| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
157,098,971.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
157,098,971.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.27 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
1.89% |
4.73% |
2.85% |
0.63% |
2.18% |
0.00% |
9.39% |
10.45% |
10.77% |
5.16% |
6.43% |
| EBITDA Growth |
|
25.42% |
14.37% |
5.61% |
0.31% |
9.61% |
6.89% |
-46.89% |
23.56% |
15.00% |
15.09% |
0.36% |
| EBIT Growth |
|
40.46% |
18.52% |
13.96% |
-8.23% |
7.82% |
0.00% |
-9.36% |
13.97% |
5.71% |
21.86% |
-9.46% |
| NOPAT Growth |
|
90.78% |
12.37% |
14.54% |
-7.08% |
9.22% |
0.00% |
-2.59% |
14.97% |
9.36% |
13.92% |
-14.24% |
| Net Income Growth |
|
97.50% |
12.85% |
10.13% |
-12.33% |
10.93% |
0.00% |
-45.85% |
-17.19% |
-13.33% |
45.52% |
-28.47% |
| EPS Growth |
|
86.27% |
11.29% |
8.70% |
-11.76% |
12.63% |
0.00% |
-46.00% |
-17.78% |
-13.04% |
44.44% |
-27.03% |
| Operating Cash Flow Growth |
|
253.29% |
-72.43% |
360.87% |
73.06% |
17.95% |
-38.58% |
0.00% |
11.27% |
-371.40% |
84.70% |
37.45% |
| Free Cash Flow Firm Growth |
|
103.95% |
-528.30% |
156.98% |
-132.13% |
-240.66% |
569.70% |
-875.06% |
-510.23% |
-216.25% |
58.54% |
80.96% |
| Invested Capital Growth |
|
1.02% |
30.33% |
-3.10% |
5.68% |
4.82% |
0.00% |
38.32% |
26.25% |
0.00% |
12.28% |
4.76% |
| Revenue Q/Q Growth |
|
7.94% |
3.70% |
-7.26% |
-3.06% |
9.61% |
1.49% |
0.00% |
-2.12% |
0.00% |
-3.70% |
-0.94% |
| EBITDA Q/Q Growth |
|
32.95% |
-11.91% |
-14.50% |
-7.30% |
45.29% |
-14.10% |
0.00% |
133.01% |
0.00% |
-7.13% |
-6.97% |
| EBIT Q/Q Growth |
|
56.29% |
-18.47% |
-19.00% |
-11.09% |
83.63% |
-24.38% |
0.00% |
11.79% |
0.00% |
-15.36% |
-16.95% |
| NOPAT Q/Q Growth |
|
57.26% |
-16.98% |
-22.99% |
-7.59% |
84.84% |
-23.99% |
0.00% |
9.07% |
0.00% |
-21.85% |
-17.89% |
| Net Income Q/Q Growth |
|
86.92% |
-28.05% |
-27.50% |
-10.09% |
136.51% |
-35.14% |
0.00% |
37.50% |
0.00% |
-34.08% |
-32.41% |
| EPS Q/Q Growth |
|
86.27% |
-27.37% |
-27.54% |
-10.00% |
137.78% |
-35.51% |
0.00% |
37.04% |
0.00% |
-35.00% |
-30.77% |
| Operating Cash Flow Q/Q Growth |
|
-24.84% |
-50.20% |
474.63% |
-13.75% |
-48.77% |
-74.07% |
0.00% |
0.00% |
-137.91% |
514.05% |
2.45% |
| Free Cash Flow Firm Q/Q Growth |
|
176.34% |
-1,938.85% |
117.88% |
-192.48% |
53.74% |
1,104.09% |
0.00% |
27.19% |
0.00% |
89.48% |
66.57% |
| Invested Capital Q/Q Growth |
|
-5.49% |
26.65% |
-18.53% |
8.37% |
-6.26% |
-100.00% |
0.00% |
-1.08% |
0.00% |
5.48% |
-7.71% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
