| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
568,443,856.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
568,443,856.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.91 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-6.81% |
4.11% |
9.20% |
25.05% |
31.08% |
23.38% |
24.85% |
16.63% |
2.94% |
4.53% |
1.96% |
| EBITDA Growth |
|
6.21% |
18.72% |
17.67% |
33.33% |
21.17% |
40.46% |
24.03% |
23.47% |
23.46% |
25.85% |
27.78% |
| EBIT Growth |
|
6.93% |
4.08% |
-0.24% |
15.69% |
3.94% |
46.78% |
32.85% |
30.80% |
30.07% |
31.87% |
34.07% |
| NOPAT Growth |
|
5.80% |
-4.07% |
-2.23% |
-9.01% |
18.44% |
67.86% |
44.60% |
70.12% |
22.08% |
34.63% |
13.76% |
| Net Income Growth |
|
0.00% |
-18.41% |
-22.59% |
-16.85% |
3.74% |
82.05% |
69.53% |
103.60% |
38.69% |
45.63% |
31.39% |
| EPS Growth |
|
1.69% |
-30.61% |
-34.43% |
-29.63% |
-11.67% |
82.35% |
70.00% |
105.26% |
37.74% |
45.16% |
33.82% |
| Operating Cash Flow Growth |
|
29.31% |
-15.59% |
-6.19% |
11.11% |
-18.67% |
69.06% |
25.09% |
62.17% |
-9.43% |
-11.35% |
3.92% |
| Free Cash Flow Firm Growth |
|
400.58% |
-1,045.64% |
-1,215.30% |
-1,420.91% |
-337.86% |
112.24% |
107.53% |
106.18% |
140.62% |
-96.52% |
-67.18% |
| Invested Capital Growth |
|
-57.22% |
89.91% |
89.72% |
90.96% |
343.15% |
-3.62% |
-1.26% |
-0.53% |
-28.40% |
2.62% |
1.38% |
| Revenue Q/Q Growth |
|
1.26% |
13.51% |
1.64% |
7.05% |
6.14% |
6.83% |
2.85% |
0.00% |
-6.32% |
8.48% |
0.61% |
| EBITDA Q/Q Growth |
|
12.47% |
-2.82% |
17.43% |
3.89% |
2.21% |
12.65% |
3.69% |
3.42% |
2.20% |
14.82% |
5.28% |
| EBIT Q/Q Growth |
|
14.89% |
-17.36% |
15.13% |
5.84% |
3.22% |
16.70% |
4.20% |
4.21% |
2.64% |
18.32% |
5.93% |
| NOPAT Q/Q Growth |
|
7.08% |
-23.32% |
23.21% |
-10.06% |
39.38% |
8.68% |
6.14% |
5.81% |
0.02% |
19.85% |
-10.31% |
| Net Income Q/Q Growth |
|
10.11% |
-33.67% |
19.49% |
-4.72% |
37.39% |
16.39% |
11.27% |
14.43% |
-6.42% |
22.22% |
0.39% |
| EPS Q/Q Growth |
|
11.11% |
-43.33% |
17.65% |
-5.00% |
39.47% |
16.98% |
9.68% |
14.71% |
-6.41% |
23.29% |
1.11% |
| Operating Cash Flow Q/Q Growth |
|
-27.54% |
39.00% |
27.10% |
-13.21% |
-46.96% |
188.93% |
-5.96% |
12.52% |
-70.38% |
182.81% |
10.24% |
| Free Cash Flow Firm Q/Q Growth |
|
822.20% |
-246.61% |
2.68% |
-0.39% |
-66.07% |
107.54% |
-40.15% |
-17.55% |
991.32% |
-99.35% |
463.65% |
| Invested Capital Q/Q Growth |
|
-56.18% |
347.29% |
-1.91% |
-0.67% |
1.68% |
-2.72% |
0.50% |
0.07% |
-26.81% |
39.42% |
-0.72% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
46.86% |
49.24% |
46.42% |
46.37% |
42.80% |
44.44% |
43.45% |
45.65% |
49.13% |
48.63% |
