| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
11.24% |
3.79% |
-1.36% |
4.21% |
19.95% |
-5.79% |
-7.55% |
-10.47% |
4.19% |
4.01% |
-0.76% |
| EBITDA Growth |
|
8.34% |
4.14% |
-22.10% |
64.49% |
14.22% |
-37.51% |
66.38% |
20.46% |
-15.06% |
1.26% |
-8.98% |
| EBIT Growth |
|
6.29% |
6.78% |
-27.50% |
82.10% |
21.41% |
-39.18% |
54.23% |
22.15% |
-17.36% |
2.58% |
-7.94% |
| NOPAT Growth |
|
-77.91% |
5.83% |
-60.27% |
361.85% |
8.54% |
-36.95% |
47.53% |
21.27% |
-16.71% |
2.30% |
-7.89% |
| Net Income Growth |
|
-70.10% |
7.43% |
-60.72% |
400.47% |
10.94% |
-41.45% |
52.60% |
23.68% |
-18.82% |
0.22% |
-3.61% |
| EPS Growth |
|
-70.67% |
12.30% |
-59.85% |
403.64% |
15.52% |
-37.50% |
58.00% |
37.66% |
-13.33% |
3.98% |
5.61% |
| Operating Cash Flow Growth |
|
108.01% |
3,156.75% |
-5.54% |
87.97% |
202.75% |
-10.54% |
-34.33% |
-30.30% |
36.35% |
-225.34% |
118.06% |
| Free Cash Flow Firm Growth |
|
-390.25% |
356.87% |
-8.84% |
151.54% |
15.51% |
3.81% |
-66.58% |
-22.26% |
181.56% |
0.51% |
-11.23% |
| Invested Capital Growth |
|
41.57% |
9.31% |
-22.43% |
-3.91% |
-10.56% |
-45.58% |
30.96% |
69.14% |
17.20% |
26.44% |
2.36% |
| Revenue Q/Q Growth |
|
-1.66% |
-0.04% |
3.69% |
1.08% |
3.85% |
-1.25% |
-2.31% |
-1.95% |
1.13% |
-0.95% |
-6.11% |
| EBITDA Q/Q Growth |
|
9.56% |
4.03% |
23.66% |
5.88% |
1.76% |
-14.68% |
20.51% |
-3.91% |
12.24% |
0.35% |
0.31% |
| EBIT Q/Q Growth |
|
2.10% |
-1.85% |
18.73% |
1.69% |
2.93% |
-12.95% |
14.56% |
-7.59% |
5.45% |
1.05% |
3.89% |
| NOPAT Q/Q Growth |
|
-75.57% |
-4.61% |
-33.84% |
28.04% |
2.66% |
-11.12% |
13.02% |
-7.28% |
5.25% |
0.76% |
3.78% |
| Net Income Q/Q Growth |
|
-55.22% |
-4.18% |
-30.95% |
28.11% |
3.29% |
-3.24% |
8.18% |
-4.02% |
-3.15% |
0.93% |
1.14% |
| EPS Q/Q Growth |
|
-54.31% |
-3.52% |
-29.49% |
27.06% |
5.96% |
-2.91% |
10.49% |
-1.36% |
-2.33% |
1.82% |
3.50% |
| Operating Cash Flow Q/Q Growth |
|
-82.80% |
24.37% |
15.31% |
6.89% |
196.25% |
0.00% |
0.00% |
-10.93% |
42.85% |
-413.60% |
121.54% |
| Free Cash Flow Firm Q/Q Growth |
|
-294.19% |
15.08% |
257.05% |
-1.68% |
4.03% |
407.74% |
-51.32% |
-83.70% |
96.73% |
-17.79% |
-3.20% |
| Invested Capital Q/Q Growth |
|
17.93% |
12.56% |
-35.43% |
-4.24% |
-5.45% |
0.00% |
0.00% |
47.42% |
-22.47% |
39.11% |
23.27% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
92.15% |
90.78% |
91.44% |
92.29% |
92.91% |
94.02% |
92.20% |
93.08% |
96.90% |
97.03% |
100.00% |
| EBITDA Margin |
|
51.17% |
51.34% |
40.55% |
64.00% |
60.95% |
40.43% |
69.53% |
93.54% |
76.26% |
74.25% |
75.68% |
| Operating Margin |
|
44.33% |
45.61% |
33.52% |
58.58% |
59.29% |
38.27% |
63.85% |
87.11% |
69.09% |
68.15% |
71.80% |
| EBIT Margin |
|
44.33% |
45.61% |
33.52% |
58.58% |
59.29% |
