| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
45,802,696.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
45,802,696.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.55 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-2.68% |
2.28% |
8.68% |
8.32% |
2.61% |
-28.02% |
28.35% |
-1.43% |
2.14% |
-6.13% |
3.44% |
| EBITDA Growth |
|
30.94% |
12.52% |
-13.81% |
26.30% |
-28.05% |
-184.00% |
287.54% |
-44.45% |
58.95% |
-14.09% |
-55.42% |
| EBIT Growth |
|
43.06% |
8.20% |
-19.72% |
37.99% |
-37.34% |
-291.00% |
200.92% |
-56.29% |
97.32% |
-16.85% |
-75.07% |
| NOPAT Growth |
|
12.78% |
-9.21% |
13.73% |
26.08% |
-38.98% |
-243.01% |
241.10% |
-76.95% |
201.61% |
-10.63% |
-95.25% |
| Net Income Growth |
|
30.42% |
-4.14% |
-2.30% |
38.89% |
-44.25% |
-374.03% |
183.69% |
-78.95% |
231.14% |
-9.81% |
-95.77% |
| EPS Growth |
|
30.74% |
-1.45% |
0.74% |
41.08% |
-41.97% |
-385.00% |
183.02% |
-77.13% |
255.12% |
-1.86% |
-95.08% |
| Operating Cash Flow Growth |
|
14.70% |
-0.28% |
-28.63% |
32.33% |
19.68% |
-31.62% |
53.53% |
-96.34% |
2,372.96% |
-23.57% |
-8.17% |
| Free Cash Flow Firm Growth |
|
5.12% |
-47.51% |
-132.00% |
603.70% |
9.58% |
-40.27% |
151.92% |
-111.34% |
756.57% |
-20.77% |
-82.55% |
| Invested Capital Growth |
|
-3.45% |
1.64% |
11.42% |
1.02% |
-3.96% |
-15.89% |
-3.33% |
6.05% |
-3.19% |
-1.48% |
-1.55% |
| Revenue Q/Q Growth |
|
0.55% |
-0.06% |
4.59% |
-0.15% |
1.19% |
-6.69% |
3.86% |
0.66% |
0.01% |
-1.35% |
1.51% |
| EBITDA Q/Q Growth |
|
21.33% |
0.74% |
-2.22% |
6.41% |
-1.77% |
-15.65% |
16.04% |
9.02% |
5.04% |
-12.58% |
-2.18% |
| EBIT Q/Q Growth |
|
29.37% |
-0.68% |
-3.54% |
8.92% |
-2.85% |
-10.18% |
22.49% |
16.83% |
6.84% |
-15.96% |
-3.18% |
| NOPAT Q/Q Growth |
|
10.59% |
-11.78% |
16.96% |
4.88% |
-4.62% |
-10.18% |
82.31% |
-58.44% |
23.94% |
-15.44% |
-94.38% |
| Net Income Q/Q Growth |
|
16.89% |
-5.79% |
1.40% |
7.28% |
-0.17% |
-23.41% |
89.23% |
-55.71% |
25.09% |
-16.07% |
-92.58% |
| EPS Q/Q Growth |
|
17.18% |
-4.77% |
1.33% |
7.94% |
-34.66% |
0.19% |
91.20% |
-51.52% |
25.85% |
-13.37% |
-92.20% |
| Operating Cash Flow Q/Q Growth |
|
6.07% |
-17.52% |
21.39% |
14.60% |
782.61% |
-62.87% |
25.45% |
-81.54% |
54.71% |
-18.77% |
16.57% |
| Free Cash Flow Firm Q/Q Growth |
|
-13.19% |
-37.02% |
-866.69% |
89.35% |
117.44% |
-57.72% |
67.60% |
-128.17% |
143.57% |
8.66% |
-72.86% |
| Invested Capital Q/Q Growth |
|
-4.57% |
-1.90% |
1.18% |
-2.73% |
-8.29% |
-1.35% |
-1.98% |
2.83% |
-3.39% |
-5.96% |
-8.33% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
51.89% |
53.28% |
54.90% |
54.97% |
