| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
160,696,000.00 |
161,369,000.00 |
161,893,000.00 |
162,339,000.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
160,696,000.00 |
161,369,000.00 |
161,893,000.00 |
162,339,000.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
4.80 |
1.35 |
0.73 |
0.41 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
7.31% |
-5.49% |
116.94% |
120.33% |
-9.36% |
-3.51% |
28.33% |
23.85% |
-3.86% |
3.76% |
0.80% |
| EBITDA Growth |
|
12.48% |
-9.56% |
51.46% |
147.15% |
-10.56% |
19.92% |
45.28% |
9.74% |
-35.63% |
-1.30% |
-5.67% |
| EBIT Growth |
|
8.68% |
-17.98% |
31.14% |
187.79% |
-24.08% |
30.97% |
72.77% |
7.17% |
-64.74% |
-19.20% |
-18.92% |
| NOPAT Growth |
|
14.77% |
-18.16% |
443.38% |
-13.76% |
-26.14% |
29.16% |
78.15% |
11.95% |
-67.32% |
-29.70% |
-21.62% |
| Net Income Growth |
|
13.88% |
-19.60% |
409.70% |
-13.34% |
-26.26% |
32.39% |
81.12% |
3.68% |
-72.05% |
-46.14% |
-43.53% |
| EPS Growth |
|
13.88% |
-19.60% |
274.14% |
-45.62% |
-23.73% |
33.33% |
85.42% |
6.29% |
-71.67% |
-45.52% |
-43.84% |
| Operating Cash Flow Growth |
|
16.13% |
18.47% |
32.33% |
173.40% |
-4.81% |
9.53% |
29.41% |
20.64% |
-19.10% |
-31.21% |
58.52% |
| Free Cash Flow Firm Growth |
|
172.04% |
121.13% |
-3,108.85% |
112.02% |
-121.01% |
440.95% |
-391.71% |
156.06% |
-180.31% |
162.17% |
-48.53% |
| Invested Capital Growth |
|
5.32% |
-8.16% |
706.71% |
-2.35% |
7.48% |
0.03% |
30.60% |
1.83% |
9.62% |
-1.59% |
-0.27% |
| Revenue Q/Q Growth |
|
-2.21% |
-0.15% |
78.98% |
0.66% |
-3.92% |
1.77% |
9.87% |
-0.98% |
2.71% |
-0.90% |
-0.11% |
| EBITDA Q/Q Growth |
|
-2.94% |
-3.23% |
80.13% |
8.00% |
-18.08% |
11.20% |
11.50% |
-6.20% |
-12.36% |
9.92% |
-8.22% |
| EBIT Q/Q Growth |
|
-5.48% |
-6.34% |
119.13% |
12.82% |
-20.18% |
20.34% |
16.06% |
-10.58% |
-32.74% |
46.26% |
-27.29% |
| NOPAT Q/Q Growth |
|
-2.43% |
-6.32% |
725.77% |
-41.66% |
-20.49% |
20.81% |
19.83% |
-11.65% |
-35.19% |
70.74% |
-27.84% |
| Net Income Q/Q Growth |
|
-3.04% |
-6.96% |
708.57% |
-41.30% |
-21.38% |
22.28% |
17.77% |
-12.09% |
-42.54% |
222.77% |
-53.71% |
| EPS Q/Q Growth |
|
-3.04% |
-6.96% |
502.78% |
-56.30% |
-20.70% |
23.08% |
18.35% |
-11.42% |
-42.24% |
204.17% |
-53.41% |
| Operating Cash Flow Q/Q Growth |
|
-55.29% |
1.23% |
71.20% |
15.01% |
-8.12% |
4.24% |
9.98% |
-2.44% |
-4.01% |
-1.70% |
54.89% |
| Free Cash Flow Firm Q/Q Growth |
|
267.76% |
49.16% |
-3.11% |
828.92% |
-139.06% |
9.03% |
-0.87% |
4.31% |
-2.19% |
258.01% |
15.74% |
| Invested Capital Q/Q Growth |
|
1.28% |
-6.08% |
9.79% |
-4.61% |
1.00% |
1.60% |
2.89% |
1.15% |
