| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
231,843,837.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
231,843,837.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.38 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
26.21% |
17.83% |
14.96% |
21.36% |
17.74% |
15.43% |
17.84% |
5.02% |
4.71% |
8.25% |
-2.86% |
| EBITDA Growth |
|
30.10% |
46.90% |
7.43% |
38.94% |
23.50% |
5.86% |
30.62% |
19.75% |
22.82% |
-68.61% |
6.08% |
| EBIT Growth |
|
37.26% |
57.70% |
2.17% |
54.22% |
25.88% |
-0.49% |
28.36% |
26.78% |
24.41% |
-129.81% |
19.56% |
| NOPAT Growth |
|
37.26% |
57.70% |
21.20% |
54.22% |
25.88% |
-0.49% |
11.69% |
26.78% |
-5.59% |
-120.87% |
10.99% |
| Net Income Growth |
|
48.36% |
47.28% |
1.11% |
51.15% |
14.46% |
-3.58% |
15.20% |
39.97% |
31.58% |
-204.35% |
27.70% |
| EPS Growth |
|
28.57% |
31.82% |
-10.00% |
42.31% |
11.11% |
-10.34% |
11.11% |
29.73% |
23.33% |
-211.54% |
26.67% |
| Operating Cash Flow Growth |
|
11.05% |
73.76% |
11.92% |
22.22% |
16.87% |
0.23% |
14.05% |
26.06% |
17.60% |
-3.88% |
-7.46% |
| Free Cash Flow Firm Growth |
|
42.70% |
39.70% |
29.37% |
8.19% |
-12.92% |
-11.02% |
75.27% |
84.21% |
89.54% |
106.15% |
175.94% |
| Invested Capital Growth |
|
18.09% |
17.00% |
19.90% |
20.70% |
17.40% |
16.03% |
4.69% |
3.74% |
2.22% |
-0.96% |
-2.02% |
| Revenue Q/Q Growth |
|
4.92% |
2.45% |
1.74% |
10.97% |
1.80% |
0.44% |
3.87% |
-1.10% |
1.50% |
-2.03% |
-1.22% |
| EBITDA Q/Q Growth |
|
3.54% |
15.97% |
-9.72% |
28.17% |
-7.96% |
-0.59% |
11.39% |
14.57% |
-5.13% |
-75.02% |
290.35% |
| EBIT Q/Q Growth |
|
5.23% |
21.33% |
-16.89% |
45.33% |
-14.10% |
-4.09% |
7.21% |
37.98% |
-15.24% |
-122.28% |
558.91% |
| NOPAT Q/Q Growth |
|
5.23% |
21.33% |
-16.89% |
45.33% |
-14.10% |
-4.09% |
-6.71% |
58.57% |
-35.68% |
-120.55% |
643.01% |
| Net Income Q/Q Growth |
|
8.57% |
8.95% |
-4.52% |
33.82% |
-17.78% |
-8.22% |
14.08% |
62.59% |
-22.71% |
-172.79% |
239.61% |
| EPS Q/Q Growth |
|
3.85% |
7.41% |
-6.90% |
37.04% |
-18.92% |
-13.33% |
15.38% |
60.00% |
-22.92% |
-178.38% |
231.03% |
| Operating Cash Flow Q/Q Growth |
|
30.88% |
6.54% |
15.32% |
-23.99% |
25.16% |
-8.63% |
31.22% |
-15.99% |
16.76% |
-25.32% |
26.33% |
| Free Cash Flow Firm Q/Q Growth |
|
29.04% |
3.23% |
-29.24% |
-3.44% |
12.72% |
4.85% |
71.21% |
33.79% |
42.23% |
156.08% |
252.29% |
| Invested Capital Q/Q Growth |
|
3.75% |
3.35% |
10.65% |
1.73% |
0.91% |
2.14% |
-0.16% |
0.80% |
-0.57% |
-1.03% |
-1.23% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
76.59% |
56.24% |
100.00% |
78.15% |
77.31% |
57.39% |
100.00% |
