| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
161,720,452.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
161,720,452.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.90 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-4.05% |
221.30% |
18.09% |
9.63% |
9.37% |
14.36% |
10.55% |
30.18% |
34.78% |
41.81% |
53.47% |
| EBITDA Growth |
|
-4.30% |
54.18% |
30.34% |
13.82% |
11.24% |
41.27% |
4.53% |
17.06% |
28.62% |
36.59% |
47.63% |
| EBIT Growth |
|
4.08% |
-6.42% |
28.56% |
14.63% |
5.68% |
53.53% |
-1.38% |
8.06% |
25.08% |
36.50% |
50.81% |
| NOPAT Growth |
|
3.38% |
6,024.63% |
21.83% |
5.53% |
-0.52% |
-117.61% |
-2.07% |
7.66% |
32.67% |
722.44% |
53.12% |
| Net Income Growth |
|
12.96% |
60.62% |
12.05% |
-1.68% |
-0.47% |
-95.80% |
243.20% |
-1.35% |
15.43% |
1,010.28% |
-60.52% |
| EPS Growth |
|
0.00% |
0.00% |
0.00% |
-1.49% |
-1.59% |
0.00% |
248.39% |
1.52% |
19.35% |
957.14% |
-59.72% |
| Operating Cash Flow Growth |
|
6.70% |
21.41% |
29.68% |
69.43% |
36.34% |
-5.03% |
-33.11% |
-112.92% |
11.03% |
-9.88% |
41.53% |
| Free Cash Flow Firm Growth |
|
-3,660.53% |
456.92% |
-1,812.95% |
105.61% |
143.71% |
-303.03% |
176.03% |
-768.52% |
-235.30% |
-50.76% |
-215.71% |
| Invested Capital Growth |
|
32.46% |
3.98% |
33.87% |
1.57% |
-7.54% |
13.57% |
-15.46% |
7.92% |
17.42% |
21.64% |
27.92% |
| Revenue Q/Q Growth |
|
-10.96% |
-42.62% |
1.56% |
0.65% |
-11.17% |
-40.00% |
72.49% |
19.00% |
9.44% |
1.20% |
16.43% |
| EBITDA Q/Q Growth |
|
-21.93% |
-40.45% |
6.18% |
5.06% |
-23.70% |
-24.37% |
42.65% |
20.48% |
8.69% |
3.75% |
8.66% |
| EBIT Q/Q Growth |
|
-14.22% |
-59.17% |
8.74% |
5.63% |
-20.91% |
-40.68% |
64.62% |
20.71% |
6.11% |
6.24% |
10.83% |
| NOPAT Q/Q Growth |
|
-15.81% |
304.90% |
-63.54% |
5.79% |
-20.64% |
-171.69% |
236.80% |
19.44% |
13.27% |
-11.57% |
27.99% |
| Net Income Q/Q Growth |
|
-6.55% |
141.61% |
-58.77% |
5.61% |
-5.41% |
-89.81% |
3,271.03% |
-69.64% |
10.68% |
-1.98% |
19.87% |
| EPS Q/Q Growth |
|
88.06% |
0.00% |
0.00% |
0.00% |
87.88% |
0.00% |
0.00% |
-68.98% |
10.45% |
0.00% |
17.57% |
| Operating Cash Flow Q/Q Growth |
|
87.82% |
63.10% |
-61.95% |
45.33% |
51.15% |
13.61% |
-73.20% |
-128.07% |
1,398.82% |
-7.79% |
-57.91% |
| Free Cash Flow Firm Q/Q Growth |
|
-4.18% |
126.86% |
-22.95% |
105.19% |
711.55% |
-224.74% |
247.23% |
-130.68% |
-140.13% |
-25.67% |
-24.98% |
| Invested Capital Q/Q Growth |
|
-0.27% |
-22.07% |
0.78% |
0.12% |
-9.22% |
-4.28% |
-2.83% |
27.81% |
-1.23% |
-0.84% |
2.19% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
40.43% |
36.80% |
40.65% |
