| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
62,692,484.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
62,692,484.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
2.05 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-59.02% |
-6.55% |
-11.05% |
0.00% |
1.36% |
0.00% |
23.32% |
19.65% |
11.38% |
9.30% |
-11.07% |
| EBITDA Growth |
|
-29.05% |
21.94% |
6.82% |
0.00% |
7.05% |
0.00% |
16.28% |
7.66% |
7.52% |
10.27% |
0.59% |
| EBIT Growth |
|
-51.54% |
19.67% |
6.13% |
0.00% |
9.03% |
0.00% |
21.19% |
5.94% |
8.51% |
13.39% |
3.58% |
| NOPAT Growth |
|
-53.02% |
24.78% |
5.10% |
0.00% |
0.03% |
0.00% |
20.83% |
3.69% |
8.65% |
1.92% |
6.02% |
| Net Income Growth |
|
-66.96% |
6.28% |
-16.66% |
0.00% |
-23.51% |
0.00% |
20.24% |
17.58% |
37.36% |
12.05% |
7.75% |
| EPS Growth |
|
-68.31% |
2.27% |
-17.24% |
0.00% |
-24.44% |
0.00% |
13.14% |
10.42% |
29.41% |
5.97% |
3.03% |
| Operating Cash Flow Growth |
|
335.79% |
0.00% |
-76.92% |
0.00% |
0.00% |
-35.44% |
156.28% |
20.11% |
58.62% |
-31.32% |
-36.45% |
| Free Cash Flow Firm Growth |
|
398.97% |
-103.76% |
-136.80% |
0.00% |
-1,445.89% |
0.00% |
39.42% |
0.00% |
25.36% |
0.00% |
-62.96% |
| Invested Capital Growth |
|
-16.75% |
1.45% |
8.80% |
0.00% |
9.44% |
0.00% |
6.13% |
0.00% |
6.71% |
6.69% |
8.09% |
| Revenue Q/Q Growth |
|
-51.34% |
0.00% |
0.00% |
-53.30% |
0.00% |
85.28% |
0.00% |
-54.69% |
-10.53% |
81.83% |
20.65% |
| EBITDA Q/Q Growth |
|
-18.08% |
0.00% |
0.00% |
-36.79% |
0.00% |
48.54% |
0.00% |
-41.48% |
-5.90% |
52.33% |
19.92% |
| EBIT Q/Q Growth |
|
-37.98% |
0.00% |
0.00% |
-52.96% |
0.00% |
99.28% |
0.00% |
-58.88% |
-8.98% |
108.25% |
32.90% |
| NOPAT Q/Q Growth |
|
-37.17% |
0.00% |
0.00% |
-53.81% |
0.00% |
129.89% |
0.00% |
-60.36% |
-9.08% |
115.64% |
36.42% |
| Net Income Q/Q Growth |
|
-51.23% |
0.00% |
0.00% |
-72.57% |
0.00% |
299.74% |
0.00% |
-73.18% |
-17.38% |
226.10% |
49.09% |
| EPS Q/Q Growth |
|
-52.46% |
0.00% |
0.00% |
-72.57% |
0.00% |
294.12% |
0.00% |
-73.23% |
-16.98% |
222.73% |
43.66% |
| Operating Cash Flow Q/Q Growth |
|
3,023.77% |
0.00% |
122.83% |
31.78% |
0.00% |
14.17% |
0.00% |
-38.24% |
-49.22% |
-50.56% |
309.89% |
| Free Cash Flow Firm Q/Q Growth |
|
44.89% |
0.00% |
0.00% |
100.00% |
0.00% |
100.00% |
0.00% |
-2,794.81% |
94.35% |
13.72% |
-15.44% |
| Invested Capital Q/Q Growth |
|
-4.91% |
0.00% |
0.00% |
-100.00% |
0.00% |
3.35% |
0.00% |
0.72% |
2.29% |
3.33% |
1.53% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
33.05% |
37.41% |
