| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
97,904,689.00 |
96,932,941.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
97,904,689.00 |
96,932,941.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.69 |
1.50 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-16.10% |
-12.79% |
0.72% |
6.94% |
9.43% |
-0.69% |
-2.31% |
-2.21% |
-0.91% |
- |
8.10% |
| EBITDA Growth |
|
-25.35% |
-26.89% |
-10.77% |
1,294.12% |
16.34% |
-10.87% |
-4.47% |
-44.57% |
-9.30% |
- |
8.80% |
| EBIT Growth |
|
-34.13% |
-33.77% |
-13.13% |
1,266.91% |
21.49% |
-15.78% |
-5.82% |
-54.06% |
-20.68% |
- |
7.43% |
| NOPAT Growth |
|
-38.08% |
-35.36% |
-12.81% |
1,016.43% |
17.28% |
-13.43% |
-6.49% |
-51.05% |
-11.39% |
- |
9.07% |
| Net Income Growth |
|
-40.18% |
-39.29% |
-13.55% |
895.33% |
27.88% |
-18.64% |
-5.52% |
-55.16% |
-18.80% |
- |
6.29% |
| EPS Growth |
|
-39.64% |
-38.61% |
-13.21% |
914.29% |
29.85% |
-16.13% |
-0.72% |
-52.63% |
-14.94% |
- |
9.49% |
| Operating Cash Flow Growth |
|
6.63% |
-33.82% |
74.04% |
109.35% |
57.86% |
47.29% |
-24.46% |
15.97% |
30.40% |
- |
55.74% |
| Free Cash Flow Firm Growth |
|
81.50% |
52.37% |
159.57% |
137.57% |
252.20% |
293.94% |
85.30% |
111.88% |
92.50% |
- |
52.65% |
| Invested Capital Growth |
|
8.65% |
7.43% |
1.29% |
0.80% |
-3.20% |
-5.32% |
-3.37% |
-6.77% |
-10.53% |
- |
-7.95% |
| Revenue Q/Q Growth |
|
-9.11% |
1.89% |
34.64% |
-14.24% |
-6.99% |
-7.53% |
32.45% |
-14.16% |
-5.75% |
- |
37.48% |
| EBITDA Q/Q Growth |
|
912.50% |
-7.77% |
78.03% |
-16.14% |
-15.51% |
-29.34% |
90.81% |
-51.34% |
38.25% |
- |
74.98% |
| EBIT Q/Q Growth |
|
849.26% |
-5.50% |
103.43% |
-18.99% |
-21.99% |
-34.49% |
127.50% |
-60.49% |
34.71% |
- |
96.04% |
| NOPAT Q/Q Growth |
|
671.74% |
-6.09% |
111.16% |
-19.17% |
-26.83% |
-30.68% |
128.09% |
-57.69% |
32.45% |
- |
127.16% |
| Net Income Q/Q Growth |
|
568.67% |
-7.68% |
123.11% |
-17.61% |
-24.64% |
-41.27% |
159.09% |
-60.89% |
36.45% |
- |
114.14% |
| EPS Q/Q Growth |
|
578.57% |
-7.46% |
122.58% |
-17.39% |
-23.68% |
-40.23% |
163.46% |
-60.58% |
37.04% |
- |
117.39% |
| Operating Cash Flow Q/Q Growth |
|
63.55% |
-160.62% |
346.53% |
-14.34% |
23.32% |
-120.24% |
453.29% |
31.51% |
38.66% |
- |
924.52% |
| Free Cash Flow Firm Q/Q Growth |
|
61.08% |
6.65% |
220.21% |
-13.98% |
57.68% |
18.95% |
14.86% |
-1.64% |
43.25% |
- |
110.61% |
| Invested Capital Q/Q Growth |
|
-1.35% |
7.67% |
-2.41% |
-2.76% |
-5.27% |
5.31% |
-0.39% |
-6.18% |
-9.09% |
- |
-4.50% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
