| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
284,884,426.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
284,884,426.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.79 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-5.11% |
-9.25% |
-4.27% |
-1.97% |
0.37% |
1.46% |
9.41% |
7.49% |
11.93% |
9.03% |
4.96% |
| EBITDA Growth |
|
-60.86% |
10.03% |
6.19% |
-4.34% |
-17.80% |
15.89% |
12.59% |
-57.81% |
67.34% |
471.19% |
4.76% |
| EBIT Growth |
|
9.40% |
17.88% |
0.84% |
-39.26% |
-4.58% |
15.64% |
13.33% |
66.67% |
12.01% |
-8.61% |
4.04% |
| NOPAT Growth |
|
8.54% |
9.32% |
5.45% |
-3.48% |
25.45% |
30.25% |
39.14% |
41.42% |
-5.91% |
17.21% |
3.77% |
| Net Income Growth |
|
0.00% |
-75.51% |
-3.07% |
-45.63% |
13.90% |
23.97% |
34.81% |
100.00% |
-4.75% |
-5.33% |
5.16% |
| EPS Growth |
|
13.33% |
9.30% |
-4.62% |
-46.88% |
12.75% |
23.40% |
33.87% |
100.00% |
-5.22% |
-6.90% |
4.82% |
| Operating Cash Flow Growth |
|
-104.86% |
3,600.00% |
63.30% |
79.01% |
-1,977.78% |
586.49% |
-18.89% |
-69.36% |
-20.93% |
159.91% |
47.79% |
| Free Cash Flow Firm Growth |
|
20.98% |
30.86% |
-270.35% |
16.10% |
32.42% |
17.53% |
44.74% |
-66.91% |
-96.07% |
-31.43% |
-52.55% |
| Invested Capital Growth |
|
8.53% |
8.09% |
12.22% |
6.59% |
6.52% |
6.72% |
7.28% |
9.98% |
9.50% |
9.10% |
9.40% |
| Revenue Q/Q Growth |
|
18.09% |
-10.77% |
7.28% |
-13.29% |
20.92% |
-9.81% |
15.69% |
-14.81% |
25.91% |
-12.15% |
11.38% |
| EBITDA Q/Q Growth |
|
-74.08% |
101.05% |
11.72% |
64.34% |
-77.73% |
183.44% |
8.54% |
-6.00% |
28.63% |
-25.00% |
15.53% |
| EBIT Q/Q Growth |
|
44.21% |
-39.54% |
13.74% |
-38.75% |
126.53% |
-26.73% |
11.48% |
-9.93% |
52.24% |
-40.21% |
26.91% |
| NOPAT Q/Q Growth |
|
45.58% |
-42.86% |
31.30% |
-11.63% |
89.21% |
-40.67% |
40.26% |
-10.18% |
25.89% |
-26.10% |
24.18% |
| Net Income Q/Q Growth |
|
61.88% |
-53.28% |
-58.42% |
-44.94% |
239.08% |
-49.15% |
42.00% |
-18.31% |
61.49% |
-49.47% |
57.75% |
| EPS Q/Q Growth |
|
59.38% |
-53.92% |
31.91% |
-45.16% |
238.24% |
-49.57% |
43.10% |
-18.07% |
60.29% |
-50.46% |
61.11% |
| Operating Cash Flow Q/Q Growth |
|
-102.03% |
511.11% |
25.31% |
158.31% |
-123.58% |
235.83% |
-1.97% |
-2.41% |
67.90% |
-34.07% |
36.80% |
| Free Cash Flow Firm Q/Q Growth |
|
4.25% |
-12.24% |
-43.51% |
48.28% |
22.88% |
-36.98% |
-1.15% |
-56.20% |
9.41% |
-7.43% |
-0.35% |
| Invested Capital Q/Q Growth |
|
2.20% |
2.61% |
1.26% |
0.04% |
2.14% |
2.81% |
2.12% |
2.56% |
1.69% |
3.28% |
1.56% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
63.14% |
58.38% |
58.39% |
65.32% |
65.77% |
63.49% |
58.33% |
