| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
101,330,727.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
101,330,727.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
1.00 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
2.89% |
3.81% |
5.69% |
4.46% |
3.97% |
4.26% |
1.46% |
2.49% |
3.79% |
2.82% |
4.47% |
| EBITDA Growth |
|
6.44% |
1.90% |
4.08% |
3.73% |
-0.44% |
3.70% |
34.31% |
5.42% |
5.19% |
3.03% |
-15.11% |
| EBIT Growth |
|
3.95% |
74.20% |
4.88% |
4.21% |
-0.84% |
-80.88% |
53.48% |
7.30% |
1.36% |
434.85% |
-23.62% |
| NOPAT Growth |
|
3.29% |
95.27% |
5.31% |
4.56% |
2.69% |
-156.92% |
41.66% |
7.88% |
-1.21% |
278.73% |
-18.87% |
| Net Income Growth |
|
-4.22% |
125.53% |
2.87% |
5.16% |
5.33% |
-100.80% |
77.38% |
12.37% |
-2.31% |
13,101.08% |
-27.00% |
| EPS Growth |
|
-4.86% |
128.13% |
2.70% |
4.69% |
5.11% |
-101.37% |
77.63% |
13.43% |
-2.78% |
7,600.00% |
-25.93% |
| Operating Cash Flow Growth |
|
-0.86% |
3.96% |
1.70% |
29.36% |
2.18% |
9.88% |
15.54% |
-10.48% |
3.63% |
-2.92% |
15.38% |
| Free Cash Flow Firm Growth |
|
119.30% |
102.89% |
150.58% |
330.32% |
565.12% |
46.80% |
657.23% |
101.57% |
-21.19% |
-86.97% |
-120.83% |
| Invested Capital Growth |
|
3.09% |
1.26% |
1.13% |
-0.95% |
-2.66% |
-6.74% |
-8.04% |
-5.71% |
-1.31% |
3.98% |
6.03% |
| Revenue Q/Q Growth |
|
0.27% |
2.45% |
-10.39% |
13.47% |
-0.20% |
2.74% |
-12.79% |
14.62% |
1.08% |
1.77% |
-11.40% |
| EBITDA Q/Q Growth |
|
4.26% |
-0.21% |
-23.64% |
30.58% |
0.06% |
3.94% |
-1.10% |
2.49% |
-0.15% |
1.80% |
-18.51% |
| EBIT Q/Q Growth |
|
6.42% |
1.90% |
-35.01% |
47.85% |
1.26% |
-80.35% |
421.68% |
3.37% |
-4.35% |
3.69% |
-25.50% |
| NOPAT Q/Q Growth |
|
6.10% |
4.02% |
-35.83% |
47.64% |
4.20% |
-157.65% |
259.71% |
12.44% |
-4.58% |
4.30% |
-27.50% |
| Net Income Q/Q Growth |
|
7.19% |
6.48% |
-47.53% |
75.61% |
7.36% |
-100.81% |
11,672.56% |
11.24% |
-6.66% |
8.20% |
-35.02% |
| EPS Q/Q Growth |
|
7.03% |
6.57% |
-47.95% |
76.32% |
7.46% |
-101.39% |
6,850.00% |
12.59% |
-7.89% |
7.14% |
-33.33% |
| Operating Cash Flow Q/Q Growth |
|
12.31% |
14.22% |
-56.50% |
131.85% |
-11.29% |
22.83% |
-54.26% |
79.64% |
2.69% |
15.07% |
-45.64% |
| Free Cash Flow Firm Q/Q Growth |
|
-10.50% |
188.21% |
-46.83% |
213.71% |
38.34% |
-36.39% |
174.29% |
-16.49% |
-45.91% |
-89.48% |
-538.34% |
| Invested Capital Q/Q Growth |
|
0.82% |
-0.79% |
0.77% |
-1.74% |
-0.91% |
-4.95% |
-0.63% |
0.75% |
3.72% |
0.14% |
1.33% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
67.71% |
67.37% |
64.74% |
67.58% |
67.63% |
67.84% |
64.39% |
67.76% |
67.94% |