11.22% |
11.44% |
11.18% |
11.32% |
11.50% |
11.44% |
11.69% |
11.91% |
11.81% |
11.96% |
11.90% |
| EBITDA Margin |
|
2.64% |
2.24% |
2.07% |
2.14% |
2.83% |
2.40% |
1.00% |
2.39% |
2.49% |
2.40% |
2.25% |
| Operating Margin |
|
1.76% |
1.40% |
1.22% |
1.12% |
1.85% |
1.40% |
1.02% |
1.14% |
1.32% |
1.16% |
0.91% |
| EBIT Margin |
|
1.76% |
1.39% |
1.21% |
1.11% |
1.86% |
1.39% |
1.00% |
1.15% |
1.32% |
1.16% |
0.97% |
| Profit (Net Income) Margin |
|
1.01% |
0.70% |
0.55% |
0.51% |
1.10% |
0.70% |
0.27% |
0.38% |
0.55% |
0.38% |
0.26% |
| Tax Burden Percent |
|
72.83% |
73.52% |
70.10% |
72.73% |
74.00% |
73.52% |
74.78% |
74.27% |
77.04% |
71.16% |
74.60% |
| Interest Burden Percent |
|
78.63% |
68.74% |
64.53% |
62.90% |
79.62% |
68.74% |
36.14% |
44.75% |
53.78% |
45.35% |
35.20% |
| Effective Tax Rate |
|
27.17% |
26.48% |
29.90% |
27.27% |
26.00% |
26.48% |
25.22% |
25.73% |
22.96% |
28.84% |
25.40% |
| Return on Invested Capital (ROIC) |
|
9.66% |
6.96% |
6.21% |
5.67% |
10.21% |
0.00% |
0.00% |
0.00% |
11.35% |
4.67% |
4.12% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
8.67% |
5.90% |
5.20% |
4.74% |
9.14% |
0.00% |
0.00% |
0.00% |
9.09% |
3.64% |
3.06% |
| Return on Net Nonoperating Assets (RNNOA) |
|
10.04% |
7.36% |
6.13% |
5.72% |
9.03% |
0.00% |
0.00% |
0.00% |
13.97% |
5.82% |
4.39% |
| Return on Equity (ROE) |
|
19.70% |
14.32% |
12.34% |
11.38% |
19.24% |
0.00% |
0.00% |
0.00% |
25.32% |
10.50% |
8.52% |
| Cash Return on Invested Capital (CROIC) |
|
6.35% |
-19.60% |
10.55% |
1.52% |
3.01% |
0.00% |
0.00% |
0.00% |
-189.30% |
-6.05% |
0.96% |
| Operating Return on Assets (OROA) |
|
8.12% |
6.05% |
5.63% |
5.14% |
8.38% |
0.00% |
0.00% |
0.00% |
4.68% |
4.33% |
3.66% |
| Return on Assets (ROA) |
|
4.65% |
3.06% |
2.55% |
2.35% |
4.93% |
0.00% |
0.00% |
0.00% |
1.94% |
1.40% |
0.96% |
| Return on Common Equity (ROCE) |
|
19.70% |
14.32% |
12.34% |
11.38% |
19.24% |
0.00% |
0.00% |
0.00% |
25.32% |
10.50% |
8.52% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
9.73% |
10.79% |
10.61% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
191 |
158 |
122 |
113 |
208 |
158 |
119 |
130 |
173 |
135 |
111 |
| NOPAT Margin |
|
1.28% |
1.03% |
0.85% |
0.81% |
1.37% |
1.03% |
0.76% |
0.85% |
1.01% |
0.82% |
0.68% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.99% |
1.06% |
1.01% |
0.93% |
1.07% |
0.00% |
1.43% |
1.29% |
2.26% |
1.03% |
1.07% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
1.63% |
1.54% |
- |
- |
- |
1.09% |
1.20% |
1.49% |
