| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
128,993,588.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
128,993,588.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
1.82 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-9.45% |
-7.72% |
-4.51% |
-3.60% |
-1.98% |
3.34% |
6.70% |
10.20% |
4.00% |
6.27% |
9.25% |
| EBITDA Growth |
|
1.12% |
-2.14% |
-6.95% |
5.01% |
1.45% |
-4.90% |
10.32% |
-1.28% |
-6.06% |
5.07% |
3.07% |
| EBIT Growth |
|
3.38% |
-1.50% |
-7.37% |
4.96% |
1.01% |
-5.99% |
10.13% |
-2.38% |
-7.80% |
4.80% |
3.66% |
| NOPAT Growth |
|
3.29% |
0.55% |
-7.13% |
4.68% |
-0.89% |
-9.23% |
4.33% |
-2.60% |
-7.04% |
6.20% |
3.78% |
| Net Income Growth |
|
5.94% |
3.10% |
-6.08% |
7.04% |
0.29% |
-10.77% |
4.07% |
-3.52% |
-8.03% |
5.79% |
4.67% |
| EPS Growth |
|
6.91% |
4.31% |
-5.36% |
7.81% |
0.86% |
-9.63% |
6.29% |
-0.97% |
-5.56% |
8.12% |
7.69% |
| Operating Cash Flow Growth |
|
40.76% |
121.79% |
20.42% |
-34.31% |
-27.00% |
-35.64% |
-34.73% |
4.00% |
-4.03% |
25.63% |
-4.32% |
| Free Cash Flow Firm Growth |
|
117.56% |
41.94% |
19.77% |
26.17% |
-45.97% |
-111.51% |
-159.98% |
-139.03% |
-161.59% |
180.53% |
161.17% |
| Invested Capital Growth |
|
-0.54% |
-3.89% |
-1.67% |
-0.63% |
1.94% |
5.34% |
6.92% |
6.24% |
6.29% |
1.94% |
1.82% |
| Revenue Q/Q Growth |
|
0.04% |
-10.83% |
-2.91% |
11.30% |
1.72% |
-5.99% |
0.25% |
14.95% |
-4.00% |
-3.95% |
3.06% |
| EBITDA Q/Q Growth |
|
13.76% |
-7.57% |
-21.29% |
26.87% |
9.91% |
-13.36% |
-8.69% |
13.53% |
4.59% |
-3.09% |
-10.42% |
| EBIT Q/Q Growth |
|
15.94% |
-9.05% |
-24.45% |
31.75% |
11.57% |
-15.35% |
-11.50% |
16.78% |
5.38% |
-3.78% |
-12.46% |
| NOPAT Q/Q Growth |
|
17.38% |
-5.90% |
-24.26% |
25.12% |
11.14% |
-13.82% |
-12.94% |
16.81% |
6.08% |
-1.55% |
-14.93% |
| Net Income Q/Q Growth |
|
20.14% |
-6.15% |
-27.02% |
30.08% |
12.56% |
-16.50% |
-14.88% |
20.59% |
7.30% |
-3.95% |
-15.78% |
| EPS Q/Q Growth |
|
20.83% |
-6.03% |
-27.06% |
30.19% |
13.04% |
-15.81% |
-14.21% |
21.30% |
7.80% |
-3.62% |
-14.55% |
| Operating Cash Flow Q/Q Growth |
|
105.35% |
14.49% |
-17.99% |
-65.93% |
128.22% |
0.94% |
-16.83% |
-45.72% |
110.58% |
32.14% |
-36.65% |
| Free Cash Flow Firm Q/Q Growth |
|
37.17% |
56.75% |
-18.19% |
-2.79% |
-41.26% |
-133.38% |
-214.71% |
36.74% |
7.31% |
234.05% |
-22.18% |
| Invested Capital Q/Q Growth |
|
-1.45% |
-1.95% |
-1.76% |
2.31% |
1.11% |
1.32% |
2.02% |
1.66% |
1.15% |
-0.88% |
-0.10% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
21.81% |
22.99% |
