| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
246,753,066.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
246,753,066.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.20 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-25.61% |
-20.40% |
7.11% |
9.52% |
2.12% |
34.20% |
25.28% |
11.92% |
8.25% |
-4.56% |
0.66% |
| EBITDA Growth |
|
-53.76% |
30.57% |
-38.06% |
43.56% |
174.50% |
93.77% |
22.12% |
5.79% |
4.71% |
-7.45% |
-5.74% |
| EBIT Growth |
|
-5.93% |
81.08% |
-14.37% |
15.40% |
-4.86% |
81.45% |
75.96% |
8.84% |
7.29% |
-23.32% |
-16.07% |
| NOPAT Growth |
|
7.53% |
22.00% |
4.88% |
18.10% |
-7.69% |
49.14% |
68.26% |
4.59% |
8.13% |
-24.48% |
-16.63% |
| Net Income Growth |
|
-7.95% |
-4.18% |
-51.44% |
15.72% |
-9.59% |
111.41% |
237.10% |
5.08% |
5.76% |
-32.09% |
-19.94% |
| EPS Growth |
|
-8.40% |
-7.69% |
-52.63% |
15.91% |
-9.17% |
108.33% |
244.44% |
3.92% |
4.59% |
-32.00% |
-22.58% |
| Operating Cash Flow Growth |
|
-116.55% |
-79.70% |
-77.37% |
-5.17% |
668.36% |
-14.05% |
-69.85% |
33.43% |
17.32% |
190.01% |
480.03% |
| Free Cash Flow Firm Growth |
|
-478.03% |
30.47% |
-158.72% |
-147.77% |
31.25% |
-71.08% |
-104.53% |
-43.72% |
-41.76% |
44.81% |
71.57% |
| Invested Capital Growth |
|
8.93% |
5.47% |
5.25% |
6.52% |
6.36% |
8.63% |
9.95% |
8.20% |
7.58% |
4.69% |
3.17% |
| Revenue Q/Q Growth |
|
56.26% |
-40.06% |
5.31% |
11.03% |
45.70% |
-21.22% |
-1.68% |
-0.82% |
40.91% |
-30.55% |
3.69% |
| EBITDA Q/Q Growth |
|
-45.45% |
2.72% |
-9.50% |
183.06% |
4.31% |
-27.49% |
-7.00% |
16.89% |
32.84% |
-35.91% |
-5.27% |
| EBIT Q/Q Growth |
|
113.86% |
-70.71% |
-22.44% |
137.52% |
76.31% |
-44.13% |
-24.79% |
46.92% |
73.79% |
-60.07% |
-17.67% |
| NOPAT Q/Q Growth |
|
127.85% |
-63.45% |
-34.75% |
117.36% |
78.09% |
-40.95% |
-26.39% |
35.11% |
84.12% |
-58.75% |
-18.74% |
| Net Income Q/Q Growth |
|
173.64% |
-80.07% |
-61.41% |
450.00% |
113.78% |
-53.41% |
-38.47% |
71.45% |
115.16% |
-70.08% |
-27.46% |
| EPS Q/Q Growth |
|
172.73% |
-80.00% |
-62.50% |
466.67% |
113.73% |
-54.13% |
-38.00% |
70.97% |
115.09% |
-70.18% |
-29.41% |
| Operating Cash Flow Q/Q Growth |
|
-117.84% |
358.31% |
-78.35% |
671.08% |
6.92% |
-60.94% |
-76.58% |
998.56% |
16.74% |
-3.44% |
-53.16% |
| Free Cash Flow Firm Q/Q Growth |
|
-163.91% |
20.21% |
-7.07% |
-9.89% |
26.77% |
-98.56% |
-28.00% |
22.78% |
27.77% |
22.70% |
34.05% |
| Invested Capital Q/Q Growth |
|
1.64% |
0.65% |
1.92% |
2.16% |
1.49% |
2.79% |
3.16% |
0.53% |
0.92% |
0.03% |
1.66% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
64.69% |
65.50% |
61.09% |
