| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
126,760,207.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
126,760,207.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
5.79 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-1.32% |
-0.06% |
4.07% |
0.00% |
0.00% |
29.33% |
1.44% |
0.26% |
3.98% |
4.17% |
4.90% |
| EBITDA Growth |
|
430.09% |
11.37% |
4.09% |
-82.29% |
57.33% |
255.55% |
-4.60% |
2.83% |
5.30% |
1.37% |
8.25% |
| EBIT Growth |
|
9,751.41% |
13.13% |
4.97% |
-100.00% |
0.00% |
736.50% |
-3.64% |
4.93% |
7.30% |
2.15% |
8.72% |
| NOPAT Growth |
|
0.00% |
12.30% |
47.21% |
-100.00% |
0.00% |
1,158.86% |
-6.71% |
-6.67% |
6.81% |
2.23% |
21.21% |
| Net Income Growth |
|
-20.98% |
9.27% |
49.93% |
0.00% |
0.00% |
7,856.99% |
-5.16% |
0.00% |
7.52% |
1.76% |
21.10% |
| EPS Growth |
|
-12.87% |
28.19% |
52.36% |
0.00% |
0.00% |
7,800.00% |
4.55% |
9.01% |
17.38% |
6.55% |
28.93% |
| Operating Cash Flow Growth |
|
-13.10% |
1.40% |
53.93% |
-28.64% |
-82.04% |
474.45% |
29.17% |
1.65% |
-12.29% |
-5.55% |
23.18% |
| Free Cash Flow Firm Growth |
|
-368.93% |
328.19% |
24.33% |
-112.35% |
-823.32% |
202.91% |
-17.53% |
-8.59% |
-16.03% |
-14.89% |
30.14% |
| Invested Capital Growth |
|
357.52% |
-34.52% |
-33.01% |
44.65% |
301.54% |
-21.22% |
-15.10% |
-14.87% |
3.43% |
16.83% |
12.35% |
| Revenue Q/Q Growth |
|
-0.43% |
1.01% |
2.10% |
0.00% |
0.00% |
-21.90% |
1.08% |
-0.51% |
0.85% |
1.30% |
0.00% |
| EBITDA Q/Q Growth |
|
2,523.56% |
9.11% |
1.61% |
-81.51% |
57.90% |
-36.91% |
25.13% |
9.07% |
-2.64% |
1.71% |
0.00% |
| EBIT Q/Q Growth |
|
795.87% |
10.97% |
2.50% |
-100.00% |
0.00% |
-41.10% |
32.60% |
11.19% |
-2.89% |
2.09% |
0.00% |
| NOPAT Q/Q Growth |
|
755.66% |
23.83% |
132.90% |
-100.00% |
0.00% |
-33.05% |
-8.87% |
12.84% |
-7.01% |
7.65% |
0.00% |
| Net Income Q/Q Growth |
|
-9.26% |
25.35% |
141.80% |
0.00% |
0.00% |
-37.41% |
25.12% |
16.78% |
-6.95% |
7.38% |
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 |
|
21.86% |
-1.68% |
40.65% |
-29.49% |
-77.59% |
-69.88% |
62.45% |
-11.99% |
-3.07% |
-6.72% |
0.05% |
| Free Cash Flow Firm Q/Q Growth |
|
79.18% |
-7.03% |
67.48% |
-113.51% |
-19.20% |
-46.20% |
-21.38% |
-17.22% |
-4.26% |
-14.05% |
0.00% |
| Invested Capital Q/Q Growth |
|
-71.75% |
-77.56% |
-82.86% |
-75.97% |
-38.71% |
-24.83% |
-17.66% |
4.11% |
1.15% |
18.23% |
0.00% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
44.52% |
45.84% |
44.94% |
0.00% |
35.13% |
46.04% |
45.68% |
44.60% |
44.84% |
44.53% |
44.33% |
| EBITDA Margin |
|
26.73% |
