| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
201,042,211.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
201,042,211.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.46 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
0.00% |
6.52% |
5.95% |
8.14% |
8.04% |
5.22% |
6.30% |
7.11% |
6.77% |
7.52% |
| EBITDA Growth |
|
0.00% |
0.00% |
11.21% |
13.25% |
45.38% |
13.43% |
17.05% |
-3.72% |
16.76% |
8.55% |
21.85% |
| EBIT Growth |
|
0.00% |
0.00% |
10.00% |
14.84% |
58.54% |
15.38% |
20.45% |
-8.16% |
20.00% |
8.57% |
29.25% |
| NOPAT Growth |
|
0.00% |
0.00% |
23.80% |
3.26% |
55.74% |
55.61% |
10.07% |
8.22% |
7.51% |
-24.90% |
26.04% |
| Net Income Growth |
|
0.00% |
0.00% |
3.45% |
7.07% |
64.91% |
37.10% |
18.33% |
-8.49% |
12.77% |
-16.47% |
36.62% |
| EPS Growth |
|
0.00% |
0.00% |
0.00% |
6.38% |
62.96% |
42.86% |
17.86% |
-10.00% |
11.36% |
-17.50% |
36.36% |
| Operating Cash Flow Growth |
|
0.00% |
0.00% |
-12.42% |
74.58% |
23.97% |
3.17% |
9.22% |
42.72% |
3.33% |
10.77% |
42.21% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
92.78% |
94.46% |
97.64% |
-1,911.97% |
147.47% |
| Invested Capital Growth |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
8.52% |
13.60% |
13.56% |
10.47% |
8.36% |
4.74% |
| Revenue Q/Q Growth |
|
-1.89% |
1.18% |
0.00% |
8.96% |
0.14% |
1.09% |
-4.60% |
10.07% |
0.90% |
0.77% |
-3.93% |
| EBITDA Q/Q Growth |
|
-28.31% |
12.61% |
0.00% |
45.74% |
-7.98% |
-12.14% |
-0.66% |
19.87% |
11.60% |
-18.32% |
11.52% |
| EBIT Q/Q Growth |
|
-35.94% |
10.98% |
0.00% |
67.05% |
-11.56% |
-19.23% |
0.95% |
27.36% |
15.56% |
-26.92% |
20.18% |
| NOPAT Q/Q Growth |
|
-29.92% |
0.94% |
0.00% |
33.26% |
5.69% |
0.86% |
-22.51% |
31.01% |
5.00% |
-29.55% |
30.05% |
| Net Income Q/Q Growth |
|
-42.42% |
8.77% |
0.00% |
76.67% |
-11.32% |
-9.57% |
-16.47% |
36.62% |
9.28% |
-33.02% |
36.62% |
| EPS Q/Q Growth |
|
-42.55% |
3.70% |
0.00% |
78.57% |
-12.00% |
-9.09% |
-17.50% |
36.36% |
8.89% |
-32.65% |
36.36% |
| Operating Cash Flow Q/Q Growth |
|
105.08% |
4.13% |
0.00% |
-26.95% |
45.63% |
-13.33% |
18.46% |
-4.55% |
5.44% |
-7.10% |
52.08% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
-3.99% |
-7.17% |
99.86% |
-4,566.87% |
20.25% |
54.34% |
-18.39% |
210.11% |
| Invested Capital Q/Q Growth |
|
0.00% |
0.00% |
0.00% |
5.80% |
7.05% |
0.66% |
-0.36% |
5.77% |
4.14% |
-1.26% |
-3.69% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
49.11% |
46.35% |
47.61% |
50.14% |
48.97% |
47.36% |
48.37% |
49.36% |
50.32% |
49.68% |
50.26% |
| EBITDA Margin |
|
17.60% |
19.59% |
19.25% |
25.75% |
23.67% |
20.57% |
21.42% |
23.32% |
25.80% |
20.91% |
24.27% |
| Operating Margin |
|
13.17% |
12.72% |
13.58% |
17.26% |
17.78% |
15.56% |
15.46% |
17.91% |
19.92% |
14.96% |
18.21% |
| EBIT Margin |
|
12.13% |
13.30% |
13.13% |
20.14% |
17.78% |
14.21% |
15.04% |
17.40% |
19.92% |
14.45% |
18.07% |
| Profit (Net Income) Margin |
|
8.43% |
9.06% |
8.96% |
14.52% |
12.86% |
11.50% |
10.07% |
12.50% |
13.54% |
9.00% |