-0.42% |
-5.31% |
-6.12% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
35.98% |
37.16% |
32.72% |
26.02% |
36.14% |
39.32% |
39.33% |
39.23% |
29.67% |
26.98% |
34.09% |
| EBITDA Margin |
|
25.20% |
24.11% |
16.83% |
18.88% |
18.63% |
23.16% |
26.22% |
23.23% |
15.56% |
14.80% |
13.85% |
| Operating Margin |
|
15.05% |
13.28% |
8.27% |
10.65% |
8.82% |
12.08% |
16.10% |
14.70% |
4.73% |
3.28% |
2.89% |
| EBIT Margin |
|
15.81% |
13.72% |
8.29% |
10.83% |
9.07% |
12.32% |
16.58% |
14.35% |
5.26% |
4.10% |
3.30% |
| Profit (Net Income) Margin |
|
10.01% |
8.52% |
20.01% |
7.87% |
6.40% |
8.79% |
12.40% |
10.38% |
3.02% |
1.57% |
0.88% |
| Tax Burden Percent |
|
63.51% |
62.32% |
250.60% |
76.20% |
74.93% |
73.29% |
76.31% |
75.56% |
79.74% |
77.89% |
68.77% |
| Interest Burden Percent |
|
99.71% |
99.62% |
96.28% |
95.34% |
94.18% |
97.33% |
97.99% |
95.74% |
71.92% |
49.09% |
38.72% |
| Effective Tax Rate |
|
36.49% |
37.68% |
-150.60% |
23.80% |
25.07% |
26.71% |
23.69% |
24.44% |
20.26% |
22.11% |
31.23% |
| Return on Invested Capital (ROIC) |
|
14.24% |
11.84% |
14.82% |
7.27% |
5.24% |
6.53% |
10.09% |
9.88% |
3.05% |
2.07% |
1.64% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
20.64% |
27.88% |
10.23% |
5.16% |
3.40% |
5.99% |
10.71% |
6.51% |
0.05% |
-1.51% |
-2.57% |
| Return on Net Nonoperating Assets (RNNOA) |
|
2.45% |
0.62% |
1.28% |
0.59% |
0.34% |
0.59% |
1.89% |
1.55% |
0.01% |
-0.44% |
-0.71% |
| Return on Equity (ROE) |
|
16.69% |
12.46% |
16.10% |
7.86% |
5.57% |
7.12% |
11.98% |
11.43% |
3.07% |
1.63% |
0.92% |
| Cash Return on Invested Capital (CROIC) |
|
9.06% |
20.35% |
-141.06% |
9.64% |
-1.98% |
6.50% |
-16.45% |
8.07% |
-6.13% |
3.67% |
1.91% |
| Operating Return on Assets (OROA) |
|
16.98% |
13.96% |
4.59% |
7.43% |
5.43% |
6.87% |
10.40% |
9.87% |
3.16% |
2.38% |
2.00% |
| Return on Assets (ROA) |
|
10.76% |
8.66% |
11.08% |
5.39% |
3.83% |
4.90% |
7.78% |
7.14% |
1.81% |
0.91% |
0.53% |
| Return on Common Equity (ROCE) |
|
16.65% |
12.42% |
16.09% |
7.86% |
5.57% |
7.11% |
11.97% |
11.41% |
3.06% |
1.63% |
0.92% |
| Return on Equity Simple (ROE_SIMPLE) |
|
- |
- |
9.27% |
7.70% |
5.47% |
7.00% |
11.38% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
113 |
93 |
503 |
434 |
320 |
414 |
737 |
825 |
270 |
190 |
149 |
| NOPAT Margin |
|
9.56% |
8.28% |
20.73% |
8.11% |
6.61% |
8.85% |
12.29% |
11.11% |
3.78% |
2.56% |
1.99% |
| Net Nonoperating Expense Percent (NNEP) |
|
-6.41% |
-16.04% |
4.59% |
2.11% |
1.84% |
0.53% |
-0.62% |
3.36% |
3.00% |
3.58% |
4.21% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
9.31% |
2.75% |
1.99% |
1.57% |
