| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
101,143,596.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
101,143,596.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.14 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-14.71% |
-14.72% |
-14.01% |
-10.18% |
-6.32% |
-6.15% |
-8.40% |
-6.98% |
-7.54% |
-5.79% |
-3.83% |
| EBITDA Growth |
|
-37.64% |
-4.17% |
-42.51% |
-32.14% |
-25.92% |
-37.20% |
-62.23% |
-29.27% |
-27.85% |
-32.23% |
17.42% |
| EBIT Growth |
|
-42.13% |
-14.52% |
-48.64% |
-37.44% |
-30.51% |
-38.11% |
-77.80% |
-35.15% |
-31.83% |
-38.13% |
53.30% |
| NOPAT Growth |
|
-44.95% |
-14.55% |
-50.05% |
-37.11% |
-31.81% |
-38.63% |
-75.39% |
-38.79% |
-33.23% |
-41.89% |
-13.65% |
| Net Income Growth |
|
-42.51% |
-40.87% |
-47.79% |
-35.88% |
-31.50% |
-37.82% |
-72.76% |
-39.89% |
-34.43% |
-41.51% |
-20.52% |
| EPS Growth |
|
-41.18% |
-39.13% |
-46.49% |
-34.00% |
-28.89% |
-36.90% |
-72.13% |
-37.88% |
-32.81% |
-39.62% |
-17.65% |
| Operating Cash Flow Growth |
|
-2.09% |
-43.33% |
-124.30% |
-49.50% |
-26.21% |
35.07% |
-272.81% |
-15.90% |
-40.28% |
17.89% |
-89.29% |
| Free Cash Flow Firm Growth |
|
371.41% |
364.07% |
541.84% |
-55.45% |
-93.55% |
-50.81% |
-83.19% |
19.51% |
168.10% |
-12.56% |
37.78% |
| Invested Capital Growth |
|
-5.24% |
-5.86% |
-6.89% |
3.35% |
6.22% |
-1.89% |
-0.77% |
-0.15% |
1.93% |
-3.45% |
-1.84% |
| Revenue Q/Q Growth |
|
-4.62% |
-5.81% |
0.21% |
-0.23% |
-0.51% |
-5.64% |
-2.20% |
1.32% |
-1.11% |
-3.85% |
-0.17% |
| EBITDA Q/Q Growth |
|
-9.42% |
-2.93% |
80.79% |
6.31% |
-1.11% |
-17.72% |
-56.34% |
99.07% |
0.87% |
-22.71% |
-24.34% |
| EBIT Q/Q Growth |
|
-11.43% |
-12.21% |
231.60% |
8.31% |
-1.62% |
-21.81% |
-73.35% |
216.36% |
3.40% |
-29.03% |
-33.97% |
| NOPAT Q/Q Growth |
|
-11.71% |
-8.96% |
220.51% |
8.95% |
-4.26% |
-18.06% |
-71.20% |
170.96% |
4.43% |
-28.68% |
-57.21% |
| Net Income Q/Q Growth |
|
-10.11% |
-8.63% |
-27.04% |
6.99% |
-3.97% |
-17.05% |
-68.04% |
136.13% |
4.75% |
-26.00% |
-56.58% |
| EPS Q/Q Growth |
|
-10.00% |
-6.67% |
-27.38% |
8.20% |
-3.03% |
-17.19% |
-67.92% |
141.18% |
4.88% |
-25.58% |
-56.25% |
| Operating Cash Flow Q/Q Growth |
|
-37.51% |
-34.74% |
-113.89% |
991.73% |
-8.70% |
19.47% |
-138.33% |
301.15% |
-35.16% |
135.82% |
-161.54% |
| Free Cash Flow Firm Q/Q Growth |
|
79.18% |
-1.35% |
83.37% |
-74.01% |
-74.06% |
652.59% |
-66.87% |
84.80% |
-41.81% |
145.47% |
-47.80% |
| Invested Capital Q/Q Growth |
|
-5.76% |
0.72% |
14.21% |
-4.65% |
-3.15% |
-6.97% |
15.51% |
-4.06% |
-1.13% |
-11.88% |
17.43% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
40.99% |
39.66% |
38.13% |
39.16% |
39.02% |
38.78% |
36.91% |
37.19% |
37.23% |
37.59% |