41.84% |
39.78% |
37.13% |
38.76% |
38.60% |
37.45% |
36.46% |
35.88% |
| EBITDA Margin |
|
19.92% |
20.67% |
22.59% |
23.58% |
20.26% |
25.53% |
21.12% |
21.38% |
21.23% |
21.77% |
20.31% |
| Operating Margin |
|
17.65% |
16.01% |
18.20% |
19.06% |
17.03% |
14.26% |
16.06% |
16.27% |
15.78% |
15.36% |
15.76% |
| EBIT Margin |
|
17.47% |
12.43% |
18.07% |
18.96% |
16.88% |
16.69% |
15.93% |
16.16% |
15.66% |
16.44% |
15.65% |
| Profit (Net Income) Margin |
|
14.76% |
62.13% |
12.02% |
12.61% |
13.43% |
2.28% |
44.57% |
11.37% |
11.50% |
11.14% |
11.47% |
| Tax Burden Percent |
|
106.14% |
954.68% |
77.39% |
77.68% |
103.35% |
21.88% |
323.50% |
79.35% |
84.05% |
76.01% |
80.50% |
| Interest Burden Percent |
|
79.58% |
52.35% |
85.95% |
85.62% |
76.97% |
62.45% |
86.50% |
88.69% |
87.34% |
89.11% |
91.00% |
| Effective Tax Rate |
|
17.61% |
-540.82% |
22.61% |
22.32% |
22.34% |
210.84% |
21.97% |
22.68% |
17.48% |
25.91% |
20.63% |
| Return on Invested Capital (ROIC) |
|
10.59% |
76.34% |
11.48% |
10.85% |
10.37% |
-12.16% |
8.77% |
8.37% |
9.88% |
9.62% |
11.76% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
10.71% |
50.80% |
9.93% |
9.68% |
10.48% |
-0.31% |
34.93% |
7.63% |
8.61% |
9.39% |
10.31% |
| Return on Net Nonoperating Assets (RNNOA) |
|
5.05% |
11.25% |
3.87% |
5.22% |
4.72% |
-0.07% |
10.14% |
3.51% |
3.14% |
3.02% |
2.49% |
| Return on Equity (ROE) |
|
15.65% |
87.59% |
15.35% |
16.07% |
15.09% |
-12.23% |
18.91% |
11.88% |
13.02% |
12.64% |
14.25% |
| Cash Return on Invested Capital (CROIC) |
|
-17.24% |
11.89% |
-12.37% |
13.23% |
23.39% |
-5.13% |
23.45% |
-1.48% |
-8.76% |
-9.09% |
-12.88% |
| Operating Return on Assets (OROA) |
|
9.70% |
6.00% |
11.07% |
10.88% |
9.31% |
7.78% |
7.62% |
8.26% |
8.19% |
9.42% |
9.89% |
| Return on Assets (ROA) |
|
8.20% |
29.97% |
7.37% |
7.24% |
7.41% |
1.06% |
21.31% |
5.82% |
6.01% |
6.38% |
7.25% |
| Return on Common Equity (ROCE) |
|
15.65% |
87.59% |
15.35% |
16.07% |
15.09% |
-12.23% |
18.91% |
11.88% |
13.02% |
12.64% |
14.25% |
| Return on Equity Simple (ROE_SIMPLE) |
|
15.99% |
0.00% |
18.01% |
17.53% |
17.54% |
0.00% |
16.24% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
104 |
421 |
123 |
130 |
103 |
-74 |
101 |
121 |
137 |
121 |
155 |
| NOPAT Margin |
|
14.54% |
102.61% |
14.09% |
14.81% |
13.23% |
-15.80% |
12.53% |
12.58% |
13.02% |
11.38% |
12.51% |
| Net Nonoperating Expense Percent (NNEP) |
|
-0.12% |
25.54% |
1.55% |
1.16% |
-0.11% |
-11.85% |
-26.16% |
0.74% |
1.27% |
0.23% |
1.45% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
8.55% |
- |
- |
- |
-1.38% |
1.89% |
