| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
157,089,851.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
157,089,851.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
2.29 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
5.47% |
4.08% |
5.12% |
12.05% |
27.06% |
21.18% |
67.42% |
12.50% |
1.79% |
8.61% |
7.17% |
| EBITDA Growth |
|
7.55% |
1.66% |
13.26% |
14.00% |
-59.94% |
214.76% |
47.22% |
54.29% |
10.02% |
10.85% |
11.51% |
| EBIT Growth |
|
8.83% |
7.16% |
19.47% |
11.69% |
-137.12% |
296.68% |
69.00% |
117.71% |
8.79% |
-1.42% |
10.07% |
| NOPAT Growth |
|
28.81% |
6.83% |
101.93% |
-16.80% |
-132.01% |
315.49% |
47.60% |
153.67% |
7.95% |
0.28% |
8.44% |
| Net Income Growth |
|
20.89% |
41.00% |
106.33% |
-16.05% |
-168.41% |
135.67% |
176.41% |
253.07% |
9.74% |
-21.95% |
5.61% |
| EPS Growth |
|
9.38% |
32.86% |
104.30% |
-16.32% |
-163.52% |
129.70% |
146.67% |
243.24% |
9.84% |
-21.86% |
5.05% |
| Operating Cash Flow Growth |
|
79.36% |
-11.73% |
81.95% |
-13.52% |
96.47% |
-89.64% |
328.02% |
200.94% |
39.77% |
4.05% |
16.83% |
| Free Cash Flow Firm Growth |
|
104.59% |
-280.71% |
207.95% |
-153.83% |
-2,154.31% |
102.76% |
-5,243.21% |
117.45% |
-51.24% |
-196.08% |
152.04% |
| Invested Capital Growth |
|
2.03% |
14.42% |
4.52% |
13.16% |
72.15% |
2.13% |
65.16% |
1.02% |
4.82% |
26.45% |
-5.91% |
| Revenue Q/Q Growth |
|
2.47% |
0.34% |
0.95% |
7.07% |
-0.50% |
13.14% |
11.59% |
0.48% |
0.56% |
0.00% |
1.63% |
| EBITDA Q/Q Growth |
|
-2.57% |
4.35% |
3.49% |
3.46% |
-60.76% |
122.06% |
19.88% |
6.68% |
2.78% |
0.00% |
4.21% |
| EBIT Q/Q Growth |
|
-5.66% |
7.48% |
5.18% |
2.31% |
-148.02% |
308.35% |
42.45% |
11.00% |
2.54% |
0.00% |
6.19% |
| NOPAT Q/Q Growth |
|
7.58% |
7.39% |
12.55% |
-0.45% |
-137.45% |
302.21% |
20.59% |
19.65% |
3.06% |
0.00% |
5.93% |
| Net Income Q/Q Growth |
|
-6.82% |
13.16% |
13.74% |
-0.71% |
-213.76% |
128.68% |
65.68% |
22.93% |
3.91% |
0.00% |
9.38% |
| EPS Q/Q Growth |
|
-10.26% |
10.71% |
13.10% |
-0.63% |
-203.06% |
122.56% |
57.45% |
20.95% |
4.49% |
0.00% |
8.53% |
| Operating Cash Flow Q/Q Growth |
|
5.11% |
-4.90% |
11.45% |
-20.23% |
737.05% |
-91.71% |
-1.99% |
53.21% |
2.77% |
17.10% |
-2.83% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
-46.53% |
44.83% |
-177.49% |
26.93% |
-85.60% |
2.21% |
144.94% |
85.55% |
0.00% |
1,186.90% |
| Invested Capital Q/Q Growth |
|
-1.46% |
1.27% |
0.30% |
8.49% |
-14.63% |
-4.70% |
-3.21% |
-5.49% |
-6.26% |
0.00% |
0.46% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