40.09% |
40.05% |
38.65% |
31.67% |
28.04% |
35.67% |
37.54% |
31.77% |
32.03% |
| EBITDA Margin |
|
34.53% |
37.43% |
41.46% |
40.33% |
39.53% |
31.69% |
28.09% |
36.28% |
38.16% |
31.97% |
31.78% |
| Operating Margin |
|
16.08% |
17.03% |
19.60% |
19.56% |
17.46% |
19.71% |
19.30% |
16.96% |
17.25% |
20.27% |
22.80% |
| EBIT Margin |
|
16.63% |
17.05% |
19.84% |
19.84% |
18.34% |
19.73% |
19.36% |
17.56% |
17.87% |
20.47% |
22.54% |
| Profit (Net Income) Margin |
|
8.21% |
7.50% |
7.69% |
7.69% |
5.66% |
12.21% |
12.77% |
7.56% |
6.98% |
12.52% |
15.47% |
| Tax Burden Percent |
|
84.44% |
85.98% |
81.84% |
81.84% |
82.76% |
90.98% |
82.18% |
81.83% |
81.76% |
82.49% |
82.94% |
| Interest Burden Percent |
|
58.48% |
51.17% |
47.38% |
47.38% |
37.29% |
68.04% |
80.28% |
52.60% |
47.78% |
74.16% |
82.74% |
| Effective Tax Rate |
|
15.56% |
14.02% |
18.16% |
18.16% |
17.24% |
9.02% |
17.82% |
18.17% |
18.24% |
17.51% |
17.06% |
| Return on Invested Capital (ROIC) |
|
4.48% |
0.00% |
5.68% |
0.00% |
0.00% |
5.88% |
0.00% |
0.00% |
0.00% |
6.18% |
6.63% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
3.88% |
0.00% |
4.70% |
0.00% |
0.00% |
4.77% |
0.00% |
0.00% |
0.00% |
5.30% |
5.76% |
| Return on Net Nonoperating Assets (RNNOA) |
|
5.35% |
0.00% |
5.18% |
0.00% |
0.00% |
4.99% |
0.00% |
0.00% |
0.00% |
5.34% |
5.61% |
| Return on Equity (ROE) |
|
9.83% |
0.00% |
10.86% |
0.00% |
0.00% |
10.87% |
0.00% |
0.00% |
0.00% |
11.52% |
12.24% |
| Cash Return on Invested Capital (CROIC) |
|
22.05% |
0.00% |
-2.41% |
0.00% |
0.00% |
-3.72% |
-5.95% |
0.00% |
0.00% |
-0.75% |
-1.96% |
| Operating Return on Assets (OROA) |
|
4.22% |
0.00% |
5.34% |
0.00% |
0.00% |
5.08% |
0.00% |
0.00% |
0.00% |
5.75% |
6.11% |
| Return on Assets (ROA) |
|
2.08% |
0.00% |
2.07% |
0.00% |
0.00% |
3.14% |
0.00% |
0.00% |
0.00% |
3.52% |
4.19% |
| Return on Common Equity (ROCE) |
|
9.83% |
0.00% |
10.86% |
0.00% |
0.00% |
10.87% |
0.00% |
0.00% |
0.00% |
11.52% |
12.24% |
| Return on Equity Simple (ROE_SIMPLE) |
|
5.86% |
0.00% |
7.69% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
54 |
49 |
57 |
57 |
49 |
113 |
148 |
59 |
53 |
115 |
157 |
| NOPAT Margin |
|
13.58% |
14.65% |
16.04% |
16.01% |
14.45% |
17.93% |
15.86% |
13.88% |
14.10% |
16.72% |
18.91% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.61% |
0.79% |
0.98% |
0.00% |
0.95% |
1.11% |
0.91% |
1.66% |
0.80% |
0.88% |
0.87% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
0.97% |
- |
0.94% |
- |
- |
1.76% |
2.32% |
0.91% |
0.81% |
1.69% |
