| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
111,799,374.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
111,799,374.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.36 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-100.00% |
84.38% |
-3.70% |
-2.45% |
0.00% |
-46.63% |
2.28% |
4.13% |
2.18% |
5.85% |
6.97% |
| EBITDA Growth |
|
-21.64% |
-24.23% |
-17.80% |
3.08% |
15.54% |
21.99% |
11.13% |
-0.04% |
-10.69% |
-4.00% |
6.63% |
| EBIT Growth |
|
-37.51% |
-43.87% |
-42.04% |
9.82% |
41.78% |
53.90% |
63.73% |
5.87% |
-16.56% |
-5.90% |
5.06% |
| NOPAT Growth |
|
-52.61% |
61.46% |
-42.96% |
12.31% |
105.61% |
-28.99% |
56.81% |
1.65% |
-23.96% |
5.31% |
8.03% |
| Net Income Growth |
|
-88.87% |
-38.46% |
-95.43% |
55.68% |
893.65% |
20.47% |
62.37% |
-2.55% |
-50.56% |
3.93% |
-3.60% |
| EPS Growth |
|
-88.06% |
-31.68% |
-95.33% |
60.71% |
862.50% |
11.59% |
66.67% |
2.22% |
-48.05% |
11.69% |
2.86% |
| Operating Cash Flow Growth |
|
-120.93% |
41.29% |
132.52% |
217.22% |
541.65% |
-11.38% |
-13.15% |
-15.32% |
-6.35% |
4.44% |
-10.09% |
| Free Cash Flow Firm Growth |
|
-122.56% |
-135.31% |
-103.81% |
-62.96% |
178.20% |
663.85% |
821.04% |
-80.99% |
-19.08% |
-64.78% |
-52.05% |
| Invested Capital Growth |
|
5.20% |
2.70% |
0.95% |
-3.66% |
-2.62% |
-5.07% |
-3.58% |
-0.12% |
-2.22% |
-1.07% |
-1.43% |
| Revenue Q/Q Growth |
|
-100.00% |
0.00% |
-52.44% |
6.43% |
-1.10% |
6.63% |
-8.86% |
8.35% |
-2.96% |
10.46% |
-7.89% |
| EBITDA Q/Q Growth |
|
-5.05% |
2.68% |
-16.62% |
26.81% |
6.43% |
8.41% |
-24.04% |
14.06% |
-4.91% |
16.54% |
-15.63% |
| EBIT Q/Q Growth |
|
-11.31% |
11.46% |
-42.82% |
94.32% |
14.50% |
20.99% |
-39.17% |
25.65% |
-9.77% |
36.45% |
-32.09% |
| NOPAT Q/Q Growth |
|
-30.54% |
251.89% |
-76.56% |
96.00% |
27.17% |
21.53% |
-48.23% |
27.06% |
-4.88% |
68.31% |
-46.89% |
| Net Income Q/Q Growth |
|
-73.29% |
727.24% |
-66.89% |
112.82% |
70.46% |
0.29% |
-55.37% |
27.73% |
-13.52% |
110.85% |
-58.60% |
| EPS Q/Q Growth |
|
-71.43% |
762.50% |
-69.57% |
114.29% |
71.11% |
0.00% |
-54.55% |
31.43% |
-13.04% |
115.00% |
-58.14% |
| Operating Cash Flow Q/Q Growth |
|
75.25% |
687.17% |
-87.23% |
7.49% |
-6.77% |
17.81% |
-26.44% |
4.81% |
3.11% |
31.38% |
-36.67% |
| Free Cash Flow Firm Q/Q Growth |
|
-138.16% |
75.69% |
47.94% |
866.90% |
-19.42% |
75.26% |
-33.42% |
-79.78% |
243.02% |
-23.71% |
-9.36% |
| Invested Capital Q/Q Growth |
|
-0.17% |
0.24% |
-1.39% |
-2.37% |
0.90% |
-2.27% |
0.14% |
1.15% |
-1.23% |
-1.12% |
-0.21% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
0.00% |
77.14% |
54.63% |