33.52% |
34.38% |
33.58% |
34.82% |
32.43% |
33.73% |
33.14% |
33.75% |
32.89% |
- |
33.88% |
| EBITDA Margin |
|
14.00% |
12.68% |
16.76% |
16.39% |
14.89% |
11.38% |
16.39% |
9.29% |
13.63% |
- |
16.49% |
| Operating Margin |
|
9.62% |
8.84% |
13.91% |
12.80% |
10.13% |
7.82% |
13.26% |
5.73% |
8.68% |
- |
13.69% |
| EBIT Margin |
|
10.36% |
9.61% |
14.52% |
13.72% |
11.51% |
8.15% |
14.00% |
6.44% |
9.21% |
- |
13.91% |
| Profit (Net Income) Margin |
|
7.15% |
6.48% |
10.73% |
10.31% |
8.36% |
5.31% |
10.38% |
4.73% |
6.85% |
- |
10.21% |
| Tax Burden Percent |
|
80.80% |
81.02% |
80.80% |
82.73% |
82.25% |
79.88% |
81.09% |
92.56% |
85.88% |
- |
79.28% |
| Interest Burden Percent |
|
85.38% |
83.18% |
91.48% |
90.86% |
88.29% |
81.50% |
91.44% |
79.29% |
86.56% |
- |
92.53% |
| Effective Tax Rate |
|
19.20% |
18.98% |
19.20% |
17.27% |
17.75% |
20.12% |
18.91% |
7.44% |
14.12% |
- |
20.72% |
| Return on Invested Capital (ROIC) |
|
15.96% |
13.15% |
20.57% |
20.23% |
16.80% |
11.81% |
20.48% |
10.51% |
15.86% |
- |
22.44% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
15.18% |
12.39% |
19.73% |
19.82% |
16.83% |
10.78% |
19.88% |
9.65% |
14.82% |
- |
21.33% |
| Return on Net Nonoperating Assets (RNNOA) |
|
8.35% |
7.50% |
9.91% |
10.12% |
8.16% |
6.53% |
10.46% |
4.80% |
6.08% |
- |
12.45% |
| Return on Equity (ROE) |
|
24.30% |
20.64% |
30.48% |
30.35% |
24.96% |
18.34% |
30.94% |
15.30% |
21.94% |
- |
34.89% |
| Cash Return on Invested Capital (CROIC) |
|
7.69% |
5.97% |
10.88% |
17.17% |
22.41% |
23.07% |
20.86% |
22.50% |
27.31% |
- |
24.32% |
| Operating Return on Assets (OROA) |
|
13.11% |
11.36% |
16.89% |
16.84% |
14.59% |
9.95% |
16.66% |
8.03% |
11.83% |
- |
17.29% |
| Return on Assets (ROA) |
|
9.04% |
7.66% |
12.48% |
12.66% |
10.60% |
6.48% |
12.35% |
5.90% |
8.80% |
- |
12.69% |
| Return on Common Equity (ROCE) |
|
24.30% |
20.64% |
30.48% |
30.35% |
24.96% |
18.34% |
30.94% |
15.30% |
21.94% |
- |
34.89% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
18.59% |
16.05% |
24.40% |
0.00% |
27.72% |
27.01% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
76 |
72 |
152 |
123 |
90 |
62 |
142 |
60 |
79 |
68 |
155 |
| NOPAT Margin |
|
7.77% |
7.17% |
11.24% |
10.59% |
8.33% |
6.25% |
10.76% |
5.30% |
7.45% |
- |
10.85% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.78% |
0.76% |
0.84% |
0.41% |
-0.03% |
1.02% |
0.60% |
0.86% |
1.05% |
- |
1.11% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
3.01% |
2.63% |
- |
- |
3.62% |
2.41% |
5.51% |
2.45% |
3.35% |
2.73% |
