Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
-3.19% |
5.80% |
-13.72% |
-5.07% |
3.40% |
0.53% |
8.89% |
2.68% |
5.14% |
4.27% |
13.93% |
EBITDA Growth |
|
3.45% |
9.45% |
-26.40% |
15.54% |
14.85% |
-14.08% |
17.09% |
-28.77% |
70.46% |
31.90% |
33.17% |
EBIT Growth |
|
6.02% |
2.05% |
-29.14% |
43.65% |
35.46% |
-8.43% |
27.52% |
-49.16% |
209.89% |
30.98% |
41.56% |
NOPAT Growth |
|
-1.57% |
-26.45% |
-33.99% |
1,511.80% |
32.54% |
28.67% |
24.58% |
-105.03% |
182.60% |
-2.49% |
47.50% |
Net Income Growth |
|
1.03% |
-26.32% |
-30.35% |
1,616.67% |
42.16% |
33.44% |
29.26% |
-105.33% |
209.09% |
1.70% |
52.45% |
EPS Growth |
|
3.74% |
-24.49% |
-29.25% |
2,333.33% |
46.58% |
37.38% |
32.43% |
-103.75% |
217.39% |
4.90% |
56.34% |
Operating Cash Flow Growth |
|
-6.96% |
108.93% |
-66.57% |
-6.00% |
12.56% |
200.00% |
560.26% |
38.96% |
-26.79% |
-275.00% |
45.45% |
Free Cash Flow Firm Growth |
|
-47.55% |
-31.91% |
-59.83% |
1,766.84% |
546.76% |
303.39% |
197.83% |
100.82% |
95.45% |
105.82% |
68.39% |
Invested Capital Growth |
|
-2.69% |
-5.92% |
-1.45% |
-4.26% |
-8.24% |
-8.36% |
-6.91% |
-0.54% |
6.14% |
0.54% |
20.68% |
Revenue Q/Q Growth |
|
-7.01% |
21.99% |
-6.69% |
-8.53% |
1.62% |
-0.52% |
2.67% |
-0.37% |
-1.21% |
7.75% |
-3.18% |
EBITDA Q/Q Growth |
|
-7.87% |
9.92% |
15.89% |
-11.85% |
-2.52% |
-26.09% |
81.92% |
-12.38% |
-27.08% |
0.73% |
10.66% |
EBIT Q/Q Growth |
|
1.50% |
1.27% |
51.54% |
-31.94% |
-2.30% |
-29.68% |
207.18% |
-35.82% |
-33.96% |
-2.06% |
22.47% |
NOPAT Q/Q Growth |
|
-3.61% |
9.38% |
57.92% |
-40.89% |
-27.97% |
-1.83% |
3,477.61% |
-105.55% |
-30.08% |
-4.95% |
36.36% |
Net Income Q/Q Growth |
|
-0.34% |
5.00% |
53.85% |
-37.24% |
-27.32% |
-0.75% |
3,450.00% |
-105.88% |
-31.77% |
-3.86% |
38.22% |
EPS Q/Q Growth |
|
0.00% |
6.73% |
55.22% |
-37.38% |
-27.21% |
0.00% |
5,000.00% |
-104.11% |
-31.78% |
-3.60% |
38.75% |
Operating Cash Flow Q/Q Growth |
|
402.56% |
95.00% |
-79.31% |
-54.11% |
1,028.57% |
-68.80% |
-41.82% |
-45.06% |
1,102.68% |
-43.59% |
-117.57% |
Free Cash Flow Firm Q/Q Growth |
|
-37.28% |
99.04% |
-18.80% |
-48.25% |
-18.58% |
17.42% |
3,673.34% |
112.38% |
-173.52% |
128.48% |
68.45% |
Invested Capital Q/Q Growth |
|
-8.74% |
3.25% |
6.24% |
-2.81% |
-11.76% |
8.15% |
3.22% |
-6.85% |
-11.87% |
9.86% |
10.28% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Gross Margin |
|
75.78% |
77.48% |
84.16% |
79.93% |
72.80% |
76.18% |
80.87% |
76.09% |
69.80% |
75.74% |
82.23% |
EBITDA Margin |
|
25.49% |
25.73% |
28.55% |
22.99% |
23.86% |
24.87% |
33.47% |
18.89% |
21.48% |
29.10% |
31.13% |
Operating Margin |
|
20.02% |
18.96% |
21.93% |
13.15% |
18.77% |
19.70% |
28.17% |
9.34% |
15.36% |
22.43% |
24.96% |
EBIT Margin |
|
21.51% |
19.70% |
23.73% |
14.62% |
19.64% |
20.43% |
28.90% |
9.66% |
14.99% |
22.43% |
24.67% |
Profit (Net Income) Margin |
|
15.56% |
14.52% |
16.87% |
10.23% |
14.91% |
20.85% |
20.89% |
-0.64% |