29.79% |
29.79% |
0.00% |
9.94% |
27.31% |
25.68% |
26.34% |
26.68% |
25.96% |
26.79% |
| Operating Margin |
|
20.84% |
23.58% |
23.80% |
0.00% |
2.92% |
22.54% |
21.51% |
21.56% |
22.30% |
22.01% |
23.01% |
| EBIT Margin |
|
21.01% |
23.79% |
23.99% |
0.00% |
3.51% |
22.72% |
21.58% |
22.58% |
23.31% |
22.85% |
23.69% |
| Profit (Net Income) Margin |
|
12.32% |
13.47% |
19.40% |
0.00% |
-0.29% |
17.10% |
15.99% |
15.95% |
16.49% |
16.11% |
18.59% |
| Tax Burden Percent |
|
65.72% |
64.99% |
91.69% |
0.00% |
223.06% |
87.30% |
84.01% |
77.85% |
78.09% |
77.52% |
85.91% |
| Interest Burden Percent |
|
89.20% |
87.13% |
88.21% |
0.00% |
-3.64% |
86.22% |
88.19% |
90.69% |
90.60% |
90.91% |
91.37% |
| Effective Tax Rate |
|
32.65% |
33.11% |
6.25% |
0.00% |
0.00% |
11.74% |
14.93% |
21.01% |
21.56% |
22.01% |
13.77% |
| Return on Invested Capital (ROIC) |
|
271.08% |
112.52% |
250.67% |
0.00% |
6.59% |
57.97% |
66.38% |
72.88% |
83.21% |
77.17% |
81.75% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
277.85% |
96.78% |
170.67% |
0.00% |
-5.41% |
47.84% |
54.16% |
67.42% |
78.01% |
71.81% |
76.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-230.75% |
-2,277.40% |
117.78% |
0.00% |
-9.05% |
196.35% |
118.27% |
381.54% |
887.48% |
597.83% |
629.16% |
| Return on Equity (ROE) |
|
40.33% |
-2,164.88% |
368.45% |
0.00% |
-2.46% |
254.32% |
184.65% |
454.42% |
970.69% |
674.99% |
710.90% |
| Cash Return on Invested Capital (CROIC) |
|
-55.93% |
154.23% |
290.20% |
-36.50% |
-113.65% |
81.72% |
82.72% |
88.95% |
79.84% |
61.64% |
70.11% |
| Operating Return on Assets (OROA) |
|
17.34% |
26.07% |
25.98% |
0.00% |
2.20% |
17.00% |
20.52% |
24.73% |
26.75% |
26.52% |
28.66% |
| Return on Assets (ROA) |
|
10.17% |
14.76% |
21.02% |
0.00% |
-0.18% |
12.79% |
15.20% |
17.46% |
18.93% |
18.69% |
22.50% |
| Return on Common Equity (ROCE) |
|
40.33% |
-2,164.88% |
368.45% |
0.00% |
-2.46% |
254.32% |
184.65% |
454.42% |
970.69% |
674.99% |
710.90% |
| Return on Equity Simple (ROE_SIMPLE) |
|
1,619.99% |
-671.69% |
155.74% |
0.00% |
-10.59% |
150.44% |
261.62% |
1,726.86% |
657.13% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
426 |
479 |
705 |
0.00 |
54 |
679 |
634 |
591 |
632 |
646 |
783 |
| NOPAT Margin |
|
14.04% |
15.77% |
22.31% |
0.00% |
2.04% |
19.90% |
18.30% |
17.03% |
17.50% |
17.17% |
19.84% |
| Net Nonoperating Expense Percent (NNEP) |
|
-6.77% |
15.74% |
79.99% |
0.00% |
12.00% |
10.13% |
12.22% |
5.47% |
5.21% |
5.35% |
5.75% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
33.90% |
39.31% |
