| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
173,493,005.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
173,493,005.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.07 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
0.25% |
0.24% |
0.39% |
1.92% |
2.68% |
3.84% |
0.67% |
-3.71% |
-3.04% |
| EBITDA Growth |
|
0.00% |
0.00% |
-0.20% |
-37.18% |
-36.80% |
-49.06% |
-46.75% |
-4.37% |
343.73% |
-15.93% |
-21.48% |
| EBIT Growth |
|
0.00% |
0.00% |
1.38% |
-49.15% |
-45.20% |
-69.31% |
-61.68% |
-1.90% |
514.96% |
-8.33% |
-45.39% |
| NOPAT Growth |
|
0.00% |
0.00% |
-6.84% |
-30.21% |
-56.67% |
11.12% |
99.67% |
-17.34% |
603.43% |
-56.74% |
-87.99% |
| Net Income Growth |
|
0.00% |
0.00% |
-19.11% |
-72.27% |
-73.48% |
-88.60% |
-42.19% |
1.12% |
937.70% |
103.23% |
-90.51% |
| EPS Growth |
|
0.00% |
0.00% |
-19.41% |
-72.58% |
-73.68% |
-88.54% |
-43.07% |
0.00% |
931.43% |
105.56% |
-91.03% |
| Operating Cash Flow Growth |
|
0.00% |
0.00% |
-13.16% |
-3.01% |
-65.72% |
-59.96% |
-93.44% |
-52.39% |
-55.03% |
-56.62% |
-751.72% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
130.87% |
116.23% |
133.51% |
-28.06% |
-132.09% |
| Invested Capital Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-11.03% |
-25.20% |
-14.05% |
-19.45% |
-9.80% |
13.71% |
| Revenue Q/Q Growth |
|
-0.10% |
-1.83% |
0.00% |
3.22% |
0.05% |
-0.34% |
-0.24% |
4.40% |
-3.01% |
-4.68% |
0.45% |
| EBITDA Q/Q Growth |
|
17.95% |
-17.70% |
0.00% |
-32.35% |
18.66% |
-33.66% |
0.00% |
21.48% |
450.61% |
-87.43% |
-6.61% |
| EBIT Q/Q Growth |
|
21.07% |
-21.80% |
0.00% |
-42.93% |
30.48% |
-56.20% |
17.50% |
46.10% |
717.96% |
-93.47% |
-30.00% |
| NOPAT Q/Q Growth |
|
43.06% |
-39.09% |
0.00% |
-17.58% |
-11.19% |
56.22% |
74.61% |
-65.88% |
655.75% |
-90.39% |
-51.53% |
| Net Income Q/Q Growth |
|
43.30% |
-40.87% |
0.00% |
-62.45% |
37.08% |
-74.59% |
341.94% |
-34.31% |
1,306.67% |
-95.02% |
-79.37% |
| EPS Q/Q Growth |
|
43.01% |
-40.98% |
0.00% |
-62.77% |
37.25% |
-74.29% |
333.33% |
-34.62% |
1,315.69% |
-94.88% |
-81.08% |
| Operating Cash Flow Q/Q Growth |
|
34.70% |
10.95% |
0.00% |
-19.68% |
-52.39% |
29.59% |
-86.76% |
482.76% |
-55.03% |
25.00% |
-298.95% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
7.66% |
-2.77% |
115.29% |
112.81% |
-51.46% |
112.21% |
-67.19% |
-194.93% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-7.90% |
2.46% |
-3.06% |
-18.23% |
5.82% |
-3.97% |
8.56% |
3.07% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
58.29% |
56.88% |
58.13% |
54.64% |
55.96% |
53.93% |
53.82% |
54.37% |
54.15% |
51.40% |
54.66% |
| EBITDA Margin |
|
31.05% |
26.03% |
25.15% |
16.48% |
19.55% |
13.01% |
13.04% |
15.18% |
86.16% |
11.36% |
10.56% |
| Operating Margin |
|
24.30% |
19.94% |
18.90% |
11.73% |
13.21% |
6.55% |
7.34% |
9.90% |
80.63% |
6.26% |
4.04% |
| EBIT Margin |
|
24.11% |
19.20% |
