| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
94,299,203.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
94,299,203.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
1.50 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-17.57% |
-9.48% |
-8.84% |
-6.51% |
-3.02% |
-4.76% |
-0.77% |
-0.02% |
-0.50% |
-1.58% |
4.62% |
| EBITDA Growth |
|
-18.79% |
-12.31% |
-16.75% |
-13.38% |
-4.04% |
3.72% |
-5.09% |
-4.13% |
2.35% |
3.18% |
7.90% |
| EBIT Growth |
|
-33.27% |
-27.90% |
-29.95% |
-24.01% |
-7.28% |
1.85% |
-8.07% |
-4.10% |
8.28% |
19.04% |
15.88% |
| NOPAT Growth |
|
-29.35% |
-20.36% |
-33.63% |
-24.80% |
-15.25% |
0.45% |
-5.22% |
-4.30% |
10.05% |
14.09% |
17.91% |
| Net Income Growth |
|
-30.42% |
-23.73% |
-35.53% |
-28.32% |
-18.87% |
1.25% |
-7.65% |
-5.34% |
12.35% |
16.48% |
20.23% |
| EPS Growth |
|
-29.96% |
-23.83% |
-35.45% |
-27.07% |
-17.22% |
4.08% |
-4.10% |
-0.76% |
18.12% |
22.88% |
27.35% |
| Operating Cash Flow Growth |
|
-24.27% |
-48.99% |
-4.34% |
-40.86% |
-21.70% |
47.73% |
-13.35% |
11.51% |
43.70% |
21.40% |
-12.66% |
| Free Cash Flow Firm Growth |
|
24.01% |
3.40% |
7.45% |
19.06% |
127.29% |
159.86% |
157.42% |
210.94% |
231.19% |
78.23% |
236.84% |
| Invested Capital Growth |
|
15.52% |
15.38% |
9.68% |
8.80% |
0.45% |
-3.22% |
-1.21% |
-3.31% |
-5.38% |
-7.91% |
-9.44% |
| Revenue Q/Q Growth |
|
0.99% |
4.42% |
-10.89% |
-0.52% |
4.76% |
2.55% |
-7.15% |
0.23% |
4.26% |
1.43% |
-1.30% |
| EBITDA Q/Q Growth |
|
-4.72% |
-7.38% |
-5.12% |
3.45% |
5.56% |
0.11% |
-13.18% |
4.49% |
12.70% |
0.92% |
-9.21% |
| EBIT Q/Q Growth |
|
-10.71% |
-15.90% |
-4.38% |
5.83% |
8.94% |
-7.62% |
-13.70% |
10.41% |
23.01% |
1.57% |
-15.99% |
| NOPAT Q/Q Growth |
|
-1.31% |
-15.57% |
-16.95% |
8.66% |
11.23% |
0.07% |
-21.63% |
9.71% |
27.92% |
3.73% |
-19.01% |
| Net Income Q/Q Growth |
|
-1.12% |
-18.08% |
-16.96% |
6.57% |
11.92% |
2.23% |
-24.26% |
9.24% |
32.83% |
5.98% |
-21.82% |
| EPS Q/Q Growth |
|
-0.55% |
-18.33% |
-17.01% |
8.20% |
12.88% |
2.68% |
-23.53% |
11.97% |
34.35% |
6.82% |
-20.74% |
| Operating Cash Flow Q/Q Growth |
|
-29.09% |
-50.27% |
116.96% |
-22.71% |
-6.12% |
-6.16% |
27.25% |
-0.53% |
20.99% |
-20.73% |
-8.44% |
| Free Cash Flow Firm Q/Q Growth |
|
-44.64% |
-10.79% |
41.02% |
14.35% |
148.76% |
143.04% |
-43.42% |
65.46% |
45.56% |
30.79% |
6.93% |
| Invested Capital Q/Q Growth |
|
6.47% |
4.42% |
-2.80% |
0.69% |
-1.70% |
0.60% |
-0.78% |
-1.46% |
-3.80% |
-2.09% |
-2.43% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
68.42% |
-77.53% |
66.66% |
18.98% |
68.08% |
-73.81% |
