| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
220,574,475.00 |
221,639,270.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
220,574,475.00 |
221,639,270.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
-0.01 |
0.00 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-28.11% |
-18.15% |
-20.73% |
-12.43% |
2.19% |
-15.00% |
-11.90% |
15.56% |
32.42% |
- |
36.61% |
| EBITDA Growth |
|
-54.31% |
-40.97% |
-45.37% |
-37.24% |
6.44% |
-42.02% |
-22.54% |
-13.86% |
19.23% |
- |
-5.46% |
| EBIT Growth |
|
-74.47% |
-55.68% |
-63.78% |
-56.39% |
-14.06% |
-78.29% |
-59.93% |
-53.90% |
7.71% |
- |
-74.61% |
| NOPAT Growth |
|
-75.84% |
-56.19% |
-64.37% |
-53.39% |
-8.08% |
-74.64% |
-63.64% |
-68.74% |
-22.31% |
- |
-94.23% |
| Net Income Growth |
|
-73.58% |
-53.73% |
-61.60% |
-50.13% |
2.62% |
-68.30% |
-56.20% |
-68.70% |
-31.03% |
- |
-92.89% |
| EPS Growth |
|
-75.00% |
-52.50% |
-60.61% |
-50.00% |
12.50% |
-68.42% |
-53.85% |
-66.67% |
-33.33% |
- |
-100.00% |
| Operating Cash Flow Growth |
|
6,416.05% |
-40.37% |
-57.32% |
184.06% |
-41.83% |
-1.52% |
-29.52% |
-58.51% |
-34.22% |
- |
-21.80% |
| Free Cash Flow Firm Growth |
|
39.47% |
64.85% |
51.37% |
160.12% |
163.95% |
286.96% |
261.76% |
-245.65% |
-496.29% |
- |
-352.78% |
| Invested Capital Growth |
|
11.98% |
9.28% |
9.51% |
-9.99% |
-3.68% |
-5.87% |
-8.07% |
22.63% |
24.32% |
- |
25.26% |
| Revenue Q/Q Growth |
|
-20.55% |
19.40% |
-4.23% |
-3.62% |
-7.28% |
-0.68% |
-0.74% |
26.42% |
6.25% |
- |
6.81% |
| EBITDA Q/Q Growth |
|
-52.47% |
53.09% |
-20.56% |
8.58% |
-19.39% |
-16.60% |
6.13% |
20.74% |
11.57% |
- |
19.87% |
| EBIT Q/Q Growth |
|
-71.67% |
112.85% |
-33.84% |
9.31% |
-44.17% |
-46.23% |
22.12% |
25.75% |
30.44% |
- |
697.34% |
| NOPAT Q/Q Growth |
|
-73.25% |
125.33% |
-34.25% |
17.61% |
-47.24% |
-37.84% |
-5.74% |
1.14% |
31.10% |
- |
-99.37% |
| Net Income Q/Q Growth |
|
-71.83% |
119.79% |
-31.77% |
18.03% |
-42.02% |
-32.10% |
-5.74% |
-15.64% |
27.74% |
- |
127.93% |
| EPS Q/Q Growth |
|
-73.33% |
137.50% |
-31.58% |
15.38% |
-40.00% |
-33.33% |
0.00% |
-16.67% |
20.00% |
- |
100.00% |
| Operating Cash Flow Q/Q Growth |
|
169.98% |
-21.35% |
-40.85% |
126.19% |
-44.71% |
33.15% |
-57.67% |
33.14% |
-12.35% |
- |
-49.61% |
| Free Cash Flow Firm Q/Q Growth |
|
63.44% |
57.85% |
-54.06% |
353.21% |
-61.11% |
23.22% |
33.29% |
-328.00% |
-5.82% |
- |
-82.25% |
| Invested Capital Q/Q Growth |
|
-6.88% |
-3.23% |
2.74% |
-2.78% |
-0.35% |
-5.42% |
0.34% |
29.68% |
1.02% |
- |
0.68% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
27.64% |
29.18% |
26.79% |
27.97% |
26.70% |
25.38% |
26.73% |
24.49% |
25.15% |
- |
21.81% |
| EBITDA Margin |
|
15.71% |
20.14% |
16.71% |
18.82% |
16.36% |
13.74% |
14.69% |
14.03% |
14.73% |
- |
10.16% |
| Operating Margin |
|
6.87% |
12.47% |
8.56% |
9.74% |
5.69% |
3.14% |
3.72% |
3.69% |
4.65% |
- |
0.58% |
| EBIT Margin |
|
7.12% |
12.69% |
8.76% |
9.94% |
5.99% |
3.24% |
3.99% |
3.97% |
4.87% |
