| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
112,190,041.00 |
110,482,671.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
112,190,041.00 |
110,482,671.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
6.28 |
1.89 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
18.70% |
15.63% |
10.40% |
7.33% |
8.73% |
12.68% |
7.32% |
6.50% |
7.06% |
- |
4.26% |
| EBITDA Growth |
|
3.24% |
159.86% |
11.78% |
13.98% |
38.59% |
15.08% |
2.40% |
-1.29% |
-7.90% |
- |
-25.41% |
| EBIT Growth |
|
-1.36% |
192.87% |
11.35% |
14.71% |
44.96% |
13.50% |
-1.21% |
-4.42% |
-12.42% |
- |
-36.49% |
| NOPAT Growth |
|
-5.31% |
454.54% |
7.13% |
13.03% |
41.63% |
12.32% |
0.44% |
-4.24% |
-11.54% |
- |
-38.36% |
| Net Income Growth |
|
-2.64% |
458.77% |
10.68% |
15.02% |
41.48% |
11.79% |
-2.13% |
-5.60% |
-12.80% |
- |
-38.00% |
| EPS Growth |
|
-2.00% |
461.70% |
11.40% |
17.54% |
46.43% |
15.15% |
2.36% |
-1.59% |
-9.76% |
- |
-35.00% |
| Operating Cash Flow Growth |
|
492.33% |
32.29% |
180.25% |
-7.04% |
-22.88% |
1.25% |
-193.28% |
-25.83% |
-16.89% |
- |
280.27% |
| Free Cash Flow Firm Growth |
|
164.39% |
267.57% |
640.67% |
42.76% |
-104.12% |
-41.74% |
-195.35% |
-215.89% |
-1,701.65% |
- |
53.44% |
| Invested Capital Growth |
|
-9.38% |
-0.29% |
-2.12% |
-0.18% |
14.89% |
17.69% |
27.82% |
33.45% |
23.91% |
- |
11.69% |
| Revenue Q/Q Growth |
|
-0.22% |
45.41% |
-31.08% |
7.34% |
1.08% |
50.69% |
-34.36% |
6.52% |
1.61% |
- |
-32.11% |
| EBITDA Q/Q Growth |
|
-23.20% |
132.10% |
-46.70% |
19.96% |
-6.62% |
92.74% |
-52.57% |
15.63% |
-12.87% |
- |
-55.54% |
| EBIT Q/Q Growth |
|
-28.50% |
167.77% |
-51.07% |
22.44% |
-9.64% |
109.66% |
-57.41% |
18.46% |
-17.21% |
- |
-64.82% |
| NOPAT Q/Q Growth |
|
-28.16% |
171.71% |
-53.55% |
24.67% |
-9.99% |
115.47% |
-58.46% |
18.87% |
-16.85% |
- |
-67.79% |
| Net Income Q/Q Growth |
|
-27.19% |
169.17% |
-51.99% |
22.25% |
-10.45% |
112.69% |
-57.97% |
17.91% |
-17.27% |
- |
-66.76% |
| EPS Q/Q Growth |
|
-26.87% |
169.39% |
-51.89% |
24.02% |
-8.89% |
111.85% |
-57.24% |
19.23% |
-16.45% |
- |
-66.00% |
| Operating Cash Flow Q/Q Growth |
|
-18.22% |
255.03% |
-90.79% |
247.50% |
-32.15% |
366.11% |
-108.49% |
376.31% |
-23.97% |
- |
-81.24% |
| Free Cash Flow Firm Q/Q Growth |
|
83.17% |
34.23% |
-46.36% |
8.26% |
-105.28% |
1,999.36% |
-187.79% |
-31.58% |
17.89% |
- |
31.04% |
| Invested Capital Q/Q Growth |
|
0.36% |
-18.34% |
16.65% |
4.42% |
15.52% |
-16.36% |
26.70% |
9.01% |
7.26% |
- |
4.95% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
57.01% |
59.39% |
57.72% |
59.56% |
58.48% |
60.42% |
58.34% |
58.50% |
55.57% |
- |
54.17% |
| EBITDA Margin |
|
20.23% |
32.29% |
24.98% |
27.91% |
25.79% |
32.98% |
23.83% |
25.87% |