2.28% |
| Cost of Revenue to Revenue |
|
66.95% |
62.59% |
59.91% |
59.95% |
61.35% |
68.33% |
71.96% |
64.33% |
62.46% |
68.23% |
67.97% |
| SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| 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 |
|
16.97% |
20.38% |
20.49% |
20.49% |
21.19% |
11.96% |
8.74% |
18.72% |
20.29% |
11.50% |
9.23% |
| Earnings before Interest and Taxes (EBIT) |
|
66 |
57 |
70 |
70 |
62 |
124 |
181 |
74 |
68 |
141 |
187 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
137 |
126 |
147 |
143 |
135 |
200 |
263 |
154 |
145 |
220 |
264 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.50 |
1.37 |
1.24 |
0.00 |
1.50 |
1.22 |
1.42 |
1.35 |
1.53 |
1.35 |
1.53 |
| Price to Tangible Book Value (P/TBV) |
|
1.82 |
1.66 |
1.47 |
0.00 |
1.77 |
1.41 |
1.63 |
1.55 |
1.75 |
1.52 |
1.72 |
| Price to Revenue (P/Rev) |
|
1.98 |
0.00 |
1.72 |
0.00 |
0.00 |
1.82 |
0.00 |
0.00 |
0.00 |
1.91 |
2.32 |
| Price to Earnings (P/E) |
|
25.54 |
0.00 |
16.16 |
0.00 |
0.00 |
16.99 |
0.00 |
0.00 |
0.00 |
17.54 |
19.74 |
| Dividend Yield |
|
3.54% |
3.93% |
4.22% |
4.26% |
3.53% |
3.95% |
3.51% |
3.70% |
3.30% |
3.47% |
3.12% |
| Earnings Yield |
|
3.91% |
0.00% |
6.19% |
0.00% |
0.00% |
5.88% |
0.00% |
0.00% |
0.00% |
5.70% |
5.06% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.24 |
1.18 |
1.11 |
0.00 |
1.23 |
1.11 |
1.21 |
1.18 |
1.26 |
1.18 |
1.27 |
| Enterprise Value to Revenue (EV/Rev) |
|
3.41 |
0.00 |
3.28 |
0.00 |
0.00 |
3.38 |
0.00 |
0.00 |
0.00 |
3.29 |
3.77 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
13.19 |
0.00 |
9.61 |
0.00 |
0.00 |
10.01 |
0.00 |
0.00 |
0.00 |
10.20 |
11.18 |
| Enterprise Value to EBIT (EV/EBIT) |
|
24.81 |
0.00 |
16.29 |
0.00 |
0.00 |
17.31 |
0.00 |
0.00 |
0.00 |
17.18 |
18.60 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
29.91 |
0.00 |
19.30 |
0.00 |
0.00 |
20.52 |
0.00 |
0.00 |
0.00 |
21.21 |
22.74 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
3.54 |
7.70 |
11.55 |
0.00 |
18.75 |
19.10 |
0.00 |
0.00 |
0.00 |
13.78 |
18.33 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
5.11 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
1.09 |
1.13 |
1.13 |
0.00 |
1.20 |
1.07 |
1.01 |
1.03 |
1.07 |
0.98 |
0.96 |
| Long-Term Debt to Equity |
|
0.71 |
0.70 |
0.76 |
0.00 |
0.85 |
0.77 |
0.74 |
0.74 |
0.74 |
0.68 |
0.66 |
| Financial Leverage |
|
1.38 |
1.19 |
1.10 |
0.00 |
1.16 |
1.05 |
1.06 |
1.01 |
1.12 |
1.01 |
0.97 |
| Leverage Ratio |
|
3.10 |
2.90 |
2.77 |
0.00 |
2.83 |
2.76 |
2.69 |
2.63 |
2.76 |
2.64 |
2.56 |