49.18% |
| EBITDA Margin |
|
34.18% |
29.27% |
33.81% |
32.81% |
31.60% |
33.32% |
33.59% |
34.74% |
37.90% |
40.11% |
41.97% |
| Operating Margin |
|
29.70% |
21.43% |
24.49% |
23.60% |
23.55% |
25.44% |
26.17% |
27.18% |
29.93% |
29.66% |
30.74% |
| EBIT Margin |
|
29.77% |
21.68% |
24.55% |
24.27% |
23.61% |
25.79% |
26.12% |
27.22% |
29.83% |
32.53% |
34.25% |
| Profit (Net Income) Margin |
|
20.26% |
11.84% |
13.92% |
12.39% |
16.04% |
17.47% |
18.90% |
21.63% |
21.60% |
24.34% |
24.29% |
| Tax Burden Percent |
|
75.19% |
70.40% |
74.68% |
65.10% |
85.67% |
80.68% |
80.94% |
82.48% |
79.96% |
89.14% |
76.66% |
| Interest Burden Percent |
|
90.51% |
77.59% |
75.91% |
78.39% |
79.29% |
83.97% |
89.38% |
96.31% |
90.58% |
83.94% |
92.49% |
| Effective Tax Rate |
|
24.81% |
29.60% |
25.32% |
34.90% |
14.33% |
19.32% |
19.06% |
17.52% |
20.04% |
10.86% |
23.34% |
| Return on Invested Capital (ROIC) |
|
17.42% |
5.81% |
7.35% |
6.59% |
11.31% |
7.50% |
8.24% |
9.08% |
11.15% |
10.85% |
9.73% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
15.43% |
5.07% |
6.30% |
5.80% |
9.20% |
6.83% |
7.70% |
8.89% |
10.39% |
10.32% |
9.92% |
| Return on Net Nonoperating Assets (RNNOA) |
|
3.77% |
4.33% |
5.14% |
4.55% |
3.92% |
5.73% |
6.14% |
6.78% |
5.37% |
7.41% |
6.99% |
| Return on Equity (ROE) |
|
21.19% |
10.14% |
12.49% |
11.14% |
15.23% |
13.23% |
14.37% |
15.86% |
16.53% |
18.26% |
16.72% |
| Cash Return on Invested Capital (CROIC) |
|
95.72% |
-54.46% |
-54.27% |
-54.98% |
-116.66% |
10.52% |
8.83% |
9.07% |
43.35% |
7.06% |
8.57% |
| Operating Return on Assets (OROA) |
|
7.55% |
4.95% |
5.97% |
5.70% |
6.03% |
6.09% |
6.70% |
7.29% |
7.96% |
8.75% |
9.82% |
| Return on Assets (ROA) |
|
5.14% |
2.70% |
3.38% |
2.91% |
4.10% |
4.12% |
4.85% |
5.79% |
5.77% |
6.55% |
6.96% |
| Return on Common Equity (ROCE) |
|
21.14% |
10.12% |
12.47% |
11.12% |
15.20% |
13.21% |
14.35% |
15.84% |
16.51% |
18.24% |
16.70% |
| Return on Equity Simple (ROE_SIMPLE) |
|
17.02% |
0.00% |
9.15% |
8.66% |
8.63% |
0.00% |
11.06% |
12.76% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
324 |
249 |
306 |
275 |
384 |
417 |
443 |
468 |
469 |
562 |
504 |
| NOPAT Margin |
|
22.33% |
15.09% |
18.29% |
15.37% |
20.18% |
20.53% |
21.18% |
22.42% |
23.93% |
26.44% |
23.57% |
| Net Nonoperating Expense Percent (NNEP) |
|
1.99% |
0.74% |
1.05% |
0.79% |
2.11% |
0.67% |
0.54% |
0.19% |
0.76% |
0.53% |
-0.18% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
1.17% |
- |
- |
- |
2.02% |
2.12% |
2.23% |
2.22% |
2.64% |
2.40% |
| Cost of Revenue to Revenue |
|
53.14% |
50.76% |
53.58% |
53.63% |
57.20% |
