| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
276,550,000.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
276,550,000.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
11.08 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
14.67% |
11.35% |
11.95% |
17.40% |
10.24% |
17.04% |
15.10% |
20.32% |
18.34% |
17.36% |
10.37% |
| EBITDA Growth |
|
79.31% |
20.12% |
11.26% |
-50.39% |
-8.85% |
37.65% |
18.71% |
394.53% |
74.68% |
36.87% |
9.46% |
| EBIT Growth |
|
306.17% |
40.27% |
11.86% |
-226.98% |
-17.02% |
53.53% |
19.80% |
631.25% |
126.74% |
46.91% |
9.73% |
| NOPAT Growth |
|
195.00% |
84.95% |
13.87% |
-988.24% |
-10.57% |
32.94% |
17.93% |
433.86% |
69.38% |
39.39% |
6.88% |
| Net Income Growth |
|
502.50% |
110.12% |
14.47% |
-122.47% |
-18.26% |
33.43% |
18.04% |
2,005.00% |
126.40% |
47.13% |
8.65% |
| EPS Growth |
|
507.14% |
108.33% |
14.09% |
-130.00% |
-17.65% |
33.60% |
19.00% |
1,522.22% |
127.14% |
48.50% |
10.68% |
| Operating Cash Flow Growth |
|
-129.57% |
115.85% |
9.99% |
-50.48% |
473.20% |
74.39% |
11.24% |
-8.63% |
75.97% |
46.87% |
20.59% |
| Free Cash Flow Firm Growth |
|
100.22% |
-20.41% |
50.59% |
-304.89% |
-356.56% |
154.58% |
7.18% |
44.23% |
-493.06% |
445.95% |
38.84% |
| Invested Capital Growth |
|
1.26% |
2.31% |
0.32% |
3.28% |
1.55% |
2.02% |
1.64% |
3.80% |
3.96% |
1.61% |
-2.26% |
| Revenue Q/Q Growth |
|
9.81% |
13.70% |
98.97% |
-52.74% |
3.11% |
20.71% |
95.66% |
-50.59% |
1.41% |
19.72% |
84.00% |
| EBITDA Q/Q Growth |
|
101.55% |
15.96% |
452.24% |
-96.16% |
270.31% |
75.11% |
376.27% |
-83.99% |
30.81% |
37.20% |
280.90% |
| EBIT Q/Q Growth |
|
422.22% |
24.92% |
662.04% |
-102.55% |
441.25% |
131.14% |
494.61% |
-88.67% |
45.65% |
49.76% |
344.12% |
| NOPAT Q/Q Growth |
|
2,255.07% |
31.29% |
556.23% |
-104.38% |
337.13% |
95.16% |
482.15% |
-87.61% |
20.30% |
60.61% |
346.38% |
| Net Income Q/Q Growth |
|
170.79% |
46.47% |
576.77% |
-100.84% |
1,085.00% |
139.09% |
498.73% |
-86.49% |
17.06% |
55.38% |
342.14% |
| EPS Q/Q Growth |
|
183.33% |
47.06% |
573.60% |
-101.07% |
877.78% |
138.57% |
500.00% |
-87.23% |
24.22% |
55.97% |
347.18% |
| Operating Cash Flow Q/Q Growth |
|
-111.52% |
731.96% |
544.54% |
-89.45% |
-13.19% |
195.30% |
311.13% |
-91.33% |
67.19% |
146.47% |
237.58% |
| Free Cash Flow Firm Q/Q Growth |
|
-92.82% |
-526.77% |
2,198.91% |
-131.88% |
91.02% |
190.78% |
4,022.12% |
-116.59% |
4.46% |
183.57% |
948.29% |
| Invested Capital Q/Q Growth |
|
4.39% |
3.59% |
-6.24% |
1.86% |
2.64% |
4.07% |
-6.59% |
4.03% |
2.80% |
1.71% |
-10.14% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