| Compound Leverage Factor |
|
1.81 |
1.48 |
1.31 |
0.00 |
1.06 |
1.88 |
2.16 |
1.38 |
1.32 |
1.96 |
2.11 |
| Debt to Total Capital |
|
52.21% |
53.04% |
53.15% |
0.00% |
54.47% |
51.74% |
50.21% |
50.69% |
51.65% |
49.51% |
48.95% |
| Short-Term Debt to Total Capital |
|
18.44% |
20.00% |
17.56% |
0.00% |
15.87% |
14.67% |
13.16% |
13.97% |
15.87% |
14.94% |
15.07% |
| Long-Term Debt to Total Capital |
|
33.77% |
33.04% |
35.58% |
0.00% |
38.60% |
37.08% |
37.05% |
36.72% |
35.79% |
34.58% |
33.88% |
| 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 |
|
47.79% |
46.96% |
46.85% |
0.00% |
45.53% |
48.26% |
49.79% |
49.31% |
48.35% |
50.49% |
51.05% |
| Debt to EBITDA |
|
5.60 |
0.00 |
4.61 |
0.00 |
0.00 |
4.73 |
0.00 |
0.00 |
0.00 |
4.32 |
4.32 |
| Net Debt to EBITDA |
|
5.52 |
0.00 |
4.56 |
0.00 |
0.00 |
4.62 |
0.00 |
0.00 |
0.00 |
4.27 |
4.29 |
| Long-Term Debt to EBITDA |
|
3.62 |
0.00 |
3.09 |
0.00 |
0.00 |
3.39 |
0.00 |
0.00 |
0.00 |
3.01 |
2.99 |
| Debt to NOPAT |
|
12.70 |
0.00 |
9.26 |
0.00 |
0.00 |
9.71 |
0.00 |
0.00 |
0.00 |
8.97 |
8.78 |
| Net Debt to NOPAT |
|
12.52 |
0.00 |
9.16 |
0.00 |
0.00 |
9.48 |
0.00 |
0.00 |
0.00 |
8.88 |
8.72 |
| Long-Term Debt to NOPAT |
|
8.21 |
0.00 |
6.20 |
0.00 |
0.00 |
6.96 |
0.00 |
0.00 |
0.00 |
6.27 |
6.08 |
| Altman Z-Score |
|
0.81 |
0.00 |
0.72 |
0.00 |
0.00 |
0.78 |
0.67 |
0.59 |
0.61 |
0.90 |
1.02 |
| 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 |
|
0.40 |
0.36 |
0.41 |
0.00 |
0.50 |
0.64 |
0.59 |
0.52 |
0.47 |
0.60 |
0.57 |
| Quick Ratio |
|
0.17 |
0.12 |
0.14 |
0.00 |
0.14 |
0.32 |
0.36 |
0.22 |
0.15 |
0.31 |
0.30 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
1,164 |
-31 |
-428 |
0.00 |
-481 |
0.00 |
-220 |
-6,356 |
-359 |
-310 |
-358 |
| Operating Cash Flow to CapEx |
|
313.57% |
0.00% |
65.72% |
81.67% |
0.00% |
35.06% |
167.73% |
95.72% |
45.47% |
25.79% |
116.45% |
| Free Cash Flow to Firm to Interest Expense |
|
42.35 |
-1.11 |
-11.59 |
0.00 |
-12.29 |
0.00 |
-6.15 |
-180.16 |
-10.15 |
-8.50 |
-11.06 |
| Operating Cash Flow to Interest Expense |
|
17.07 |
0.00 |
2.93 |
3.86 |
0.00 |
1.58 |
7.77 |
4.86 |
2.46 |
1.18 |
5.45 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
11.62 |
0.00 |
-1.53 |
-0.87 |
0.00 |
-2.92 |
3.14 |
-0.22 |
-2.95 |
-3.40 |
0.77 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.25 |
0.00 |
0.27 |
0.00 |
0.00 |
0.26 |
0.00 |
0.00 |
0.00 |
0.28 |
0.27 |
| Accounts Receivable Turnover |
|
5.50 |
0.00 |
9.54 |
0.00 |
0.00 |
5.51 |
0.00 |
0.00 |
0.00 |
5.58 |
5.46 |