36.91% |
| EBITDA Margin |
|
9.69% |
9.99% |
7.23% |
7.71% |
7.66% |
6.68% |
2.98% |
5.86% |
5.98% |
4.81% |
3.64% |
| Operating Margin |
|
8.26% |
7.70% |
5.71% |
6.20% |
6.13% |
5.08% |
1.38% |
4.32% |
4.52% |
3.34% |
2.21% |
| EBIT Margin |
|
8.26% |
7.70% |
5.71% |
6.20% |
6.13% |
5.08% |
1.38% |
4.32% |
4.52% |
3.34% |
2.21% |
| Profit (Net Income) Margin |
|
6.11% |
5.93% |
4.32% |
4.63% |
4.47% |
3.93% |
1.28% |
2.99% |
3.17% |
2.44% |
1.06% |
| Tax Burden Percent |
|
70.08% |
72.67% |
70.24% |
70.66% |
68.76% |
72.06% |
77.86% |
66.69% |
67.35% |
67.69% |
43.86% |
| Interest Burden Percent |
|
105.52% |
105.90% |
107.61% |
105.68% |
106.00% |
107.30% |
119.09% |
103.78% |
104.10% |
108.01% |
109.62% |
| Effective Tax Rate |
|
29.92% |
27.33% |
29.76% |
29.34% |
31.24% |
27.94% |
22.14% |
33.31% |
32.65% |
32.31% |
56.14% |
| Return on Invested Capital (ROIC) |
|
44.03% |
40.51% |
24.32% |
28.57% |
28.29% |
25.00% |
6.27% |
17.22% |
18.22% |
14.70% |
5.36% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
43.28% |
39.81% |
23.49% |
27.99% |
27.72% |
24.42% |
5.64% |
16.90% |
17.85% |
14.23% |
4.97% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-18.64% |
-17.53% |
-8.20% |
-11.45% |
-11.80% |
-10.45% |
-1.76% |
-5.62% |
-6.05% |
-5.37% |
-1.21% |
| Return on Equity (ROE) |
|
25.39% |
22.98% |
16.12% |
17.12% |
16.49% |
14.55% |
4.51% |
11.60% |
12.16% |
9.33% |
4.15% |
| Cash Return on Invested Capital (CROIC) |
|
59.20% |
50.65% |
33.99% |
22.23% |
17.42% |
29.73% |
20.43% |
18.03% |
14.11% |
18.64% |
14.59% |
| Operating Return on Assets (OROA) |
|
18.52% |
16.48% |
12.11% |
12.36% |
12.02% |
10.04% |
2.81% |
8.34% |
8.46% |
6.28% |
4.35% |
| Return on Assets (ROA) |
|
13.69% |
12.68% |
9.15% |
9.23% |
8.76% |
7.76% |
2.61% |
5.77% |
5.93% |
4.59% |
2.09% |
| Return on Common Equity (ROCE) |
|
25.39% |
22.98% |
16.12% |
17.12% |
16.49% |
14.55% |
4.51% |
11.60% |
12.16% |
9.33% |
4.15% |
| Return on Equity Simple (ROE_SIMPLE) |
|
29.84% |
0.00% |
23.22% |
21.26% |
19.31% |
0.00% |
15.63% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
91 |
82 |
59 |
64 |
62 |
51 |
15 |
39 |
41 |
29 |
13 |
| NOPAT Margin |
|
5.79% |
5.60% |
4.01% |
4.38% |
4.21% |
3.66% |
1.08% |
2.88% |
3.04% |
2.26% |
0.97% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.76% |
0.70% |
0.83% |
0.58% |
0.57% |
0.58% |
0.63% |
0.32% |
0.36% |
0.47% |
0.39% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
5.19% |
- |
- |
- |
3.67% |
1.11% |
3.01% |
3.21% |
2.30% |
1.02% |
| Cost of Revenue to Revenue |
|
59.01% |
60.34% |
61.87% |
60.84% |
60.98% |
61.22% |
63.09% |
62.81% |
62.77% |
62.41% |
63.09% |
| SG&A Expenses to Revenue |
|
31.76% |
35.08% |
35.34% |
34.01% |
34.87% |
