| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
109,931,096.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
109,931,096.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.29 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.05% |
-2.29% |
-0.69% |
-1.23% |
-1.34% |
-0.64% |
-5.16% |
-2.02% |
-1.25% |
-1.06% |
6.81% |
| EBITDA Growth |
|
-4.86% |
15.34% |
0.39% |
13.98% |
-0.34% |
-31.04% |
50.63% |
-23.80% |
-3.82% |
40.97% |
-27.14% |
| EBIT Growth |
|
-13.67% |
28.69% |
-4.41% |
29.06% |
-9.11% |
-56.25% |
114.43% |
-43.17% |
-0.47% |
125.36% |
-46.74% |
| NOPAT Growth |
|
-14.63% |
524.91% |
-15.14% |
21.26% |
-11.22% |
-122.84% |
116.07% |
-43.60% |
-0.24% |
-214.84% |
-48.46% |
| Net Income Growth |
|
-42.23% |
34.97% |
-39.46% |
47.64% |
-33.24% |
-108.13% |
267.47% |
-70.32% |
-11.39% |
1,029.39% |
-66.64% |
| EPS Growth |
|
-41.67% |
33.33% |
-40.48% |
47.50% |
-33.33% |
-111.11% |
264.00% |
-71.19% |
-14.29% |
725.00% |
-68.13% |
| Operating Cash Flow Growth |
|
-12.65% |
0.87% |
10.27% |
12.56% |
-5.39% |
0.91% |
-36.03% |
-10.33% |
-0.85% |
-3.90% |
35.67% |
| Free Cash Flow Firm Growth |
|
-97.50% |
250.02% |
1,225.90% |
2,035.10% |
73.32% |
-31.52% |
-15.29% |
-75.71% |
-123.95% |
-378.22% |
-338.21% |
| Invested Capital Growth |
|
-1.22% |
-2.58% |
-2.63% |
-3.00% |
-3.02% |
-2.26% |
-0.76% |
-0.19% |
1.93% |
5.18% |
9.16% |
| Revenue Q/Q Growth |
|
-0.09% |
-0.11% |
2.13% |
-3.09% |
-0.20% |
0.59% |
-2.50% |
0.11% |
0.58% |
0.78% |
5.25% |
| EBITDA Q/Q Growth |
|
-13.26% |
16.87% |
-10.97% |
26.29% |
-24.16% |
-19.13% |
94.48% |
-36.11% |
-4.27% |
18.52% |
0.52% |
| EBIT Q/Q Growth |
|
-26.08% |
31.51% |
-15.83% |
57.74% |
-47.94% |
-36.70% |
312.53% |
-58.19% |
-8.82% |
43.31% |
-2.50% |
| NOPAT Q/Q Growth |
|
-25.92% |
-53.25% |
107.82% |
68.46% |
-45.76% |
-112.03% |
2,325.62% |
-61.15% |
-4.07% |
-169.84% |
298.00% |
| Net Income Q/Q Growth |
|
-47.18% |
69.76% |
-30.82% |
138.01% |
-76.12% |
-120.67% |
3,226.95% |
-80.78% |
-28.69% |
116.84% |
12.26% |
| EPS Q/Q Growth |
|
-47.50% |
71.43% |
-30.56% |
136.00% |
-76.27% |
-128.57% |
2,375.00% |
-81.32% |
-29.41% |
108.33% |
16.00% |
| Operating Cash Flow Q/Q Growth |
|
-10.74% |
-0.25% |
-29.56% |
79.47% |
-24.98% |
6.39% |
-55.34% |
151.56% |
-17.05% |
3.12% |
-36.95% |
| Free Cash Flow Firm Q/Q Growth |
|
1,032.79% |
36.32% |
18.69% |
28.22% |
-16.45% |
-46.14% |
52.14% |
-64.52% |
-182.36% |
-498.21% |
-36.27% |
| Invested Capital Q/Q Growth |
|
-0.64% |
-0.98% |
0.01% |
-1.41% |
-0.67% |
-0.21% |
1.54% |
-0.84% |
1.44% |
2.98% |