65.56% |
65.54% |
61.24% |
57.77% |
| EBITDA Margin |
|
17.73% |
39.96% |
41.61% |
78.86% |
14.52% |
45.64% |
42.82% |
47.24% |
48.26% |
41.20% |
42.74% |
| Operating Margin |
|
29.90% |
18.94% |
21.53% |
14.54% |
28.95% |
22.67% |
22.78% |
23.21% |
28.84% |
18.44% |
21.03% |
| EBIT Margin |
|
32.40% |
21.96% |
23.28% |
16.44% |
30.80% |
25.03% |
24.11% |
25.49% |
30.83% |
20.98% |
23.90% |
| Profit (Net Income) Margin |
|
24.05% |
12.59% |
15.32% |
9.73% |
27.29% |
15.38% |
18.88% |
18.11% |
23.22% |
13.36% |
18.92% |
| Tax Burden Percent |
|
98.11% |
99.18% |
106.76% |
161.11% |
126.61% |
106.38% |
128.31% |
132.82% |
106.84% |
140.59% |
137.42% |
| Interest Burden Percent |
|
75.64% |
57.82% |
61.67% |
36.73% |
69.97% |
57.79% |
61.03% |
53.47% |
70.51% |
45.29% |
57.60% |
| Effective Tax Rate |
|
1.89% |
0.82% |
-6.76% |
-61.11% |
-26.61% |
-6.38% |
-28.31% |
-32.82% |
-6.84% |
-40.59% |
-37.42% |
| Return on Invested Capital (ROIC) |
|
8.30% |
5.05% |
6.12% |
6.05% |
9.28% |
5.96% |
7.27% |
7.69% |
7.78% |
6.46% |
7.19% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
7.60% |
4.34% |
5.18% |
4.65% |
8.13% |
5.04% |
6.04% |
6.42% |
6.84% |
5.16% |
6.06% |
| Return on Net Nonoperating Assets (RNNOA) |
|
9.45% |
5.63% |
6.61% |
6.12% |
10.48% |
6.73% |
8.19% |
8.89% |
9.39% |
7.45% |
8.78% |
| Return on Equity (ROE) |
|
17.75% |
10.68% |
12.72% |
12.17% |
19.76% |
12.70% |
15.46% |
16.58% |
17.17% |
13.91% |
15.96% |
| Cash Return on Invested Capital (CROIC) |
|
-1.86% |
-1.52% |
-5.18% |
-0.44% |
0.10% |
0.09% |
0.03% |
-1.94% |
-1.83% |
-1.53% |
-1.84% |
| Operating Return on Assets (OROA) |
|
6.50% |
4.27% |
4.83% |
3.09% |
5.59% |
4.53% |
4.46% |
4.64% |
5.55% |
3.84% |
4.43% |
| Return on Assets (ROA) |
|
4.83% |
2.45% |
3.18% |
1.83% |
4.95% |
2.79% |
3.49% |
3.29% |
4.18% |
2.44% |
3.51% |
| Return on Common Equity (ROCE) |
|
17.75% |
10.68% |
12.72% |
12.17% |
19.76% |
12.70% |
15.46% |
16.58% |
17.17% |
13.91% |
15.96% |
| Return on Equity Simple (ROE_SIMPLE) |
|
16.00% |
0.00% |
10.24% |
9.20% |
9.49% |
0.00% |
10.50% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
316 |
181 |
237 |
209 |
396 |
235 |
330 |
296 |
373 |
276 |
342 |
| NOPAT Margin |
|
29.33% |
18.78% |
22.99% |
23.43% |
36.66% |
24.11% |
29.23% |
30.82% |
30.82% |
25.92% |
28.90% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.70% |
0.70% |
0.94% |
1.41% |
1.15% |
0.92% |
1.24% |
1.27% |
0.94% |
1.29% |
1.12% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
1.11% |
- |
- |
- |
1.35% |
1.86% |
1.61% |
1.94% |
1.42% |
1.78% |
| Cost of Revenue to Revenue |
|
36.86% |