- |
0.74% |
| Profit (Net Income) Margin |
|
5.54% |
10.20% |
7.27% |
8.90% |
5.57% |
3.81% |
3.61% |
2.41% |
2.90% |
- |
0.19% |
| Tax Burden Percent |
|
73.67% |
76.61% |
76.62% |
82.19% |
80.08% |
90.90% |
72.75% |
58.66% |
57.44% |
- |
19.84% |
| Interest Burden Percent |
|
105.74% |
105.00% |
108.25% |
108.96% |
116.14% |
129.20% |
124.60% |
103.66% |
103.67% |
- |
127.90% |
| Effective Tax Rate |
|
26.33% |
23.39% |
23.38% |
17.81% |
19.92% |
9.10% |
27.25% |
41.34% |
42.56% |
- |
80.16% |
| Return on Invested Capital (ROIC) |
|
11.04% |
20.20% |
12.68% |
13.94% |
8.28% |
5.20% |
4.71% |
3.48% |
4.60% |
- |
0.24% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
9.52% |
18.73% |
11.31% |
12.13% |
6.76% |
4.03% |
3.59% |
2.92% |
4.08% |
- |
0.09% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-1.12% |
-3.48% |
-2.25% |
-2.15% |
-1.47% |
-1.05% |
-0.91% |
-0.51% |
-0.73% |
- |
-0.02% |
| Return on Equity (ROE) |
|
9.93% |
16.71% |
10.43% |
11.79% |
6.82% |
4.14% |
3.79% |
2.97% |
3.87% |
- |
0.21% |
| Cash Return on Invested Capital (CROIC) |
|
18.74% |
15.50% |
8.97% |
23.38% |
16.96% |
16.24% |
16.41% |
-15.45% |
-17.17% |
- |
-20.49% |
| Operating Return on Assets (OROA) |
|
10.54% |
16.99% |
10.71% |
11.42% |
6.85% |
3.43% |
4.13% |
4.06% |
5.29% |
- |
0.92% |
| Return on Assets (ROA) |
|
8.21% |
13.66% |
8.89% |
10.23% |
6.37% |
4.03% |
3.75% |
2.47% |
3.15% |
- |
0.23% |
| Return on Common Equity (ROCE) |
|
9.93% |
16.71% |
10.43% |
11.79% |
6.82% |
4.14% |
3.79% |
2.97% |
3.87% |
- |
0.21% |
| Return on Equity Simple (ROE_SIMPLE) |
|
24.24% |
0.00% |
14.62% |
11.18% |
11.09% |
0.00% |
7.03% |
4.93% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
17 |
38 |
25 |
29 |
15 |
9.56 |
9.01 |
9.11 |
12 |
83 |
0.52 |
| NOPAT Margin |
|
5.06% |
9.56% |
6.56% |
8.01% |
4.55% |
2.85% |
2.71% |
2.17% |
2.67% |
- |
0.11% |
| Net Nonoperating Expense Percent (NNEP) |
|
1.53% |
1.46% |
1.37% |
1.81% |
1.52% |
1.17% |
1.12% |
0.55% |
0.52% |
- |
0.14% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
3.69% |
2.40% |
- |
- |
0.89% |
0.83% |
0.80% |
1.04% |
7.18% |
0.05% |
| Cost of Revenue to Revenue |
|
72.36% |
70.82% |
73.21% |
72.03% |
73.30% |
74.62% |
73.27% |
75.51% |
74.85% |
- |
78.19% |
| SG&A Expenses to Revenue |
|
12.71% |
9.66% |
10.61% |
10.27% |
11.16% |
12.30% |
12.77% |
9.70% |
9.98% |
- |
10.60% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Operating Expenses to Revenue |
|
20.77% |
16.71% |
18.23% |
18.23% |
21.01% |
22.24% |
23.01% |
20.80% |
20.49% |
- |
21.23% |
| Earnings before Interest and Taxes (EBIT) |
|
24 |
50 |
33 |
36 |
20 |
11 |
13 |
17 |
22 |
-0.56 |
3.37 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
52 |
79 |
63 |
69 |
55 |
46 |
49 |
59 |
66 |
39 |
46 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.89 |
1.49 |
1.57 |
1.26 |
1.28 |
1.18 |
1.10 |
0.96 |
0.95 |
- |
1.43 |
| Price to Tangible Book Value (P/TBV) |
|
2.02 |
1.59 |
1.68 |
1.34 |
1.36 |
1.25 |
1.17 |
1.17 |
