| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
84,479,735.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
84,479,735.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
6.33 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-21.77% |
-15.01% |
20.49% |
37.93% |
36.51% |
17.65% |
-21.38% |
-22.01% |
-25.47% |
-22.45% |
-29.68% |
| EBITDA Growth |
|
-48.57% |
-19.96% |
24.46% |
85.72% |
51.99% |
0.40% |
-32.81% |
-45.93% |
-48.26% |
-49.83% |
-81.62% |
| EBIT Growth |
|
-50.39% |
-19.71% |
25.91% |
90.29% |
54.00% |
0.12% |
-33.75% |
-47.03% |
-49.28% |
-50.97% |
-85.24% |
| NOPAT Growth |
|
-56.22% |
-35.54% |
23.81% |
105.94% |
60.34% |
-6.35% |
-35.73% |
-50.47% |
-53.35% |
-55.09% |
-91.20% |
| Net Income Growth |
|
-49.12% |
-38.77% |
30.50% |
90.41% |
45.88% |
22.74% |
-35.34% |
-48.54% |
-49.78% |
-53.44% |
-89.38% |
| EPS Growth |
|
-47.59% |
-30.26% |
41.10% |
108.33% |
55.26% |
0.74% |
-32.04% |
-45.60% |
-45.76% |
-48.91% |
-88.57% |
| Operating Cash Flow Growth |
|
-431.34% |
-88.74% |
6.71% |
-62.72% |
330.16% |
411.32% |
-121.53% |
-420.77% |
-72.68% |
-38.66% |
-53.94% |
| Free Cash Flow Firm Growth |
|
183.15% |
-400.51% |
-200.35% |
-156.12% |
-83.18% |
651.84% |
582.53% |
344.38% |
-75.98% |
-107.38% |
-137.54% |
| Invested Capital Growth |
|
-8.01% |
6.27% |
6.98% |
9.09% |
1.31% |
-8.75% |
-3.61% |
-1.88% |
1.72% |
4.77% |
2.98% |
| Revenue Q/Q Growth |
|
0.14% |
930.88% |
-25.43% |
22.94% |
-0.89% |
788.41% |
-78.31% |
21.93% |
-5.30% |
13.88% |
-46.53% |
| EBITDA Q/Q Growth |
|
17.55% |
133.72% |
-27.44% |
20.54% |
-3.80% |
54.39% |
-24.48% |
-2.24% |
-8.58% |
11.53% |
-81.56% |
| EBIT Q/Q Growth |
|
17.95% |
143.52% |
-28.80% |
21.43% |
-4.55% |
58.32% |
-25.24% |
-2.50% |
-8.88% |
11.96% |
-85.16% |
| NOPAT Q/Q Growth |
|
24.40% |
95.53% |
-32.93% |
26.22% |
-3.14% |
14.20% |
-6.08% |
-2.62% |
-8.95% |
10.68% |
-91.03% |
| Net Income Q/Q Growth |
|
23.62% |
524.55% |
-26.54% |
19.20% |
-5.29% |
425.45% |
-78.19% |
-5.15% |
-7.58% |
7.18% |
-88.70% |
| EPS Q/Q Growth |
|
26.67% |
78.95% |
-24.26% |
21.36% |
-5.60% |
16.10% |
-48.91% |
-2.86% |
-5.88% |
9.38% |
-88.57% |
| Operating Cash Flow Q/Q Growth |
|
-217.46% |
196.61% |
105.42% |
-84.01% |
625.14% |
114.63% |
-108.65% |
-138.34% |
161.75% |
382.00% |
-121.70% |
| Free Cash Flow Firm Q/Q Growth |
|
9.43% |
-121.29% |
-80.29% |
-33.61% |
132.79% |
598.66% |
-44.13% |
-25.76% |
-76.80% |
-199.50% |
-119.09% |
| Invested Capital Q/Q Growth |
|
5.14% |
2.35% |
-0.91% |
2.31% |
-2.36% |
-7.81% |
4.67% |
4.14% |
1.22% |
-5.04% |
2.88% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
22.64% |
55.79% |
23.17% |
23.77% |
23.23% |
57.19% |
49.55% |
47.42% |
47.15% |
46.31% |
46.08% |
| EBITDA Margin |
|
12.14% |
2.75% |
14.20% |
13.93% |
13.52% |
2.35% |
8.18% |
6.56% |
6.33% |
6.20% |
2.14% |
| Operating Margin |
|
9.93% |
1.95% |
11.80% |
12.39% |
12.17% |
1.57% |