18.25% |
10.09% |
13.16% |
5.78% |
6.81% |
9.53% |
80.39% |
5.51% |
3.84% |
| Profit (Net Income) Margin |
|
22.18% |
13.36% |
11.76% |
4.28% |
5.86% |
1.49% |
6.62% |
4.16% |
60.40% |
3.15% |
0.65% |
| Tax Burden Percent |
|
92.00% |
69.57% |
72.04% |
92.71% |
73.05% |
238.46% |
360.53% |
87.38% |
83.62% |
108.62% |
81.25% |
| Interest Burden Percent |
|
100.00% |
100.00% |
89.40% |
45.71% |
60.95% |
10.83% |
26.95% |
50.00% |
89.85% |
52.73% |
20.78% |
| Effective Tax Rate |
|
8.00% |
30.43% |
27.96% |
7.29% |
26.95% |
-130.77% |
-260.53% |
12.62% |
16.38% |
-8.62% |
18.75% |
| Return on Invested Capital (ROIC) |
|
0.00% |
9.91% |
0.00% |
0.00% |
0.00% |
11.52% |
22.55% |
7.60% |
59.60% |
5.83% |
3.04% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
15.29% |
0.00% |
0.00% |
0.00% |
3.50% |
15.92% |
6.06% |
56.88% |
4.55% |
1.94% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
-0.25% |
0.00% |
0.00% |
0.00% |
1.69% |
27.73% |
11.72% |
75.34% |
6.48% |
2.26% |
| Return on Equity (ROE) |
|
0.00% |
9.66% |
0.00% |
0.00% |
0.00% |
13.20% |
50.29% |
19.31% |
134.94% |
12.31% |
5.30% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-88.09% |
0.00% |
0.00% |
0.00% |
19.22% |
38.80% |
24.72% |
42.60% |
30.71% |
7.21% |
| Operating Return on Assets (OROA) |
|
0.00% |
11.29% |
0.00% |
0.00% |
0.00% |
3.36% |
3.87% |
5.39% |
47.04% |
3.19% |
2.21% |
| Return on Assets (ROA) |
|
0.00% |
7.85% |
0.00% |
0.00% |
0.00% |
0.87% |
3.76% |
2.36% |
35.34% |
1.83% |
0.37% |
| Return on Common Equity (ROCE) |
|
0.00% |
9.66% |
0.00% |
0.00% |
0.00% |
13.20% |
50.29% |
19.31% |
134.94% |
12.31% |
5.30% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
11.62% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
464 |
282 |
274 |
226 |
201 |
314 |
548 |
187 |
1,413 |
136 |
66 |
| NOPAT Margin |
|
22.36% |
13.87% |
13.61% |
10.87% |
9.65% |
15.13% |
26.47% |
8.65% |
67.42% |
6.80% |
3.28% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
-5.38% |
1.03% |
3.70% |
2.15% |
8.02% |
6.63% |
1.54% |
2.72% |
1.28% |
1.10% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
2.42% |
- |
- |
- |
2.86% |
4.90% |
1.63% |
13.96% |
1.35% |
0.65% |
| Cost of Revenue to Revenue |
|
41.71% |
43.12% |
41.87% |
45.36% |
44.04% |
46.07% |
46.18% |
45.63% |
45.85% |
48.60% |
45.39% |
| SG&A Expenses to Revenue |
|
25.31% |
27.60% |
29.56% |
33.69% |
33.67% |
37.78% |
37.15% |
35.72% |
37.21% |
37.99% |
41.21% |
| R&D to Revenue |
|
8.68% |
9.33% |
9.67% |
9.23% |
9.08% |
9.59% |
9.32% |
8.75% |
8.73% |
8.71% |
9.42% |
| Operating Expenses to Revenue |
|
33.99% |
36.94% |
39.24% |
42.91% |
42.75% |
47.37% |
46.47% |
44.47% |
-26.48% |
45.15% |
50.62% |
| Earnings before Interest and Taxes (EBIT) |
|
500 |
391 |
368 |
210 |
274 |
120 |
141 |
206 |
1,685 |
110 |
77 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
644 |
530 |
507 |
343 |
407 |