2.29% |
2.63% |
2.29% |
2.90% |
| Cost of Revenue to Revenue |
|
59.57% |
63.20% |
59.35% |
58.16% |
60.22% |
62.87% |
61.24% |
61.40% |
62.55% |
63.54% |
64.12% |
| SG&A Expenses to Revenue |
|
20.76% |
19.21% |
20.07% |
20.40% |
20.69% |
21.10% |
20.54% |
20.35% |
19.72% |
19.11% |
18.29% |
| R&D to Revenue |
|
2.03% |
1.58% |
2.38% |
2.37% |
2.06% |
1.77% |
2.16% |
1.98% |
1.95% |
2.00% |
1.83% |
| Operating Expenses to Revenue |
|
22.78% |
20.79% |
22.44% |
22.78% |
22.75% |
22.87% |
22.70% |
22.33% |
21.67% |
21.10% |
20.12% |
| Earnings before Interest and Taxes (EBIT) |
|
125 |
51 |
158 |
167 |
132 |
78 |
129 |
156 |
165 |
175 |
194 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
142 |
85 |
198 |
208 |
158 |
120 |
171 |
206 |
224 |
232 |
252 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
2.94 |
3.08 |
3.87 |
3.86 |
3.55 |
3.46 |
2.38 |
3.42 |
4.37 |
4.40 |
5.03 |
| 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) |
|
2.89 |
3.62 |
3.66 |
3.65 |
3.29 |
3.73 |
2.80 |
3.64 |
4.43 |
4.22 |
4.42 |
| Price to Earnings (P/E) |
|
19.32 |
17.18 |
22.15 |
22.85 |
19.97 |
38.44 |
13.16 |
17.86 |
23.36 |
19.95 |
37.54 |
| Dividend Yield |
|
1.34% |
1.20% |
0.95% |
0.96% |
1.06% |
1.12% |
1.47% |
1.07% |
0.80% |
0.79% |
0.69% |
| Earnings Yield |
|
5.18% |
5.82% |
4.51% |
4.38% |
5.01% |
2.60% |
7.60% |
5.60% |
4.28% |
5.01% |
2.66% |
| Enterprise Value to Invested Capital (EV/IC) |
|
2.22 |
3.08 |
2.93 |
2.97 |
3.17 |
3.18 |
2.24 |
2.65 |
3.40 |
3.51 |
3.96 |
| Enterprise Value to Revenue (EV/Rev) |
|
3.47 |
4.22 |
4.12 |
4.08 |
3.89 |
4.40 |
2.93 |
4.13 |
4.84 |
4.56 |
4.73 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
14.96 |
20.08 |
18.44 |
18.07 |
17.20 |
19.35 |
13.08 |
18.96 |
22.46 |
21.31 |
22.39 |
| Enterprise Value to EBIT (EV/EBIT) |
|
17.81 |
25.36 |
23.20 |
22.69 |
21.78 |
24.71 |
16.95 |
25.08 |
29.94 |
28.39 |
29.64 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
23.66 |
19.89 |
20.24 |
20.21 |
19.60 |
44.72 |
30.66 |
44.74 |
50.52 |
36.93 |
38.30 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
21.39 |
21.34 |
25.53 |
23.54 |
21.02 |
20.57 |
14.74 |
29.36 |
35.52 |
38.15 |
41.75 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
26.41 |
0.00 |
22.60 |
13.04 |
0.00 |
8.75 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.63 |
0.57 |
0.55 |
0.54 |
0.69 |
0.67 |
0.49 |
0.50 |
0.44 |
0.42 |
0.41 |
| Long-Term Debt to Equity |
|
0.62 |
0.56 |
0.54 |
0.53 |
0.68 |
0.65 |
0.48 |
0.50 |
0.44 |
0.41 |
0.41 |
| Financial Leverage |
|
0.47 |
0.22 |
0.39 |
0.54 |
0.45 |
0.22 |
0.29 |
0.46 |
0.36 |
0.32 |