75.76% |
75.81% |
84.70% |
76.54% |
76.06% |
77.29% |
85.09% |
77.81% |
78.40% |
78.52% |
84.45% |
| EBITDA Margin |
|
17.46% |
17.81% |
49.43% |
4.02% |
14.44% |
20.94% |
50.98% |
16.52% |
21.31% |
24.42% |
50.56% |
| Operating Margin |
|
10.31% |
10.90% |
46.09% |
-4.74% |
8.25% |
14.96% |
47.98% |
8.85% |
13.75% |
18.38% |
46.97% |
| EBIT Margin |
|
11.05% |
12.14% |
46.49% |
-2.51% |
8.32% |
15.92% |
48.39% |
11.09% |
15.93% |
19.93% |
48.11% |
| Profit (Net Income) Margin |
|
8.09% |
10.43% |
35.46% |
-0.63% |
6.00% |
11.88% |
36.37% |
9.95% |
11.48% |
14.90% |
35.80% |
| Tax Burden Percent |
|
91.29% |
99.72% |
77.77% |
14.29% |
92.49% |
82.49% |
76.55% |
104.10% |
79.50% |
79.75% |
75.71% |
| Interest Burden Percent |
|
80.24% |
86.13% |
98.08% |
175.00% |
78.02% |
90.49% |
98.19% |
86.12% |
90.63% |
93.74% |
98.30% |
| Effective Tax Rate |
|
8.71% |
0.28% |
22.23% |
0.00% |
7.51% |
17.51% |
23.45% |
-4.10% |
20.50% |
20.25% |
24.29% |
| Return on Invested Capital (ROIC) |
|
6.82% |
7.82% |
28.53% |
-2.71% |
6.14% |
9.89% |
33.29% |
8.40% |
10.01% |
13.52% |
37.22% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
5.79% |
7.49% |
27.01% |
1.39% |
4.39% |
9.43% |
28.83% |
10.18% |
10.87% |
13.85% |
31.88% |
| Return on Net Nonoperating Assets (RNNOA) |
|
1.34% |
2.11% |
2.51% |
0.16% |
0.77% |
2.17% |
0.92% |
0.84% |
1.44% |
2.49% |
-0.60% |
| Return on Equity (ROE) |
|
8.16% |
9.93% |
31.04% |
-2.55% |
6.91% |
12.05% |
34.21% |
9.24% |
11.45% |
16.00% |
36.62% |
| Cash Return on Invested Capital (CROIC) |
|
12.05% |
11.40% |
15.62% |
11.96% |
12.98% |
12.56% |
16.08% |
15.35% |
15.54% |
18.18% |
24.83% |
| Operating Return on Assets (OROA) |
|
5.86% |
6.44% |
24.31% |
-1.37% |
4.47% |
8.91% |
25.82% |
6.05% |
9.33% |
12.16% |
26.52% |
| Return on Assets (ROA) |
|
4.30% |
5.53% |
18.54% |
-0.34% |
3.23% |
6.65% |
19.41% |
5.42% |
6.72% |
9.09% |
19.74% |
| Return on Common Equity (ROCE) |
|
8.16% |
9.93% |
31.04% |
-2.55% |
6.91% |
12.05% |
34.21% |
9.24% |
11.45% |
16.00% |
36.62% |
| Return on Equity Simple (ROE_SIMPLE) |
|
15.21% |
16.38% |
16.38% |
0.00% |
16.10% |
16.92% |
17.23% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
280 |
368 |
2,415 |
-106 |
251 |
489 |
2,848 |
353 |
425 |
682 |
3,044 |
| NOPAT Margin |
|
9.41% |
10.87% |
35.84% |
-3.32% |
7.63% |
12.34% |
36.72% |
9.21% |
10.93% |
14.66% |
35.56% |
| Net Nonoperating Expense Percent (NNEP) |
|
1.03% |
0.32% |
1.52% |
-4.10% |
1.74% |
0.45% |
4.46% |
-1.78% |
-0.86% |
-0.34% |
5.34% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
1.61% |
- |
- |
- |
2.02% |
10.73% |
1.37% |
1.67% |
