| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
212,000,000.00 |
211,000,000.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
212,000,000.00 |
211,000,000.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
1.49 |
2.33 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
10.47% |
11.46% |
11.66% |
11.90% |
11.03% |
11.57% |
15.24% |
17.14% |
18.03% |
- |
18.43% |
| EBITDA Growth |
|
37.88% |
25.80% |
35.71% |
32.01% |
10.15% |
23.54% |
-0.79% |
41.80% |
49.44% |
- |
102.65% |
| EBIT Growth |
|
30.47% |
13.72% |
37.79% |
30.92% |
3.59% |
16.19% |
-22.07% |
29.45% |
35.84% |
- |
132.19% |
| NOPAT Growth |
|
20.09% |
-10.04% |
54.25% |
21.89% |
7.77% |
13.10% |
-37.93% |
10.91% |
27.07% |
- |
193.00% |
| Net Income Growth |
|
21.72% |
-3.75% |
56.52% |
27.03% |
14.11% |
7.45% |
-39.68% |
10.99% |
24.73% |
- |
223.03% |
| EPS Growth |
|
23.08% |
-4.44% |
54.67% |
26.21% |
13.39% |
7.75% |
-39.66% |
12.31% |
25.98% |
- |
231.43% |
| Operating Cash Flow Growth |
|
-96.16% |
-52.03% |
-31.67% |
57.04% |
1,061.11% |
58.35% |
14.17% |
116.98% |
110.05% |
- |
58.33% |
| Free Cash Flow Firm Growth |
|
-41.82% |
-120.23% |
-213.36% |
-242.63% |
-399.52% |
-605.59% |
78.99% |
123.54% |
145.72% |
- |
392.51% |
| Invested Capital Growth |
|
-6.08% |
32.51% |
157.13% |
121.66% |
83.73% |
78.96% |
17.35% |
1.02% |
-4.82% |
- |
-9.22% |
| Revenue Q/Q Growth |
|
5.13% |
3.89% |
-3.54% |
6.21% |
4.32% |
4.39% |
-0.37% |
7.96% |
5.10% |
- |
-1.18% |
| EBITDA Q/Q Growth |
|
23.17% |
-2.23% |
7.95% |
13.95% |
2.77% |
9.66% |
-22.75% |
62.86% |
8.31% |
- |
17.00% |
| EBIT Q/Q Growth |
|
27.48% |
-5.69% |
-5.08% |
14.72% |
0.87% |
5.78% |
-36.34% |
90.56% |
5.86% |
- |
25.52% |
| NOPAT Q/Q Growth |
|
11.58% |
4.79% |
-7.49% |
12.69% |
-1.35% |
9.97% |
-49.23% |
101.36% |
13.03% |
- |
44.89% |
| Net Income Q/Q Growth |
|
8.56% |
17.01% |
-10.64% |
11.90% |
-2.48% |
10.18% |
-49.84% |
105.92% |
9.58% |
- |
55.38% |
| EPS Q/Q Growth |
|
8.74% |
15.18% |
-10.08% |
12.07% |
-2.31% |
9.45% |
-49.64% |
108.57% |
9.59% |
- |
57.82% |
| Operating Cash Flow Q/Q Growth |
|
-86.67% |
2,327.78% |
13.04% |
-57.09% |
-1.42% |
231.10% |
-18.50% |
-18.44% |
-4.57% |
- |
-9.71% |
| Free Cash Flow Firm Q/Q Growth |
|
-57.15% |
-140.45% |
-675.51% |
-6.12% |
10.02% |
4.71% |
70.72% |
218.88% |
74.78% |
- |
35.06% |
| Invested Capital Q/Q Growth |
|
33.11% |
4.21% |
33.76% |
19.47% |
10.34% |
1.50% |
-5.48% |
2.84% |
3.96% |
- |
-7.48% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
91.02% |
91.15% |
90.33% |
90.70% |
90.64% |
90.60% |
90.20% |
90.98% |
91.10% |
- |
90.95% |
| EBITDA Margin |
|
28.57% |
26.89% |
26.82% |
28.77% |
28.34% |
29.77% |
23.09% |
34.83% |
35.89% |
- |
39.50% |
| Operating Margin |
|
23.62% |
21.44% |
21.10% |
22.79% |
22.04% |
22.33% |
14.27% |
25.18% |
25.36% |
- |
27.97% |
| EBIT Margin |
|
23.62% |
21.44% |
21.10% |
22.79% |
22.04% |
22.33% |
14.27% |
25.18% |