0.24 |
| Leverage Ratio |
|
1.93 |
1.88 |
1.85 |
1.96 |
2.06 |
2.02 |
1.89 |
1.90 |
1.98 |
1.95 |
1.85 |
| Compound Leverage Factor |
|
1.54 |
0.99 |
1.59 |
1.68 |
1.59 |
1.26 |
1.63 |
1.68 |
1.73 |
1.74 |
1.68 |
| Debt to Total Capital |
|
38.73% |
36.17% |
35.57% |
34.95% |
40.75% |
39.96% |
32.78% |
33.42% |
30.51% |
29.49% |
29.08% |
| Short-Term Debt to Total Capital |
|
0.62% |
0.65% |
0.68% |
0.70% |
0.68% |
0.70% |
0.28% |
0.26% |
0.26% |
0.26% |
0.26% |
| Long-Term Debt to Total Capital |
|
38.10% |
35.52% |
34.89% |
34.24% |
40.07% |
39.27% |
32.50% |
33.15% |
30.25% |
29.23% |
28.82% |
| 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 |
|
61.27% |
63.83% |
64.43% |
65.05% |
59.25% |
60.04% |
67.22% |
66.58% |
69.49% |
70.51% |
70.92% |
| Debt to EBITDA |
|
2.68 |
3.17 |
2.33 |
2.25 |
2.82 |
3.15 |
2.55 |
2.45 |
2.07 |
1.87 |
1.70 |
| Net Debt to EBITDA |
|
2.51 |
2.85 |
2.06 |
1.90 |
2.65 |
2.96 |
0.61 |
2.28 |
1.90 |
1.59 |
1.50 |
| Long-Term Debt to EBITDA |
|
2.63 |
3.12 |
2.29 |
2.21 |
2.77 |
3.10 |
2.53 |
2.43 |
2.05 |
1.86 |
1.69 |
| Debt to NOPAT |
|
4.23 |
3.14 |
2.56 |
2.52 |
3.21 |
7.29 |
5.98 |
5.78 |
4.65 |
3.25 |
2.91 |
| Net Debt to NOPAT |
|
3.98 |
2.83 |
2.26 |
2.13 |
3.02 |
6.84 |
1.43 |
5.37 |
4.28 |
2.75 |
2.56 |
| Long-Term Debt to NOPAT |
|
4.16 |
3.09 |
2.51 |
2.47 |
3.16 |
7.16 |
5.93 |
5.74 |
4.61 |
3.22 |
2.89 |
| Altman Z-Score |
|
2.61 |
2.70 |
3.52 |
3.66 |
2.84 |
2.74 |
2.76 |
3.23 |
4.07 |
4.27 |
4.82 |
| 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 |
|
1.97 |
1.82 |
1.99 |
2.18 |
1.83 |
1.73 |
2.87 |
1.67 |
1.57 |
1.63 |
1.70 |
| Quick Ratio |
|
1.07 |
0.89 |
1.16 |
1.29 |
0.85 |
0.75 |
2.28 |
0.97 |
0.87 |
0.93 |
0.97 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-1,046 |
281 |
-1,085 |
56 |
457 |
-570 |
840 |
-258 |
-619 |
-777 |
-972 |
| Operating Cash Flow to CapEx |
|
1,141.73% |
1,142.51% |
569.62% |
707.03% |
1,556.69% |
847.55% |
308.72% |
-100.00% |
1,186.49% |
611.48% |
236.01% |
| Free Cash Flow to Firm to Interest Expense |
|
-41.02 |
11.51 |
-48.87 |
2.35 |
15.04 |
-19.40 |
48.26 |
-14.64 |
-29.60 |
-40.70 |
-55.52 |
| Operating Cash Flow to Interest Expense |
|
5.69 |
9.69 |
4.05 |
5.45 |
6.50 |
7.64 |
3.46 |
-0.96 |
10.50 |
10.60 |
4.87 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
5.19 |
8.84 |
3.34 |
4.68 |
6.09 |
6.74 |
2.34 |
-1.92 |
9.62 |
8.86 |
2.81 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.56 |
0.48 |
0.61 |
0.57 |
0.55 |
0.47 |
0.48 |
0.51 |
0.52 |
0.57 |
0.63 |
| Accounts Receivable Turnover |
|
5.53 |
5.66 |
6.49 |
6.22 |
6.34 |
6.37 |
5.41 |
