| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
106,694,327.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
106,694,327.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
-6.79 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-3.62% |
-12.09% |
0.58% |
-1.30% |
17.72% |
17.16% |
-1.94% |
-2.81% |
-0.56% |
2.59% |
7.02% |
| EBITDA Growth |
|
23.93% |
-2.15% |
-2.38% |
197.15% |
31.87% |
-26.00% |
-213.57% |
-189.54% |
-62.37% |
90.90% |
13.04% |
| EBIT Growth |
|
50.11% |
3.90% |
-5.75% |
163.80% |
28.06% |
-45.56% |
-302.30% |
-246.88% |
-87.38% |
151.96% |
6.70% |
| NOPAT Growth |
|
67.15% |
5.36% |
-23.90% |
171.67% |
12.45% |
-126.65% |
-327.02% |
-231.95% |
-87.86% |
609.58% |
7.68% |
| Net Income Growth |
|
67.21% |
1.99% |
-42.25% |
140.80% |
0.76% |
-112.57% |
-650.08% |
-397.43% |
-123.73% |
1,084.90% |
-9.35% |
| EPS Growth |
|
73.79% |
6.15% |
-42.05% |
141.03% |
-2.79% |
-112.11% |
-650.44% |
-396.97% |
-123.56% |
1,082.61% |
-9.16% |
| Operating Cash Flow Growth |
|
658.72% |
-13.71% |
-30.47% |
-3.54% |
-20.65% |
128.49% |
-41.11% |
-7.99% |
-106.13% |
-14.28% |
133.29% |
| Free Cash Flow Firm Growth |
|
2,640.27% |
1,162.23% |
-4,125.35% |
-435.91% |
-330.53% |
-315.64% |
129.29% |
136.08% |
144.30% |
143.41% |
81.63% |
| Invested Capital Growth |
|
-16.35% |
-15.62% |
28.05% |
52.43% |
52.59% |
44.02% |
-8.67% |
-14.30% |
-14.35% |
-11.40% |
-14.72% |
| Revenue Q/Q Growth |
|
-19.22% |
7.39% |
14.99% |
-1.05% |
-3.65% |
6.88% |
-3.75% |
-1.93% |
-1.42% |
10.26% |
0.40% |
| EBITDA Q/Q Growth |
|
165.41% |
10.01% |
5.52% |
27.93% |
-11.21% |
-38.26% |
-261.94% |
-0.86% |
137.32% |
213.19% |
-173.76% |
| EBIT Q/Q Growth |
|
142.05% |
12.38% |
-2.86% |
38.98% |
-15.59% |
-52.22% |
-460.97% |
-0.90% |
107.25% |
854.23% |
-233.67% |
| NOPAT Q/Q Growth |
|
152.71% |
-0.07% |
-21.59% |
73.53% |
-17.30% |
-123.68% |
-568.06% |
-0.86% |
107.61% |
893.61% |
-221.04% |
| Net Income Q/Q Growth |
|
130.56% |
6.15% |
-38.22% |
103.57% |
-24.52% |
-113.24% |
-2,603.27% |
-10.07% |
93.98% |
649.66% |
-400.12% |
| EPS Q/Q Growth |
|
131.79% |
6.15% |
-40.53% |
104.42% |
-24.68% |
-113.22% |
-2,604.35% |
-10.29% |
94.02% |
651.22% |
-400.44% |
| Operating Cash Flow Q/Q Growth |
|
-50.90% |
-18.82% |
129.79% |
5.31% |
-59.61% |
133.78% |
-40.77% |
64.54% |
-102.69% |
3,368.87% |
61.18% |
| Free Cash Flow Firm Q/Q Growth |
|
48.45% |
-3.21% |
-249.32% |
-56.57% |
-1.88% |
9.46% |
120.28% |
92.84% |
25.09% |
-11.28% |
-15.13% |
| Invested Capital Q/Q Growth |
|
0.47% |
1.76% |
48.68% |
0.28% |
0.58% |
-3.96% |
-5.72% |
-5.90% |
0.52% |
-0.66% |
-9.24% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
36.27% |
37.36% |
36.92% |
41.41% |
37.51% |
39.01% |
40.17% |
38.40% |
22.46% |
37.33% |
35.39% |
| EBITDA Margin |
|
19.97% |
20.46% |
18.77% |
24.27% |
22.37% |
12.92% |
-21.74% |
-22.36% |
8.47% |
24.05% |
-17.67% |
| Operating Margin |
|
16.81% |
15.42% |
13.34% |
18.41% |
16.45% |
7.47% |
-27.17% |
-27.95% |
2.16% |
17.96% |
-23.44% |
| EBIT Margin |
|
14.98% |
15.68% |
13.25% |
18.61% |
16.30% |