74.71% |
100.00% |
125.44% |
100.00% |
| EBITDA Margin |
|
64.67% |
73.21% |
64.96% |
75.03% |
67.84% |
67.14% |
72.01% |
83.42% |
77.97% |
19.88% |
78.55% |
| Operating Margin |
|
38.12% |
45.14% |
36.88% |
48.29% |
40.75% |
38.92% |
34.95% |
56.04% |
35.51% |
-10.64% |
40.95% |
| EBIT Margin |
|
38.12% |
45.14% |
36.88% |
48.29% |
40.75% |
38.92% |
40.17% |
56.04% |
46.80% |
-10.64% |
49.44% |
| Profit (Net Income) Margin |
|
30.08% |
31.99% |
30.02% |
36.21% |
29.24% |
26.72% |
29.35% |
48.25% |
36.75% |
-27.30% |
38.58% |
| Tax Burden Percent |
|
99.12% |
98.59% |
100.00% |
99.65% |
99.31% |
97.83% |
100.00% |
99.56% |
100.00% |
99.22% |
100.00% |
| Interest Burden Percent |
|
79.63% |
71.89% |
81.42% |
75.24% |
72.26% |
70.20% |
73.07% |
86.49% |
78.52% |
258.58% |
78.05% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
3.09% |
3.67% |
2.84% |
3.85% |
3.31% |
3.19% |
2.85% |
4.56% |
2.92% |
-0.61% |
3.37% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
2.36% |
2.45% |
2.30% |
2.86% |
2.37% |
2.20% |
2.40% |
3.98% |
3.01% |
-2.05% |
3.19% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.74% |
0.74% |
0.79% |
1.03% |
0.86% |
0.78% |
0.87% |
1.50% |
1.16% |
-0.80% |
1.15% |
| Return on Equity (ROE) |
|
3.83% |
4.41% |
3.63% |
4.89% |
4.18% |
3.97% |
3.71% |
6.06% |
4.08% |
-1.41% |
4.51% |
| Cash Return on Invested Capital (CROIC) |
|
-13.65% |
-12.47% |
-15.05% |
-15.39% |
-12.52% |
-11.45% |
-1.27% |
-0.16% |
1.27% |
3.35% |
4.53% |
| Operating Return on Assets (OROA) |
|
3.00% |
3.57% |
2.69% |
3.71% |
3.20% |
3.09% |
3.07% |
4.35% |
3.70% |
-0.85% |
3.86% |
| Return on Assets (ROA) |
|
2.37% |
2.53% |
2.19% |
2.78% |
2.30% |
2.12% |
2.25% |
3.74% |
2.90% |
-2.17% |
3.02% |
| Return on Common Equity (ROCE) |
|
3.55% |
4.10% |
3.39% |
4.56% |
3.90% |
3.71% |
3.49% |
5.69% |
3.83% |
-1.32% |
4.25% |
| Return on Equity Simple (ROE_SIMPLE) |
|
3.05% |
0.00% |
3.12% |
3.48% |
3.57% |
0.00% |
3.36% |
3.74% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
78 |
95 |
79 |
115 |
99 |
95 |
88 |
140 |
90 |
-18 |
100 |
| NOPAT Margin |
|
38.12% |
45.14% |
36.88% |
48.29% |
40.75% |
38.92% |
34.95% |
56.04% |
35.51% |
-7.45% |
40.95% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.73% |
1.22% |
0.54% |
0.99% |
0.94% |
0.99% |
0.45% |
0.59% |
-0.09% |
1.44% |
0.18% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
0.90% |
- |
- |
- |
0.77% |
0.70% |
1.10% |
0.72% |
-0.15% |
0.84% |
| Cost of Revenue to Revenue |
|
23.41% |
43.76% |
0.00% |
21.85% |
22.69% |
42.61% |
0.00% |
22.16% |
0.00% |
-22.29% |
0.00% |
| SG&A Expenses to Revenue |