1.14 |
- |
1.71 |
| Price to Revenue (P/Rev) |
|
1.11 |
0.94 |
1.07 |
0.91 |
0.93 |
0.90 |
0.87 |
0.73 |
0.68 |
- |
0.90 |
| Price to Earnings (P/E) |
|
7.81 |
7.82 |
10.76 |
11.24 |
11.50 |
13.87 |
15.63 |
19.41 |
21.92 |
- |
75.06 |
| Dividend Yield |
|
1.60% |
2.27% |
2.12% |
2.58% |
2.52% |
2.71% |
2.91% |
3.38% |
3.36% |
- |
2.26% |
| Earnings Yield |
|
12.80% |
12.79% |
9.29% |
8.90% |
8.70% |
7.21% |
6.40% |
5.15% |
4.56% |
- |
1.33% |
| Enterprise Value to Invested Capital (EV/IC) |
|
2.08 |
1.63 |
1.72 |
1.34 |
1.37 |
1.25 |
1.14 |
0.95 |
0.95 |
- |
1.50 |
| Enterprise Value to Revenue (EV/Rev) |
|
1.01 |
0.81 |
0.93 |
0.73 |
0.74 |
0.67 |
0.63 |
0.65 |
0.61 |
- |
0.81 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
4.18 |
3.66 |
4.65 |
4.07 |
4.09 |
4.04 |
3.94 |
4.45 |
4.26 |
- |
6.76 |
| Enterprise Value to EBIT (EV/EBIT) |
|
5.53 |
5.25 |
7.45 |
7.49 |
7.81 |
9.38 |
10.70 |
15.26 |
14.96 |
- |
34.38 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
7.32 |
6.98 |
9.97 |
9.87 |
10.18 |
11.92 |
13.66 |
21.45 |
23.25 |
- |
86.01 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
3.74 |
3.30 |
4.43 |
2.66 |
3.11 |
2.70 |
2.59 |
3.61 |
4.01 |
- |
7.36 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
11.73 |
10.98 |
20.06 |
5.43 |
7.93 |
7.48 |
6.66 |
0.00 |
0.00 |
- |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.05 |
0.05 |
- |
0.05 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.03 |
0.03 |
- |
0.03 |
| Financial Leverage |
|
-0.12 |
-0.19 |
-0.20 |
-0.18 |
-0.22 |
-0.26 |
-0.25 |
-0.17 |
-0.18 |
- |
-0.22 |
| Leverage Ratio |
|
1.30 |
1.28 |
1.27 |
1.25 |
1.25 |
1.27 |
1.25 |
1.30 |
1.30 |
- |
1.30 |
| Compound Leverage Factor |
|
1.37 |
1.35 |
1.37 |
1.36 |
1.45 |
1.64 |
1.56 |
1.34 |
1.35 |
- |
1.66 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
4.38% |
4.34% |
- |
4.36% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
1.75% |
1.74% |
- |
1.74% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
2.63% |
2.60% |
- |
2.62% |
| 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% |
| 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% |
| Common Equity to Total Capital |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
95.62% |
95.66% |
- |
95.64% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.24 |
0.23 |
- |
0.24 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-0.54 |
-0.52 |
- |
-0.72 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.14 |
0.14 |
- |
0.14 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.15 |
1.24 |
- |
3.03 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-2.58 |
-2.82 |
- |
-9.14 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.69 |
0.74 |
- |
1.82 |
| Altman Z-Score |
|
7.60 |
6.48 |
6.57 |
5.80 |
5.93 |
5.06 |
5.35 |
4.04 |
4.03 |
- |
5.06 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
4.90 |
4.79 |
4.75 |
4.61 |
5.04 |
4.03 |
4.95 |
2.64 |
2.78 |
- |
3.13 |
| Quick Ratio |
|
3.56 |
3.61 |
3.61 |
3.74 |
4.10 |
3.31 |