7.29% |
-27.33% |
-28.12% |
2.07% |
17.90% |
-23.83% |
| Profit (Net Income) Margin |
|
10.17% |
10.05% |
5.40% |
11.11% |
8.71% |
-1.08% |
-30.30% |
-34.01% |
-2.08% |
10.36% |
-30.96% |
| Tax Burden Percent |
|
77.01% |
78.15% |
61.59% |
78.28% |
75.20% |
-36.68% |
99.97% |
104.58% |
77.70% |
75.79% |
111.09% |
| Interest Burden Percent |
|
88.13% |
82.04% |
66.20% |
76.29% |
71.02% |
40.36% |
110.90% |
115.64% |
-129.29% |
76.35% |
116.95% |
| Effective Tax Rate |
|
22.99% |
21.85% |
38.41% |
21.72% |
24.80% |
136.68% |
0.00% |
0.00% |
0.00% |
24.21% |
0.00% |
| Return on Invested Capital (ROIC) |
|
9.40% |
8.36% |
4.71% |
8.84% |
7.84% |
-1.84% |
-10.88% |
-11.41% |
0.88% |
8.14% |
-10.78% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
8.17% |
7.43% |
3.73% |
7.59% |
6.55% |
-1.19% |
-13.91% |
-15.25% |
-0.05% |
7.17% |
-15.30% |
| Return on Net Nonoperating Assets (RNNOA) |
|
4.40% |
4.03% |
2.98% |
5.92% |
5.34% |
-0.94% |
-15.64% |
-17.86% |
-0.06% |
8.19% |
-18.95% |
| Return on Equity (ROE) |
|
13.80% |
12.40% |
7.70% |
14.76% |
13.18% |
-2.78% |
-26.52% |
-29.28% |
0.81% |
16.33% |
-29.73% |
| Cash Return on Invested Capital (CROIC) |
|
17.32% |
16.55% |
-64.93% |
-34.23% |
-34.16% |
-30.14% |
10.57% |
12.25% |
10.91% |
8.61% |
12.36% |
| Operating Return on Assets (OROA) |
|
8.18% |
7.48% |
6.00% |
8.63% |
7.90% |
3.37% |
-12.42% |
-12.97% |
0.95% |
8.34% |
-12.26% |
| Return on Assets (ROA) |
|
5.55% |
4.80% |
2.44% |
5.15% |
4.22% |
-0.50% |
-13.77% |
-15.68% |
-0.95% |
4.83% |
-15.93% |
| Return on Common Equity (ROCE) |
|
13.80% |
12.40% |
7.70% |
14.76% |
13.18% |
-2.78% |
-26.52% |
-29.28% |
0.81% |
16.33% |
-29.73% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-0.25% |
-0.19% |
-1.35% |
0.00% |
9.59% |
6.89% |
-3.72% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
234 |
234 |
183 |
318 |
263 |
-62 |
-416 |
-419 |
32 |
317 |
-384 |
| NOPAT Margin |
|
12.95% |
12.05% |
8.22% |
14.41% |
12.37% |
-2.74% |
-19.02% |
-19.56% |
1.51% |
13.61% |
-16.41% |
| Net Nonoperating Expense Percent (NNEP) |
|
1.23% |
0.93% |
0.99% |
1.24% |
1.29% |
-0.65% |
3.03% |
3.84% |
0.93% |
0.97% |
4.53% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
1.14% |
- |
- |
- |
-2.82% |
-3.05% |
0.23% |
2.29% |
-3.06% |
| Cost of Revenue to Revenue |
|
63.73% |
62.64% |
63.08% |
58.59% |
62.49% |
60.99% |
59.83% |
61.60% |
77.54% |
62.67% |
64.61% |
| SG&A Expenses to Revenue |
|
17.37% |
17.20% |
16.79% |
19.26% |
18.36% |
17.20% |
16.82% |
17.75% |
17.86% |
17.09% |
15.53% |
| 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 |
|
19.46% |
21.94% |
23.58% |
23.00% |
21.07% |
31.54% |
67.34% |
66.35% |
20.30% |
19.37% |
58.83% |
| Earnings before Interest and Taxes (EBIT) |
|
271 |
304 |
295 |
410 |
346 |
166 |
-597 |
-603 |
44 |
417 |
-557 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
361 |
397 |
419 |
535 |
475 |
294 |
-475 |
-479 |
179 |
560 |
-413 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
2.10 |
1.57 |
1.76 |
1.57 |
1.60 |
1.57 |
1.63 |
2.01 |
1.91 |
1.80 |
2.12 |