|
9.04% |
9.19% |
9.99% |
8.13% |
8.65% |
8.45% |
8.76% |
7.92% |
9.58% |
5.14% |
6.13% |
| 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 |
|
38.47% |
11.10% |
63.13% |
29.86% |
36.56% |
18.48% |
65.05% |
18.67% |
64.49% |
136.08% |
59.05% |
| Earnings before Interest and Taxes (EBIT) |
|
78 |
95 |
79 |
115 |
99 |
95 |
101 |
140 |
119 |
-26 |
121 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
133 |
154 |
139 |
178 |
164 |
163 |
182 |
208 |
197 |
49 |
193 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.35 |
1.50 |
1.34 |
1.23 |
1.40 |
1.05 |
1.03 |
0.97 |
1.14 |
1.09 |
0.94 |
| Price to Tangible Book Value (P/TBV) |
|
1.38 |
1.53 |
1.38 |
1.27 |
1.43 |
1.08 |
1.06 |
0.99 |
1.16 |
1.10 |
0.95 |
| Price to Revenue (P/Rev) |
|
12.87 |
14.30 |
12.74 |
11.20 |
12.22 |
9.18 |
9.16 |
8.53 |
9.75 |
8.99 |
7.62 |
| Price to Earnings (P/E) |
|
47.74 |
50.17 |
46.09 |
37.88 |
41.65 |
32.71 |
32.74 |
27.49 |
29.64 |
45.03 |
34.54 |
| Dividend Yield |
|
3.05% |
2.81% |
3.13% |
3.58% |
3.24% |
4.32% |
4.30% |
4.77% |
4.15% |
4.44% |
5.27% |
| Earnings Yield |
|
2.09% |
1.99% |
2.17% |
2.64% |
2.40% |
3.06% |
3.05% |
3.64% |
3.37% |
2.22% |
2.90% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.24 |
1.35 |
1.22 |
1.15 |
1.25 |
1.03 |
1.02 |
0.97 |
1.09 |
1.05 |
0.95 |
| Enterprise Value to Revenue (EV/Rev) |
|
16.56 |
17.90 |
17.25 |
15.73 |
16.63 |
13.45 |
12.76 |
12.14 |
13.40 |
12.71 |
11.48 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
26.24 |
26.82 |
25.69 |
22.58 |
23.66 |
19.54 |
18.45 |
16.91 |
18.67 |
20.30 |
17.88 |
| Enterprise Value to EBIT (EV/EBIT) |
|
45.62 |
45.66 |
43.60 |
37.18 |
38.83 |
32.56 |
31.40 |
28.15 |
31.83 |
39.24 |
33.15 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
45.62 |
45.66 |
43.60 |
37.18 |
38.83 |
32.56 |
31.40 |
28.15 |
31.83 |
43.73 |
37.91 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
33.53 |
33.41 |
32.23 |
29.64 |
31.41 |
26.29 |
24.98 |
22.85 |
24.47 |
23.52 |
21.54 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
86.76 |
31.19 |
20.82 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.30 |
0.29 |
0.42 |
0.42 |
0.41 |
0.40 |
0.38 |
0.38 |
0.37 |
0.38 |
0.39 |
| Long-Term Debt to Equity |
|
0.30 |
0.29 |
0.42 |
0.42 |
0.41 |
0.40 |
0.38 |
0.38 |
0.37 |
0.38 |
0.39 |
| Financial Leverage |
|
0.31 |
0.30 |
0.34 |
0.36 |
0.36 |
0.35 |
0.36 |
0.38 |
0.39 |
0.39 |
0.36 |
| Leverage Ratio |
|
1.35 |
1.34 |
1.42 |
1.41 |
1.41 |
1.40 |
1.45 |
1.45 |
1.44 |
1.44 |
1.43 |
| Compound Leverage Factor |
|
1.08 |
0.96 |
1.15 |
1.06 |
1.02 |
0.98 |
1.06 |
1.25 |
1.13 |
3.72 |
1.12 |