12.48% |
12.68% |
13.01% |
12.73% |
11.44% |
11.60% |
10.33% |
10.92% |
11.29% |
11.72% |
11.93% |
| EBITDA Margin |
|
2.10% |
2.05% |
2.21% |
2.24% |
0.71% |
1.84% |
1.62% |
2.22% |
2.40% |
2.45% |
2.54% |
| Operating Margin |
|
1.26% |
1.26% |
1.44% |
1.43% |
-0.39% |
0.66% |
0.64% |
1.34% |
1.42% |
1.29% |
1.31% |
| EBIT Margin |
|
1.23% |
1.27% |
1.44% |
1.44% |
-0.42% |
0.68% |
0.69% |
1.33% |
1.42% |
1.29% |
1.33% |
| Profit (Net Income) Margin |
|
0.42% |
0.57% |
1.13% |
0.84% |
-0.45% |
0.13% |
0.22% |
0.69% |
0.75% |
0.54% |
0.53% |
| Tax Burden Percent |
|
59.65% |
61.07% |
102.63% |
76.41% |
51.35% |
74.41% |
67.33% |
73.01% |
73.04% |
74.15% |
73.96% |
| Interest Burden Percent |
|
57.71% |
74.18% |
76.22% |
76.95% |
211.02% |
26.41% |
47.74% |
71.39% |
71.99% |
56.14% |
54.01% |
| Effective Tax Rate |
|
40.35% |
38.93% |
-2.63% |
23.59% |
0.00% |
25.59% |
32.68% |
26.99% |
26.96% |
25.85% |
26.04% |
| Return on Invested Capital (ROIC) |
|
6.33% |
6.24% |
11.55% |
8.82% |
-1.96% |
3.30% |
3.63% |
7.36% |
7.71% |
6.06% |
5.61% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
2.17% |
3.53% |
6.52% |
4.81% |
-4.33% |
-1.10% |
0.43% |
3.39% |
3.40% |
1.40% |
1.38% |
| Return on Net Nonoperating Assets (RNNOA) |
|
4.21% |
4.90% |
7.73% |
4.88% |
-4.94% |
-1.32% |
0.53% |
3.92% |
3.36% |
1.86% |
2.06% |
| Return on Equity (ROE) |
|
10.54% |
11.14% |
19.28% |
13.71% |
-6.90% |
1.98% |
4.16% |
11.28% |
11.07% |
7.91% |
7.67% |
| Cash Return on Invested Capital (CROIC) |
|
4.32% |
-7.21% |
7.13% |
-3.52% |
-54.98% |
1.19% |
-45.52% |
6.35% |
3.01% |
-17.30% |
11.69% |
| Operating Return on Assets (OROA) |
|
5.83% |
5.86% |
6.51% |
6.56% |
-1.70% |
2.66% |
3.46% |
6.13% |
6.40% |
5.23% |
4.90% |
| Return on Assets (ROA) |
|
2.01% |
2.65% |
5.09% |
3.85% |
-1.84% |
0.52% |
1.11% |
3.19% |
3.37% |
2.18% |
1.96% |
| Return on Common Equity (ROCE) |
|
10.54% |
11.14% |
19.28% |
13.71% |
-6.90% |
1.98% |
4.16% |
11.28% |
11.07% |
7.91% |
7.67% |
| Return on Equity Simple (ROE_SIMPLE) |
|
8.51% |
10.41% |
17.50% |
12.85% |
-5.67% |
1.93% |
3.41% |
10.60% |
10.56% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
121 |
129 |
260 |
216 |
-69 |
149 |
220 |
559 |
604 |
605 |
656 |
| NOPAT Margin |
|
0.75% |
0.77% |
1.48% |
1.10% |
-0.28% |
0.49% |
0.43% |
0.98% |
1.04% |
0.96% |
0.97% |
| Net Nonoperating Expense Percent (NNEP) |
|
4.16% |
2.71% |
5.03% |
4.02% |
2.37% |
4.39% |
3.20% |
3.97% |
4.31% |
4.65% |
4.23% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
5.38% |
5.74% |
| Cost of Revenue to Revenue |