| Cost of Revenue to Revenue |
|
64.02% |
62.84% |
67.28% |
73.98% |
63.86% |
60.68% |
60.67% |
60.77% |
70.33% |
73.02% |
65.91% |
| SG&A Expenses to Revenue |
|
1.87% |
1.92% |
2.16% |
1.54% |
2.67% |
2.55% |
1.21% |
1.55% |
2.62% |
3.09% |
2.79% |
| 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 |
|
20.94% |
23.88% |
24.45% |
15.37% |
27.32% |
27.24% |
23.23% |
24.53% |
24.94% |
23.70% |
31.19% |
| Earnings before Interest and Taxes (EBIT) |
|
187 |
153 |
201 |
579 |
440 |
576 |
995 |
1,066 |
376 |
304 |
246 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
298 |
270 |
408 |
1,009 |
903 |
1,082 |
1,572 |
1,726 |
1,111 |
1,096 |
1,034 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
3.71 |
4.68 |
0.87 |
1.33 |
1.24 |
1.19 |
1.04 |
1.16 |
1.27 |
1.19 |
1.19 |
| Price to Tangible Book Value (P/TBV) |
|
3.98 |
4.99 |
5.02 |
6.49 |
5.14 |
4.47 |
5.75 |
4.90 |
7.65 |
7.73 |
6.98 |
| Price to Revenue (P/Rev) |
|
2.31 |
3.29 |
1.88 |
1.36 |
1.45 |
1.49 |
1.14 |
1.09 |
1.26 |
1.14 |
1.13 |
| Price to Earnings (P/E) |
|
23.46 |
39.20 |
9.42 |
17.34 |
22.74 |
16.99 |
9.18 |
10.48 |
41.54 |
71.65 |
128.28 |
| Dividend Yield |
|
0.00% |
0.00% |
0.59% |
0.00% |
0.00% |
0.00% |
0.00% |
0.95% |
1.00% |
1.23% |
1.38% |
| Earnings Yield |
|
4.26% |
2.55% |
10.61% |
5.77% |
4.40% |
5.89% |
10.89% |
9.54% |
2.41% |
1.40% |
0.78% |
| Enterprise Value to Invested Capital (EV/IC) |
|
3.49 |
4.89 |
0.89 |
1.31 |
1.22 |
1.18 |
1.04 |
1.14 |
1.22 |
1.15 |
1.16 |
| Enterprise Value to Revenue (EV/Rev) |
|
2.40 |
3.27 |
2.22 |
1.45 |
1.60 |
1.60 |
1.43 |
1.29 |
1.58 |
1.42 |
1.41 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
9.54 |
13.57 |
13.19 |
7.67 |
8.58 |
6.90 |
5.45 |
5.57 |
10.13 |
9.57 |
10.17 |
| Enterprise Value to EBIT (EV/EBIT) |
|
15.20 |
23.85 |
26.77 |
13.38 |
17.61 |
12.97 |
8.62 |
9.01 |
29.95 |
34.56 |
42.71 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
25.15 |
39.54 |
10.71 |
17.86 |
24.18 |
18.04 |
11.64 |
11.64 |
41.74 |
55.35 |
70.77 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
13.82 |
15.01 |
16.70 |
8.78 |
9.22 |
8.12 |
7.21 |
6.69 |
9.69 |
13.13 |
8.30 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
39.54 |
23.01 |
0.00 |
13.46 |
0.00 |
18.12 |
0.00 |
14.26 |
0.00 |
31.19 |
60.72 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.15 |
0.02 |
0.19 |
0.11 |
0.16 |
0.12 |
0.32 |
0.27 |
0.38 |
0.34 |
0.33 |
| Long-Term Debt to Equity |
|
0.15 |
0.02 |
0.18 |
0.10 |
0.10 |
0.11 |
0.28 |
0.26 |
0.31 |
0.30 |
0.30 |
| Financial Leverage |
|
0.12 |
0.02 |
0.13 |
0.11 |
0.10 |
0.10 |
0.18 |
0.24 |
0.26 |
0.29 |
0.28 |
| Leverage Ratio |