2.70% |
11.36% |
| Cost of Revenue to Revenue |
|
24.24% |
24.19% |
15.30% |
23.46% |
23.94% |
22.71% |
14.91% |
22.19% |
21.60% |
21.48% |
15.55% |
| SG&A Expenses to Revenue |
|
11.48% |
10.16% |
5.27% |
11.84% |
12.00% |
9.82% |
5.08% |
11.07% |
10.86% |
8.62% |
4.78% |
| R&D to Revenue |
|
22.83% |
20.02% |
9.96% |
22.77% |
21.44% |
18.07% |
9.12% |
20.91% |
21.70% |
17.97% |
9.82% |
| Operating Expenses to Revenue |
|
65.45% |
64.91% |
38.61% |
81.28% |
67.80% |
62.23% |
37.10% |
68.70% |
64.66% |
60.14% |
37.47% |
| Earnings before Interest and Taxes (EBIT) |
|
329 |
411 |
3,132 |
-80 |
273 |
631 |
3,752 |
425 |
619 |
927 |
4,117 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
520 |
603 |
3,330 |
128 |
474 |
830 |
3,953 |
633 |
828 |
1,136 |
4,327 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
8.12 |
10.39 |
9.33 |
9.82 |
9.43 |
9.38 |
8.72 |
11.11 |
9.63 |
7.29 |
5.21 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
199.11 |
511.70 |
903.48 |
1,375.24 |
58.39 |
| Price to Revenue (P/Rev) |
|
9.35 |
11.64 |
11.06 |
11.11 |
10.31 |
9.81 |
9.65 |
11.63 |
9.58 |
6.90 |
5.13 |
| Price to Earnings (P/E) |
|
53.34 |
63.41 |
56.94 |
61.07 |
58.60 |
55.46 |
50.58 |
56.61 |
45.20 |
32.00 |
23.44 |
| Dividend Yield |
|
0.66% |
0.54% |
0.56% |
0.56% |
0.61% |
0.65% |
0.64% |
0.53% |
0.65% |
0.90% |
1.19% |
| Earnings Yield |
|
1.87% |
1.58% |
1.76% |
1.64% |
1.71% |
1.80% |
1.98% |
1.77% |
2.21% |
3.12% |
4.27% |
| Enterprise Value to Invested Capital (EV/IC) |
|
6.90 |
8.48 |
8.85 |
9.02 |
8.35 |
7.95 |
8.68 |
10.47 |
8.71 |
6.45 |
5.40 |
| Enterprise Value to Revenue (EV/Rev) |
|
9.59 |
11.92 |
11.13 |
11.22 |
10.47 |
10.03 |
9.65 |
11.70 |
9.70 |
7.06 |
5.10 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
33.09 |
41.15 |
37.37 |
39.90 |
38.31 |
36.15 |
32.60 |
37.41 |
30.18 |
21.67 |
15.40 |
| Enterprise Value to EBIT (EV/EBIT) |
|
40.57 |
49.95 |
44.74 |
48.21 |
46.50 |
43.52 |
38.37 |
43.36 |
34.73 |
24.80 |
17.52 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
52.25 |
62.66 |
55.61 |
60.33 |
57.95 |
55.17 |
49.42 |
55.92 |
45.73 |
32.90 |
23.65 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
30.60 |
36.36 |
33.16 |
37.43 |
32.52 |
29.69 |
28.12 |
35.50 |
29.08 |
20.33 |
13.52 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
57.66 |
75.23 |
56.74 |
76.62 |
64.82 |
63.94 |
54.44 |
69.52 |
57.16 |
35.79 |
21.48 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.35 |
0.35 |
0.32 |
0.33 |
0.34 |
0.35 |
0.32 |
0.30 |
0.32 |
0.32 |
0.30 |
| Long-Term Debt to Equity |
|
0.35 |
0.35 |
0.32 |
0.30 |
0.31 |
0.32 |
0.29 |
0.30 |
0.28 |
0.28 |