|
87.52% |
87.32% |
86.99% |
87.27% |
88.56% |
88.40% |
89.67% |
89.08% |
88.71% |
88.28% |
88.07% |
| 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 |
|
11.23% |
11.42% |
11.57% |
11.29% |
11.83% |
10.94% |
9.68% |
9.59% |
9.87% |
10.43% |
10.62% |
| Earnings before Interest and Taxes (EBIT) |
|
198 |
213 |
254 |
284 |
-105 |
207 |
350 |
762 |
829 |
817 |
900 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
338 |
343 |
389 |
443 |
178 |
559 |
823 |
1,269 |
1,396 |
1,548 |
1,726 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
3.44 |
3.07 |
3.37 |
3.24 |
1.84 |
3.05 |
2.22 |
2.51 |
2.49 |
3.05 |
3.54 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
490.08 |
19.03 |
12.45 |
0.00 |
0.00 |
0.00 |
22.61 |
13.95 |
0.00 |
0.00 |
| Price to Revenue (P/Rev) |
|
0.17 |
0.17 |
0.22 |
0.21 |
0.15 |
0.21 |
0.14 |
0.16 |
0.18 |
0.22 |
0.26 |
| Price to Earnings (P/E) |
|
40.44 |
29.52 |
19.25 |
25.24 |
0.00 |
157.77 |
65.22 |
23.68 |
23.60 |
40.13 |
48.29 |
| 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 |
|
2.47% |
3.39% |
5.19% |
3.96% |
0.00% |
0.63% |
1.53% |
4.22% |
4.24% |
2.49% |
2.07% |
| Enterprise Value to Invested Capital (EV/IC) |
|
2.02 |
1.88 |
2.17 |
2.12 |
1.38 |
1.94 |
1.53 |
1.74 |
1.77 |
1.82 |
2.10 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.24 |
0.25 |
0.28 |
0.28 |
0.25 |
0.29 |
0.23 |
0.23 |
0.24 |
0.32 |
0.35 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
11.54 |
12.04 |
12.87 |
12.48 |
34.81 |
15.94 |
14.11 |
10.48 |
10.15 |
13.14 |
13.79 |
| Enterprise Value to EBIT (EV/EBIT) |
|
19.64 |
19.44 |
19.70 |
19.48 |
0.00 |
43.00 |
33.15 |
17.46 |
17.09 |
24.89 |
26.46 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
32.31 |
32.07 |
19.23 |
25.54 |
0.00 |
59.64 |
52.63 |
23.79 |
23.47 |
33.61 |
36.26 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
17.05 |
20.49 |
13.63 |
17.42 |
9.91 |
137.86 |
41.96 |
15.98 |
12.18 |
16.81 |
16.84 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
47.34 |
0.00 |
31.15 |
0.00 |
0.00 |
165.74 |
0.00 |
27.58 |
60.24 |
0.00 |
17.39 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
1.43 |
1.40 |
1.04 |
1.03 |
1.44 |
1.18 |
1.30 |
1.04 |
0.95 |
1.51 |
1.34 |
| Long-Term Debt to Equity |
|
1.42 |
1.39 |
1.04 |
1.03 |
1.39 |
1.18 |
1.30 |
1.04 |
0.95 |
1.51 |
1.34 |
| Financial Leverage |
|
1.94 |
1.39 |
1.19 |
1.02 |
1.14 |
1.20 |
1.25 |
1.16 |
0.99 |
1.32 |
1.50 |
| Leverage Ratio |
|
5.25 |
4.20 |
3.79 |
3.56 |
3.74 |
3.78 |
3.74 |
3.53 |
3.29 |
3.64 |
3.92 |
| Compound Leverage Factor |