| 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) |
|
1.74 |
1.35 |
1.62 |
1.48 |
1.46 |
1.35 |
1.28 |
1.40 |
1.30 |
1.25 |
1.24 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
16.24 |
16.65 |
22.74 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Dividend Yield |
|
3.54% |
4.73% |
3.31% |
3.69% |
3.63% |
3.79% |
4.05% |
3.73% |
4.06% |
4.23% |
4.20% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
6.16% |
6.01% |
4.40% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.73 |
1.37 |
1.36 |
1.27 |
1.29 |
1.30 |
1.30 |
1.44 |
1.39 |
1.35 |
1.47 |
| Enterprise Value to Revenue (EV/Rev) |
|
2.17 |
1.81 |
2.66 |
2.49 |
2.45 |
2.28 |
2.17 |
2.28 |
2.21 |
2.13 |
2.06 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
28.49 |
23.34 |
34.95 |
11.91 |
11.42 |
11.71 |
22.99 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
78.63 |
60.60 |
96.36 |
15.92 |
15.37 |
16.57 |
58.66 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
20.91 |
20.77 |
25.77 |
82.20 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
12.63 |
10.41 |
17.53 |
16.58 |
17.60 |
14.29 |
15.31 |
16.41 |
18.77 |
19.26 |
14.25 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
9.08 |
7.58 |
0.00 |
0.00 |
0.00 |
0.00 |
11.73 |
10.84 |
11.74 |
14.77 |
10.92 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.62 |
1.10 |
1.13 |
1.09 |
1.09 |
1.08 |
1.14 |
1.26 |
1.35 |
1.29 |
1.40 |
| Long-Term Debt to Equity |
|
0.62 |
1.10 |
1.07 |
0.88 |
0.87 |
0.89 |
0.92 |
1.16 |
1.19 |
1.16 |
1.31 |
| Financial Leverage |
|
0.54 |
0.54 |
0.80 |
0.78 |
0.82 |
0.79 |
1.12 |
1.17 |
1.20 |
1.14 |
1.24 |
| Leverage Ratio |
|
2.05 |
2.24 |
2.28 |
2.35 |
2.37 |
2.59 |
2.67 |
2.75 |
2.78 |
2.75 |
2.86 |
| Compound Leverage Factor |
|
1.80 |
1.84 |
1.51 |
1.80 |
1.69 |
1.05 |
2.96 |
3.18 |
-3.60 |
2.10 |
3.34 |
| Debt to Total Capital |
|
38.12% |
52.30% |
53.04% |
52.09% |
52.16% |
51.99% |
53.19% |
55.80% |
57.42% |
56.24% |
58.33% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
2.60% |
9.90% |
10.45% |
9.36% |
9.91% |
4.66% |
6.84% |
5.40% |
3.88% |
| Long-Term Debt to Total Capital |
|
38.12% |
52.30% |
50.44% |
42.18% |
41.72% |
42.63% |
43.28% |
51.14% |
50.58% |
50.84% |
54.45% |
| 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 |
|
61.88% |
47.70% |
46.96% |
47.91% |
47.84% |
48.01% |
46.81% |
44.20% |
42.58% |
43.76% |
41.67% |
| Debt to EBITDA |
|
6.71 |
12.24 |
13.67 |
4.89 |
4.64 |
4.80 |
9.47 |
-41.32 |
-16.57 |
-36.14 |
-47.74 |
| Net Debt to EBITDA |
|
5.62 |
5.85 |
13.62 |
4.85 |
4.62 |
4.77 |
9.41 |
-40.95 |
-16.48 |
-35.85 |
-47.40 |
| Long-Term Debt to EBITDA |
|
6.71 |
12.24 |
13.00 |
3.96 |
3.71 |
3.93 |
7.70 |
-37.87 |
-14.59 |
-32.67 |
-44.57 |
| Debt to NOPAT |
|
-77.23 |
-167.34 |
-1.48 |
8.58 |
8.44 |
10.56 |
33.85 |
-16.28 |
-11.67 |
-15.26 |
-15.32 |
| Net Debt to NOPAT |
|
-64.68 |
-79.99 |
-1.47 |
8.51 |
8.40 |
10.49 |
33.64 |
-16.13 |
-11.62 |
-15.14 |
-15.21 |
| Long-Term Debt to NOPAT |
|
-77.23 |
-167.34 |
-1.41 |
6.95 |
6.75 |
8.66 |
27.54 |
-14.92 |
-10.28 |
-13.80 |
-14.30 |
| Altman Z-Score |
|
2.01 |