| Inventory Turnover |
|
8.52 |
0.00 |
6.03 |
0.00 |
0.00 |
5.36 |
0.00 |
0.00 |
0.00 |
6.27 |
8.27 |
| Fixed Asset Turnover |
|
0.36 |
0.00 |
0.33 |
0.00 |
0.00 |
0.33 |
0.00 |
0.00 |
0.00 |
0.35 |
0.33 |
| Accounts Payable Turnover |
|
8.20 |
0.00 |
8.36 |
0.00 |
0.00 |
5.15 |
0.00 |
0.00 |
0.00 |
6.84 |
9.86 |
| Days Sales Outstanding (DSO) |
|
66.38 |
0.00 |
38.27 |
0.00 |
0.00 |
66.25 |
0.00 |
0.00 |
0.00 |
65.41 |
66.90 |
| Days Inventory Outstanding (DIO) |
|
42.85 |
0.00 |
60.51 |
0.00 |
0.00 |
68.06 |
0.00 |
0.00 |
0.00 |
58.18 |
44.13 |
| Days Payable Outstanding (DPO) |
|
44.49 |
0.00 |
43.67 |
0.00 |
0.00 |
70.92 |
0.00 |
0.00 |
0.00 |
53.38 |
37.03 |
| Cash Conversion Cycle (CCC) |
|
64.74 |
0.00 |
55.11 |
0.00 |
0.00 |
63.38 |
0.00 |
0.00 |
0.00 |
70.21 |
74.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
5,516 |
5,619 |
6,001 |
0.00 |
6,149 |
6,355 |
6,369 |
6,415 |
6,562 |
6,780 |
6,884 |
| Invested Capital Turnover |
|
0.33 |
0.00 |
0.35 |
0.00 |
0.00 |
0.33 |
0.00 |
0.00 |
0.00 |
0.37 |
0.35 |
| Increase / (Decrease) in Invested Capital |
|
-1,110 |
80 |
485 |
0.00 |
530 |
0.00 |
368 |
6,415 |
413 |
425 |
515 |
| Enterprise Value (EV) |
|
6,833 |
6,602 |
6,687 |
0.00 |
7,553 |
7,037 |
7,710 |
7,537 |
8,236 |
7,975 |
8,758 |
| Market Capitalization |
|
3,972 |
3,630 |
3,513 |
3,482 |
4,216 |
3,787 |
4,526 |
4,307 |
4,856 |
4,635 |
5,400 |
| Book Value per Share |
|
$47.93 |
$47.73 |
$49.97 |
$0.00 |
$49.65 |
$54.80 |
$53.19 |
$53.13 |
$53.04 |
$57.34 |
$56.24 |
| Tangible Book Value per Share |
|
$39.49 |
$39.44 |
$42.25 |
$0.00 |
$42.05 |
$47.32 |
$46.24 |
$46.34 |
$46.38 |
$50.81 |
$50.11 |
| Total Capital |
|
5,555 |
5,637 |
6,033 |
0.00 |
6,178 |
6,433 |
6,397 |
6,457 |
6,583 |
6,814 |
6,907 |
| Total Debt |
|
2,900 |
2,990 |
3,207 |
0.00 |
3,365 |
3,329 |
3,212 |
3,273 |
3,400 |
3,374 |
3,381 |
| Total Long-Term Debt |
|
1,876 |
1,863 |
2,147 |
0.00 |
2,385 |
2,385 |
2,370 |
2,371 |
2,356 |
2,356 |
2,340 |
| Net Debt |
|
2,861 |
2,972 |
3,174 |
0.00 |
3,336 |
3,250 |
3,184 |
3,230 |
3,379 |
3,340 |
3,358 |
| Capital Expenditures (CapEx) |
|
150 |
0.00 |
165 |
175 |
0.00 |
179 |
165 |
179 |
191 |
167 |
151 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
118 |
102 |
170 |
0.00 |
255 |
337 |
292 |
239 |
249 |
368 |
412 |
| Debt-free Net Working Capital (DFNWC) |
|
157 |
120 |
203 |
0.00 |
283 |
415 |
321 |
281 |
270 |
402 |
435 |
| Net Working Capital (NWC) |
|
-867 |
-1,007 |
-857 |
0.00 |
-697 |
-528 |
-521 |
-621 |
-775 |
-616 |
-606 |
| Net Nonoperating Expense (NNE) |