0.26 |
| Financial Leverage |
|
0.23 |
0.28 |
0.09 |
0.12 |
0.18 |
0.23 |
0.03 |
0.08 |
0.13 |
0.18 |
-0.02 |
| Leverage Ratio |
|
1.68 |
1.74 |
1.66 |
1.68 |
1.76 |
1.76 |
1.75 |
1.81 |
1.77 |
1.78 |
1.86 |
| Compound Leverage Factor |
|
1.35 |
1.50 |
1.63 |
2.94 |
1.37 |
1.59 |
1.72 |
1.56 |
1.61 |
1.67 |
1.83 |
| Debt to Total Capital |
|
25.71% |
26.03% |
24.09% |
24.67% |
25.24% |
25.86% |
24.15% |
23.26% |
24.11% |
24.43% |
23.00% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
2.04% |
2.06% |
2.07% |
1.88% |
0.00% |
2.94% |
2.97% |
2.80% |
| Long-Term Debt to Total Capital |
|
25.71% |
26.03% |
24.09% |
22.63% |
23.19% |
23.79% |
22.26% |
23.26% |
21.17% |
21.46% |
20.20% |
| 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 |
|
74.30% |
73.97% |
75.91% |
75.33% |
74.76% |
74.14% |
75.85% |
76.74% |
75.89% |
75.57% |
77.00% |
| Debt to EBITDA |
|
1.38 |
1.36 |
1.26 |
1.32 |
1.35 |
1.31 |
1.19 |
1.01 |
0.98 |
0.94 |
0.89 |
| Net Debt to EBITDA |
|
0.82 |
0.99 |
0.24 |
0.40 |
0.59 |
0.78 |
0.03 |
0.23 |
0.38 |
0.47 |
-0.11 |
| Long-Term Debt to EBITDA |
|
1.38 |
1.36 |
1.26 |
1.21 |
1.24 |
1.21 |
1.10 |
1.01 |
0.86 |
0.83 |
0.78 |
| Debt to NOPAT |
|
2.17 |
2.07 |
1.88 |
1.99 |
2.04 |
2.01 |
1.80 |
1.52 |
1.49 |
1.43 |
1.37 |
| Net Debt to NOPAT |
|
1.29 |
1.51 |
0.36 |
0.61 |
0.89 |
1.19 |
0.04 |
0.34 |
0.57 |
0.71 |
-0.18 |
| Long-Term Debt to NOPAT |
|
2.17 |
2.07 |
1.88 |
1.83 |
1.88 |
1.85 |
1.66 |
1.52 |
1.31 |
1.25 |
1.20 |
| Altman Z-Score |
|
8.54 |
9.56 |
9.91 |
9.25 |
8.13 |
8.79 |
8.12 |
9.03 |
9.64 |
7.07 |
5.31 |
| 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 |
|
1.25 |
1.17 |
1.50 |
1.29 |
1.24 |
1.27 |
1.45 |
1.36 |
1.39 |
1.32 |
1.45 |
| Quick Ratio |
|
0.66 |
0.55 |
1.00 |
0.71 |
0.54 |
0.68 |
0.85 |
0.63 |
0.77 |
0.66 |
0.76 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
26 |
-112 |
2,352 |
-750 |
-67 |
61 |
2,521 |
-418 |
-399 |
334 |
3,500 |
| Operating Cash Flow to CapEx |
|
-115.48% |
973.02% |
6,477.05% |
992.86% |
1,096.97% |
3,448.39% |
12,557.14% |
1,524.00% |
1,676.32% |
3,413.04% |
8,281.25% |
| Free Cash Flow to Firm to Interest Expense |
|
0.40 |
-1.97 |
39.19 |
-12.50 |
-1.12 |
1.02 |
37.07 |
-7.09 |
-6.89 |
5.76 |
49.99 |
| Operating Cash Flow to Interest Expense |
|
-1.49 |
10.75 |
65.85 |
6.95 |
6.03 |
17.82 |
64.63 |
6.46 |
10.98 |
27.07 |
75.71 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-2.78 |
9.65 |
64.83 |
6.25 |
5.48 |
17.30 |
64.12 |
6.03 |
10.33 |
26.28 |
74.80 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.53 |
0.53 |
0.52 |
0.54 |
0.54 |
0.56 |
0.53 |
0.55 |
0.59 |
0.61 |
0.55 |