55.56% |
56.56% |
54.35% |
50.87% |
51.37% |
50.82% |
| SG&A Expenses to Revenue |
|
7.93% |
9.17% |
7.71% |
7.70% |
6.99% |
6.99% |
5.69% |
6.75% |
7.15% |
7.11% |
7.11% |
| 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 |
|
17.16% |
27.81% |
21.92% |
22.77% |
19.24% |
19.00% |
17.27% |
18.47% |
19.20% |
18.97% |
18.44% |
| Earnings before Interest and Taxes (EBIT) |
|
432 |
357 |
411 |
435 |
449 |
524 |
546 |
569 |
584 |
691 |
732 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
496 |
482 |
566 |
588 |
601 |
677 |
702 |
726 |
742 |
852 |
897 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
3.64 |
3.06 |
3.37 |
3.19 |
3.80 |
3.97 |
3.78 |
4.35 |
4.22 |
4.54 |
4.01 |
| 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) |
|
3.92 |
5.45 |
5.87 |
5.29 |
5.99 |
6.00 |
5.58 |
6.33 |
6.21 |
6.71 |
5.81 |
| Price to Earnings (P/E) |
|
21.32 |
31.23 |
36.74 |
36.73 |
43.89 |
39.78 |
34.14 |
34.04 |
31.23 |
31.02 |
25.24 |
| Dividend Yield |
|
1.75% |
1.50% |
1.39% |
1.49% |
1.26% |
1.22% |
1.27% |
1.11% |
1.15% |
1.08% |
1.27% |
| Earnings Yield |
|
4.69% |
3.20% |
2.72% |
2.72% |
2.28% |
2.51% |
2.93% |
2.94% |
3.20% |
3.22% |
3.96% |
| Enterprise Value to Invested Capital (EV/IC) |
|
4.70 |
2.08 |
2.27 |
2.19 |
2.52 |
2.67 |
2.61 |
2.98 |
3.65 |
3.12 |
2.79 |
| Enterprise Value to Revenue (EV/Rev) |
|
3.61 |
7.07 |
7.38 |
6.69 |
7.33 |
7.18 |
6.66 |
7.33 |
6.53 |
7.70 |
6.80 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
11.88 |
22.57 |
23.08 |
20.61 |
22.98 |
21.84 |
20.27 |
21.99 |
18.74 |
21.05 |
17.55 |
| Enterprise Value to EBIT (EV/EBIT) |
|
13.86 |
27.19 |
29.08 |
26.87 |
31.12 |
29.20 |
26.64 |
28.50 |
24.00 |
26.62 |
21.92 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
18.07 |
36.02 |
38.72 |
38.02 |
42.36 |
38.39 |
34.23 |
34.78 |
29.68 |
32.76 |
28.25 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
12.22 |
25.28 |
27.59 |
25.74 |
31.14 |
27.39 |
25.12 |
25.24 |
22.85 |
28.22 |
24.76 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
2.94 |
0.00 |
0.00 |
0.00 |
0.00 |
24.93 |
29.33 |
32.75 |
7.02 |
44.78 |
32.76 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
1.50 |
0.97 |
0.92 |
0.90 |
0.89 |
0.85 |
0.81 |
0.78 |
0.76 |
0.74 |
0.74 |
| Long-Term Debt to Equity |
|
1.50 |
0.94 |
0.90 |
0.85 |
0.84 |
0.81 |
0.77 |
0.73 |
0.72 |
0.70 |
0.71 |
| Financial Leverage |
|
0.24 |
0.85 |
0.82 |
0.78 |
0.43 |
0.84 |
0.80 |
0.76 |
0.52 |
0.72 |
0.70 |
| Leverage Ratio |
|
3.83 |
3.13 |
3.00 |
3.26 |
3.13 |
2.85 |
2.72 |
2.67 |
2.65 |
2.62 |
2.46 |
| Compound Leverage Factor |
|
3.46 |
2.43 |
2.28 |
2.55 |
2.48 |
2.39 |
2.43 |