70.74% |
63.74% |
60.53% |
56.67% |
64.79% |
62.82% |
60.55% |
55.26% |
| EBITDA Margin |
|
23.31% |
39.95% |
34.33% |
87.53% |
62.67% |
57.69% |
54.57% |
64.31% |
60.62% |
55.94% |
51.10% |
| Operating Margin |
|
35.02% |
16.98% |
12.40% |
26.55% |
32.44% |
23.96% |
17.83% |
25.16% |
32.66% |
19.04% |
15.03% |
| EBIT Margin |
|
35.24% |
17.22% |
12.68% |
27.14% |
32.84% |
23.29% |
17.81% |
26.39% |
32.55% |
18.71% |
14.86% |
| Profit (Net Income) Margin |
|
25.59% |
8.51% |
3.12% |
15.44% |
22.65% |
13.40% |
8.39% |
14.50% |
22.13% |
9.53% |
6.67% |
| Tax Burden Percent |
|
86.30% |
108.56% |
92.08% |
84.20% |
84.21% |
85.49% |
86.01% |
83.01% |
83.56% |
85.12% |
84.51% |
| Interest Burden Percent |
|
84.12% |
45.49% |
26.68% |
67.58% |
81.92% |
67.31% |
54.73% |
66.17% |
81.39% |
59.87% |
53.13% |
| Effective Tax Rate |
|
13.70% |
-8.56% |
7.92% |
15.80% |
15.79% |
14.51% |
13.99% |
16.99% |
16.44% |
14.88% |
15.49% |
| Return on Invested Capital (ROIC) |
|
9.54% |
5.39% |
3.32% |
6.54% |
7.93% |
6.25% |
4.79% |
6.61% |
8.74% |
5.07% |
3.88% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
8.55% |
4.19% |
2.32% |
5.64% |
7.04% |
5.22% |
3.85% |
5.76% |
7.78% |
4.21% |
3.11% |
| Return on Net Nonoperating Assets (RNNOA) |
|
8.46% |
4.39% |
2.58% |
6.41% |
7.74% |
5.93% |
4.68% |
7.08% |
9.22% |
4.91% |
3.85% |
| Return on Equity (ROE) |
|
18.00% |
9.78% |
5.91% |
12.95% |
15.67% |
12.18% |
9.47% |
13.68% |
17.96% |
9.98% |
7.73% |
| Cash Return on Invested Capital (CROIC) |
|
-2.28% |
0.95% |
1.04% |
-0.01% |
-0.20% |
-1.81% |
-2.68% |
-1.10% |
-0.41% |
1.85% |
2.99% |
| Operating Return on Assets (OROA) |
|
7.84% |
3.64% |
2.68% |
5.83% |
6.99% |
5.25% |
4.16% |
6.22% |
7.73% |
4.34% |
3.41% |
| Return on Assets (ROA) |
|
5.69% |
1.80% |
0.66% |
3.31% |
4.82% |
3.02% |
1.96% |
3.41% |
5.26% |
2.21% |
1.53% |
| Return on Common Equity (ROCE) |
|
18.00% |
9.78% |
5.91% |
12.95% |
15.67% |
12.18% |
9.47% |
13.68% |
17.96% |
9.98% |
7.73% |
| Return on Equity Simple (ROE_SIMPLE) |
|
9.23% |
0.00% |
8.93% |
9.18% |
8.40% |
0.00% |
10.52% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
286 |
104 |
68 |
148 |
264 |
156 |
115 |
155 |
285 |
118 |
96 |
| NOPAT Margin |
|
30.22% |
18.43% |
11.42% |
22.35% |
27.32% |
20.48% |
15.33% |
20.89% |
27.29% |
16.21% |
12.70% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.99% |
1.20% |
1.01% |
0.91% |
0.89% |
1.03% |
0.94% |
0.85% |
0.97% |
0.86% |
0.77% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
1.12% |
- |
- |
- |
1.53% |
1.09% |
1.47% |
2.68% |
1.11% |
0.88% |
| Cost of Revenue to Revenue |
|
35.31% |