1.10% |
0.98% |
| Cost of Revenue to Revenue |
|
88.78% |
88.56% |
88.82% |
88.68% |
88.50% |
88.56% |
88.31% |
88.09% |
88.19% |
88.04% |
88.10% |
| 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 |
|
9.46% |
10.05% |
9.96% |
10.20% |
9.65% |
10.05% |
10.67% |
10.77% |
10.49% |
10.80% |
10.99% |
| Earnings before Interest and Taxes (EBIT) |
|
262 |
214 |
173 |
154 |
283 |
214 |
157 |
175 |
226 |
191 |
159 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
392 |
346 |
295 |
296 |
430 |
369 |
157 |
366 |
425 |
394 |
367 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
2.51 |
2.90 |
2.79 |
2.94 |
2.49 |
0.00 |
3.11 |
2.79 |
3.57 |
3.10 |
2.76 |
| Price to Tangible Book Value (P/TBV) |
|
22.61 |
45.87 |
29.01 |
22.68 |
13.95 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
|
0.16 |
0.21 |
0.18 |
0.20 |
0.18 |
0.21 |
0.00 |
0.00 |
0.25 |
0.22 |
0.20 |
| Price to Earnings (P/E) |
|
23.68 |
29.76 |
25.82 |
27.68 |
23.60 |
28.80 |
0.00 |
0.00 |
50.11 |
41.70 |
39.70 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
4.22% |
3.36% |
3.87% |
3.61% |
4.24% |
3.47% |
0.00% |
0.00% |
2.00% |
2.40% |
2.52% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.74 |
1.82 |
1.88 |
1.90 |
1.77 |
0.00 |
1.83 |
1.72 |
2.01 |
1.80 |
1.74 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.23 |
0.30 |
0.25 |
0.28 |
0.24 |
0.00 |
0.00 |
0.00 |
0.36 |
0.33 |
0.29 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
10.48 |
13.21 |
10.93 |
11.93 |
10.15 |
0.00 |
0.00 |
0.00 |
14.57 |
13.28 |
11.85 |
| Enterprise Value to EBIT (EV/EBIT) |
|
17.46 |
22.20 |
18.10 |
20.04 |
17.09 |
0.00 |
0.00 |
0.00 |
28.16 |
25.45 |
23.16 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
23.79 |
30.62 |
24.95 |
27.67 |
23.47 |
0.00 |
0.00 |
0.00 |
37.63 |
34.44 |
31.66 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
15.98 |
30.99 |
15.37 |
14.32 |
12.18 |
0.00 |
20.14 |
17.93 |
23.09 |
17.08 |
13.48 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
27.58 |
0.00 |
17.49 |
127.82 |
60.24 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
184.44 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
1.04 |
1.31 |
1.05 |
1.17 |
0.95 |
0.00 |
1.56 |
1.49 |
1.55 |
1.64 |
1.40 |
| Long-Term Debt to Equity |
|
1.04 |
1.31 |
1.05 |
1.17 |
0.95 |
0.00 |
1.56 |
1.49 |
1.55 |
1.64 |
1.40 |
| Financial Leverage |
|
1.16 |
1.25 |
1.18 |
1.21 |
0.99 |
0.00 |
1.31 |
1.33 |
1.54 |
1.60 |
1.44 |
| Leverage Ratio |
|
3.53 |
3.49 |
3.41 |
3.33 |
3.29 |
0.00 |
3.70 |
3.62 |
4.01 |
3.96 |
3.92 |
| Compound Leverage Factor |