34.10% |
34.04% |
37.08% |
36.22% |
35.87% |
34.07% |
| 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 |
|
32.72% |
31.96% |
32.42% |
32.96% |
32.89% |
33.70% |
35.53% |
32.87% |
32.71% |
34.25% |
34.70% |
| Earnings before Interest and Taxes (EBIT) |
|
129 |
113 |
84 |
91 |
90 |
70 |
19 |
59 |
61 |
43 |
29 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
152 |
147 |
107 |
113 |
112 |
92 |
40 |
80 |
81 |
63 |
47 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
4.82 |
5.69 |
5.44 |
4.50 |
4.76 |
5.28 |
4.25 |
3.20 |
2.69 |
2.15 |
2.09 |
| Price to Tangible Book Value (P/TBV) |
|
5.68 |
6.69 |
6.44 |
5.36 |
5.68 |
6.38 |
5.18 |
3.95 |
3.34 |
2.68 |
2.62 |
| Price to Revenue (P/Rev) |
|
1.15 |
1.41 |
1.34 |
1.11 |
1.19 |
1.26 |
0.98 |
0.75 |
0.63 |
0.51 |
0.48 |
| Price to Earnings (P/E) |
|
16.17 |
21.97 |
23.41 |
21.15 |
24.65 |
28.92 |
27.16 |
23.55 |
22.23 |
20.66 |
19.85 |
| Dividend Yield |
|
2.63% |
2.25% |
2.53% |
3.18% |
3.07% |
3.01% |
4.00% |
5.46% |
6.77% |
8.69% |
9.29% |
| Earnings Yield |
|
6.19% |
4.55% |
4.27% |
4.73% |
4.06% |
3.46% |
3.68% |
4.25% |
4.50% |
4.84% |
5.04% |
| Enterprise Value to Invested Capital (EV/IC) |
|
8.10 |
9.69 |
7.89 |
6.55 |
7.13 |
8.02 |
5.39 |
4.09 |
3.36 |
2.81 |
2.40 |
| Enterprise Value to Revenue (EV/Rev) |
|
1.04 |
1.30 |
1.25 |
1.02 |
1.09 |
1.16 |
0.92 |
0.68 |
0.57 |
0.42 |
0.43 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
9.26 |
12.74 |
15.93 |
14.18 |
16.46 |
15.86 |
14.60 |
11.73 |
10.52 |
8.64 |
8.45 |
| Enterprise Value to EBIT (EV/EBIT) |
|
10.48 |
15.02 |
20.06 |
18.50 |
22.16 |
20.08 |
19.38 |
16.03 |
14.77 |
12.51 |
11.90 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
14.65 |
21.07 |
28.33 |
26.08 |
31.34 |
28.54 |
27.31 |
22.89 |
21.16 |
18.28 |
18.71 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
9.51 |
13.03 |
13.89 |
14.67 |
17.40 |
16.41 |
14.26 |
11.07 |
10.58 |
7.14 |
8.58 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
13.32 |
18.56 |
22.38 |
29.95 |
42.19 |
26.71 |
26.28 |
22.69 |
24.02 |
14.84 |
16.32 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
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 Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
-0.43 |
-0.44 |
-0.35 |
-0.41 |
-0.43 |
-0.43 |
-0.31 |
-0.33 |
-0.34 |
-0.38 |
-0.24 |
| Leverage Ratio |
|
1.93 |
1.89 |
1.86 |
1.93 |
1.97 |
1.98 |
1.97 |
2.07 |
2.11 |
2.15 |
2.12 |
| Compound Leverage Factor |
|
2.04 |
2.00 |
2.00 |
2.04 |
2.08 |
2.12 |
2.35 |
2.14 |
2.20 |
2.32 |
2.33 |
| 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% |
| 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 |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| 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 |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