5.38% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| EBITDA Margin |
|
64.26% |
75.19% |
65.54% |
85.42% |
64.91% |
52.19% |
104.10% |
66.44% |
63.23% |
74.35% |
71.01% |
| Operating Margin |
|
27.17% |
12.72% |
25.88% |
44.98% |
24.45% |
-4.18% |
66.72% |
25.90% |
24.70% |
-17.11% |
32.19% |
| EBIT Margin |
|
27.53% |
36.25% |
29.87% |
48.63% |
25.36% |
15.96% |
67.53% |
28.20% |
25.57% |
36.35% |
33.68% |
| Profit (Net Income) Margin |
|
11.19% |
19.02% |
12.88% |
31.64% |
7.57% |
-1.56% |
49.90% |
9.58% |
6.79% |
14.62% |
15.59% |
| Tax Burden Percent |
|
101.76% |
98.13% |
100.00% |
101.76% |
107.78% |
332.43% |
101.33% |
101.64% |
104.56% |
93.04% |
109.83% |
| Interest Burden Percent |
|
39.94% |
53.46% |
43.12% |
63.94% |
27.70% |
-2.93% |
72.92% |
33.43% |
25.41% |
43.21% |
42.15% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
4.21% |
1.97% |
3.99% |
7.00% |
3.82% |
-0.46% |
10.25% |
4.00% |
3.79% |
-2.58% |
4.77% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
3.06% |
2.42% |
3.04% |
6.04% |
2.60% |
-0.36% |
9.06% |
2.83% |
2.51% |
-0.36% |
3.58% |
| Return on Net Nonoperating Assets (RNNOA) |
|
3.44% |
2.75% |
3.52% |
6.82% |
2.98% |
-0.41% |
10.39% |
3.21% |
2.90% |
-0.43% |
4.19% |
| Return on Equity (ROE) |
|
7.65% |
4.71% |
7.51% |
13.82% |
6.79% |
-0.87% |
20.64% |
7.21% |
6.69% |
-3.02% |
8.97% |
| Cash Return on Invested Capital (CROIC) |
|
4.75% |
6.74% |
6.61% |
7.35% |
7.28% |
5.86% |
5.66% |
4.38% |
2.26% |
-1.29% |
-6.30% |
| Operating Return on Assets (OROA) |
|
3.88% |
5.01% |
4.12% |
6.73% |
3.48% |
2.19% |
9.11% |
3.80% |
3.40% |
4.76% |
4.36% |
| Return on Assets (ROA) |
|
1.58% |
2.63% |
1.77% |
4.38% |
1.04% |
-0.21% |
6.73% |
1.29% |
0.90% |
1.92% |
2.02% |
| Return on Common Equity (ROCE) |
|
7.36% |
4.53% |
7.24% |
13.33% |
6.54% |
-0.84% |
19.86% |
6.93% |
6.41% |
-2.90% |
8.32% |
| Return on Equity Simple (ROE_SIMPLE) |
|
5.75% |
0.00% |
5.56% |
6.40% |
6.22% |
0.00% |
7.34% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
56 |
26 |
55 |
92 |
50 |
-6.01 |
134 |
52 |
50 |
-35 |
69 |
| NOPAT Margin |
|
27.17% |
12.72% |
25.88% |
44.98% |
24.45% |
-2.92% |
66.72% |
25.90% |
24.70% |
-17.11% |
32.19% |
| Net Nonoperating Expense Percent (NNEP) |
|
1.15% |
-0.45% |
0.95% |
0.97% |
1.22% |
-0.10% |
1.19% |
1.17% |
1.28% |
-2.22% |
1.19% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
0.47% |
- |
- |
- |
-0.11% |
2.32% |
0.91% |
0.86% |
-0.59% |
1.10% |
| Cost of Revenue to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
|
36.73% |
39.51% |
39.25% |
36.10% |
37.00% |