34.50% |
38.91% |
29.26% |
36.26% |
39.47% |
43.33% |
35.21% |
37.18% |
39.45% |
44.74% |
| SG&A Expenses to Revenue |
|
12.98% |
21.39% |
22.19% |
19.68% |
13.61% |
15.81% |
16.29% |
17.14% |
13.71% |
19.21% |
18.14% |
| 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 |
|
29.67% |
48.53% |
48.69% |
44.19% |
31.29% |
36.57% |
38.84% |
39.63% |
30.16% |
41.51% |
40.23% |
| Earnings before Interest and Taxes (EBIT) |
|
333 |
98 |
76 |
180 |
317 |
177 |
133 |
196 |
340 |
136 |
112 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
220 |
226 |
205 |
580 |
605 |
439 |
408 |
477 |
634 |
406 |
385 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.67 |
1.76 |
1.81 |
1.90 |
2.12 |
2.12 |
2.38 |
2.29 |
2.31 |
2.05 |
2.37 |
| Price to Tangible Book Value (P/TBV) |
|
1.67 |
1.76 |
1.81 |
1.90 |
2.12 |
2.12 |
2.38 |
2.29 |
2.31 |
2.05 |
2.37 |
| Price to Revenue (P/Rev) |
|
2.68 |
2.97 |
2.97 |
3.07 |
3.51 |
3.30 |
3.51 |
3.30 |
3.36 |
3.14 |
3.59 |
| Price to Earnings (P/E) |
|
18.05 |
19.06 |
20.29 |
20.68 |
25.25 |
22.32 |
22.64 |
21.65 |
22.02 |
21.72 |
25.59 |
| Dividend Yield |
|
5.27% |
5.03% |
4.97% |
4.73% |
4.12% |
4.10% |
3.69% |
3.83% |
3.68% |
3.99% |
3.56% |
| Earnings Yield |
|
5.54% |
5.25% |
4.93% |
4.84% |
3.96% |
4.48% |
4.42% |
4.62% |
4.54% |
4.60% |
3.91% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.31 |
1.35 |
1.36 |
1.40 |
1.51 |
1.50 |
1.59 |
1.55 |
1.57 |
1.48 |
1.61 |
| Enterprise Value to Revenue (EV/Rev) |
|
4.33 |
4.74 |
4.80 |
4.92 |
5.35 |
5.11 |
5.33 |
5.10 |
5.09 |
4.83 |
5.35 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
8.65 |
10.72 |
12.34 |
11.08 |
9.24 |
8.34 |
8.79 |
8.50 |
8.57 |
8.19 |
9.18 |
| Enterprise Value to EBIT (EV/EBIT) |
|
13.35 |
18.77 |
19.68 |
19.88 |
22.28 |
20.35 |
20.73 |
19.92 |
19.83 |
19.58 |
22.29 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
21.76 |
22.11 |
22.70 |
22.86 |
26.03 |
24.13 |
24.55 |
23.81 |
23.65 |
23.47 |
26.75 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
11.03 |
10.28 |
13.74 |
14.93 |
8.69 |
9.11 |
10.94 |
9.63 |
9.22 |
6.77 |
6.64 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
146.06 |
134.23 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
81.54 |
54.66 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
1.05 |
1.07 |
1.15 |
1.18 |
1.14 |
1.19 |
1.28 |
1.27 |
1.22 |
1.14 |
1.19 |
| Long-Term Debt to Equity |
|
0.96 |
0.96 |
0.96 |
1.08 |
1.09 |
1.08 |
1.11 |
1.16 |
1.12 |
1.08 |
1.09 |
| Financial Leverage |
|
0.99 |
1.05 |
1.11 |
1.14 |
1.10 |
1.14 |
1.21 |
1.23 |
1.19 |
1.17 |
1.23 |
| Leverage Ratio |
|
2.82 |
2.84 |
2.92 |