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 EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
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 NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Altman Z-Score |
|
6.07 |
6.60 |
6.35 |
5.34 |
5.29 |
5.44 |
4.89 |
4.01 |
3.63 |
3.29 |
3.36 |
| 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 |
|
1.82 |
1.86 |
1.85 |
1.76 |
1.72 |
1.66 |
1.65 |
1.57 |
1.55 |
1.53 |
1.55 |
| Quick Ratio |
|
1.31 |
1.29 |
1.19 |
1.14 |
1.11 |
1.02 |
0.95 |
0.91 |
0.88 |
0.88 |
0.83 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
138 |
136 |
132 |
34 |
8.87 |
67 |
22 |
41 |
24 |
58 |
30 |
| Operating Cash Flow to CapEx |
|
1,166.61% |
977.68% |
-135.14% |
1,145.34% |
726.54% |
1,082.29% |
-478.84% |
786.46% |
559.47% |
1,553.87% |
-1,322.41% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
2.24 |
2.14 |
2.12 |
1.99 |
1.96 |
1.98 |
2.03 |
1.93 |
1.87 |
1.88 |
1.97 |
| Accounts Receivable Turnover |
|
6.51 |
6.80 |
6.58 |
6.41 |
6.45 |
7.10 |
6.88 |
6.47 |
6.33 |
7.07 |
6.82 |
| 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 |
|
61.86 |
58.51 |
57.20 |
54.54 |
51.59 |
50.76 |
48.68 |
45.82 |
43.86 |
43.31 |
41.72 |
| Accounts Payable Turnover |
|
26.56 |
23.51 |
24.62 |
23.48 |
23.58 |
21.93 |
24.06 |
22.37 |
21.80 |
20.69 |
23.04 |
| Days Sales Outstanding (DSO) |
|
56.08 |
53.65 |
55.49 |
56.94 |
56.63 |
51.43 |
53.03 |
56.38 |
57.62 |
51.60 |
53.55 |
| 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) |
|
13.74 |
15.53 |
14.83 |
15.55 |
15.48 |
16.64 |
15.17 |
16.32 |
16.74 |
17.64 |
15.85 |
| Cash Conversion Cycle (CCC) |
|
42.34 |
38.12 |
40.66 |
41.40 |
41.15 |
34.78 |
37.86 |
40.06 |
40.88 |
33.96 |
37.70 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
850 |
857 |
978 |
933 |
903 |
840 |
971 |
931 |
921 |
811 |
953 |
| Invested Capital Turnover |
|
7.60 |
7.24 |
6.06 |
6.52 |
6.71 |
6.83 |
5.82 |
5.97 |
5.98 |
6.51 |
5.54 |
| Increase / (Decrease) in Invested Capital |
|
-47 |
-53 |
-72 |
30 |
53 |
-16 |
-7.56 |
-1.41 |
17 |
-29 |
-18 |
| Enterprise Value (EV) |
|
6,893 |
8,301 |
7,717 |
6,109 |
6,444 |
6,737 |
5,233 |
3,813 |
3,092 |
2,284 |
2,291 |
| Market Capitalization |
|
7,623 |
9,033 |
8,258 |
6,656 |
7,014 |
7,275 |
5,575 |
4,194 |
3,457 |
2,748 |
2,569 |
| Book Value per Share |
|
$14.75 |
$15.00 |
$14.64 |
$14.11 |
$14.16 |
$13.35 |
$12.85 |
$12.84 |
$12.64 |
$12.61 |
$12.17 |
| Tangible Book Value per Share |
|
$12.54 |
$12.75 |
$12.35 |
$11.84 |
$11.88 |
$11.05 |
$10.53 |
$10.38 |
$10.17 |
$10.12 |
$9.69 |
| Total Capital |
|
1,580 |
1,588 |
1,519 |
1,480 |
1,474 |
1,378 |
1,313 |
1,312 |
1,286 |
1,276 |