1.54 |
1.19 |
1.09 |
1.12 |
1.11 |
0.97 |
1.03 |
1.06 |
1.16 |
0.98 |
| 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 |
|
1.28 |
3.20 |
0.78 |
0.52 |
0.55 |
0.58 |
0.60 |
0.81 |
0.81 |
0.89 |
0.84 |
| Quick Ratio |
|
0.66 |
2.53 |
0.33 |
0.21 |
0.21 |
0.24 |
0.21 |
0.26 |
0.23 |
0.28 |
0.30 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
2,308 |
2,234 |
-3,336 |
-5,223 |
-5,321 |
-4,818 |
977 |
1,884 |
2,357 |
2,091 |
1,775 |
| Operating Cash Flow to CapEx |
|
144.98% |
118.96% |
259.08% |
327.79% |
139.77% |
464.60% |
271.74% |
414.63% |
-14.85% |
524.21% |
781.12% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
114.57 |
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 |
9.07 |
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 |
1.45 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.55 |
0.48 |
0.45 |
0.46 |
0.48 |
0.46 |
0.45 |
0.46 |
0.46 |
0.47 |
0.51 |
| Accounts Receivable Turnover |
|
14.13 |
13.69 |
12.40 |
12.26 |
12.81 |
12.68 |
12.17 |
12.88 |
12.65 |
11.86 |
13.73 |
| Inventory Turnover |
|
4.62 |
4.31 |
4.68 |
4.94 |
4.70 |
4.99 |
5.12 |
4.75 |
4.48 |
4.70 |
5.25 |
| Fixed Asset Turnover |
|
3.82 |
3.57 |
3.11 |
3.08 |
3.16 |
3.23 |
2.90 |
2.84 |
2.84 |
2.87 |
2.95 |
| Accounts Payable Turnover |
|
4.37 |
4.20 |
4.20 |
3.71 |
4.12 |
4.36 |
4.45 |
4.07 |
4.56 |
4.89 |
5.25 |
| Days Sales Outstanding (DSO) |
|
25.83 |
26.67 |
29.43 |
29.77 |
28.50 |
28.78 |
29.99 |
28.35 |
28.86 |
30.78 |
26.58 |
| Days Inventory Outstanding (DIO) |
|
79.02 |
84.65 |
78.03 |
73.84 |
77.70 |
73.16 |
71.23 |
76.82 |
81.49 |
77.71 |
69.46 |
| Days Payable Outstanding (DPO) |
|
83.53 |
86.99 |
86.95 |
98.36 |
88.63 |
83.78 |
81.95 |
89.69 |
80.02 |
74.68 |
69.51 |
| Cash Conversion Cycle (CCC) |
|
21.31 |
24.32 |
20.52 |
5.26 |
17.57 |
18.16 |
19.27 |
15.48 |
30.33 |
33.81 |
26.53 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
10,618 |
10,804 |
16,063 |
16,109 |
16,202 |
15,560 |
14,670 |
13,805 |
13,877 |
13,785 |
12,512 |
| Invested Capital Turnover |
|
0.73 |
0.69 |
0.57 |
0.61 |
0.63 |
0.67 |
0.57 |
0.58 |
0.58 |
0.60 |
0.66 |
| Increase / (Decrease) in Invested Capital |
|
-2,075 |
-2,001 |
3,519 |
5,541 |
5,584 |
4,756 |
-1,393 |
-2,304 |
-2,325 |
-1,774 |
-2,159 |
| Enterprise Value (EV) |
|
18,328 |
14,817 |
21,825 |
20,383 |
20,845 |
20,176 |
19,058 |
19,862 |
19,270 |
18,662 |
18,353 |
| Market Capitalization |
|
14,714 |
11,102 |
13,322 |
12,081 |
12,413 |
11,960 |
11,258 |
12,254 |
11,320 |
10,937 |
11,077 |
| Book Value per Share |
|
$68.63 |
$69.41 |
$71.23 |
$72.46 |
$73.16 |
$71.74 |
$64.91 |
$57.16 |
$55.64 |
$56.80 |
$49.08 |
| Tangible Book Value per Share |
|
($25.56) |
($24.22) |
($69.89) |
($67.92) |
($66.67) |
($61.49) |
($58.01) |
($56.14) |
($57.09) |
($55.25) |
($53.53) |
| Total Capital |
|
11,319 |
14,861 |
16,099 |
16,058 |
16,241 |
15,898 |
14,755 |
13,760 |
13,916 |
13,848 |
12,564 |
| Total Debt |
|
4,315 |
7,772 |
8,539 |
8,364 |
8,472 |
8,265 |
7,847 |
7,678 |
7,990 |
7,788 |
7,328 |
| Total Long-Term Debt |
|
4,315 |
7,772 |
8,121 |
6,774 |
6,775 |