41.62% |
41.61% |
34.68% |
34.23% |
36.51% |
41.67% |
34.44% |
34.46% |
38.76% |
42.23% |
| SG&A Expenses to Revenue |
|
14.86% |
18.52% |
15.52% |
19.80% |
16.10% |
16.92% |
14.18% |
17.48% |
16.86% |
19.57% |
15.20% |
| 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 |
|
33.24% |
39.44% |
36.86% |
50.78% |
36.82% |
40.82% |
35.55% |
42.35% |
36.69% |
42.80% |
36.74% |
| Earnings before Interest and Taxes (EBIT) |
|
349 |
211 |
240 |
147 |
333 |
244 |
272 |
245 |
373 |
223 |
283 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
191 |
384 |
429 |
705 |
157 |
445 |
483 |
454 |
584 |
438 |
506 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.92 |
2.04 |
2.05 |
2.10 |
2.45 |
2.37 |
2.55 |
2.38 |
2.60 |
2.49 |
2.72 |
| Price to Tangible Book Value (P/TBV) |
|
1.92 |
2.04 |
2.05 |
2.10 |
2.45 |
2.37 |
2.55 |
2.38 |
2.60 |
2.49 |
2.72 |
| Price to Revenue (P/Rev) |
|
3.13 |
3.43 |
3.50 |
3.60 |
4.30 |
4.17 |
4.43 |
4.10 |
4.44 |
4.19 |
4.57 |
| Price to Earnings (P/E) |
|
18.74 |
19.66 |
19.98 |
22.85 |
25.78 |
24.07 |
24.27 |
20.44 |
23.19 |
22.58 |
24.62 |
| Dividend Yield |
|
3.86% |
3.69% |
3.71% |
3.70% |
3.14% |
3.27% |
3.05% |
3.29% |
2.99% |
3.15% |
2.89% |
| Earnings Yield |
|
5.34% |
5.09% |
5.01% |
4.38% |
3.88% |
4.16% |
4.12% |
4.89% |
4.31% |
4.43% |
4.06% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.41 |
1.46 |
1.45 |
1.47 |
1.62 |
1.58 |
1.65 |
1.57 |
1.66 |
1.60 |
1.68 |
| Enterprise Value to Revenue (EV/Rev) |
|
5.20 |
5.63 |
5.77 |
5.88 |
6.62 |
6.60 |
6.87 |
6.59 |
6.89 |
6.68 |
7.06 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
12.77 |
13.21 |
13.19 |
13.65 |
15.68 |
15.14 |
15.66 |
23.39 |
20.99 |
14.88 |
15.75 |
| Enterprise Value to EBIT (EV/EBIT) |
|
21.30 |
21.80 |
22.04 |
24.63 |
28.21 |
27.27 |
28.15 |
24.97 |
25.97 |
26.20 |
27.77 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
23.30 |
24.17 |
24.22 |
25.63 |
26.13 |
24.77 |
24.27 |
21.73 |
24.04 |
23.21 |
24.60 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
34.46 |
34.40 |
23.29 |
17.46 |
22.68 |
22.53 |
25.28 |
48.87 |
65.30 |
24.94 |
24.23 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
1,626.39 |
1,831.63 |
6,794.08 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
1.39 |
1.40 |
1.42 |
1.44 |
1.53 |
1.49 |
1.50 |
1.58 |
1.63 |
1.65 |
1.60 |
| Long-Term Debt to Equity |
|
1.25 |
1.21 |
1.25 |
1.31 |
1.33 |
1.24 |
1.21 |
1.35 |
1.46 |
1.49 |
1.48 |
| Financial Leverage |
|
1.24 |
1.30 |
1.28 |
1.32 |
1.29 |
1.34 |
1.36 |
1.38 |
1.37 |
1.44 |
1.45 |
| Leverage Ratio |
|
3.16 |
3.17 |
2.92 |
3.19 |
3.19 |
3.19 |
3.17 |
3.27 |
3.32 |
3.33 |
