| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
194,200,000.00 |
192,800,000.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
194,200,000.00 |
192,800,000.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.52 |
2.06 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
3.25% |
5.78% |
8.60% |
7.52% |
12.01% |
8.66% |
7.30% |
9.50% |
7.79% |
- |
13.69% |
| EBITDA Growth |
|
-132.41% |
-27.48% |
2.76% |
14.80% |
395.53% |
52.55% |
36.44% |
10.09% |
20.84% |
- |
7.29% |
| EBIT Growth |
|
-235.88% |
-57.61% |
2.24% |
26.55% |
166.34% |
172.86% |
67.49% |
12.13% |
31.32% |
- |
5.91% |
| NOPAT Growth |
|
-234.82% |
-36.21% |
21.10% |
14.40% |
170.23% |
180.03% |
51.29% |
1.64% |
19.18% |
- |
14.18% |
| Net Income Growth |
|
-480.17% |
302.13% |
23.02% |
56.82% |
122.87% |
644.21% |
118.14% |
25.31% |
39.36% |
- |
162.21% |
| EPS Growth |
|
-502.44% |
-86.96% |
22.22% |
57.14% |
121.21% |
1,000.00% |
127.27% |
27.27% |
40.00% |
- |
172.00% |
| Operating Cash Flow Growth |
|
-20.83% |
-9.02% |
-30.23% |
37.11% |
51.95% |
25.87% |
-2.78% |
-1.32% |
41.43% |
- |
60.38% |
| Free Cash Flow Firm Growth |
|
102.59% |
156.43% |
192.71% |
2,715.67% |
216.34% |
-29.06% |
-49.80% |
-100.34% |
-76.49% |
- |
-309.34% |
| Invested Capital Growth |
|
-2.77% |
-4.11% |
-4.10% |
-5.84% |
-1.97% |
-2.04% |
-0.67% |
1.57% |
0.78% |
- |
8.61% |
| Revenue Q/Q Growth |
|
0.07% |
-1.50% |
7.02% |
1.92% |
4.25% |
-4.44% |
5.68% |
4.02% |
2.61% |
- |
6.34% |
| EBITDA Q/Q Growth |
|
-135.64% |
295.43% |
46.39% |
12.60% |
-8.25% |
0.88% |
30.93% |
-9.15% |
0.70% |
- |
19.04% |
| EBIT Q/Q Growth |
|
-262.46% |
124.12% |
157.74% |
25.30% |
-14.83% |
-0.79% |
58.21% |
-16.12% |
-0.25% |
- |
31.28% |
| NOPAT Q/Q Growth |
|
-239.60% |
125.90% |
209.47% |
2.24% |
-14.30% |
3.27% |
67.20% |
-31.31% |
0.49% |
- |
53.03% |
| Net Income Q/Q Growth |
|
-649.65% |
103.02% |
636.84% |
28.14% |
-19.84% |
-1.67% |
115.98% |
-26.39% |
-10.85% |
- |
282.79% |
| EPS Q/Q Growth |
|
-689.29% |
101.82% |
1,000.00% |
33.33% |
-20.45% |
-5.71% |
127.27% |
-25.33% |
-12.50% |
- |
292.31% |
| Operating Cash Flow Q/Q Growth |
|
-29.91% |
33.73% |
-73.24% |
446.67% |
-22.32% |
10.77% |
-79.33% |
454.86% |
11.33% |
- |
-73.65% |
| Free Cash Flow Firm Q/Q Growth |
|
279.71% |
359.55% |
21.84% |
32.43% |
-57.34% |
3.06% |
-13.78% |
-100.89% |
3,075.33% |
- |
-489.01% |
| Invested Capital Q/Q Growth |
|
-4.55% |
-0.97% |
1.17% |
-1.53% |
-0.62% |
-1.05% |
2.58% |
0.69% |
-1.39% |
- |
11.30% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
- |
100.00% |
| EBITDA Margin |
|
-9.94% |
19.72% |
26.98% |
29.80% |
26.23% |
27.69% |
34.31% |
29.96% |
29.41% |
- |
32.38% |
| Operating Margin |
|
-24.39% |
6.41% |
15.39% |
17.53% |
14.41% |
16.46% |
23.22% |
16.86% |
17.75% |
- |
19.65% |
| EBIT Margin |
|
-23.50% |
5.75% |
13.86% |
17.04% |
13.92% |
14.45% |
21.63% |
17.44% |
16.96% |
- |
20.15% |
| Profit (Net Income) Margin |
|
-32.46% |
1.00% |
6.85% |
8.62% |
6.63% |
6.82% |
13.94% |
9.86% |
8.57% |
- |
32.14% |