21.82% |
21.81% |
21.77% |
22.28% |
21.59% |
20.77% |
21.88% |
22.76% |
20.95% |
| EBITDA Margin |
|
9.65% |
10.01% |
8.11% |
9.25% |
9.99% |
9.21% |
8.39% |
8.28% |
9.02% |
9.10% |
7.91% |
| Operating Margin |
|
8.50% |
8.67% |
6.73% |
7.99% |
8.73% |
7.88% |
6.95% |
7.03% |
7.73% |
7.82% |
6.62% |
| EBIT Margin |
|
8.48% |
8.65% |
6.73% |
7.97% |
8.74% |
7.87% |
6.95% |
7.06% |
7.75% |
7.76% |
6.59% |
| Profit (Net Income) Margin |
|
5.61% |
5.90% |
4.43% |
5.18% |
5.74% |
5.09% |
4.33% |
4.54% |
5.07% |
5.07% |
4.14% |
| Tax Burden Percent |
|
75.15% |
77.78% |
78.13% |
74.03% |
73.99% |
75.16% |
73.98% |
74.32% |
74.73% |
75.72% |
73.79% |
| Interest Burden Percent |
|
87.97% |
87.72% |
84.36% |
87.89% |
88.71% |
86.15% |
84.19% |
86.53% |
87.62% |
86.32% |
85.23% |
| Effective Tax Rate |
|
24.85% |
22.22% |
21.87% |
25.97% |
26.01% |
24.84% |
26.02% |
25.68% |
25.27% |
24.28% |
26.21% |
| Return on Invested Capital (ROIC) |
|
19.18% |
19.90% |
15.46% |
16.91% |
18.41% |
17.06% |
14.86% |
15.19% |
16.76% |
17.23% |
14.54% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
18.41% |
19.12% |
14.70% |
16.18% |
17.64% |
16.22% |
14.03% |
14.40% |
15.98% |
16.34% |
13.74% |
| Return on Net Nonoperating Assets (RNNOA) |
|
66.81% |
56.84% |
42.37% |
46.38% |
44.38% |
37.57% |
32.40% |
32.30% |
33.79% |
34.41% |
29.61% |
| Return on Equity (ROE) |
|
85.99% |
76.74% |
57.82% |
63.28% |
62.78% |
54.63% |
47.25% |
47.48% |
50.55% |
51.64% |
44.15% |
| Cash Return on Invested Capital (CROIC) |
|
18.15% |
21.64% |
19.20% |
18.04% |
15.46% |
11.81% |
10.26% |
10.46% |
9.91% |
14.14% |
14.40% |
| Operating Return on Assets (OROA) |
|
14.03% |
14.00% |
10.96% |
12.53% |
13.36% |
11.82% |
10.50% |
10.68% |
11.58% |
11.33% |
9.59% |
| Return on Assets (ROA) |
|
9.27% |
9.55% |
7.22% |
8.15% |
8.77% |
7.65% |
6.54% |
6.87% |
7.58% |
7.41% |
6.03% |
| Return on Common Equity (ROCE) |
|
85.99% |
76.74% |
57.82% |
63.28% |
62.78% |
54.63% |
47.25% |
47.48% |
50.55% |
51.64% |
44.15% |
| Return on Equity Simple (ROE_SIMPLE) |
|
60.52% |
0.00% |
50.98% |
50.98% |
47.24% |
0.00% |
46.77% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
360 |
338 |
256 |
321 |
356 |
307 |
267 |
312 |
331 |
326 |
277 |
| NOPAT Margin |
|
6.39% |
6.74% |
5.26% |
5.91% |
6.46% |
5.92% |
5.14% |
5.23% |
5.77% |
5.92% |
4.89% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.77% |
0.78% |
0.75% |
0.73% |
0.76% |
0.84% |
0.82% |
0.79% |
0.78% |
0.89% |
0.80% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
4.40% |
- |