12.80% |
| Tax Burden Percent |
|
76.00% |
78.48% |
82.19% |
79.10% |
81.03% |
92.39% |
75.53% |
77.60% |
72.60% |
67.62% |
75.19% |
| Interest Burden Percent |
|
91.46% |
86.81% |
82.95% |
91.16% |
89.23% |
87.62% |
88.68% |
92.59% |
93.59% |
92.11% |
94.16% |
| Effective Tax Rate |
|
24.00% |
21.52% |
17.81% |
20.90% |
18.97% |
7.61% |
24.47% |
22.40% |
27.40% |
32.38% |
24.81% |
| Return on Invested Capital (ROIC) |
|
0.00% |
21.10% |
0.00% |
0.00% |
0.00% |
31.24% |
26.34% |
30.11% |
30.22% |
21.55% |
30.32% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
20.03% |
0.00% |
0.00% |
0.00% |
27.12% |
23.85% |
27.48% |
28.30% |
18.81% |
27.53% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
17.40% |
0.00% |
0.00% |
0.00% |
17.41% |
13.00% |
11.95% |
10.15% |
5.41% |
5.75% |
| Return on Equity (ROE) |
|
0.00% |
38.50% |
0.00% |
0.00% |
0.00% |
48.65% |
39.34% |
42.06% |
40.37% |
26.96% |
36.07% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-76.83% |
0.00% |
0.00% |
0.00% |
20.90% |
17.70% |
16.71% |
18.41% |
18.72% |
24.23% |
| Operating Return on Assets (OROA) |
|
0.00% |
13.02% |
0.00% |
0.00% |
0.00% |
14.73% |
15.33% |
18.13% |
20.72% |
15.42% |
19.25% |
| Return on Assets (ROA) |
|
0.00% |
8.87% |
0.00% |
0.00% |
0.00% |
11.93% |
10.27% |
13.03% |
14.08% |
9.60% |
13.63% |
| Return on Common Equity (ROCE) |
|
0.00% |
37.14% |
0.00% |
0.00% |
0.00% |
47.11% |
38.73% |
41.24% |
39.40% |
26.25% |
35.59% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
36.70% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
68 |
68 |
75 |
100 |
105 |
106 |
82 |
108 |
113 |
80 |
104 |
| NOPAT Margin |
|
10.01% |
9.98% |
11.16% |
13.65% |
14.41% |
14.38% |
11.68% |
13.90% |
14.46% |
10.11% |
13.69% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
1.07% |
5.66% |
-2.58% |
4.83% |
4.11% |
2.49% |
2.63% |
1.91% |
2.75% |
2.79% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
4.32% |
- |
- |
- |
6.35% |
5.03% |
6.27% |
6.42% |
4.47% |
6.13% |
| Cost of Revenue to Revenue |
|
50.89% |
53.66% |
52.39% |
49.86% |
51.03% |
52.64% |
51.63% |
50.64% |
49.68% |
50.32% |
49.74% |
| SG&A Expenses to Revenue |
|
30.47% |
33.63% |
34.03% |
32.88% |
31.19% |
31.80% |
32.91% |
31.44% |
30.40% |
30.29% |
32.06% |
| 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 |
|
35.95% |
33.63% |
34.03% |
32.88% |
31.19% |
31.80% |
32.91% |
31.44% |
30.40% |
34.73% |
32.06% |
| Earnings before Interest and Taxes (EBIT) |
|
82 |
91 |
88 |
147 |
130 |
105 |
106 |
135 |
156 |
114 |
137 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
119 |
134 |
129 |
188 |
173 |
152 |
151 |
181 |
202 |
165 |
184 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
1.45 |
1.41 |
10.97 |
11.31 |
11.04 |
11.64 |
13.37 |
11.93 |
12.55 |
13.06 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
365.20 |
116.07 |
75.27 |
55.55 |
37.96 |
34.97 |
31.97 |
| Price to Revenue (P/Rev) |
|
0.00 |
0.35 |
0.00 |
0.00 |
0.00 |
3.48 |
3.89 |
4.95 |
4.74 |
5.19 |
5.55 |
| Price to Earnings (P/E) |
|