38.27% |
63.85% |
87.11% |
69.09% |
68.15% |
71.80% |
| Profit (Net Income) Margin |
|
24.05% |
24.89% |
9.91% |
47.60% |
44.03% |
27.36% |
45.17% |
62.39% |
48.62% |
46.85% |
48.67% |
| Tax Burden Percent |
|
65.53% |
63.73% |
34.92% |
88.57% |
79.19% |
82.10% |
78.54% |
77.98% |
78.58% |
78.37% |
73.64% |
| Interest Burden Percent |
|
82.78% |
85.64% |
84.67% |
91.75% |
93.78% |
87.08% |
90.07% |
91.86% |
89.54% |
87.72% |
92.05% |
| Effective Tax Rate |
|
35.70% |
36.27% |
65.08% |
11.43% |
20.81% |
17.90% |
21.46% |
22.02% |
21.42% |
21.63% |
21.87% |
| Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Equity (ROE) |
|
12.29% |
11.48% |
4.12% |
18.68% |
17.84% |
9.45% |
14.06% |
18.17% |
14.50% |
13.40% |
12.39% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Return on Assets (OROA) |
|
8.47% |
9.82% |
6.96% |
12.21% |
13.80% |
7.46% |
10.76% |
13.92% |
11.70% |
10.82% |
10.23% |
| Return on Assets (ROA) |
|
4.60% |
5.36% |
2.06% |
9.92% |
10.25% |
5.34% |
7.61% |
9.97% |
8.23% |
7.44% |
6.93% |
| Return on Common Equity (ROCE) |
|
12.09% |
11.48% |
4.12% |
18.68% |
17.84% |
9.45% |
14.06% |
18.17% |
14.50% |
13.40% |
12.39% |
| Return on Equity Simple (ROE_SIMPLE) |
|
11.49% |
10.73% |
4.04% |
17.37% |
16.61% |
9.19% |
14.10% |
18.96% |
13.71% |
13.07% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
340 |
360 |
143 |
660 |
717 |
452 |
667 |
809 |
674 |
689 |
672 |
| NOPAT Margin |
|
28.50% |
29.07% |
11.71% |
51.88% |
46.95% |
31.42% |
50.15% |
67.92% |
54.30% |
53.41% |
56.10% |
| Net Nonoperating Expense Percent (NNEP) |
|
-1.66% |
-1.57% |
-0.61% |
-1.37% |
-0.98% |
-1.13% |
-1.25% |
-1.42% |
-1.60% |
-1.80% |
-1.80% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
14.62% |
14.52% |
7.94% |
- |
14.74% |
11.35% |
11.07% |
11.40% |
| Cost of Revenue to Revenue |
|
7.85% |
9.22% |
8.56% |
7.71% |
7.09% |
5.98% |
7.80% |
6.92% |
3.10% |
2.97% |
0.00% |
| SG&A Expenses to Revenue |
|
20.31% |
19.77% |
21.88% |
22.06% |
20.05% |
19.51% |
24.34% |
32.01% |
28.02% |
26.96% |
20.53% |
| 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 |
|
47.82% |
45.17% |
57.92% |
33.72% |
33.62% |
55.75% |
28.35% |
5.97% |
27.80% |
28.89% |
28.20% |
| Earnings before Interest and Taxes (EBIT) |
|
529 |
565 |
409 |
746 |
905 |
551 |
849 |
1,037 |
857 |
879 |
860 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
611 |
636 |
495 |
815 |
931 |
582 |
925 |
1,114 |
946 |
958 |
906 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.96 |
1.16 |
1.28 |
0.85 |
1.06 |
0.79 |
0.81 |
0.71 |
0.96 |
1.02 |
1.02 |
| Price to Tangible Book Value (P/TBV) |
|
1.08 |
1.28 |
1.31 |
0.86 |
1.07 |
0.79 |
0.82 |
0.72 |
0.96 |
1.02 |
1.02 |
| Price to Revenue (P/Rev) |
|
2.01 |
2.69 |
3.15 |
2.32 |
2.81 |
2.35 |
2.60 |