66.76% |
18.84% |
67.34% |
-73.97% |
68.21% |
| EBITDA Margin |
|
13.57% |
12.04% |
12.82% |
13.33% |
13.43% |
13.11% |
12.26% |
12.78% |
13.82% |
13.75% |
12.64% |
| Operating Margin |
|
7.64% |
6.15% |
6.60% |
7.02% |
7.30% |
6.58% |
6.12% |
6.74% |
7.95% |
7.96% |
6.77% |
| EBIT Margin |
|
7.64% |
6.15% |
6.60% |
7.02% |
7.30% |
6.58% |
6.12% |
6.74% |
7.95% |
7.96% |
6.77% |
| Profit (Net Income) Margin |
|
5.92% |
4.65% |
4.33% |
4.64% |
4.96% |
4.94% |
4.03% |
4.39% |
5.60% |
5.85% |
4.63% |
| Tax Burden Percent |
|
81.80% |
82.13% |
71.34% |
73.24% |
74.78% |
81.00% |
73.55% |
73.09% |
76.01% |
77.63% |
74.84% |
| Interest Burden Percent |
|
94.79% |
91.97% |
91.95% |
90.18% |
90.74% |
92.70% |
89.59% |
89.21% |
92.64% |
94.64% |
91.35% |
| Effective Tax Rate |
|
18.20% |
17.87% |
28.66% |
26.76% |
25.22% |
19.00% |
26.45% |
26.91% |
23.99% |
22.37% |
25.16% |
| Return on Invested Capital (ROIC) |
|
16.38% |
12.35% |
11.30% |
12.02% |
12.38% |
11.64% |
9.98% |
10.97% |
13.82% |
14.18% |
11.95% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
15.57% |
11.36% |
10.41% |
10.87% |
11.27% |
10.81% |
9.02% |
9.97% |
12.90% |
13.46% |
11.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
5.24% |
4.00% |
3.26% |
3.51% |
3.91% |
3.93% |
3.19% |
3.99% |
5.05% |
5.12% |
4.18% |
| Return on Equity (ROE) |
|
21.62% |
16.34% |
14.56% |
15.52% |
16.29% |
15.57% |
13.17% |
14.96% |
18.87% |
19.29% |
16.13% |
| Cash Return on Invested Capital (CROIC) |
|
1.84% |
0.45% |
4.23% |
3.96% |
11.11% |
14.56% |
12.58% |
14.66% |
17.45% |
20.70% |
23.03% |
| Operating Return on Assets (OROA) |
|
12.74% |
9.64% |
10.21% |
10.40% |
10.71% |
9.41% |
8.85% |
9.76% |
11.66% |
11.76% |
10.16% |
| Return on Assets (ROA) |
|
9.88% |
7.28% |
6.70% |
6.87% |
7.27% |
7.07% |
5.83% |
6.36% |
8.21% |
8.64% |
6.94% |
| Return on Common Equity (ROCE) |
|
21.62% |
16.34% |
14.56% |
15.52% |
16.29% |
15.57% |
13.17% |
14.96% |
18.87% |
19.29% |
16.13% |
| Return on Equity Simple (ROE_SIMPLE) |
|
19.31% |
0.00% |
15.79% |
14.83% |
14.22% |
0.00% |
14.51% |
15.15% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
198 |
167 |
139 |
151 |
168 |
168 |
131 |
144 |
184 |
191 |
155 |
| NOPAT Margin |
|
6.25% |
5.05% |
4.71% |
5.14% |
5.46% |
5.33% |
4.50% |
4.92% |
6.04% |
6.18% |
5.07% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.81% |
0.98% |
0.90% |
1.15% |
1.12% |
0.83% |
0.96% |
1.00% |
0.92% |
0.71% |
0.95% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
2.94% |
- |
- |
- |
3.05% |
2.41% |
2.68% |
3.56% |
3.80% |
3.16% |
| Cost of Revenue to Revenue |
|
31.58% |