| Tax Burden Percent |
|
107.78% |
-163.79% |
84.34% |
74.32% |
74.28% |
70.28% |
78.79% |
71.68% |
66.76% |
- |
93.53% |
| Interest Burden Percent |
|
128.16% |
-10.56% |
58.66% |
68.08% |
64.11% |
67.16% |
81.77% |
78.87% |
75.69% |
- |
170.56% |
| Effective Tax Rate |
|
0.00% |
0.00% |
15.66% |
25.68% |
25.72% |
29.72% |
21.16% |
28.32% |
33.31% |
- |
6.45% |
| Return on Invested Capital (ROIC) |
|
-7.02% |
1.88% |
5.48% |
5.63% |
4.90% |
5.45% |
8.62% |
5.85% |
5.90% |
- |
9.24% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-9.97% |
1.21% |
4.23% |
4.69% |
3.96% |
4.40% |
7.60% |
5.29% |
5.04% |
- |
12.89% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-12.20% |
1.43% |
4.99% |
5.24% |
4.47% |
4.87% |
8.26% |
5.46% |
5.06% |
- |
12.87% |
| Return on Equity (ROE) |
|
-19.22% |
3.31% |
10.47% |
10.88% |
9.37% |
10.32% |
16.88% |
11.31% |
10.96% |
- |
22.12% |
| Cash Return on Invested Capital (CROIC) |
|
4.39% |
5.18% |
5.25% |
7.26% |
7.07% |
7.72% |
7.03% |
4.84% |
5.93% |
- |
-0.88% |
| Operating Return on Assets (OROA) |
|
-7.75% |
1.94% |
4.80% |
5.99% |
5.15% |
5.47% |
8.38% |
6.86% |
6.80% |
- |
8.28% |
| Return on Assets (ROA) |
|
-10.71% |
0.34% |
2.37% |
3.03% |
2.45% |
2.58% |
5.40% |
3.88% |
3.43% |
- |
13.21% |
| Return on Common Equity (ROCE) |
|
-18.75% |
3.23% |
10.22% |
10.62% |
9.14% |
10.08% |
16.47% |
11.05% |
10.70% |
- |
21.49% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-5.11% |
0.00% |
-4.36% |
-3.51% |
5.72% |
0.00% |
8.78% |
9.02% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
-165 |
43 |
133 |
136 |
116 |
120 |
201 |
138 |
138 |
150 |
229 |
| NOPAT Margin |
|
-17.08% |
4.49% |
12.98% |
13.02% |
10.71% |
11.57% |
18.31% |
12.09% |
11.84% |
- |
18.38% |
| Net Nonoperating Expense Percent (NNEP) |
|
2.95% |
0.67% |
1.25% |
0.94% |
0.93% |
1.06% |
1.02% |
0.55% |
0.86% |
- |
-3.65% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
0.45% |
- |
- |
- |
1.27% |
2.08% |
1.41% |
1.43% |
1.55% |
2.18% |
| 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% |
| SG&A Expenses to Revenue |
|
68.09% |
71.73% |
69.71% |
68.94% |
69.53% |
70.29% |
64.11% |
70.62% |
69.35% |
- |
68.12% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Operating Expenses to Revenue |
|
124.38% |
93.59% |
84.62% |
82.48% |
85.58% |
83.55% |
76.78% |
83.14% |
82.24% |
- |
80.35% |
| Earnings before Interest and Taxes (EBIT) |
|
-228 |
55 |
142 |
177 |
151 |
150 |
237 |
199 |
198 |
191 |
251 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-96 |
188 |
276 |
310 |
285 |
287 |
376 |
342 |
344 |
339 |
403 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
3.44 |
3.30 |
3.78 |
3.48 |
4.82 |
4.28 |
3.69 |
3.80 |
3.65 |
- |
2.80 |
| 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 |
| Price to Revenue (P/Rev) |
|
3.65 |
3.46 |
3.94 |
3.61 |
4.96 |
4.32 |
3.80 |
3.94 |
3.67 |
- |
2.82 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
90.74 |
63.53 |
44.07 |
43.80 |
38.80 |
- |
18.92 |
| Dividend Yield |
|
0.59% |
0.61% |
0.53% |
0.57% |