4.07 |
1.92 |
2.08 |
- |
2.45 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-72 |
-30 |
-47 |
118 |
46 |
56 |
75 |
-172 |
-182 |
-104 |
-190 |
| Operating Cash Flow to CapEx |
|
300.60% |
358.57% |
115.41% |
182.99% |
152.38% |
260.01% |
145.26% |
138.28% |
129.16% |
- |
111.97% |
| Free Cash Flow to Firm to Interest Expense |
|
-709.17 |
0.00 |
-198.77 |
1,189.68 |
175.51 |
434.21 |
574.35 |
-170.36 |
-191.29 |
- |
-229.14 |
| Operating Cash Flow to Interest Expense |
|
1,203.80 |
0.00 |
241.71 |
1,292.20 |
270.99 |
724.39 |
304.31 |
52.71 |
49.03 |
- |
37.56 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
803.34 |
0.00 |
32.28 |
586.04 |
93.15 |
445.79 |
94.82 |
14.59 |
11.07 |
- |
4.02 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.48 |
1.34 |
1.22 |
1.15 |
1.14 |
1.06 |
1.04 |
1.02 |
1.09 |
- |
1.24 |
| Accounts Receivable Turnover |
|
4.28 |
4.36 |
4.16 |
4.21 |
4.90 |
4.71 |
4.71 |
4.71 |
4.84 |
- |
5.58 |
| Inventory Turnover |
|
11.00 |
10.48 |
10.09 |
9.72 |
9.54 |
9.49 |
9.04 |
9.17 |
9.92 |
- |
11.69 |
| Fixed Asset Turnover |
|
4.55 |
4.21 |
3.65 |
3.30 |
3.12 |
2.98 |
2.85 |
2.69 |
2.87 |
- |
3.41 |
| Accounts Payable Turnover |
|
9.52 |
10.88 |
9.59 |
11.23 |
12.18 |
12.23 |
10.27 |
9.11 |
9.98 |
- |
10.78 |
| Days Sales Outstanding (DSO) |
|
85.29 |
83.66 |
87.73 |
86.67 |
74.56 |
77.58 |
77.52 |
77.57 |
75.48 |
- |
65.44 |
| Days Inventory Outstanding (DIO) |
|
33.17 |
34.84 |
36.19 |
37.56 |
38.26 |
38.47 |
40.37 |
39.82 |
36.80 |
- |
31.24 |
| Days Payable Outstanding (DPO) |
|
38.33 |
33.54 |
38.05 |
32.50 |
29.97 |
29.85 |
35.56 |
40.08 |
36.59 |
- |
33.87 |
| Cash Conversion Cycle (CCC) |
|
80.12 |
84.96 |
85.87 |
91.74 |
82.85 |
86.20 |
82.33 |
77.31 |
75.69 |
- |
62.81 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
826 |
799 |
821 |
798 |
795 |
752 |
755 |
979 |
989 |
939 |
946 |
| Invested Capital Turnover |
|
2.18 |
2.11 |
1.93 |
1.74 |
1.82 |
1.82 |
1.74 |
1.61 |
1.72 |
- |
2.06 |
| Increase / (Decrease) in Invested Capital |
|
88 |
68 |
71 |
-89 |
-30 |
-47 |
-66 |
181 |
193 |
187 |
191 |
| Enterprise Value (EV) |
|
1,718 |
1,302 |
1,413 |
1,070 |
1,091 |
942 |
862 |
931 |
937 |
- |
1,418 |
| Market Capitalization |
|
1,890 |
1,526 |
1,625 |
1,331 |
1,367 |
1,268 |
1,188 |
1,043 |
1,050 |
- |
1,569 |
| Book Value per Share |
|
$4.61 |
$4.73 |
$4.80 |
$4.94 |
$4.99 |
$5.02 |
$5.01 |
$4.95 |
$5.00 |
$4.98 |
$4.95 |
| Tangible Book Value per Share |
|
$4.31 |
$4.43 |
$4.50 |
$4.65 |
$4.68 |
$4.72 |
$4.71 |
$4.04 |
$4.19 |
$4.16 |
$4.14 |
| Total Capital |
|
998 |
1,023 |
1,033 |
1,060 |
1,072 |
1,078 |
1,082 |
1,141 |
1,152 |
1,149 |
1,146 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
50 |
50 |
50 |
50 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
30 |
30 |
30 |
30 |
| Net Debt |
|
-172 |
-223 |
-212 |
-262 |
-277 |
-326 |
-327 |
-112 |
-113 |
-160 |
-151 |
| Capital Expenditures (CapEx) |
|
40 |
27 |
49 |
70 |
46 |
36 |
27 |
38 |
36 |
27 |