| Cost of Revenue to Revenue |
|
55.48% |
54.16% |
55.06% |
0.00% |
64.87% |
53.96% |
54.32% |
55.40% |
55.16% |
55.47% |
55.67% |
| SG&A Expenses to Revenue |
|
23.68% |
22.26% |
21.14% |
0.00% |
28.20% |
23.50% |
24.17% |
23.04% |
22.53% |
22.52% |
21.32% |
| 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 |
|
23.68% |
22.26% |
21.14% |
0.00% |
32.21% |
23.50% |
24.17% |
23.04% |
22.53% |
22.52% |
21.32% |
| Earnings before Interest and Taxes (EBIT) |
|
638 |
722 |
758 |
0.00 |
93 |
776 |
747 |
784 |
841 |
860 |
934 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
812 |
904 |
941 |
167 |
262 |
932 |
890 |
915 |
963 |
976 |
1,057 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
141.21 |
0.00 |
11.36 |
8.22 |
38.00 |
9.32 |
25.11 |
147.18 |
83.52 |
82.67 |
41.09 |
| 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) |
|
1.07 |
1.26 |
1.42 |
0.00 |
1.02 |
1.06 |
1.53 |
1.36 |
2.10 |
1.95 |
1.22 |
| Price to Earnings (P/E) |
|
8.72 |
9.38 |
7.30 |
0.00 |
0.00 |
6.20 |
9.60 |
8.52 |
12.71 |
12.13 |
6.58 |
| Dividend Yield |
|
5.50% |
4.75% |
4.49% |
4.57% |
7.42% |
5.22% |
4.05% |
3.74% |
2.36% |
2.73% |
4.41% |
| Earnings Yield |
|
11.47% |
10.66% |
13.70% |
0.00% |
0.00% |
16.14% |
10.42% |
11.73% |
7.87% |
8.24% |
15.20% |
| Enterprise Value to Invested Capital (EV/IC) |
|
7.30 |
12.50 |
19.08 |
12.98 |
2.77 |
4.13 |
6.82 |
7.28 |
10.69 |
9.05 |
5.65 |
| Enterprise Value to Revenue (EV/Rev) |
|
1.24 |
1.39 |
1.36 |
0.00 |
1.38 |
1.25 |
1.73 |
1.56 |
2.28 |
2.17 |
1.45 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
4.62 |
4.66 |
4.57 |
25.41 |
13.86 |
4.57 |
6.72 |
5.94 |
8.56 |
8.36 |
5.41 |
| Enterprise Value to EBIT (EV/EBIT) |
|
5.88 |
5.83 |
5.68 |
0.00 |
39.20 |
5.50 |
8.00 |
6.93 |
9.80 |
9.50 |
6.12 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
8.80 |
8.79 |
6.11 |
0.00 |
67.36 |
6.28 |
9.44 |
9.19 |
13.06 |
12.64 |
7.31 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
6.89 |
7.63 |
5.07 |
6.98 |
33.36 |
6.81 |
7.40 |
6.61 |
11.44 |
11.99 |
6.82 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
6.42 |
5.28 |
0.00 |
0.00 |
4.45 |
7.57 |
7.53 |
13.61 |
15.82 |
8.52 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
64.59 |
-24.54 |
3.80 |
2.76 |
53.60 |
5.74 |
8.11 |
53.94 |
19.39 |
20.43 |
15.95 |
| Long-Term Debt to Equity |
|
64.55 |
-24.52 |
3.80 |
2.76 |
44.46 |
5.74 |
8.11 |
53.94 |
19.39 |
16.49 |
15.95 |
| Financial Leverage |
|
-0.83 |
-23.53 |
0.69 |
-0.41 |
1.67 |
4.10 |
2.18 |
5.66 |
11.38 |
8.32 |
8.28 |
| Leverage Ratio |
|
3.97 |
-146.67 |
