| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
448,000,000.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
448,000,000.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
1.14 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
5.04% |
2.07% |
1.83% |
1.26% |
3.04% |
0.66% |
1.13% |
6.14% |
9.47% |
14.97% |
19.50% |
| EBITDA Growth |
|
598.73% |
-24.40% |
-29.32% |
-0.25% |
24.46% |
22.44% |
-1.98% |
45.30% |
-24.15% |
15.11% |
6.18% |
| EBIT Growth |
|
1,920.00% |
-27.43% |
-29.37% |
7.57% |
30.77% |
32.44% |
-2.69% |
46.79% |
-28.72% |
10.68% |
0.00% |
| NOPAT Growth |
|
-10.02% |
-36.69% |
18.82% |
21.00% |
32.72% |
106.71% |
-5.06% |
-1.02% |
26.39% |
-15.37% |
4.01% |
| Net Income Growth |
|
1,991.30% |
7.74% |
-22.75% |
30.99% |
-51.42% |
-6.22% |
14.84% |
64.29% |
-0.32% |
-22.24% |
2.61% |
| EPS Growth |
|
1,992.31% |
24.77% |
-19.05% |
40.63% |
-47.56% |
-0.74% |
24.71% |
75.56% |
4.65% |
-15.56% |
6.67% |
| Operating Cash Flow Growth |
|
18.24% |
-82.16% |
-26.87% |
-38.94% |
-12.41% |
454.92% |
27.97% |
-183.65% |
18.68% |
-13.88% |
28.34% |
| Free Cash Flow Firm Growth |
|
238.75% |
243.95% |
-78.06% |
-92.00% |
-160.82% |
-67.31% |
-32.57% |
-240.91% |
174.17% |
-367.06% |
-190.97% |
| Invested Capital Growth |
|
-50.08% |
-15.94% |
-5.28% |
2.16% |
80.50% |
6.40% |
-0.48% |
17.41% |
-18.23% |
33.40% |
22.42% |
| Revenue Q/Q Growth |
|
-1.57% |
2.48% |
-0.23% |
0.63% |
0.16% |
0.12% |
0.23% |
5.61% |
3.30% |
5.14% |
4.18% |
| EBITDA Q/Q Growth |
|
36.30% |
-7.97% |
20.08% |
-33.77% |
70.05% |
-9.46% |
11.41% |
-15.30% |
14.48% |
6.55% |
-1.68% |
| EBIT Q/Q Growth |
|
49.67% |
-9.89% |
30.24% |
-38.76% |
81.96% |
-8.74% |
13.08% |
-21.82% |
17.92% |
6.18% |
1.66% |
| NOPAT Q/Q Growth |
|
14.44% |
-19.08% |
78.51% |
-26.81% |
25.52% |
26.04% |
-18.01% |
-23.69% |
60.28% |
-15.61% |
-0.05% |
| Net Income Q/Q Growth |
|
663.16% |
-44.52% |
-39.50% |
-48.86% |
183.04% |
7.10% |
-25.92% |
-26.84% |
71.74% |
-16.46% |
-3.03% |
| EPS Q/Q Growth |
|
668.75% |
-44.72% |
-37.50% |
-47.06% |
186.67% |
4.65% |
-21.48% |
-25.47% |
70.89% |
-15.56% |
-1.75% |
| Operating Cash Flow Q/Q Growth |
|
43.43% |
-85.85% |
404.10% |
-40.33% |
105.72% |
-10.33% |
16.25% |
-139.01% |
391.86% |
-34.93% |
66.21% |
| Free Cash Flow Firm Q/Q Growth |
|
10.33% |
-73.29% |
-27.56% |
-62.54% |
-939.05% |
114.36% |
49.41% |
-178.29% |
541.64% |
-151.69% |
49.50% |
| Invested Capital Q/Q Growth |
|
-18.47% |
12.52% |
8.53% |
2.60% |
44.05% |
-33.67% |
1.50% |
21.05% |
0.33% |
8.22% |
-6.85% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
71.80% |
72.29% |
72.61% |
71.42% |