25.36% |
- |
27.97% |
| Profit (Net Income) Margin |
|
17.04% |
19.20% |
17.78% |
18.74% |
17.52% |
18.49% |
9.31% |
17.75% |
18.51% |
- |
25.39% |
| Tax Burden Percent |
|
75.31% |
83.68% |
81.55% |
80.11% |
78.35% |
81.45% |
64.96% |
68.64% |
73.29% |
- |
81.97% |
| Interest Burden Percent |
|
95.81% |
106.98% |
103.34% |
102.62% |
101.45% |
101.64% |
100.43% |
102.70% |
99.57% |
- |
110.72% |
| Effective Tax Rate |
|
24.69% |
16.32% |
18.45% |
19.89% |
21.65% |
18.55% |
35.04% |
31.36% |
26.71% |
- |
18.03% |
| Return on Invested Capital (ROIC) |
|
57.87% |
67.77% |
63.04% |
55.10% |
45.57% |
48.19% |
24.39% |
42.85% |
44.86% |
- |
69.30% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
55.52% |
26.40% |
131.00% |
63.74% |
47.44% |
54.62% |
27.28% |
54.62% |
43.39% |
- |
57.95% |
| Return on Net Nonoperating Assets (RNNOA) |
|
20.90% |
-0.78% |
1.03% |
2.89% |
4.85% |
1.85% |
0.26% |
1.47% |
1.58% |
- |
-8.36% |
| Return on Equity (ROE) |
|
78.77% |
66.98% |
64.07% |
58.00% |
50.42% |
50.05% |
24.65% |
44.33% |
46.43% |
- |
60.93% |
| Cash Return on Invested Capital (CROIC) |
|
62.79% |
33.85% |
-24.04% |
-21.82% |
-12.36% |
-9.60% |
25.33% |
37.47% |
43.43% |
- |
66.10% |
| Operating Return on Assets (OROA) |
|
14.14% |
12.18% |
12.61% |
13.88% |
13.57% |
13.20% |
8.87% |
15.98% |
16.38% |
- |
18.65% |
| Return on Assets (ROA) |
|
10.20% |
10.91% |
10.62% |
11.41% |
10.79% |
10.93% |
5.79% |
11.27% |
11.95% |
- |
16.93% |
| Return on Common Equity (ROCE) |
|
78.77% |
66.98% |
64.07% |
58.00% |
50.42% |
50.05% |
24.65% |
44.33% |
46.43% |
- |
60.93% |
| Return on Equity Simple (ROE_SIMPLE) |
|
61.88% |
0.00% |
46.14% |
42.72% |
41.70% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
252 |
264 |
244 |
275 |
271 |
298 |
151 |
305 |
344 |
306 |
443 |
| NOPAT Margin |
|
17.79% |
17.94% |
17.21% |
18.26% |
17.27% |
18.19% |
9.27% |
17.29% |
18.59% |
- |
22.93% |
| Net Nonoperating Expense Percent (NNEP) |
|
2.35% |
41.37% |
-67.96% |
-8.64% |
-1.87% |
-6.43% |
-2.89% |
-11.77% |
1.47% |
- |
11.35% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
6.37% |
- |
- |
- |
5.82% |
3.09% |
5.87% |
6.41% |
5.54% |
7.82% |
| Cost of Revenue to Revenue |
|
8.98% |
8.85% |
9.67% |
9.30% |
9.36% |
9.40% |
9.80% |
9.02% |
8.90% |
- |
9.05% |
| SG&A Expenses to Revenue |
|
11.67% |
12.39% |
10.94% |
10.70% |
10.25% |
10.56% |
9.92% |
9.53% |
9.28% |
- |
8.38% |
| R&D to Revenue |
|
23.97% |
23.96% |
24.42% |
24.45% |
24.08% |
23.98% |
24.13% |
23.43% |
22.45% |
- |
21.77% |
| Operating Expenses to Revenue |
|
67.40% |
69.71% |
69.23% |
67.91% |
68.60% |
68.27% |
75.93% |
65.80% |
65.73% |
- |
62.98% |
| Earnings before Interest and Taxes (EBIT) |
|
334 |
315 |
299 |
343 |
346 |
366 |
233 |
444 |
470 |
431 |
541 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
404 |
395 |
380 |
433 |
445 |
488 |
377 |
614 |
665 |
653 |
764 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