270 |
270 |
328 |
1,806 |
227 |
212 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
0.00 |
0.00 |
3.19 |
3.77 |
3.86 |
4.03 |
3.60 |
2.54 |
2.72 |
2.28 |
| 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) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.38 |
1.58 |
1.56 |
1.51 |
1.65 |
1.37 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
23.82 |
34.71 |
34.53 |
8.31 |
8.83 |
7.92 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
4.20% |
2.88% |
2.90% |
12.04% |
11.32% |
12.63% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
0.00 |
0.00 |
1.61 |
1.84 |
1.83 |
2.46 |
2.31 |
1.90 |
1.94 |
1.67 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2.26 |
2.47 |
2.44 |
1.92 |
2.15 |
1.92 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
12.22 |
15.92 |
16.03 |
6.04 |
6.80 |
6.16 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
19.20 |
27.56 |
27.59 |
7.51 |
8.36 |
7.63 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
22.80 |
21.14 |
22.29 |
8.07 |
9.04 |
8.87 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
15.75 |
26.60 |
34.89 |
32.76 |
48.51 |
104.95 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
8.96 |
5.43 |
8.66 |
3.99 |
6.00 |
24.65 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
2.16 |
2.90 |
2.54 |
2.71 |
2.43 |
2.14 |
1.03 |
1.00 |
1.02 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
2.16 |
2.90 |
2.45 |
2.64 |
2.40 |
2.14 |
1.03 |
1.00 |
0.92 |
| Financial Leverage |
|
0.00 |
-0.02 |
1.90 |
2.58 |
2.30 |
0.48 |
1.74 |
1.93 |
1.32 |
1.42 |
1.17 |
| Leverage Ratio |
|
0.00 |
1.20 |
3.82 |
5.08 |
4.62 |
1.94 |
4.11 |
4.55 |
3.51 |
3.59 |
3.48 |
| Compound Leverage Factor |
|
0.00 |
1.20 |
3.42 |
2.32 |
2.82 |
0.21 |
1.11 |
2.28 |
3.16 |
1.89 |
0.72 |
| Debt to Total Capital |
|
0.00% |
0.00% |
68.32% |
74.34% |
71.75% |
73.02% |
70.81% |
68.19% |
50.75% |
49.93% |
50.55% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
2.65% |
1.82% |
0.89% |
0.00% |
0.00% |
0.00% |
5.03% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
68.32% |
74.34% |
69.10% |
71.20% |
69.92% |
68.19% |
50.75% |
49.93% |
45.53% |
| 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 |
|
0.00% |
100.00% |
31.69% |
25.66% |
28.25% |
26.98% |
29.19% |
31.81% |
49.25% |
50.08% |
49.46% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
5.25 |
6.13 |
6.13 |
1.92 |
1.91 |
1.97 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
4.75 |
5.72 |
5.74 |
1.31 |
1.58 |
1.76 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
5.11 |
6.06 |
6.13 |
1.92 |
1.91 |
1.78 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
9.79 |
8.15 |
8.52 |
2.57 |
2.54 |
2.84 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
8.85 |
7.60 |
7.98 |
1.75 |
2.10 |
2.53 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
9.54 |
8.04 |
8.52 |
2.57 |
2.54 |
2.56 |
| Altman Z-Score |
|
0.00 |
0.00 |
0.00 |