| Debt to Total Capital |
|
23.30% |
22.57% |
29.50% |
29.44% |
29.28% |
28.59% |
27.53% |
27.44% |
27.17% |
27.60% |
28.00% |
| 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 |
|
23.30% |
22.57% |
29.50% |
29.44% |
29.28% |
28.59% |
27.53% |
27.44% |
27.17% |
27.60% |
28.00% |
| Preferred Equity to Total Capital |
|
1.52% |
1.48% |
1.30% |
1.31% |
1.30% |
1.27% |
1.23% |
1.23% |
1.25% |
1.28% |
1.30% |
| Noncontrolling Interests to Total Capital |
|
3.63% |
3.58% |
3.19% |
3.27% |
3.29% |
3.29% |
2.94% |
2.82% |
2.95% |
3.09% |
3.16% |
| Common Equity to Total Capital |
|
71.54% |
72.37% |
66.01% |
65.98% |
66.12% |
66.85% |
68.31% |
68.51% |
68.63% |
68.04% |
67.54% |
| Debt to EBITDA |
|
4.93 |
4.46 |
6.35 |
5.81 |
5.52 |
5.42 |
5.17 |
4.91 |
4.71 |
5.36 |
5.25 |
| Net Debt to EBITDA |
|
4.76 |
4.39 |
5.74 |
5.60 |
5.42 |
5.33 |
4.42 |
4.30 |
4.36 |
5.10 |
5.17 |
| Long-Term Debt to EBITDA |
|
4.93 |
4.46 |
6.35 |
5.81 |
5.52 |
5.42 |
5.17 |
4.91 |
4.71 |
5.36 |
5.25 |
| Debt to NOPAT |
|
8.57 |
7.59 |
10.78 |
9.57 |
9.05 |
9.03 |
8.80 |
8.17 |
8.03 |
11.55 |
11.14 |
| Net Debt to NOPAT |
|
8.27 |
7.48 |
9.75 |
9.23 |
8.89 |
8.89 |
7.53 |
7.16 |
7.43 |
10.99 |
10.97 |
| Long-Term Debt to NOPAT |
|
8.57 |
7.59 |
10.78 |
9.57 |
9.05 |
9.03 |
8.80 |
8.17 |
8.03 |
11.55 |
11.14 |
| Altman Z-Score |
|
2.24 |
2.54 |
1.69 |
1.56 |
1.76 |
1.40 |
1.50 |
1.43 |
1.64 |
1.50 |
1.31 |
| Noncontrolling Interest Sharing Ratio |
|
7.27% |
7.00% |
6.66% |
6.69% |
6.60% |
6.46% |
6.05% |
6.01% |
6.12% |
6.21% |
5.96% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.43 |
0.24 |
1.46 |
0.58 |
0.30 |
0.29 |
2.19 |
1.95 |
1.03 |
0.80 |
0.49 |
| Quick Ratio |
|
0.43 |
0.24 |
1.46 |
0.58 |
0.30 |
0.29 |
2.11 |
1.93 |
1.03 |
0.80 |
0.28 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-1,488 |
-1,440 |
-1,861 |
-1,926 |
-1,681 |
-1,599 |
-460 |
-305 |
-176 |
99 |
348 |
| Operating Cash Flow to CapEx |
|
144.86% |
131.01% |
167.40% |
200.54% |
112.47% |
131.55% |
525.26% |
2,950.89% |
393.82% |
208.17% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
-93.32 |
-98.86 |
-126.88 |
-67.77 |
-61.47 |
-56.76 |
-16.87 |
-11.42 |
-6.92 |
3.84 |
13.08 |
| Operating Cash Flow to Interest Expense |
|
6.83 |
7.96 |
9.12 |
3.58 |
4.65 |
4.13 |
5.59 |
4.80 |
5.88 |
4.34 |
5.31 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
2.11 |
1.88 |
3.67 |
1.79 |
0.52 |
0.99 |
4.53 |
4.64 |
4.38 |
2.26 |
7.55 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.08 |
0.08 |
0.07 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
| Accounts Receivable Turnover |
|
13.51 |