6,777 |
6,386 |
7,037 |
7,038 |
7,040 |
6,841 |
| Net Debt |
|
3,614 |
3,715 |
8,503 |
8,302 |
8,432 |
8,215 |
7,800 |
7,608 |
7,951 |
7,725 |
7,275 |
| Capital Expenditures (CapEx) |
|
150 |
149 |
157 |
131 |
124 |
87 |
88 |
95 |
71 |
66 |
72 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-151 |
-27 |
-161 |
-266 |
-26 |
-69 |
101 |
66 |
360 |
385 |
65 |
| Debt-free Net Working Capital (DFNWC) |
|
550 |
4,030 |
-125 |
-204 |
14 |
-20 |
148 |
135 |
400 |
447 |
118 |
| Net Working Capital (NWC) |
|
550 |
4,030 |
-543 |
-1,794 |
-1,683 |
-1,508 |
-1,314 |
-505 |
-552 |
-301 |
-369 |
| Net Nonoperating Expense (NNE) |
|
50 |
39 |
63 |
73 |
78 |
-38 |
247 |
310 |
76 |
76 |
340 |
| Net Nonoperating Obligations (NNO) |
|
3,614 |
3,715 |
8,503 |
8,415 |
8,432 |
7,927 |
7,763 |
7,722 |
7,951 |
7,725 |
7,275 |
| Total Depreciation and Amortization (D&A) |
|
90 |
93 |
123 |
125 |
129 |
128 |
122 |
123 |
135 |
143 |
144 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-1.79% |
-0.33% |
-1.97% |
-3.25% |
-0.30% |
-0.78% |
1.14% |
0.75% |
4.13% |
4.38% |
0.73% |
| Debt-free Net Working Capital to Revenue |
|
6.50% |
49.17% |
-1.53% |
-2.49% |
0.16% |
-0.23% |
1.68% |
1.55% |
4.59% |
5.10% |
1.32% |
| Net Working Capital to Revenue |
|
6.50% |
49.17% |
-6.62% |
-21.94% |
-19.80% |
-17.07% |
-14.95% |
-5.79% |
-6.33% |
-3.43% |
-4.13% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$1.79 |
$1.91 |
$1.14 |
$2.30 |
$1.74 |
($0.23) |
($6.22) |
($6.86) |
($0.41) |
$2.26 |
($6.79) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
102.13M |
106.14M |
106.18M |
106.20M |
106.41M |
106.42M |
106.42M |
106.51M |
106.69M |
106.69M |
106.65M |
| Adjusted Diluted Earnings per Share |
|
$1.79 |
$1.90 |
$1.13 |
$2.31 |
$1.74 |
($0.23) |
($6.22) |
($6.86) |
($0.41) |
$2.26 |
($6.79) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
102.13M |
106.14M |
106.18M |
106.20M |
106.41M |
106.42M |
106.42M |
106.51M |
106.69M |
106.69M |
106.65M |
| 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 |
|
102.13M |
106.14M |
106.18M |
106.20M |
106.41M |
106.42M |
106.42M |
106.51M |
106.69M |
106.69M |
106.65M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
234 |
250 |
244 |
318 |
268 |
309 |
328 |
-414 |
36 |
321 |
293 |
| Normalized NOPAT Margin |
|
12.95% |
12.88% |
10.96% |
14.41% |
12.62% |
13.60% |
15.01% |
-19.30% |
1.71% |
13.79% |
12.52% |
| Pre Tax Income Margin |
|
13.21% |
12.87% |
8.77% |
14.20% |
11.58% |
2.94% |
-30.31% |
-32.52% |
-2.67% |
13.66% |
-27.87% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
15.59 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
11.98 |
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 |
7.96 |
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 |
4.35 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
-2,458.86% |
-3,137.96% |
-426.23% |
58.80% |
59.62% |
85.70% |
-176.43% |
-37.00% |
-31.36% |
-38.54% |
-36.82% |
| Augmented Payout Ratio |
|
-6,640.00% |
-8,481.02% |
-1,145.28% |
108.91% |
60.08% |
86.29% |
-177.76% |
-37.27% |
-31.72% |
-39.01% |
-37.25% |