39.71% |
38.67% |
36.88% |
37.13% |
37.03% |
39.50% |
| 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 |
|
72.83% |
87.28% |
74.12% |
55.02% |
75.55% |
104.18% |
33.28% |
74.10% |
75.30% |
117.11% |
67.81% |
| Earnings before Interest and Taxes (EBIT) |
|
57 |
75 |
63 |
100 |
52 |
33 |
135 |
57 |
52 |
74 |
72 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
133 |
156 |
138 |
175 |
133 |
107 |
209 |
133 |
128 |
151 |
152 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.83 |
0.94 |
1.13 |
1.15 |
1.52 |
1.39 |
1.34 |
1.43 |
1.46 |
1.21 |
1.00 |
| Price to Tangible Book Value (P/TBV) |
|
0.92 |
1.04 |
1.24 |
1.26 |
1.68 |
1.53 |
1.48 |
1.58 |
1.61 |
1.35 |
1.15 |
| Price to Revenue (P/Rev) |
|
2.39 |
2.71 |
3.21 |
3.30 |
4.29 |
3.93 |
3.91 |
4.13 |
4.25 |
3.52 |
2.87 |
| Price to Earnings (P/E) |
|
14.76 |
15.44 |
20.81 |
18.39 |
25.11 |
32.50 |
18.64 |
26.49 |
27.54 |
18.04 |
25.82 |
| Dividend Yield |
|
10.54% |
9.36% |
7.91% |
7.74% |
5.97% |
6.54% |
6.75% |
6.43% |
6.29% |
7.75% |
9.34% |
| Earnings Yield |
|
6.77% |
6.47% |
4.81% |
5.44% |
3.98% |
3.08% |
5.37% |
3.78% |
3.63% |
5.54% |
3.87% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.92 |
0.97 |
1.06 |
1.07 |
1.23 |
1.17 |
1.15 |
1.19 |
1.20 |
1.09 |
1.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
5.91 |
6.21 |
6.76 |
6.76 |
7.78 |
7.40 |
7.48 |
7.71 |
7.92 |
7.39 |
7.05 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
8.87 |
8.93 |
9.69 |
9.31 |
10.70 |
11.05 |
9.78 |
10.74 |
11.10 |
9.60 |
10.25 |
| Enterprise Value to EBIT (EV/EBIT) |
|
19.19 |
18.83 |
20.66 |
19.03 |
22.24 |
24.73 |
19.07 |
22.59 |
23.17 |
18.78 |
22.74 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
26.04 |
23.23 |
26.38 |
24.45 |
28.86 |
32.50 |
23.44 |
28.42 |
29.13 |
29.70 |
42.54 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
12.85 |
13.39 |
14.29 |
13.73 |
15.99 |
15.15 |
16.14 |
17.16 |
17.62 |
16.59 |
15.39 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
19.31 |
14.24 |
15.76 |
14.31 |
16.69 |
19.81 |
20.28 |
27.20 |
53.81 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
1.28 |
1.29 |
1.32 |
1.29 |
1.35 |
1.35 |
1.35 |
1.36 |
1.39 |
1.46 |
1.42 |
| Long-Term Debt to Equity |
|
1.28 |
1.29 |
1.32 |
1.29 |
1.35 |
1.35 |
1.35 |
1.36 |
1.39 |
1.46 |
1.42 |
| Financial Leverage |
|
1.13 |
1.14 |
1.16 |
1.13 |
1.15 |
1.14 |
1.15 |
1.13 |
1.15 |
1.19 |
1.17 |
| Leverage Ratio |
|
2.34 |
2.39 |
2.41 |
2.40 |
2.44 |
2.45 |
2.45 |
2.45 |
2.49 |
2.53 |
2.49 |
| Compound Leverage Factor |
|
0.93 |
1.28 |
1.04 |
1.53 |
0.68 |
-0.07 |
1.78 |