|
1.55 |
1.44 |
1.45 |
1.46 |
1.45 |
1.45 |
1.54 |
1.60 |
1.69 |
1.80 |
1.74 |
| Compound Leverage Factor |
|
1.55 |
1.43 |
1.40 |
1.39 |
1.37 |
1.41 |
1.51 |
1.53 |
1.22 |
0.88 |
0.67 |
| Debt to Total Capital |
|
13.14% |
2.23% |
15.63% |
10.17% |
13.95% |
10.65% |
24.25% |
21.47% |
27.42% |
25.40% |
24.89% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.79% |
0.96% |
5.73% |
0.80% |
3.04% |
0.81% |
4.70% |
3.02% |
2.06% |
| Long-Term Debt to Total Capital |
|
13.14% |
2.23% |
14.84% |
9.20% |
8.22% |
9.85% |
21.21% |
20.67% |
22.72% |
22.38% |
22.83% |
| 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 |
|
0.23% |
0.28% |
0.04% |
0.03% |
0.03% |
0.03% |
0.12% |
0.12% |
0.17% |
0.08% |
0.10% |
| Common Equity to Total Capital |
|
86.63% |
97.49% |
84.33% |
89.80% |
86.02% |
89.32% |
75.63% |
78.41% |
72.41% |
74.52% |
75.01% |
| Debt to EBITDA |
|
0.38 |
0.07 |
2.38 |
0.61 |
1.02 |
0.65 |
1.33 |
1.10 |
2.42 |
2.21 |
2.27 |
| Net Debt to EBITDA |
|
0.35 |
-0.08 |
2.01 |
0.47 |
0.79 |
0.46 |
1.11 |
0.88 |
2.00 |
1.88 |
1.98 |
| Long-Term Debt to EBITDA |
|
0.38 |
0.07 |
2.26 |
0.55 |
0.60 |
0.60 |
1.17 |
1.06 |
2.00 |
1.95 |
2.08 |
| Debt to NOPAT |
|
0.99 |
0.19 |
1.93 |
1.43 |
2.87 |
1.69 |
2.84 |
2.31 |
9.95 |
12.78 |
15.82 |
| Net Debt to NOPAT |
|
0.91 |
-0.25 |
1.63 |
1.09 |
2.21 |
1.20 |
2.36 |
1.83 |
8.22 |
10.85 |
13.78 |
| Long-Term Debt to NOPAT |
|
0.99 |
0.19 |
1.83 |
1.29 |
1.69 |
1.56 |
2.49 |
2.22 |
8.25 |
11.26 |
14.51 |
| Altman Z-Score |
|
6.77 |
9.98 |
1.76 |
2.96 |
2.60 |
2.66 |
2.19 |
2.61 |
1.87 |
1.84 |
2.03 |
| Noncontrolling Interest Sharing Ratio |
|
0.25% |
0.28% |
0.08% |
0.04% |
0.03% |
0.04% |
0.10% |
0.15% |
0.19% |
0.17% |
0.12% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
3.05 |
2.42 |
1.51 |
1.48 |
0.90 |
1.10 |
1.32 |
1.67 |
0.94 |
0.85 |
0.86 |
| Quick Ratio |
|
1.77 |
1.81 |
1.07 |
1.14 |
0.69 |
0.89 |
1.10 |
1.17 |
0.58 |
0.60 |
0.51 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
72 |
159 |
-4,785 |
575 |
-121 |
412 |
-1,202 |
674 |
-541 |
336 |
173 |
| Operating Cash Flow to CapEx |
|
137.71% |
273.90% |
105.42% |
157.36% |
143.29% |
236.83% |
419.98% |
232.46% |
148.97% |
141.26% |
251.08% |
| Free Cash Flow to Firm to Interest Expense |
|
72.06 |
177.29 |
-550.87 |
19.06 |
-4.11 |
23.80 |
-56.85 |
13.26 |
-4.26 |
1.97 |
1.07 |
| Operating Cash Flow to Interest Expense |
|
206.18 |
271.77 |
37.14 |
29.23 |
28.53 |
53.13 |
56.30 |
28.26 |
9.14 |
4.67 |
7.83 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
56.46 |
172.55 |
1.91 |
10.66 |
8.62 |
30.70 |
42.89 |
16.10 |
3.00 |
1.36 |