54.38% |
52.95% |
58.16% |
56.77% |
58.18% |
59.43% |
57.53% |
| EBITDA Margin |
|
12.48% |
13.74% |
10.89% |
12.70% |
8.91% |
-10.39% |
15.19% |
8.56% |
13.32% |
12.19% |
5.12% |
| Operating Margin |
|
9.28% |
8.94% |
7.25% |
9.23% |
5.64% |
-14.96% |
11.76% |
5.22% |
10.08% |
8.93% |
2.08% |
| EBIT Margin |
|
9.28% |
9.81% |
7.25% |
9.23% |
5.64% |
-14.96% |
11.76% |
5.22% |
10.08% |
8.93% |
2.08% |
| Profit (Net Income) Margin |
|
7.14% |
6.69% |
6.01% |
7.71% |
4.19% |
-15.95% |
10.40% |
2.22% |
7.20% |
6.92% |
0.28% |
| Tax Burden Percent |
|
88.40% |
81.39% |
105.08% |
96.00% |
93.49% |
95.35% |
97.87% |
51.62% |
78.91% |
84.81% |
16.72% |
| Interest Burden Percent |
|
87.04% |
83.76% |
78.95% |
86.98% |
79.47% |
111.80% |
90.32% |
82.47% |
90.55% |
91.38% |
81.39% |
| Effective Tax Rate |
|
11.60% |
18.61% |
-5.08% |
4.00% |
6.51% |
0.00% |
2.13% |
48.38% |
21.09% |
15.19% |
83.28% |
| Return on Invested Capital (ROIC) |
|
9.00% |
8.25% |
8.81% |
10.48% |
6.49% |
-10.29% |
16.17% |
3.68% |
10.96% |
10.03% |
0.48% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
6.01% |
6.36% |
3.18% |
5.99% |
1.67% |
-29.99% |
9.41% |
0.75% |
6.69% |
6.00% |
0.09% |
| Return on Net Nonoperating Assets (RNNOA) |
|
3.83% |
3.48% |
1.56% |
2.62% |
0.64% |
-11.28% |
2.83% |
0.21% |
2.14% |
1.64% |
0.03% |
| Return on Equity (ROE) |
|
12.84% |
11.73% |
10.37% |
13.10% |
7.13% |
-21.57% |
19.00% |
3.89% |
13.10% |
11.67% |
0.51% |
| Cash Return on Invested Capital (CROIC) |
|
12.51% |
6.63% |
-1.99% |
9.47% |
10.53% |
6.97% |
19.55% |
-2.19% |
14.20% |
11.52% |
2.04% |
| Operating Return on Assets (OROA) |
|
6.92% |
7.40% |
5.63% |
7.51% |
4.38% |
-7.93% |
8.38% |
3.90% |
8.10% |
6.96% |
1.64% |
| Return on Assets (ROA) |
|
5.33% |
5.05% |
4.67% |
6.27% |
3.26% |
-8.45% |
7.41% |
1.66% |
5.79% |
5.39% |
0.22% |
| Return on Common Equity (ROCE) |
|
12.84% |
11.73% |
10.36% |
13.10% |
7.13% |
-21.56% |
18.99% |
3.89% |
13.10% |
11.67% |
0.51% |
| Return on Equity Simple (ROE_SIMPLE) |
|
12.57% |
11.42% |
9.68% |
12.78% |
7.14% |
-24.05% |
18.00% |
4.00% |
12.96% |
11.64% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
658 |
597 |
679 |
856 |
522 |
-747 |
1,054 |
243 |
733 |
655 |
31 |
| NOPAT Margin |
|
8.20% |
7.28% |
7.62% |
8.86% |
5.27% |
-10.47% |
11.51% |
2.69% |
7.95% |
7.57% |
0.35% |
| Net Nonoperating Expense Percent (NNEP) |
|
3.00% |
1.89% |
5.63% |
4.49% |
4.82% |
19.69% |
6.76% |
2.93% |
4.27% |
4.03% |
0.39% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
- |
- |
3.31% |
10.06% |
9.06% |
0.44% |
| Cost of Revenue to Revenue |
|
48.11% |
46.72% |
45.10% |