71.78% |
72.16% |
72.03% |
71.58% |
70.89% |
71.37% |
74.04% |
| EBITDA Margin |
|
22.08% |
19.83% |
23.87% |
15.71% |
26.67% |
24.12% |
26.81% |
21.50% |
23.83% |
24.15% |
22.79% |
| Operating Margin |
|
18.20% |
16.00% |
24.69% |
21.35% |
23.10% |
21.05% |
23.83% |
17.73% |
20.43% |
20.27% |
19.78% |
| EBIT Margin |
|
18.20% |
16.00% |
20.89% |
12.71% |
23.10% |
21.05% |
23.75% |
17.58% |
20.07% |
20.27% |
19.78% |
| Profit (Net Income) Margin |
|
52.20% |
28.26% |
17.14% |
8.71% |
24.61% |
26.33% |
19.46% |
13.48% |
22.41% |
17.81% |
16.57% |
| Tax Burden Percent |
|
78.57% |
70.22% |
81.72% |
68.29% |
79.55% |
110.05% |
79.34% |
77.15% |
110.30% |
84.75% |
82.85% |
| Interest Burden Percent |
|
365.05% |
251.46% |
100.37% |
100.31% |
133.95% |
113.63% |
103.26% |
99.38% |
101.24% |
103.66% |
101.15% |
| Effective Tax Rate |
|
21.37% |
29.39% |
18.10% |
31.10% |
20.20% |
-10.21% |
20.35% |
22.64% |
-4.19% |
15.73% |
17.15% |
| Return on Invested Capital (ROIC) |
|
26.98% |
26.11% |
46.05% |
34.02% |
37.97% |
57.83% |
45.22% |
29.67% |
39.12% |
38.19% |
39.60% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-2,283.37% |
-4.99% |
51.80% |
49.58% |
14.44% |
52.95% |
44.26% |
31.83% |
43.32% |
65.81% |
44.39% |
| Return on Net Nonoperating Assets (RNNOA) |
|
17.41% |
1.21% |
-12.17% |
-9.11% |
-1.73% |
-15.13% |
-10.12% |
-1.84% |
6.49% |
1.05% |
1.15% |
| Return on Equity (ROE) |
|
44.40% |
27.31% |
33.88% |
24.91% |
36.25% |
42.70% |
35.10% |
27.83% |
45.60% |
39.24% |
40.75% |
| Cash Return on Invested Capital (CROIC) |
|
97.27% |
50.51% |
39.43% |
33.10% |
-24.35% |
42.65% |
46.32% |
24.10% |
55.65% |
11.06% |
21.29% |
| Operating Return on Assets (OROA) |
|
9.09% |
7.62% |
10.25% |
6.42% |
11.54% |
10.57% |
12.13% |
9.60% |
11.41% |
12.17% |
12.46% |
| Return on Assets (ROA) |
|
26.07% |
13.46% |
8.40% |
4.40% |
12.30% |
13.21% |
9.94% |
7.36% |
12.74% |
10.69% |
10.44% |
| Return on Common Equity (ROCE) |
|
44.40% |
27.31% |
33.88% |
24.91% |
36.25% |
42.70% |
35.10% |
27.83% |
45.60% |
39.24% |
40.75% |
| Return on Equity Simple (ROE_SIMPLE) |
|
46.02% |
0.00% |
42.05% |
48.71% |
37.27% |
0.00% |
41.21% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
358 |
290 |
517 |
378 |
475 |
598 |
491 |
374 |
600 |
506 |
506 |
| NOPAT Margin |
|
14.31% |
11.30% |
20.22% |
14.71% |
18.43% |
23.20% |
18.98% |
13.71% |
21.28% |
17.08% |
16.39% |
| Net Nonoperating Expense Percent (NNEP) |
|
2,310.36% |
31.09% |
-5.75% |
-15.56% |
23.53% |
4.88% |
0.96% |
-2.16% |
-4.20% |
-27.61% |
-4.79% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
2.05% |
- |
- |
- |
4.76% |