6.75% |
5.54% |
5.26% |
5.33% |
0.63% |
| EBIT Margin |
|
11.32% |
2.67% |
13.42% |
13.26% |
12.77% |
2.28% |
7.85% |
6.27% |
6.04% |
5.94% |
1.65% |
| Profit (Net Income) Margin |
|
9.14% |
5.54% |
10.54% |
10.22% |
9.76% |
5.77% |
5.81% |
4.52% |
4.41% |
4.15% |
0.88% |
| Tax Burden Percent |
|
76.95% |
264.11% |
75.81% |
74.11% |
73.75% |
334.59% |
148.02% |
143.99% |
146.04% |
139.81% |
197.30% |
| Interest Burden Percent |
|
104.88% |
78.37% |
103.54% |
103.97% |
103.67% |
75.84% |
50.00% |
50.00% |
50.00% |
50.00% |
26.99% |
| Effective Tax Rate |
|
23.05% |
25.61% |
24.19% |
25.89% |
26.25% |
26.38% |
26.00% |
28.03% |
27.00% |
30.10% |
1.18% |
| Return on Invested Capital (ROIC) |
|
8.78% |
4.88% |
10.65% |
11.67% |
12.09% |
4.76% |
19.37% |
14.10% |
12.65% |
12.15% |
1.84% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
10.61% |
100.29% |
15.70% |
15.93% |
15.68% |
655.45% |
34.51% |
21.37% |
25.46% |
4.22% |
-15.10% |
| Return on Net Nonoperating Assets (RNNOA) |
|
2.62% |
12.69% |
1.57% |
1.48% |
1.28% |
14.91% |
1.28% |
1.30% |
0.88% |
-0.19% |
0.10% |
| Return on Equity (ROE) |
|
11.40% |
17.57% |
12.22% |
13.15% |
13.37% |
19.67% |
20.65% |
15.40% |
13.54% |
11.96% |
1.95% |
| Cash Return on Invested Capital (CROIC) |
|
19.25% |
3.29% |
3.24% |
2.81% |
11.22% |
21.79% |
14.30% |
9.05% |
2.23% |
8.69% |
6.89% |
| Operating Return on Assets (OROA) |
|
9.59% |
6.16% |
10.72% |
11.86% |
11.91% |
6.22% |
20.52% |
16.10% |
13.82% |
12.44% |
3.26% |
| Return on Assets (ROA) |
|
7.74% |
12.75% |
8.41% |
9.14% |
9.10% |
15.79% |
15.19% |
11.59% |
10.09% |
8.69% |
1.74% |
| Return on Common Equity (ROCE) |
|
11.40% |
17.55% |
12.22% |
13.15% |
13.37% |
19.67% |
20.65% |
15.40% |
13.54% |
11.96% |
1.95% |
| Return on Equity Simple (ROE_SIMPLE) |
|
14.36% |
0.00% |
12.21% |
13.64% |
14.26% |
0.00% |
25.47% |
22.23% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
64 |
125 |
84 |
106 |
103 |
117 |
110 |
107 |
98 |
108 |
9.70 |
| NOPAT Margin |
|
7.64% |
1.45% |
8.94% |
9.18% |
8.97% |
1.15% |
5.00% |
3.99% |
3.84% |
3.73% |
0.63% |
| Net Nonoperating Expense Percent (NNEP) |
|
-1.83% |
-95.41% |
-5.05% |
-4.26% |
-3.58% |
-650.69% |
-15.14% |
-7.27% |
-12.81% |
7.94% |
16.94% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
2.85% |
- |
- |
- |
2.69% |
2.56% |
2.50% |
2.18% |
2.40% |
0.22% |
| Cost of Revenue to Revenue |
|
77.36% |
44.21% |
76.83% |
76.23% |
76.77% |
42.81% |
50.45% |
52.58% |
52.85% |
53.69% |
53.92% |
| SG&A Expenses to Revenue |
|
7.05% |
3.25% |
5.55% |
5.93% |
5.90% |
3.25% |
5.30% |
4.58% |
4.52% |
3.84% |
6.94% |
| 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 |
|
12.16% |
6.03% |
10.89% |
10.85% |
10.59% |
5.92% |
9.20% |
8.31% |
8.32% |
7.44% |
12.58% |
| Earnings before Interest and Taxes (EBIT) |
|
95 |
231 |
126 |
153 |
146 |
231 |
173 |
169 |
154 |
172 |
26 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