0.00 |
3.64 |
0.00 |
0.00 |
0.00 |
30.62 |
33.50 |
44.67 |
41.99 |
48.74 |
49.23 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.30% |
0.51% |
0.75% |
0.90% |
0.70% |
0.73% |
0.66% |
0.62% |
| Earnings Yield |
|
0.00% |
27.47% |
0.00% |
0.00% |
0.00% |
3.27% |
2.99% |
2.24% |
2.38% |
2.05% |
2.03% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
1.23 |
1.23 |
7.01 |
7.58 |
7.60 |
8.53 |
10.33 |
9.64 |
10.79 |
12.09 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
0.58 |
0.00 |
0.00 |
0.00 |
3.64 |
4.02 |
5.07 |
4.85 |
5.26 |
5.59 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
2.91 |
0.00 |
0.00 |
0.00 |
16.28 |
17.61 |
22.78 |
21.21 |
22.99 |
23.70 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
4.09 |
0.00 |
0.00 |
0.00 |
22.24 |
23.95 |
31.44 |
28.99 |
31.45 |
32.01 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
5.31 |
0.00 |
0.00 |
0.00 |
27.22 |
29.83 |
37.35 |
35.69 |
41.94 |
42.85 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
3.34 |
0.00 |
0.00 |
0.00 |
19.95 |
21.77 |
25.76 |
24.83 |
26.78 |
26.09 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
37.86 |
51.29 |
65.74 |
54.97 |
59.92 |
51.05 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
1.33 |
1.27 |
1.00 |
0.89 |
0.80 |
0.66 |
0.55 |
0.45 |
0.38 |
0.27 |
| Long-Term Debt to Equity |
|
0.00 |
1.33 |
1.27 |
1.00 |
0.85 |
0.74 |
0.66 |
0.55 |
0.45 |
0.38 |
0.27 |
| Financial Leverage |
|
0.00 |
0.87 |
0.77 |
0.62 |
0.52 |
0.64 |
0.55 |
0.44 |
0.36 |
0.29 |
0.21 |
| Leverage Ratio |
|
0.00 |
4.04 |
4.13 |
3.49 |
3.21 |
3.44 |
3.42 |
2.98 |
2.73 |
2.57 |
2.51 |
| Compound Leverage Factor |
|
0.00 |
3.50 |
3.42 |
3.18 |
2.87 |
3.01 |
3.03 |
2.76 |
2.55 |
2.37 |
2.37 |
| Debt to Total Capital |
|
0.00% |
57.14% |
55.94% |
49.97% |
47.08% |
44.35% |
39.89% |
35.33% |
30.84% |
27.51% |
21.09% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
2.19% |
2.99% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Long-Term Debt to Total Capital |
|
0.00% |
57.14% |
55.94% |
49.97% |
44.89% |
41.36% |
39.89% |
35.33% |
30.84% |
27.51% |
21.09% |
| 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% |
1.52% |
0.77% |
1.08% |
1.42% |
1.61% |
0.86% |
1.16% |
1.53% |
1.79% |
1.00% |
| Common Equity to Total Capital |
|
0.00% |
41.34% |
43.29% |
48.95% |
51.51% |
54.03% |
59.25% |
63.51% |
67.63% |
70.70% |
77.91% |
| Debt to EBITDA |
|
0.00 |
1.69 |
0.00 |
0.00 |
0.00 |
1.16 |
0.98 |
0.93 |
0.79 |
0.70 |
0.49 |
| Net Debt to EBITDA |
|
0.00 |
1.10 |
0.00 |
0.00 |
0.00 |
0.69 |
0.58 |
0.51 |
0.42 |
0.28 |
0.14 |
| Long-Term Debt to EBITDA |
|
0.00 |
1.69 |
0.00 |
0.00 |
0.00 |
1.08 |
0.98 |
0.93 |
0.79 |
0.70 |
0.49 |
| Debt to NOPAT |
|
0.00 |
3.08 |
0.00 |
0.00 |
0.00 |
1.93 |
1.67 |
1.52 |
1.33 |
1.28 |
0.88 |
| Net Debt to NOPAT |
|
0.00 |
2.01 |
0.00 |
0.00 |
0.00 |
1.16 |
0.98 |
0.84 |
0.71 |
0.51 |
0.24 |
| Long-Term Debt to NOPAT |
|
0.00 |
3.08 |
0.00 |
0.00 |
0.00 |
1.80 |
1.67 |
1.52 |
1.33 |
1.28 |
0.88 |
| Altman Z-Score |
|
0.00 |
1.48 |
0.49 |
2.93 |