5.07 |
5.75 |
6.68 |
6.28 |
| Inventory Turnover |
|
4.25 |
4.51 |
4.96 |
4.44 |
5.03 |
4.99 |
4.54 |
4.67 |
5.35 |
5.83 |
6.15 |
| Fixed Asset Turnover |
|
9.32 |
8.76 |
10.04 |
9.11 |
10.01 |
9.00 |
8.43 |
8.47 |
9.71 |
9.95 |
10.98 |
| Accounts Payable Turnover |
|
7.10 |
6.48 |
7.94 |
8.06 |
8.58 |
6.91 |
6.79 |
6.98 |
7.53 |
7.59 |
7.74 |
| Days Sales Outstanding (DSO) |
|
65.95 |
64.46 |
56.21 |
58.67 |
57.55 |
57.27 |
67.48 |
71.96 |
63.45 |
54.66 |
58.10 |
| Days Inventory Outstanding (DIO) |
|
85.85 |
80.95 |
73.58 |
82.24 |
72.60 |
73.17 |
80.37 |
78.19 |
68.17 |
62.66 |
59.36 |
| Days Payable Outstanding (DPO) |
|
51.37 |
56.33 |
45.94 |
45.30 |
42.53 |
52.80 |
53.77 |
52.32 |
48.48 |
48.11 |
47.17 |
| Cash Conversion Cycle (CCC) |
|
100.43 |
89.08 |
83.84 |
95.61 |
87.63 |
77.64 |
94.08 |
97.83 |
83.15 |
69.21 |
70.28 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
4,693 |
3,658 |
4,775 |
4,780 |
4,340 |
4,154 |
4,036 |
5,159 |
5,095 |
5,053 |
5,163 |
| Invested Capital Turnover |
|
0.73 |
0.74 |
0.81 |
0.73 |
0.78 |
0.77 |
0.70 |
0.67 |
0.76 |
0.85 |
0.94 |
| Increase / (Decrease) in Invested Capital |
|
1,150 |
140 |
1,208 |
74 |
-354 |
496 |
-738 |
379 |
756 |
899 |
1,127 |
| Enterprise Value (EV) |
|
10,405 |
11,270 |
14,008 |
14,178 |
13,770 |
13,226 |
9,039 |
13,668 |
17,311 |
17,745 |
20,468 |
| Market Capitalization |
|
8,657 |
9,669 |
12,446 |
12,686 |
11,649 |
11,202 |
8,619 |
12,028 |
15,844 |
16,423 |
19,101 |
| Book Value per Share |
|
$17.77 |
$18.94 |
$19.41 |
$19.80 |
$19.76 |
$19.64 |
$21.91 |
$21.37 |
$22.55 |
$23.12 |
$23.47 |
| Tangible Book Value per Share |
|
($6.96) |
($0.40) |
($5.13) |
($4.49) |
($3.41) |
($3.47) |
($1.03) |
($6.77) |
($6.01) |
($5.11) |
($4.41) |
| Total Capital |
|
4,807 |
4,923 |
4,986 |
5,054 |
5,542 |
5,393 |
5,379 |
5,285 |
5,222 |
5,290 |
5,353 |
| Total Debt |
|
1,862 |
1,781 |
1,774 |
1,766 |
2,258 |
2,155 |
1,763 |
1,766 |
1,593 |
1,560 |
1,557 |
| Total Long-Term Debt |
|
1,832 |
1,749 |
1,740 |
1,731 |
2,221 |
2,118 |
1,748 |
1,752 |
1,580 |
1,546 |
1,543 |
| Net Debt |
|
1,748 |
1,601 |
1,562 |
1,492 |
2,121 |
2,024 |
420 |
1,640 |
1,466 |
1,322 |
1,367 |
| Capital Expenditures (CapEx) |
|
13 |
21 |
16 |
19 |
13 |
27 |
20 |
17 |
19 |
33 |
36 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
557 |
455 |
506 |
530 |
543 |
494 |
223 |
483 |
445 |
412 |
557 |
| Debt-free Net Working Capital (DFNWC) |
|
671 |
634 |
717 |
804 |
680 |
625 |
1,566 |
609 |
572 |
650 |
747 |
| Net Working Capital (NWC) |
|
641 |
603 |
684 |
769 |
643 |
588 |
1,551 |
595 |
558 |
636 |
733 |