1,231 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
-729 |
-732 |
-541 |
-547 |
-570 |
-538 |
-342 |
-381 |
-365 |
-464 |
-278 |
| Capital Expenditures (CapEx) |
|
15 |
12 |
12 |
12 |
18 |
14 |
12 |
15 |
14 |
12 |
8.50 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
322 |
330 |
466 |
417 |
376 |
306 |
434 |
375 |
386 |
270 |
422 |
| Debt-free Net Working Capital (DFNWC) |
|
1,052 |
1,062 |
1,007 |
964 |
946 |
844 |
776 |
755 |
751 |
735 |
701 |
| Net Working Capital (NWC) |
|
1,052 |
1,062 |
1,007 |
964 |
946 |
844 |
776 |
755 |
751 |
735 |
701 |
| Net Nonoperating Expense (NNE) |
|
-5.00 |
-4.87 |
-4.50 |
-3.66 |
-3.71 |
-3.70 |
-2.78 |
-1.49 |
-1.69 |
-2.35 |
-1.21 |
| Net Nonoperating Obligations (NNO) |
|
-729 |
-732 |
-541 |
-547 |
-570 |
-538 |
-342 |
-381 |
-365 |
-464 |
-278 |
| Total Depreciation and Amortization (D&A) |
|
22 |
34 |
22 |
22 |
22 |
22 |
22 |
21 |
20 |
19 |
19 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
4.85% |
5.17% |
7.58% |
6.96% |
6.38% |
5.28% |
7.64% |
6.73% |
7.06% |
5.02% |
7.93% |
| Debt-free Net Working Capital to Revenue |
|
15.83% |
16.61% |
16.37% |
16.11% |
16.07% |
14.56% |
13.68% |
13.56% |
13.76% |
13.66% |
13.15% |
| Net Working Capital to Revenue |
|
15.83% |
16.61% |
16.37% |
16.11% |
16.07% |
14.56% |
13.68% |
13.56% |
13.76% |
13.66% |
13.15% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.91 |
$0.84 |
$0.61 |
$0.66 |
$0.64 |
$0.54 |
$0.17 |
$0.41 |
$0.43 |
$0.32 |
$0.14 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
105.34M |
105.53M |
103.79M |
103.15M |
102.18M |
102.66M |
100.67M |
100.41M |
99.90M |
100.12M |
99.62M |
| Adjusted Diluted Earnings per Share |
|
$0.90 |
$0.84 |
$0.61 |
$0.66 |
$0.64 |
$0.53 |
$0.17 |
$0.41 |
$0.43 |
$0.32 |
$0.14 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
105.81M |
106.07M |
104.40M |
103.33M |
102.39M |
103.03M |
101.02M |
100.54M |
100.04M |
100.31M |
99.90M |
| 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 |
|
105.89M |
105.21M |
104.93M |
104.06M |
103.25M |
102.20M |
102.16M |
101.74M |
101.19M |
101.14M |
102.29M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
91 |
82 |
59 |
64 |
62 |
51 |
15 |
39 |
41 |
29 |
20 |
| Normalized NOPAT Margin |
|
5.79% |
5.60% |
4.01% |
4.38% |
4.21% |
3.66% |
1.08% |
2.88% |
3.04% |
2.26% |
1.54% |
| Pre Tax Income Margin |
|
8.72% |
8.16% |
6.14% |
6.55% |
6.50% |
5.45% |
1.65% |
4.49% |
4.70% |
3.60% |
2.42% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
42.83% |
50.08% |
59.43% |
67.83% |
76.22% |
87.60% |
109.23% |
128.51% |
150.26% |
179.13% |
184.38% |
| Augmented Payout Ratio |
|
98.17% |
112.01% |
138.01% |
161.94% |
164.51% |
197.32% |
226.20% |
241.30% |
261.21% |
248.37% |
221.68% |