1,990 |
1,872 |
1,502 |
| Net Debt |
|
480 |
557 |
400 |
289 |
221 |
1,250 |
767 |
990 |
1,767 |
1,694 |
1,291 |
| Capital Expenditures (CapEx) |
|
28 |
19 |
16 |
23 |
25 |
15 |
28 |
37 |
69 |
-2.10 |
36 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
161 |
128 |
35 |
23 |
35 |
252 |
-47 |
93 |
93 |
142 |
79 |
| Debt-free Net Working Capital (DFNWC) |
|
209 |
180 |
101 |
79 |
434 |
554 |
399 |
325 |
336 |
341 |
244 |
| Net Working Capital (NWC) |
|
200 |
167 |
82 |
79 |
434 |
518 |
399 |
325 |
317 |
321 |
221 |
| Net Nonoperating Expense (NNE) |
|
22 |
19 |
20 |
13 |
24 |
94 |
-123 |
-60 |
-422 |
164 |
0.19 |
| Net Nonoperating Obligations (NNO) |
|
480 |
557 |
400 |
289 |
253 |
1,129 |
629 |
1,024 |
1,767 |
1,694 |
1,291 |
| Total Depreciation and Amortization (D&A) |
|
54 |
60 |
57 |
57 |
65 |
135 |
112 |
102 |
129 |
164 |
146 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
10.08% |
8.35% |
2.18% |
1.29% |
1.93% |
10.00% |
-2.08% |
4.01% |
3.31% |
4.46% |
2.95% |
| Debt-free Net Working Capital to Revenue |
|
13.11% |
11.73% |
6.33% |
4.46% |
24.01% |
22.01% |
17.82% |
14.04% |
11.90% |
10.73% |
9.11% |
| Net Working Capital to Revenue |
|
12.52% |
10.83% |
5.15% |
4.46% |
24.01% |
20.56% |
17.82% |
14.04% |
11.20% |
10.08% |
8.26% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$1.76 |
$1.78 |
$1.99 |
$1.21 |
$1.93 |
($0.82) |
$3.34 |
$2.91 |
$8.16 |
($3.00) |
$0.61 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
63.20M |
63.30M |
63.60M |
63.10M |
62.90M |
73.40M |
74.90M |
71.70M |
69.80M |
70.40M |
70.70M |
| Adjusted Diluted Earnings per Share |
|
$1.74 |
$1.77 |
$1.97 |
$1.20 |
$1.92 |
($0.82) |
$3.31 |
$2.89 |
$8.13 |
($3.00) |
$0.61 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
63.90M |
63.80M |
64M |
63.80M |
63.30M |
73.40M |
75.40M |
72.20M |
70.10M |
70.40M |
70.80M |
| 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 |
|
62.84M |
63.06M |
63.02M |
62.35M |
62.74M |
74.78M |
72.23M |
68.88M |
69.92M |
70.24M |
70.51M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
135 |
136 |
149 |
129 |
151 |
142 |
139 |
155 |
155 |
172 |
110 |
| Normalized NOPAT Margin |
|
8.47% |
8.84% |
9.35% |
7.30% |
8.33% |
5.65% |
6.22% |
6.68% |
5.48% |
5.42% |
4.10% |
| Pre Tax Income Margin |
|
10.16% |
10.67% |
11.84% |
8.28% |
9.78% |
-0.74% |
9.22% |
8.63% |
7.68% |
-4.38% |
-0.09% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
7.82 |
7.49 |
8.47 |
7.29 |
7.45 |
0.76 |
3.78 |
4.11 |
3.79 |
-0.15 |
0.19 |
| NOPAT to Interest Expense |
|
5.69 |
5.38 |
5.90 |
4.03 |
5.49 |
0.53 |
1.78 |
2.41 |
1.99 |
-0.31 |
0.55 |
| EBIT Less CapEx to Interest Expense |
|
6.63 |
6.73 |
7.83 |
6.29 |
6.53 |
0.57 |
3.40 |
3.54 |
2.91 |
-0.13 |
-0.20 |
| NOPAT Less CapEx to Interest Expense |
|
4.50 |
4.62 |
5.25 |
3.03 |
4.57 |
0.34 |
1.40 |
1.84 |
1.11 |
-0.29 |
0.17 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
44.52% |
43.75% |
40.42% |
64.16% |
41.68% |
-118.73% |
25.08% |
28.81% |
10.63% |
-30.94% |
121.69% |
| Augmented Payout Ratio |
|
54.42% |
61.90% |
62.23% |
139.29% |
41.68% |
-118.73% |
72.53% |
123.56% |
10.63% |
-30.94% |
121.69% |