2.91 |
2.86 |
2.90 |
2.97 |
2.99 |
2.95 |
2.92 |
2.97 |
| Compound Leverage Factor |
|
2.37 |
1.29 |
0.78 |
1.97 |
2.35 |
1.95 |
1.62 |
1.98 |
2.40 |
1.75 |
1.58 |
| Debt to Total Capital |
|
51.13% |
51.75% |
53.41% |
54.03% |
53.29% |
54.34% |
56.06% |
55.96% |
54.88% |
53.21% |
54.27% |
| Short-Term Debt to Total Capital |
|
4.43% |
5.34% |
8.75% |
4.52% |
2.50% |
4.94% |
7.30% |
5.07% |
4.39% |
2.74% |
4.56% |
| Long-Term Debt to Total Capital |
|
46.70% |
46.42% |
44.66% |
49.50% |
50.79% |
49.40% |
48.76% |
50.89% |
50.49% |
50.47% |
49.71% |
| 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 |
|
48.87% |
48.25% |
46.59% |
45.97% |
46.71% |
45.66% |
43.94% |
44.04% |
45.12% |
46.79% |
45.73% |
| Debt to EBITDA |
|
3.37 |
4.10 |
4.83 |
4.27 |
3.26 |
3.02 |
3.10 |
3.06 |
2.98 |
2.94 |
3.08 |
| Net Debt to EBITDA |
|
3.29 |
4.00 |
4.71 |
4.18 |
3.18 |
2.95 |
3.01 |
2.99 |
2.91 |
2.87 |
3.02 |
| Long-Term Debt to EBITDA |
|
3.08 |
3.67 |
4.04 |
3.91 |
3.11 |
2.75 |
2.69 |
2.78 |
2.74 |
2.79 |
2.82 |
| Debt to NOPAT |
|
8.47 |
8.45 |
8.88 |
8.82 |
9.19 |
8.74 |
8.64 |
8.57 |
8.22 |
8.43 |
8.98 |
| Net Debt to NOPAT |
|
8.27 |
8.25 |
8.67 |
8.62 |
8.96 |
8.54 |
8.42 |
8.38 |
8.03 |
8.24 |
8.78 |
| Long-Term Debt to NOPAT |
|
7.74 |
7.58 |
7.43 |
8.08 |
8.75 |
7.94 |
7.52 |
7.80 |
7.57 |
8.00 |
8.23 |
| Altman Z-Score |
|
1.22 |
1.14 |
1.09 |
1.16 |
1.29 |
1.24 |
1.28 |
1.27 |
1.35 |
1.24 |
1.30 |
| 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 |
|
0.82 |
0.65 |
0.51 |
0.71 |
0.86 |
0.73 |
0.73 |
0.78 |
0.80 |
0.78 |
0.66 |
| Quick Ratio |
|
0.40 |
0.24 |
0.17 |
0.30 |
0.41 |
0.26 |
0.28 |
0.35 |
0.43 |
0.39 |
0.30 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-478 |
-382 |
-409 |
-449 |
-329 |
-653 |
-836 |
-646 |
-466 |
-360 |
-238 |
| Operating Cash Flow to CapEx |
|
0.00% |
104.15% |
36.58% |
73.27% |
140.17% |
45.06% |
12.55% |
125.63% |
174.90% |
128.47% |
68.05% |
| Free Cash Flow to Firm to Interest Expense |
|
-8.34 |
-6.53 |
-6.79 |
-6.92 |
-5.12 |
-10.02 |
-12.42 |
-8.94 |
-6.70 |
-5.89 |
-3.97 |
| Operating Cash Flow to Interest Expense |
|
-2.10 |
5.32 |
1.38 |
9.86 |
10.66 |
4.10 |
0.93 |
9.52 |
11.53 |
12.67 |
6.06 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
2.81 |
0.21 |
-2.39 |
-3.60 |
3.05 |
-5.00 |
-6.48 |
1.94 |
4.94 |
2.81 |
-2.85 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.22 |
0.21 |
0.21 |
0.21 |
0.21 |
0.23 |
0.23 |
0.24 |
0.24 |
0.23 |
0.23 |
| Accounts Receivable Turnover |
|
6.71 |
8.83 |
10.32 |
8.09 |
6.52 |
10.01 |
10.30 |
8.45 |
6.93 |
8.82 |
8.86 |
| Inventory Turnover |
|
1.82 |
1.50 |