22.18% |
- |
17.05% |
| Operating Margin |
|
15.34% |
28.51% |
19.59% |
22.78% |
20.47% |
28.86% |
18.50% |
20.74% |
16.99% |
- |
11.21% |
| EBIT Margin |
|
15.79% |
29.07% |
20.64% |
23.54% |
21.05% |
29.28% |
19.00% |
21.13% |
17.22% |
- |
11.57% |
| Profit (Net Income) Margin |
|
11.28% |
20.89% |
14.55% |
16.57% |
14.68% |
20.72% |
13.27% |
14.69% |
11.96% |
- |
7.89% |
| Tax Burden Percent |
|
71.48% |
71.85% |
70.50% |
70.39% |
69.76% |
70.77% |
69.84% |
69.52% |
69.46% |
- |
68.18% |
| Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
- |
100.00% |
| Effective Tax Rate |
|
28.52% |
28.15% |
29.50% |
29.61% |
30.24% |
29.23% |
30.16% |
30.48% |
30.54% |
- |
31.82% |
| Return on Invested Capital (ROIC) |
|
39.33% |
98.98% |
57.88% |
66.10% |
55.59% |
99.92% |
52.58% |
55.63% |
41.72% |
- |
27.28% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
38.36% |
98.23% |
56.73% |
65.16% |
54.74% |
99.41% |
52.07% |
55.14% |
41.36% |
- |
26.84% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-8.44% |
-45.23% |
-21.45% |
-23.41% |
-16.61% |
-49.13% |
-19.74% |
-18.12% |
-10.84% |
- |
-8.36% |
| Return on Equity (ROE) |
|
30.90% |
53.75% |
36.43% |
42.69% |
38.97% |
50.80% |
32.84% |
37.51% |
30.88% |
- |
18.92% |
| Cash Return on Invested Capital (CROIC) |
|
48.19% |
76.61% |
67.83% |
65.51% |
50.51% |
65.32% |
42.44% |
33.27% |
33.27% |
- |
34.90% |
| Operating Return on Assets (OROA) |
|
25.59% |
44.04% |
32.72% |
36.93% |
32.70% |
42.20% |
28.65% |
32.30% |
25.35% |
- |
16.25% |
| Return on Assets (ROA) |
|
18.29% |
31.64% |
23.06% |
25.99% |
22.81% |
29.86% |
20.01% |
22.45% |
17.61% |
- |
11.08% |
| Return on Common Equity (ROCE) |
|
30.90% |
53.75% |
36.43% |
42.69% |
38.97% |
50.80% |
32.84% |
37.51% |
30.88% |
- |
18.92% |
| Return on Equity Simple (ROE_SIMPLE) |
|
28.38% |
0.00% |
37.47% |
40.49% |
43.55% |
0.00% |
42.14% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
242 |
657 |
305 |
380 |
342 |
738 |
306 |
364 |
303 |
586 |
189 |
| NOPAT Margin |
|
10.96% |
20.49% |
13.81% |
16.04% |
14.28% |
20.42% |
12.92% |
14.42% |
11.80% |
- |
7.64% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.97% |
0.75% |
1.15% |
0.93% |
0.84% |
0.51% |
0.51% |
0.49% |
0.37% |
- |
0.44% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
- |
- |
- |
- |
17.06% |
7.14% |
8.30% |
6.73% |
11.81% |
3.91% |
| Cost of Revenue to Revenue |
|
42.99% |
40.61% |
42.28% |
40.44% |
41.52% |
39.58% |
41.66% |
41.50% |
44.43% |
- |
45.83% |
| SG&A Expenses to Revenue |
|
38.24% |
30.87% |
38.14% |
36.77% |
37.96% |
31.52% |
39.77% |
37.69% |
38.51% |
- |
42.89% |
| R&D to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Operating Expenses to Revenue |
|
41.67% |
30.87% |
38.14% |