2.35 |
3.42 |
3.66 |
4.07 |
| Price to Earnings (P/E) |
|
8.34 |
10.82 |
31.75 |
4.88 |
6.38 |
8.59 |
5.76 |
3.77 |
7.03 |
7.82 |
8.37 |
| Dividend Yield |
|
0.09% |
0.06% |
0.06% |
0.07% |
0.05% |
2.83% |
2.82% |
4.49% |
3.25% |
3.09% |
2.83% |
| Earnings Yield |
|
11.99% |
9.24% |
3.15% |
20.50% |
15.67% |
11.64% |
17.35% |
26.54% |
14.22% |
12.79% |
11.95% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.11 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.27 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.32 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.92 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.36 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.48 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.49 |
0.37 |
0.34 |
0.30 |
0.22 |
0.33 |
0.37 |
0.40 |
0.35 |
0.35 |
0.23 |
| Long-Term Debt to Equity |
|
0.49 |
0.37 |
0.34 |
0.30 |
0.22 |
0.33 |
0.37 |
0.40 |
0.35 |
0.35 |
0.23 |
| Financial Leverage |
|
-1.37 |
-1.23 |
-1.22 |
-1.22 |
-1.21 |
-1.24 |
-1.24 |
-1.14 |
-1.06 |
-1.04 |
-1.05 |
| Leverage Ratio |
|
2.67 |
2.14 |
2.00 |
1.88 |
1.74 |
1.77 |
1.85 |
1.82 |
1.76 |
1.80 |
1.79 |
| Compound Leverage Factor |
|
2.21 |
1.84 |
1.70 |
1.73 |
1.63 |
1.54 |
1.66 |
1.67 |
1.58 |
1.58 |
1.65 |
| Debt to Total Capital |
|
32.81% |
27.13% |
25.50% |
22.80% |
17.97% |
24.70% |
26.82% |
28.59% |
25.90% |
25.75% |
18.83% |
| 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 |
|
32.81% |
27.13% |
25.50% |
22.80% |
17.97% |
24.70% |
26.82% |
28.59% |
25.90% |
25.75% |
18.83% |
| 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 |
|
67.19% |
72.87% |
74.50% |
77.20% |
82.03% |
75.30% |
73.18% |
71.41% |
74.10% |
74.25% |
81.17% |
| Debt to EBITDA |
|
2.00 |
1.68 |
2.07 |
1.26 |
0.95 |
2.42 |
1.69 |
1.41 |
1.62 |
1.67 |
1.22 |
| Net Debt to EBITDA |
|
-5.14 |
-5.43 |
-7.50 |
-5.19 |
-5.23 |
-9.42 |
-5.52 |
-3.75 |
-4.88 |
-4.99 |
-5.41 |
| Long-Term Debt to EBITDA |
|
2.00 |
1.68 |
2.07 |
1.26 |
0.95 |
2.42 |
1.69 |
1.41 |
1.62 |
1.67 |
1.22 |
| Debt to NOPAT |
|
3.59 |
2.97 |
7.18 |
1.56 |
1.24 |
3.11 |
2.34 |
1.94 |
2.28 |
2.33 |
1.65 |
| Net Debt to NOPAT |
|
-9.23 |
-9.60 |
-25.96 |
-6.40 |
-6.79 |
-12.12 |
-7.66 |
-5.17 |
-6.85 |
-6.94 |
-7.30 |
| Long-Term Debt to NOPAT |
|
3.59 |
2.97 |
7.18 |
1.56 |
1.24 |
3.11 |
2.34 |
1.94 |
2.28 |
2.33 |
1.65 |
| Altman Z-Score |
|
2.09 |
2.38 |
2.32 |
2.59 |
3.09 |
2.47 |
2.74 |
3.01 |
3.20 |
2.88 |
3.26 |
| Noncontrolling Interest Sharing Ratio |
|
1.60% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
19.63 |
| Quick Ratio |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
16.73 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-117 |
300 |
274 |
688 |
795 |
825 |
287 |
223 |
629 |
632 |
666 |