4.20% |
3.26% |
5.23% |
4.46% |
4.54% |
| Cost of Revenue to Revenue |
|
28.20% |
27.71% |
27.39% |
28.58% |
28.22% |
27.84% |
27.97% |
28.42% |
29.11% |
28.63% |
25.96% |
| SG&A Expenses to Revenue |
|
11.32% |
14.25% |
9.31% |
9.37% |
7.53% |
9.34% |
10.10% |
13.59% |
10.00% |
9.58% |
13.27% |
| R&D to Revenue |
|
16.04% |
15.57% |
13.73% |
14.74% |
14.52% |
14.54% |
14.00% |
15.42% |
15.00% |
14.70% |
14.57% |
| Operating Expenses to Revenue |
|
53.60% |
56.28% |
47.93% |
50.08% |
48.68% |
51.11% |
48.20% |
53.85% |
50.46% |
51.10% |
54.26% |
| Earnings before Interest and Taxes (EBIT) |
|
455 |
410 |
534 |
327 |
595 |
543 |
614 |
480 |
566 |
601 |
611 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
552 |
508 |
610 |
404 |
687 |
622 |
693 |
587 |
672 |
716 |
704 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
3.89 |
3.47 |
4.34 |
4.92 |
5.87 |
5.75 |
6.38 |
7.23 |
8.81 |
8.53 |
9.24 |
| Price to Tangible Book Value (P/TBV) |
|
13.83 |
10.43 |
13.35 |
21.92 |
28.97 |
33.38 |
53.22 |
94.56 |
121.18 |
266.01 |
0.00 |
| Price to Revenue (P/Rev) |
|
2.28 |
2.20 |
2.68 |
2.67 |
3.10 |
2.89 |
3.06 |
3.28 |
3.88 |
3.55 |
3.51 |
| Price to Earnings (P/E) |
|
8.46 |
8.03 |
10.31 |
10.10 |
15.76 |
15.02 |
15.47 |
15.72 |
19.05 |
19.38 |
19.95 |
| Dividend Yield |
|
2.25% |
2.34% |
1.94% |
1.94% |
1.63% |
1.74% |
1.62% |
1.50% |
1.25% |
1.33% |
1.62% |
| Earnings Yield |
|
11.82% |
12.46% |
9.70% |
9.90% |
6.34% |
6.66% |
6.46% |
6.36% |
5.25% |
5.16% |
5.01% |
| Enterprise Value to Invested Capital (EV/IC) |
|
5.80 |
4.95 |
5.82 |
5.86 |
5.12 |
6.76 |
7.16 |
6.66 |
8.03 |
7.12 |
7.88 |
| Enterprise Value to Revenue (EV/Rev) |
|
2.05 |
1.96 |
2.49 |
2.56 |
3.20 |
2.80 |
3.00 |
3.32 |
3.93 |
3.64 |
3.59 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
8.22 |
8.45 |
10.59 |
10.91 |
12.99 |
11.21 |
11.76 |
12.29 |
16.08 |
15.06 |
15.28 |
| Enterprise Value to EBIT (EV/EBIT) |
|
9.84 |
10.21 |
12.55 |
12.77 |
15.03 |
12.83 |
13.43 |
14.06 |
18.73 |
17.76 |
18.29 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
12.69 |
13.63 |
16.66 |
16.82 |
19.94 |
14.27 |
15.59 |
17.93 |
20.29 |
20.52 |
20.93 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
6.90 |
8.17 |
11.49 |
13.28 |
17.66 |
11.92 |
11.96 |
18.20 |
20.50 |
20.64 |
19.17 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
3.97 |
8.96 |
14.37 |
17.91 |
0.00 |
16.35 |
15.43 |
29.85 |
12.98 |
73.64 |
40.74 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
1.31 |
1.21 |
1.23 |
1.40 |
1.37 |
1.44 |
1.36 |
1.42 |
1.43 |
1.46 |
1.53 |
| Long-Term Debt to Equity |
|
1.18 |
1.09 |
0.98 |
1.12 |
1.14 |
1.12 |