6.48% |
| Cost of Revenue to Revenue |
|
66.48% |
65.62% |
66.42% |
65.18% |
67.57% |
66.27% |
66.86% |
66.25% |
67.11% |
- |
66.12% |
| SG&A Expenses to Revenue |
|
23.90% |
25.54% |
19.67% |
22.02% |
22.30% |
25.91% |
19.87% |
20.85% |
24.22% |
- |
20.19% |
| 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 |
|
23.90% |
25.54% |
19.67% |
22.02% |
22.30% |
25.91% |
19.87% |
28.02% |
24.22% |
- |
20.19% |
| Earnings before Interest and Taxes (EBIT) |
|
102 |
96 |
196 |
159 |
124 |
81 |
185 |
73 |
98 |
101 |
198 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
138 |
127 |
226 |
190 |
160 |
113 |
216 |
105 |
145 |
134 |
235 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
5.47 |
6.20 |
5.56 |
5.77 |
5.32 |
5.74 |
4.78 |
5.10 |
5.03 |
- |
6.67 |
| Price to Tangible Book Value (P/TBV) |
|
15.89 |
16.98 |
13.55 |
14.01 |
13.70 |
15.98 |
13.10 |
12.82 |
11.95 |
- |
26.56 |
| Price to Revenue (P/Rev) |
|
1.82 |
2.18 |
2.08 |
2.10 |
1.80 |
1.84 |
1.55 |
1.59 |
1.62 |
- |
1.96 |
| Price to Earnings (P/E) |
|
25.07 |
33.35 |
34.66 |
23.65 |
19.71 |
20.71 |
17.69 |
21.62 |
23.14 |
- |
26.83 |
| Dividend Yield |
|
1.71% |
1.49% |
1.59% |
1.56% |
1.79% |
1.75% |
2.09% |
2.06% |
2.03% |
- |
1.64% |
| Earnings Yield |
|
3.99% |
3.00% |
2.88% |
4.23% |
5.07% |
4.83% |
5.65% |
4.62% |
4.32% |
- |
3.73% |
| Enterprise Value to Invested Capital (EV/IC) |
|
3.92 |
4.23 |
4.10 |
4.31 |
3.99 |
3.95 |
3.38 |
3.63 |
3.92 |
- |
4.59 |
| Enterprise Value to Revenue (EV/Rev) |
|
1.99 |
2.39 |
2.26 |
2.26 |
1.95 |
2.03 |
1.74 |
1.77 |
1.74 |
- |
2.13 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
15.65 |
19.81 |
19.75 |
14.94 |
12.71 |
13.52 |
11.67 |
13.44 |
13.55 |
- |
15.99 |
| Enterprise Value to EBIT (EV/EBIT) |
|
19.71 |
25.69 |
26.18 |
18.39 |
15.54 |
16.65 |
14.46 |
17.29 |
17.98 |
- |
21.07 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
25.53 |
33.40 |
33.96 |
24.07 |
20.50 |
21.86 |
19.03 |
22.62 |
22.89 |
- |
27.42 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
29.51 |
37.16 |
26.20 |
21.10 |
15.67 |
15.18 |
14.20 |
13.57 |
11.86 |
- |
11.91 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
53.05 |
73.53 |
37.97 |
25.19 |
17.53 |
16.67 |
15.91 |
15.57 |
13.57 |
- |
18.09 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.68 |
0.77 |
0.62 |
0.61 |
0.59 |
0.75 |
0.74 |
0.73 |
0.63 |
- |
0.74 |
| Long-Term Debt to Equity |
|
0.68 |
0.76 |
0.61 |
0.59 |
0.59 |
0.74 |
0.73 |
0.72 |
0.63 |
- |
0.74 |
| Financial Leverage |
|
0.55 |
0.61 |
0.50 |
0.51 |
0.48 |
0.61 |
0.53 |
0.50 |
0.41 |