36.77% |
38.01% |
31.56% |
39.84% |
37.75% |
38.58% |
- |
42.96% |
| Earnings before Interest and Taxes (EBIT) |
|
348 |
932 |
456 |
558 |
504 |
1,058 |
450 |
534 |
442 |
813 |
286 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
446 |
1,035 |
552 |
662 |
618 |
1,191 |
565 |
653 |
569 |
948 |
421 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
13.32 |
13.68 |
10.45 |
7.54 |
8.98 |
11.18 |
7.47 |
5.06 |
4.30 |
- |
3.06 |
| Price to Tangible Book Value (P/TBV) |
|
13.41 |
13.75 |
10.51 |
7.58 |
9.40 |
11.64 |
7.79 |
5.27 |
4.48 |
- |
3.18 |
| Price to Revenue (P/Rev) |
|
5.11 |
6.02 |
4.49 |
3.04 |
3.51 |
4.56 |
2.98 |
2.03 |
1.75 |
- |
1.32 |
| Price to Earnings (P/E) |
|
48.10 |
37.62 |
28.19 |
19.45 |
20.67 |
29.21 |
18.14 |
12.57 |
11.30 |
- |
9.35 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Earnings Yield |
|
2.08% |
2.66% |
3.55% |
5.14% |
4.84% |
3.42% |
5.51% |
7.95% |
8.85% |
- |
10.70% |
| Enterprise Value to Invested Capital (EV/IC) |
|
18.84 |
27.98 |
18.19 |
11.89 |
12.37 |
19.81 |
10.36 |
6.51 |
5.28 |
- |
4.00 |
| Enterprise Value to Revenue (EV/Rev) |
|
4.99 |
5.78 |
4.29 |
2.88 |
3.40 |
4.38 |
2.86 |
1.93 |
1.65 |
- |
1.18 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
23.92 |
21.77 |
16.14 |
10.68 |
12.07 |
15.33 |
10.12 |
6.95 |
6.15 |
- |
5.11 |
| Enterprise Value to EBIT (EV/EBIT) |
|
29.37 |
25.57 |
18.98 |
12.55 |
14.12 |
17.99 |
11.95 |
8.26 |
7.38 |
- |
6.38 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
46.72 |
36.61 |
27.40 |
18.18 |
20.54 |
26.25 |
17.39 |
12.01 |
10.71 |
- |
9.19 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
23.43 |
24.23 |
17.74 |
12.28 |
15.34 |
20.39 |
15.16 |
11.00 |
9.84 |
- |
6.84 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
37.18 |
36.47 |
26.53 |
18.13 |
26.18 |
32.78 |
27.40 |
22.36 |
17.58 |
- |
12.09 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Financial Leverage |
|
-0.22 |
-0.46 |
-0.38 |
-0.36 |
-0.30 |
-0.49 |
-0.38 |
-0.33 |
-0.26 |
- |
-0.31 |
| Leverage Ratio |
|
1.73 |
1.72 |
1.64 |
1.68 |
1.74 |
1.72 |
1.68 |
1.69 |
1.77 |
- |
1.75 |
| Compound Leverage Factor |
|
1.73 |
1.72 |
1.64 |
1.68 |
1.74 |
1.72 |
1.68 |
1.69 |
1.77 |
- |
1.75 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| 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% |
| 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% |
| Common Equity to Total Capital |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
- |
100.00% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Altman Z-Score |
|
14.16 |
15.12 |
13.03 |
9.63 |
9.64 |
11.79 |
8.84 |
7.00 |
5.99 |
- |
4.84 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
2.32 |
2.49 |
2.72 |
2.43 |
2.00 |
2.16 |
2.28 |
2.27 |
2.13 |
- |