28.51 |
29.27 |
21.07 |
21.61 |
23.32 |
25.54 |
22.32 |
23.89 |
22.19 |
- |
15.68 |
| 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) |
|
7.90 |
9.88 |
8.07 |
9.21 |
10.24 |
10.92 |
9.20 |
9.82 |
9.32 |
- |
6.66 |
| Price to Earnings (P/E) |
|
46.07 |
59.93 |
45.67 |
50.58 |
55.93 |
60.20 |
57.72 |
62.19 |
57.77 |
- |
34.18 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Earnings Yield |
|
2.17% |
1.67% |
2.19% |
1.98% |
1.79% |
1.66% |
1.73% |
1.61% |
1.73% |
- |
2.93% |
| Enterprise Value to Invested Capital (EV/IC) |
|
26.61 |
32.61 |
20.55 |
20.23 |
20.97 |
22.66 |
22.43 |
24.21 |
23.02 |
- |
20.80 |
| Enterprise Value to Revenue (EV/Rev) |
|
7.92 |
9.84 |
8.08 |
9.24 |
10.29 |
10.97 |
9.20 |
9.82 |
9.30 |
- |
6.55 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
34.46 |
38.45 |
33.62 |
36.99 |
41.61 |
38.54 |
33.51 |
33.69 |
29.89 |
- |
18.24 |
| Enterprise Value to EBIT (EV/EBIT) |
|
38.86 |
47.96 |
37.68 |
41.55 |
47.07 |
49.69 |
45.34 |
46.67 |
42.35 |
- |
26.08 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
45.60 |
60.13 |
46.26 |
51.81 |
58.20 |
61.85 |
58.65 |
63.23 |
58.32 |
- |
35.08 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
23.70 |
41.20 |
42.06 |
46.20 |
45.36 |
41.87 |
34.83 |
33.68 |
29.73 |
- |
17.69 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
41.05 |
109.82 |
0.00 |
0.00 |
0.00 |
0.00 |
95.62 |
64.94 |
51.69 |
- |
29.95 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
1.54 |
1.23 |
1.06 |
0.92 |
0.87 |
0.95 |
0.87 |
0.91 |
0.86 |
- |
0.78 |
| Long-Term Debt to Equity |
|
1.54 |
1.23 |
1.06 |
0.80 |
0.76 |
0.84 |
0.76 |
0.91 |
0.86 |
- |
0.78 |
| Financial Leverage |
|
0.38 |
-0.03 |
0.01 |
0.05 |
0.10 |
0.03 |
0.01 |
0.03 |
0.04 |
- |
-0.14 |
| Leverage Ratio |
|
7.48 |
6.45 |
6.18 |
5.18 |
4.72 |
4.63 |
4.27 |
4.01 |
3.87 |
- |
3.88 |
| Compound Leverage Factor |
|
7.17 |
6.90 |
6.39 |
5.32 |
4.79 |
4.71 |
4.29 |
4.12 |
3.86 |
- |
4.29 |
| Debt to Total Capital |
|
60.64% |
55.18% |
51.39% |
48.03% |
46.63% |
48.83% |
46.65% |
47.75% |
46.18% |
- |
43.79% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
6.30% |
6.12% |
5.86% |
6.12% |
0.00% |
0.00% |
- |
0.00% |
| Long-Term Debt to Total Capital |
|
60.64% |
55.18% |
51.39% |
41.72% |
40.51% |
42.97% |
40.53% |
47.75% |
46.18% |
- |
43.79% |
| 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 |
|
39.36% |
44.82% |
48.61% |
51.97% |
53.37% |
51.17% |
53.35% |
52.25% |
53.82% |
- |
56.21% |
| Debt to EBITDA |
|
1.86 |
1.62 |
1.69 |
1.58 |
1.55 |
1.43 |
1.31 |
1.29 |
1.16 |
- |
0.92 |
| Net Debt to EBITDA |
|
0.09 |
-0.14 |
0.04 |
0.12 |
0.21 |
0.20 |
-0.01 |
-0.02 |
-0.05 |
- |
-0.31 |
| Long-Term Debt to EBITDA |
|
1.86 |
1.62 |
1.69 |
1.37 |
1.35 |
1.26 |
1.14 |
1.29 |
1.16 |
- |
0.92 |
| Debt to NOPAT |
|
2.46 |
2.54 |
2.32 |
2.21 |
2.17 |
2.30 |
2.30 |
2.42 |
2.26 |
- |
1.77 |
| Net Debt to NOPAT |
|
0.12 |
-0.22 |
0.06 |
0.17 |
0.29 |