17.53 |
6.89 |
13.73 |
19.88 |
12.15 |
26.02 |
51.29 |
36.12 |
31.59 |
| Compound Leverage Factor |
|
3.54 |
-127.80 |
15.47 |
0.00 |
-0.50 |
17.14 |
10.71 |
23.60 |
46.47 |
32.84 |
28.87 |
| Debt to Total Capital |
|
98.48% |
104.25% |
79.16% |
73.38% |
98.17% |
85.17% |
89.02% |
98.18% |
95.10% |
95.33% |
94.10% |
| Short-Term Debt to Total Capital |
|
0.05% |
0.07% |
0.05% |
0.00% |
16.74% |
0.00% |
0.00% |
0.00% |
0.00% |
18.37% |
0.00% |
| Long-Term Debt to Total Capital |
|
98.42% |
104.18% |
79.11% |
73.38% |
81.43% |
85.17% |
89.02% |
98.18% |
95.10% |
76.97% |
94.10% |
| 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 |
|
1.52% |
-4.25% |
20.84% |
26.62% |
1.83% |
14.83% |
10.98% |
1.82% |
4.90% |
4.67% |
5.90% |
| Debt to EBITDA |
|
1.84 |
1.65 |
1.59 |
8.95 |
14.52 |
2.39 |
1.93 |
1.89 |
1.82 |
1.86 |
1.77 |
| Net Debt to EBITDA |
|
0.61 |
0.42 |
-0.18 |
-1.29 |
3.56 |
0.69 |
0.75 |
0.78 |
0.71 |
0.83 |
0.85 |
| Long-Term Debt to EBITDA |
|
1.84 |
1.65 |
1.59 |
8.95 |
12.04 |
2.39 |
1.93 |
1.89 |
1.82 |
1.50 |
1.77 |
| Debt to NOPAT |
|
3.50 |
3.12 |
2.12 |
0.00 |
70.57 |
3.28 |
2.71 |
2.92 |
2.78 |
2.81 |
2.39 |
| Net Debt to NOPAT |
|
1.15 |
0.79 |
-0.24 |
0.00 |
17.32 |
0.95 |
1.05 |
1.21 |
1.08 |
1.26 |
1.14 |
| Long-Term Debt to NOPAT |
|
3.50 |
3.12 |
2.12 |
0.00 |
58.54 |
3.28 |
2.71 |
2.92 |
2.78 |
2.27 |
2.39 |
| Altman Z-Score |
|
2.60 |
3.00 |
3.34 |
1.57 |
1.26 |
2.51 |
3.05 |
2.98 |
3.54 |
3.37 |
3.14 |
| 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 |
|
1.17 |
1.43 |
2.24 |
2.16 |
1.96 |
2.12 |
1.39 |
1.26 |
1.27 |
0.90 |
1.13 |
| Quick Ratio |
|
1.01 |
1.25 |
2.01 |
1.85 |
1.77 |
1.55 |
0.94 |
1.12 |
1.15 |
0.81 |
1.02 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-288 |
656 |
816 |
-101 |
-930 |
957 |
790 |
722 |
606 |
516 |
671 |
| Operating Cash Flow to CapEx |
|
544.97% |
618.67% |
862.22% |
635.18% |
133.39% |
1,185.65% |
1,305.04% |
1,179.15% |
1,132.04% |
830.00% |
1,015.20% |
| Free Cash Flow to Firm to Interest Expense |
|
-4.17 |
7.06 |
9.13 |
0.00 |
-9.68 |
8.96 |
8.94 |
9.89 |
7.66 |
6.60 |
8.33 |
| Operating Cash Flow to Interest Expense |
|
7.90 |
5.94 |
9.51 |
0.00 |
1.13 |
5.86 |
9.16 |
11.26 |
9.12 |
8.72 |
10.40 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
6.45 |
4.98 |
8.41 |
0.00 |
0.28 |
5.36 |
8.46 |
10.31 |
8.31 |
7.67 |
9.38 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.83 |
1.10 |
1.08 |
0.00 |
0.63 |
0.75 |
0.95 |
1.10 |
1.15 |
1.16 |
1.21 |
| Accounts Receivable Turnover |
|
18.92 |
19.22 |
20.42 |
0.00 |
19.40 |