3.28 |
| Compound Leverage Factor |
|
2.39 |
1.83 |
1.80 |
1.17 |
2.23 |
1.84 |
1.93 |
1.75 |
2.34 |
1.51 |
1.89 |
| Debt to Total Capital |
|
58.13% |
58.39% |
58.64% |
58.96% |
60.51% |
59.77% |
59.98% |
61.28% |
62.00% |
62.29% |
61.47% |
| Short-Term Debt to Total Capital |
|
5.66% |
7.88% |
6.93% |
5.17% |
8.13% |
9.93% |
11.56% |
9.02% |
6.58% |
5.97% |
4.32% |
| Long-Term Debt to Total Capital |
|
52.47% |
50.50% |
51.71% |
53.79% |
52.39% |
49.84% |
48.41% |
52.25% |
55.41% |
56.32% |
57.14% |
| 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 |
|
41.87% |
41.61% |
41.36% |
41.04% |
39.49% |
40.23% |
40.02% |
38.72% |
38.00% |
37.71% |
38.53% |
| Debt to EBITDA |
|
5.56 |
5.54 |
5.55 |
5.71 |
6.38 |
5.99 |
5.94 |
9.68 |
8.50 |
6.18 |
5.97 |
| Net Debt to EBITDA |
|
5.08 |
5.15 |
5.18 |
5.29 |
5.50 |
5.58 |
5.56 |
8.83 |
7.47 |
5.55 |
5.55 |
| Long-Term Debt to EBITDA |
|
5.01 |
4.79 |
4.90 |
5.21 |
5.52 |
5.00 |
4.79 |
8.26 |
7.59 |
5.59 |
5.55 |
| Debt to NOPAT |
|
10.14 |
10.14 |
10.19 |
10.72 |
10.62 |
9.80 |
9.20 |
8.99 |
9.73 |
9.65 |
9.33 |
| Net Debt to NOPAT |
|
9.27 |
9.43 |
9.51 |
9.94 |
9.17 |
9.13 |
8.62 |
8.20 |
8.55 |
8.65 |
8.67 |
| Long-Term Debt to NOPAT |
|
9.15 |
8.77 |
8.99 |
9.78 |
9.20 |
8.18 |
7.43 |
7.67 |
8.70 |
8.72 |
8.67 |
| Altman Z-Score |
|
1.01 |
0.98 |
1.00 |
0.97 |
1.08 |
1.00 |
1.04 |
1.00 |
1.09 |
1.05 |
1.14 |
| 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 |
|
0.71 |
0.55 |
0.56 |
0.65 |
0.86 |
0.44 |
0.34 |
0.57 |
0.83 |
0.80 |
0.69 |
| Quick Ratio |
|
0.36 |
0.23 |
0.23 |
0.27 |
0.56 |
0.19 |
0.13 |
0.33 |
0.55 |
0.49 |
0.34 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-877 |
-984 |
-1,486 |
-769 |
-593 |
-812 |
-821 |
-1,283 |
-1,162 |
-1,248 |
-1,253 |
| Operating Cash Flow to CapEx |
|
0.00% |
6.60% |
60.20% |
60.08% |
0.00% |
31.17% |
42.78% |
50.31% |
69.98% |
32.22% |
88.89% |
| Free Cash Flow to Firm to Interest Expense |
|
-8.86 |
-9.38 |
-13.89 |
-7.12 |
-5.20 |
-6.77 |
-6.90 |
-10.35 |
-9.08 |
-8.85 |
-8.82 |
| Operating Cash Flow to Interest Expense |
|
-0.09 |
0.35 |
2.87 |
7.34 |
-1.64 |
2.12 |
2.09 |
1.96 |
3.19 |
1.91 |
2.59 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
2.79 |
-4.99 |
-1.90 |
-4.88 |
1.83 |
-4.68 |
-2.80 |
-1.94 |
-1.37 |
-4.01 |
-0.32 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.20 |
0.19 |
0.21 |
0.19 |
0.18 |
0.18 |
0.18 |
0.18 |
0.18 |
0.18 |
0.19 |
| Accounts Receivable Turnover |
|
8.29 |
8.13 |
0.00 |
9.47 |
8.36 |
8.83 |
10.36 |
8.94 |
9.02 |
9.66 |
10.30 |
| Inventory Turnover |
|
5.45 |
4.84 |
0.00 |
4.89 |
4.66 |
4.59 |
5.15 |
5.08 |
5.24 |