10.85% |
15.70% |
17.60% |
Tax Burden Percent |
|
72.35% |
73.68% |
71.07% |
70.00% |
75.92% |
102.05% |
72.30% |
-6.63% |
72.34% |
70.02% |
71.33% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
27.65% |
26.32% |
28.93% |
30.00% |
24.08% |
-2.05% |
27.70% |
106.63% |
27.66% |
29.98% |
28.67% |
Return on Invested Capital (ROIC) |
|
17.10% |
14.92% |
17.33% |
11.11% |
16.54% |
20.41% |
22.52% |
-0.72% |
12.28% |
14.70% |
19.76% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
15.47% |
12.92% |
14.67% |
9.50% |
15.18% |
13.59% |
20.92% |
-0.68% |
12.84% |
14.70% |
20.06% |
Return on Net Nonoperating Assets (RNNOA) |
|
-2.58% |
-0.95% |
-1.60% |
-1.45% |
-1.91% |
-0.37% |
-1.76% |
0.09% |
-1.53% |
-0.08% |
-3.11% |
Return on Equity (ROE) |
|
14.51% |
13.97% |
15.73% |
9.65% |
14.63% |
20.04% |
20.76% |
-0.62% |
10.74% |
14.62% |
16.65% |
Cash Return on Invested Capital (CROIC) |
|
18.44% |
20.24% |
17.93% |
23.75% |
24.41% |
21.75% |
20.07% |
13.09% |
9.82% |
11.26% |
-4.50% |
Operating Return on Assets (OROA) |
|
11.68% |
11.11% |
13.43% |
8.22% |
11.10% |
11.83% |
16.68% |
5.26% |
8.07% |
12.52% |
13.72% |
Return on Assets (ROA) |
|
8.45% |
8.19% |
9.55% |
5.76% |
8.43% |
12.07% |
12.06% |
-0.35% |
5.84% |
8.77% |
9.79% |
Return on Common Equity (ROCE) |
|
14.51% |
13.97% |
15.73% |
9.65% |
14.63% |
20.04% |
20.76% |
-0.62% |
10.74% |
14.62% |
16.65% |
Return on Equity Simple (ROE_SIMPLE) |
|
14.15% |
14.12% |
15.55% |
0.00% |
14.32% |
13.11% |
12.18% |
0.00% |
13.76% |
11.55% |
11.73% |
Net Operating Profit after Tax (NOPAT) |
|
273 |
283 |
259 |
164 |
277 |
385 |
392 |
-12 |
209 |
299 |
315 |
NOPAT Margin |
|
14.48% |
13.97% |
15.58% |
9.21% |
14.25% |
20.10% |
20.37% |
-0.62% |
11.11% |
15.70% |
17.80% |
Net Nonoperating Expense Percent (NNEP) |
|
1.62% |
2.00% |
2.66% |
1.61% |
1.36% |
6.82% |
1.61% |
-0.04% |
-0.56% |
0.00% |
-0.30% |
Return On Investment Capital (ROIC_SIMPLE) |
|
2.93% |
- |
- |
- |
2.94% |
- |
- |
- |
- |
- |
- |
Cost of Revenue to Revenue |
|
24.22% |
22.52% |
15.84% |
20.07% |
27.20% |
23.82% |
19.13% |
23.91% |
30.20% |
24.26% |
17.77% |
SG&A Expenses to Revenue |
|
9.35% |
9.73% |
10.84% |
10.40% |
8.74% |
9.04% |
8.47% |
11.95% |
8.61% |
9.14% |
9.45% |
R&D to Revenue |
|
32.18% |
32.00% |
37.89% |
35.86% |
30.03% |
31.45% |
30.98% |
33.88% |
29.56% |
29.67% |
32.37% |
Operating Expenses to Revenue |
|
55.76% |
58.52% |
62.23% |
66.78% |
54.04% |
56.48% |
52.70% |
66.76% |
54.44% |
53.31% |
57.27% |
Earnings before Interest and Taxes (EBIT) |
|
405 |
399 |
394 |
260 |
382 |
391 |
556 |
181 |
282 |
427 |
436 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
480 |
521 |
474 |
409 |
464 |
476 |
644 |
354 |
404 |
554 |
550 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
5.18 |
5.12 |
5.02 |
4.71 |
4.86 |
4.28 |
4.80 |
4.50 |
4.43 |
4.08 |
4.40 |
Price to Tangible Book Value (P/TBV) |
|
22.36 |
22.54 |
22.52 |
20.43 |
22.19 |
19.55 |
25.56 |