55.73% |
56.26% |
56.53% |
56.49% |
54.50% |
53.60% |
54.62% |
54.51% |
| EBITDA Margin |
|
0.00% |
13.48% |
23.64% |
28.17% |
30.31% |
30.82% |
25.69% |
27.04% |
26.50% |
27.95% |
25.60% |
| Operating Margin |
|
0.00% |
5.65% |
6.79% |
12.39% |
14.35% |
16.28% |
10.87% |
12.60% |
11.72% |
14.47% |
10.67% |
| EBIT Margin |
|
0.00% |
5.65% |
6.79% |
12.39% |
14.35% |
16.28% |
10.87% |
12.60% |
11.72% |
14.47% |
10.67% |
| Profit (Net Income) Margin |
|
0.00% |
5.75% |
4.00% |
8.00% |
13.80% |
12.98% |
6.35% |
7.49% |
6.67% |
12.74% |
5.73% |
| Tax Burden Percent |
|
18.77% |
250.37% |
75.29% |
63.88% |
94.03% |
100.09% |
80.63% |
78.58% |
83.78% |
107.43% |
81.45% |
| Interest Burden Percent |
|
73.10% |
40.67% |
78.31% |
101.09% |
102.25% |
79.63% |
72.52% |
75.64% |
67.99% |
81.93% |
65.88% |
| Effective Tax Rate |
|
35.84% |
-102.58% |
16.94% |
16.22% |
6.95% |
6.53% |
20.45% |
19.56% |
15.20% |
-4.60% |
18.20% |
| Return on Invested Capital (ROIC) |
|
0.00% |
3.13% |
1.54% |
2.82% |
4.52% |
4.23% |
2.43% |
2.90% |
2.86% |
4.50% |
2.64% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
-0.09% |
1.02% |
2.04% |
4.66% |
3.47% |
1.71% |
1.98% |
1.79% |
3.64% |
1.66% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
-0.03% |
0.26% |
0.55% |
1.32% |
0.96% |
0.46% |
0.53% |
0.50% |
1.05% |
0.49% |
| Return on Equity (ROE) |
|
0.00% |
3.11% |
1.80% |
3.36% |
5.84% |
5.19% |
2.90% |
3.43% |
3.36% |
5.55% |
3.13% |
| Cash Return on Invested Capital (CROIC) |
|
-2.38% |
0.27% |
1.68% |
6.41% |
5.77% |
8.33% |
7.02% |
3.54% |
5.44% |
4.40% |
4.81% |
| Operating Return on Assets (OROA) |
|
0.00% |
1.12% |
1.32% |
2.43% |
3.72% |
3.46% |
2.33% |
2.73% |
2.65% |
3.37% |
2.54% |
| Return on Assets (ROA) |
|
0.00% |
1.14% |
0.78% |
1.57% |
3.57% |
2.75% |
1.36% |
1.63% |
1.51% |
2.96% |
1.36% |
| Return on Common Equity (ROCE) |
|
0.00% |
3.11% |
1.80% |
3.36% |
5.84% |
5.19% |
2.90% |
3.43% |
3.36% |
5.55% |
3.13% |
| Return on Equity Simple (ROE_SIMPLE) |
|
9.65% |
0.00% |
1.91% |
2.15% |
3.21% |
0.00% |
3.75% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
44 |
156 |
37 |
72 |
91 |
111 |
57 |
73 |
69 |
117 |
62 |
| NOPAT Margin |
|
0.00% |
11.44% |
5.64% |
10.38% |
13.35% |
15.22% |
8.64% |
10.14% |
9.94% |
15.14% |
8.73% |
| Net Nonoperating Expense Percent (NNEP) |
|
1.39% |
3.23% |
0.52% |
0.78% |
-0.14% |
0.76% |
0.72% |
0.92% |
1.08% |
0.86% |
0.98% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
1.33% |
- |
- |
- |
1.03% |
0.53% |
0.68% |
0.66% |
1.12% |
0.60% |
| Cost of Revenue to Revenue |
|
0.00% |
22.86% |
45.37% |
44.27% |
43.74% |