1.16 |
1.05 |
1.06 |
1.30 |
1.36 |
| Financial Leverage |
|
-0.01 |
-0.24 |
-0.24 |
-0.18 |
-0.12 |
-0.29 |
-0.23 |
-0.06 |
0.15 |
0.02 |
0.03 |
| Leverage Ratio |
|
3.75 |
3.68 |
3.55 |
3.74 |
3.63 |
3.55 |
3.60 |
3.73 |
3.72 |
3.78 |
3.94 |
| Compound Leverage Factor |
|
13.68 |
9.25 |
3.57 |
3.75 |
4.86 |
4.03 |
3.71 |
3.71 |
3.76 |
3.92 |
3.98 |
| Debt to Total Capital |
|
56.70% |
54.70% |
55.19% |
58.30% |
57.78% |
59.01% |
57.67% |
58.69% |
58.86% |
59.38% |
60.45% |
| Short-Term Debt to Total Capital |
|
5.51% |
5.31% |
11.08% |
11.71% |
9.68% |
13.30% |
8.50% |
15.19% |
15.24% |
6.60% |
6.72% |
| Long-Term Debt to Total Capital |
|
51.19% |
49.39% |
44.11% |
46.60% |
48.10% |
45.71% |
49.17% |
43.51% |
43.62% |
52.78% |
53.73% |
| 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 |
|
43.30% |
45.30% |
44.81% |
41.70% |
42.22% |
40.99% |
42.33% |
41.31% |
41.14% |
40.62% |
39.55% |
| Debt to EBITDA |
|
3.08 |
3.29 |
3.24 |
3.23 |
2.93 |
2.89 |
2.56 |
2.38 |
2.58 |
2.51 |
2.47 |
| Net Debt to EBITDA |
|
-0.94 |
-1.02 |
-0.81 |
-0.45 |
0.39 |
-0.35 |
-0.24 |
0.17 |
0.20 |
0.39 |
0.32 |
| Long-Term Debt to EBITDA |
|
2.78 |
2.97 |
2.59 |
2.58 |
2.44 |
2.24 |
2.19 |
1.77 |
1.91 |
2.23 |
2.20 |
| Debt to NOPAT |
|
4.75 |
5.32 |
5.09 |
4.98 |
4.50 |
3.68 |
3.40 |
3.48 |
3.25 |
3.42 |
3.39 |
| Net Debt to NOPAT |
|
-1.44 |
-1.65 |
-1.28 |
-0.69 |
0.60 |
-0.45 |
-0.32 |
0.25 |
0.25 |
0.54 |
0.44 |
| Long-Term Debt to NOPAT |
|
4.29 |
4.80 |
4.07 |
3.98 |
3.75 |
2.85 |
2.90 |
2.58 |
2.41 |
3.04 |
3.01 |
| Altman Z-Score |
|
4.14 |
4.13 |
4.33 |
4.27 |
4.65 |
4.71 |
4.90 |
5.23 |
5.66 |
5.73 |
5.76 |
| 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 |
|
2.16 |
2.44 |
1.99 |
1.25 |
1.25 |
1.24 |
1.17 |
1.00 |
0.92 |
1.10 |
1.22 |
| Quick Ratio |
|
2.01 |
2.21 |
1.76 |
1.08 |
1.04 |
1.12 |
1.03 |
0.86 |
0.80 |
0.91 |
1.04 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
3,922 |
1,048 |
759 |
284 |
-2,385 |
342 |
512 |
-401 |
1,769 |
-915 |
-462 |
| Operating Cash Flow to CapEx |
|
1,014.12% |
96.83% |
430.07% |
412.36% |
692.66% |
578.63% |
550.35% |
-229.10% |
683.97% |
498.29% |
1,345.83% |
| Free Cash Flow to Firm to Interest Expense |
|
653.63 |
69.83 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-133.53 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
143.67 |
8.13 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-102.33 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
129.50 |
-0.27 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
-147.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.50 |
0.48 |
0.49 |
0.51 |
0.50 |
0.50 |