0.40% |
0.45% |
0.52% |
0.50% |
0.54% |
- |
0.68% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
1.10% |
1.57% |
2.27% |
2.28% |
2.58% |
- |
5.29% |
| Enterprise Value to Invested Capital (EV/IC) |
|
2.08 |
2.03 |
2.25 |
2.15 |
2.82 |
2.58 |
2.31 |
2.39 |
2.32 |
- |
1.88 |
| Enterprise Value to Revenue (EV/Rev) |
|
4.99 |
4.75 |
5.22 |
4.81 |
6.10 |
5.41 |
4.89 |
4.99 |
4.68 |
- |
3.89 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
26.87 |
28.89 |
32.02 |
28.32 |
23.62 |
19.56 |
16.55 |
16.85 |
15.42 |
- |
12.86 |
| Enterprise Value to EBIT (EV/EBIT) |
|
104.48 |
172.08 |
187.50 |
131.32 |
47.66 |
36.54 |
29.11 |
29.49 |
26.53 |
- |
21.88 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
130.33 |
202.40 |
207.62 |
166.62 |
54.83 |
45.05 |
36.23 |
37.73 |
34.77 |
- |
26.47 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
28.33 |
28.21 |
32.83 |
27.33 |
32.05 |
27.19 |
25.05 |
26.27 |
22.55 |
- |
18.01 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
46.77 |
38.37 |
41.98 |
28.67 |
39.44 |
33.02 |
32.76 |
49.86 |
39.32 |
- |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
1.31 |
1.30 |
1.28 |
1.24 |
1.20 |
1.19 |
1.14 |
1.11 |
1.12 |
- |
1.14 |
| Long-Term Debt to Equity |
|
1.28 |
1.28 |
1.26 |
1.22 |
1.19 |
1.18 |
1.13 |
1.09 |
1.10 |
- |
1.10 |
| Financial Leverage |
|
1.22 |
1.19 |
1.18 |
1.12 |
1.13 |
1.11 |
1.09 |
1.03 |
1.00 |
- |
1.00 |
| Leverage Ratio |
|
2.77 |
2.72 |
2.65 |
2.60 |
2.63 |
2.62 |
2.53 |
2.50 |
2.49 |
- |
2.44 |
| Compound Leverage Factor |
|
3.55 |
-0.29 |
1.56 |
1.77 |
1.68 |
1.76 |
2.07 |
1.97 |
1.89 |
- |
4.17 |
| Debt to Total Capital |
|
56.64% |
56.54% |
56.07% |
55.30% |
54.62% |
54.38% |
53.32% |
52.61% |
52.79% |
- |
53.29% |
| Short-Term Debt to Total Capital |
|
1.21% |
0.95% |
0.82% |
0.70% |
0.70% |
0.75% |
0.73% |
0.78% |
0.87% |
- |
1.95% |
| Long-Term Debt to Total Capital |
|
55.43% |
55.59% |
55.25% |
54.59% |
53.92% |
53.63% |
52.58% |
51.83% |
51.92% |
- |
51.34% |
| 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% |
| Noncontrolling Interests to Total Capital |
|
1.07% |
1.03% |
1.07% |
1.08% |
1.10% |
1.08% |
1.11% |
1.09% |
1.08% |
- |
1.53% |
| Common Equity to Total Capital |
|
42.29% |
42.43% |
42.86% |
43.62% |
44.28% |
44.55% |
45.57% |
46.30% |
46.12% |
- |
45.18% |
| Debt to EBITDA |
|
7.65 |
8.47 |
8.36 |
7.73 |
4.91 |
4.45 |
4.08 |
3.98 |
3.80 |
- |
3.93 |
| Net Debt to EBITDA |
|
7.05 |
7.72 |
7.68 |
6.93 |
4.31 |
3.86 |
3.59 |
3.45 |
3.24 |
- |
3.42 |
| Long-Term Debt to EBITDA |
|
7.49 |
8.33 |
8.24 |
7.64 |
4.85 |
4.39 |
4.02 |
3.93 |
3.73 |
- |
3.78 |
| Debt to NOPAT |
|
37.12 |
59.37 |
54.20 |
45.52 |
11.41 |
10.24 |
8.93 |
8.92 |
8.56 |
- |
8.08 |
| Net Debt to NOPAT |
|
34.21 |
54.08 |
49.79 |
40.80 |
10.00 |
8.89 |
7.87 |
7.73 |
7.31 |
- |
7.03 |
| Long-Term Debt to NOPAT |
|
36.33 |
58.37 |
53.41 |
44.94 |
11.26 |
10.10 |
8.81 |
8.79 |
8.42 |
- |
7.79 |
| Altman Z-Score |
|
1.79 |
1.82 |
2.09 |
2.04 |
2.60 |
2.43 |
2.38 |
2.47 |
2.40 |
- |
2.04 |