|
3.03 |
3.12 |
2.89 |
2.74 |
7.89 |
1.00 |
1.79 |
2.52 |
2.37 |
2.04 |
2.12 |
| Debt to Total Capital |
|
58.79% |
58.37% |
51.05% |
50.64% |
59.10% |
54.23% |
56.44% |
51.06% |
48.60% |
60.21% |
57.19% |
| Short-Term Debt to Total Capital |
|
0.12% |
0.53% |
0.36% |
0.00% |
2.19% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
58.67% |
57.84% |
50.69% |
50.64% |
56.91% |
54.23% |
56.44% |
51.06% |
48.60% |
60.21% |
57.19% |
| 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 |
|
41.21% |
41.63% |
48.95% |
49.36% |
40.90% |
45.77% |
43.56% |
48.94% |
51.40% |
39.79% |
42.81% |
| Debt to EBITDA |
|
3.39 |
3.78 |
3.05 |
3.01 |
16.37 |
4.47 |
5.20 |
3.08 |
2.79 |
4.37 |
3.79 |
| Net Debt to EBITDA |
|
3.36 |
3.76 |
3.03 |
2.97 |
14.00 |
4.45 |
5.18 |
3.07 |
2.78 |
4.32 |
3.74 |
| Long-Term Debt to EBITDA |
|
3.39 |
3.75 |
3.03 |
3.01 |
15.76 |
4.47 |
5.20 |
3.08 |
2.79 |
4.37 |
3.79 |
| Debt to NOPAT |
|
9.50 |
10.07 |
4.55 |
6.15 |
-41.92 |
16.71 |
19.40 |
6.99 |
6.46 |
11.18 |
9.97 |
| Net Debt to NOPAT |
|
9.41 |
10.01 |
4.52 |
6.08 |
-35.85 |
16.64 |
19.34 |
6.97 |
6.43 |
11.05 |
9.83 |
| Long-Term Debt to NOPAT |
|
9.48 |
9.98 |
4.52 |
6.15 |
-40.37 |
16.71 |
19.40 |
6.99 |
6.46 |
11.18 |
9.97 |
| Altman Z-Score |
|
5.68 |
5.43 |
5.73 |
5.58 |
3.78 |
4.86 |
4.97 |
5.77 |
5.57 |
4.61 |
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 |
|
1.47 |
1.51 |
1.50 |
1.57 |
1.32 |
1.42 |
1.66 |
1.71 |
1.64 |
1.58 |
1.51 |
| Quick Ratio |
|
0.74 |
0.75 |
0.73 |
0.73 |
0.64 |
0.63 |
0.64 |
0.68 |
0.66 |
0.64 |
0.61 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
82 |
-149 |
161 |
-86 |
-1,949 |
54 |
-2,764 |
482 |
235 |
-1,729 |
1,369 |
| Operating Cash Flow to CapEx |
|
191.05% |
145.00% |
265.37% |
230.33% |
397.20% |
35.55% |
131.04% |
360.53% |
310.13% |
245.66% |
372.52% |
| Free Cash Flow to Firm to Interest Expense |
|
0.98 |
-2.71 |
2.66 |
-1.32 |
-16.67 |
0.35 |
-15.11 |
2.21 |
1.01 |
-4.83 |
3.31 |
| Operating Cash Flow to Interest Expense |
|
2.72 |
3.67 |
6.08 |
4.85 |
5.33 |
0.42 |
1.51 |
3.82 |
5.01 |
3.38 |
3.42 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
1.30 |
1.14 |
3.79 |
2.75 |
3.99 |
-0.77 |
0.36 |
2.76 |
3.39 |
2.00 |
2.50 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
4.73 |
4.62 |
4.52 |
4.56 |
4.05 |
3.91 |
5.03 |
4.60 |
4.50 |
4.05 |
3.69 |
| Accounts Receivable Turnover |
|
16.66 |
16.79 |
16.83 |
17.22 |
20.18 |
21.42 |
26.18 |
24.33 |
23.89 |
23.83 |
23.05 |
| Inventory Turnover |
|
15.64 |
15.14 |
14.84 |
14.31 |
15.29 |
15.86 |
17.33 |
14.96 |