- |
0.58 |
| Leverage Ratio |
|
2.52 |
2.49 |
2.36 |
2.35 |
2.36 |
2.49 |
2.44 |
2.38 |
2.34 |
- |
2.63 |
| Compound Leverage Factor |
|
2.15 |
2.07 |
2.16 |
2.14 |
2.08 |
2.03 |
2.23 |
1.89 |
2.02 |
- |
2.44 |
| Debt to Total Capital |
|
40.57% |
43.39% |
38.11% |
37.74% |
37.26% |
42.99% |
42.63% |
42.25% |
38.80% |
- |
42.63% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.25% |
0.51% |
0.96% |
0.40% |
0.58% |
0.78% |
0.82% |
0.00% |
- |
0.00% |
| Long-Term Debt to Total Capital |
|
40.57% |
43.15% |
37.60% |
36.78% |
36.86% |
42.41% |
41.85% |
41.43% |
38.80% |
- |
42.63% |
| 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 |
|
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 |
|
59.43% |
56.61% |
61.89% |
62.26% |
62.74% |
57.01% |
57.37% |
57.75% |
61.20% |
- |
57.37% |
| Debt to EBITDA |
|
1.78 |
2.23 |
2.02 |
1.46 |
1.31 |
1.61 |
1.62 |
1.74 |
1.59 |
- |
1.64 |
| Net Debt to EBITDA |
|
1.36 |
1.77 |
1.54 |
1.06 |
0.96 |
1.29 |
1.28 |
1.33 |
0.93 |
- |
1.28 |
| Long-Term Debt to EBITDA |
|
1.78 |
2.22 |
1.99 |
1.42 |
1.30 |
1.58 |
1.59 |
1.70 |
1.59 |
- |
1.64 |
| Debt to NOPAT |
|
2.91 |
3.76 |
3.47 |
2.35 |
2.12 |
2.60 |
2.64 |
2.92 |
2.69 |
- |
2.81 |
| Net Debt to NOPAT |
|
2.22 |
2.98 |
2.65 |
1.71 |
1.55 |
2.08 |
2.09 |
2.24 |
1.57 |
- |
2.19 |
| Long-Term Debt to NOPAT |
|
2.91 |
3.74 |
3.42 |
2.29 |
2.09 |
2.56 |
2.59 |
2.87 |
2.69 |
- |
2.81 |
| Altman Z-Score |
|
4.50 |
4.67 |
4.70 |
4.94 |
4.68 |
4.41 |
4.00 |
4.22 |
4.46 |
- |
4.50 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.90 |
2.13 |
1.93 |
1.94 |
1.81 |
1.91 |
1.81 |
1.88 |
1.87 |
- |
1.56 |
| Quick Ratio |
|
0.63 |
0.75 |
0.77 |
0.77 |
0.68 |
0.67 |
0.71 |
0.70 |
0.79 |
- |
0.67 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-107 |
-100 |
121 |
104 |
164 |
195 |
223 |
220 |
315 |
162 |
341 |
| Operating Cash Flow to CapEx |
|
347.26% |
-482.72% |
1,119.70% |
811.25% |
603.27% |
-254.45% |
889.64% |
1,254.44% |
1,172.66% |
- |
1,640.49% |
| Free Cash Flow to Firm to Interest Expense |
|
-7.21 |
-6.19 |
7.22 |
7.15 |
11.28 |
12.97 |
14.14 |
14.55 |
23.85 |
- |
23.05 |
| Operating Cash Flow to Interest Expense |
|
10.21 |
-5.69 |
13.61 |
13.43 |
16.56 |
-3.24 |
10.87 |
14.95 |
23.72 |
- |
18.07 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
7.27 |
-6.87 |
12.40 |
11.77 |
13.81 |
-4.51 |
9.65 |
13.76 |
21.70 |
- |
16.97 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.26 |
1.18 |
1.16 |
1.23 |
1.27 |
1.22 |
1.19 |
1.25 |
1.28 |
- |
1.24 |
| Accounts Receivable Turnover |
|
13.17 |
10.17 |