|
2.78 |
2.40 |
2.20 |
2.09 |
2.62 |
0.00 |
1.34 |
1.62 |
2.16 |
1.80 |
1.38 |
| Debt to Total Capital |
|
51.06% |
56.70% |
51.12% |
53.81% |
48.60% |
0.00% |
61.00% |
59.82% |
60.72% |
62.16% |
58.38% |
| Short-Term Debt 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% |
| Long-Term Debt to Total Capital |
|
51.06% |
56.70% |
51.12% |
53.81% |
48.60% |
0.00% |
61.00% |
59.82% |
60.72% |
62.16% |
58.38% |
| 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 |
|
48.94% |
43.30% |
48.88% |
46.19% |
51.40% |
0.00% |
39.00% |
40.18% |
39.28% |
37.84% |
41.62% |
| Debt to EBITDA |
|
3.08 |
4.12 |
2.99 |
3.39 |
2.79 |
0.00 |
0.00 |
0.00 |
4.41 |
4.61 |
4.00 |
| Net Debt to EBITDA |
|
3.07 |
4.09 |
2.97 |
3.38 |
2.78 |
0.00 |
0.00 |
0.00 |
4.39 |
4.59 |
3.97 |
| Long-Term Debt to EBITDA |
|
3.08 |
4.12 |
2.99 |
3.39 |
2.79 |
0.00 |
0.00 |
0.00 |
4.41 |
4.61 |
4.00 |
| Debt to NOPAT |
|
6.99 |
9.56 |
6.81 |
7.87 |
6.46 |
0.00 |
0.00 |
0.00 |
11.39 |
11.96 |
10.69 |
| Net Debt to NOPAT |
|
6.97 |
9.48 |
6.79 |
7.84 |
6.43 |
0.00 |
0.00 |
0.00 |
11.33 |
11.90 |
10.61 |
| Long-Term Debt to NOPAT |
|
6.99 |
9.56 |
6.81 |
7.87 |
6.46 |
0.00 |
0.00 |
0.00 |
11.39 |
11.96 |
10.69 |
| Altman Z-Score |
|
5.63 |
5.15 |
5.62 |
5.66 |
5.44 |
0.00 |
0.00 |
0.00 |
4.62 |
4.61 |
4.53 |
| 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 |
|
1.71 |
1.70 |
1.71 |
1.64 |
1.64 |
0.00 |
1.67 |
1.61 |
1.67 |
1.60 |
1.52 |
| Quick Ratio |
|
0.68 |
0.67 |
0.66 |
0.67 |
0.66 |
0.00 |
0.63 |
0.64 |
0.63 |
0.60 |
0.60 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
114 |
-2,094 |
374 |
-346 |
-160 |
9,835 |
-2,902 |
-2,113 |
-11,433 |
-1,203 |
-402 |
| Operating Cash Flow to CapEx |
|
232.58% |
166.54% |
1,525.91% |
416.01% |
137.63% |
56.02% |
0.00% |
370.33% |
-186.15% |
533.93% |
849.52% |
| Free Cash Flow to Firm to Interest Expense |
|
2.03 |
-31.34 |
6.10 |
-6.06 |
-2.78 |
147.23 |
-28.96 |
-21.80 |
-109.51 |
-11.51 |
-3.91 |
| Operating Cash Flow to Interest Expense |
|
3.12 |
1.30 |
8.15 |
7.05 |
3.58 |
0.80 |
0.00 |
4.62 |
-1.39 |
5.75 |
5.99 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
1.78 |
0.52 |
7.62 |
5.36 |
0.98 |
-0.63 |
0.00 |
3.38 |
-2.14 |
4.68 |
5.28 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
4.60 |
4.36 |
4.65 |
4.62 |
4.50 |
0.00 |
0.00 |
0.00 |
3.54 |
3.73 |
3.76 |
| Accounts Receivable Turnover |
|
24.33 |
24.18 |
26.17 |
24.93 |
23.89 |
0.00 |
0.00 |
0.00 |
22.94 |
24.72 |
23.98 |
| Inventory Turnover |
|
14.96 |
14.69 |
15.50 |
16.20 |
15.42 |