177.53% |
33.34% |
81.02% |
31.92% |
173.81% |
33.24% |
81.16% |
32.66% |
173.97% |
31.79% |
| SG&A Expenses to Revenue |
|
2.19% |
2.52% |
2.61% |
2.55% |
2.36% |
2.62% |
2.50% |
2.56% |
2.26% |
2.09% |
2.02% |
| 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 |
|
60.78% |
-83.69% |
60.06% |
11.96% |
60.78% |
-80.39% |
60.65% |
12.11% |
59.39% |
-81.92% |
61.43% |
| Earnings before Interest and Taxes (EBIT) |
|
242 |
203 |
194 |
206 |
224 |
207 |
179 |
197 |
243 |
246 |
207 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
429 |
398 |
377 |
390 |
412 |
413 |
358 |
374 |
422 |
426 |
386 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
4.80 |
4.96 |
4.91 |
4.04 |
4.39 |
4.28 |
3.83 |
3.90 |
3.64 |
5.18 |
5.58 |
| Price to Tangible Book Value (P/TBV) |
|
5.16 |
5.31 |
5.24 |
4.31 |
4.69 |
4.54 |
4.06 |
4.15 |
3.87 |
5.51 |
5.92 |
| Price to Revenue (P/Rev) |
|
1.46 |
1.59 |
1.63 |
1.33 |
1.44 |
1.42 |
1.23 |
1.18 |
1.08 |
1.54 |
1.65 |
| Price to Earnings (P/E) |
|
24.87 |
27.95 |
31.07 |
27.25 |
30.89 |
30.06 |
26.37 |
25.72 |
22.68 |
30.87 |
32.22 |
| Dividend Yield |
|
0.89% |
0.85% |
0.85% |
1.07% |
0.99% |
1.01% |
1.17% |
1.21% |
1.30% |
0.91% |
0.84% |
| Earnings Yield |
|
4.02% |
3.58% |
3.22% |
3.67% |
3.24% |
3.33% |
3.79% |
3.89% |
4.41% |
3.24% |
3.10% |
| Enterprise Value to Invested Capital (EV/IC) |
|
3.84 |
3.89 |
3.98 |
3.25 |
3.51 |
3.41 |
3.02 |
2.99 |
2.84 |
3.97 |
4.36 |
| Enterprise Value to Revenue (EV/Rev) |
|
1.57 |
1.71 |
1.73 |
1.45 |
1.55 |
1.54 |
1.35 |
1.32 |
1.21 |
1.66 |
1.76 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
11.57 |
12.64 |
13.14 |
11.22 |
12.04 |
11.68 |
10.38 |
10.22 |
9.28 |
12.61 |
13.27 |
| Enterprise Value to EBIT (EV/EBIT) |
|
19.28 |
22.03 |
23.90 |
21.18 |
22.95 |
22.37 |
20.03 |
19.72 |
17.61 |
23.02 |
23.89 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
25.31 |
28.28 |
30.90 |
27.35 |
30.43 |
29.76 |
26.44 |
26.03 |
23.14 |
30.56 |
31.61 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
10.59 |
12.54 |
12.62 |
12.14 |
13.75 |
12.54 |
11.49 |
10.88 |
9.03 |
11.87 |
13.12 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
223.12 |
918.98 |
98.29 |
85.50 |
31.65 |
23.07 |
23.89 |
20.05 |
15.82 |
18.40 |
18.01 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.36 |
0.38 |
0.33 |
0.36 |
0.38 |
0.37 |
0.41 |
0.47 |
0.45 |
0.41 |
0.36 |
| Long-Term Debt to Equity |
|
0.30 |
0.32 |
0.33 |
0.36 |
0.26 |
0.24 |
0.23 |
0.28 |
0.25 |
0.22 |
0.36 |
| Financial Leverage |
|
0.34 |
0.35 |
0.31 |
0.32 |
0.35 |
0.36 |
0.35 |
0.40 |
0.39 |
0.38 |
0.38 |
| Leverage Ratio |