3.33 |
4.56 |
4.93 |
6.28 |
6.61 |
7.34 |
7.90 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
3.54% |
1.76% |
2.16% |
2.68% |
3.17% |
1.56% |
1.95% |
2.41% |
2.65% |
1.34% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.00 |
1.34 |
1.27 |
1.29 |
1.31 |
1.24 |
1.24 |
1.32 |
1.33 |
1.32 |
1.16 |
| Quick Ratio |
|
0.00 |
0.95 |
0.93 |
0.91 |
0.91 |
0.92 |
0.91 |
0.91 |
0.86 |
0.94 |
0.84 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
0.00 |
-1,131 |
-1,176 |
-1,261 |
-1.75 |
-82 |
-65 |
-30 |
-35 |
39 |
| Operating Cash Flow to CapEx |
|
281.40% |
213.56% |
247.37% |
183.93% |
227.27% |
224.14% |
301.96% |
350.00% |
336.96% |
248.28% |
317.39% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
-75.41 |
-90.49 |
-90.05 |
-0.13 |
-6.81 |
-6.51 |
-2.97 |
-3.91 |
4.85 |
| Operating Cash Flow to Interest Expense |
|
17.29 |
10.50 |
9.40 |
7.92 |
10.71 |
10.00 |
12.83 |
14.70 |
15.50 |
16.00 |
27.38 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
11.14 |
5.58 |
5.60 |
3.62 |
6.00 |
5.54 |
8.58 |
10.50 |
10.90 |
9.56 |
18.75 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.98 |
0.00 |
0.00 |
0.00 |
1.04 |
1.02 |
1.04 |
1.04 |
1.07 |
1.07 |
| Accounts Receivable Turnover |
|
0.00 |
7.40 |
0.00 |
0.00 |
0.00 |
7.74 |
6.51 |
7.33 |
8.12 |
7.61 |
6.47 |
| 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 |
4.83 |
0.00 |
0.00 |
0.00 |
4.84 |
4.90 |
4.91 |
4.75 |
4.59 |
4.63 |
| Accounts Payable Turnover |
|
0.00 |
8.27 |
0.00 |
0.00 |
0.00 |
8.42 |
9.97 |
11.13 |
10.62 |
8.45 |
10.00 |
| Days Sales Outstanding (DSO) |
|
0.00 |
49.34 |
0.00 |
0.00 |
0.00 |
47.18 |
56.04 |
49.78 |
44.97 |
47.94 |
56.41 |
| 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 |
44.12 |
0.00 |
0.00 |
0.00 |
43.37 |
36.62 |
32.80 |
34.36 |
43.17 |
36.50 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
5.22 |
0.00 |
0.00 |
0.00 |
3.81 |
19.42 |
16.98 |
10.61 |
4.77 |
19.91 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
1,267 |
1,206 |
1,276 |
1,366 |
1,375 |
1,370 |
1,449 |
1,509 |
1,490 |
1,435 |
| Invested Capital Turnover |
|
0.00 |
2.11 |
0.00 |
0.00 |
0.00 |
2.17 |
2.26 |
2.17 |
2.09 |
2.13 |
2.21 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
0.00 |
1,206 |
1,276 |
1,366 |
108 |
164 |
173 |
143 |
115 |
65 |
| Enterprise Value (EV) |
|
0.00 |
1,559 |
1,481 |
8,945 |
10,354 |
10,453 |
11,690 |
14,964 |
14,551 |
16,070 |
17,347 |
| Market Capitalization |
|
946 |
946 |
946 |
8,438 |
9,860 |
9,982 |
11,290 |
14,608 |
14,235 |
15,842 |
17,231 |
| Book Value per Share |
|
$0.00 |
$3.27 |
$3.36 |
$3.84 |
$4.36 |
$4.52 |
$4.85 |
$5.45 |
$5.94 |
$6.28 |
$6.56 |
| Tangible Book Value per Share |
|
$0.00 |
($0.90) |
($0.75) |
($0.29) |
$0.14 |
$0.43 |
$0.75 |
$1.31 |
$1.87 |
$2.26 |
$2.68 |
| Total Capital |
|
0.00 |
1,582 |
1,550 |
1,571 |
1,693 |
1,673 |
1,637 |
1,721 |
1,764 |
1,785 |
1,693 |
| Total Debt |
|
0.00 |
904 |
867 |
785 |
797 |
742 |
653 |
608 |
544 |
491 |
357 |
| Total Long-Term Debt |
|
0.00 |
904 |
867 |
785 |
760 |
692 |
653 |