| Accounts Receivable Turnover |
|
39.02 |
16.49 |
20.99 |
37.78 |
41.58 |
17.65 |
24.02 |
38.16 |
38.67 |
18.36 |
26.86 |
| 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 |
|
15.21 |
15.25 |
16.05 |
16.47 |
16.42 |
16.82 |
18.12 |
19.12 |
19.70 |
20.47 |
21.23 |
| Accounts Payable Turnover |
|
4.72 |
3.94 |
3.59 |
4.88 |
5.28 |
3.79 |
3.80 |
4.88 |
5.67 |
3.88 |
3.83 |
| Days Sales Outstanding (DSO) |
|
9.35 |
22.14 |
17.39 |
9.66 |
8.78 |
20.68 |
15.20 |
9.57 |
9.44 |
19.88 |
13.59 |
| 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) |
|
77.36 |
92.58 |
101.66 |
74.73 |
69.16 |
96.26 |
96.00 |
74.79 |
64.42 |
94.19 |
95.27 |
| Cash Conversion Cycle (CCC) |
|
-68.00 |
-70.44 |
-84.27 |
-65.07 |
-60.38 |
-75.58 |
-80.81 |
-65.22 |
-54.99 |
-74.31 |
-81.68 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
20,484 |
21,220 |
19,895 |
20,266 |
20,802 |
21,648 |
20,222 |
21,037 |
21,626 |
21,996 |
19,766 |
| Invested Capital Turnover |
|
0.72 |
0.72 |
0.80 |
0.82 |
0.80 |
0.80 |
0.91 |
0.91 |
0.92 |
0.92 |
1.05 |
| Increase / (Decrease) in Invested Capital |
|
254 |
480 |
63 |
644 |
318 |
428 |
327 |
771 |
824 |
348 |
-456 |
| Enterprise Value (EV) |
|
141,391 |
179,987 |
176,063 |
182,798 |
173,738 |
172,157 |
175,561 |
220,337 |
188,468 |
141,957 |
106,646 |
| Market Capitalization |
|
137,890 |
175,654 |
174,918 |
180,965 |
171,062 |
168,444 |
175,417 |
219,010 |
186,116 |
138,899 |
107,440 |
| Book Value per Share |
|
$60.63 |
$60.40 |
$66.99 |
$65.95 |
$64.70 |
$64.10 |
$71.99 |
$70.66 |
$69.30 |
$68.44 |
$74.59 |
| Tangible Book Value per Share |
|
($10.86) |
($10.63) |
($3.47) |
($4.39) |
($4.89) |
($4.99) |
$3.15 |
$1.53 |
$0.74 |
$0.36 |
$6.65 |
| Total Capital |
|
22,871 |
22,858 |
24,709 |
24,474 |
24,260 |
24,209 |
26,531 |
25,683 |
25,462 |
25,215 |
26,791 |
| Total Debt |
|
5,879 |
5,950 |
5,952 |
6,038 |
6,124 |
6,260 |
6,406 |
5,973 |
6,140 |
6,160 |
6,162 |
| Total Long-Term Debt |
|
5,879 |
5,950 |
5,952 |
5,539 |
5,625 |
5,760 |
5,906 |
5,973 |
5,391 |
5,411 |
5,412 |
| Net Debt |
|
3,501 |
4,333 |
1,145 |
1,833 |
2,676 |
3,713 |
144 |
1,327 |
2,352 |
3,058 |
-794 |
| Capital Expenditures (CapEx) |
|
84 |
63 |
61 |
42 |
33 |
31 |
35 |
25 |
38 |
46 |
64 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-1,036 |
-405 |
-1,605 |
-1,388 |
-752 |
-3.00 |
-1,363 |
-815 |
-45 |
633 |
-469 |
| Debt-free Net Working Capital (DFNWC) |
|
1,235 |
1,084 |
3,073 |
2,686 |
2,606 |
2,456 |
4,811 |
3,737 |
3,651 |
3,608 |
6,311 |
| Net Working Capital (NWC) |
|
1,235 |
1,084 |
3,073 |
2,187 |
2,107 |
1,956 |
4,311 |
3,737 |
2,902 |
2,859 |
5,561 |