| Net Nonoperating Expense (NNE) |
|
-1.52 |
166 |
18 |
19 |
-1.56 |
-85 |
-259 |
12 |
16 |
2.56 |
13 |
| Net Nonoperating Obligations (NNO) |
|
1,748 |
515 |
1,562 |
1,492 |
1,056 |
916 |
420 |
1,640 |
1,466 |
1,322 |
1,367 |
| Total Depreciation and Amortization (D&A) |
|
18 |
34 |
40 |
41 |
26 |
42 |
42 |
50 |
59 |
57 |
58 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
18.57% |
17.04% |
14.89% |
15.26% |
15.33% |
16.43% |
7.24% |
14.61% |
12.44% |
10.59% |
12.88% |
| Debt-free Net Working Capital to Revenue |
|
22.35% |
23.77% |
21.11% |
23.14% |
19.20% |
20.80% |
50.79% |
18.41% |
15.99% |
16.69% |
17.27% |
| Net Working Capital to Revenue |
|
21.35% |
22.57% |
20.12% |
22.12% |
18.14% |
19.55% |
50.31% |
17.99% |
15.60% |
16.34% |
16.95% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.67 |
$1.26 |
$0.00 |
$4.36 |
$1.36 |
$1.50 |
$1.50 |
$1.76 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
165.80M |
165.60M |
165.50M |
166.10M |
165.60M |
165.50M |
165.10M |
161.70M |
161.20M |
162.40M |
161.70M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.66 |
$1.24 |
$0.00 |
$4.32 |
$1.34 |
$1.48 |
$1.48 |
$1.74 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
168.60M |
168.20M |
168.50M |
168.90M |
168.10M |
168.20M |
167.30M |
163.60M |
163.60M |
164.60M |
164M |
| 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 |
|
165.91M |
165.07M |
166.02M |
166.22M |
164.82M |
165.02M |
164.64M |
160.95M |
161.36M |
161.73M |
161.72M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
104 |
46 |
123 |
130 |
103 |
47 |
101 |
121 |
137 |
121 |
155 |
| Normalized NOPAT Margin |
|
14.54% |
11.21% |
14.09% |
14.81% |
13.23% |
9.98% |
12.53% |
12.58% |
13.02% |
11.38% |
12.51% |
| Pre Tax Income Margin |
|
13.90% |
6.51% |
15.53% |
16.23% |
12.99% |
10.42% |
13.78% |
14.33% |
13.68% |
14.65% |
14.24% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
4.90 |
2.09 |
7.12 |
6.95 |
4.34 |
2.66 |
7.41 |
8.84 |
7.90 |
9.18 |
11.11 |
| NOPAT to Interest Expense |
|
4.08 |
17.26 |
5.55 |
5.43 |
3.40 |
-2.52 |
5.83 |
6.88 |
6.57 |
6.35 |
8.88 |
| EBIT Less CapEx to Interest Expense |
|
4.40 |
1.24 |
6.41 |
6.18 |
3.92 |
1.76 |
6.29 |
7.88 |
7.01 |
7.45 |
9.05 |
| NOPAT Less CapEx to Interest Expense |
|
3.58 |
16.41 |
4.84 |
4.66 |
2.98 |
-3.42 |
4.71 |
5.92 |
5.68 |
4.62 |
6.81 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
24.82% |
20.60% |
20.64% |
21.14% |
21.61% |
38.22% |
21.84% |
22.00% |
21.51% |
18.36% |
26.67% |
| Augmented Payout Ratio |
|
40.24% |
31.32% |
28.53% |
29.05% |
46.89% |
68.35% |
47.91% |
82.27% |
63.54% |
54.00% |
77.58% |