45.03% |
45.62% |
47.05% |
41.84% |
43.23% |
41.82% |
40.57% |
42.48% |
| SG&A Expenses to Revenue |
|
42.61% |
44.84% |
47.62% |
45.90% |
47.59% |
55.85% |
48.65% |
48.51% |
49.28% |
50.98% |
50.19% |
| 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 |
|
42.61% |
44.33% |
47.65% |
45.74% |
48.74% |
67.91% |
46.39% |
52.11% |
48.60% |
51.06% |
55.45% |
| Earnings before Interest and Taxes (EBIT) |
|
744 |
805 |
646 |
892 |
559 |
-1,067 |
1,077 |
471 |
929 |
772 |
186 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
1,001 |
1,127 |
971 |
1,227 |
883 |
-741 |
1,390 |
772 |
1,227 |
1,055 |
458 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.31 |
1.48 |
2.08 |
1.40 |
1.09 |
1.28 |
1.23 |
1.11 |
1.41 |
0.97 |
0.60 |
| 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) |
|
0.74 |
0.86 |
1.29 |
0.85 |
0.64 |
0.85 |
0.71 |
0.62 |
0.78 |
0.58 |
0.32 |
| Price to Earnings (P/E) |
|
10.39 |
12.91 |
21.43 |
10.95 |
15.15 |
0.00 |
6.81 |
27.71 |
10.89 |
8.32 |
112.83 |
| Dividend Yield |
|
0.21% |
0.17% |
0.10% |
0.14% |
0.17% |
0.18% |
0.04% |
0.17% |
0.12% |
0.17% |
0.24% |
| Earnings Yield |
|
9.63% |
7.75% |
4.67% |
9.13% |
6.60% |
0.00% |
14.69% |
3.61% |
9.18% |
12.01% |
0.89% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.20 |
1.31 |
1.74 |
1.29 |
1.09 |
1.20 |
1.19 |
1.08 |
1.32 |
0.98 |
0.70 |
| Enterprise Value to Revenue (EV/Rev) |
|
1.07 |
1.17 |
1.58 |
1.09 |
0.87 |
1.11 |
0.83 |
0.81 |
0.94 |
0.73 |
0.50 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
8.57 |
8.50 |
14.53 |
8.61 |
9.72 |
0.00 |
5.47 |
9.50 |
7.08 |
6.00 |
9.73 |
| Enterprise Value to EBIT (EV/EBIT) |
|
11.54 |
11.89 |
21.84 |
11.84 |
15.35 |
0.00 |
7.06 |
15.59 |
9.35 |
8.19 |
23.98 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
13.05 |
16.04 |
20.78 |
12.33 |
16.42 |
0.00 |
7.21 |
30.19 |
11.85 |
9.66 |
143.40 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
9.48 |
10.61 |
21.91 |
12.38 |
8.41 |
11.38 |
7.10 |
187.16 |
8.96 |
8.54 |
6.55 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
9.39 |
19.96 |
0.00 |
13.65 |
10.13 |
15.69 |
5.96 |
0.00 |
9.15 |
8.41 |
33.95 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.70 |
0.67 |
0.56 |
0.49 |
0.47 |
0.75 |
0.45 |
0.47 |
0.42 |
0.41 |
0.48 |
| Long-Term Debt to Equity |
|
0.67 |
0.67 |
0.55 |
0.48 |
0.46 |
0.74 |
0.44 |
0.43 |
0.31 |
0.31 |
0.48 |
| Financial Leverage |
|
0.64 |
0.55 |
0.49 |
0.44 |
0.38 |
0.38 |
0.30 |
0.28 |
0.32 |
0.27 |
0.30 |
| Leverage Ratio |
|
2.41 |
2.32 |
2.22 |
2.09 |
2.19 |
2.55 |
2.56 |
2.35 |
2.26 |
2.16 |
2.29 |
| Compound Leverage Factor |
|
2.10 |
1.95 |
1.75 |
1.82 |