- |
- |
3.75% |
3.21% |
3.79% |
3.99% |
3.89% |
3.32% |
| Cost of Revenue to Revenue |
|
78.19% |
77.01% |
78.18% |
78.19% |
78.23% |
77.72% |
78.41% |
79.23% |
78.12% |
77.24% |
79.05% |
| SG&A Expenses to Revenue |
|
13.31% |
14.32% |
15.09% |
13.83% |
13.04% |
14.40% |
14.64% |
13.74% |
14.16% |
14.95% |
14.33% |
| 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 |
|
13.31% |
14.32% |
15.09% |
13.83% |
13.04% |
14.40% |
14.64% |
13.74% |
14.16% |
14.95% |
14.33% |
| Earnings before Interest and Taxes (EBIT) |
|
477 |
434 |
328 |
432 |
482 |
408 |
361 |
422 |
444 |
428 |
374 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
543 |
502 |
395 |
501 |
551 |
478 |
436 |
495 |
518 |
502 |
449 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
14.78 |
14.74 |
15.98 |
13.83 |
12.87 |
9.86 |
9.14 |
9.53 |
8.22 |
6.80 |
6.11 |
| 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 |
0.00 |
| Price to Revenue (P/Rev) |
|
1.23 |
1.41 |
1.62 |
1.44 |
1.45 |
1.10 |
1.00 |
1.07 |
0.94 |
0.79 |
0.68 |
| Price to Earnings (P/E) |
|
24.43 |
27.26 |
31.34 |
27.13 |
27.24 |
21.52 |
19.54 |
21.84 |
19.86 |
16.63 |
14.49 |
| Dividend Yield |
|
1.18% |
1.06% |
0.95% |
1.09% |
1.10% |
1.43% |
1.55% |
1.40% |
1.57% |
1.84% |
2.07% |
| Earnings Yield |
|
4.09% |
3.67% |
3.19% |
3.69% |
3.67% |
4.65% |
5.12% |
4.58% |
5.04% |
6.02% |
6.90% |
| Enterprise Value to Invested Capital (EV/IC) |
|
4.45 |
4.95 |
5.49 |
4.82 |
4.78 |
3.79 |
3.48 |
3.71 |
3.34 |
2.95 |
2.68 |
| Enterprise Value to Revenue (EV/Rev) |
|
1.48 |
1.65 |
1.85 |
1.68 |
1.69 |
1.35 |
1.24 |
1.32 |
1.18 |
1.02 |
0.91 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
16.43 |
18.06 |
20.42 |
18.13 |
18.08 |
14.71 |
13.50 |
14.70 |
13.59 |
11.74 |
10.60 |
| Enterprise Value to EBIT (EV/EBIT) |
|
19.12 |
20.97 |
23.73 |
21.07 |
21.04 |
17.16 |
15.77 |
17.22 |
16.01 |
13.84 |
12.48 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
25.19 |
27.47 |
31.08 |
27.63 |
27.74 |
22.84 |
21.21 |
23.17 |
21.49 |
18.51 |
16.70 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
24.68 |
22.00 |
23.41 |
22.07 |
24.01 |
22.17 |
23.60 |
25.48 |
23.44 |
19.00 |
17.46 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
24.43 |
22.44 |
28.35 |
26.65 |
31.19 |
32.90 |
35.03 |
36.58 |
34.72 |
21.03 |
18.79 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
3.24 |
2.76 |
2.71 |
2.66 |
2.63 |
2.48 |
2.58 |
2.34 |
2.27 |
2.22 |
2.27 |
| Long-Term Debt to Equity |
|
3.22 |
2.46 |
2.43 |
2.11 |
2.45 |
2.38 |
2.48 |
2.33 |
2.26 |
1.83 |
1.87 |