| Operating Cash Flow to CapEx |
|
133.97% |
1,154.88% |
1,257.41% |
2,606.07% |
0.00% |
0.00% |
4,421.17% |
2,197.25% |
3,251.85% |
-20,913.08% |
2,849.79% |
| Free Cash Flow to Firm to Interest Expense |
|
-1.28 |
3.70 |
4.36 |
11.19 |
14.12 |
11.60 |
3.41 |
2.64 |
7.01 |
5.85 |
9.75 |
| Operating Cash Flow to Interest Expense |
|
0.13 |
4.71 |
5.75 |
11.02 |
36.44 |
25.80 |
6.61 |
4.60 |
5.90 |
-6.14 |
1.76 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.03 |
4.30 |
5.29 |
10.60 |
36.44 |
25.80 |
6.46 |
4.39 |
5.72 |
-6.17 |
1.69 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.19 |
0.22 |
0.21 |
0.21 |
0.23 |
0.20 |
0.17 |
0.16 |
0.17 |
0.16 |
0.14 |
| Accounts Receivable Turnover |
|
16.18 |
17.77 |
16.27 |
16.84 |
17.73 |
13.39 |
10.84 |
9.77 |
10.18 |
10.24 |
9.93 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
17.10 |
16.30 |
18.41 |
28.22 |
59.07 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
|
22.56 |
20.54 |
22.44 |
21.68 |
20.59 |
27.26 |
33.66 |
37.37 |
35.85 |
35.64 |
36.77 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Payable Outstanding (DPO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Cash Conversion Cycle (CCC) |
|
22.56 |
20.54 |
22.44 |
21.68 |
20.59 |
27.26 |
33.66 |
37.37 |
35.85 |
35.64 |
36.77 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
-642 |
-582 |
-713 |
-741 |
-819 |
-1,193 |
-847 |
-261 |
-216 |
-159 |
-232 |
| Invested Capital Turnover |
|
-1.37 |
-2.02 |
-1.89 |
-1.75 |
-1.96 |
-1.43 |
-1.28 |
-2.15 |
-5.19 |
-6.87 |
-5.10 |
| Increase / (Decrease) in Invested Capital |
|
457 |
60 |
-131 |
-28 |
-78 |
-373 |
380 |
586 |
45 |
57 |
5.60 |
| Enterprise Value (EV) |
|
-745 |
-120 |
132 |
-1,273 |
-579 |
-2,095 |
-1,644 |
-1,381 |
-373 |
-59 |
-27 |
| Market Capitalization |
|
2,394 |
3,334 |
3,845 |
2,957 |
4,289 |
3,382 |
3,462 |
2,800 |
4,241 |
4,724 |
4,876 |
| Book Value per Share |
|
$12.07 |
$13.40 |
$13.92 |
$16.35 |
$20.13 |
$22.37 |
$23.75 |
$24.96 |
$28.71 |
$31.05 |
$35.29 |
| Tangible Book Value per Share |
|
$10.67 |
$12.11 |
$13.62 |
$16.08 |
$19.99 |
$22.25 |
$23.64 |
$24.86 |
$28.71 |
$31.05 |
$35.29 |
| Total Capital |
|
3,716 |
3,942 |
4,027 |
4,519 |
4,936 |
5,690 |
5,819 |
5,489 |
5,935 |
6,227 |
5,891 |
| Total Debt |
|
1,219 |
1,070 |
1,027 |
1,030 |
887 |
1,406 |
1,560 |
1,569 |
1,537 |
1,604 |
1,109 |
| Total Long-Term Debt |
|
1,219 |
1,070 |
1,027 |
1,030 |
887 |
1,406 |
1,560 |
1,569 |
1,537 |
1,604 |
1,109 |
| Net Debt |
|
-3,139 |
-3,455 |
-3,713 |
-4,230 |
-4,868 |
-5,477 |
-5,106 |
-4,181 |
-4,614 |
-4,783 |
-4,903 |
| Capital Expenditures (CapEx) |
|
8.75 |
33 |
29 |
26 |
0.00 |
0.00 |
13 |
18 |
16 |
3.17 |
4.21 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
62 |
78 |
73 |
79 |
94 |
121 |
478 |
716 |