1.74 |
2.85 |
2.32 |
1.93 |
2.05 |
1.98 |
1.86 |
| Debt to Total Capital |
|
41.23% |
40.10% |
35.74% |
32.70% |
32.17% |
42.89% |
30.88% |
31.78% |
29.76% |
28.91% |
32.47% |
| Short-Term Debt to Total Capital |
|
2.10% |
0.24% |
0.23% |
0.15% |
0.74% |
0.50% |
0.60% |
2.15% |
7.92% |
7.06% |
0.18% |
| Long-Term Debt to Total Capital |
|
39.14% |
39.86% |
35.52% |
32.56% |
31.43% |
42.39% |
30.29% |
29.63% |
21.84% |
21.85% |
32.29% |
| 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% |
0.02% |
0.00% |
0.02% |
0.04% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
58.77% |
59.90% |
64.23% |
67.29% |
67.81% |
57.07% |
69.12% |
68.22% |
70.24% |
71.09% |
67.53% |
| Debt to EBITDA |
|
3.19 |
2.85 |
3.17 |
2.31 |
3.12 |
-4.80 |
1.70 |
3.02 |
1.77 |
1.98 |
5.03 |
| Net Debt to EBITDA |
|
2.63 |
2.21 |
2.66 |
1.94 |
2.55 |
-2.57 |
0.81 |
2.31 |
1.19 |
1.27 |
3.50 |
| Long-Term Debt to EBITDA |
|
3.03 |
2.84 |
3.15 |
2.30 |
3.05 |
-4.74 |
1.67 |
2.82 |
1.30 |
1.50 |
5.00 |
| Debt to NOPAT |
|
4.86 |
5.39 |
4.54 |
3.31 |
5.28 |
-4.76 |
2.24 |
9.61 |
2.96 |
3.19 |
74.13 |
| Net Debt to NOPAT |
|
4.01 |
4.16 |
3.81 |
2.78 |
4.32 |
-2.55 |
1.06 |
7.34 |
1.99 |
2.05 |
51.57 |
| Long-Term Debt to NOPAT |
|
4.61 |
5.36 |
4.51 |
3.29 |
5.16 |
-4.70 |
2.20 |
8.96 |
2.17 |
2.41 |
73.71 |
| Altman Z-Score |
|
2.04 |
2.19 |
2.56 |
2.52 |
1.93 |
1.20 |
2.17 |
2.04 |
2.55 |
2.36 |
1.91 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.02% |
0.02% |
0.02% |
0.05% |
0.03% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.84 |
1.84 |
1.62 |
1.71 |
1.44 |
1.53 |
1.31 |
1.29 |
1.18 |
1.27 |
1.52 |
| Quick Ratio |
|
0.81 |
0.88 |
0.64 |
0.66 |
0.54 |
0.90 |
0.72 |
0.54 |
0.55 |
0.59 |
0.72 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
914 |
480 |
-153 |
773 |
847 |
506 |
1,275 |
-145 |
949 |
752 |
131 |
| Operating Cash Flow to CapEx |
|
343.10% |
392.61% |
181.62% |
224.64% |
357.00% |
307.90% |
399.85% |
13.51% |
396.16% |
496.58% |
479.15% |
| Free Cash Flow to Firm to Interest Expense |
|
7.81 |
3.51 |
-1.01 |
6.40 |
7.06 |
4.03 |
11.74 |
-1.61 |
9.56 |
8.38 |
1.39 |
| Operating Cash Flow to Interest Expense |
|
7.74 |
6.60 |
4.23 |
7.06 |
8.50 |
5.56 |
9.86 |
0.44 |
9.76 |
8.25 |
7.22 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
5.48 |
4.92 |
1.90 |
3.92 |
6.12 |
3.75 |
7.40 |
-2.80 |
7.30 |
6.59 |
5.72 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.75 |
0.75 |
0.78 |
0.81 |
0.78 |
0.53 |
0.71 |
0.75 |
0.80 |
0.78 |
0.79 |
| Accounts Receivable Turnover |
|
11.22 |
12.36 |
13.33 |
12.87 |
12.63 |
9.96 |
12.79 |
10.55 |
10.52 |
10.28 |
9.45 |