43.47% |
43.51% |
45.50% |
46.40% |
45.38% |
45.49% |
| SG&A Expenses to Revenue |
|
0.00% |
18.79% |
40.09% |
36.38% |
34.72% |
33.50% |
37.57% |
34.50% |
34.61% |
32.61% |
35.70% |
| R&D to Revenue |
|
0.00% |
3.63% |
7.75% |
6.96% |
7.18% |
6.75% |
8.06% |
7.40% |
7.27% |
7.54% |
8.14% |
| Operating Expenses to Revenue |
|
0.00% |
71.49% |
47.84% |
43.34% |
41.91% |
40.25% |
45.63% |
41.90% |
41.88% |
40.14% |
43.84% |
| Earnings before Interest and Taxes (EBIT) |
|
69 |
77 |
44 |
86 |
98 |
119 |
72 |
91 |
82 |
112 |
76 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
179 |
184 |
154 |
195 |
207 |
225 |
171 |
195 |
185 |
216 |
182 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.78 |
1.71 |
1.65 |
1.64 |
1.96 |
1.78 |
1.66 |
1.52 |
1.32 |
1.51 |
1.38 |
| 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) |
|
6.45 |
4.89 |
4.74 |
4.77 |
4.58 |
4.94 |
4.58 |
4.12 |
3.47 |
3.84 |
3.42 |
| Price to Earnings (P/E) |
|
18.45 |
19.40 |
86.43 |
76.27 |
61.10 |
50.38 |
44.26 |
40.40 |
41.05 |
45.45 |
41.45 |
| Dividend Yield |
|
0.25% |
0.26% |
0.27% |
0.27% |
0.22% |
0.25% |
0.27% |
0.29% |
0.33% |
0.29% |
0.32% |
| Earnings Yield |
|
5.42% |
5.15% |
1.16% |
1.31% |
1.64% |
1.99% |
2.26% |
2.48% |
2.44% |
2.20% |
2.41% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.59 |
1.55 |
1.51 |
1.52 |
1.77 |
1.62 |
1.52 |
1.41 |
1.25 |
1.39 |
1.29 |
| Enterprise Value to Revenue (EV/Rev) |
|
7.60 |
5.72 |
5.55 |
5.48 |
5.16 |
5.67 |
5.31 |
4.91 |
4.28 |
4.64 |
4.23 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
20.22 |
21.28 |
21.40 |
20.84 |
23.64 |
19.99 |
18.45 |
17.23 |
15.52 |
17.30 |
15.79 |
| Enterprise Value to EBIT (EV/EBIT) |
|
44.74 |
52.38 |
56.28 |
53.73 |
57.33 |
45.02 |
39.26 |
36.18 |
33.09 |
37.19 |
34.09 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
60.81 |
53.39 |
57.73 |
55.33 |
56.16 |
50.27 |
44.28 |
41.02 |
38.61 |
41.59 |
37.91 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
477.48 |
172.49 |
13.32 |
10.39 |
10.87 |
24.84 |
24.17 |
23.51 |
20.92 |
22.75 |
21.55 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
572.28 |
90.31 |
23.20 |
30.30 |
18.91 |
21.28 |
39.69 |
22.65 |
31.39 |
26.60 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.50 |
0.50 |
0.49 |
0.49 |
0.40 |
0.41 |
0.41 |
0.43 |
0.44 |
0.44 |
0.45 |
| Long-Term Debt to Equity |
|
0.41 |
0.40 |
0.40 |
0.40 |
0.40 |
0.41 |
0.41 |
0.43 |
0.36 |
0.36 |
0.37 |
| Financial Leverage |
|
0.34 |
0.32 |
0.26 |
0.27 |
0.28 |
0.28 |
0.27 |
0.27 |
0.28 |
0.29 |
0.30 |
| Leverage Ratio |
|
1.85 |
1.82 |
1.77 |
1.76 |
1.68 |
1.67 |
1.67 |
1.67 |
1.63 |