0.82 |
0.63 |
1.09 |
1.05 |
| Debt to Total Capital |
|
56.22% |
56.36% |
56.97% |
56.32% |
57.49% |
57.53% |
57.39% |
57.71% |
58.14% |
59.34% |
58.62% |
| Short-Term Debt 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% |
| Long-Term Debt to Total Capital |
|
56.22% |
56.36% |
56.97% |
56.32% |
57.49% |
57.53% |
57.39% |
57.71% |
58.14% |
59.34% |
58.62% |
| Preferred Equity to Total Capital |
|
0.50% |
0.51% |
0.50% |
0.51% |
0.50% |
0.50% |
0.50% |
0.46% |
0.46% |
0.45% |
0.42% |
| Noncontrolling Interests to Total Capital |
|
0.86% |
0.95% |
1.07% |
1.08% |
1.33% |
1.22% |
1.17% |
1.23% |
1.18% |
0.95% |
3.88% |
| Common Equity to Total Capital |
|
42.42% |
42.18% |
41.46% |
42.09% |
40.68% |
40.74% |
40.95% |
40.60% |
40.22% |
39.27% |
37.08% |
| Debt to EBITDA |
|
5.74 |
5.54 |
5.62 |
5.30 |
5.48 |
5.95 |
5.36 |
5.73 |
5.90 |
5.73 |
6.57 |
| Net Debt to EBITDA |
|
5.14 |
4.89 |
4.93 |
4.61 |
4.62 |
5.01 |
4.50 |
4.81 |
4.97 |
4.90 |
5.59 |
| Long-Term Debt to EBITDA |
|
5.74 |
5.54 |
5.62 |
5.30 |
5.48 |
5.95 |
5.36 |
5.73 |
5.90 |
5.73 |
6.57 |
| Debt to NOPAT |
|
16.87 |
14.41 |
15.30 |
13.92 |
14.78 |
17.51 |
12.84 |
15.17 |
15.50 |
17.71 |
27.25 |
| Net Debt to NOPAT |
|
15.11 |
12.73 |
13.43 |
12.10 |
12.46 |
14.75 |
10.80 |
12.73 |
13.05 |
15.15 |
23.22 |
| Long-Term Debt to NOPAT |
|
16.87 |
14.41 |
15.30 |
13.92 |
14.78 |
17.51 |
12.84 |
15.17 |
15.50 |
17.71 |
27.25 |
| Altman Z-Score |
|
0.32 |
0.37 |
0.43 |
0.47 |
0.55 |
0.48 |
0.54 |
0.51 |
0.50 |
0.39 |
0.30 |
| Noncontrolling Interest Sharing Ratio |
|
3.78% |
3.96% |
3.55% |
3.58% |
3.71% |
3.70% |
3.78% |
3.82% |
4.11% |
3.74% |
7.23% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.41 |
0.43 |
0.51 |
0.52 |
0.49 |
0.49 |
0.55 |
0.51 |
0.50 |
0.51 |
0.56 |
| Quick Ratio |
|
0.17 |
0.19 |
0.22 |
0.22 |
0.21 |
0.20 |
0.21 |
0.20 |
0.22 |
0.24 |
0.27 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
123 |
167 |
198 |
255 |
213 |
115 |
174 |
62 |
-51 |
-305 |
-415 |
| Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
328.66% |
94,538.78% |
0.00% |
102.42% |
65.61% |
22.28% |
| Free Cash Flow to Firm to Interest Expense |
|
3.58 |
4.74 |
5.43 |
7.09 |
5.67 |
3.07 |
4.76 |
1.64 |
-1.32 |
-7.68 |
-9.95 |
| Operating Cash Flow to Interest Expense |
|
3.01 |
2.91 |
1.98 |
3.62 |
2.60 |
2.78 |
1.26 |
3.09 |
2.51 |
2.51 |
1.51 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
3.01 |
4.34 |
2.18 |
5.57 |
2.71 |
1.94 |
1.26 |
3.09 |
0.06 |
-1.32 |
-5.26 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.14 |
0.14 |
0.14 |
0.14 |
0.14 |