0.51 |
0.55 |
0.57 |
0.60 |
0.63 |
| Accounts Receivable Turnover |
|
13.06 |
11.39 |
10.77 |
10.96 |
10.85 |
10.41 |
8.61 |
8.57 |
9.54 |
9.90 |
8.36 |
| 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 |
|
8.40 |
8.15 |
8.07 |
8.11 |
8.30 |
8.21 |
8.01 |
8.00 |
8.22 |
8.54 |
9.32 |
| Accounts Payable Turnover |
|
2.59 |
10.73 |
2.25 |
2.23 |
2.19 |
3.74 |
1.88 |
1.83 |
2.02 |
3.56 |
10.86 |
| Days Sales Outstanding (DSO) |
|
27.96 |
32.05 |
33.90 |
33.31 |
33.63 |
35.05 |
42.39 |
42.57 |
38.26 |
36.86 |
43.67 |
| 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) |
|
140.72 |
34.01 |
162.14 |
163.87 |
166.49 |
97.71 |
194.26 |
199.18 |
180.46 |
102.45 |
33.61 |
| Cash Conversion Cycle (CCC) |
|
-112.76 |
-1.96 |
-128.24 |
-130.55 |
-132.85 |
-62.66 |
-151.87 |
-156.61 |
-142.20 |
-65.59 |
10.06 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
3,553 |
3,998 |
4,339 |
4,452 |
6,413 |
4,254 |
4,318 |
5,227 |
5,244 |
5,675 |
5,286 |
| Invested Capital Turnover |
|
1.89 |
2.31 |
2.28 |
2.31 |
2.06 |
2.49 |
2.38 |
2.16 |
1.84 |
2.24 |
2.42 |
| Increase / (Decrease) in Invested Capital |
|
-3,564 |
-758 |
-242 |
94 |
2,860 |
256 |
-21 |
775 |
-1,169 |
1,421 |
968 |
| Enterprise Value (EV) |
|
20,625 |
19,810 |
25,268 |
26,109 |
32,832 |
28,770 |
30,930 |
34,804 |
42,089 |
40,429 |
41,651 |
| Market Capitalization |
|
22,971 |
22,208 |
27,202 |
27,182 |
31,839 |
29,674 |
31,562 |
34,326 |
41,564 |
39,369 |
40,777 |
| Book Value per Share |
|
$11.09 |
$12.32 |
$12.11 |
$10.98 |
$11.08 |
$10.77 |
$10.62 |
$10.30 |
$10.33 |
$10.21 |
$9.85 |
| Tangible Book Value per Share |
|
$3.12 |
$4.10 |
$3.93 |
$2.47 |
$2.25 |
$1.86 |
$1.27 |
$0.79 |
$0.75 |
$0.33 |
($0.11) |
| Total Capital |
|
13,622 |
14,119 |
13,998 |
13,250 |
12,838 |
12,583 |
11,695 |
11,497 |
11,470 |
11,361 |
11,156 |
| Total Debt |
|
7,723 |
7,723 |
7,725 |
7,725 |
7,418 |
7,425 |
6,745 |
6,748 |
6,751 |
6,746 |
6,744 |
| Total Long-Term Debt |
|
6,973 |
6,973 |
6,174 |
6,174 |
6,175 |
5,752 |
5,751 |
5,002 |
5,003 |
5,996 |
5,994 |
| Net Debt |
|
-2,346 |
-2,398 |
-1,934 |
-1,073 |
993 |
-904 |
-632 |
478 |
525 |
1,060 |
874 |
| Capital Expenditures (CapEx) |
|
85 |
126 |
143 |
89 |
109 |
117 |
143 |
134 |
131 |
117 |
72 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-2,435 |
-1,746 |
-1,389 |
-2,145 |
-2,226 |
-2,748 |
-2,805 |
-2,025 |
-2,068 |
-1,720 |
-1,985 |
| Debt-free Net Working Capital (DFNWC) |
|
6,282 |
7,246 |
6,724 |
3,021 |
2,665 |
3,142 |
1,986 |
1,725 |
1,310 |
1,199 |
1,875 |
| Net Working Capital (NWC) |
|
5,532 |
6,496 |
5,173 |
1,470 |
1,422 |
1,469 |
992 |
-21 |
-438 |
449 |