1.65 |
1.64 |
| Compound Leverage Factor |
|
1.35 |
0.74 |
1.38 |
1.78 |
1.71 |
1.33 |
1.21 |
1.26 |
1.11 |
1.35 |
1.08 |
| Debt to Total Capital |
|
33.52% |
33.13% |
33.07% |
32.99% |
28.69% |
29.13% |
29.32% |
29.85% |
30.35% |
30.75% |
30.87% |
| Short-Term Debt to Total Capital |
|
6.29% |
6.13% |
6.07% |
6.06% |
0.01% |
0.00% |
0.00% |
0.00% |
5.51% |
5.62% |
5.54% |
| Long-Term Debt to Total Capital |
|
27.24% |
26.99% |
27.00% |
26.93% |
28.68% |
29.12% |
29.32% |
29.84% |
24.84% |
25.13% |
25.33% |
| 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 |
|
66.48% |
66.87% |
66.93% |
67.01% |
71.31% |
70.87% |
70.68% |
70.15% |
69.65% |
69.25% |
69.13% |
| Debt to EBITDA |
|
4.86 |
5.27 |
5.49 |
5.44 |
4.31 |
4.04 |
3.97 |
4.03 |
4.15 |
4.20 |
4.12 |
| Net Debt to EBITDA |
|
3.07 |
3.10 |
3.09 |
2.70 |
2.64 |
2.55 |
2.55 |
2.79 |
2.94 |
3.00 |
3.02 |
| Long-Term Debt to EBITDA |
|
3.95 |
4.30 |
4.48 |
4.44 |
4.30 |
4.04 |
3.97 |
4.03 |
3.39 |
3.43 |
3.38 |
| Debt to NOPAT |
|
14.61 |
13.23 |
14.81 |
14.44 |
10.23 |
10.15 |
9.54 |
9.59 |
10.31 |
10.10 |
9.90 |
| Net Debt to NOPAT |
|
9.23 |
7.79 |
8.33 |
7.16 |
6.28 |
6.40 |
6.11 |
6.63 |
7.33 |
7.21 |
7.25 |
| Long-Term Debt to NOPAT |
|
11.87 |
10.78 |
12.09 |
11.79 |
10.23 |
10.15 |
9.53 |
9.59 |
8.44 |
8.25 |
8.12 |
| Altman Z-Score |
|
2.32 |
2.36 |
2.34 |
2.37 |
3.01 |
2.81 |
2.68 |
2.51 |
2.26 |
2.39 |
2.30 |
| 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 |
|
2.01 |
2.07 |
2.23 |
2.27 |
3.56 |
3.60 |
3.58 |
3.33 |
1.75 |
1.68 |
1.72 |
| Quick Ratio |
|
1.43 |
1.54 |
1.66 |
1.84 |
2.66 |
2.75 |
2.71 |
2.46 |
1.32 |
1.25 |
1.25 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-457 |
-111 |
-58 |
443 |
357 |
626 |
417 |
84 |
289 |
221 |
200 |
| Operating Cash Flow to CapEx |
|
-149.77% |
815.28% |
826.96% |
719.99% |
662.60% |
712.48% |
801.87% |
711.88% |
748.61% |
902.09% |
1,069.72% |
| Free Cash Flow to Firm to Interest Expense |
|
-24.53 |
-2.43 |
-6.04 |
0.00 |
0.00 |
25.88 |
21.00 |
3.81 |
11.03 |
10.92 |
7.72 |
| Operating Cash Flow to Interest Expense |
|
-1.80 |
4.29 |
15.42 |
0.00 |
0.00 |
7.20 |
6.46 |
6.08 |
5.28 |
9.01 |
4.45 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-3.00 |
3.77 |
13.56 |
0.00 |
0.00 |
6.19 |
5.65 |
5.22 |
4.58 |
8.01 |
4.03 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.16 |
0.20 |
0.19 |
0.20 |
0.26 |
0.21 |
0.21 |
0.22 |
0.23 |
0.23 |
0.24 |
| Accounts Receivable Turnover |
|
3.59 |
4.42 |
4.64 |
4.42 |
5.44 |
4.36 |
4.59 |
4.45 |
4.39 |
4.15 |
4.44 |
| Inventory Turnover |
|
2.96 |
2.91 |
2.87 |
2.89 |
2.89 |
3.06 |
3.05 |
3.12 |