0.00 |
0.00 |
0.00 |
12.98 |
14.17 |
15.11 |
| Fixed Asset Turnover |
|
26.03 |
22.74 |
25.24 |
24.31 |
23.07 |
0.00 |
0.00 |
0.00 |
14.42 |
15.59 |
15.33 |
| Accounts Payable Turnover |
|
20.35 |
19.07 |
21.40 |
20.64 |
20.49 |
0.00 |
0.00 |
0.00 |
17.02 |
18.59 |
17.77 |
| Days Sales Outstanding (DSO) |
|
15.00 |
15.10 |
13.95 |
14.64 |
15.28 |
0.00 |
0.00 |
0.00 |
15.91 |
14.76 |
15.22 |
| Days Inventory Outstanding (DIO) |
|
24.40 |
24.85 |
23.55 |
22.54 |
23.67 |
0.00 |
0.00 |
0.00 |
28.13 |
25.76 |
24.16 |
| Days Payable Outstanding (DPO) |
|
17.94 |
19.14 |
17.05 |
17.68 |
17.82 |
0.00 |
0.00 |
0.00 |
21.45 |
19.64 |
20.55 |
| Cash Conversion Cycle (CCC) |
|
21.46 |
20.80 |
20.45 |
19.49 |
21.12 |
0.00 |
0.00 |
0.00 |
22.59 |
20.89 |
18.83 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
7,640 |
9,676 |
7,883 |
8,543 |
8,009 |
0.00 |
10,904 |
10,786 |
11,606 |
12,243 |
11,299 |
| Invested Capital Turnover |
|
7.53 |
6.78 |
7.28 |
6.97 |
7.45 |
0.00 |
0.00 |
0.00 |
11.19 |
5.68 |
6.04 |
| Increase / (Decrease) in Invested Capital |
|
77 |
2,252 |
-253 |
459 |
368 |
-9,676 |
3,021 |
2,242 |
11,606 |
1,339 |
513 |
| Enterprise Value (EV) |
|
13,301 |
17,656 |
14,782 |
16,203 |
14,169 |
0.00 |
19,900 |
18,530 |
23,358 |
21,983 |
19,618 |
| Market Capitalization |
|
9,406 |
12,188 |
10,760 |
11,613 |
10,287 |
12,188 |
13,253 |
12,082 |
16,325 |
14,389 |
13,041 |
| Book Value per Share |
|
$23.99 |
$27.00 |
$24.82 |
$25.41 |
$26.52 |
$0.00 |
$27.32 |
$27.77 |
$29.22 |
$29.64 |
$30.06 |
| Tangible Book Value per Share |
|
$2.66 |
$1.71 |
$2.38 |
$3.29 |
$4.74 |
$0.00 |
($6.25) |
($5.54) |
($3.33) |
($2.70) |
($2.92) |
| Total Capital |
|
7,653 |
9,719 |
7,900 |
8,560 |
8,029 |
0.00 |
10,915 |
10,796 |
11,644 |
12,284 |
11,345 |
| Total Debt |
|
3,907 |
5,511 |
4,038 |
4,606 |
3,902 |
0.00 |
6,658 |
6,458 |
7,071 |
7,635 |
6,623 |
| Total Long-Term Debt |
|
3,907 |
5,511 |
4,038 |
4,606 |
3,902 |
0.00 |
6,658 |
6,458 |
7,071 |
7,635 |
6,623 |
| Net Debt |
|
3,895 |
5,468 |
4,022 |
4,590 |
3,882 |
0.00 |
6,647 |
6,448 |
7,033 |
7,594 |
6,577 |
| Capital Expenditures (CapEx) |
|
75 |
52 |
33 |
97 |
150 |
96 |
0.00 |
121 |
78 |
113 |
73 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
2,506 |
2,614 |
2,452 |
2,266 |
2,375 |
0.00 |
2,748 |
2,572 |
3,017 |
2,714 |
2,460 |
| Debt-free Net Working Capital (DFNWC) |
|
2,518 |
2,656 |
2,469 |
2,282 |
2,395 |
0.00 |
2,758 |
2,582 |
3,055 |
2,755 |
2,506 |
| Net Working Capital (NWC) |
|
2,518 |
2,656 |
2,469 |
2,282 |
2,395 |
0.00 |
2,758 |
