| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
114,507,737.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
114,507,737.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.25 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
5.29% |
5.87% |
13.24% |
16.55% |
13.34% |
12.66% |
9.72% |
9.10% |
9.18% |
10.99% |
11.12% |
| EBITDA Growth |
|
8.12% |
8.22% |
12.62% |
19.26% |
16.83% |
14.34% |
1.65% |
11.59% |
10.65% |
12.13% |
20.75% |
| EBIT Growth |
|
12.45% |
15.56% |
-0.35% |
8.66% |
2.45% |
7.40% |
-5.04% |
15.67% |
16.50% |
13.05% |
35.30% |
| NOPAT Growth |
|
11.43% |
18.41% |
6.43% |
15.60% |
7.96% |
14.13% |
-4.05% |
16.40% |
16.65% |
13.23% |
30.43% |
| Net Income Growth |
|
18.62% |
22.56% |
-6.25% |
2.43% |
-10.21% |
1.28% |
-14.19% |
20.90% |
28.61% |
18.38% |
47.09% |
| EPS Growth |
|
18.18% |
20.21% |
-9.09% |
-4.35% |
-15.38% |
-0.89% |
-15.00% |
18.18% |
27.27% |
13.39% |
41.18% |
| Operating Cash Flow Growth |
|
58.01% |
0.00% |
21.53% |
-0.77% |
22.52% |
14.73% |
33.32% |
12.68% |
14.00% |
11.59% |
-12.30% |
| Free Cash Flow Firm Growth |
|
-79.28% |
133.86% |
-281.79% |
-329.35% |
-967.70% |
-98.61% |
55.63% |
60.53% |
-7.18% |
-50.02% |
28.71% |
| Invested Capital Growth |
|
0.58% |
-16.03% |
20.84% |
19.72% |
16.24% |
4.52% |
8.56% |
8.01% |
15.16% |
12.04% |
6.54% |
| Revenue Q/Q Growth |
|
6.06% |
404.39% |
-79.16% |
4.53% |
3.14% |
401.35% |
-79.70% |
3.94% |
3.21% |
795.89% |
-88.44% |
| EBITDA Q/Q Growth |
|
4.51% |
400.75% |
-78.41% |
5.55% |
2.38% |
390.10% |
-80.81% |
15.87% |
1.52% |
1,072.50% |
-91.20% |
| EBIT Q/Q Growth |
|
7.36% |
366.62% |
-80.27% |
9.95% |
1.22% |
389.18% |
-82.56% |
33.93% |
1.95% |
1,628.21% |
-94.27% |
| NOPAT Q/Q Growth |
|
9.15% |
356.77% |
-79.15% |
11.18% |
1.93% |
382.88% |
-82.47% |
34.88% |
2.15% |
1,621.06% |
-94.50% |
| Net Income Q/Q Growth |
|
14.14% |
345.78% |
-81.90% |
11.19% |
0.06% |
402.77% |
-84.66% |
56.66% |
6.44% |
362.77% |
-80.94% |
| EPS Q/Q Growth |
|
13.04% |
334.62% |
-82.30% |
10.00% |
0.00% |
409.09% |
-84.82% |
52.94% |
7.69% |
353.57% |
-81.10% |
| Operating Cash Flow Q/Q Growth |
|
-27.47% |
477.15% |
-89.88% |
134.16% |
-10.45% |
440.46% |
-88.24% |
97.91% |
-9.40% |
429.03% |
-90.75% |
| Free Cash Flow Firm Q/Q Growth |
|
-78.44% |
3,320.80% |
-110.55% |
6.77% |
18.45% |
105.48% |
-1,163.85% |
17.06% |
-121.49% |
223.34% |
-131.47% |
| Invested Capital Q/Q Growth |
|
2.02% |
134.64% |
1.40% |
-0.48% |
-0.95% |
110.98% |
-47.80% |
-0.98% |
5.61% |
100.55% |
-49.20% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| EBITDA Margin |
|
55.26% |
54.86% |
56.82% |
57.38% |
56.96% |
55.68% |
52.64% |
58.69% |
57.73% |
75.55% |
57.53% |
| Operating Margin |
|
30.91% |
28.00% |
28.01% |
29.79% |
29.45% |
28.36% |
24.49% |
31.79% |
31.46% |
60.44% |
28.75% |
| EBIT Margin |
|
32.53% |
30.10% |
28.49% |
29.96% |
29.41% |
28.69% |
24.65% |
31.77% |
31.38% |
60.53% |
30.02% |
| Profit (Net Income) Margin |
|
24.61% |
21.75% |
18.89% |
20.10% |
19.50% |
19.55% |
14.77% |
22.27% |
22.97% |
11.86% |
19.56% |
| Tax Burden Percent |
|
109.02% |
108.84% |
112.10% |
112.97% |
109.79% |
112.78% |
113.63% |
110.72% |
114.49% |
112.80% |
113.25% |
| Interest Burden Percent |
|
69.38% |
66.40% |
59.16% |
59.37% |
60.39% |
60.42% |
52.74% |
63.31% |
63.92% |
17.37% |
57.53% |
| 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) |
|
16.68% |
6.07% |
14.72% |
15.98% |
15.98% |
7.47% |
12.73% |
16.82% |
16.44% |
24.60% |
22.69% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
16.04% |
5.00% |
13.82% |
14.98% |
14.92% |
5.31% |
11.81% |
15.88% |
15.57% |
2.16% |
21.78% |
| Return on Net Nonoperating Assets (RNNOA) |
|
35.76% |
20.22% |
31.86% |
34.51% |
33.70% |
11.39% |
27.20% |
36.22% |
33.38% |
4.30% |
48.84% |
| Return on Equity (ROE) |
|
52.45% |
26.29% |
46.58% |
50.49% |
49.68% |
18.86% |
39.93% |
53.04% |
49.81% |
28.90% |
71.53% |
| Cash Return on Invested Capital (CROIC) |
|
13.99% |
23.68% |
-3.84% |
-2.62% |
0.41% |
3.12% |
6.44% |
7.36% |
0.92% |
10.15% |
35.45% |
| Operating Return on Assets (OROA) |
|
13.36% |
8.14% |
11.98% |
12.84% |
12.83% |
6.42% |
10.98% |
14.40% |
13.90% |
20.70% |
19.63% |
| Return on Assets (ROA) |
|
10.11% |
5.88% |
7.94% |
8.61% |
8.50% |
4.37% |
6.58% |
10.10% |
10.18% |
4.06% |
12.79% |
| Return on Common Equity (ROCE) |
|
50.20% |
16.78% |
44.62% |
48.36% |
47.61% |
9.43% |
38.31% |
50.90% |
47.83% |
14.45% |
68.72% |
| Return on Equity Simple (ROE_SIMPLE) |
|
37.51% |
0.00% |
37.10% |
37.35% |
35.88% |
0.00% |
31.90% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
36 |
166 |
35 |
38 |
39 |
189 |
33 |
45 |
46 |
786 |
43 |
| NOPAT Margin |
|
30.91% |
28.00% |
28.01% |
29.79% |
29.45% |
28.36% |
24.49% |
31.79% |
31.46% |
60.44% |
28.75% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.65% |
1.08% |
0.90% |
1.00% |
1.06% |
2.16% |
0.92% |
0.95% |
0.87% |
22.44% |
0.91% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
4.08% |
- |
- |
- |
4.50% |
1.49% |
2.04% |
1.95% |
16.86% |
1.69% |
| Cost of Revenue to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
|
47.46% |
48.16% |
44.54% |
43.71% |
43.96% |
45.55% |
44.93% |
42.19% |
42.99% |
25.20% |
44.42% |
| 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 |
|
69.09% |
72.00% |
71.99% |
70.21% |
70.55% |
71.64% |
75.51% |
68.21% |
68.54% |
39.56% |
71.25% |
| Earnings before Interest and Taxes (EBIT) |
|
38 |
178 |
35 |
39 |
39 |
191 |
33 |
45 |
46 |
787 |
45 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
65 |
325 |
70 |
74 |
76 |
371 |
71 |
83 |
84 |
983 |
87 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
4.61 |
4.71 |
0.00 |
5.30 |
6.33 |
5.51 |
5.96 |
5.40 |
5.39 |
5.18 |
5.75 |
| Price to Tangible Book Value (P/TBV) |
|
5.19 |
6.82 |
0.00 |
6.22 |
7.33 |
7.35 |
7.14 |
6.41 |
6.46 |
7.41 |
6.83 |
| Price to Revenue (P/Rev) |
|
2.53 |
3.00 |
0.00 |
3.05 |
3.68 |
3.56 |
3.55 |
3.19 |
3.49 |
2.21 |