8.14 |
9.73 |
11.17 |
9.31 |
7.42 |
9.00 |
11.41 |
- |
7.91 |
| Inventory Turnover |
|
2.78 |
2.50 |
2.61 |
2.70 |
2.85 |
2.62 |
2.72 |
2.85 |
3.07 |
- |
3.04 |
| Fixed Asset Turnover |
|
7.50 |
7.20 |
7.10 |
7.12 |
7.13 |
7.17 |
7.14 |
7.15 |
7.16 |
- |
7.40 |
| Accounts Payable Turnover |
|
5.90 |
6.42 |
5.68 |
7.01 |
6.88 |
6.99 |
5.88 |
7.33 |
7.33 |
- |
5.82 |
| Days Sales Outstanding (DSO) |
|
27.72 |
35.88 |
44.84 |
37.51 |
32.68 |
39.21 |
49.20 |
40.58 |
32.00 |
- |
46.13 |
| Days Inventory Outstanding (DIO) |
|
131.18 |
146.28 |
139.70 |
135.26 |
127.90 |
139.45 |
134.37 |
128.13 |
118.99 |
- |
120.02 |
| Days Payable Outstanding (DPO) |
|
61.87 |
56.84 |
64.28 |
52.09 |
53.09 |
52.22 |
62.11 |
49.77 |
49.81 |
- |
62.72 |
| Cash Conversion Cycle (CCC) |
|
97.04 |
125.33 |
120.27 |
120.68 |
107.50 |
126.44 |
121.46 |
118.93 |
101.18 |
- |
103.43 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
2,310 |
2,488 |
2,428 |
2,361 |
2,236 |
2,355 |
2,346 |
2,201 |
2,001 |
2,261 |
2,160 |
| Invested Capital Turnover |
|
2.05 |
1.83 |
1.83 |
1.91 |
2.02 |
1.89 |
1.90 |
1.98 |
2.13 |
- |
2.07 |
| Increase / (Decrease) in Invested Capital |
|
184 |
172 |
31 |
19 |
-74 |
-132 |
-82 |
-160 |
-235 |
-94 |
-187 |
| Enterprise Value (EV) |
|
9,053 |
10,534 |
9,962 |
10,168 |
8,932 |
9,313 |
7,924 |
7,991 |
7,853 |
- |
9,910 |
| Market Capitalization |
|
8,265 |
9,595 |
9,186 |
9,443 |
8,258 |
8,426 |
7,054 |
7,201 |
7,313 |
- |
9,118 |
| Book Value per Share |
|
$14.55 |
$14.83 |
$15.82 |
$15.75 |
$15.12 |
$14.50 |
$14.79 |
$14.30 |
$14.85 |
$14.50 |
$14.11 |
| Tangible Book Value per Share |
|
$5.01 |
$5.41 |
$6.49 |
$6.49 |
$5.88 |
$5.21 |
$5.39 |
$5.69 |
$6.25 |
$3.90 |
$3.54 |
| Total Capital |
|
2,542 |
2,735 |
2,668 |
2,628 |
2,474 |
2,575 |
2,574 |
2,443 |
2,375 |
2,491 |
2,385 |
| Total Debt |
|
1,032 |
1,187 |
1,017 |
992 |
922 |
1,107 |
1,097 |
1,032 |
922 |
1,072 |
1,017 |
| Total Long-Term Debt |
|
1,032 |
1,180 |
1,003 |
967 |
912 |
1,092 |
1,077 |
1,012 |
922 |
1,062 |
1,017 |
| Net Debt |
|
788 |
940 |
776 |
724 |
673 |
888 |
869 |
790 |
540 |
842 |
791 |
| Capital Expenditures (CapEx) |
|
44 |
19 |
20 |
24 |
40 |
19 |
19 |
18 |
27 |
0.10 |
16 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
657 |
853 |
795 |
734 |
599 |
747 |
731 |
657 |
452 |
529 |
449 |
| Debt-free Net Working Capital (DFNWC) |
|
850 |
1,051 |
984 |
955 |
799 |
918 |
908 |
858 |
793 |
718 |
629 |
| Net Working Capital (NWC) |
|
850 |
1,045 |
971 |
930 |
789 |
903 |
888 |
838 |
793 |
708 |
629 |
| Net Nonoperating Expense (NNE) |