0.59 |
0.74 |
1.26 |
1.38 |
1.38 |
2.14 |
1.74 |
1.55 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-0.01% |
-0.01% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
1.46 |
1.81 |
1.31 |
1.16 |
1.20 |
1.19 |
1.22 |
1.50 |
1.23 |
1.07 |
| Quick Ratio |
|
0.00 |
0.87 |
1.20 |
0.86 |
0.72 |
0.74 |
0.64 |
0.67 |
0.96 |
0.66 |
0.52 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
0.00 |
-10,884 |
-10,050 |
-10,328 |
1,579 |
3,360 |
1,631 |
3,461 |
1,136 |
-1,078 |
| Operating Cash Flow to CapEx |
|
746.97% |
621.59% |
433.33% |
612.07% |
181.72% |
172.44% |
26.61% |
153.64% |
78.35% |
150.79% |
-225.00% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
42.21 |
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 |
0.93 |
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 |
-0.26 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.59 |
0.00 |
0.00 |
0.00 |
0.58 |
0.57 |
0.57 |
0.59 |
0.58 |
0.58 |
| Accounts Receivable Turnover |
|
0.00 |
6.24 |
0.00 |
0.00 |
0.00 |
6.49 |
7.13 |
6.52 |
6.71 |
6.90 |
7.21 |
| Inventory Turnover |
|
0.00 |
4.09 |
0.00 |
0.00 |
0.00 |
4.02 |
4.27 |
4.10 |
3.86 |
3.81 |
3.92 |
| Fixed Asset Turnover |
|
0.00 |
5.63 |
0.00 |
0.00 |
0.00 |
5.36 |
6.18 |
5.89 |
5.73 |
5.65 |
6.03 |
| Accounts Payable Turnover |
|
0.00 |
7.35 |
0.00 |
0.00 |
0.00 |
6.69 |
6.34 |
6.70 |
6.28 |
5.94 |
5.88 |
| Days Sales Outstanding (DSO) |
|
0.00 |
58.47 |
0.00 |
0.00 |
0.00 |
56.20 |
51.20 |
55.96 |
54.37 |
52.90 |
50.61 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
89.27 |
0.00 |
0.00 |
0.00 |
90.83 |
85.47 |
89.03 |
94.68 |
95.68 |
93.18 |
| Days Payable Outstanding (DPO) |
|
0.00 |
49.69 |
0.00 |
0.00 |
0.00 |
54.59 |
57.61 |
54.44 |
58.12 |
61.48 |
62.10 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
98.05 |
0.00 |
0.00 |
0.00 |
92.45 |
79.07 |
90.55 |
90.92 |
87.10 |
81.68 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
11,472 |
11,158 |
10,276 |
10,529 |
10,207 |
8,346 |
8,832 |
8,481 |
9,207 |
9,490 |
| Invested Capital Turnover |
|
0.00 |
0.71 |
0.00 |
0.00 |
0.00 |
0.76 |
0.85 |
0.88 |
0.88 |
0.86 |
0.93 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
0.00 |
11,158 |
10,276 |
10,529 |
-1,265 |
-2,812 |
-1,444 |
-2,048 |
-1,000 |
1,144 |
| Enterprise Value (EV) |
|
0.00 |
0.00 |
0.00 |
16,542 |
19,378 |
18,660 |
20,533 |
20,444 |
16,152 |
17,901 |
15,848 |
| Market Capitalization |
|
0.00 |
0.00 |
0.00 |
9,133 |
12,041 |
11,412 |
13,154 |
13,121 |
12,657 |
13,744 |
11,329 |
| Book Value per Share |
|
$0.00 |
$67.55 |
$22.30 |
$16.60 |
$18.48 |
$17.13 |
$18.86 |
$21.07 |
$28.76 |
$29.12 |
$28.65 |
| Tangible Book Value per Share |
|
$0.00 |
$12.91 |
($31.42) |
($36.50) |
($35.04) |
($34.51) |
($23.67) |
($22.72) |
($14.40) |
($18.71) |
($18.17) |
| Total Capital |
|
0.00 |
11,666 |
12,154 |
11,173 |
11,301 |
10,969 |
11,175 |
11,460 |
10,123 |
10,084 |
10,049 |