2.22 |
| Price to Earnings (P/E) |
|
12.61 |
13.75 |
0.00 |
14.52 |
18.04 |
18.60 |
19.05 |
16.85 |
18.02 |
16.25 |
15.85 |
| Dividend Yield |
|
4.32% |
3.66% |
3.49% |
3.87% |
3.25% |
3.21% |
3.29% |
3.69% |
3.38% |
3.48% |
3.47% |
| Earnings Yield |
|
7.93% |
7.27% |
0.00% |
6.89% |
5.54% |
5.38% |
5.25% |
5.94% |
5.55% |
6.15% |
6.31% |
| Enterprise Value to Invested Capital (EV/IC) |
|
2.07 |
1.41 |
0.00 |
2.22 |
2.57 |
1.59 |
2.48 |
2.32 |
2.39 |
1.54 |
2.40 |
| Enterprise Value to Revenue (EV/Rev) |
|
3.84 |
5.95 |
0.00 |
4.52 |
5.08 |
6.17 |
4.97 |
4.56 |
4.89 |
4.00 |
3.14 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
7.08 |
10.76 |
0.00 |
8.14 |
9.12 |
10.98 |
8.93 |
8.16 |
8.74 |
5.64 |
4.42 |
| Enterprise Value to EBIT (EV/EBIT) |
|
13.07 |
19.25 |
0.00 |
14.98 |
17.06 |
21.33 |
17.49 |
15.89 |
16.89 |
7.55 |
5.91 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
14.22 |
20.65 |
0.00 |
15.81 |
17.88 |
21.54 |
17.64 |
16.02 |
17.02 |
7.56 |
5.93 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
12.04 |
0.00 |
9.37 |
10.43 |
12.45 |
9.95 |
9.07 |
9.67 |
11.65 |
9.32 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
14.80 |
5.45 |
0.00 |
0.00 |
666.36 |
52.00 |
40.14 |
32.79 |
277.79 |
16.03 |
6.99 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
2.78 |
2.43 |
2.54 |
2.53 |
2.40 |
2.09 |
2.37 |
2.31 |
2.20 |
2.17 |
2.67 |
| Long-Term Debt to Equity |
|
2.78 |
2.43 |
2.54 |
2.53 |
2.40 |
2.09 |
2.37 |
2.31 |
2.20 |
2.17 |
2.67 |
| Financial Leverage |
|
2.23 |
4.05 |
2.30 |
2.30 |
2.26 |
2.14 |
2.30 |
2.28 |
2.14 |
1.99 |
2.24 |
| Leverage Ratio |
|
4.24 |
4.05 |
4.13 |
4.14 |
4.05 |
3.70 |
3.85 |
3.83 |
3.71 |
3.56 |
3.91 |
| Compound Leverage Factor |
|
2.94 |
2.69 |
2.44 |
2.46 |
2.45 |
2.24 |
2.03 |
2.43 |
2.37 |
0.62 |
2.25 |
| Debt to Total Capital |
|
73.58% |
70.88% |
71.74% |
71.65% |
70.62% |
67.69% |
70.31% |
69.76% |
68.78% |
68.48% |
72.78% |
| 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 |
|
73.58% |
70.88% |
71.74% |
71.65% |
70.62% |
67.69% |
70.31% |
69.76% |
68.78% |
68.48% |
72.78% |
| 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 |
|
1.12% |
0.60% |
1.17% |
1.17% |
1.21% |
0.65% |
1.17% |
1.20% |
1.22% |
0.61% |
1.07% |
| Common Equity to Total Capital |
|
25.30% |
14.56% |
27.09% |
27.18% |
28.17% |
16.16% |
28.51% |
29.04% |
30.00% |
15.76% |
26.16% |
| Debt to EBITDA |
|
2.94 |
5.60 |
2.82 |
2.74 |
2.62 |
4.82 |
2.64 |
2.54 |
2.65 |
2.62 |
1.51 |
| Net Debt to EBITDA |
|
2.37 |
5.29 |
2.67 |
2.60 |
2.47 |
4.59 |
2.51 |
2.41 |
2.46 |
2.50 |
1.27 |
| Long-Term Debt to EBITDA |
|
2.94 |
5.60 |
2.82 |
2.74 |
2.62 |
4.82 |
2.64 |
2.54 |
2.65 |
2.62 |
1.51 |
| Debt to NOPAT |
|
5.90 |
10.75 |
5.46 |
5.31 |
5.13 |
9.45 |
5.21 |
4.98 |
5.16 |
3.51 |
2.03 |
| Net Debt to NOPAT |
|
4.77 |
10.15 |
5.16 |
5.04 |
4.83 |
9.02 |
4.96 |
4.73 |
4.79 |
3.35 |
1.71 |
| Long-Term Debt to NOPAT |
|
5.90 |
10.75 |
5.46 |
5.31 |
5.13 |
9.45 |
5.21 |
4.98 |
5.16 |