2.57 |
2.40 |
2.20 |
2.27 |
| Debt to Total Capital |
|
59.96% |
49.12% |
48.01% |
47.32% |
47.08% |
45.84% |
44.66% |
43.71% |
43.06% |
42.40% |
42.66% |
| Short-Term Debt to Total Capital |
|
0.00% |
1.37% |
1.08% |
2.65% |
2.38% |
1.93% |
1.92% |
2.38% |
2.04% |
2.03% |
2.05% |
| Long-Term Debt to Total Capital |
|
59.96% |
47.76% |
46.93% |
44.67% |
44.70% |
43.91% |
42.75% |
41.33% |
41.02% |
40.37% |
40.61% |
| 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 |
|
0.07% |
0.05% |
0.05% |
0.05% |
0.04% |
0.04% |
0.04% |
0.03% |
0.03% |
0.02% |
0.02% |
| Common Equity to Total Capital |
|
39.96% |
50.80% |
51.92% |
52.61% |
52.85% |
54.09% |
55.27% |
56.23% |
56.91% |
57.55% |
57.29% |
| Debt to EBITDA |
|
5.32 |
5.50 |
5.03 |
4.60 |
4.41 |
3.90 |
3.63 |
3.39 |
3.20 |
2.98 |
2.78 |
| Net Debt to EBITDA |
|
-1.02 |
5.15 |
4.74 |
4.31 |
4.18 |
3.57 |
3.28 |
3.02 |
0.91 |
2.70 |
2.55 |
| Long-Term Debt to EBITDA |
|
5.32 |
5.35 |
4.92 |
4.34 |
4.18 |
3.73 |
3.48 |
3.21 |
3.04 |
2.84 |
2.65 |
| Debt to NOPAT |
|
8.10 |
8.78 |
8.44 |
8.48 |
8.12 |
6.85 |
6.13 |
5.36 |
5.06 |
4.64 |
4.48 |
| Net Debt to NOPAT |
|
-1.56 |
8.23 |
7.95 |
7.95 |
7.70 |
6.27 |
5.54 |
4.77 |
1.45 |
4.20 |
4.11 |
| Long-Term Debt to NOPAT |
|
8.10 |
8.54 |
8.25 |
8.00 |
7.71 |
6.56 |
5.87 |
5.07 |
4.82 |
4.41 |
4.27 |
| Altman Z-Score |
|
1.80 |
1.49 |
1.74 |
1.70 |
1.93 |
2.07 |
2.07 |
2.39 |
2.38 |
2.54 |
2.80 |
| Noncontrolling Interest Sharing Ratio |
|
0.21% |
0.21% |
0.19% |
0.19% |
0.15% |
0.15% |
0.14% |
0.13% |
0.10% |
0.11% |
0.11% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.75 |
1.01 |
0.99 |
0.94 |
0.95 |
0.99 |
0.98 |
0.96 |
0.99 |
1.01 |
1.00 |
| Quick Ratio |
|
0.88 |
0.17 |
0.20 |
0.20 |
0.18 |
0.23 |
0.24 |
0.22 |
0.18 |
0.20 |
0.38 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
6,489 |
-9,513 |
-9,259 |
-9,295 |
-15,435 |
1,164 |
697 |
574 |
6,270 |
41 |
229 |
| Operating Cash Flow to CapEx |
|
810.81% |
992.86% |
1,358.97% |
884.62% |
435.71% |
1,175.00% |
1,353.06% |
1,264.41% |
320.29% |
702.25% |
1,148.33% |
| Free Cash Flow to Firm to Interest Expense |
|
64.25 |
-85.71 |
-85.73 |
-91.12 |
-151.33 |
11.41 |
7.26 |
6.05 |
72.06 |
0.46 |
2.63 |
| Operating Cash Flow to Interest Expense |
|
2.97 |
3.76 |
4.91 |
4.51 |
2.39 |
6.91 |
6.91 |
7.85 |
2.54 |
7.02 |
7.92 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
2.60 |
3.38 |
4.55 |
4.00 |
1.84 |
6.32 |
6.40 |
7.23 |
1.75 |
6.02 |
7.23 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.25 |
0.23 |
0.24 |
0.24 |
0.26 |
0.24 |
0.26 |
0.27 |
0.27 |
0.27 |
0.29 |
| Accounts Receivable Turnover |
|
9.73 |
7.55 |