| Financial Leverage |
|
3.63 |
2.97 |
2.88 |
2.87 |
2.52 |
2.32 |
2.31 |
2.24 |
2.11 |
2.11 |
2.16 |
| Leverage Ratio |
|
8.40 |
7.25 |
7.00 |
7.03 |
6.55 |
6.36 |
6.32 |
6.23 |
6.05 |
6.19 |
6.45 |
| Compound Leverage Factor |
|
7.39 |
6.36 |
5.91 |
6.18 |
5.81 |
5.48 |
5.32 |
5.39 |
5.30 |
5.35 |
5.50 |
| Debt to Total Capital |
|
76.43% |
73.43% |
73.06% |
72.69% |
72.49% |
71.29% |
72.07% |
70.04% |
69.39% |
68.95% |
69.38% |
| Short-Term Debt to Total Capital |
|
0.52% |
7.98% |
7.62% |
15.11% |
4.96% |
2.88% |
2.77% |
0.12% |
0.11% |
12.00% |
12.05% |
| Long-Term Debt to Total Capital |
|
75.91% |
65.46% |
65.44% |
57.58% |
67.53% |
68.42% |
69.29% |
69.93% |
69.28% |
56.95% |
57.33% |
| 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% |
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 |
|
23.57% |
26.57% |
26.94% |
27.31% |
27.51% |
28.71% |
27.93% |
29.96% |
30.61% |
31.05% |
30.62% |
| Debt to EBITDA |
|
3.00 |
2.90 |
3.02 |
2.98 |
3.17 |
3.03 |
3.05 |
2.94 |
2.99 |
2.97 |
2.95 |
| Net Debt to EBITDA |
|
2.77 |
2.60 |
2.60 |
2.64 |
2.58 |
2.66 |
2.70 |
2.70 |
2.75 |
2.65 |
2.65 |
| Long-Term Debt to EBITDA |
|
2.98 |
2.58 |
2.71 |
2.36 |
2.96 |
2.91 |
2.93 |
2.94 |
2.98 |
2.45 |
2.44 |
| Debt to NOPAT |
|
4.59 |
4.41 |
4.60 |
4.54 |
4.87 |
4.71 |
4.79 |
4.64 |
4.73 |
4.68 |
4.64 |
| Net Debt to NOPAT |
|
4.25 |
3.95 |
3.96 |
4.02 |
3.96 |
4.13 |
4.24 |
4.25 |
4.35 |
4.18 |
4.18 |
| Long-Term Debt to NOPAT |
|
4.56 |
3.93 |
4.12 |
3.60 |
4.54 |
4.52 |
4.61 |
4.63 |
4.72 |
3.86 |
3.84 |
| Altman Z-Score |
|
3.24 |
3.28 |
3.51 |
3.14 |
3.12 |
2.68 |
2.52 |
2.66 |
2.59 |
2.26 |
2.12 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.35 |
1.23 |
1.26 |
1.13 |
1.40 |
1.35 |
1.32 |
1.35 |
1.39 |
1.18 |
1.16 |
| Quick Ratio |
|
1.12 |
1.03 |
1.06 |
0.96 |
1.20 |
1.16 |
1.13 |
1.15 |
1.22 |
1.04 |
0.99 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
399 |
626 |
378 |
367 |
216 |
-72 |
-227 |
-143 |
-133 |
178 |
139 |
| Operating Cash Flow to CapEx |
|
1,079.72% |
1,601.49% |
1,491.53% |
485.11% |
1,018.15% |
1,207.34% |
1,067.66% |
692.89% |
1,101.68% |
1,144.59% |
1,040.91% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
7.36 |
7.02 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
8.58 |
2.87 |
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 |
8.00 |
2.28 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.65 |
1.62 |
1.63 |
1.57 |
1.53 |
1.50 |
1.51 |
1.51 |
1.49 |
1.46 |
1.46 |
| Accounts Receivable Turnover |
|
4.38 |
4.28 |
4.44 |
4.07 |
4.04 |
3.93 |