1,125 |
| Net Nonoperating Expense (NNE) |
|
-947 |
-434 |
79 |
154 |
-159 |
-81 |
-12 |
6.42 |
-32 |
-22 |
-5.80 |
| Net Nonoperating Obligations (NNO) |
|
-2,346 |
-2,398 |
-1,934 |
-1,073 |
993 |
-904 |
-632 |
478 |
525 |
1,060 |
874 |
| Total Depreciation and Amortization (D&A) |
|
97 |
98 |
76 |
77 |
92 |
79 |
79 |
107 |
106 |
115 |
93 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-24.20% |
-17.27% |
-13.67% |
-21.05% |
-21.68% |
-26.72% |
-27.20% |
-19.34% |
-19.30% |
-15.50% |
-17.11% |
| Debt-free Net Working Capital to Revenue |
|
62.45% |
71.66% |
66.19% |
29.65% |
25.96% |
30.56% |
19.26% |
16.48% |
12.23% |
10.80% |
16.16% |
| Net Working Capital to Revenue |
|
54.99% |
64.24% |
50.93% |
14.43% |
13.85% |
14.29% |
9.62% |
-0.20% |
-4.09% |
4.05% |
9.69% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$2.47 |
$1.37 |
$0.85 |
$0.45 |
$1.31 |
$1.38 |
$1.08 |
$0.80 |
$1.39 |
$1.16 |
$1.14 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
529M |
530M |
516M |
503M |
487M |
496M |
467M |
461M |
456M |
459M |
448M |
| Adjusted Diluted Earnings per Share |
|
$2.46 |
$1.36 |
$0.85 |
$0.45 |
$1.29 |
$1.35 |
$1.06 |
$0.79 |
$1.35 |
$1.14 |
$1.12 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
532M |
533M |
519M |
507M |
494M |
501M |
475M |
470M |
467M |
468M |
457M |
| 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 |
|
519M |
518M |
506M |
489M |
479M |
466M |
461M |
457M |
452M |
448M |
444M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
358 |
290 |
517 |
378 |
475 |
380 |
491 |
374 |
403 |
506 |
506 |
| Normalized NOPAT Margin |
|
14.31% |
11.30% |
20.22% |
14.71% |
18.43% |
14.74% |
18.98% |
13.71% |
14.30% |
17.08% |
16.39% |
| Pre Tax Income Margin |
|
66.44% |
40.24% |
20.97% |
12.75% |
30.94% |
23.92% |
24.53% |
17.47% |
20.32% |
21.01% |
20.01% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
75.83 |
27.33 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
160.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
59.63 |
19.30 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
124.81 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
61.67 |
18.93 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
115.33 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
45.46 |
10.90 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
80.14 |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
19.08% |
19.08% |
20.20% |
19.88% |
26.44% |
26.99% |
25.88% |
24.13% |
24.20% |
26.14% |
26.22% |
| Augmented Payout Ratio |
|
71.86% |
69.71% |
81.31% |
108.77% |
151.24% |
186.43% |
188.19% |
157.14% |
151.42% |
149.24% |
142.22% |