0.14 |
0.13 |
0.13 |
0.13 |
0.13 |
0.13 |
| Accounts Receivable Turnover |
|
33.44 |
31.13 |
28.22 |
32.56 |
32.02 |
29.30 |
25.77 |
27.83 |
28.65 |
28.51 |
27.99 |
| 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 |
|
0.17 |
0.17 |
0.17 |
0.17 |
0.17 |
0.17 |
0.17 |
0.17 |
0.16 |
0.16 |
0.16 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
|
10.92 |
11.72 |
12.94 |
11.21 |
11.40 |
12.46 |
14.16 |
13.12 |
12.74 |
12.80 |
13.04 |
| 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 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Cash Conversion Cycle (CCC) |
|
10.92 |
11.72 |
12.94 |
11.21 |
11.40 |
12.46 |
14.16 |
13.12 |
12.74 |
12.80 |
13.04 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
5,379 |
5,326 |
5,326 |
5,251 |
5,216 |
5,205 |
5,286 |
5,241 |
5,317 |
5,475 |
5,770 |
| Invested Capital Turnover |
|
0.16 |
0.15 |
0.15 |
0.16 |
0.16 |
0.16 |
0.15 |
0.15 |
0.15 |
0.15 |
0.15 |
| Increase / (Decrease) in Invested Capital |
|
-66 |
-141 |
-144 |
-162 |
-163 |
-121 |
-41 |
-9.88 |
101 |
270 |
484 |
| Enterprise Value (EV) |
|
4,959 |
5,180 |
5,625 |
5,606 |
6,437 |
6,115 |
6,094 |
6,248 |
6,401 |
5,960 |
5,781 |
| Market Capitalization |
|
2,005 |
2,258 |
2,673 |
2,741 |
3,552 |
3,242 |
3,190 |
3,352 |
3,439 |
2,837 |
2,354 |
| Book Value per Share |
|
$22.94 |
$22.75 |
$22.44 |
$22.50 |
$22.00 |
$22.00 |
$22.13 |
$21.76 |
$21.79 |
$21.41 |
$21.31 |
| Tangible Book Value per Share |
|
$20.73 |
$20.61 |
$20.33 |
$20.45 |
$19.98 |
$20.02 |
$20.05 |
$19.70 |
$19.71 |
$19.18 |
$18.68 |
| Total Capital |
|
5,714 |
5,701 |
5,726 |
5,667 |
5,733 |
5,725 |
5,817 |
5,778 |
5,856 |
5,990 |
6,318 |
| Total Debt |
|
3,212 |
3,213 |
3,262 |
3,191 |
3,296 |
3,294 |
3,338 |
3,334 |
3,405 |
3,554 |
3,703 |
| Total Long-Term Debt |
|
3,212 |
3,213 |
3,262 |
3,191 |
3,296 |
3,294 |
3,338 |
3,334 |
3,405 |
3,554 |
3,703 |
| Net Debt |
|
2,877 |
2,838 |
2,862 |
2,776 |
2,779 |
2,774 |
2,807 |
2,798 |
2,866 |
3,040 |
3,156 |
| Capital Expenditures (CapEx) |
|
0.00 |
-50 |
-7.26 |
-70 |
-4.23 |
32 |
0.05 |
0.00 |
94 |
152 |
282 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-203 |
-204 |
-167 |
-185 |
-183 |
-190 |
-156 |
-178 |
-183 |
-182 |
-175 |
| Debt-free Net Working Capital (DFNWC) |
|
-182 |
-173 |
-140 |
-148 |
-149 |
-157 |
-116 |
-138 |
-141 |
-139 |
-123 |
| Net Working Capital (NWC) |
|
-182 |
-173 |
-140 |
-148 |
-149 |
-157 |
-116 |
-138 |
-141 |
-139 |
-123 |
| Net Nonoperating Expense (NNE) |
|
33 |
-13 |
27 |
27 |
34 |
-2.81 |
34 |
33 |
36 |
-65 |
36 |
| Net Nonoperating Obligations (NNO) |
|