15.42 |
15.52 |
14.54 |
| Fixed Asset Turnover |
|
26.15 |
24.33 |
22.94 |
22.62 |
20.65 |
19.81 |
27.33 |
26.03 |
23.07 |
17.47 |
14.68 |
| Accounts Payable Turnover |
|
15.54 |
16.04 |
16.30 |
16.38 |
15.60 |
15.38 |
21.05 |
20.35 |
20.49 |
19.40 |
17.42 |
| Days Sales Outstanding (DSO) |
|
21.90 |
21.74 |
21.69 |
21.19 |
18.08 |
17.04 |
13.94 |
15.00 |
15.28 |
15.32 |
15.84 |
| Days Inventory Outstanding (DIO) |
|
23.34 |
24.10 |
24.59 |
25.51 |
23.87 |
23.01 |
21.07 |
24.40 |
23.67 |
23.52 |
25.11 |
| Days Payable Outstanding (DPO) |
|
23.49 |
22.76 |
22.39 |
22.28 |
23.40 |
23.73 |
17.34 |
17.94 |
17.82 |
18.81 |
20.95 |
| Cash Conversion Cycle (CCC) |
|
21.75 |
23.09 |
23.89 |
24.43 |
18.55 |
16.32 |
17.67 |
21.46 |
21.12 |
20.03 |
20.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
1,925 |
2,202 |
2,302 |
2,605 |
4,484 |
4,579 |
7,563 |
7,640 |
8,009 |
11,163 |
11,351 |
| Invested Capital Turnover |
|
8.45 |
8.12 |
7.82 |
8.05 |
7.08 |
6.71 |
8.38 |
7.53 |
7.45 |
6.33 |
5.79 |
| Increase / (Decrease) in Invested Capital |
|
38 |
278 |
100 |
303 |
1,879 |
96 |
2,984 |
77 |
368 |
2,335 |
-712 |
| Enterprise Value (EV) |
|
3,897 |
4,132 |
5,003 |
5,528 |
6,178 |
8,905 |
11,602 |
13,301 |
14,169 |
20,343 |
23,801 |
| Market Capitalization |
|
2,762 |
2,842 |
3,826 |
4,211 |
3,694 |
6,421 |
7,338 |
9,406 |
10,287 |
13,653 |
17,349 |
| Book Value per Share |
|
$7.82 |
$8.92 |
$10.89 |
$12.34 |
$15.18 |
$15.74 |
$21.29 |
$23.99 |
$26.52 |
$28.65 |
$31.19 |
| Tangible Book Value per Share |
|
($0.20) |
$0.06 |
$1.93 |
$3.21 |
($1.97) |
($0.34) |
($1.13) |
$2.66 |
$4.74 |
($4.46) |
($1.34) |
| Total Capital |
|
1,948 |
2,223 |
2,320 |
2,630 |
4,916 |
4,602 |
7,575 |
7,653 |
8,029 |
11,241 |
11,443 |
| Total Debt |
|
1,146 |
1,298 |
1,184 |
1,332 |
2,905 |
2,496 |
4,276 |
3,907 |
3,902 |
6,769 |
6,544 |
| Total Long-Term Debt |
|
1,143 |
1,286 |
1,176 |
1,332 |
2,797 |
2,496 |
4,276 |
3,907 |
3,902 |
6,769 |
6,544 |
| Net Debt |
|
1,135 |
1,290 |
1,177 |
1,317 |
2,484 |
2,484 |
4,264 |
3,895 |
3,882 |
6,690 |
6,452 |
| Capital Expenditures (CapEx) |
|
120 |
139 |
138 |
138 |
157 |
182 |
211 |
231 |
375 |
493 |
380 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
614 |
705 |
734 |
957 |
522 |
1,042 |
2,377 |
2,506 |
2,375 |
2,539 |
2,558 |
| Debt-free Net Working Capital (DFNWC) |
|
625 |
713 |
742 |
971 |
943 |
1,053 |
2,389 |
2,518 |
2,395 |
2,618 |
2,650 |
| Net Working Capital (NWC) |
|
622 |
702 |
734 |
971 |
835 |
1,053 |
2,389 |
2,518 |
2,395 |
2,618 |
2,650 |
| Net Nonoperating Expense (NNE) |