67.72% |
65.28% |
| EBITDA Margin |
|
48.73% |
47.46% |
40.44% |
46.54% |
46.66% |
47.21% |
53.53% |
47.87% |
47.29% |
47.30% |
43.50% |
| Operating Margin |
|
34.67% |
34.49% |
25.01% |
32.59% |
33.07% |
6.32% |
37.84% |
34.12% |
32.29% |
32.90% |
27.66% |
| EBIT Margin |
|
34.67% |
34.49% |
25.01% |
32.59% |
33.07% |
6.32% |
37.84% |
34.12% |
32.29% |
32.90% |
27.66% |
| Profit (Net Income) Margin |
|
25.80% |
26.82% |
15.70% |
24.30% |
26.14% |
-0.21% |
27.45% |
26.64% |
24.61% |
26.16% |
19.18% |
| Tax Burden Percent |
|
97.05% |
99.20% |
97.75% |
97.79% |
100.56% |
-363.33% |
90.23% |
98.06% |
98.25% |
99.56% |
95.65% |
| Interest Burden Percent |
|
76.68% |
78.39% |
64.22% |
76.25% |
78.61% |
0.90% |
80.41% |
79.63% |
77.55% |
79.86% |
72.50% |
| Effective Tax Rate |
|
2.66% |
0.64% |
1.90% |
2.04% |
-0.80% |
395.76% |
9.46% |
1.52% |
1.75% |
1.17% |
3.82% |
| Return on Invested Capital (ROIC) |
|
15.69% |
16.08% |
11.56% |
15.32% |
16.16% |
-9.44% |
17.32% |
17.19% |
16.17% |
17.11% |
14.09% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
14.37% |
14.82% |
10.25% |
14.02% |
14.93% |
-6.13% |
16.27% |
15.97% |
14.90% |
15.95% |
12.91% |
| Return on Net Nonoperating Assets (RNNOA) |
|
38.14% |
40.47% |
29.44% |
39.31% |
41.11% |
-17.56% |
48.06% |
50.12% |
43.34% |
50.33% |
42.51% |
| Return on Equity (ROE) |
|
53.83% |
56.54% |
41.00% |
54.63% |
57.28% |
-26.99% |
65.38% |
67.31% |
59.51% |
67.44% |
56.60% |
| Cash Return on Invested Capital (CROIC) |
|
9.64% |
13.47% |
13.61% |
15.97% |
17.83% |
18.99% |
21.50% |
19.41% |
14.61% |
13.45% |
10.69% |
| Operating Return on Assets (OROA) |
|
11.28% |
11.17% |
8.25% |
10.75% |
11.03% |
2.12% |
12.82% |
11.47% |
10.89% |
11.03% |
9.41% |
| Return on Assets (ROA) |
|
8.40% |
8.68% |
5.18% |
8.02% |
8.72% |
-0.07% |
9.30% |
8.96% |
8.30% |
8.77% |
6.52% |
| Return on Common Equity (ROCE) |
|
53.83% |
56.53% |
40.97% |
54.59% |
57.26% |
-26.98% |
65.30% |
67.21% |
59.15% |
66.99% |
56.22% |
| Return on Equity Simple (ROE_SIMPLE) |
|
34.78% |
0.00% |
42.11% |
42.16% |
42.25% |
0.00% |
41.01% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
183 |
190 |
122 |
180 |
188 |
-108 |
173 |
195 |
186 |
194 |
140 |
| NOPAT Margin |
|
33.75% |
34.27% |
24.54% |
31.93% |
33.33% |
-18.71% |
34.26% |
33.61% |
31.73% |
32.52% |
26.61% |
| Net Nonoperating Expense Percent (NNEP) |
|
1.32% |
1.26% |
1.31% |
1.30% |
1.23% |
-3.31% |
1.05% |
1.22% |
1.27% |
1.16% |
1.18% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
4.17% |
- |
- |
- |
-2.54% |
4.09% |
4.55% |
4.22% |
4.35% |
3.13% |
| Cost of Revenue to Revenue |