4.00 |
3.82 |
3.74 |
3.58 |
3.55 |
| Inventory Turnover |
|
21.12 |
22.78 |
22.76 |
21.54 |
23.37 |
25.75 |
23.96 |
23.09 |
29.19 |
30.03 |
23.32 |
| Fixed Asset Turnover |
|
113.85 |
111.25 |
112.00 |
109.85 |
107.38 |
108.38 |
112.68 |
118.74 |
119.39 |
123.38 |
127.07 |
| Accounts Payable Turnover |
|
4.91 |
5.03 |
5.24 |
4.66 |
4.79 |
4.65 |
4.70 |
4.43 |
4.59 |
4.22 |
4.04 |
| Days Sales Outstanding (DSO) |
|
83.26 |
85.28 |
82.20 |
89.58 |
90.43 |
92.85 |
91.15 |
95.51 |
97.55 |
101.83 |
102.86 |
| Days Inventory Outstanding (DIO) |
|
17.28 |
16.02 |
16.04 |
16.94 |
15.62 |
14.17 |
15.23 |
15.81 |
12.51 |
12.15 |
15.65 |
| Days Payable Outstanding (DPO) |
|
74.28 |
72.59 |
69.62 |
78.37 |
76.17 |
78.45 |
77.74 |
82.35 |
79.50 |
86.40 |
90.31 |
| Cash Conversion Cycle (CCC) |
|
26.27 |
28.71 |
28.62 |
28.15 |
29.88 |
28.57 |
28.65 |
28.97 |
30.56 |
27.58 |
28.21 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
7,240 |
7,099 |
7,135 |
7,300 |
7,380 |
7,478 |
7,629 |
7,755 |
7,844 |
7,775 |
7,768 |
| Invested Capital Turnover |
|
3.00 |
2.95 |
2.94 |
2.86 |
2.85 |
2.88 |
2.89 |
2.91 |
2.90 |
2.91 |
2.98 |
| Increase / (Decrease) in Invested Capital |
|
-40 |
-287 |
-121 |
-47 |
141 |
379 |
494 |
456 |
464 |
148 |
139 |
| Enterprise Value (EV) |
|
32,187 |
35,165 |
39,170 |
35,208 |
35,259 |
28,318 |
26,539 |
28,806 |
26,180 |
22,901 |
20,823 |
| Market Capitalization |
|
26,758 |
30,109 |
34,174 |
30,084 |
30,228 |
23,193 |
21,233 |
23,518 |
20,875 |
17,732 |
15,611 |
| Book Value per Share |
|
$13.50 |
$15.25 |
$15.91 |
$16.18 |
$17.59 |
$17.65 |
$17.53 |
$18.74 |
$19.38 |
$20.02 |
$19.81 |
| Tangible Book Value per Share |
|
($29.78) |
($27.92) |
($26.80) |
($26.26) |
($24.97) |
($27.20) |
($27.38) |
($26.24) |
($25.39) |
($24.91) |
($25.06) |
| Total Capital |
|
7,680 |
7,687 |
7,939 |
7,965 |
8,539 |
8,196 |
8,317 |
8,236 |
8,297 |
8,394 |
8,346 |
| Total Debt |
|
5,870 |
5,645 |
5,800 |
5,790 |
6,189 |
5,843 |
5,994 |
5,769 |
5,758 |
5,788 |
5,791 |
| Total Long-Term Debt |
|
5,830 |
5,032 |
5,195 |
4,587 |
5,766 |
5,607 |
5,763 |
5,760 |
5,749 |
4,780 |
4,785 |
| Net Debt |
|
5,430 |
5,056 |
4,996 |
5,125 |
5,031 |
5,125 |
5,306 |
5,288 |
5,305 |
5,169 |
5,212 |
| Capital Expenditures (CapEx) |
|
43 |
34 |
30 |
31 |
34 |
29 |
27 |
23 |
30 |
38 |
26 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
1,276 |
1,287 |
1,174 |
1,374 |
1,468 |
1,417 |
1,413 |
1,559 |
1,740 |
1,663 |
1,694 |
| Debt-free Net Working Capital (DFNWC) |
|
1,716 |
1,876 |
1,978 |
2,039 |
2,626 |
2,135 |