48.77 |
52.03 |
54.54 |
49.82 |
56.30 |
54.88 |
64.59 |
60.40 |
67.48 |
67.33 |
| 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 |
|
0.08 |
0.08 |
0.08 |
0.08 |
0.09 |
0.09 |
0.09 |
0.09 |
0.09 |
0.09 |
0.09 |
| Accounts Payable Turnover |
|
1.00 |
1.63 |
1.42 |
1.46 |
1.23 |
1.51 |
1.45 |
1.53 |
0.98 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
|
27.03 |
7.48 |
7.02 |
6.69 |
7.33 |
6.48 |
6.65 |
5.65 |
6.04 |
5.41 |
5.42 |
| 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) |
|
364.96 |
223.91 |
256.41 |
250.72 |
297.52 |
241.77 |
252.51 |
238.15 |
370.83 |
0.00 |
0.00 |
| Cash Conversion Cycle (CCC) |
|
-337.94 |
-216.43 |
-249.40 |
-244.03 |
-290.20 |
-235.29 |
-245.86 |
-232.50 |
-364.78 |
5.41 |
5.42 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
10,225 |
10,568 |
11,693 |
11,896 |
12,004 |
12,261 |
12,242 |
12,340 |
12,270 |
12,144 |
11,994 |
| Invested Capital Turnover |
|
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
0.08 |
| Increase / (Decrease) in Invested Capital |
|
1,567 |
1,535 |
1,940 |
2,040 |
1,779 |
1,694 |
549 |
445 |
266 |
-117 |
-248 |
| Enterprise Value (EV) |
|
12,684 |
14,283 |
14,239 |
13,644 |
15,036 |
12,593 |
12,432 |
11,979 |
13,375 |
12,750 |
11,429 |
| Market Capitalization |
|
9,857 |
11,411 |
10,518 |
9,713 |
11,043 |
8,598 |
8,925 |
8,419 |
9,730 |
9,014 |
7,588 |
| Book Value per Share |
|
$35.44 |
$36.06 |
$36.75 |
$36.13 |
$36.06 |
$36.73 |
$37.93 |
$36.68 |
$36.00 |
$35.67 |
$34.93 |
| Tangible Book Value per Share |
|
$34.67 |
$35.30 |
$35.68 |
$35.10 |
$35.10 |
$35.80 |
$37.11 |
$35.94 |
$35.32 |
$35.05 |
$34.35 |
| Total Capital |
|
10,227 |
10,517 |
11,936 |
11,927 |
11,970 |
12,219 |
12,659 |
12,672 |
12,415 |
12,206 |
11,992 |
| Total Debt |
|
2,383 |
2,373 |
3,521 |
3,512 |
3,506 |
3,493 |
3,485 |
3,477 |
3,373 |
3,368 |
3,358 |
| Total Long-Term Debt |
|
2,383 |
2,373 |
3,521 |
3,512 |
3,506 |
3,493 |
3,485 |
3,477 |
3,373 |
3,368 |
3,358 |
| Net Debt |
|
2,300 |
2,340 |
3,184 |
3,386 |
3,444 |
3,437 |
2,980 |
3,046 |
3,124 |
3,203 |
3,307 |
| Capital Expenditures (CapEx) |
|
75 |
89 |
80 |
51 |
113 |
88 |
29 |
4.34 |
38 |
54 |
-60 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-218 |
-195 |
-225 |
-231 |
-247 |
-232 |
-211 |
-211 |
-242 |
-210 |
-167 |
| Debt-free Net Working Capital (DFNWC) |
|
-134 |
-162 |
112 |
-105 |
-185 |
-176 |
293 |
220 |
7.21 |
-45 |
-115 |
| Net Working Capital (NWC) |
|
-134 |
-162 |
112 |
-105 |
-185 |
-176 |
293 |
220 |
7.21 |
-45 |
-115 |
| Net Nonoperating Expense (NNE) |
|
17 |
28 |
15 |
29 |
28 |
30 |
14 |
19 |
-3.12 |
49 |
5.79 |