|
2.10 |
2.11 |
2.04 |
2.09 |
2.08 |
2.08 |
2.08 |
2.15 |
2.17 |
2.14 |
2.17 |
| Compound Leverage Factor |
|
1.99 |
1.94 |
1.87 |
1.88 |
1.89 |
1.93 |
1.86 |
1.92 |
2.01 |
2.03 |
1.98 |
| Debt to Total Capital |
|
26.46% |
27.75% |
24.70% |
26.69% |
27.70% |
26.91% |
29.00% |
31.99% |
30.96% |
29.15% |
26.60% |
| Short-Term Debt to Total Capital |
|
4.57% |
4.40% |
0.00% |
0.00% |
9.04% |
9.10% |
12.84% |
13.01% |
13.52% |
13.91% |
0.00% |
| Long-Term Debt to Total Capital |
|
21.88% |
23.35% |
24.70% |
26.69% |
18.66% |
17.80% |
16.16% |
18.98% |
17.44% |
15.24% |
26.60% |
| 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 |
|
73.54% |
72.25% |
75.30% |
73.31% |
72.30% |
73.09% |
71.00% |
68.01% |
69.04% |
70.85% |
73.40% |
| Debt to EBITDA |
|
0.81 |
0.91 |
0.83 |
0.93 |
0.97 |
0.93 |
1.00 |
1.10 |
1.02 |
0.93 |
0.81 |
| Net Debt to EBITDA |
|
0.77 |
0.88 |
0.79 |
0.90 |
0.90 |
0.90 |
0.98 |
1.07 |
0.99 |
0.92 |
0.81 |
| Long-Term Debt to EBITDA |
|
0.67 |
0.77 |
0.83 |
0.93 |
0.65 |
0.61 |
0.56 |
0.66 |
0.58 |
0.49 |
0.81 |
| Debt to NOPAT |
|
1.77 |
2.04 |
1.94 |
2.27 |
2.46 |
2.37 |
2.56 |
2.81 |
2.55 |
2.25 |
1.93 |
| Net Debt to NOPAT |
|
1.68 |
1.97 |
1.85 |
2.19 |
2.26 |
2.29 |
2.49 |
2.73 |
2.47 |
2.22 |
1.92 |
| Long-Term Debt to NOPAT |
|
1.46 |
1.71 |
1.94 |
2.27 |
1.65 |
1.56 |
1.43 |
1.67 |
1.44 |
1.18 |
1.93 |
| Altman Z-Score |
|
4.36 |
5.50 |
4.50 |
3.87 |
3.98 |
5.19 |
3.53 |
3.37 |
3.26 |
5.48 |
4.44 |
| 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 |
|
1.11 |
1.35 |
1.26 |
1.21 |
0.94 |
1.06 |
0.89 |
0.87 |
0.87 |
0.83 |
1.26 |
| Quick Ratio |
|
0.81 |
1.12 |
0.87 |
0.83 |
0.68 |
0.91 |
0.66 |
0.64 |
0.66 |
0.71 |
0.98 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-526 |
-583 |
-344 |
-294 |
144 |
349 |
197 |
327 |
476 |
622 |
665 |
| Operating Cash Flow to CapEx |
|
92.75% |
76.70% |
280.70% |
148.58% |
427.32% |
170.46% |
179.60% |
231.03% |
529.65% |
459.84% |
499.13% |
| Free Cash Flow to Firm to Interest Expense |
|
-41.81 |
-24.34 |
-21.97 |
-14.58 |
6.92 |
15.56 |
10.62 |
15.35 |
26.61 |
35.64 |
37.15 |
| Operating Cash Flow to Interest Expense |
|
34.35 |
8.98 |
29.81 |
17.85 |
16.31 |
14.17 |
21.73 |
18.89 |
27.22 |
22.09 |
19.72 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
-2.69 |
-2.73 |
19.19 |
5.84 |
12.50 |
5.86 |
9.63 |
10.71 |
22.08 |
17.29 |
15.77 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.67 |
1.57 |
1.55 |
1.48 |
1.47 |
1.43 |
1.45 |
1.45 |
1.47 |
1.48 |
1.50 |
| Accounts Receivable Turnover |
|
8.51 |
7.49 |
9.45 |
9.72 |
9.30 |
7.93 |
9.75 |
9.91 |
9.66 |
8.44 |