|
32.29% |
32.63% |
35.26% |
32.42% |
32.37% |
32.16% |
35.61% |
32.24% |
32.06% |
32.28% |
34.72% |
| SG&A Expenses to Revenue |
|
14.98% |
15.80% |
17.90% |
15.63% |
16.13% |
15.98% |
18.79% |
15.42% |
15.88% |
15.34% |
18.48% |
| 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 |
|
33.04% |
32.88% |
39.73% |
34.99% |
34.57% |
61.52% |
26.55% |
33.64% |
35.65% |
34.82% |
37.62% |
| Earnings before Interest and Taxes (EBIT) |
|
188 |
192 |
125 |
184 |
187 |
37 |
191 |
198 |
189 |
196 |
146 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
264 |
264 |
201 |
263 |
263 |
274 |
271 |
277 |
277 |
282 |
230 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
6.86 |
8.51 |
10.18 |
10.21 |
11.27 |
11.90 |
11.31 |
13.73 |
12.00 |
12.67 |
13.23 |
| 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) |
|
3.89 |
4.90 |
5.63 |
5.65 |
6.26 |
5.65 |
5.26 |
5.58 |
5.51 |
5.66 |
5.61 |
| Price to Earnings (P/E) |
|
19.73 |
20.89 |
24.20 |
24.23 |
26.71 |
34.47 |
27.61 |
28.30 |
28.60 |
21.85 |
23.36 |
| Dividend Yield |
|
6.20% |
4.93% |
4.28% |
4.27% |
3.93% |
4.64% |
5.19% |
5.07% |
5.15% |
5.10% |
5.13% |
| Earnings Yield |
|
5.07% |
4.79% |
4.13% |
4.13% |
3.74% |
2.90% |
3.62% |
3.53% |
3.50% |
4.58% |
4.28% |
| Enterprise Value to Invested Capital (EV/IC) |
|
2.52 |
3.02 |
3.38 |
3.46 |
3.80 |
3.70 |
3.53 |
3.73 |
3.59 |
3.69 |
3.67 |
| Enterprise Value to Revenue (EV/Rev) |
|
5.51 |
6.47 |
7.21 |
7.17 |
7.74 |
7.08 |
6.69 |
7.07 |
7.00 |
7.15 |
7.13 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
11.87 |
14.01 |
15.68 |
15.62 |
17.04 |
15.62 |
13.84 |
14.52 |
14.33 |
14.64 |
15.31 |
| Enterprise Value to EBIT (EV/EBIT) |
|
19.39 |
20.23 |
22.64 |
22.52 |
24.59 |
29.39 |
24.75 |
25.73 |
25.61 |
20.93 |
22.38 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
20.21 |
20.62 |
23.07 |
22.93 |
24.79 |
29.76 |
25.78 |
26.72 |
26.83 |
21.68 |
22.82 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
14.88 |
17.43 |
19.63 |
18.38 |
19.92 |
17.90 |
16.63 |
18.23 |
18.05 |
18.75 |
18.46 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
26.58 |
22.54 |
24.97 |
21.55 |
21.05 |
18.82 |
15.74 |
18.63 |
24.42 |
27.98 |
35.31 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
2.88 |
2.76 |
2.89 |
2.81 |
2.69 |
3.08 |
3.10 |
3.72 |
3.21 |
3.35 |
3.57 |
| Long-Term Debt to Equity |
|
2.67 |
2.55 |
2.39 |
2.31 |
2.48 |
2.84 |
2.89 |
3.45 |
3.04 |
3.10 |
3.33 |
| Financial Leverage |
|
2.65 |
2.73 |
2.87 |
2.80 |
2.75 |
2.86 |
2.95 |
3.14 |
2.91 |
3.16 |
3.29 |
| Leverage Ratio |
|
5.22 |
5.41 |
5.53 |
5.53 |
5.46 |
5.81 |
5.90 |
6.30 |
5.91 |
6.52 |
6.69 |