|
52 |
33 |
61 |
50 |
45 |
109 |
108 |
162 |
168 |
265 |
297 |
| Net Nonoperating Obligations (NNO) |
|
1,122 |
1,277 |
1,166 |
1,306 |
2,473 |
2,473 |
4,264 |
3,895 |
3,882 |
6,690 |
6,452 |
| Total Depreciation and Amortization (D&A) |
|
139 |
131 |
135 |
159 |
283 |
352 |
473 |
507 |
567 |
731 |
826 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
3.81% |
4.21% |
4.17% |
4.85% |
2.08% |
3.43% |
4.67% |
4.38% |
4.08% |
4.01% |
3.77% |
| Debt-free Net Working Capital to Revenue |
|
3.88% |
4.26% |
4.21% |
4.92% |
3.76% |
3.46% |
4.69% |
4.40% |
4.11% |
4.14% |
3.91% |
| Net Working Capital to Revenue |
|
3.86% |
4.19% |
4.16% |
4.92% |
3.33% |
3.46% |
4.69% |
4.40% |
4.11% |
4.14% |
3.91% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.71 |
$0.96 |
$1.95 |
$1.61 |
($1.01) |
$0.31 |
$0.75 |
$2.58 |
$2.82 |
$2.20 |
$2.30 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
96.45M |
100.24M |
102M |
103.80M |
113M |
132.10M |
149.80M |
154.20M |
154.40M |
154.80M |
155.90M |
| Adjusted Diluted Earnings per Share |
|
$0.70 |
$0.93 |
$1.90 |
$1.59 |
($1.01) |
$0.30 |
$0.74 |
$2.54 |
$2.79 |
$2.18 |
$2.29 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
98.13M |
103.04M |
104.60M |
105.20M |
113M |
133.40M |
151.30M |
156.10M |
156M |
156.40M |
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 |
|
103.31M |
104.08M |
104.74M |
105.20M |
132.74M |
134.04M |
155.27M |
156.19M |
155.84M |
156.52M |
157.53M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
121 |
129 |
177 |
216 |
-69 |
149 |
220 |
559 |
604 |
605 |
656 |
| Normalized NOPAT Margin |
|
0.75% |
0.77% |
1.01% |
1.10% |
-0.28% |
0.49% |
0.43% |
0.98% |
1.04% |
0.96% |
0.97% |
| Pre Tax Income Margin |
|
0.71% |
0.94% |
1.10% |
1.11% |
-0.89% |
0.18% |
0.33% |
0.95% |
1.02% |
0.72% |
0.72% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
2.36 |
3.87 |
4.21 |
4.34 |
-0.90 |
1.36 |
1.91 |
3.50 |
3.57 |
2.28 |
2.17 |
| NOPAT to Interest Expense |
|
1.44 |
2.35 |
4.31 |
3.31 |
-0.59 |
0.98 |
1.21 |
2.56 |
2.60 |
1.69 |
1.59 |
| EBIT Less CapEx to Interest Expense |
|
0.94 |
1.34 |
1.92 |
2.23 |
-2.24 |
0.17 |
0.76 |
2.44 |
1.96 |
0.91 |
1.26 |
| NOPAT Less CapEx to Interest Expense |
|
0.01 |
-0.19 |
2.02 |
1.20 |
-1.94 |
-0.21 |
0.05 |
1.51 |
0.98 |
0.31 |
0.67 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
1.35% |
4.53% |
3.42% |
-4.21% |
335.14% |
6.13% |
0.00% |
0.00% |
0.44% |
2.81% |
| Augmented Payout Ratio |
|
0.00% |
1.35% |
4.53% |
8.99% |
-8.59% |
335.14% |
6.13% |
2.82% |
17.92% |
17.37% |
3.23% |