2.23 |
| Quick Ratio |
|
0.83 |
1.45 |
1.47 |
1.18 |
0.74 |
1.14 |
0.93 |
0.83 |
0.70 |
- |
0.94 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
494 |
662 |
355 |
385 |
-20 |
386 |
-339 |
-446 |
-366 |
-229 |
-158 |
| Operating Cash Flow to CapEx |
|
239.32% |
670.23% |
97.58% |
305.43% |
168.45% |
596.38% |
-78.12% |
184.76% |
149.24% |
- |
168.35% |
| 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 |
| 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 |
| 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 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.62 |
1.52 |
1.59 |
1.57 |
1.55 |
1.44 |
1.51 |
1.53 |
1.47 |
- |
1.40 |
| Accounts Receivable Turnover |
|
90.42 |
74.66 |
84.06 |
85.99 |
81.32 |
86.45 |
80.35 |
82.18 |
56.25 |
- |
73.17 |
| Inventory Turnover |
|
2.32 |
2.89 |
2.80 |
2.68 |
2.42 |
3.12 |
2.92 |
2.83 |
2.42 |
- |
2.97 |
| Fixed Asset Turnover |
|
7.24 |
6.83 |
6.84 |
6.70 |
6.54 |
6.37 |
6.31 |
6.17 |
6.07 |
- |
5.76 |
| Accounts Payable Turnover |
|
12.95 |
15.39 |
14.91 |
13.44 |
12.05 |
13.93 |
15.46 |
12.92 |
12.48 |
- |
16.59 |
| Days Sales Outstanding (DSO) |
|
4.04 |
4.89 |
4.34 |
4.24 |
4.49 |
4.22 |
4.54 |
4.44 |
6.49 |
- |
4.99 |
| Days Inventory Outstanding (DIO) |
|
157.24 |
126.11 |
130.42 |
136.14 |
150.92 |
116.91 |
125.15 |
128.96 |
150.54 |
- |
122.77 |
| Days Payable Outstanding (DPO) |
|
28.18 |
23.72 |
24.48 |
27.15 |
30.29 |
26.20 |
23.61 |
28.26 |
29.25 |
- |
22.00 |
| Cash Conversion Cycle (CCC) |
|
133.10 |
107.28 |
110.29 |
113.23 |
125.12 |
94.93 |
106.08 |
105.14 |
127.78 |
- |
105.76 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
2,435 |
1,988 |
2,319 |
2,422 |
2,797 |
2,340 |
2,964 |
3,231 |
3,466 |
3,155 |
3,311 |
| Invested Capital Turnover |
|
3.59 |
4.83 |
4.19 |
4.12 |
3.89 |
4.89 |
4.07 |
3.86 |
3.54 |
- |
3.57 |
| Increase / (Decrease) in Invested Capital |
|
-252 |
-5.82 |
-50 |
-4.42 |
363 |
352 |
645 |
810 |
669 |
815 |
347 |
| Enterprise Value (EV) |
|
45,879 |
55,633 |
42,189 |
28,781 |
34,598 |
46,339 |
30,716 |
21,025 |
18,315 |
- |
13,244 |
| Market Capitalization |
|
46,970 |
57,877 |
44,089 |
30,391 |
35,786 |
48,324 |
32,041 |
22,181 |
19,351 |
- |
14,758 |
| Book Value per Share |
|
$29.04 |
$34.95 |
$34.91 |
$33.63 |
$33.87 |
$37.06 |
$37.13 |
$38.24 |
$39.68 |
$44.23 |
$43.68 |
| Tangible Book Value per Share |
|
$28.84 |
$34.76 |
$34.71 |
$33.43 |
$32.36 |
$35.60 |
$35.59 |
$36.65 |
$38.06 |
$42.52 |
$41.96 |
| Total Capital |
|
3,526 |
4,232 |
4,220 |
4,032 |
3,986 |
4,324 |
4,290 |
4,387 |
4,502 |
4,962 |
4,826 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
-1,091 |
-2,244 |
-1,901 |
-1,610 |
-1,188 |
-1,984 |
-1,325 |
-1,156 |
-1,036 |
-1,807 |
-1,515 |
| Capital Expenditures (CapEx) |