| Compound Leverage Factor |
|
4.00 |
4.24 |
3.55 |
4.22 |
4.29 |
0.05 |
4.75 |
5.01 |
4.58 |
5.21 |
4.85 |
| Debt to Total Capital |
|
74.22% |
73.39% |
74.26% |
73.73% |
72.88% |
75.47% |
75.63% |
78.83% |
76.27% |
77.00% |
78.13% |
| Short-Term Debt to Total Capital |
|
5.37% |
5.47% |
12.74% |
13.15% |
5.59% |
5.85% |
5.28% |
5.84% |
4.08% |
5.61% |
5.40% |
| Long-Term Debt to Total Capital |
|
68.85% |
67.92% |
61.53% |
60.58% |
67.29% |
69.62% |
70.35% |
72.99% |
72.19% |
71.39% |
72.73% |
| 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% |
0.01% |
0.03% |
0.03% |
0.01% |
0.02% |
0.04% |
0.04% |
0.30% |
0.30% |
0.27% |
| Common Equity to Total Capital |
|
25.78% |
26.60% |
25.71% |
26.24% |
27.11% |
24.51% |
24.34% |
21.13% |
23.43% |
22.70% |
21.61% |
| Debt to EBITDA |
|
3.52 |
3.44 |
3.47 |
3.39 |
3.29 |
3.22 |
2.99 |
3.11 |
3.06 |
3.10 |
3.29 |
| Net Debt to EBITDA |
|
3.48 |
3.39 |
3.44 |
3.31 |
3.26 |
3.17 |
2.96 |
3.06 |
3.04 |
3.04 |
3.25 |
| Long-Term Debt to EBITDA |
|
3.27 |
3.18 |
2.88 |
2.78 |
3.03 |
2.97 |
2.78 |
2.88 |
2.90 |
2.87 |
3.06 |
| Debt to NOPAT |
|
5.99 |
5.07 |
5.11 |
4.97 |
4.78 |
6.14 |
5.57 |
5.73 |
5.73 |
4.59 |
4.90 |
| Net Debt to NOPAT |
|
5.93 |
5.00 |
5.05 |
4.86 |
4.74 |
6.04 |
5.51 |
5.63 |
5.69 |
4.50 |
4.85 |
| Long-Term Debt to NOPAT |
|
5.56 |
4.69 |
4.23 |
4.09 |
4.42 |
5.66 |
5.18 |
5.31 |
5.42 |
4.26 |
4.57 |
| Altman Z-Score |
|
1.08 |
1.34 |
1.44 |
1.48 |
1.73 |
1.42 |
1.42 |
1.44 |
1.44 |
1.44 |
1.41 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.02% |
0.07% |
0.07% |
0.03% |
0.06% |
0.13% |
0.15% |
0.61% |
0.68% |
0.67% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.55 |
0.52 |
0.38 |
0.41 |
0.56 |
0.55 |
0.57 |
0.58 |
0.59 |
0.58 |
0.58 |
| Quick Ratio |
|
0.51 |
0.48 |
0.34 |
0.37 |
0.52 |
0.49 |
0.48 |
0.51 |
0.52 |
0.51 |
0.49 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
47 |
134 |
71 |
224 |
309 |
197 |
540 |
451 |
244 |
26 |
-112 |
| Operating Cash Flow to CapEx |
|
590.09% |
557.97% |
413.30% |
1,180.32% |
798.04% |
656.43% |
0.00% |
669.74% |
496.44% |
456.58% |
708.27% |
| Free Cash Flow to Firm to Interest Expense |
|
1.03 |
3.02 |
1.60 |
5.04 |
7.16 |
4.93 |
14.08 |
11.08 |
5.64 |
0.64 |
-2.77 |
| Operating Cash Flow to Interest Expense |
|
4.93 |
5.73 |
2.49 |
5.78 |
5.26 |
6.99 |
3.33 |
5.64 |
5.45 |
6.74 |
3.64 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
4.09 |
4.70 |
1.88 |
5.29 |
4.60 |
5.93 |
5.62 |
4.80 |
4.36 |
5.27 |
3.12 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.33 |
0.32 |
0.33 |
0.33 |
0.33 |
0.34 |
0.34 |
0.34 |
0.34 |
0.34 |
0.34 |