28 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
374 |
352 |
351 |
284 |
266 |
225 |
235 |
257 |
306 |
297 |
319 |
| Debt-free Net Working Capital (DFNWC) |
|
546 |
575 |
563 |
546 |
543 |
551 |
562 |
419 |
469 |
507 |
520 |
| Net Working Capital (NWC) |
|
546 |
575 |
563 |
546 |
543 |
551 |
562 |
399 |
449 |
487 |
500 |
| Net Nonoperating Expense (NNE) |
|
-1.59 |
-2.56 |
-2.68 |
-3.27 |
-3.42 |
-3.20 |
-3.02 |
-1.03 |
-1.02 |
86 |
-0.34 |
| Net Nonoperating Obligations (NNO) |
|
-172 |
-223 |
-212 |
-262 |
-277 |
-326 |
-327 |
-112 |
-113 |
-160 |
-151 |
| Total Depreciation and Amortization (D&A) |
|
28 |
29 |
30 |
32 |
35 |
35 |
36 |
42 |
44 |
39 |
43 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
21.96% |
21.76% |
23.12% |
19.38% |
18.06% |
15.90% |
17.15% |
18.00% |
19.90% |
- |
18.25% |
| Debt-free Net Working Capital to Revenue |
|
32.04% |
35.56% |
37.09% |
37.21% |
36.85% |
38.93% |
41.00% |
29.36% |
30.54% |
- |
29.73% |
| Net Working Capital to Revenue |
|
32.04% |
35.56% |
37.09% |
37.21% |
36.85% |
38.93% |
41.00% |
27.96% |
29.24% |
- |
28.59% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.08 |
$0.19 |
$0.13 |
$0.15 |
$0.09 |
$0.06 |
$0.06 |
$0.05 |
$0.06 |
($0.02) |
$0.00 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
216.23M |
215.45M |
214.35M |
215.01M |
214.97M |
216.05M |
220.56M |
220.62M |
220.57M |
221.64M |
221.64M |
| Adjusted Diluted Earnings per Share |
|
$0.08 |
$0.19 |
$0.13 |
$0.15 |
$0.09 |
$0.06 |
$0.06 |
$0.05 |
$0.06 |
($0.02) |
$0.00 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
216.23M |
215.45M |
214.35M |
215.01M |
214.97M |
216.05M |
220.56M |
220.62M |
220.57M |
221.64M |
221.64M |
| 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 |
|
216.23M |
215.45M |
214.35M |
215.01M |
214.97M |
216.05M |
220.56M |
220.62M |
220.57M |
221.64M |
221.64M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
15 |
36 |
24 |
26 |
14 |
7.87 |
7.90 |
12 |
14 |
-3.43 |
5.68 |
| Normalized NOPAT Margin |
|
4.67% |
9.24% |
6.31% |
7.25% |
4.13% |
2.35% |
2.37% |
2.77% |
3.05% |
- |
1.25% |
| Pre Tax Income Margin |
|
7.53% |
13.32% |
9.49% |
10.83% |
6.95% |
4.19% |
4.97% |
4.11% |
5.05% |
- |
0.95% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
232.82 |
0.00 |
141.52 |
365.66 |
77.43 |
83.59 |
101.31 |
16.57 |
22.94 |
- |
4.06 |
| NOPAT to Interest Expense |
|
165.65 |
0.00 |
105.93 |
294.46 |
58.92 |
73.54 |
68.79 |
9.05 |
12.59 |
- |
0.63 |
| EBIT Less CapEx to Interest Expense |
|
-167.64 |
0.00 |
-67.91 |
-340.51 |
-100.41 |
-195.01 |
-108.18 |
-21.55 |
-15.02 |
- |
-29.48 |
| NOPAT Less CapEx to Interest Expense |
|
-234.81 |
0.00 |
-103.50 |
-411.71 |
-118.92 |
-205.06 |
-140.70 |
-29.07 |
-25.37 |
- |
-32.92 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
12.54% |
17.71% |
22.84% |
29.08% |
28.92% |
37.65% |
45.34% |
64.59% |
72.96% |
- |
169.02% |
| Augmented Payout Ratio |
|
17.69% |
28.52% |
35.82% |
45.62% |
44.53% |
48.52% |
49.22% |
70.08% |
78.97% |
- |
185.53% |