2,101 |
2,040 |
2,193 |
2,282 |
2,273 |
| Net Working Capital (NWC) |
|
1,676 |
1,263 |
1,373 |
836 |
2,203 |
1,899 |
1,870 |
2,031 |
2,184 |
1,274 |
1,267 |
| Net Nonoperating Expense (NNE) |
|
44 |
42 |
40 |
40 |
40 |
43 |
42 |
41 |
40 |
47 |
42 |
| Net Nonoperating Obligations (NNO) |
|
5,430 |
5,056 |
4,996 |
5,125 |
5,031 |
5,125 |
5,306 |
5,288 |
5,305 |
5,169 |
5,212 |
| Total Depreciation and Amortization (D&A) |
|
66 |
68 |
67 |
69 |
69 |
70 |
75 |
73 |
73 |
74 |
75 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
5.85% |
6.02% |
5.55% |
6.56% |
7.05% |
6.75% |
6.62% |
7.13% |
7.87% |
7.42% |
7.40% |
| Debt-free Net Working Capital to Revenue |
|
7.87% |
8.78% |
9.35% |
9.74% |
12.61% |
10.16% |
9.85% |
9.33% |
9.92% |
10.18% |
9.92% |
| Net Working Capital to Revenue |
|
7.69% |
5.91% |
6.49% |
3.99% |
10.58% |
9.04% |
8.77% |
9.28% |
9.88% |
5.68% |
5.53% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$2.35 |
$2.20 |
$1.61 |
$2.10 |
$2.37 |
$1.98 |
$1.70 |
$2.06 |
$2.22 |
$2.15 |
$1.82 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
134.10M |
134.60M |
134.40M |
134.10M |
133.50M |
133.80M |
132.50M |
131.60M |
131M |
131.30M |
129M |
| Adjusted Diluted Earnings per Share |
|
$2.32 |
$2.18 |
$1.59 |
$2.07 |
$2.34 |
$1.97 |
$1.69 |
$2.05 |
$2.21 |
$2.13 |
$1.82 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
135.90M |
136.30M |
136M |
135.60M |
134.90M |
135.20M |
133.50M |
132.40M |
131.80M |
132.10M |
129.50M |
| 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 |
|
267.92M |
134.22M |
134.40M |
133.58M |
133.26M |
132.49M |
131.69M |
131.06M |
130.19M |
128.99M |
127.75M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
360 |
338 |
256 |
321 |
356 |
307 |
267 |
312 |
331 |
326 |
277 |
| Normalized NOPAT Margin |
|
6.39% |
6.74% |
5.26% |
5.91% |
6.46% |
5.92% |
5.14% |
5.23% |
5.77% |
5.92% |
4.89% |
| Pre Tax Income Margin |
|
7.46% |
7.59% |
5.68% |
7.00% |
7.75% |
6.78% |
5.85% |
6.11% |
6.79% |
6.70% |
5.62% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
6.39 |
8.26 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
5.00 |
6.13 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
5.82 |
7.67 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
4.42 |
5.54 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
29.06% |
29.11% |
29.80% |
29.63% |
29.93% |
30.81% |
30.52% |
30.73% |
31.39% |
30.81% |
30.35% |
| Augmented Payout Ratio |
|
70.14% |
74.39% |
62.09% |
61.90% |
66.33% |
77.20% |
90.15% |
86.10% |
92.84% |
92.03% |
91.06% |