3.21 |
3.46 |
3.45 |
| Fixed Asset Turnover |
|
4.47 |
5.54 |
5.48 |
5.45 |
6.73 |
5.56 |
5.59 |
5.59 |
5.54 |
5.94 |
6.10 |
| Accounts Payable Turnover |
|
5.19 |
5.08 |
5.38 |
5.90 |
6.65 |
6.55 |
6.70 |
6.99 |
7.15 |
7.32 |
7.63 |
| Days Sales Outstanding (DSO) |
|
101.80 |
82.64 |
78.73 |
82.51 |
67.07 |
83.81 |
79.49 |
82.08 |
83.19 |
87.99 |
82.30 |
| Days Inventory Outstanding (DIO) |
|
123.44 |
125.63 |
126.98 |
126.25 |
126.45 |
119.28 |
119.79 |
116.89 |
113.77 |
105.55 |
105.82 |
| Days Payable Outstanding (DPO) |
|
70.39 |
71.88 |
67.81 |
61.84 |
54.88 |
55.71 |
54.46 |
52.24 |
51.08 |
49.86 |
47.87 |
| Cash Conversion Cycle (CCC) |
|
154.86 |
136.39 |
137.90 |
146.92 |
138.64 |
147.38 |
144.81 |
146.73 |
145.88 |
143.68 |
140.25 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
10,145 |
10,169 |
10,028 |
9,790 |
9,879 |
9,654 |
9,668 |
9,779 |
9,659 |
9,551 |
9,530 |
| Invested Capital Turnover |
|
0.21 |
0.27 |
0.27 |
0.27 |
0.34 |
0.28 |
0.28 |
0.29 |
0.29 |
0.30 |
0.30 |
| Increase / (Decrease) in Invested Capital |
|
501 |
267 |
94 |
-372 |
-266 |
-515 |
-359 |
-11 |
-220 |
-104 |
-138 |
| Enterprise Value (EV) |
|
16,147 |
15,744 |
15,114 |
14,843 |
17,496 |
15,609 |
14,716 |
13,744 |
12,033 |
13,263 |
12,283 |
| Market Capitalization |
|
13,697 |
13,447 |
12,933 |
12,923 |
15,539 |
13,621 |
12,685 |
11,522 |
9,750 |
10,962 |
9,936 |
| Book Value per Share |
|
$61.98 |
$63.79 |
$63.57 |
$63.78 |
$64.23 |
$63.00 |
$63.54 |
$64.11 |
$63.55 |
$63.95 |
$64.25 |
| Tangible Book Value per Share |
|
($14.99) |
($13.64) |
($12.77) |
($11.77) |
($11.35) |
($11.81) |
($12.03) |
($13.35) |
($14.22) |
($15.08) |
($15.51) |
| Total Capital |
|
11,574 |
11,772 |
11,723 |
11,744 |
11,108 |
10,818 |
10,806 |
10,771 |
10,590 |
10,470 |
10,391 |
| Total Debt |
|
3,880 |
3,900 |
3,876 |
3,874 |
3,187 |
3,151 |
3,169 |
3,215 |
3,215 |
3,220 |
3,208 |
| Total Long-Term Debt |
|
3,152 |
3,178 |
3,165 |
3,163 |
3,186 |
3,150 |
3,168 |
3,214 |
2,631 |
2,631 |
2,632 |
| Net Debt |
|
2,450 |
2,297 |
2,181 |
1,920 |
1,957 |
1,987 |
2,031 |
2,223 |
2,283 |
2,300 |
2,348 |
| Capital Expenditures (CapEx) |
|
22 |
24 |
18 |
22 |
22 |
24 |
16 |
19 |
19 |
20 |
11 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
763 |
669 |
701 |
526 |
532 |
533 |
532 |
573 |
574 |
577 |
605 |
| Debt-free Net Working Capital (DFNWC) |
|
2,193 |
2,273 |
2,397 |
2,480 |
1,762 |
1,697 |
1,670 |
1,565 |
1,505 |
1,497 |
1,466 |
| Net Working Capital (NWC) |
|
1,465 |
1,551 |
1,685 |
1,769 |
1,760 |
1,697 |
1,670 |
1,564 |
921 |
909 |
890 |
| Net Nonoperating Expense (NNE) |
|
35 |