608 |
544 |
491 |
357 |
| Net Debt |
|
0.00 |
589 |
523 |
490 |
470 |
444 |
386 |
336 |
289 |
196 |
99 |
| Capital Expenditures (CapEx) |
|
43 |
59 |
57 |
56 |
66 |
58 |
51 |
42 |
46 |
58 |
69 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
0.00 |
-71 |
-122 |
-78 |
-58 |
-67 |
-73 |
-28 |
-9.00 |
-55 |
-110 |
| Debt-free Net Working Capital (DFNWC) |
|
0.00 |
244 |
222 |
217 |
269 |
231 |
194 |
244 |
246 |
240 |
148 |
| Net Working Capital (NWC) |
|
0.00 |
244 |
222 |
217 |
232 |
181 |
194 |
244 |
246 |
240 |
148 |
| Net Nonoperating Expense (NNE) |
|
11 |
6.28 |
15 |
-6.33 |
11 |
21 |
11 |
11 |
7.26 |
8.79 |
6.77 |
| Net Nonoperating Obligations (NNO) |
|
0.00 |
589 |
523 |
490 |
470 |
444 |
386 |
336 |
289 |
196 |
99 |
| Total Depreciation and Amortization (D&A) |
|
37 |
43 |
41 |
41 |
43 |
47 |
45 |
46 |
46 |
51 |
47 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
0.00% |
-2.65% |
0.00% |
0.00% |
0.00% |
-2.33% |
-2.51% |
-0.95% |
-0.30% |
-1.80% |
-3.54% |
| Debt-free Net Working Capital to Revenue |
|
0.00% |
9.11% |
0.00% |
0.00% |
0.00% |
8.05% |
6.68% |
8.27% |
8.19% |
7.86% |
4.77% |
| Net Working Capital to Revenue |
|
0.00% |
9.11% |
0.00% |
0.00% |
0.00% |
6.31% |
6.68% |
8.27% |
8.19% |
7.86% |
4.77% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.28 |
$0.28 |
$0.51 |
$0.44 |
$0.40 |
$0.34 |
$0.45 |
$0.50 |
$0.33 |
$0.46 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
200M |
200M |
200M |
200M |
200M |
200M |
201M |
201M |
201M |
201M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.28 |
$0.28 |
$0.50 |
$0.44 |
$0.40 |
$0.33 |
$0.45 |
$0.49 |
$0.33 |
$0.45 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
200M |
200M |
201M |
202M |
201M |
203M |
203M |
203M |
203M |
204M |
| 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 |
200.00M |
200.01M |
200.12M |
200.17M |
200.50M |
200.88M |
200.88M |
201.04M |
201.56M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
96 |
68 |
75 |
100 |
105 |
106 |
82 |
108 |
113 |
80 |
104 |
| Normalized NOPAT Margin |
|
14.17% |
9.98% |
11.16% |
13.65% |
14.41% |
14.38% |
11.68% |
13.90% |
14.46% |
10.11% |
13.69% |
| Pre Tax Income Margin |
|
11.09% |
11.55% |
10.90% |
18.36% |
15.87% |
12.45% |
13.33% |
16.11% |
18.65% |
13.31% |
17.02% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
11.71 |
7.58 |
5.87 |
11.31 |
9.29 |
8.08 |
8.83 |
13.50 |
15.60 |
12.67 |
17.13 |
| NOPAT to Interest Expense |
|
9.66 |
5.69 |
4.99 |
7.67 |
7.52 |
8.17 |
6.86 |
10.79 |
11.33 |
8.87 |
12.97 |
| EBIT Less CapEx to Interest Expense |
|
5.57 |
2.67 |
2.07 |
7.00 |
4.57 |
3.62 |
4.58 |
9.30 |
11.00 |
6.22 |
8.50 |
| NOPAT Less CapEx to Interest Expense |
|
3.52 |
0.77 |
1.19 |
3.36 |
2.81 |
3.71 |
2.61 |
6.59 |
6.73 |
2.42 |
4.35 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
251.45% |
0.00% |
0.00% |
0.00% |
33.33% |
37.36% |
34.29% |
33.43% |
35.07% |
34.23% |
| Augmented Payout Ratio |
|
0.00% |
251.45% |
0.00% |
0.00% |
0.00% |
33.33% |
37.36% |
34.29% |
33.43% |
35.07% |
34.23% |