2,582 |
3,055 |
2,755 |
2,506 |
| Net Nonoperating Expense (NNE) |
|
41 |
50 |
44 |
42 |
42 |
50 |
76 |
71 |
80 |
74 |
69 |
| Net Nonoperating Obligations (NNO) |
|
3,895 |
5,468 |
4,022 |
4,590 |
3,882 |
0.00 |
6,647 |
6,448 |
7,033 |
7,594 |
6,577 |
| Total Depreciation and Amortization (D&A) |
|
130 |
132 |
122 |
142 |
147 |
156 |
0.00 |
190 |
199 |
203 |
208 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
4.38% |
4.51% |
4.20% |
3.91% |
4.08% |
0.00% |
0.00% |
0.00% |
4.64% |
4.13% |
3.69% |
| Debt-free Net Working Capital to Revenue |
|
4.40% |
4.58% |
4.23% |
3.94% |
4.11% |
0.00% |
0.00% |
0.00% |
4.70% |
4.19% |
3.75% |
| Net Working Capital to Revenue |
|
4.40% |
4.58% |
4.23% |
3.94% |
4.11% |
0.00% |
0.00% |
0.00% |
4.70% |
4.19% |
3.75% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.98 |
$0.70 |
$0.51 |
$0.46 |
$1.07 |
$0.00 |
$0.27 |
$0.38 |
$0.60 |
$0.40 |
$0.27 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
154.20M |
154.60M |
154.20M |
154.30M |
154.40M |
0.00 |
154.60M |
155M |
155.50M |
155.80M |
156.10M |
| Adjusted Diluted Earnings per Share |
|
$0.95 |
$0.69 |
$0.50 |
$0.45 |
$1.07 |
$0.00 |
$0.27 |
$0.37 |
$0.60 |
$0.39 |
$0.27 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
156.10M |
156.20M |
155.70M |
156.10M |
156M |
0.00 |
156.30M |
156.50M |
156.90M |
156.80M |
157M |
| 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 |
|
156.19M |
155.81M |
155.59M |
155.61M |
155.84M |
0.00 |
156.22M |
156.09M |
156.81M |
157.10M |
157.09M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
191 |
158 |
122 |
113 |
208 |
158 |
119 |
130 |
173 |
135 |
111 |
| Normalized NOPAT Margin |
|
1.28% |
1.03% |
0.85% |
0.81% |
1.37% |
1.03% |
0.76% |
0.85% |
1.01% |
0.82% |
0.68% |
| Pre Tax Income Margin |
|
1.39% |
0.95% |
0.78% |
0.70% |
1.48% |
0.95% |
0.36% |
0.51% |
0.71% |
0.53% |
0.34% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
4.68 |
3.20 |
2.82 |
2.70 |
4.91 |
3.20 |
1.57 |
1.81 |
2.16 |
1.83 |
1.54 |
| NOPAT to Interest Expense |
|
3.40 |
2.37 |
1.99 |
1.97 |
3.62 |
2.37 |
1.19 |
1.34 |
1.66 |
1.29 |
1.08 |
| EBIT Less CapEx to Interest Expense |
|
3.34 |
2.42 |
2.29 |
1.00 |
2.30 |
1.77 |
0.00 |
0.56 |
1.42 |
0.75 |
0.84 |
| NOPAT Less CapEx to Interest Expense |
|
2.06 |
1.59 |
1.45 |
0.28 |
1.01 |
0.94 |
0.00 |
0.09 |
0.91 |
0.22 |
0.37 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.92% |
1.88% |
2.44% |
| Augmented Payout Ratio |
|
2.82% |
9.87% |
21.43% |
21.29% |
17.92% |
18.71% |
0.00% |
0.00% |
9.64% |
8.84% |
6.97% |