| Accounts Receivable Turnover |
|
6.91 |
7.20 |
7.66 |
6.75 |
6.60 |
6.94 |
7.30 |
6.71 |
6.50 |
6.70 |
7.25 |
| 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 |
|
1.42 |
1.38 |
1.39 |
1.40 |
1.41 |
1.39 |
1.40 |
1.41 |
1.41 |
1.38 |
1.40 |
| Accounts Payable Turnover |
|
40.41 |
36.79 |
39.85 |
37.20 |
35.74 |
36.55 |
33.14 |
30.14 |
30.18 |
39.25 |
35.97 |
| Days Sales Outstanding (DSO) |
|
52.82 |
50.68 |
47.63 |
54.08 |
55.28 |
52.59 |
50.00 |
54.41 |
56.13 |
54.44 |
50.37 |
| 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) |
|
9.03 |
9.92 |
9.16 |
9.81 |
10.21 |
9.99 |
11.01 |
12.11 |
12.09 |
9.30 |
10.15 |
| Cash Conversion Cycle (CCC) |
|
43.78 |
40.76 |
38.47 |
44.27 |
45.07 |
42.60 |
38.98 |
42.30 |
44.04 |
45.14 |
40.22 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
4,564 |
4,528 |
4,563 |
4,484 |
4,443 |
4,223 |
4,196 |
4,227 |
4,385 |
4,391 |
4,449 |
| Invested Capital Turnover |
|
0.47 |
0.47 |
0.47 |
0.48 |
0.48 |
0.50 |
0.51 |
0.51 |
0.51 |
0.53 |
0.53 |
| Increase / (Decrease) in Invested Capital |
|
137 |
56 |
51 |
-43 |
-121 |
-305 |
-367 |
-256 |
-58 |
168 |
253 |
| Enterprise Value (EV) |
|
11,516 |
13,662 |
15,422 |
15,507 |
16,898 |
15,637 |
14,817 |
15,748 |
15,743 |
16,200 |
16,314 |
| Market Capitalization |
|
8,139 |
10,350 |
12,041 |
12,221 |
13,668 |
12,461 |
11,651 |
12,426 |
12,391 |
12,820 |
12,835 |
| Book Value per Share |
|
$11.64 |
$11.93 |
$11.58 |
$11.71 |
$11.85 |
$10.23 |
$10.06 |
$8.84 |
$10.20 |
$9.99 |
$9.57 |
| Tangible Book Value per Share |
|
($20.05) |
($19.51) |
($19.61) |
($19.16) |
($18.66) |
($20.03) |
($20.04) |
($21.44) |
($21.64) |
($21.85) |
($22.39) |
| Total Capital |
|
4,603 |
4,573 |
4,599 |
4,562 |
4,472 |
4,272 |
4,232 |
4,283 |
4,407 |
4,456 |
4,488 |
| Total Debt |
|
3,417 |
3,356 |
3,416 |
3,363 |
3,259 |
3,224 |
3,201 |
3,376 |
3,361 |
3,431 |
3,507 |
| Total Long-Term Debt |
|
3,170 |
3,106 |
2,830 |
2,763 |
3,009 |
2,974 |
2,977 |
3,126 |
3,181 |
3,181 |
3,264 |
| Net Debt |
|
3,377 |
3,311 |
3,379 |
3,285 |
3,230 |
3,175 |
3,165 |
3,321 |
3,339 |
3,366 |
3,467 |
| Capital Expenditures (CapEx) |
|
38 |
46 |
27 |
22 |
28 |
43 |
-88 |
34 |
47 |
59 |
21 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-104 |
-135 |
-67 |
-102 |
-106 |
-153 |
-125 |
-131 |
-130 |
-149 |
-106 |
| Debt-free Net Working Capital (DFNWC) |
|
-65 |
-91 |
-31 |
-24 |
-76 |
-103 |
-89 |
-75 |
-108 |
-84 |
-66 |
| Net Working Capital (NWC) |
|
-312 |
-341 |
-617 |
-624 |
-326 |
-353 |
-312 |
-325 |
-288 |
-334 |
-309 |
| Net Nonoperating Expense (NNE) |
|
43 |
41 |
44 |
43 |
41 |
-107 |
34 |
40 |