7.80 |
8.43 |
9.12 |
7.59 |
8.18 |
8.74 |
9.03 |
8.41 |
8.43 |
| 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 |
|
11.32 |
10.95 |
11.24 |
12.02 |
12.46 |
12.66 |
13.07 |
13.39 |
12.84 |
12.51 |
12.21 |
| Accounts Payable Turnover |
|
14.08 |
12.58 |
14.58 |
13.86 |
13.15 |
13.56 |
16.74 |
16.58 |
16.30 |
16.05 |
17.21 |
| Days Sales Outstanding (DSO) |
|
37.51 |
48.33 |
46.79 |
43.29 |
40.04 |
48.12 |
44.62 |
41.75 |
40.41 |
43.41 |
43.32 |
| 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) |
|
25.93 |
29.02 |
25.04 |
26.33 |
27.75 |
26.92 |
21.81 |
22.01 |
22.39 |
22.75 |
21.21 |
| Cash Conversion Cycle (CCC) |
|
11.58 |
19.31 |
21.76 |
16.95 |
12.29 |
21.20 |
22.81 |
19.73 |
18.02 |
20.66 |
22.12 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
4,610 |
20,620 |
20,226 |
20,091 |
20,429 |
19,873 |
19,972 |
19,985 |
14,628 |
20,394 |
20,247 |
| Invested Capital Turnover |
|
0.78 |
0.39 |
0.40 |
0.43 |
0.56 |
0.37 |
0.39 |
0.40 |
0.47 |
0.41 |
0.41 |
| Increase / (Decrease) in Invested Capital |
|
-6,165 |
9,762 |
9,565 |
9,570 |
15,819 |
-747 |
-254 |
-106 |
-5,801 |
521 |
275 |
| Enterprise Value (EV) |
|
21,660 |
42,882 |
45,823 |
43,935 |
51,406 |
53,117 |
52,057 |
59,512 |
53,357 |
63,628 |
56,469 |
| Market Capitalization |
|
23,517 |
33,078 |
36,406 |
34,742 |
42,049 |
44,435 |
43,631 |
51,338 |
50,752 |
55,461 |
48,255 |
| Book Value per Share |
|
$13.16 |
$18.74 |
$18.74 |
$18.89 |
$19.21 |
$19.46 |
$20.06 |
$20.56 |
$20.95 |
$21.40 |
$21.16 |
| Tangible Book Value per Share |
|
($8.07) |
($18.62) |
($18.15) |
($17.80) |
($17.66) |
($16.84) |
($16.46) |
($16.14) |
($15.57) |
($15.17) |
($15.23) |
| Total Capital |
|
16,182 |
21,281 |
20,808 |
20,705 |
20,939 |
20,680 |
20,881 |
20,996 |
21,128 |
21,236 |
20,995 |
| Total Debt |
|
9,703 |
10,454 |
9,989 |
9,797 |
9,858 |
9,480 |
9,326 |
9,178 |
9,098 |
9,004 |
8,957 |
| Total Long-Term Debt |
|
9,703 |
10,163 |
9,765 |
9,249 |
9,359 |
9,081 |
8,926 |
8,678 |
8,667 |
8,573 |
8,526 |
| Net Debt |
|
-1,869 |
9,793 |
9,407 |
9,183 |
9,348 |
8,673 |
8,417 |
8,167 |
2,598 |
8,162 |
8,209 |
| Capital Expenditures (CapEx) |
|
37 |
42 |
39 |
52 |
56 |
60 |
49 |
59 |
69 |
89 |
60 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-6,269 |
-299 |
-430 |
-548 |
-386 |
-524 |
-662 |
-816 |
-6,177 |
-369 |
-334 |
| Debt-free Net Working Capital (DFNWC) |
|
5,303 |
362 |
152 |
66 |
124 |
283 |
247 |
195 |
323 |
473 |
414 |
| Net Working Capital (NWC) |
|
5,303 |
71 |
-72 |
-482 |
-375 |
-116 |
-153 |
-305 |
-108 |
42 |
-17 |
| Net Nonoperating Expense (NNE) |
|
30 |
54 |
73 |
53 |
79 |
62 |
48 |
16 |
46 |