3.51 |
2.03 |
| Altman Z-Score |
|
1.32 |
0.75 |
0.00 |
1.46 |
1.73 |
0.96 |
1.70 |
1.61 |
1.64 |
1.35 |
1.81 |
| Noncontrolling Interest Sharing Ratio |
|
4.28% |
36.17% |
4.21% |
4.21% |
4.17% |
50.00% |
4.04% |
4.04% |
3.99% |
50.00% |
3.93% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
2.04 |
0.08 |
0.10 |
0.03 |
0.13 |
0.00 |
0.36 |
0.11 |
0.51 |
0.07 |
2.90 |
| Quick Ratio |
|
2.04 |
0.08 |
0.10 |
0.03 |
0.13 |
0.00 |
0.14 |
0.11 |
0.13 |
0.07 |
2.90 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
27 |
912 |
-304 |
-284 |
-231 |
13 |
-135 |
-112 |
-248 |
306 |
-96 |
| Operating Cash Flow to CapEx |
|
987.63% |
58.57% |
6,278.99% |
2,709.61% |
0.00% |
228.81% |
25.19% |
3,835.69% |
459.75% |
206.51% |
4,033.41% |
| Free Cash Flow to Firm to Interest Expense |
|
2.28 |
0.00 |
-21.19 |
-18.06 |
-14.92 |
0.00 |
-8.55 |
-6.82 |
-15.08 |
3.68 |
-5.02 |
| Operating Cash Flow to Interest Expense |
|
4.55 |
0.00 |
2.17 |
4.64 |
4.21 |
0.00 |
2.63 |
5.00 |
4.52 |
4.73 |
1.90 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
4.09 |
0.00 |
2.13 |
4.46 |
4.32 |
0.00 |
-7.80 |
4.87 |
3.54 |
2.44 |
1.85 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.41 |
0.27 |
0.42 |
0.43 |
0.44 |
0.22 |
0.45 |
0.45 |
0.44 |
0.34 |
0.65 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| 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 |
|
0.54 |
0.22 |
0.54 |
0.54 |
0.54 |
0.27 |
0.53 |
0.54 |
0.53 |
0.41 |
0.81 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| 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) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
1,665 |
3,908 |
1,964 |
1,954 |
1,936 |
4,084 |
2,132 |
2,111 |
2,229 |
4,471 |
2,271 |
| Invested Capital Turnover |
|
0.54 |
0.22 |
0.53 |
0.54 |
0.54 |
0.26 |
0.52 |
0.53 |
0.52 |
0.41 |
0.79 |
| Increase / (Decrease) in Invested Capital |
|
9.63 |
-746 |
339 |
322 |
270 |
176 |
168 |
157 |
294 |
481 |
139 |
| Enterprise Value (EV) |
|
3,439 |
5,529 |
0.00 |
4,346 |
4,966 |
6,490 |
5,290 |
4,904 |
5,321 |
6,881 |
5,459 |
| Market Capitalization |
|
2,264 |
2,788 |
0.00 |
2,937 |
3,599 |
3,747 |
3,775 |
3,428 |
3,795 |
3,807 |
3,858 |
| Book Value per Share |
|
$4.67 |
$5.43 |
$5.08 |
$5.06 |
$5.20 |
$6.14 |
$5.62 |
$5.61 |
$6.22 |
$6.39 |
$5.86 |
| Tangible Book Value per Share |
|
$4.15 |
$3.75 |
$4.29 |
$4.32 |
$4.49 |
$4.60 |
$4.69 |
$4.73 |
$5.19 |
$4.46 |
$4.93 |
| Total Capital |
|
1,939 |
4,061 |
2,051 |
2,038 |
2,017 |
4,207 |
2,223 |
2,187 |
2,345 |
4,664 |
2,563 |
| Total Debt |
|
1,427 |
2,878 |
1,472 |
1,460 |
1,424 |
2,848 |
1,563 |
1,526 |
1,613 |
3,194 |
1,866 |
| Total Long-Term Debt |
|
1,427 |
2,878 |
1,472 |
1,460 |
1,424 |
2,848 |
1,563 |
1,526 |
1,613 |
3,194 |
1,866 |
| Net Debt |
|
1,153 |
2,716 |
1,392 |
1,386 |
1,343 |
2,716 |
1,488 |
1,450 |
1,497 |
3,046 |
1,573 |
| Capital Expenditures (CapEx) |
|
5.39 |
524 |
0.50 |
2.69 |
-1.77 |
154 |
164 |
2.14 |
16 |
190 |
0.90 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-99 |