| Inventory Turnover |
|
2.99 |
2.90 |
2.76 |
2.62 |
2.70 |
2.21 |
2.77 |
2.48 |
2.39 |
2.40 |
2.46 |
| Fixed Asset Turnover |
|
10.91 |
10.90 |
10.74 |
10.25 |
9.85 |
7.24 |
9.90 |
9.97 |
10.44 |
10.79 |
12.66 |
| Accounts Payable Turnover |
|
6.42 |
5.81 |
5.11 |
4.79 |
5.00 |
3.34 |
3.27 |
3.06 |
3.21 |
3.16 |
3.31 |
| Days Sales Outstanding (DSO) |
|
32.52 |
29.53 |
27.39 |
28.35 |
28.90 |
36.63 |
28.55 |
34.59 |
34.70 |
35.51 |
38.62 |
| Days Inventory Outstanding (DIO) |
|
122.00 |
125.71 |
132.06 |
139.49 |
135.17 |
164.93 |
131.76 |
147.41 |
152.57 |
152.24 |
148.44 |
| Days Payable Outstanding (DPO) |
|
56.82 |
62.79 |
71.38 |
76.13 |
72.95 |
109.15 |
111.72 |
119.20 |
113.67 |
115.64 |
110.31 |
| Cash Conversion Cycle (CCC) |
|
97.70 |
92.45 |
88.07 |
91.71 |
91.11 |
92.42 |
48.58 |
62.80 |
73.59 |
72.11 |
76.76 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
7,175 |
7,293 |
8,125 |
8,208 |
7,883 |
6,630 |
6,410 |
6,797 |
6,581 |
6,483 |
6,383 |
| Invested Capital Turnover |
|
1.10 |
1.13 |
1.16 |
1.18 |
1.23 |
0.98 |
1.40 |
1.37 |
1.38 |
1.32 |
1.39 |
| Increase / (Decrease) in Invested Capital |
|
-256 |
117 |
833 |
83 |
-325 |
-1,253 |
-221 |
388 |
-217 |
-97 |
-100 |
| Enterprise Value (EV) |
|
8,582 |
9,574 |
14,112 |
10,556 |
8,579 |
7,940 |
7,603 |
7,337 |
8,687 |
6,325 |
4,458 |
| Market Capitalization |
|
5,944 |
7,087 |
11,523 |
8,176 |
6,323 |
6,033 |
6,482 |
5,552 |
7,225 |
4,982 |
2,855 |
| Book Value per Share |
|
$55.55 |
$60.61 |
$71.97 |
$76.95 |
$79.66 |
$66.53 |
$75.58 |
$79.10 |
$85.83 |
$92.40 |
$104.63 |
| Tangible Book Value per Share |
|
($28.23) |
($28.71) |
($26.32) |
($18.64) |
($18.46) |
($24.50) |
($12.11) |
($9.41) |
($5.04) |
($2.53) |
($7.11) |
| Total Capital |
|
7,747 |
8,021 |
8,619 |
8,660 |
8,571 |
8,289 |
7,652 |
7,348 |
7,288 |
7,231 |
7,097 |
| Total Debt |
|
3,194 |
3,216 |
3,081 |
2,832 |
2,757 |
3,555 |
2,363 |
2,335 |
2,169 |
2,091 |
2,305 |
| Total Long-Term Debt |
|
3,032 |
3,197 |
3,061 |
2,819 |
2,694 |
3,514 |
2,318 |
2,177 |
1,592 |
1,580 |
2,291 |
| Net Debt |
|
2,638 |
2,486 |
2,587 |
2,380 |
2,254 |
1,903 |
1,121 |
1,784 |
1,462 |
1,343 |
1,603 |
| Capital Expenditures (CapEx) |
|
264 |
230 |
355 |
380 |
286 |
227 |
268 |
290 |
245 |
149 |
142 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
883 |
604 |
685 |
906 |
593 |
-249 |
-331 |
420 |
358 |
509 |
541 |
| Debt-free Net Working Capital (DFNWC) |
|
1,440 |
1,334 |
1,179 |
1,358 |
1,097 |
1,402 |
912 |
971 |
1,066 |
1,257 |
1,242 |
| Net Working Capital (NWC) |
|
1,277 |
1,315 |
1,159 |
1,345 |
1,033 |
1,361 |
866 |
813 |
488 |
746 |
1,229 |
