| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
102,927,515.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
102,927,515.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
4.94 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
15.78% |
12.76% |
14.36% |
12.12% |
12.87% |
16.34% |
12.02% |
13.21% |
14.33% |
9.67% |
11.29% |
| EBITDA Growth |
|
15.97% |
20.04% |
15.64% |
12.63% |
9.47% |
11.56% |
9.56% |
11.01% |
14.62% |
11.78% |
8.01% |
| EBIT Growth |
|
13.68% |
27.03% |
20.42% |
14.13% |
10.29% |
13.15% |
9.41% |
10.98% |
15.58% |
12.85% |
7.94% |
| NOPAT Growth |
|
13.74% |
10.80% |
20.01% |
15.59% |
12.26% |
12.03% |
9.62% |
9.11% |
17.20% |
14.82% |
9.60% |
| Net Income Growth |
|
6.18% |
-79.83% |
34.93% |
-7.62% |
5.96% |
18.84% |
-13.32% |
12.22% |
8.32% |
-7.33% |
53.70% |
| EPS Growth |
|
5.56% |
-79.98% |
33.58% |
-8.24% |
5.26% |
18.84% |
-13.56% |
11.86% |
8.24% |
-7.46% |
59.15% |
| Operating Cash Flow Growth |
|
150.20% |
767.22% |
14.62% |
20.18% |
19.90% |
16.15% |
-0.53% |
5.21% |
15.10% |
2.19% |
11.99% |
| Free Cash Flow Firm Growth |
|
-494.85% |
69.80% |
12.08% |
24.34% |
48.34% |
-129.34% |
75.30% |
3.83% |
12.26% |
11.35% |
-173.85% |
| Invested Capital Growth |
|
28.92% |
6.52% |
14.98% |
14.56% |
12.51% |
12.15% |
4.54% |
12.43% |
10.20% |
10.02% |
9.21% |
| Revenue Q/Q Growth |
|
2.10% |
3.20% |
4.16% |
2.15% |
2.78% |
6.38% |
0.30% |
3.23% |
3.80% |
2.04% |
1.78% |
| EBITDA Q/Q Growth |
|
4.15% |
2.09% |
2.75% |
3.09% |
1.23% |
4.04% |
0.91% |
4.45% |
4.52% |
1.46% |
-2.48% |
| EBIT Q/Q Growth |
|
4.30% |
2.00% |
4.35% |
2.81% |
0.79% |
4.64% |
0.90% |
4.28% |
4.97% |
2.17% |
-3.49% |
| NOPAT Q/Q Growth |
|
2.79% |
5.21% |
3.67% |
3.10% |
-0.17% |
4.99% |
1.44% |
2.62% |
7.23% |
2.86% |
-3.17% |
| Net Income Q/Q Growth |
|
-4.85% |
12.04% |
-1.80% |
-11.75% |
9.14% |
25.66% |
-28.38% |
14.26% |
5.34% |
7.50% |
18.79% |
| EPS Q/Q Growth |
|
-5.00% |
11.76% |
-1.94% |
-11.86% |
8.97% |
26.18% |
-28.67% |
14.05% |
5.44% |
7.88% |
22.67% |
| Operating Cash Flow Q/Q Growth |
|
97.12% |
-1.30% |
-14.52% |
-27.73% |
96.67% |
-4.40% |
-26.79% |
-23.57% |
115.17% |
-15.12% |
-19.77% |
| Free Cash Flow Firm Q/Q Growth |
|
-33.14% |
78.54% |
-173.57% |
3.20% |
9.09% |
4.74% |
70.53% |
-276.87% |
17.06% |
3.75% |
8.97% |
| Invested Capital Q/Q Growth |
|
7.13% |
-0.51% |
7.48% |
0.00% |
5.21% |
-0.83% |
0.19% |
7.55% |
3.13% |
-0.99% |
-0.55% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
70.12% |
69.74% |
70.27% |
69.51% |
69.23% |
68.31% |
68.71% |
69.22% |
69.54% |
69.46% |
69.38% |
| EBITDA Margin |
|
41.25% |