0.32 |
-0.01 |
-0.04 |
-0.10 |
- |
-0.59 |
| Long-Term Debt to NOPAT |
|
2.46 |
2.54 |
2.32 |
1.92 |
1.88 |
2.02 |
2.00 |
2.42 |
2.26 |
- |
1.77 |
| Altman Z-Score |
|
3.55 |
4.37 |
3.87 |
4.61 |
5.22 |
5.21 |
4.68 |
5.21 |
5.12 |
- |
3.97 |
| 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 |
|
0.75 |
0.82 |
0.69 |
0.64 |
0.65 |
0.68 |
0.65 |
0.76 |
0.82 |
- |
0.83 |
| Quick Ratio |
|
0.65 |
0.72 |
0.57 |
0.53 |
0.54 |
0.56 |
0.52 |
0.61 |
0.65 |
- |
0.67 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
355 |
-143 |
-1,112 |
-1,180 |
-1,062 |
-1,012 |
-234 |
278 |
485 |
506 |
683 |
| Operating Cash Flow to CapEx |
|
360.00% |
4,370.00% |
7,057.14% |
2,355.56% |
2,090.00% |
4,942.86% |
7,050.00% |
5,111.11% |
4,877.78% |
- |
5,252.94% |
| 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 |
| 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 |
| 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 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.60 |
0.57 |
0.60 |
0.61 |
0.62 |
0.59 |
0.62 |
0.63 |
0.65 |
- |
0.67 |
| Accounts Receivable Turnover |
|
8.76 |
5.98 |
16.51 |
14.44 |
9.31 |
6.51 |
14.99 |
14.14 |
9.14 |
- |
13.99 |
| 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 |
|
38.60 |
41.49 |
43.93 |
46.07 |
48.86 |
51.52 |
55.68 |
58.71 |
58.87 |
- |
64.44 |
| Accounts Payable Turnover |
|
3.87 |
5.06 |
3.59 |
3.58 |
3.22 |
3.38 |
2.73 |
2.49 |
2.12 |
- |
1.96 |
| Days Sales Outstanding (DSO) |
|
41.68 |
60.99 |
22.11 |
25.28 |
39.22 |
56.08 |
24.35 |
25.81 |
39.96 |
- |
26.09 |
| 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) |
|
94.32 |
72.14 |
101.58 |
101.84 |
113.32 |
107.98 |
133.61 |
146.59 |
171.92 |
- |
186.62 |
| Cash Conversion Cycle (CCC) |
|
-52.64 |
-11.15 |
-79.47 |
-76.57 |
-74.10 |
-51.90 |
-109.26 |
-120.78 |
-131.96 |
- |
-160.53 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
1,592 |
1,659 |
2,219 |
2,651 |
2,925 |
2,969 |
2,604 |
2,678 |
2,784 |
2,555 |
2,364 |
| Invested Capital Turnover |
|
3.25 |
3.78 |
3.66 |
3.02 |
2.64 |
2.65 |
2.63 |
2.48 |
2.41 |
- |
3.02 |
| Increase / (Decrease) in Invested Capital |
|
-103 |
407 |
1,356 |
1,455 |
1,333 |
1,310 |
385 |
27 |
-141 |
-200 |
-240 |
| Enterprise Value (EV) |
|
42,356 |
54,098 |
45,590 |
53,641 |
61,326 |
67,286 |
58,402 |
64,829 |
64,076 |
- |
49,182 |
| Market Capitalization |
|
42,246 |
54,294 |
45,532 |
53,464 |
61,017 |
66,938 |
58,415 |
64,866 |
64,185 |
- |
50,007 |
| Book Value per Share |
|
$6.93 |
$8.67 |
$10.10 |
$11.45 |
$12.17 |
$12.19 |
$12.29 |
$12.69 |
$13.58 |
$14.36 |
$15.11 |
| Tangible Book Value per Share |
|
($11.85) |
($10.30) |
($11.89) |
($11.06) |
($10.39) |
($10.21) |
($10.36) |
($9.72) |
($8.82) |
($8.10) |
($7.59) |
| Total Capital |
|
3,765 |
4,139 |
4,446 |
4,760 |
4,902 |
5,122 |
4,905 |
5,196 |
5,375 |
5,528 |
5,673 |
| Total Debt |
|
2,283 |
2,284 |
2,285 |
2,286 |
2,286 |
2,501 |
2,288 |
2,481 |
2,482 |
2,483 |