5.59 |
6.16 |
| Fixed Asset Turnover |
|
0.25 |
0.24 |
0.24 |
0.23 |
0.23 |
0.22 |
0.22 |
0.22 |
0.23 |
0.22 |
0.22 |
| Accounts Payable Turnover |
|
2.36 |
2.28 |
0.00 |
2.55 |
2.66 |
2.36 |
3.42 |
2.71 |
2.93 |
2.91 |
3.68 |
| Days Sales Outstanding (DSO) |
|
44.02 |
44.91 |
0.00 |
38.54 |
43.66 |
41.35 |
35.22 |
40.81 |
40.48 |
37.78 |
35.44 |
| Days Inventory Outstanding (DIO) |
|
66.93 |
75.35 |
0.00 |
74.62 |
78.25 |
79.48 |
70.89 |
71.83 |
69.68 |
65.27 |
59.26 |
| Days Payable Outstanding (DPO) |
|
154.92 |
159.94 |
0.00 |
143.29 |
137.39 |
154.60 |
106.88 |
134.57 |
124.64 |
125.62 |
99.28 |
| Cash Conversion Cycle (CCC) |
|
-43.97 |
-39.68 |
0.00 |
-30.13 |
-15.48 |
-33.77 |
-0.77 |
-21.93 |
-14.48 |
-22.57 |
-4.58 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
15,174 |
15,570 |
15,818 |
15,825 |
16,163 |
16,617 |
16,969 |
17,404 |
17,698 |
18,279 |
18,564 |
| Invested Capital Turnover |
|
0.28 |
0.27 |
0.27 |
0.26 |
0.25 |
0.25 |
0.25 |
0.25 |
0.25 |
0.25 |
0.25 |
| Increase / (Decrease) in Invested Capital |
|
1,193 |
1,165 |
1,723 |
978 |
989 |
1,047 |
1,151 |
1,579 |
1,535 |
1,524 |
1,595 |
| Enterprise Value (EV) |
|
21,470 |
22,667 |
22,968 |
23,322 |
26,262 |
26,292 |
28,034 |
27,320 |
29,452 |
29,158 |
31,211 |
| Market Capitalization |
|
12,931 |
13,822 |
13,944 |
14,281 |
17,043 |
16,606 |
18,080 |
17,008 |
18,973 |
18,292 |
20,210 |
| Book Value per Share |
|
$24.08 |
$24.05 |
$26.61 |
$24.00 |
$24.61 |
$24.73 |
$25.04 |
$25.20 |
$25.77 |
$25.85 |
$26.16 |
| Tangible Book Value per Share |
|
$24.08 |
$24.05 |
$26.61 |
$24.00 |
$24.61 |
$24.73 |
$25.04 |
$25.20 |
$25.77 |
$25.85 |
$26.16 |
| Total Capital |
|
16,065 |
16,286 |
16,484 |
16,547 |
17,647 |
17,410 |
17,722 |
18,452 |
19,228 |
19,450 |
19,262 |
| Total Debt |
|
9,339 |
9,509 |
9,667 |
9,756 |
10,679 |
10,406 |
10,629 |
11,307 |
11,921 |
12,116 |
11,840 |
| Total Long-Term Debt |
|
8,429 |
8,225 |
8,524 |
8,900 |
9,245 |
8,677 |
8,580 |
9,642 |
10,655 |
10,954 |
11,007 |
| Net Debt |
|
8,539 |
8,845 |
9,024 |
9,041 |
9,219 |
9,686 |
9,954 |
10,312 |
10,479 |
10,866 |
11,001 |
| Capital Expenditures (CapEx) |
|
-285 |
561 |
510 |
1,320 |
-396 |
815 |
582 |
483 |
583 |
835 |
414 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
141 |
190 |
235 |
124 |
287 |
117 |
105 |
231 |
123 |
180 |
164 |
| Debt-free Net Working Capital (DFNWC) |
|
347 |
252 |
267 |
216 |
1,114 |
198 |
130 |
560 |
876 |
736 |
279 |
| Net Working Capital (NWC) |
|
-563 |
-1,032 |
-876 |
-640 |
-320 |
-1,531 |
-1,919 |
-1,105 |
-390 |
-426 |
-554 |
| Net Nonoperating Expense (NNE) |
|
57 |
60 |
79 |
122 |