40.81% |
40.25% |
40.62% |
40.01% |
39.13% |
39.37% |
39.83% |
40.11% |
39.88% |
38.21% |
| Operating Margin |
|
28.53% |
28.68% |
28.64% |
28.79% |
28.14% |
27.95% |
27.93% |
28.21% |
28.40% |
28.58% |
27.18% |
| EBIT Margin |
|
28.85% |
28.52% |
28.57% |
28.75% |
28.19% |
27.73% |
27.90% |
28.18% |
28.50% |
28.54% |
27.06% |
| Profit (Net Income) Margin |
|
22.21% |
24.11% |
22.73% |
19.64% |
20.85% |
24.63% |
17.59% |
19.46% |
19.75% |
20.81% |
24.29% |
| Tax Burden Percent |
|
78.45% |
81.60% |
78.94% |
79.26% |
78.75% |
78.25% |
79.21% |
77.95% |
79.99% |
80.13% |
80.14% |
| Interest Burden Percent |
|
98.12% |
103.61% |
100.79% |
86.16% |
93.91% |
113.48% |
79.57% |
88.59% |
86.64% |
91.00% |
111.99% |
| Effective Tax Rate |
|
21.92% |
20.81% |
21.06% |
20.74% |
21.25% |
21.75% |
20.79% |
22.05% |
20.01% |
19.87% |
19.86% |
| Return on Invested Capital (ROIC) |
|
6.58% |
6.36% |
6.31% |
6.55% |
6.18% |
6.38% |
6.40% |
6.32% |
6.48% |
6.75% |
6.61% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
6.55% |
6.78% |
6.35% |
5.55% |
5.82% |
7.24% |
5.09% |
5.63% |
5.72% |
6.17% |
7.28% |
| Return on Net Nonoperating Assets (RNNOA) |
|
2.06% |
2.16% |
2.16% |
1.74% |
2.14% |
2.39% |
1.79% |
2.12% |
2.32% |
2.37% |
2.96% |
| Return on Equity (ROE) |
|
8.64% |
8.52% |
8.48% |
8.29% |
8.32% |
8.77% |
8.19% |
8.44% |
8.80% |
9.12% |
9.57% |
| Cash Return on Invested Capital (CROIC) |
|
-18.71% |
-0.10% |
-7.67% |
-7.09% |
-5.49% |
-4.94% |
1.99% |
-5.38% |
-3.38% |
-2.93% |
-2.03% |
| Operating Return on Assets (OROA) |
|
6.58% |
6.39% |
6.39% |
6.60% |
6.40% |
6.56% |
6.58% |
6.67% |
6.65% |
6.84% |
6.66% |
| Return on Assets (ROA) |
|
5.06% |
5.40% |
5.08% |
4.51% |
4.73% |
5.83% |
4.15% |
4.61% |
4.61% |
4.99% |
5.98% |
| Return on Common Equity (ROCE) |
|
8.64% |
8.52% |
8.48% |
8.29% |
8.32% |
8.77% |
8.19% |
8.44% |
8.80% |
9.12% |
9.57% |
| Return on Equity Simple (ROE_SIMPLE) |
|
17.16% |
0.00% |
8.33% |
8.02% |
7.97% |
0.00% |
7.79% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
348 |
366 |
380 |
392 |
391 |
411 |
416 |
427 |
458 |
471 |
456 |
| NOPAT Margin |
|
22.28% |
22.71% |
22.61% |
22.82% |
22.16% |
21.87% |
22.12% |
21.99% |
22.72% |
22.90% |
21.79% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.02% |
-0.42% |
-0.04% |
1.00% |
0.35% |
-0.86% |
1.31% |
0.69% |
0.77% |
0.58% |
-0.68% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
1.54% |
- |
- |
- |
1.55% |
1.56% |
1.50% |
1.56% |
1.62% |
1.56% |
| Cost of Revenue to Revenue |
|
29.88% |
30.26% |
29.73% |
30.49% |
30.77% |
31.69% |
31.29% |
30.78% |
30.46% |
30.54% |