9.59 |
| Inventory Turnover |
|
0.00 |
252.05 |
0.00 |
0.00 |
0.00 |
233.81 |
0.00 |
0.00 |
0.00 |
232.06 |
0.00 |
| Fixed Asset Turnover |
|
2.53 |
2.39 |
2.28 |
2.18 |
2.14 |
2.10 |
2.09 |
2.08 |
2.12 |
2.13 |
2.17 |
| Accounts Payable Turnover |
|
11.55 |
13.58 |
14.02 |
13.70 |
13.76 |
14.17 |
12.21 |
14.17 |
14.65 |
14.95 |
13.98 |
| Days Sales Outstanding (DSO) |
|
42.89 |
48.72 |
38.63 |
37.53 |
39.24 |
46.02 |
37.44 |
36.82 |
37.78 |
43.23 |
38.06 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
1.45 |
0.00 |
0.00 |
0.00 |
1.56 |
0.00 |
0.00 |
0.00 |
1.57 |
0.00 |
| Days Payable Outstanding (DPO) |
|
31.59 |
26.87 |
26.04 |
26.65 |
26.52 |
25.75 |
29.90 |
25.77 |
24.91 |
24.41 |
26.11 |
| Cash Conversion Cycle (CCC) |
|
11.29 |
23.30 |
12.59 |
10.88 |
12.72 |
21.83 |
7.54 |
11.05 |
12.87 |
20.39 |
11.94 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
5,389 |
5,626 |
5,469 |
5,506 |
5,413 |
5,445 |
5,403 |
5,324 |
5,121 |
5,015 |
4,893 |
| Invested Capital Turnover |
|
2.62 |
2.44 |
2.40 |
2.34 |
2.27 |
2.18 |
2.22 |
2.23 |
2.29 |
2.29 |
2.36 |
| Increase / (Decrease) in Invested Capital |
|
724 |
750 |
482 |
445 |
24 |
-181 |
-66 |
-183 |
-291 |
-431 |
-510 |
| Enterprise Value (EV) |
|
20,668 |
21,878 |
21,749 |
17,900 |
18,988 |
18,594 |
16,332 |
15,913 |
14,537 |
19,917 |
21,345 |
| Market Capitalization |
|
19,298 |
20,356 |
20,446 |
16,469 |
17,575 |
17,163 |
14,796 |
14,244 |
12,988 |
18,468 |
20,047 |
| Book Value per Share |
|
$38.88 |
$39.79 |
$40.36 |
$39.50 |
$39.22 |
$39.81 |
$38.66 |
$36.85 |
$36.90 |
$37.44 |
$37.99 |
| Tangible Book Value per Share |
|
$36.21 |
$37.19 |
$37.82 |
$37.01 |
$36.76 |
$37.52 |
$36.41 |
$34.63 |
$34.67 |
$35.23 |
$35.82 |
| Total Capital |
|
5,464 |
5,680 |
5,533 |
5,560 |
5,533 |
5,492 |
5,446 |
5,375 |
5,174 |
5,032 |
4,897 |
| Total Debt |
|
1,446 |
1,576 |
1,367 |
1,484 |
1,532 |
1,478 |
1,579 |
1,719 |
1,602 |
1,467 |
1,303 |
| Total Long-Term Debt |
|
1,196 |
1,326 |
1,367 |
1,484 |
1,032 |
978 |
880 |
1,020 |
902 |
767 |
1,303 |
| Net Debt |
|
1,370 |
1,523 |
1,302 |
1,430 |
1,412 |
1,431 |
1,536 |
1,668 |
1,550 |
1,450 |
1,298 |
| Capital Expenditures (CapEx) |
|
466 |
280 |
166 |
243 |
79 |
186 |
225 |
174 |
92 |
84 |
71 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
366 |
705 |
341 |
279 |
265 |
546 |
452 |
402 |
391 |
351 |
348 |
| Debt-free Net Working Capital (DFNWC) |
|
441 |
759 |
406 |
332 |
385 |
593 |
495 |
453 |
443 |
369 |
352 |
| Net Working Capital (NWC) |
|
191 |
509 |
406 |
332 |
-115 |
93 |
-204 |
-246 |
-257 |
-331 |
352 |
| Net Nonoperating Expense (NNE) |