102 |
238 |
133 |
161 |
155 |
239 |
180 |
176 |
161 |
180 |
33 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.93 |
1.14 |
1.23 |
1.13 |
1.30 |
1.02 |
0.88 |
0.88 |
0.90 |
0.82 |
1.19 |
| Price to Tangible Book Value (P/TBV) |
|
0.98 |
1.20 |
1.30 |
1.18 |
1.37 |
1.07 |
0.93 |
0.92 |
0.95 |
0.86 |
1.25 |
| Price to Revenue (P/Rev) |
|
0.68 |
0.31 |
0.97 |
0.84 |
0.94 |
0.25 |
0.23 |
0.24 |
0.27 |
0.26 |
0.41 |
| Price to Earnings (P/E) |
|
6.54 |
0.76 |
10.20 |
8.31 |
9.19 |
0.61 |
0.55 |
0.59 |
0.66 |
0.67 |
1.07 |
| 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 |
|
15.29% |
131.74% |
9.81% |
12.03% |
10.89% |
164.07% |
180.32% |
169.34% |
150.89% |
149.56% |
93.45% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.93 |
1.13 |
1.21 |
1.12 |
1.32 |
1.06 |
0.90 |
0.91 |
0.93 |
0.84 |
1.21 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.78 |
0.34 |
1.05 |
0.92 |
0.99 |
0.24 |
0.23 |
0.26 |
0.28 |
0.26 |
0.42 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
5.48 |
7.16 |
8.04 |
6.67 |
7.00 |
4.76 |
4.89 |
6.87 |
10.57 |
3.92 |
7.35 |
| Enterprise Value to EBIT (EV/EBIT) |
|
5.78 |
7.54 |
8.50 |
7.02 |
7.35 |
4.98 |
5.16 |
7.37 |
11.75 |
4.10 |
7.78 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
8.21 |
12.37 |
12.51 |
10.19 |
10.60 |
7.97 |
8.36 |
12.67 |
23.76 |
6.46 |
12.51 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
4.13 |
19.56 |
19.90 |
23.39 |
10.91 |
4.70 |
5.64 |
7.31 |
10.53 |
16.93 |
27.97 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
4.65 |
35.22 |
38.52 |
41.76 |
11.82 |
4.62 |
6.21 |
10.01 |
41.96 |
9.92 |
17.84 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.47 |
0.46 |
0.45 |
0.31 |
0.31 |
0.31 |
0.30 |
0.31 |
0.36 |
0.36 |
0.35 |
| Long-Term Debt to Equity |
|
0.47 |
0.46 |
0.45 |
0.30 |
0.28 |
0.28 |
0.28 |
0.28 |
0.34 |
0.33 |
0.33 |
| Financial Leverage |
|
0.25 |
0.13 |
0.10 |
0.09 |
0.08 |
0.02 |
0.04 |
0.06 |
0.03 |
-0.05 |
-0.01 |
| Leverage Ratio |
|
1.69 |
1.65 |
1.64 |
1.55 |
1.56 |
1.54 |
1.54 |
1.46 |
1.49 |
1.48 |
1.48 |
| Compound Leverage Factor |
|
1.78 |
1.29 |
1.70 |
1.62 |
1.62 |
1.17 |
0.77 |
0.73 |
0.75 |
0.74 |
0.40 |
| Debt to Total Capital |
|
32.09% |
31.45% |
31.21% |
23.46% |
23.49% |
23.45% |
22.86% |
23.47% |
26.29% |
26.49% |
26.03% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.78% |
1.78% |
2.39% |
1.62% |
2.30% |
1.59% |
2.01% |
1.33% |
| Long-Term Debt to Total Capital |
|
32.09% |
31.45% |
31.21% |
22.67% |
21.71% |
21.06% |
21.24% |
21.17% |
24.71% |
24.48% |
24.70% |
| 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 |
|
0.02% |
0.06% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
67.89% |
68.49% |
68.79% |
76.54% |
76.51% |
76.55% |
77.14% |
76.53% |
73.71% |
73.51% |
73.97% |
| Debt to EBITDA |
|
2.44 |
2.59 |
2.74 |
1.66 |
1.58 |
1.49 |
1.64 |
2.24 |
3.93 |
1.71 |
2.11 |
| Net Debt to EBITDA |
|
0.69 |
0.72 |
0.62 |