| Net Nonoperating Expense (NNE) |
|
39 |
15 |
26 |
-86 |
54 |
18 |
28 |
-28 |
-21 |
-11 |
-20 |
| Net Nonoperating Obligations (NNO) |
|
3,492 |
4,312 |
1,138 |
1,830 |
2,666 |
3,699 |
97 |
1,327 |
2,304 |
2,941 |
-863 |
| Total Depreciation and Amortization (D&A) |
|
191 |
192 |
198 |
208 |
201 |
199 |
201 |
208 |
209 |
209 |
210 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-7.02% |
-2.68% |
-10.15% |
-8.52% |
-4.53% |
-0.02% |
-7.50% |
-4.33% |
-0.23% |
3.15% |
-2.24% |
| Debt-free Net Working Capital to Revenue |
|
8.37% |
7.18% |
19.43% |
16.49% |
15.71% |
14.31% |
26.46% |
19.84% |
18.79% |
17.93% |
30.16% |
| Net Working Capital to Revenue |
|
8.37% |
7.18% |
19.43% |
13.43% |
12.70% |
11.39% |
23.71% |
19.84% |
14.93% |
14.21% |
26.58% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.86 |
$1.26 |
$8.53 |
($0.07) |
$0.70 |
$1.68 |
$10.09 |
$1.35 |
$1.60 |
$2.49 |
$11.10 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
280M |
280M |
280M |
280M |
280M |
280M |
280M |
280M |
279M |
278M |
276M |
| Adjusted Diluted Earnings per Share |
|
$0.85 |
$1.25 |
$8.42 |
($0.09) |
$0.70 |
$1.67 |
$10.02 |
$1.28 |
$1.59 |
$2.48 |
$11.09 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
283M |
284M |
284M |
284M |
283M |
283M |
282M |
283M |
281M |
280M |
276M |
| 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 |
|
279.94M |
279.98M |
279.55M |
280.29M |
280.04M |
279.56M |
278.95M |
278.81M |
278.40M |
276.55M |
273.54M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
280 |
368 |
2,415 |
-106 |
259 |
489 |
2,848 |
237 |
425 |
682 |
3,044 |
| Normalized NOPAT Margin |
|
9.41% |
10.87% |
35.84% |
-3.32% |
7.89% |
12.34% |
36.72% |
6.19% |
10.93% |
14.66% |
35.56% |
| Pre Tax Income Margin |
|
8.87% |
10.45% |
45.60% |
-4.40% |
6.49% |
14.41% |
47.51% |
9.55% |
14.44% |
18.68% |
47.29% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
5.06 |
7.21 |
52.20 |
-1.33 |
4.55 |
10.52 |
55.18 |
7.20 |
10.67 |
15.98 |
58.81 |
| NOPAT to Interest Expense |
|
4.31 |
6.46 |
40.24 |
-1.76 |
4.18 |
8.15 |
41.88 |
5.98 |
7.32 |
11.76 |
43.48 |
| EBIT Less CapEx to Interest Expense |
|
3.77 |
6.11 |
51.18 |
-2.03 |
4.00 |
10.00 |
54.66 |
6.78 |
10.02 |
15.19 |
57.90 |
| NOPAT Less CapEx to Interest Expense |
|
3.02 |
5.35 |
39.23 |
-2.46 |
3.63 |
7.64 |
41.36 |
5.56 |
6.66 |
10.96 |
42.57 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
35.86% |
34.62% |
32.39% |
34.90% |
36.66% |
36.68% |
33.13% |
30.73% |
29.97% |
29.38% |
28.71% |
| Augmented Payout Ratio |
|
114.82% |
109.89% |
103.32% |
101.99% |
103.84% |
106.72% |
99.65% |
102.38% |
104.49% |
105.07% |
117.87% |