78 |
11 |
16 |
-3.03 |
16 |
15 |
19 |
23 |
19 |
21 |
| Net Nonoperating Obligations (NNO) |
|
2,450 |
2,297 |
2,181 |
1,920 |
1,957 |
1,987 |
2,031 |
2,223 |
2,283 |
2,300 |
2,348 |
| Total Depreciation and Amortization (D&A) |
|
110 |
107 |
110 |
109 |
109 |
106 |
99 |
104 |
103 |
104 |
106 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
35.91% |
24.34% |
25.72% |
19.42% |
15.67% |
19.36% |
19.22% |
20.47% |
20.38% |
20.22% |
20.85% |
| Debt-free Net Working Capital to Revenue |
|
103.19% |
82.62% |
87.93% |
91.58% |
51.93% |
61.59% |
60.29% |
55.91% |
53.49% |
52.43% |
50.49% |
| Net Working Capital to Revenue |
|
68.95% |
56.37% |
61.83% |
65.31% |
51.90% |
61.58% |
60.28% |
55.90% |
32.74% |
31.81% |
30.65% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.08 |
$0.69 |
$0.21 |
$0.45 |
$0.77 |
$0.78 |
$0.35 |
$0.46 |
$0.40 |
$0.86 |
$0.36 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
123.99M |
123.53M |
123.43M |
123.35M |
122.81M |
120.19M |
120.14M |
117.51M |
115.41M |
111.80M |
111.85M |
| Adjusted Diluted Earnings per Share |
|
$0.08 |
$0.69 |
$0.21 |
$0.45 |
$0.77 |
$0.77 |
$0.35 |
$0.46 |
$0.40 |
$0.86 |
$0.36 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
124.20M |
123.53M |
123.54M |
123.48M |
123.03M |
120.19M |
120.23M |
117.54M |
115.46M |
111.80M |
111.88M |
| 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 |
|
123.41M |
123.53M |
123.39M |
123.34M |
121.70M |
120.19M |
117.87M |
116.07M |
113.38M |
111.80M |
111.56M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
44 |
54 |
37 |
72 |
91 |
111 |
57 |
73 |
69 |
78 |
62 |
| Normalized NOPAT Margin |
|
0.00% |
3.95% |
5.64% |
10.38% |
13.35% |
15.22% |
8.64% |
10.14% |
9.94% |
10.13% |
8.73% |
| Pre Tax Income Margin |
|
0.00% |
2.30% |
5.32% |
12.53% |
14.67% |
12.96% |
7.88% |
9.53% |
7.97% |
11.86% |
7.03% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
3.72 |
1.69 |
4.61 |
0.00 |
0.00 |
4.91 |
3.64 |
4.10 |
3.12 |
5.54 |
2.93 |
| NOPAT to Interest Expense |
|
2.38 |
3.41 |
3.83 |
0.00 |
0.00 |
4.59 |
2.89 |
3.30 |
2.65 |
5.79 |
2.40 |
| EBIT Less CapEx to Interest Expense |
|
2.52 |
1.16 |
2.75 |
0.00 |
0.00 |
3.90 |
2.83 |
3.25 |
2.42 |
4.54 |
2.51 |
| NOPAT Less CapEx to Interest Expense |
|
1.18 |
2.89 |
1.96 |
0.00 |
0.00 |
3.58 |
2.09 |
2.45 |
1.94 |
4.79 |
1.98 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
4.74% |
5.04% |
23.23% |
20.43% |
13.59% |
12.74% |
11.95% |
11.88% |
14.06% |
13.60% |
13.44% |
| Augmented Payout Ratio |
|
59.78% |
61.15% |
249.11% |
106.53% |
88.02% |
149.43% |
190.73% |
287.75% |
366.79% |
353.90% |
327.90% |