0.58 |
0.30 |
-0.18 |
0.00 |
0.43 |
0.65 |
0.04 |
0.18 |
| Long-Term Debt to EBITDA |
|
2.44 |
2.59 |
2.74 |
1.60 |
1.46 |
1.33 |
1.52 |
2.02 |
3.69 |
1.58 |
2.01 |
| Debt to NOPAT |
|
3.66 |
4.48 |
4.26 |
2.53 |
2.39 |
2.49 |
2.80 |
4.14 |
8.84 |
2.82 |
3.60 |
| Net Debt to NOPAT |
|
1.04 |
1.24 |
0.97 |
0.88 |
0.46 |
-0.30 |
0.00 |
0.79 |
1.46 |
0.07 |
0.31 |
| Long-Term Debt to NOPAT |
|
3.66 |
4.48 |
4.26 |
2.45 |
2.21 |
2.24 |
2.61 |
3.73 |
8.30 |
2.61 |
3.41 |
| Altman Z-Score |
|
2.66 |
4.50 |
3.14 |
3.46 |
3.72 |
5.30 |
5.02 |
4.81 |
4.43 |
4.26 |
4.46 |
| Noncontrolling Interest Sharing Ratio |
|
0.04% |
0.12% |
0.05% |
0.01% |
0.01% |
0.04% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.72 |
2.11 |
20.67 |
1.21 |
1.43 |
1.88 |
1.74 |
1.49 |
1.76 |
2.20 |
1.92 |
| Quick Ratio |
|
1.72 |
2.11 |
20.67 |
1.15 |
1.30 |
1.70 |
1.60 |
1.32 |
1.63 |
2.03 |
1.80 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
353 |
-75 |
-135 |
-181 |
59 |
414 |
232 |
172 |
40 |
-40 |
-87 |
| Operating Cash Flow to CapEx |
|
-1,090.08% |
1,129.23% |
2,255.63% |
377.65% |
2,628.70% |
8,254.27% |
-384.42% |
-728.67% |
677.23% |
2,815.91% |
-714.18% |
| 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 |
|
0.85 |
2.30 |
0.80 |
0.89 |
0.93 |
2.73 |
2.62 |
2.57 |
2.29 |
2.10 |
1.98 |
| Accounts Receivable Turnover |
|
27.54 |
0.00 |
29.11 |
36.65 |
38.59 |
79.75 |
99.68 |
86.89 |
84.62 |
79.89 |
70.06 |
| 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 |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Accounts Payable Turnover |
|
51.05 |
90.16 |
55.06 |
47.45 |
52.93 |
102.73 |
102.13 |
88.96 |
78.31 |
98.78 |
74.16 |
| Days Sales Outstanding (DSO) |
|
13.25 |
0.00 |
12.54 |
9.96 |
9.46 |
4.58 |
3.66 |
4.20 |
4.31 |
4.57 |
5.21 |
| 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) |
|
7.15 |
4.05 |
6.63 |
7.69 |
6.90 |
3.55 |
3.57 |
4.10 |
4.66 |
3.70 |
4.92 |
| Cash Conversion Cycle (CCC) |
|
6.10 |
-4.05 |
5.91 |
2.27 |
2.56 |
1.02 |
0.09 |
0.10 |
-0.35 |
0.87 |
0.29 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
3,317 |
3,395 |
3,364 |
3,442 |
3,361 |
3,098 |
3,243 |
3,377 |
3,419 |
3,246 |
3,340 |
| Invested Capital Turnover |
|
1.15 |
3.37 |
1.19 |
1.27 |
1.35 |
4.13 |
3.88 |
3.53 |
3.30 |
3.26 |
2.94 |
| Increase / (Decrease) in Invested Capital |
|
-289 |
200 |
219 |
287 |
43 |
-297 |
-121 |
-65 |
58 |
148 |
97 |
| Enterprise Value (EV) |
|
3,101 |
3,820 |
4,067 |
3,870 |
4,431 |
3,271 |
2,935 |
3,089 |
3,168 |
2,734 |
4,047 |
| Market Capitalization |
|
2,707 |
3,436 |
3,752 |
3,534 |
4,241 |
3,394 |
2,934 |
2,897 |
2,973 |
2,705 |
3,948 |
| Book Value per Share |
|
$29.53 |
$31.02 |
$32.02 |
$33.09 |
$34.73 |
$35.64 |
$36.14 |
$36.29 |
$37.73 |
$38.58 |
$39.15 |
| Tangible Book Value per Share |
|
$27.95 |
$29.41 |
$30.38 |
$31.44 |
$33.05 |
$33.97 |
$34.44 |
$34.56 |
$35.94 |
$36.76 |
$37.29 |
| Total Capital |
|
4,306 |