101 |
85 |
117 |
122 |
92 |
134 |
118 |
| Net Nonoperating Obligations (NNO) |
|
8,448 |
8,793 |
9,001 |
9,034 |
9,195 |
9,613 |
9,876 |
10,259 |
10,391 |
10,945 |
11,142 |
| Total Depreciation and Amortization (D&A) |
|
-158 |
173 |
189 |
558 |
-176 |
201 |
211 |
209 |
211 |
215 |
223 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
3.42% |
4.72% |
5.90% |
3.13% |
7.23% |
2.94% |
2.57% |
5.57% |
2.88% |
4.13% |
3.71% |
| Debt-free Net Working Capital to Revenue |
|
8.41% |
6.26% |
6.71% |
5.45% |
28.08% |
4.97% |
3.19% |
13.51% |
20.50% |
16.87% |
6.32% |
| Net Working Capital to Revenue |
|
-13.65% |
-25.63% |
-22.00% |
-16.15% |
-8.07% |
-38.46% |
-47.06% |
-26.66% |
-9.12% |
-9.77% |
-12.54% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$1.02 |
$0.47 |
$0.62 |
$0.34 |
$1.15 |
$0.58 |
$0.83 |
$0.68 |
$1.09 |
$0.55 |
$0.87 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
253.50M |
253M |
256.20M |
256.40M |
256.60M |
256.50M |
256.80M |
256.90M |
257M |
257M |
257.40M |
| Adjusted Diluted Earnings per Share |
|
$1.02 |
$0.47 |
$0.62 |
$0.34 |
$1.15 |
$0.58 |
$0.83 |
$0.68 |
$1.09 |
$0.54 |
$0.87 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
253.80M |
253.30M |
256.50M |
256.70M |
256.90M |
256.80M |
257.20M |
257.30M |
257.80M |
257.80M |
258.80M |
| 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 |
|
281.79M |
282.71M |
282.99M |
283.11M |
283.21M |
283.30M |
283.48M |
283.58M |
283.66M |
283.75M |
284.88M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
316 |
181 |
155 |
133 |
219 |
155 |
180 |
156 |
244 |
137 |
174 |
| Normalized NOPAT Margin |
|
29.33% |
18.78% |
15.07% |
14.88% |
20.27% |
15.87% |
15.95% |
16.24% |
20.19% |
12.91% |
14.72% |
| Pre Tax Income Margin |
|
24.51% |
12.70% |
14.36% |
6.04% |
21.55% |
14.46% |
14.72% |
13.63% |
21.74% |
9.50% |
13.77% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
3.53 |
2.01 |
2.24 |
1.36 |
2.92 |
2.03 |
2.29 |
1.98 |
2.91 |
1.58 |
1.99 |
| NOPAT to Interest Expense |
|
3.19 |
1.72 |
2.22 |
1.94 |
3.48 |
1.96 |
2.77 |
2.39 |
2.91 |
1.95 |
2.41 |
| EBIT Less CapEx to Interest Expense |
|
6.40 |
-3.33 |
-2.52 |
-10.86 |
6.39 |
-4.76 |
-2.61 |
-1.92 |
-1.64 |
-4.34 |
-0.92 |
| NOPAT Less CapEx to Interest Expense |
|
6.07 |
-3.62 |
-2.55 |
-10.28 |
6.95 |
-4.83 |
-2.12 |
-1.51 |
-1.64 |
-3.97 |
-0.51 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
38.85% |
64.86% |
66.76% |
70.72% |
73.22% |
71.30% |
66.98% |
37.14% |
62.84% |
64.32% |
64.31% |
| Augmented Payout Ratio |
|
38.85% |
64.86% |
66.76% |
70.72% |
73.22% |
71.30% |
66.98% |
37.14% |
62.84% |
64.32% |
64.31% |