25.32 |
23.28 |
19.75 |
24.63 |
Price to Revenue (P/Rev) |
|
5.22 |
5.12 |
5.09 |
4.68 |
4.78 |
4.27 |
4.64 |
4.42 |
4.53 |
4.37 |
4.67 |
Price to Earnings (P/E) |
|
36.58 |
36.23 |
32.25 |
27.82 |
33.93 |
32.67 |
39.38 |
40.89 |
32.18 |
35.34 |
37.55 |
Dividend Yield |
|
0.52% |
0.53% |
0.55% |
0.57% |
0.56% |
0.63% |
0.74% |
0.78% |
0.75% |
0.63% |
0.58% |
Earnings Yield |
|
2.73% |
2.76% |
3.10% |
3.59% |
2.95% |
3.06% |
2.54% |
2.45% |
3.11% |
2.83% |
2.66% |
Enterprise Value to Invested Capital (EV/IC) |
|
6.04 |
5.53 |
5.56 |
5.55 |
5.61 |
4.48 |
5.21 |
4.98 |
4.76 |
4.08 |
4.66 |
Enterprise Value to Revenue (EV/Rev) |
|
5.05 |
5.02 |
4.96 |
4.50 |
4.62 |
4.22 |
4.54 |
4.30 |
4.44 |
4.37 |
4.59 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
19.69 |
19.92 |
19.87 |
17.08 |
18.26 |
17.05 |
17.61 |
17.14 |
16.34 |
17.33 |
19.43 |
Enterprise Value to EBIT (EV/EBIT) |
|
25.44 |
25.94 |
25.39 |
21.42 |
23.43 |
22.71 |
23.82 |
24.06 |
21.82 |
24.31 |
27.38 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
37.94 |
37.90 |
33.52 |
27.99 |
33.94 |
32.87 |
38.92 |
39.60 |
31.09 |
34.68 |
35.80 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
17.58 |
16.93 |
17.45 |
14.70 |
15.04 |
14.48 |
17.34 |
20.58 |
23.79 |
17.81 |
16.86 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
32.32 |
26.49 |
30.79 |
22.86 |
21.98 |
19.69 |
25.03 |
37.95 |
49.97 |
36.34 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.25 |
0.25 |
0.25 |
0.25 |
0.25 |
0.25 |
0.26 |
0.26 |
0.25 |
0.24 |
0.25 |
Long-Term Debt to Equity |
|
0.25 |
0.25 |
0.25 |
0.25 |
0.25 |
0.25 |
0.26 |
0.26 |
0.25 |
0.24 |
0.25 |
Financial Leverage |
|
-0.17 |
-0.07 |
-0.11 |
-0.15 |
-0.13 |
-0.03 |
-0.08 |
-0.14 |
-0.12 |
-0.01 |
-0.15 |
Leverage Ratio |
|
1.81 |
1.75 |
1.75 |
1.82 |
1.80 |
1.71 |
1.75 |
1.83 |
1.81 |
1.67 |
1.69 |
Compound Leverage Factor |
|
1.81 |
1.75 |
1.75 |
1.82 |
1.80 |
1.71 |
1.75 |
1.83 |
1.81 |
1.67 |
1.69 |
Debt to Total Capital |
|
20.26% |
20.27% |
20.28% |
20.03% |
19.98% |
19.89% |
20.40% |
20.49% |
19.93% |
19.42% |
19.73% |
Short-Term Debt 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% |
Long-Term Debt to Total Capital |
|
20.26% |
20.27% |
20.28% |
20.03% |
19.98% |
19.89% |
20.40% |
20.49% |
19.93% |
19.42% |
19.73% |
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 |
|
79.74% |
79.73% |
79.72% |
79.97% |
80.02% |
80.11% |
79.60% |
79.51% |
80.07% |
80.58% |
80.27% |
Debt to EBITDA |
|
1.00 |
1.01 |
1.03 |
0.94 |
0.97 |
1.00 |
0.96 |
1.01 |
0.94 |
1.02 |
1.10 |
Net Debt to EBITDA |
|
-0.68 |
-0.36 |
-0.48 |
-0.69 |
-0.63 |
-0.23 |
-0.37 |
-0.48 |
-0.34 |
0.00 |
-0.32 |
Long-Term Debt to EBITDA |
|
1.00 |
1.01 |
1.03 |
0.94 |
0.97 |
1.00 |
0.96 |
1.01 |
0.94 |
1.02 |
1.10 |
Debt to NOPAT |
|
1.93 |
1.92 |
1.74 |
1.55 |
1.80 |
1.93 |
2.12 |
2.33 |
1.78 |
2.05 |
2.03 |
Net Debt to NOPAT |
|
-1.30 |
-0.69 |
-0.82 |
-1.13 |
-1.17 |
-0.44 |
-0.82 |
-1.10 |
-0.64 |
0.01 |
-0.58 |