4,396 |
4,433 |
4,102 |
4,248 |
4,357 |
4,306 |
4,299 |
4,480 |
4,511 |
4,471 |
| Total Debt |
|
1,382 |
1,383 |
1,384 |
962 |
998 |
1,022 |
984 |
1,009 |
1,178 |
1,195 |
1,164 |
| Total Long-Term Debt |
|
1,382 |
1,383 |
1,384 |
930 |
922 |
918 |
915 |
910 |
1,107 |
1,104 |
1,104 |
| Net Debt |
|
393 |
382 |
315 |
336 |
191 |
-122 |
0.84 |
192 |
195 |
29 |
99 |
| Capital Expenditures (CapEx) |
|
6.69 |
6.24 |
6.42 |
6.13 |
6.39 |
4.37 |
8.11 |
10 |
6.77 |
7.85 |
6.72 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-445 |
-294 |
73 |
-350 |
-338 |
-307 |
-308 |
-228 |
-280 |
-221 |
-281 |
| Debt-free Net Working Capital (DFNWC) |
|
404 |
575 |
1,017 |
143 |
338 |
663 |
505 |
394 |
512 |
762 |
567 |
| Net Working Capital (NWC) |
|
404 |
575 |
1,017 |
111 |
263 |
559 |
435 |
295 |
441 |
671 |
508 |
| Net Nonoperating Expense (NNE) |
|
-13 |
-353 |
-15 |
-12 |
-9.04 |
-470 |
-18 |
-14 |
-15 |
-12 |
-3.90 |
| Net Nonoperating Obligations (NNO) |
|
393 |
382 |
315 |
303 |
111 |
-237 |
-79 |
87 |
117 |
-70 |
33 |
| Total Depreciation and Amortization (D&A) |
|
6.88 |
6.79 |
7.33 |
7.70 |
8.55 |
7.45 |
7.39 |
7.66 |
7.51 |
7.72 |
7.62 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-11.19% |
-2.65% |
1.89% |
-8.35% |
-7.51% |
-2.29% |
-2.41% |
-1.89% |
-2.50% |
-2.14% |
-2.90% |
| Debt-free Net Working Capital to Revenue |
|
10.16% |
5.18% |
26.26% |
3.41% |
7.52% |
4.94% |
3.94% |
3.27% |
4.58% |
7.37% |
5.86% |
| Net Working Capital to Revenue |
|
10.16% |
5.18% |
26.26% |
2.64% |
5.84% |
4.17% |
3.40% |
2.45% |
3.95% |
6.49% |
5.24% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.77 |
$1.36 |
$1.04 |
$1.25 |
$1.19 |
$1.39 |
$0.70 |
$0.68 |
$0.65 |
$0.70 |
$0.08 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
98.02M |
98.68M |
95.23M |
94.06M |
93.60M |
93.99M |
91.64M |
88.91M |
86.92M |
88.17M |
84.80M |
| Adjusted Diluted Earnings per Share |
|
$0.76 |
$1.36 |
$1.03 |
$1.25 |
$1.18 |
$1.37 |
$0.70 |
$0.68 |
$0.64 |
$0.70 |
$0.08 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
99.03M |
99.70M |
95.85M |
94.74M |
94.64M |
94.91M |
92.08M |
89.23M |
87.56M |
88.70M |
85.18M |
| 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 |
|
97.05M |
95.43M |
94.88M |
93.59M |
93.59M |
91.91M |
90.67M |
87.51M |
85.95M |
84.48M |
85.16M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
64 |
125 |
84 |
106 |
103 |
117 |
110 |
107 |
98 |
108 |
9.70 |
| Normalized NOPAT Margin |
|
7.64% |
1.45% |
8.94% |
9.18% |
8.97% |
1.15% |
5.00% |
3.99% |
3.84% |
3.73% |
0.63% |
| Pre Tax Income Margin |
|
11.87% |
2.10% |
13.90% |
13.79% |
13.24% |
1.73% |
3.92% |
3.14% |
3.02% |
2.97% |
0.44% |
| 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 |
|
1.66% |
1.00% |
2.27% |
1.18% |
0.84% |
0.42% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
31.32% |
26.20% |
52.48% |
45.84% |
32.48% |
16.43% |
20.29% |
32.13% |
44.68% |
57.53% |
55.03% |