|
163 |
207 |
131 |
145 |
178 |
235 |
152 |
178 |
167 |
183 |
127 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
826 |
185 |
484 |
493 |
613 |
156 |
685 |
816 |
1,046 |
568 |
686 |
| Debt-free Net Working Capital (DFNWC) |
|
1,917 |
2,429 |
2,385 |
2,103 |
1,802 |
2,141 |
2,010 |
1,971 |
2,081 |
2,375 |
2,200 |
| Net Working Capital (NWC) |
|
1,917 |
2,429 |
2,385 |
2,103 |
1,802 |
2,141 |
2,010 |
1,971 |
2,081 |
2,375 |
2,200 |
| Net Nonoperating Expense (NNE) |
|
-7.03 |
-13 |
-16 |
-13 |
-9.59 |
-11 |
-8.23 |
-6.77 |
-4.07 |
-0.70 |
-6.23 |
| Net Nonoperating Obligations (NNO) |
|
-1,091 |
-2,244 |
-1,901 |
-1,610 |
-1,188 |
-1,984 |
-1,325 |
-1,156 |
-1,036 |
-1,807 |
-1,515 |
| Total Depreciation and Amortization (D&A) |
|
98 |
103 |
96 |
104 |
114 |
134 |
115 |
120 |
127 |
135 |
135 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
8.99% |
1.93% |
4.92% |
4.94% |
6.02% |
1.48% |
6.37% |
7.48% |
9.44% |
- |
6.12% |
| Debt-free Net Working Capital to Revenue |
|
20.87% |
25.25% |
24.26% |
21.05% |
17.70% |
20.22% |
18.70% |
18.08% |
18.80% |
- |
19.64% |
| Net Working Capital to Revenue |
|
20.87% |
25.25% |
24.26% |
21.05% |
17.70% |
20.22% |
18.70% |
18.08% |
18.80% |
- |
19.64% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$1.97 |
$5.29 |
$2.55 |
$3.15 |
$2.87 |
$6.10 |
$2.61 |
$3.10 |
$2.59 |
$4.97 |
$1.69 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
126.46M |
126.73M |
125.99M |
124.72M |
122.70M |
123.74M |
120.63M |
119.60M |
118.54M |
118.98M |
115.41M |
| Adjusted Diluted Earnings per Share |
|
$1.96 |
$5.28 |
$2.54 |
$3.15 |
$2.87 |
$6.08 |
$2.60 |
$3.10 |
$2.59 |
$4.97 |
$1.69 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
126.77M |
127.06M |
126.34M |
124.86M |
122.80M |
123.94M |
120.84M |
119.68M |
118.55M |
119.07M |
115.48M |
| 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 |
|
121.07M |
120.89M |
119.89M |
117.66M |
116.67M |
115.52M |
114.73M |
113.47M |
112.19M |
110.48M |
108.44M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
295 |
657 |
305 |
380 |
342 |
738 |
306 |
364 |
303 |
586 |
189 |
| Normalized NOPAT Margin |
|
13.38% |
20.49% |
13.81% |
16.04% |
14.28% |
20.42% |
12.92% |
14.42% |
11.80% |
- |
7.64% |
| Pre Tax Income Margin |
|
15.79% |
29.07% |
20.64% |
23.54% |
21.05% |
29.28% |
19.00% |
21.13% |
17.22% |
- |
11.57% |
| 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 |
| NOPAT to Interest Expense |
|
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 |
| 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 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Augmented Payout Ratio |
|
57.34% |
36.04% |
48.04% |
70.78% |
78.10% |
90.21% |
98.01% |
81.96% |
71.35% |
- |
75.75% |