1.71 |
2.09 |
2.39 |
2.38 |
2.51 |
2.89 |
3.24 |
3.09 |
2.99 |
| Fixed Asset Turnover |
|
0.26 |
0.24 |
0.24 |
0.25 |
0.24 |
0.26 |
0.26 |
0.27 |
0.27 |
0.26 |
0.26 |
| Accounts Payable Turnover |
|
3.63 |
2.51 |
3.50 |
3.21 |
3.52 |
3.70 |
5.35 |
4.54 |
4.67 |
3.84 |
5.01 |
| Days Sales Outstanding (DSO) |
|
54.36 |
41.34 |
35.35 |
45.13 |
55.98 |
36.48 |
35.43 |
43.20 |
52.69 |
41.38 |
41.18 |
| Days Inventory Outstanding (DIO) |
|
200.06 |
243.61 |
212.93 |
174.99 |
152.52 |
153.13 |
145.68 |
126.39 |
112.57 |
118.07 |
122.04 |
| Days Payable Outstanding (DPO) |
|
100.52 |
145.19 |
104.38 |
113.56 |
103.60 |
98.69 |
68.21 |
80.47 |
78.15 |
95.07 |
72.79 |
| Cash Conversion Cycle (CCC) |
|
153.91 |
139.77 |
143.91 |
106.56 |
104.91 |
90.92 |
112.90 |
89.13 |
87.10 |
64.38 |
90.42 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
9,318 |
9,378 |
9,559 |
9,765 |
9,911 |
10,187 |
10,509 |
10,565 |
10,662 |
10,665 |
10,843 |
| Invested Capital Turnover |
|
0.32 |
0.29 |
0.29 |
0.29 |
0.29 |
0.31 |
0.31 |
0.32 |
0.32 |
0.31 |
0.31 |
| Increase / (Decrease) in Invested Capital |
|
764 |
486 |
477 |
597 |
593 |
809 |
951 |
801 |
752 |
478 |
333 |
| Enterprise Value (EV) |
|
12,197 |
12,670 |
13,032 |
13,643 |
14,929 |
15,252 |
16,729 |
16,392 |
16,780 |
15,756 |
17,459 |
| Market Capitalization |
|
7,560 |
7,945 |
8,058 |
8,500 |
9,793 |
9,854 |
10,994 |
10,625 |
11,083 |
10,224 |
11,726 |
| Book Value per Share |
|
$18.87 |
$18.75 |
$22.18 |
$18.59 |
$19.14 |
$19.23 |
$19.11 |
$19.22 |
$19.84 |
$20.58 |
$20.03 |
| Tangible Book Value per Share |
|
$18.87 |
$18.75 |
$22.18 |
$18.59 |
$19.14 |
$19.23 |
$19.11 |
$19.22 |
$19.84 |
$20.58 |
$20.03 |
| Total Capital |
|
9,292 |
9,351 |
9,542 |
9,740 |
9,886 |
10,164 |
10,504 |
10,547 |
10,632 |
10,639 |
10,801 |
| Total Debt |
|
4,751 |
4,840 |
5,097 |
5,263 |
5,268 |
5,523 |
5,889 |
5,902 |
5,835 |
5,661 |
5,862 |
| Total Long-Term Debt |
|
4,340 |
4,341 |
4,262 |
4,822 |
5,021 |
5,021 |
5,122 |
5,367 |
5,368 |
5,369 |
5,370 |
| Net Debt |
|
4,637 |
4,726 |
4,974 |
5,143 |
5,136 |
5,398 |
5,736 |
5,767 |
5,697 |
5,532 |
5,733 |
| Capital Expenditures (CapEx) |
|
-282 |
299 |
227 |
874 |
488 |
593 |
499 |
547 |
459 |
603 |
534 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
206 |
91 |
126 |
118 |
93 |
166 |
366 |
253 |
217 |
56 |
69 |
| Debt-free Net Working Capital (DFNWC) |
|
209 |
92 |
130 |
118 |
103 |
167 |
393 |
253 |
217 |
56 |
69 |
| Net Working Capital (NWC) |
|
-202 |
-408 |
-705 |
-322 |
-145 |
-335 |
-374 |
-281 |
-249 |
-236 |
-423 |
| Net Nonoperating Expense (NNE) |
|
44 |
56 |
50 |
46 |
45 |