30.62% |
| SG&A Expenses to Revenue |
|
41.59% |
41.05% |
41.63% |
40.72% |
41.09% |
40.36% |
40.79% |
41.01% |
41.14% |
40.88% |
42.20% |
| 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 |
|
41.59% |
41.05% |
41.63% |
40.72% |
41.09% |
40.36% |
40.79% |
41.01% |
41.14% |
40.88% |
42.20% |
| Earnings before Interest and Taxes (EBIT) |
|
451 |
460 |
480 |
494 |
498 |
521 |
525 |
548 |
575 |
588 |
567 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
645 |
658 |
677 |
697 |
706 |
735 |
741 |
774 |
809 |
821 |
801 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
3.01 |
3.31 |
3.36 |
3.32 |
3.22 |
2.95 |
3.29 |
3.10 |
2.68 |
2.41 |
1.93 |
| 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) |
|
8.56 |
9.36 |
9.35 |
9.17 |
8.79 |
7.91 |
8.73 |
8.15 |
6.94 |
6.05 |
4.48 |
| Price to Earnings (P/E) |
|
17.55 |
41.77 |
40.29 |
41.40 |
40.36 |
35.92 |
42.19 |
39.53 |
34.12 |
31.12 |
21.19 |
| Dividend Yield |
|
0.55% |
0.50% |
0.50% |
0.51% |
0.53% |
0.58% |
0.52% |
0.56% |
0.65% |
0.74% |
0.96% |
| Earnings Yield |
|
5.70% |
2.39% |
2.48% |
2.42% |
2.48% |
2.78% |
2.37% |
2.53% |
2.93% |
3.21% |
4.72% |
| Enterprise Value to Invested Capital (EV/IC) |
|
2.50 |
2.77 |
2.71 |
2.72 |
2.59 |
2.44 |
2.72 |
2.50 |
2.18 |
1.99 |
1.63 |
| Enterprise Value to Revenue (EV/Rev) |
|
9.53 |
10.22 |
10.40 |
10.13 |
9.86 |
8.85 |
9.61 |
9.20 |
8.02 |
7.09 |
5.60 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
23.84 |
25.18 |
25.56 |
24.87 |
24.39 |
22.14 |
24.17 |
23.25 |
20.25 |
17.81 |
14.18 |
| Enterprise Value to EBIT (EV/EBIT) |
|
34.76 |
36.24 |
36.42 |
35.33 |
34.59 |
31.29 |
34.16 |
32.87 |
28.57 |
25.06 |
19.96 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
42.89 |
46.09 |
46.33 |
44.80 |
43.68 |
39.63 |
43.25 |
41.79 |
36.20 |
31.58 |
25.05 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
38.49 |
31.03 |
31.58 |
30.72 |
29.13 |
26.04 |
29.11 |
28.51 |
24.54 |
22.05 |
17.45 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
139.59 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.40 |
0.36 |
0.43 |
0.41 |
0.45 |
0.40 |
0.39 |
0.45 |
0.47 |
0.47 |
0.56 |
| Long-Term Debt to Equity |
|
0.37 |
0.33 |
0.41 |
0.38 |
0.41 |
0.35 |
0.34 |
0.40 |
0.46 |
0.43 |
0.52 |
| Financial Leverage |
|
0.32 |
0.32 |
0.34 |
0.31 |
0.37 |
0.33 |
0.35 |
0.38 |
0.41 |
0.38 |
0.41 |
| Leverage Ratio |
|
1.70 |
1.65 |
1.67 |
1.64 |
1.68 |
1.64 |
1.66 |
1.67 |
1.72 |
1.70 |
1.73 |
| Compound Leverage Factor |
|
1.67 |
1.71 |
1.69 |
1.42 |
1.58 |
1.86 |
1.32 |
1.48 |
1.49 |
1.55 |
1.94 |
| Debt to Total Capital |
|
28.76% |
26.63% |
30.26% |