| Net Nonoperating Obligations (NNO) |
|
2,381 |
2,424 |
3,278 |
3,481 |
3,539 |
3,535 |
3,067 |
3,145 |
3,228 |
3,306 |
3,361 |
| Total Depreciation and Amortization (D&A) |
|
55 |
59 |
60 |
64 |
66 |
69 |
80 |
68 |
79 |
76 |
71 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-28.40% |
-24.45% |
-27.30% |
-26.62% |
-27.33% |
-24.75% |
-21.68% |
-21.41% |
-24.22% |
-20.96% |
-16.74% |
| Debt-free Net Working Capital to Revenue |
|
-17.53% |
-20.26% |
13.51% |
-12.12% |
-20.49% |
-18.77% |
30.09% |
22.29% |
0.72% |
-4.44% |
-11.55% |
| Net Working Capital to Revenue |
|
-17.53% |
-20.26% |
13.51% |
-12.12% |
-20.49% |
-18.77% |
30.09% |
22.29% |
0.72% |
-4.44% |
-11.55% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.27 |
$0.29 |
$0.27 |
$0.37 |
$0.30 |
$0.26 |
$0.30 |
$0.48 |
$0.37 |
($0.29) |
$0.38 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
205.28M |
202.88M |
214.40M |
217.39M |
218.76M |
218.28M |
227.40M |
236.10M |
234.59M |
232.48M |
228.31M |
| Adjusted Diluted Earnings per Share |
|
$0.27 |
$0.29 |
$0.27 |
$0.37 |
$0.30 |
$0.26 |
$0.30 |
$0.48 |
$0.37 |
($0.29) |
$0.38 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
205.45M |
203.11M |
214.44M |
217.39M |
219.13M |
218.47M |
227.40M |
236.10M |
234.59M |
232.55M |
228.31M |
| 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 |
|
211.10M |
215.09M |
217.82M |
219.49M |
222.39M |
227.96M |
236.69M |
236.67M |
232.81M |
231.84M |
225.72M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
55 |
66 |
55 |
69 |
68 |
66 |
62 |
67 |
63 |
-18 |
70 |
| Normalized NOPAT Margin |
|
26.68% |
31.60% |
25.81% |
29.01% |
28.02% |
27.24% |
24.47% |
26.78% |
24.86% |
-7.45% |
28.66% |
| Pre Tax Income Margin |
|
30.35% |
32.45% |
30.02% |
36.33% |
29.45% |
27.32% |
29.35% |
48.47% |
36.75% |
-27.52% |
38.58% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
4.91 |
6.52 |
5.38 |
4.04 |
3.60 |
3.36 |
3.71 |
5.24 |
4.65 |
-1.03 |
4.56 |
| NOPAT to Interest Expense |
|
4.91 |
6.52 |
5.38 |
4.04 |
3.60 |
3.36 |
3.23 |
5.24 |
3.53 |
-0.72 |
3.77 |
| EBIT Less CapEx to Interest Expense |
|
0.20 |
0.44 |
-0.07 |
2.25 |
-0.53 |
0.22 |
2.65 |
5.07 |
3.16 |
-3.11 |
6.80 |
| NOPAT Less CapEx to Interest Expense |
|
0.20 |
0.44 |
-0.07 |
2.25 |
-0.53 |
0.22 |
2.17 |
5.07 |
2.04 |
-2.80 |
6.02 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
128.59% |
126.07% |
134.38% |
125.65% |
126.93% |
132.75% |
132.98% |
122.31% |
117.57% |
192.26% |
178.21% |
| Augmented Payout Ratio |
|
128.59% |
126.07% |
134.38% |
125.65% |
126.93% |
132.79% |
132.98% |
122.31% |
160.19% |
306.08% |
365.59% |