2,484 |
| Total Long-Term Debt |
|
2,283 |
2,284 |
2,285 |
1,986 |
1,986 |
2,201 |
1,988 |
2,481 |
2,482 |
2,483 |
2,484 |
| Net Debt |
|
110 |
-196 |
58 |
177 |
309 |
348 |
-13 |
-37 |
-109 |
-490 |
-825 |
| Capital Expenditures (CapEx) |
|
5.00 |
10 |
7.00 |
9.00 |
10 |
14 |
8.00 |
9.00 |
9.00 |
17 |
17 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-2,927 |
-3,018 |
-3,276 |
-3,157 |
-2,982 |
-3,255 |
-3,444 |
-3,313 |
-3,129 |
-3,463 |
-3,790 |
| Debt-free Net Working Capital (DFNWC) |
|
-973 |
-772 |
-1,287 |
-1,279 |
-1,269 |
-1,369 |
-1,404 |
-1,077 |
-840 |
-866 |
-866 |
| Net Working Capital (NWC) |
|
-973 |
-772 |
-1,287 |
-1,579 |
-1,569 |
-1,669 |
-1,704 |
-1,077 |
-840 |
-866 |
-866 |
| Net Nonoperating Expense (NNE) |
|
11 |
-18 |
-8.16 |
-7.21 |
-3.92 |
-4.89 |
-0.65 |
-8.24 |
1.47 |
-9.94 |
-48 |
| Net Nonoperating Obligations (NNO) |
|
110 |
-196 |
58 |
177 |
309 |
348 |
-13 |
-37 |
-109 |
-490 |
-825 |
| Total Depreciation and Amortization (D&A) |
|
70 |
80 |
81 |
90 |
99 |
122 |
144 |
170 |
195 |
222 |
223 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-54.75% |
-54.90% |
-58.03% |
-54.38% |
-50.03% |
-53.09% |
-54.26% |
-50.16% |
-45.43% |
- |
-50.49% |
| Debt-free Net Working Capital to Revenue |
|
-18.20% |
-14.04% |
-22.80% |
-22.03% |
-21.29% |
-22.33% |
-22.12% |
-16.31% |
-12.20% |
- |
-11.54% |
| Net Working Capital to Revenue |
|
-18.20% |
-14.04% |
-22.80% |
-27.20% |
-26.32% |
-27.22% |
-26.85% |
-16.31% |
-12.20% |
- |
-11.54% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$1.13 |
$1.31 |
$1.17 |
$1.31 |
$1.28 |
$1.41 |
$0.71 |
$1.47 |
$1.61 |
$1.49 |
$2.33 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
214M |
214M |
215M |
216M |
215M |
215M |
214M |
213M |
213M |
213M |
211M |
| Adjusted Diluted Earnings per Share |
|
$1.12 |
$1.29 |
$1.16 |
$1.30 |
$1.27 |
$1.39 |
$0.70 |
$1.46 |
$1.60 |
$1.47 |
$2.32 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
216M |
216M |
217M |
217M |
217M |
217M |
216M |
215M |
215M |
215M |
212M |
| 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 |
|
213.92M |
215.45M |
216M |
215M |
215M |
213M |
214M |
213M |
212M |
211M |
211M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
252 |
264 |
244 |
275 |
271 |
298 |
220 |
309 |
344 |
306 |
468 |
| Normalized NOPAT Margin |
|
17.79% |
17.94% |
17.21% |
18.26% |
17.27% |
18.19% |
13.44% |
17.52% |
18.59% |
- |
24.20% |
| Pre Tax Income Margin |
|
22.63% |
22.94% |
21.81% |
23.39% |
22.36% |
22.70% |
14.33% |
25.87% |
25.26% |
- |
30.97% |
| 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 |
| NOPAT to Interest Expense |
|
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 |
| 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 |
| 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% |
| Augmented Payout Ratio |
|
102.18% |
87.75% |
29.29% |
28.29% |
46.56% |
76.62% |
118.28% |
138.45% |
133.21% |
- |
102.26% |