|
6.14 |
6.89 |
6.79 |
3.23 |
-0.25 |
9.35 |
4.95 |
6.48 |
6.44 |
0.16 |
9.20 |
| Net Nonoperating Obligations (NNO) |
|
799 |
940 |
776 |
724 |
685 |
888 |
869 |
790 |
548 |
842 |
791 |
| Total Depreciation and Amortization (D&A) |
|
36 |
31 |
30 |
31 |
36 |
32 |
32 |
32 |
47 |
33 |
37 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
14.43% |
19.36% |
18.01% |
16.34% |
13.08% |
16.32% |
16.09% |
14.54% |
10.01% |
- |
9.63% |
| Debt-free Net Working Capital to Revenue |
|
18.67% |
23.86% |
22.28% |
21.26% |
17.43% |
20.06% |
19.97% |
18.99% |
17.57% |
- |
13.50% |
| Net Working Capital to Revenue |
|
18.67% |
23.71% |
21.98% |
20.70% |
17.21% |
19.73% |
19.53% |
18.54% |
17.57% |
- |
13.50% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.68 |
$0.62 |
$1.39 |
$1.15 |
$0.88 |
$0.52 |
$1.37 |
$0.54 |
$0.75 |
$0.69 |
$1.51 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
104.40M |
104.40M |
104.40M |
104M |
103.80M |
101.30M |
99.80M |
98.80M |
99.50M |
98M |
96.60M |
| Adjusted Diluted Earnings per Share |
|
$0.67 |
$0.62 |
$1.38 |
$1.14 |
$0.87 |
$0.52 |
$1.37 |
$0.54 |
$0.74 |
$0.69 |
$1.50 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
105.30M |
104.70M |
104.90M |
104.50M |
104.40M |
101.70M |
100.10M |
99M |
99.80M |
98.30M |
97.10M |
| 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 |
|
103.87M |
104.41M |
103.87M |
102.61M |
101.18M |
99.82M |
98.69M |
97.86M |
97.90M |
96.93M |
95.23M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
76 |
72 |
152 |
123 |
90 |
62 |
142 |
135 |
79 |
68 |
155 |
| Normalized NOPAT Margin |
|
7.77% |
7.17% |
11.24% |
10.59% |
8.33% |
6.25% |
10.76% |
11.94% |
7.45% |
- |
10.85% |
| Pre Tax Income Margin |
|
8.85% |
7.99% |
13.28% |
12.46% |
10.16% |
6.64% |
12.80% |
5.11% |
7.97% |
- |
12.87% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
6.84 |
5.94 |
11.73 |
10.94 |
8.54 |
5.41 |
11.68 |
4.83 |
7.44 |
- |
13.39 |
| NOPAT to Interest Expense |
|
5.13 |
4.43 |
9.08 |
8.45 |
6.18 |
4.14 |
8.97 |
3.97 |
6.02 |
- |
10.45 |
| EBIT Less CapEx to Interest Expense |
|
3.90 |
4.77 |
10.52 |
9.29 |
5.79 |
4.13 |
10.46 |
3.64 |
5.42 |
- |
12.29 |
| NOPAT Less CapEx to Interest Expense |
|
2.19 |
3.25 |
7.86 |
6.79 |
3.44 |
2.87 |
7.75 |
2.78 |
4.00 |
- |
9.34 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
43.04% |
50.05% |
55.06% |
37.06% |
35.69% |
36.97% |
37.79% |
45.26% |
47.80% |
- |
44.32% |
| Augmented Payout Ratio |
|
61.24% |
50.05% |
72.30% |
64.41% |
94.29% |
121.90% |
146.99% |
173.27% |
139.54% |
- |
154.71% |