Long-Term Debt to NOPAT |
|
1.93 |
1.92 |
1.74 |
1.55 |
1.80 |
1.93 |
2.12 |
2.33 |
1.78 |
2.05 |
2.03 |
Altman Z-Score |
|
5.34 |
5.54 |
5.80 |
5.12 |
5.14 |
5.08 |
5.25 |
4.61 |
4.86 |
5.18 |
5.16 |
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 |
|
1.38 |
1.43 |
1.45 |
1.37 |
1.33 |
1.38 |
1.28 |
1.21 |
1.23 |
1.34 |
1.24 |
Quick Ratio |
|
1.26 |
1.28 |
1.30 |
1.24 |
1.21 |
1.20 |
1.11 |
1.05 |
1.09 |
1.09 |
1.06 |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
443 |
706 |
355 |
437 |
844 |
1,037 |
883 |
23 |
-189 |
257 |
-902 |
Operating Cash Flow to CapEx |
|
2,352.00% |
468.00% |
179.10% |
1,137.25% |
2,430.77% |
219.61% |
797.78% |
1,312.77% |
2,339.58% |
-211.32% |
-132.20% |
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 |
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 |
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 |
0.00 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.54 |
0.56 |
0.57 |
0.56 |
0.57 |
0.58 |
0.58 |
0.54 |
0.54 |
0.56 |
0.56 |
Accounts Receivable Turnover |
|
9.13 |
7.20 |
15.36 |
12.11 |
8.99 |
7.72 |
13.84 |
11.13 |
8.19 |
7.47 |
12.69 |
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 |
|
13.04 |
13.23 |
13.23 |
13.42 |
13.75 |
14.15 |
13.91 |
13.51 |
13.72 |
13.92 |
13.66 |
Accounts Payable Turnover |
|
2.25 |
2.19 |
20.71 |
16.36 |
29.05 |
12.78 |
25.46 |
17.92 |
23.82 |
13.43 |
25.99 |
Days Sales Outstanding (DSO) |
|
39.97 |
50.72 |
23.76 |
30.14 |
40.59 |
47.25 |
26.38 |
32.78 |
44.56 |
48.85 |
28.77 |
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) |
|
162.01 |
166.47 |
17.62 |
22.31 |
12.57 |
28.57 |
14.34 |
20.37 |
15.32 |
27.19 |
14.05 |
Cash Conversion Cycle (CCC) |
|
-122.04 |
-115.75 |
6.13 |
7.84 |
28.02 |
18.69 |
12.04 |
12.42 |
29.23 |
21.67 |
14.72 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
6,140 |
6,728 |
6,516 |
6,133 |
6,310 |
7,151 |
6,612 |
6,406 |
6,877 |
7,803 |
7,103 |
Invested Capital Turnover |
|
1.18 |
1.07 |
1.11 |
1.21 |
1.16 |
1.02 |
1.11 |
1.16 |
1.10 |
0.94 |
1.11 |
Increase / (Decrease) in Invested Capital |
|
-170 |
-423 |
-96 |
-273 |
-567 |
-652 |
-491 |
-35 |
398 |
42 |
1,217 |
Enterprise Value (EV) |
|
37,099 |
37,217 |
36,231 |
34,038 |
35,383 |
32,017 |
34,446 |
31,906 |
32,757 |
31,844 |
33,108 |
Market Capitalization |
|
38,371 |
37,897 |
37,115 |
35,418 |
36,606 |
32,441 |
35,168 |
32,793 |
33,431 |
31,839 |
33,646 |
Book Value per Share |
|
$28.26 |
$28.04 |
$27.78 |
$28.10 |
$28.01 |
$27.96 |
$26.89 |
$26.59 |
$27.35 |
$28.05 |
$27.30 |
Tangible Book Value per Share |
|
$6.54 |
$6.36 |
$6.19 |
$6.49 |
$6.13 |
$6.12 |
$5.05 |
$4.72 |
$5.20 |
$5.80 |
$4.88 |
Total Capital |
|
9,295 |
9,291 |
9,282 |
9,395 |
9,414 |
9,456 |
9,214 |
9,173 |
9,430 |
9,677 |
9,519 |
Total Debt |
|
1,883 |
1,883 |
1,882 |
1,882 |
1,881 |
1,881 |
1,880 |
1,880 |
1,879 |
1,879 |
1,878 |
Total Long-Term Debt |
|
1,883 |
1,883 |
1,882 |
1,882 |
1,881 |
1,881 |
1,880 |
1,880 |
1,879 |