| Net Nonoperating Expense (NNE) |
|
85 |
48 |
143 |
111 |
107 |
391 |
102 |
43 |
69 |
56 |
5.79 |
| Net Nonoperating Obligations (NNO) |
|
2,623 |
2,488 |
2,587 |
2,380 |
2,070 |
1,897 |
1,121 |
1,784 |
1,462 |
1,343 |
1,591 |
| Total Depreciation and Amortization (D&A) |
|
257 |
322 |
325 |
335 |
324 |
326 |
313 |
302 |
299 |
282 |
272 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
11.01% |
7.36% |
7.68% |
9.38% |
5.99% |
-3.49% |
-3.61% |
4.66% |
3.88% |
5.88% |
6.04% |
| Debt-free Net Working Capital to Revenue |
|
17.95% |
16.26% |
13.22% |
14.06% |
11.07% |
19.66% |
9.96% |
10.76% |
11.56% |
14.52% |
13.88% |
| Net Working Capital to Revenue |
|
15.93% |
16.03% |
13.00% |
13.92% |
10.43% |
19.09% |
9.46% |
9.01% |
5.30% |
8.62% |
13.73% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$6.95 |
$6.84 |
$6.93 |
$9.75 |
$5.63 |
($15.96) |
$13.45 |
$3.05 |
$10.88 |
$10.69 |
$0.53 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
81.28M |
78.20M |
76.99M |
75.15M |
70.88M |
71.17M |
68.01M |
62.71M |
57.69M |
52.64M |
45.81M |
| Adjusted Diluted Earnings per Share |
|
$6.89 |
$6.79 |
$6.84 |
$9.65 |
$5.60 |
($15.96) |
$13.25 |
$3.03 |
$10.76 |
$10.56 |
$0.52 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
81.28M |
78.20M |
76.99M |
75.15M |
70.88M |
71.17M |
68.01M |
62.71M |
57.69M |
52.64M |
45.81M |
| 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 |
|
81.28M |
78.20M |
76.99M |
75.15M |
70.88M |
71.17M |
68.01M |
62.71M |
57.69M |
52.64M |
45.81M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
658 |
597 |
452 |
856 |
549 |
-91 |
938 |
458 |
721 |
638 |
466 |
| Normalized NOPAT Margin |
|
8.20% |
7.28% |
5.07% |
8.86% |
5.54% |
-1.28% |
10.24% |
5.08% |
7.82% |
7.38% |
5.20% |
| Pre Tax Income Margin |
|
8.07% |
8.22% |
5.72% |
8.03% |
4.48% |
-16.73% |
10.63% |
4.30% |
9.12% |
8.16% |
1.69% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
6.36 |
5.89 |
4.24 |
7.38 |
4.66 |
-8.50 |
9.92 |
5.25 |
9.35 |
8.60 |
1.97 |
| NOPAT to Interest Expense |
|
5.62 |
4.37 |
4.46 |
7.09 |
4.35 |
-5.95 |
9.71 |
2.71 |
7.38 |
7.29 |
0.33 |
| EBIT Less CapEx to Interest Expense |
|
4.10 |
4.21 |
1.91 |
4.24 |
2.27 |
-10.31 |
7.45 |
2.02 |
6.89 |
6.94 |
0.47 |
| NOPAT Less CapEx to Interest Expense |
|
3.37 |
2.69 |
2.13 |
3.95 |
1.97 |
-7.76 |
7.24 |
-0.53 |
4.92 |
5.63 |
-1.18 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
2.18% |
2.22% |
2.22% |
1.56% |
2.72% |
-0.24% |
0.28% |
5.04% |
1.42% |
1.44% |
29.64% |
| Augmented Payout Ratio |
|
26.36% |
60.93% |
50.55% |
45.23% |
85.86% |
-11.67% |
39.83% |
213.92% |
87.36% |
89.12% |
2,313.04% |