42 |
38 |
39 |
| Net Nonoperating Obligations (NNO) |
|
3,377 |
3,311 |
3,379 |
3,285 |
3,230 |
3,175 |
3,165 |
3,321 |
3,339 |
3,366 |
3,467 |
| Total Depreciation and Amortization (D&A) |
|
76 |
72 |
77 |
79 |
77 |
237 |
79 |
80 |
88 |
86 |
84 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-4.99% |
-6.41% |
-3.14% |
-4.71% |
-4.85% |
-6.93% |
-5.63% |
-5.88% |
-5.76% |
-6.58% |
-4.62% |
| Debt-free Net Working Capital to Revenue |
|
-3.11% |
-4.30% |
-1.44% |
-1.11% |
-3.50% |
-4.68% |
-4.00% |
-3.37% |
-4.78% |
-3.72% |
-2.90% |
| Net Working Capital to Revenue |
|
-14.93% |
-16.14% |
-28.84% |
-28.85% |
-14.95% |
-16.00% |
-14.09% |
-14.59% |
-12.78% |
-14.75% |
-13.48% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$1.37 |
$1.46 |
$0.77 |
$1.34 |
$1.44 |
($0.01) |
$1.35 |
$1.52 |
$1.40 |
$1.51 |
$1.00 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
101.96M |
101.92M |
102.12M |
102.25M |
102.31M |
102.26M |
102.44M |
101.27M |
101.23M |
101.55M |
101.37M |
| Adjusted Diluted Earnings per Share |
|
$1.37 |
$1.46 |
$0.76 |
$1.34 |
$1.44 |
($0.02) |
$1.35 |
$1.52 |
$1.40 |
$1.50 |
$1.00 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
102.13M |
102.11M |
102.45M |
102.59M |
102.62M |
102.56M |
102.80M |
101.65M |
101.31M |
101.63M |
101.45M |
| 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 |
|
102.00M |
102.07M |
102.24M |
102.30M |
102.36M |
102.40M |
102.39M |
101.22M |
101.28M |
101.33M |
101.48M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
182 |
190 |
120 |
180 |
129 |
25 |
110 |
191 |
184 |
194 |
128 |
| Normalized NOPAT Margin |
|
33.59% |
34.22% |
24.11% |
31.78% |
22.84% |
4.36% |
21.76% |
32.90% |
31.37% |
32.54% |
24.31% |
| Pre Tax Income Margin |
|
26.59% |
27.03% |
16.06% |
24.85% |
26.00% |
0.06% |
30.42% |
27.17% |
25.04% |
26.27% |
20.06% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
4.16 |
4.32 |
2.80 |
4.16 |
4.32 |
0.92 |
4.99 |
4.86 |
4.38 |
4.87 |
3.60 |
| NOPAT to Interest Expense |
|
4.05 |
4.30 |
2.75 |
4.07 |
4.35 |
-2.71 |
4.52 |
4.78 |
4.30 |
4.82 |
3.47 |
| EBIT Less CapEx to Interest Expense |
|
3.33 |
3.30 |
2.20 |
3.67 |
3.66 |
-0.15 |
7.27 |
4.02 |
3.28 |
3.40 |
3.09 |
| NOPAT Less CapEx to Interest Expense |
|
3.22 |
3.27 |
2.15 |
3.58 |
3.69 |
-3.78 |
6.80 |
3.94 |
3.20 |
3.34 |
2.95 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
130.01% |
103.21% |
103.93% |
103.66% |
105.28% |
160.52% |
143.70% |
143.64% |
148.40% |
111.71% |
120.24% |
| Augmented Payout Ratio |
|
131.46% |
104.42% |
105.01% |
104.72% |
106.32% |
162.00% |
149.94% |
179.59% |
184.63% |
138.33% |
145.01% |