4.71 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.07 |
1.02 |
0.55 |
0.69 |
0.60 |
0.56 |
0.63 |
0.69 |
0.60 |
0.58 |
0.61 |
| Accounts Receivable Turnover |
|
8.59 |
8.41 |
6.85 |
9.09 |
8.65 |
8.52 |
8.05 |
8.47 |
8.25 |
8.76 |
13.47 |
| 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 |
|
1.52 |
1.39 |
1.52 |
2.14 |
1.77 |
1.60 |
1.83 |
2.01 |
1.69 |
1.59 |
1.59 |
| Accounts Payable Turnover |
|
44.63 |
42.81 |
23.67 |
33.26 |
28.50 |
28.33 |
22.34 |
20.26 |
17.44 |
15.80 |
18.56 |
| Days Sales Outstanding (DSO) |
|
42.50 |
43.39 |
53.28 |
40.14 |
42.19 |
42.84 |
45.33 |
43.08 |
44.23 |
41.68 |
27.10 |
| 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) |
|
8.18 |
8.53 |
15.42 |
10.98 |
12.81 |
12.88 |
16.34 |
18.02 |
20.93 |
23.10 |
19.67 |
| Cash Conversion Cycle (CCC) |
|
34.32 |
34.86 |
37.86 |
29.17 |
29.38 |
29.95 |
28.99 |
25.06 |
23.30 |
18.58 |
7.43 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
815 |
748 |
6,036 |
5,894 |
6,335 |
6,337 |
8,276 |
8,427 |
9,238 |
9,091 |
9,066 |
| Invested Capital Turnover |
|
1.49 |
1.43 |
0.72 |
0.90 |
0.79 |
0.74 |
0.82 |
0.89 |
0.81 |
0.81 |
0.82 |
| Increase / (Decrease) in Invested Capital |
|
41 |
-66 |
5,288 |
-142 |
441 |
1.64 |
1,939 |
151 |
811 |
-147 |
-25 |
| Enterprise Value (EV) |
|
2,844 |
3,658 |
5,386 |
7,745 |
7,743 |
7,464 |
8,575 |
9,607 |
11,254 |
10,493 |
10,516 |
| Market Capitalization |
|
2,738 |
3,679 |
4,563 |
7,271 |
7,032 |
6,967 |
6,824 |
8,084 |
9,020 |
8,428 |
8,459 |
| Book Value per Share |
|
$8.95 |
$9.68 |
$29.44 |
$31.29 |
$33.20 |
$34.56 |
$39.37 |
$43.22 |
$43.92 |
$43.91 |
$43.63 |
| Tangible Book Value per Share |
|
$8.35 |
$9.07 |
$5.11 |
$6.42 |
$8.02 |
$9.17 |
$7.15 |
$10.26 |
$7.31 |
$6.73 |
$7.47 |
| Total Capital |
|
852 |
807 |
6,211 |
6,081 |
6,587 |
6,572 |
8,638 |
8,857 |
9,788 |
9,540 |
9,442 |
| Total Debt |
|
112 |
18 |
971 |
618 |
919 |
700 |
2,095 |
1,902 |
2,683 |
2,423 |
2,350 |
| Total Long-Term Debt |
|
112 |
18 |
922 |
560 |
541 |
647 |
1,832 |
1,831 |
2,224 |
2,135 |
2,156 |
| Net Debt |
|
103 |
-23 |
821 |
471 |
709 |
495 |
1,741 |
1,512 |
2,217 |
2,057 |
2,047 |
| Capital Expenditures (CapEx) |
|
149 |
89 |
306 |
560 |
586 |
388 |
283 |
618 |
780 |
566 |
504 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
155 |
104 |
212 |
205 |
65 |
-69 |
248 |
281 |
-123 |
-336 |
-252 |
| Debt-free Net Working Capital (DFNWC) |
|
164 |
112 |
363 |
351 |
275 |
136 |
602 |
671 |
343 |
30 |
51 |
| Net Working Capital (NWC) |
|
164 |
112 |
314 |
293 |
-103 |
84 |
339 |
600 |
-116 |
-258 |
-144 |
| Net Nonoperating Expense (NNE) |
|
-5.40 |
-2.71 |
17 |
13 |
10 |
3.02 |
-6.82 |
54 |
54 |