874 |
1,049 |
813 |
| Debt-free Net Working Capital (DFNWC) |
|
4,419 |
4,601 |
4,043 |
5,205 |
5,714 |
6,848 |
6,956 |
6,308 |
6,849 |
6,770 |
6,778 |
| Net Working Capital (NWC) |
|
4,419 |
4,601 |
4,043 |
5,205 |
5,714 |
6,848 |
6,956 |
6,308 |
6,849 |
6,770 |
6,778 |
| Net Nonoperating Expense (NNE) |
|
53 |
52 |
22 |
54 |
45 |
58 |
66 |
66 |
70 |
85 |
89 |
| Net Nonoperating Obligations (NNO) |
|
-3,139 |
-3,455 |
-3,713 |
-4,230 |
-4,868 |
-5,477 |
-5,106 |
-4,181 |
-4,614 |
-4,783 |
-5,013 |
| Total Depreciation and Amortization (D&A) |
|
82 |
71 |
86 |
69 |
25 |
31 |
75 |
77 |
89 |
79 |
46 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
5.17% |
6.27% |
5.94% |
6.18% |
6.13% |
8.43% |
35.95% |
60.15% |
70.46% |
81.31% |
67.89% |
| Debt-free Net Working Capital to Revenue |
|
370.30% |
371.49% |
330.97% |
408.85% |
374.23% |
475.99% |
523.03% |
529.78% |
552.11% |
524.68% |
566.22% |
| Net Working Capital to Revenue |
|
370.30% |
371.49% |
330.97% |
408.85% |
374.23% |
475.99% |
523.03% |
529.78% |
552.11% |
524.68% |
566.22% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$2.01 |
$0.00 |
$0.00 |
$3.81 |
$3.96 |
$4.18 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
195.44M |
0.00 |
0.00 |
158.14M |
152.47M |
139.45M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$2.00 |
$0.00 |
$0.00 |
$3.77 |
$3.92 |
$4.14 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
196.64M |
0.00 |
0.00 |
160.13M |
154.19M |
140.81M |
| 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 |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
191.69M |
0.00 |
0.00 |
151.50M |
145.06M |
136.27M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
401 |
360 |
464 |
666 |
739 |
452 |
667 |
809 |
681 |
689 |
672 |
| Normalized NOPAT Margin |
|
33.58% |
29.07% |
37.97% |
52.30% |
48.38% |
31.42% |
50.15% |
67.92% |
54.92% |
53.41% |
56.10% |
| Pre Tax Income Margin |
|
36.69% |
39.06% |
28.38% |
53.75% |
55.60% |
33.33% |
57.51% |
80.02% |
61.86% |
59.78% |
66.10% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
5.81 |
6.96 |
6.52 |
12.13 |
16.08 |
7.74 |
10.07 |
12.28 |
9.56 |
8.14 |
12.59 |
| NOPAT to Interest Expense |
|
3.73 |
4.44 |
2.28 |
10.74 |
12.73 |
6.35 |
7.91 |
9.58 |
7.51 |
6.38 |
9.83 |
| EBIT Less CapEx to Interest Expense |
|
5.71 |
6.55 |
6.07 |
11.70 |
16.08 |
7.74 |
9.92 |
12.07 |
9.38 |
8.11 |
12.52 |
| NOPAT Less CapEx to Interest Expense |
|
3.64 |
4.03 |
1.82 |
10.32 |
12.73 |
6.35 |
7.76 |
9.37 |
7.33 |
6.35 |
9.77 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.70% |
0.68% |
1.78% |
0.35% |
0.00% |
0.00% |
17.20% |
18.23% |
24.19% |
25.14% |
24.99% |
| Augmented Payout Ratio |
|
71.10% |
33.18% |
1.78% |
8.61% |
0.00% |
0.00% |
83.64% |
72.10% |
46.30% |
62.38% |
99.12% |