1,879 |
1,878 |
Net Debt |
|
-1,272 |
-680 |
-884 |
-1,380 |
-1,223 |
-424 |
-722 |
-887 |
-674 |
5.00 |
-538 |
Capital Expenditures (CapEx) |
|
50 |
50 |
67 |
51 |
52 |
51 |
45 |
47 |
48 |
53 |
59 |
Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-1,987 |
-1,378 |
-1,647 |
-2,105 |
-2,035 |
-1,249 |
-1,828 |
-2,083 |
-1,824 |
-993 |
-1,732 |
Debt-free Net Working Capital (DFNWC) |
|
1,168 |
1,185 |
1,119 |
1,157 |
1,069 |
1,056 |
774 |
684 |
729 |
881 |
684 |
Net Working Capital (NWC) |
|
1,168 |
1,185 |
1,119 |
1,157 |
1,069 |
1,056 |
774 |
684 |
729 |
881 |
684 |
Net Nonoperating Expense (NNE) |
|
-20 |
-11 |
-21 |
-18 |
-13 |
-14 |
-10 |
0.40 |
5.06 |
0.00 |
3.57 |
Net Nonoperating Obligations (NNO) |
|
-1,272 |
-680 |
-884 |
-1,380 |
-1,223 |
-424 |
-722 |
-887 |
-674 |
5.00 |
-538 |
Total Depreciation and Amortization (D&A) |
|
75 |
122 |
80 |
149 |
82 |
85 |
88 |
173 |
122 |
127 |
114 |
Debt-free, Cash-free Net Working Capital to Revenue |
|
-27.05% |
-18.60% |
-22.57% |
-27.84% |
-26.58% |
-16.45% |
-24.11% |
-28.05% |
-24.73% |
-13.63% |
-24.03% |
Debt-free Net Working Capital to Revenue |
|
15.90% |
15.99% |
15.33% |
15.30% |
13.96% |
13.91% |
10.21% |
9.21% |
9.88% |
12.09% |
9.49% |
Net Working Capital to Revenue |
|
15.90% |
15.99% |
15.33% |
15.30% |
13.96% |
13.91% |
10.21% |
9.21% |
9.88% |
12.09% |
9.49% |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$1.12 |
$1.11 |
$1.05 |
$0.68 |
$1.08 |
$1.47 |
$1.48 |
($0.03) |
$0.74 |
$1.08 |
$1.11 |
Adjusted Weighted Average Basic Shares Outstanding |
|
262M |
264M |
266M |
270M |
269M |
271M |
272M |
277M |
276M |
278M |
279M |
Adjusted Diluted Earnings per Share |
|
$1.11 |
$1.11 |
$1.04 |
$0.67 |
$1.07 |
$1.47 |
$1.47 |
($0.03) |
$0.73 |
$1.07 |
$1.11 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
265M |
266M |
268M |
272M |
271M |
272M |
274M |
278M |
278M |
279M |
281M |
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 |
|
260.62M |
262.27M |
264.20M |
266.38M |
267.35M |
268.97M |
270.91M |
272.71M |
274.23M |
276.08M |
278.05M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
273 |
321 |
260 |
205 |
277 |
265 |
393 |
200 |
209 |
299 |
315 |
Normalized NOPAT Margin |
|
14.52% |
15.83% |
15.67% |
11.53% |
14.25% |
13.86% |
20.41% |
10.68% |
11.11% |
15.70% |
17.80% |
Pre Tax Income Margin |
|
21.51% |
19.70% |
23.73% |
14.62% |
19.64% |
20.43% |
28.90% |
9.66% |
14.99% |
22.43% |
24.67% |
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 |
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 |
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 |
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 |
0.00 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
19.26% |
19.41% |
17.64% |
16.10% |
19.09% |
20.85% |
23.40% |
26.18% |
19.83% |
22.42% |
21.99% |
Augmented Payout Ratio |
|
158.25% |
153.25% |
134.93% |
118.22% |
139.57% |
151.76% |
168.98% |
187.66% |
144.47% |
166.15% |
166.52% |