73 |
83 |
| Net Nonoperating Obligations (NNO) |
|
74 |
-41 |
795 |
432 |
667 |
465 |
1,732 |
1,472 |
2,134 |
1,974 |
1,974 |
| Total Depreciation and Amortization (D&A) |
|
111 |
116 |
207 |
430 |
463 |
507 |
578 |
660 |
735 |
793 |
788 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
13.14% |
9.26% |
8.76% |
3.83% |
1.34% |
-1.47% |
4.13% |
3.79% |
-1.72% |
-4.53% |
-3.37% |
| Debt-free Net Working Capital to Revenue |
|
13.87% |
9.98% |
14.95% |
6.57% |
5.67% |
2.91% |
10.03% |
9.03% |
4.81% |
0.41% |
0.68% |
| Net Working Capital to Revenue |
|
13.87% |
9.98% |
12.93% |
5.48% |
-2.13% |
1.79% |
5.66% |
8.07% |
-1.63% |
-3.48% |
-1.92% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$1.43 |
$1.17 |
$4.38 |
$2.37 |
$1.80 |
$2.42 |
$4.48 |
$4.75 |
$1.35 |
$0.73 |
$0.41 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
81.49M |
80.36M |
110.66M |
177.02M |
171.54M |
169.71M |
165.86M |
162.26M |
161.19M |
161.74M |
162.19M |
| Adjusted Diluted Earnings per Share |
|
$1.42 |
$1.16 |
$4.34 |
$2.36 |
$1.80 |
$2.40 |
$4.45 |
$4.73 |
$1.34 |
$0.73 |
$0.41 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
82.47M |
81.23M |
111.70M |
178.00M |
172.14M |
170.55M |
167.06M |
163.21M |
161.83M |
162.17M |
162.61M |
| Adjusted Basic & Diluted Earnings per Share |
|
$1.43 |
$1.17 |
$4.38 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
81.60M |
80.20M |
110.60M |
176.90M |
0.00 |
165.65M |
166.19M |
160.94M |
161.49M |
161.98M |
162.43M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
113 |
93 |
164 |
436 |
323 |
418 |
737 |
826 |
271 |
204 |
216 |
| Normalized NOPAT Margin |
|
9.56% |
8.28% |
6.75% |
8.15% |
6.67% |
8.93% |
12.29% |
11.11% |
3.80% |
2.76% |
2.89% |
| Pre Tax Income Margin |
|
15.77% |
13.67% |
7.99% |
10.33% |
8.55% |
11.99% |
16.25% |
13.74% |
3.78% |
2.01% |
1.28% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
187.42 |
171.03 |
23.16 |
19.19 |
14.93 |
33.26 |
47.05 |
20.98 |
2.96 |
1.77 |
1.52 |
| NOPAT to Interest Expense |
|
113.28 |
103.15 |
57.88 |
14.37 |
10.88 |
23.90 |
34.86 |
16.24 |
2.12 |
1.11 |
0.92 |
| EBIT Less CapEx to Interest Expense |
|
37.70 |
71.81 |
-12.07 |
0.61 |
-4.97 |
10.83 |
33.64 |
8.82 |
-3.18 |
-1.53 |
-1.60 |
| NOPAT Less CapEx to Interest Expense |
|
-36.43 |
3.93 |
22.65 |
-4.21 |
-9.03 |
1.46 |
21.45 |
4.08 |
-4.01 |
-2.20 |
-2.20 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
17.87% |
20.58% |
5.24% |
10.17% |
13.36% |
13.30% |
8.54% |
10.15% |
42.29% |
89.72% |
179.14% |
| Augmented Payout Ratio |
|
56.15% |
62.44% |
5.24% |
52.80% |
41.37% |
57.03% |
16.23% |
49.05% |
42.29% |
89.72% |
179.14% |