2,877 |
2,838 |
2,862 |
2,776 |
2,779 |
2,774 |
2,807 |
2,798 |
2,866 |
3,040 |
3,156 |
| Total Depreciation and Amortization (D&A) |
|
76 |
81 |
75 |
75 |
81 |
74 |
73 |
77 |
76 |
77 |
80 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-24.18% |
-24.48% |
-20.08% |
-22.24% |
-22.15% |
-23.03% |
-19.11% |
-21.91% |
-22.60% |
-22.61% |
-21.38% |
| Debt-free Net Working Capital to Revenue |
|
-21.71% |
-20.70% |
-16.80% |
-17.81% |
-18.04% |
-18.95% |
-14.26% |
-16.98% |
-17.44% |
-17.27% |
-14.96% |
| Net Working Capital to Revenue |
|
-21.71% |
-20.70% |
-16.80% |
-17.81% |
-18.04% |
-18.95% |
-14.26% |
-16.98% |
-17.44% |
-17.27% |
-14.96% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.21 |
$0.36 |
$0.25 |
$0.59 |
$0.14 |
($0.04) |
$0.91 |
$0.17 |
$0.12 |
$0.25 |
$0.29 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
105.67M |
105.53M |
105.80M |
106.00M |
106.01M |
106.17M |
107.68M |
107.83M |
108.40M |
108.45M |
110.04M |
| Adjusted Diluted Earnings per Share |
|
$0.21 |
$0.36 |
$0.25 |
$0.59 |
$0.14 |
($0.04) |
$0.91 |
$0.17 |
$0.12 |
$0.25 |
$0.29 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
107.83M |
107.79M |
107.96M |
108.15M |
108.16M |
108.32M |
109.83M |
109.98M |
110.52M |
110.57M |
112.06M |
| 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 |
|
105.69M |
105.71M |
106.00M |
106.01M |
106.02M |
107.62M |
107.81M |
108.07M |
109.89M |
109.93M |
110.27M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
39 |
18 |
38 |
40 |
35 |
-6.01 |
36 |
36 |
37 |
-24 |
36 |
| Normalized NOPAT Margin |
|
19.02% |
8.90% |
18.11% |
19.51% |
16.99% |
-2.92% |
17.99% |
18.13% |
18.37% |
-11.98% |
16.99% |
| Pre Tax Income Margin |
|
11.00% |
19.38% |
12.88% |
31.09% |
7.02% |
-0.47% |
49.25% |
9.43% |
6.50% |
15.71% |
14.19% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
1.66 |
2.12 |
1.73 |
2.77 |
1.38 |
0.88 |
3.69 |
1.50 |
1.34 |
1.86 |
1.73 |
| NOPAT to Interest Expense |
|
1.64 |
0.75 |
1.50 |
2.57 |
1.33 |
-0.16 |
3.65 |
1.38 |
1.30 |
-0.88 |
1.65 |
| EBIT Less CapEx to Interest Expense |
|
1.66 |
3.55 |
1.93 |
4.73 |
1.50 |
0.03 |
3.69 |
1.50 |
-1.11 |
-1.97 |
-5.04 |
| NOPAT Less CapEx to Interest Expense |
|
1.64 |
2.17 |
1.69 |
4.52 |
1.45 |
-1.01 |
3.65 |
1.38 |
-1.16 |
-4.71 |
-5.11 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
154.37% |
144.07% |
163.31% |
141.40% |
149.07% |
210.58% |
124.59% |
168.40% |
171.36% |
274.32% |
465.98% |
| Augmented Payout Ratio |
|
154.53% |
144.22% |
163.44% |
141.40% |
149.07% |
211.39% |
125.15% |
169.29% |
172.93% |
276.43% |
469.47% |