| Total Debt |
|
0.00 |
0.00 |
8,303 |
8,306 |
8,109 |
8,010 |
7,913 |
7,815 |
5,137 |
5,035 |
5,080 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
8,303 |
8,306 |
7,809 |
7,810 |
7,813 |
7,815 |
5,137 |
5,035 |
4,575 |
| Net Debt |
|
0.00 |
-194 |
7,307 |
7,409 |
7,337 |
7,248 |
7,379 |
7,323 |
3,495 |
4,157 |
4,519 |
| Capital Expenditures (CapEx) |
|
66 |
88 |
102 |
58 |
93 |
127 |
109 |
110 |
97 |
63 |
84 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
597 |
509 |
-105 |
-22 |
-16 |
53 |
96 |
-173 |
-155 |
181 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
791 |
1,505 |
792 |
750 |
746 |
587 |
588 |
1,469 |
723 |
742 |
| Net Working Capital (NWC) |
|
0.00 |
791 |
1,505 |
792 |
450 |
546 |
487 |
588 |
1,469 |
723 |
237 |
| Net Nonoperating Expense (NNE) |
|
3.68 |
10 |
37 |
137 |
79 |
283 |
411 |
97 |
147 |
73 |
53 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
-194 |
7,307 |
7,409 |
7,337 |
7,248 |
5,084 |
5,187 |
3,495 |
4,158 |
4,521 |
| Total Depreciation and Amortization (D&A) |
|
144 |
139 |
139 |
133 |
133 |
150 |
129 |
122 |
121 |
117 |
135 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
7.28% |
0.00% |
0.00% |
0.00% |
-0.19% |
0.64% |
1.14% |
-2.06% |
-1.86% |
2.19% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
9.65% |
0.00% |
0.00% |
0.00% |
9.04% |
7.07% |
7.01% |
17.48% |
8.68% |
8.98% |
| Net Working Capital to Revenue |
|
0.00% |
9.65% |
0.00% |
0.00% |
0.00% |
6.62% |
5.86% |
7.01% |
17.48% |
8.68% |
2.87% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$1.57 |
$1.37 |
$0.51 |
$0.70 |
$0.19 |
$0.79 |
$0.52 |
$7.26 |
$0.37 |
$0.07 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
172.70M |
172.70M |
173.20M |
173.40M |
173.20M |
173.70M |
174.10M |
174.30M |
174.10M |
174.20M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$1.57 |
$1.37 |
$0.51 |
$0.70 |
$0.18 |
$0.78 |
$0.51 |
$7.22 |
$0.37 |
$0.07 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
172.70M |
172.70M |
173.50M |
173.90M |
173.70M |
174.80M |
175.20M |
175.40M |
175.30M |
175.50M |
| 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 |
|
0.00 |
0.00 |
172.71M |
172.71M |
172.75M |
172.99M |
173.01M |
173.39M |
173.45M |
173.49M |
173.17M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
464 |
282 |
274 |
226 |
201 |
95 |
106 |
187 |
144 |
88 |
66 |
| Normalized NOPAT Margin |
|
22.36% |
13.87% |
13.61% |
10.87% |
9.65% |
4.59% |
5.14% |
8.65% |
6.86% |
4.38% |
3.28% |
| Pre Tax Income Margin |
|
24.11% |
19.20% |
16.32% |
4.61% |
8.02% |
0.63% |
1.84% |
4.77% |
72.23% |
2.90% |
0.80% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
20.55 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
17.23 |
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 |
19.37 |
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 |
16.05 |
0.00 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |