| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
255,132,267.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
255,132,267.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.88 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
14.95% |
18.29% |
10.57% |
7.63% |
0.45% |
-5.44% |
-6.48% |
-1.86% |
1.33% |
3.08% |
4.27% |
| EBITDA Growth |
|
-5.58% |
5.46% |
-10.02% |
-11.48% |
2.96% |
-1.30% |
0.76% |
-0.93% |
-5.17% |
-43.48% |
-15.38% |
| EBIT Growth |
|
-12.02% |
-4.35% |
-21.12% |
-20.57% |
-1.24% |
-3.85% |
1.02% |
-2.71% |
-9.15% |
-67.36% |
-20.58% |
| NOPAT Growth |
|
-11.03% |
8.55% |
-25.85% |
-22.32% |
-2.20% |
-11.76% |
3.28% |
1.24% |
-2.73% |
-49.55% |
-17.17% |
| Net Income Growth |
|
-20.61% |
-8.72% |
-41.48% |
-34.04% |
-7.69% |
-11.80% |
6.96% |
3.76% |
-6.25% |
-57.96% |
-53.25% |
| EPS Growth |
|
-17.89% |
100.00% |
-41.58% |
-33.33% |
-6.41% |
-7.69% |
10.17% |
7.14% |
-4.11% |
-58.33% |
0.00% |
| Operating Cash Flow Growth |
|
61.54% |
-11.67% |
13.45% |
-55.63% |
-4.76% |
10.85% |
-101.19% |
38.97% |
4.76% |
40.43% |
-1,766.67% |
| Free Cash Flow Firm Growth |
|
-401.66% |
-272.68% |
-95.15% |
-108.25% |
90.14% |
85.33% |
155.65% |
77.88% |
110.23% |
189.49% |
-48.76% |
| Invested Capital Growth |
|
31.55% |
19.99% |
21.48% |
17.95% |
4.53% |
4.00% |
-6.94% |
5.17% |
1.96% |
-6.71% |
-3.22% |
| Revenue Q/Q Growth |
|
3.48% |
-0.50% |
5.77% |
0.22% |
-3.42% |
-6.33% |
3.16% |
5.17% |
-3.93% |
-12.92% |
13.85% |
| EBITDA Q/Q Growth |
|
-16.80% |
-4.93% |
8.52% |
9.37% |
-3.24% |
-8.85% |
4.46% |
7.54% |
-10.05% |
-56.10% |
88.76% |
| EBIT Q/Q Growth |
|
-22.97% |
-11.18% |
11.74% |
12.54% |
-4.22% |
-13.52% |
8.36% |
8.39% |
-13.93% |
-77.34% |
249.21% |
| NOPAT Q/Q Growth |
|
-18.85% |
-6.05% |
-10.38% |
13.69% |
2.16% |
-15.23% |
4.89% |
11.45% |
-5.07% |
-62.07% |
92.65% |
| Net Income Q/Q Growth |
|
-26.24% |
-14.42% |
-11.24% |
17.72% |
3.23% |
-18.23% |
7.64% |
14.20% |
-6.74% |
-63.33% |
19.70% |
| EPS Q/Q Growth |
|
-25.71% |
-16.67% |
263.89% |
18.64% |
4.29% |
-17.81% |
8.33% |
15.38% |
-6.67% |
-64.29% |
-100.00% |
| Operating Cash Flow Q/Q Growth |
|
-8.13% |
-51.93% |
19.34% |
-15.81% |
97.18% |
-44.05% |
-101.28% |
9,966.67% |
48.65% |
-25.00% |
-116.97% |
| Free Cash Flow Firm Q/Q Growth |
|
-233.30% |
26.08% |
-80.07% |
25.50% |
84.21% |
-9.98% |
530.28% |
-129.62% |
107.57% |
3,506.71% |
-37.57% |
| Invested Capital Q/Q Growth |
|
13.58% |
9.38% |
9.94% |
-8.73% |
0.66% |
8.82% |
-6.92% |
3.15% |
-2.41% |
-5.22% |
1.44% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
38.96% |
39.41% |
39.21% |
38.83% |
38.87% |
39.47% |
39.76% |
38.77% |
38.33% |
37.25% |
38.37% |
| EBITDA Margin |
|
11.38% |
10.87% |
10.67% |
11.64% |
11.66% |
11.35% |
11.49% |
11.75% |
11.00% |
5.55% |
9.20% |
| Operating Margin |
|
8.63% |
7.80% |
7.80% |
8.87% |
8.65% |
8.07% |
8.29% |
8.57% |
7.83% |
3.94% |
6.26% |
| EBIT Margin |
|
9.02% |
8.06% |
7.97% |
8.95% |
8.87% |
8.19% |
8.61% |
8.87% |
7.95% |
2.07% |
6.34% |
| Profit (Net Income) Margin |
|
5.83% |
5.01% |
4.27% |
5.01% |
5.36% |
4.68% |
4.88% |
5.30% |
5.14% |
2.17% |
2.28% |
| Tax Burden Percent |
|
79.09% |
80.18% |
68.40% |
69.92% |
76.19% |
75.12% |
71.61% |
74.23% |
80.72% |
81.48% |
47.31% |
| Interest Burden Percent |
|
81.68% |
77.62% |
78.31% |
80.12% |
79.25% |
76.00% |
79.19% |
80.50% |
80.22% |
128.57% |
75.91% |
| Effective Tax Rate |
|
22.81% |
19.37% |
30.74% |
30.83% |
25.00% |
27.27% |
27.97% |
26.15% |
20.18% |
30.86% |
26.35% |
| Return on Invested Capital (ROIC) |
|
10.50% |
9.06% |
7.69% |
9.61% |
9.54% |
7.84% |
7.96% |
8.66% |
8.66% |
3.69% |
6.33% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
9.45% |
7.88% |
6.65% |
8.30% |
8.46% |
6.98% |
7.10% |
7.70% |
7.63% |
3.24% |
4.15% |
| Return on Net Nonoperating Assets (RNNOA) |
|
4.74% |
5.16% |
4.52% |
4.35% |
5.16% |
5.31% |
5.06% |
4.76% |
4.47% |
1.95% |
2.42% |
| Return on Equity (ROE) |
|
15.24% |
14.22% |
12.21% |
13.95% |
14.70% |
13.15% |
13.02% |
13.42% |
13.13% |
5.63% |
8.75% |
| Cash Return on Invested Capital (CROIC) |
|
-15.39% |
-7.61% |
-9.87% |
-6.85% |
4.53% |
4.05% |
15.35% |
3.41% |
6.52% |
14.28% |
10.32% |
| Operating Return on Assets (OROA) |
|
8.99% |
8.27% |
8.16% |
8.82% |
8.40% |
7.83% |
7.90% |
8.00% |
7.21% |
1.88% |
5.72% |
| Return on Assets (ROA) |
|
5.81% |
5.15% |
4.37% |
4.94% |
5.07% |
4.47% |
4.48% |
4.78% |
4.67% |
1.97% |
2.05% |
| Return on Common Equity (ROCE) |
|
15.13% |
14.16% |
12.27% |
13.95% |
14.63% |
13.11% |
13.05% |
13.38% |
13.09% |
5.62% |
8.72% |
| Return on Equity Simple (ROE_SIMPLE) |
|
16.03% |
0.00% |
13.41% |
11.91% |
11.45% |
0.00% |
11.40% |
10.91% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
238 |
223 |
200 |
228 |
233 |
197 |
207 |
230 |
219 |
83 |
160 |
| NOPAT Margin |
|
6.66% |
6.29% |
5.41% |
6.13% |
6.49% |
5.87% |
5.97% |
6.33% |
6.25% |
2.72% |
4.61% |
| Net Nonoperating Expense Percent (NNEP) |
|
1.05% |
1.18% |
1.04% |
1.31% |
1.09% |
0.86% |
0.86% |
0.95% |
1.03% |
0.45% |
2.18% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
2.03% |
- |
- |
- |
1.73% |
1.95% |
2.10% |
2.04% |
0.81% |
1.55% |
| Cost of Revenue to Revenue |
|
61.04% |
59.21% |
60.79% |
61.17% |
61.13% |
60.53% |
60.24% |
61.23% |
61.67% |
62.75% |
61.63% |
| SG&A Expenses to Revenue |
|
27.44% |
28.79% |
28.19% |
26.30% |
27.09% |
27.55% |
28.56% |
27.40% |
27.38% |
28.49% |
28.65% |
| 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 |
|
30.33% |
31.61% |
31.41% |
29.97% |
30.22% |
31.40% |
31.48% |
30.20% |
30.49% |
33.31% |
32.11% |
| Earnings before Interest and Taxes (EBIT) |
|
322 |
286 |
295 |
332 |
318 |
275 |
298 |
323 |
278 |
63 |
220 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
406 |
386 |
395 |
432 |
418 |
381 |
398 |
428 |
385 |
169 |
319 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
2.16 |
2.02 |
2.30 |
1.81 |
1.69 |
1.59 |
1.79 |
1.47 |
1.20 |
1.18 |
1.16 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1,122.53 |
151.57 |
110.19 |
| Price to Revenue (P/Rev) |
|
0.96 |
0.89 |
1.01 |
0.77 |
0.72 |
0.67 |
0.78 |
0.68 |
0.56 |
0.57 |
0.54 |
| Price to Earnings (P/E) |
|
12.29 |
11.29 |
13.72 |
11.29 |
10.80 |
10.04 |
11.50 |
9.90 |
8.23 |
10.05 |
9.80 |
| Dividend Yield |
|
2.28% |
2.42% |
2.15% |
2.83% |
3.01% |
3.27% |
2.82% |
3.24% |
3.93% |
3.97% |
4.09% |
| Earnings Yield |
|
8.13% |
8.85% |
7.29% |
8.86% |
9.26% |
9.96% |
8.70% |
10.10% |
12.15% |
9.95% |
10.21% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.73 |
1.59 |
1.74 |
1.50 |
1.42 |
1.32 |
1.48 |
1.29 |
1.13 |
1.12 |
1.10 |
| Enterprise Value to Revenue (EV/Rev) |
|
1.25 |
1.21 |
1.34 |
1.03 |
0.99 |
1.01 |
1.07 |
0.97 |
0.82 |
0.80 |
0.79 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
9.84 |
9.78 |
11.40 |
9.24 |
8.79 |
8.92 |
9.24 |
8.35 |
7.22 |
7.92 |
8.25 |
| Enterprise Value to EBIT (EV/EBIT) |
|
11.83 |
12.01 |
14.45 |
12.12 |
11.65 |
11.88 |
12.31 |
11.17 |
9.76 |
11.36 |
12.05 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
16.62 |
16.47 |
20.04 |
16.84 |
16.24 |
16.91 |
17.43 |
15.64 |
13.45 |
14.77 |
15.42 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
12.08 |
12.40 |
13.78 |
13.38 |
13.07 |
12.93 |
17.40 |
14.30 |
11.96 |
10.28 |
10.79 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
32.13 |
33.31 |
9.27 |
38.77 |
17.44 |
7.59 |
10.52 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.72 |
0.78 |
0.86 |
0.70 |
0.69 |
0.88 |
0.71 |
0.68 |
0.63 |
0.56 |
0.59 |
| Long-Term Debt to Equity |
|
0.63 |
0.78 |
0.86 |
0.69 |
0.69 |
0.88 |
0.62 |
0.67 |
0.55 |
0.55 |
0.51 |
| Financial Leverage |
|
0.50 |
0.66 |
0.68 |
0.52 |
0.61 |
0.76 |
0.71 |
0.62 |
0.59 |
0.60 |
0.58 |
| Leverage Ratio |
|
2.38 |
2.32 |
2.33 |
2.42 |
2.50 |
2.46 |
2.49 |
2.46 |
2.42 |
2.39 |
2.41 |
| Compound Leverage Factor |
|
1.94 |
1.80 |
1.83 |
1.94 |
1.98 |
1.87 |
1.97 |
1.98 |
1.94 |
3.07 |
1.83 |
| Debt to Total Capital |
|
41.97% |
43.80% |
46.19% |
41.16% |
40.96% |
46.93% |
41.54% |
40.37% |
38.69% |
35.83% |
37.20% |
| Short-Term Debt to Total Capital |
|
5.55% |
0.00% |
0.00% |
0.42% |
0.42% |
0.00% |
5.27% |
0.31% |
5.00% |
0.31% |
5.15% |
| Long-Term Debt to Total Capital |
|
36.41% |
43.80% |
46.19% |
40.73% |
40.54% |
46.93% |
36.27% |
40.06% |
33.69% |
35.51% |
32.06% |
| 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 |
|
0.38% |
0.13% |
0.12% |
0.14% |
0.15% |
0.13% |
0.14% |
0.23% |
0.23% |
0.23% |
0.23% |
| Common Equity to Total Capital |
|
57.65% |
56.07% |
54.18% |
58.70% |
58.89% |
52.94% |
58.32% |
59.41% |
61.08% |
63.94% |
62.56% |
| Debt to EBITDA |
|
2.55 |
2.80 |
3.16 |
2.65 |
2.66 |
3.28 |
2.70 |
2.73 |
2.59 |
2.65 |
2.91 |
| Net Debt to EBITDA |
|
2.22 |
2.54 |
2.86 |
2.39 |
2.34 |
3.03 |
2.46 |
2.45 |
2.30 |
2.30 |
2.56 |
| Long-Term Debt to EBITDA |
|
2.21 |
2.80 |
3.16 |
2.63 |
2.63 |
3.28 |
2.36 |
2.70 |
2.25 |
2.63 |
2.51 |
| Debt to NOPAT |
|
4.31 |
4.72 |
5.56 |
4.83 |
4.91 |
6.22 |
5.09 |
5.11 |
4.82 |
4.95 |
5.44 |
| Net Debt to NOPAT |
|
3.76 |
4.27 |
5.03 |
4.34 |
4.33 |
5.75 |
4.65 |
4.59 |
4.29 |
4.29 |
4.79 |
| Long-Term Debt to NOPAT |
|
3.74 |
4.72 |
5.56 |
4.78 |
4.86 |
6.22 |
4.45 |
5.07 |
4.20 |
4.91 |
4.69 |
| Altman Z-Score |
|
2.60 |
2.62 |
2.78 |
2.62 |
2.54 |
2.54 |
2.53 |
2.43 |
2.36 |
2.36 |
2.37 |
| Noncontrolling Interest Sharing Ratio |
|
0.69% |
0.45% |
-0.50% |
-0.01% |
0.45% |
0.24% |
-0.22% |
0.32% |
0.32% |
0.31% |
0.31% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.49 |
1.47 |
1.70 |
1.75 |
1.72 |
1.71 |
1.52 |
1.81 |
1.60 |
1.67 |
1.54 |
| Quick Ratio |
|
0.48 |
0.44 |
0.57 |
0.56 |
0.57 |
0.47 |
0.47 |
0.57 |
0.47 |
0.49 |
0.50 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-2,073 |
-1,533 |
-1,739 |
-1,295 |
-205 |
-225 |
968 |
-287 |
22 |
783 |
489 |
| Operating Cash Flow to CapEx |
|
454.64% |
169.60% |
383.33% |
266.25% |
531.65% |
273.26% |
-5.56% |
558.49% |
830.19% |
589.29% |
-140.00% |
| 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 |
|
1.00 |
1.03 |
1.02 |
0.99 |
0.95 |
0.96 |
0.92 |
0.90 |
0.91 |
0.91 |
0.90 |
| Accounts Receivable Turnover |
|
11.37 |
12.87 |
10.74 |
11.07 |
10.98 |
12.55 |
10.08 |
10.03 |
10.29 |
11.78 |
9.63 |
| Inventory Turnover |
|
2.83 |
2.82 |
2.93 |
3.06 |
2.88 |
2.76 |
2.65 |
2.64 |
2.66 |
2.54 |
2.53 |
| Fixed Asset Turnover |
|
10.30 |
10.11 |
10.31 |
10.32 |
9.66 |
9.47 |
9.34 |
9.09 |
9.32 |
9.54 |
9.39 |
| Accounts Payable Turnover |
|
5.18 |
5.55 |
5.33 |
5.43 |
4.98 |
5.07 |
4.65 |
4.67 |
4.62 |
4.30 |
4.49 |
| Days Sales Outstanding (DSO) |
|
32.11 |
28.37 |
34.00 |
32.98 |
33.26 |
29.08 |
36.22 |
36.41 |
35.48 |
30.98 |
37.91 |
| Days Inventory Outstanding (DIO) |
|
129.04 |
129.28 |
124.78 |
119.13 |
126.93 |
132.35 |
137.93 |
138.02 |
137.12 |
143.83 |
144.01 |
| Days Payable Outstanding (DPO) |
|
70.53 |
65.75 |
68.42 |
67.16 |
73.24 |
71.99 |
78.56 |
78.12 |
79.09 |
84.98 |
81.28 |
| Cash Conversion Cycle (CCC) |
|
90.62 |
91.89 |
90.36 |
84.94 |
86.94 |
89.44 |
95.59 |
96.31 |
93.52 |
89.82 |
100.64 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
9,637 |
10,541 |
10,965 |
10,008 |
10,074 |
10,963 |
10,204 |
10,525 |
10,271 |
9,735 |
9,875 |
| Invested Capital Turnover |
|
1.58 |
1.44 |
1.42 |
1.57 |
1.47 |
1.34 |
1.33 |
1.37 |
1.39 |
1.35 |
1.37 |
| Increase / (Decrease) in Invested Capital |
|
2,311 |
1,756 |
1,939 |
1,523 |
437 |
422 |
-761 |
517 |
197 |
-700 |
-329 |
| Enterprise Value (EV) |
|
16,714 |
16,809 |
19,098 |
14,974 |
14,349 |
14,500 |
15,054 |
13,561 |
11,575 |
10,928 |
10,902 |
| Market Capitalization |
|
12,897 |
12,435 |
14,292 |
11,095 |
10,509 |
9,554 |
11,024 |
9,554 |
7,858 |
7,730 |
7,493 |
| Book Value per Share |
|
$22.27 |
$23.05 |
$23.30 |
$22.97 |
$23.68 |
$23.15 |
$23.82 |
$25.25 |
$25.47 |
$25.54 |
$25.34 |
| Tangible Book Value per Share |
|
($2.86) |
($2.79) |
($2.18) |
($2.38) |
($2.37) |
($2.24) |
($1.93) |
($1.50) |
$0.03 |
$0.20 |
$0.27 |
| Total Capital |
|
10,334 |
10,999 |
11,472 |
10,441 |
10,586 |
11,366 |
10,587 |
10,972 |
10,731 |
10,224 |
10,335 |
| Total Debt |
|
4,337 |
4,818 |
5,299 |
4,297 |
4,336 |
5,334 |
4,398 |
4,429 |
4,152 |
3,663 |
3,845 |
| Total Long-Term Debt |
|
3,763 |
4,818 |
5,299 |
4,253 |
4,292 |
5,334 |
3,840 |
4,395 |
3,615 |
3,631 |
3,313 |
| Net Debt |
|
3,778 |
4,360 |
4,792 |
3,864 |
3,824 |
4,931 |
4,015 |
3,982 |
3,692 |
3,174 |
3,385 |
| Capital Expenditures (CapEx) |
|
97 |
125 |
66 |
80 |
79 |
86 |
54 |
53 |
53 |
56 |
40 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
1,900 |
1,251 |
1,799 |
1,949 |
1,846 |
1,810 |
2,154 |
2,198 |
2,382 |
1,824 |
2,125 |
| Debt-free Net Working Capital (DFNWC) |
|
2,301 |
1,550 |
2,143 |
2,225 |
2,199 |
2,044 |
2,381 |
2,487 |
2,671 |
2,143 |
2,460 |
| Net Working Capital (NWC) |
|
1,727 |
1,550 |
2,143 |
2,181 |
2,155 |
2,044 |
1,823 |
2,453 |
2,134 |
2,111 |
1,928 |
| Net Nonoperating Expense (NNE) |
|
30 |
45 |
42 |
42 |
41 |
40 |
38 |
37 |
39 |
17 |
81 |
| Net Nonoperating Obligations (NNO) |
|
3,640 |
4,360 |
4,792 |
3,864 |
3,824 |
4,931 |
4,015 |
3,982 |
3,692 |
3,174 |
3,385 |
| Total Depreciation and Amortization (D&A) |
|
84 |
100 |
100 |
100 |
100 |
106 |
100 |
105 |
107 |
106 |
99 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
14.22% |
8.99% |
12.65% |
13.46% |
12.73% |
12.61% |
15.26% |
15.65% |
16.90% |
13.36% |
15.41% |
| Debt-free Net Working Capital to Revenue |
|
17.22% |
11.14% |
15.07% |
15.36% |
15.17% |
14.24% |
16.87% |
17.71% |
18.95% |
15.70% |
17.84% |
| Net Working Capital to Revenue |
|
12.92% |
11.14% |
15.07% |
15.06% |
14.86% |
14.24% |
12.92% |
17.46% |
15.14% |
15.46% |
13.98% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.78 |
$0.66 |
$0.59 |
$0.70 |
$0.73 |
$0.60 |
$0.65 |
$0.75 |
$0.70 |
$0.26 |
$0.00 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
267.60M |
266.61M |
266.78M |
263.26M |
259.96M |
259.15M |
258.15M |
257.29M |
255.97M |
255.13M |
254.79M |
| Adjusted Diluted Earnings per Share |
|
$0.78 |
$0.65 |
$0.59 |
$0.70 |
$0.73 |
$0.60 |
$0.65 |
$0.75 |
$0.70 |
$0.25 |
$0.00 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
267.60M |
266.61M |
266.78M |
263.26M |
259.96M |
259.15M |
258.15M |
257.29M |
255.97M |
255.13M |
254.79M |
| 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 |
|
267.60M |
266.61M |
266.78M |
263.26M |
259.96M |
259.15M |
258.15M |
257.29M |
255.97M |
255.13M |
254.79M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
259 |
233 |
221 |
261 |
248 |
223 |
215 |
236 |
230 |
89 |
184 |
| Normalized NOPAT Margin |
|
7.25% |
6.56% |
5.97% |
7.05% |
6.91% |
6.65% |
6.20% |
6.49% |
6.57% |
2.93% |
5.31% |
| Pre Tax Income Margin |
|
7.37% |
6.25% |
6.24% |
7.17% |
7.03% |
6.23% |
6.81% |
7.14% |
6.37% |
2.66% |
4.81% |
| 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 |
|
30.99% |
32.20% |
37.41% |
43.15% |
44.82% |
45.89% |
44.74% |
44.02% |
44.64% |
50.99% |
59.65% |
| Augmented Payout Ratio |
|
49.42% |
36.25% |
44.67% |
68.49% |
88.24% |
97.84% |
97.30% |
83.97% |
73.10% |
77.14% |
82.82% |