-236 |
-78 |
-86 |
-87 |
-215 |
-58 |
-87 |
-99 |
-266 |
-78 |
| Debt-free Net Working Capital (DFNWC) |
|
103 |
-218 |
-70 |
-84 |
-76 |
-215 |
-48 |
-77 |
-48 |
-247 |
149 |
| Net Working Capital (NWC) |
|
103 |
-218 |
-70 |
-84 |
-76 |
-215 |
-48 |
-77 |
-48 |
-247 |
149 |
| Net Nonoperating Expense (NNE) |
|
7.40 |
37 |
11 |
13 |
13 |
59 |
13 |
13 |
12 |
632 |
14 |
| Net Nonoperating Obligations (NNO) |
|
1,153 |
2,725 |
1,384 |
1,377 |
1,343 |
2,725 |
1,472 |
1,450 |
1,497 |
3,001 |
1,573 |
| Total Depreciation and Amortization (D&A) |
|
27 |
147 |
35 |
35 |
37 |
180 |
38 |
38 |
38 |
195 |
41 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-11.05% |
-25.45% |
-8.26% |
-8.94% |
-8.88% |
-20.41% |
-5.49% |
-8.04% |
-9.06% |
-15.42% |
-4.52% |
| Debt-free Net Working Capital to Revenue |
|
11.45% |
-23.47% |
-7.44% |
-8.71% |
-7.75% |
-20.41% |
-4.54% |
-7.14% |
-4.44% |
-14.37% |
8.57% |
| Net Working Capital to Revenue |
|
11.45% |
-23.47% |
-7.44% |
-8.71% |
-7.75% |
-20.41% |
-4.54% |
-7.14% |
-4.44% |
-14.37% |
8.57% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.26 |
$1.17 |
$0.20 |
$0.23 |
$0.23 |
$1.12 |
$0.17 |
$0.27 |
$0.28 |
$1.30 |
$0.25 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
105.35M |
108.92M |
109.35M |
109.35M |
110.69M |
112.78M |
113.17M |
113.17M |
115.11M |
114.51M |
114.88M |
| Adjusted Diluted Earnings per Share |
|
$0.26 |
$1.13 |
$0.20 |
$0.22 |
$0.22 |
$1.12 |
$0.17 |
$0.26 |
$0.28 |
$1.27 |
$0.24 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
105.35M |
108.92M |
109.35M |
109.35M |
110.69M |
112.78M |
113.17M |
113.17M |
115.11M |
114.51M |
114.88M |
| 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 |
|
105.35M |
108.92M |
109.35M |
109.35M |
110.69M |
112.78M |
113.17M |
113.17M |
115.11M |
114.51M |
114.88M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
25 |
116 |
24 |
27 |
27 |
132 |
26 |
31 |
32 |
550 |
30 |
| Normalized NOPAT Margin |
|
21.64% |
19.60% |
19.61% |
20.86% |
20.61% |
19.85% |
19.34% |
22.25% |
22.02% |
42.31% |
20.12% |
| Pre Tax Income Margin |
|
22.57% |
19.98% |
16.85% |
17.79% |
17.76% |
17.34% |
13.00% |
20.11% |
20.06% |
10.52% |
17.27% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
3.27 |
0.00 |
2.45 |
2.46 |
2.52 |
0.00 |
2.12 |
2.73 |
2.77 |
9.48 |
2.35 |
| NOPAT to Interest Expense |
|
3.10 |
0.00 |
2.41 |
2.45 |
2.53 |
0.00 |
2.10 |
2.73 |
2.78 |
9.46 |
2.26 |
| EBIT Less CapEx to Interest Expense |
|
2.81 |
0.00 |
2.41 |
2.29 |
2.64 |
0.00 |
-8.31 |
2.60 |
1.79 |
7.19 |
2.31 |
| NOPAT Less CapEx to Interest Expense |
|
2.64 |
0.00 |
2.37 |
2.28 |
2.64 |
0.00 |
-8.33 |
2.60 |
1.80 |
7.17 |
2.21 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
104.56% |
107.71% |
109.56% |
113.37% |
121.98% |
125.32% |
123.51% |
120.74% |
115.15% |
111.96% |
| Augmented Payout Ratio |
|
0.00% |
104.56% |
107.71% |
109.56% |
113.37% |
121.98% |
125.32% |
123.51% |
120.74% |
115.15% |
111.96% |