45 |
-15 |
| Net Nonoperating Obligations (NNO) |
|
-1,869 |
9,793 |
9,407 |
9,183 |
9,348 |
8,673 |
8,417 |
8,167 |
2,598 |
8,162 |
8,209 |
| Total Depreciation and Amortization (D&A) |
|
64 |
125 |
155 |
153 |
152 |
153 |
156 |
157 |
158 |
161 |
165 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-104.50% |
-4.93% |
-6.93% |
-8.35% |
-5.50% |
-7.08% |
-8.47% |
-10.06% |
-75.61% |
-4.47% |
-4.02% |
| Debt-free Net Working Capital to Revenue |
|
88.40% |
5.97% |
2.45% |
1.01% |
1.77% |
3.82% |
3.16% |
2.40% |
3.95% |
5.73% |
4.99% |
| Net Working Capital to Revenue |
|
88.40% |
1.17% |
-1.16% |
-7.34% |
-5.35% |
-1.57% |
-1.96% |
-3.76% |
-1.32% |
0.51% |
-0.20% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.60 |
$0.34 |
$0.41 |
$0.39 |
$0.53 |
$0.61 |
$0.69 |
$0.79 |
$0.74 |
$0.90 |
$0.92 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
576.96M |
575.21M |
576.53M |
575.94M |
574.76M |
575.15M |
574.12M |
573.80M |
571.00M |
568.44M |
565.54M |
| Adjusted Diluted Earnings per Share |
|
$0.60 |
$0.34 |
$0.40 |
$0.38 |
$0.53 |
$0.62 |
$0.68 |
$0.78 |
$0.73 |
$0.90 |
$0.91 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
576.96M |
575.21M |
576.53M |
575.94M |
574.76M |
575.15M |
574.12M |
573.80M |
571.00M |
568.44M |
565.54M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.34 |
$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 |
|
576.96M |
575.21M |
576.53M |
575.94M |
574.76M |
575.15M |
574.12M |
573.80M |
571.00M |
568.44M |
565.54M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
340 |
339 |
332 |
314 |
411 |
436 |
466 |
492 |
485 |
582 |
515 |
| Normalized NOPAT Margin |
|
23.42% |
20.56% |
19.85% |
17.55% |
21.62% |
21.48% |
22.31% |
23.56% |
24.79% |
27.40% |
24.11% |
| Pre Tax Income Margin |
|
26.95% |
16.82% |
18.64% |
19.03% |
18.72% |
21.65% |
23.35% |
26.22% |
27.02% |
27.31% |
31.68% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
4.28 |
3.22 |
3.81 |
4.26 |
4.40 |
5.14 |
5.69 |
5.99 |
6.71 |
7.76 |
8.41 |
| NOPAT to Interest Expense |
|
3.21 |
2.24 |
2.84 |
2.70 |
3.76 |
4.09 |
4.61 |
4.93 |
5.39 |
6.31 |
5.79 |
| EBIT Less CapEx to Interest Expense |
|
3.91 |
2.84 |
3.44 |
3.75 |
3.85 |
4.55 |
5.18 |
5.37 |
5.92 |
6.76 |
7.72 |
| NOPAT Less CapEx to Interest Expense |
|
2.84 |
1.86 |
2.47 |
2.19 |
3.21 |
3.50 |
4.10 |
4.31 |
4.59 |
5.31 |
5.10 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
37.42% |
41.72% |
47.52% |
52.97% |
55.50% |
48.52% |
43.23% |
37.76% |
36.06% |
33.63% |
32.23% |
| Augmented Payout Ratio |
|
22.34% |
67.17% |
58.65% |
70.76% |
82.20% |
61.52% |
63.59% |
57.80% |
56.37% |
68.10% |
87.13% |