|
10 |
13 |
11 |
15 |
16 |
12 |
14 |
16 |
14 |
10 |
13 |
| Net Nonoperating Obligations (NNO) |
|
1,370 |
1,523 |
1,302 |
1,430 |
1,412 |
1,431 |
1,536 |
1,668 |
1,550 |
1,450 |
1,298 |
| Total Depreciation and Amortization (D&A) |
|
188 |
194 |
183 |
185 |
188 |
206 |
179 |
177 |
179 |
179 |
179 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
2.78% |
5.50% |
2.72% |
2.26% |
2.16% |
4.52% |
3.75% |
3.33% |
3.24% |
2.93% |
2.87% |
| Debt-free Net Working Capital to Revenue |
|
3.35% |
5.91% |
3.23% |
2.69% |
3.14% |
4.91% |
4.11% |
3.76% |
3.68% |
3.07% |
2.90% |
| Net Working Capital to Revenue |
|
1.45% |
3.97% |
3.23% |
2.69% |
-0.94% |
0.77% |
-1.69% |
-2.04% |
-2.13% |
-2.76% |
2.90% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$1.81 |
$1.49 |
$1.23 |
$1.33 |
$1.50 |
$1.54 |
$1.18 |
$1.32 |
$1.78 |
$1.88 |
$1.50 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
103.30M |
103.44M |
103.24M |
102.39M |
101.32M |
101.95M |
99.91M |
97.45M |
96.18M |
97.09M |
94.54M |
| Adjusted Diluted Earnings per Share |
|
$1.80 |
$1.47 |
$1.22 |
$1.32 |
$1.49 |
$1.53 |
$1.17 |
$1.31 |
$1.76 |
$1.88 |
$1.49 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
104.39M |
104.45M |
104.11M |
103.15M |
102.14M |
102.75M |
100.49M |
97.98M |
96.85M |
97.69M |
95.20M |
| 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 |
|
103.14M |
103.30M |
103.20M |
101.99M |
100.83M |
100.01M |
99.19M |
96.80M |
95.22M |
94.60M |
94.30M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
198 |
167 |
139 |
151 |
168 |
168 |
131 |
144 |
184 |
191 |
155 |
| Normalized NOPAT Margin |
|
6.25% |
5.05% |
4.71% |
5.14% |
5.46% |
5.33% |
4.50% |
4.92% |
6.04% |
6.18% |
5.07% |
| Pre Tax Income Margin |
|
7.24% |
5.66% |
6.07% |
6.33% |
6.63% |
6.10% |
5.48% |
6.01% |
7.36% |
7.53% |
6.19% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
19.21 |
8.49 |
12.42 |
10.18 |
10.80 |
9.23 |
9.61 |
9.27 |
13.58 |
14.12 |
11.57 |
| NOPAT to Interest Expense |
|
15.71 |
6.97 |
8.86 |
7.46 |
8.08 |
7.48 |
7.07 |
6.77 |
10.32 |
10.96 |
8.66 |
| EBIT Less CapEx to Interest Expense |
|
-17.83 |
-3.22 |
1.80 |
-1.83 |
6.98 |
0.92 |
-2.49 |
1.09 |
8.44 |
9.32 |
7.62 |
| NOPAT Less CapEx to Interest Expense |
|
-21.33 |
-4.73 |
-1.76 |
-4.56 |
4.26 |
-0.83 |
-5.03 |
-1.40 |
5.18 |
6.16 |
4.70 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
22.17% |
23.88% |
26.55% |
28.99% |
30.84% |
30.75% |
31.21% |
31.37% |
30.14% |
28.59% |
27.27% |
| Augmented Payout Ratio |
|
39.57% |
45.79% |
49.94% |
79.28% |
110.43% |
120.77% |
160.04% |
182.76% |
181.88% |
182.91% |
150.92% |