|
21 |
24 |
30 |
29 |
30 |
36 |
29 |
27 |
27 |
29 |
29 |
| Net Nonoperating Obligations (NNO) |
|
2,861 |
2,972 |
3,174 |
0.00 |
3,336 |
3,250 |
3,184 |
3,230 |
3,379 |
3,340 |
3,358 |
| Total Depreciation and Amortization (D&A) |
|
71 |
68 |
77 |
73 |
72 |
75 |
82 |
79 |
77 |
79 |
77 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
5.89% |
0.00% |
8.36% |
0.00% |
0.00% |
16.16% |
0.00% |
0.00% |
0.00% |
15.16% |
17.74% |
| Debt-free Net Working Capital to Revenue |
|
7.85% |
0.00% |
9.95% |
0.00% |
0.00% |
19.93% |
0.00% |
0.00% |
0.00% |
16.55% |
18.73% |
| Net Working Capital to Revenue |
|
-43.24% |
0.00% |
-42.01% |
0.00% |
0.00% |
-25.36% |
0.00% |
0.00% |
0.00% |
-25.38% |
-26.06% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.45 |
$0.48 |
$0.00 |
$0.34 |
$1.35 |
$1.99 |
$0.53 |
$0.44 |
$1.43 |
$2.05 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
55.62M |
56.75M |
0.00 |
56.83M |
56.83M |
60.08M |
60.11M |
60.18M |
60.16M |
62.91M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.45 |
$0.48 |
$0.00 |
$0.34 |
$1.34 |
$1.98 |
$0.53 |
$0.44 |
$1.42 |
$2.04 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
55.98M |
56.83M |
0.00 |
57.09M |
57.03M |
60.27M |
60.46M |
60.55M |
60.51M |
63.20M |
| 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 |
|
0.00 |
55.45M |
56.65M |
0.00 |
56.66M |
0.00 |
59.93M |
60.00M |
60.00M |
62.69M |
62.76M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
54 |
49 |
57 |
57 |
49 |
113 |
148 |
59 |
53 |
115 |
157 |
| Normalized NOPAT Margin |
|
13.58% |
14.65% |
16.04% |
16.01% |
14.45% |
17.93% |
15.86% |
13.88% |
14.10% |
16.72% |
18.91% |
| Pre Tax Income Margin |
|
9.72% |
8.72% |
9.40% |
9.40% |
6.84% |
13.42% |
15.54% |
9.24% |
8.54% |
15.18% |
18.65% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
2.41 |
2.05 |
1.90 |
1.90 |
1.59 |
3.13 |
5.07 |
2.11 |
1.92 |
3.87 |
5.79 |
| NOPAT to Interest Expense |
|
1.97 |
1.76 |
1.54 |
1.53 |
1.26 |
2.84 |
4.16 |
1.67 |
1.51 |
3.16 |
4.86 |
| EBIT Less CapEx to Interest Expense |
|
-3.03 |
0.00 |
-2.56 |
-2.82 |
0.00 |
-1.36 |
0.44 |
-2.96 |
-3.49 |
-0.71 |
1.12 |
| NOPAT Less CapEx to Interest Expense |
|
-3.48 |
0.00 |
-2.92 |
-3.19 |
0.00 |
-1.65 |
-0.48 |
-3.41 |
-3.90 |
-1.41 |
0.18 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
87.89% |
0.00% |
66.89% |
0.00% |
0.00% |
67.07% |
0.00% |
0.00% |
0.00% |
60.82% |
59.69% |
| Augmented Payout Ratio |
|
87.89% |
0.00% |
66.89% |
0.00% |
0.00% |
67.07% |
0.00% |
0.00% |
0.00% |
60.82% |
59.69% |