54 |
52 |
47 |
54 |
48 |
45 |
| Net Nonoperating Obligations (NNO) |
|
4,777 |
4,867 |
5,113 |
5,287 |
5,293 |
5,546 |
5,894 |
5,920 |
5,865 |
5,688 |
5,903 |
| Total Depreciation and Amortization (D&A) |
|
-113 |
129 |
129 |
400 |
288 |
262 |
275 |
281 |
293 |
270 |
273 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
7.31% |
3.41% |
4.65% |
4.26% |
3.32% |
5.57% |
11.67% |
7.86% |
6.57% |
1.71% |
2.11% |
| Debt-free Net Working Capital to Revenue |
|
7.41% |
3.42% |
4.80% |
4.27% |
3.68% |
5.59% |
12.53% |
7.87% |
6.58% |
1.71% |
2.11% |
| Net Working Capital to Revenue |
|
-7.18% |
-15.25% |
-25.97% |
-11.63% |
-5.19% |
-11.21% |
-11.92% |
-8.75% |
-7.57% |
-7.25% |
-12.97% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$1.21 |
$0.24 |
$0.09 |
$0.51 |
$1.09 |
$0.51 |
$0.31 |
$0.53 |
$1.15 |
$0.34 |
$0.24 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
200.30M |
200.30M |
200.40M |
200.80M |
200.90M |
200.80M |
201.20M |
201.30M |
201.50M |
201.90M |
206.30M |
| Adjusted Diluted Earnings per Share |
|
$1.20 |
$0.24 |
$0.09 |
$0.51 |
$1.09 |
$0.50 |
$0.31 |
$0.53 |
$1.14 |
$0.34 |
$0.24 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
201M |
200.90M |
200.60M |
201.40M |
201.50M |
201.30M |
201.90M |
202.10M |
202.10M |
202.50M |
207.20M |
| 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 |
|
240.67M |
240.71M |
240.93M |
241.25M |
241.33M |
241.53M |
241.71M |
241.77M |
241.84M |
246.64M |
246.75M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
286 |
67 |
68 |
148 |
264 |
156 |
115 |
155 |
285 |
118 |
96 |
| Normalized NOPAT Margin |
|
30.22% |
11.88% |
11.42% |
22.35% |
27.32% |
20.48% |
15.33% |
20.89% |
27.29% |
16.21% |
12.70% |
| Pre Tax Income Margin |
|
29.65% |
7.83% |
3.38% |
18.34% |
26.90% |
15.67% |
9.75% |
17.46% |
26.49% |
11.20% |
7.89% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
5.80 |
1.67 |
1.26 |
2.77 |
4.94 |
2.72 |
1.98 |
2.71 |
4.89 |
2.22 |
1.87 |
| NOPAT to Interest Expense |
|
4.98 |
1.79 |
1.13 |
2.28 |
4.11 |
2.39 |
1.70 |
2.15 |
4.10 |
1.92 |
1.60 |
| EBIT Less CapEx to Interest Expense |
|
10.71 |
-3.44 |
-2.51 |
-10.69 |
-2.67 |
-6.38 |
-5.44 |
-4.87 |
-1.71 |
-7.64 |
-7.04 |
| NOPAT Less CapEx to Interest Expense |
|
9.88 |
-3.32 |
-2.64 |
-11.18 |
-3.50 |
-6.71 |
-5.71 |
-5.44 |
-2.50 |
-7.94 |
-7.31 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
79.33% |
79.94% |
84.49% |
21.07% |
87.08% |
76.67% |
96.62% |
95.78% |
143.21% |
153.37% |
129.73% |
| Augmented Payout Ratio |
|
79.33% |
79.39% |
82.95% |
21.07% |
85.51% |
75.29% |
95.12% |
94.30% |
141.76% |
151.82% |
128.50% |