| Noncontrolling Interest Sharing Ratio |
|
2.44% |
2.35% |
2.41% |
2.33% |
2.45% |
2.36% |
2.41% |
2.35% |
2.36% |
- |
2.85% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.54 |
1.47 |
1.65 |
1.66 |
1.68 |
1.70 |
2.05 |
2.03 |
2.01 |
- |
1.93 |
| Quick Ratio |
|
1.22 |
1.20 |
1.40 |
1.42 |
1.45 |
1.40 |
1.68 |
1.68 |
1.67 |
- |
1.70 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
93 |
427 |
521 |
690 |
294 |
303 |
261 |
-2.32 |
69 |
141 |
-547 |
| Operating Cash Flow to CapEx |
|
216.81% |
206.97% |
86.54% |
432.21% |
337.21% |
216.91% |
76.75% |
378.31% |
386.53% |
- |
129.14% |
| Free Cash Flow to Firm to Interest Expense |
|
1.28 |
6.01 |
7.58 |
10.16 |
4.42 |
4.89 |
4.66 |
-0.04 |
1.11 |
- |
-8.83 |
| Operating Cash Flow to Interest Expense |
|
2.08 |
2.84 |
0.79 |
4.35 |
3.44 |
4.10 |
0.94 |
5.23 |
5.19 |
- |
1.36 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
1.12 |
1.47 |
-0.12 |
3.34 |
2.42 |
2.21 |
-0.28 |
3.85 |
3.85 |
- |
0.31 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.33 |
0.34 |
0.35 |
0.35 |
0.37 |
0.38 |
0.39 |
0.39 |
0.40 |
- |
0.41 |
| Accounts Receivable Turnover |
|
5.69 |
5.78 |
5.48 |
5.49 |
5.49 |
5.50 |
5.14 |
5.20 |
5.25 |
- |
4.90 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Fixed Asset Turnover |
|
19.14 |
18.35 |
19.59 |
21.04 |
22.51 |
20.77 |
21.85 |
21.15 |
21.43 |
- |
19.90 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Days Sales Outstanding (DSO) |
|
64.19 |
63.13 |
66.58 |
66.47 |
66.43 |
66.39 |
71.01 |
70.14 |
69.52 |
- |
74.51 |
| Days Inventory Outstanding (DIO) |
|
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 |
| Cash Conversion Cycle (CCC) |
|
64.19 |
63.13 |
66.58 |
66.47 |
66.43 |
66.39 |
71.01 |
70.14 |
69.52 |
- |
74.51 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
9,057 |
8,970 |
9,074 |
8,935 |
8,879 |
8,787 |
9,013 |
9,075 |
8,949 |
8,796 |
9,790 |
| Invested Capital Turnover |
|
0.41 |
0.42 |
0.42 |
0.43 |
0.46 |
0.47 |
0.47 |
0.48 |
0.50 |
- |
0.50 |
| Increase / (Decrease) in Invested Capital |
|
-258 |
-385 |
-388 |
-554 |
-178 |
-183 |
-61 |
140 |
69 |
9.00 |
776 |
| Enterprise Value (EV) |
|
18,848 |
18,206 |
20,419 |
19,186 |
25,006 |
22,639 |
20,819 |
21,724 |
20,796 |
- |
18,362 |
| Market Capitalization |
|
13,799 |
13,245 |
15,420 |
14,386 |
20,343 |
18,069 |
16,191 |
17,169 |
16,320 |
- |
13,326 |
| Book Value per Share |
|
$20.74 |
$20.69 |
$21.00 |
$21.29 |
$21.70 |
$21.64 |
$22.48 |
$23.17 |
$22.96 |
$22.86 |
$24.68 |
| Tangible Book Value per Share |
|
($24.28) |
($24.18) |
($23.42) |
($22.75) |
($22.26) |
($21.47) |
($20.41) |
($20.38) |
($20.24) |
($20.18) |
($23.81) |
| Total Capital |
|
9,478 |
9,446 |
9,508 |
9,478 |
9,523 |
9,466 |
9,623 |
9,763 |
9,699 |
9,649 |
10,522 |
| Total Debt |
|
5,369 |
5,340 |
5,331 |
5,241 |
5,201 |
5,147 |
5,131 |
5,137 |
5,120 |
5,104 |
5,607 |
| Total Long-Term Debt |
|
5,254 |
5,251 |
5,253 |
5,175 |
5,135 |
5,077 |
5,060 |
5,060 |
5,036 |
4,907 |
5,402 |
| Net Debt |
|
4,948 |
4,864 |
4,897 |
4,698 |
4,558 |
4,468 |
4,521 |