30.74 |
47.00 |
58.63 |
55.95 |
56.69 |
64.75 |
| 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 |
|
10.04 |
10.89 |
12.75 |
0.00 |
13.32 |
21.10 |
26.32 |
27.35 |
27.63 |
28.24 |
28.54 |
| Accounts Payable Turnover |
|
0.00 |
6.90 |
7.42 |
0.00 |
7.57 |
10.03 |
11.57 |
11.99 |
12.62 |
13.91 |
14.62 |
| Days Sales Outstanding (DSO) |
|
19.29 |
18.99 |
17.88 |
0.00 |
18.82 |
11.87 |
7.77 |
6.23 |
6.52 |
6.44 |
5.64 |
| 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 |
52.90 |
49.20 |
0.00 |
48.24 |
36.40 |
31.55 |
30.44 |
28.93 |
26.23 |
24.96 |
| Cash Conversion Cycle (CCC) |
|
19.29 |
-33.91 |
-31.32 |
0.00 |
-29.43 |
-24.52 |
-23.78 |
-24.22 |
-22.41 |
-19.80 |
-19.32 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
514 |
337 |
226 |
326 |
1,311 |
1,033 |
877 |
746 |
772 |
902 |
1,013 |
| Invested Capital Turnover |
|
19.31 |
7.13 |
11.24 |
0.00 |
3.22 |
2.91 |
3.63 |
4.28 |
4.76 |
4.49 |
4.12 |
| Increase / (Decrease) in Invested Capital |
|
714 |
-178 |
-111 |
101 |
984 |
-278 |
-156 |
-130 |
26 |
130 |
111 |
| Enterprise Value (EV) |
|
3,754 |
4,211 |
4,306 |
4,235 |
3,634 |
4,263 |
5,979 |
5,433 |
8,248 |
8,162 |
5,723 |
| Market Capitalization |
|
3,262 |
3,835 |
4,474 |
4,451 |
2,700 |
3,618 |
5,314 |
4,719 |
7,567 |
7,349 |
4,827 |
| Book Value per Share |
|
$0.10 |
($0.29) |
$1.88 |
$2.66 |
$0.37 |
$2.14 |
$1.33 |
$0.21 |
$0.65 |
$0.66 |
$0.93 |
| Tangible Book Value per Share |
|
($3.93) |
($4.64) |
($2.33) |
($1.58) |
($5.49) |
($3.96) |
($5.38) |
($6.70) |
($6.87) |
($7.26) |
($7.59) |
| Total Capital |
|
1,515 |
1,433 |
1,889 |
2,034 |
3,879 |
2,617 |
1,927 |
1,762 |
1,847 |
1,905 |
1,991 |
| Total Debt |
|
1,492 |
1,494 |
1,496 |
1,493 |
3,808 |
2,229 |
1,716 |
1,730 |
1,756 |
1,816 |
1,874 |
| Total Long-Term Debt |
|
1,491 |
1,493 |
1,495 |
1,493 |
3,158 |
2,229 |
1,716 |
1,730 |
1,756 |
1,466 |
1,874 |
| Net Debt |
|
491 |
376 |
-168 |
-215 |
935 |
644 |
665 |
714 |
681 |
813 |
896 |
| Capital Expenditures (CapEx) |
|
100 |
89 |
99 |
95 |
82 |
53 |
62 |
70 |
64 |
82 |
83 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-819 |
-710 |
-615 |
-637 |
-713 |
-486 |
-665 |
-767 |
-813 |
-789 |
-846 |
| Debt-free Net Working Capital (DFNWC) |
|
182 |
408 |
1,049 |
1,070 |
2,161 |
1,098 |
386 |
249 |
262 |
214 |
132 |
| Net Working Capital (NWC) |
|
181 |
407 |
1,048 |
1,070 |
1,511 |
1,098 |
386 |
249 |
262 |
-136 |
132 |
| Net Nonoperating Expense (NNE) |
|
52 |
70 |
92 |
0.00 |
61 |
95 |
80 |
38 |
36 |
40 |
49 |
| Net Nonoperating Obligations (NNO) |
|
491 |
398 |
-168 |
-215 |