4,449 |
4,370 |
4,250 |
4,875 |
| Capital Expenditures (CapEx) |
|
70 |
98 |
62 |
68 |
68 |
117 |
68 |
77 |
84 |
97 |
65 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
185 |
86 |
206 |
137 |
97 |
133 |
391 |
353 |
328 |
205 |
444 |
| Debt-free Net Working Capital (DFNWC) |
|
605 |
562 |
639 |
680 |
741 |
813 |
1,001 |
1,041 |
1,078 |
1,059 |
1,177 |
| Net Working Capital (NWC) |
|
491 |
472 |
562 |
613 |
674 |
742 |
930 |
965 |
994 |
862 |
972 |
| Net Nonoperating Expense (NNE) |
|
149 |
33 |
63 |
46 |
44 |
49 |
48 |
25 |
38 |
45 |
-171 |
| Net Nonoperating Obligations (NNO) |
|
4,948 |
4,864 |
4,897 |
4,698 |
4,558 |
4,468 |
4,521 |
4,449 |
4,370 |
4,250 |
4,875 |
| Total Depreciation and Amortization (D&A) |
|
131 |
133 |
134 |
133 |
134 |
137 |
139 |
143 |
146 |
148 |
152 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
4.88% |
2.24% |
5.26% |
3.43% |
2.37% |
3.19% |
9.17% |
8.11% |
7.39% |
- |
9.40% |
| Debt-free Net Working Capital to Revenue |
|
16.02% |
14.67% |
16.34% |
17.06% |
18.06% |
19.43% |
23.50% |
23.88% |
24.27% |
- |
24.89% |
| Net Working Capital to Revenue |
|
12.99% |
12.33% |
14.36% |
15.39% |
16.44% |
17.74% |
21.84% |
22.14% |
22.38% |
- |
20.56% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.03 |
$0.34 |
$0.44 |
$0.35 |
$0.33 |
$0.76 |
$0.56 |
$0.50 |
$0.52 |
$2.06 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
193.40M |
194.10M |
194.20M |
194.60M |
194.40M |
195.10M |
195M |
194.80M |
194.40M |
192.70M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.03 |
$0.33 |
$0.44 |
$0.35 |
$0.33 |
$0.75 |
$0.56 |
$0.49 |
$0.52 |
$2.04 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
193.40M |
195.30M |
195.20M |
197M |
196.70M |
197.30M |
197.20M |
197.20M |
196.60M |
194.50M |
| 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 |
194M |
194.20M |
194.30M |
194.90M |
195.10M |
195.10M |
194.80M |
194.20M |
192.60M |
192.80M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
124 |
96 |
148 |
142 |
146 |
120 |
201 |
138 |
142 |
151 |
229 |
| Normalized NOPAT Margin |
|
12.84% |
10.01% |
14.49% |
13.60% |
13.48% |
11.57% |
18.31% |
12.09% |
12.13% |
- |
18.38% |
| Pre Tax Income Margin |
|
-30.11% |
-0.61% |
8.13% |
11.60% |
8.92% |
9.70% |
17.69% |
13.76% |
12.83% |
- |
34.37% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
-3.13 |
0.77 |
2.06 |
2.61 |
2.27 |
2.42 |
4.22 |
3.57 |
3.17 |
- |
4.05 |
| NOPAT to Interest Expense |
|
-2.28 |
0.60 |
1.93 |
2.00 |
1.74 |
1.93 |
3.58 |
2.47 |
2.22 |
- |
3.69 |
| EBIT Less CapEx to Interest Expense |
|
-4.09 |
-0.60 |
1.15 |
1.61 |
1.25 |
0.53 |
3.01 |
2.19 |
1.83 |
- |
3.00 |
| NOPAT Less CapEx to Interest Expense |
|
-3.23 |
-0.77 |
1.02 |
0.99 |
0.72 |
0.05 |
2.36 |
1.09 |
0.87 |
- |
2.64 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
-46.54% |
-51.52% |
-55.43% |
-66.60% |
39.32% |
30.93% |
24.75% |
23.72% |
23.65% |
- |
21.73% |
| Augmented Payout Ratio |
|
-46.54% |
-51.52% |
-55.43% |
-66.60% |
39.32% |
30.93% |
24.75% |
23.72% |
23.65% |
- |
64.74% |