1,240 |
644 |
665 |
714 |
681 |
813 |
896 |
| Total Depreciation and Amortization (D&A) |
|
174 |
182 |
183 |
167 |
170 |
157 |
142 |
131 |
122 |
117 |
122 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-26.96% |
-23.38% |
-19.45% |
0.00% |
-26.99% |
-14.24% |
-19.20% |
-22.08% |
-22.52% |
-20.99% |
-21.44% |
| Debt-free Net Working Capital to Revenue |
|
5.98% |
13.43% |
33.20% |
0.00% |
81.85% |
32.16% |
11.14% |
7.16% |
7.26% |
5.69% |
3.35% |
| Net Working Capital to Revenue |
|
5.96% |
13.40% |
33.17% |
0.00% |
57.25% |
32.16% |
11.14% |
7.16% |
7.26% |
-3.62% |
3.35% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$1.50 |
$1.92 |
$2.93 |
$2.05 |
($0.04) |
$0.00 |
$3.27 |
$3.58 |
$4.18 |
$4.45 |
$5.72 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
220.52M |
207.18M |
209.26M |
201.96M |
192.48M |
181.47M |
159.95M |
147.00M |
139.59M |
133.95M |
123.27M |
| Adjusted Diluted Earnings per Share |
|
$1.49 |
$1.91 |
$2.91 |
$2.04 |
($0.04) |
$0.00 |
$3.22 |
$3.51 |
$4.12 |
$4.39 |
$5.66 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
220.52M |
207.18M |
209.26M |
201.96M |
192.48M |
181.47M |
159.95M |
147.00M |
139.59M |
133.95M |
123.27M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
($0.04) |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
220.52M |
207.18M |
209.26M |
201.96M |
192.48M |
181.47M |
159.95M |
147.00M |
139.59M |
133.95M |
123.27M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
426 |
479 |
705 |
0.00 |
128 |
679 |
634 |
591 |
632 |
646 |
783 |
| Normalized NOPAT Margin |
|
14.04% |
15.77% |
22.31% |
0.00% |
4.86% |
19.90% |
18.30% |
17.03% |
17.50% |
17.17% |
19.84% |
| Pre Tax Income Margin |
|
18.74% |
20.73% |
21.16% |
0.00% |
-0.13% |
19.59% |
19.03% |
20.48% |
21.11% |
20.78% |
21.64% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
9.26 |
7.77 |
8.48 |
0.00 |
0.96 |
7.26 |
8.47 |
10.75 |
10.64 |
11.00 |
11.59 |
| NOPAT to Interest Expense |
|
6.18 |
5.15 |
7.89 |
0.00 |
0.56 |
6.36 |
7.18 |
8.10 |
7.99 |
8.27 |
9.71 |
| EBIT Less CapEx to Interest Expense |
|
7.81 |
6.81 |
7.38 |
0.00 |
0.11 |
6.76 |
7.76 |
9.79 |
9.83 |
9.95 |
10.57 |
| NOPAT Less CapEx to Interest Expense |
|
4.74 |
4.19 |
6.79 |
0.00 |
-0.29 |
5.86 |
6.48 |
7.15 |
7.18 |
7.22 |
8.68 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
53.89% |
45.76% |
32.70% |
0.00% |
-2,722.16% |
33.41% |
33.68% |
32.13% |
30.20% |
32.57% |
28.76% |
| Augmented Payout Ratio |
|
593.17% |
124.70% |
34.19% |
0.00% |
-6,126.55% |
66.18% |
135.40% |
134.89% |
93.96% |
104.74% |
98.68% |