29.04% |
31.15% |
28.78% |
27.95% |
31.09% |
32.11% |
31.87% |
35.74% |
| Short-Term Debt to Total Capital |
|
2.09% |
2.10% |
1.96% |
1.96% |
2.60% |
3.94% |
3.75% |
3.51% |
1.02% |
2.42% |
2.44% |
| Long-Term Debt to Total Capital |
|
26.67% |
24.52% |
28.30% |
27.09% |
28.55% |
24.84% |
24.20% |
27.58% |
31.09% |
29.46% |
33.29% |
| 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 |
|
71.24% |
73.37% |
69.74% |
70.96% |
68.85% |
71.22% |
72.05% |
68.91% |
67.89% |
68.13% |
64.26% |
| Debt to EBITDA |
|
2.87 |
2.52 |
2.97 |
2.77 |
3.06 |
2.71 |
2.59 |
3.00 |
3.09 |
2.96 |
3.26 |
| Net Debt to EBITDA |
|
2.44 |
2.12 |
2.57 |
2.36 |
2.64 |
2.37 |
2.21 |
2.66 |
2.74 |
2.61 |
2.84 |
| Long-Term Debt to EBITDA |
|
2.66 |
2.33 |
2.78 |
2.59 |
2.80 |
2.34 |
2.24 |
2.66 |
2.99 |
2.73 |
3.04 |
| Debt to NOPAT |
|
5.16 |
4.62 |
5.39 |
4.99 |
5.48 |
4.85 |
4.64 |
5.39 |
5.52 |
5.24 |
5.77 |
| Net Debt to NOPAT |
|
4.38 |
3.88 |
4.65 |
4.26 |
4.73 |
4.24 |
3.95 |
4.79 |
4.89 |
4.63 |
5.02 |
| Long-Term Debt to NOPAT |
|
4.79 |
4.26 |
5.04 |
4.66 |
5.02 |
4.18 |
4.01 |
4.78 |
5.35 |
4.85 |
5.37 |
| Altman Z-Score |
|
3.69 |
4.18 |
3.86 |
4.03 |
3.64 |
3.59 |
4.05 |
3.60 |
3.12 |
2.87 |
2.33 |
| 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 |
|
0.53 |
0.50 |
0.49 |
0.53 |
0.48 |
0.40 |
0.46 |
0.46 |
0.58 |
0.52 |
0.53 |
| Quick Ratio |
|
0.41 |
0.39 |
0.37 |
0.40 |
0.37 |
0.31 |
0.36 |
0.35 |
0.44 |
0.38 |
0.39 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-4,784 |
-1,027 |
-2,809 |
-2,719 |
-2,472 |
-2,355 |
-694 |
-2,615 |
-2,169 |
-2,087 |
-1,900 |
| Operating Cash Flow to CapEx |
|
2,825.11% |
1,498.31% |
2,812.17% |
2,194.86% |
2,086.74% |
1,880.73% |
2,414.16% |
1,307.77% |
3,150.36% |
3,037.04% |
1,993.60% |
| Free Cash Flow to Firm to Interest Expense |
|
-112.84 |
-20.49 |
-52.80 |
-40.28 |
-36.51 |
-33.26 |
-11.03 |
-33.06 |
-24.18 |
-22.37 |
-19.13 |
| Operating Cash Flow to Interest Expense |
|
14.86 |
12.41 |
9.99 |
5.69 |
11.16 |
10.20 |
8.41 |
5.11 |
9.69 |
7.91 |
5.96 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
14.33 |
11.58 |
9.64 |
5.43 |
10.62 |
9.66 |
8.06 |
4.72 |
9.39 |
7.65 |
5.66 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.23 |
0.22 |
0.22 |
0.23 |
0.23 |
0.24 |
0.24 |
0.24 |
0.23 |
0.24 |
0.25 |
| Accounts Receivable Turnover |
|
7.55 |
7.05 |
7.93 |
7.94 |
7.49 |
7.22 |
7.91 |
7.98 |
7.71 |
7.39 |
8.24 |
| Inventory Turnover |
|
16.20 |
16.27 |
15.93 |
16.03 |
16.34 |
18.05 |
17.90 |
17.82 |
17.77 |
18.52 |
18.39 |
| Fixed Asset Turnover |
|
66.06 |
60.30 |
62.06 |
62.58 |
58.64 |
52.28 |
53.72 |
54.73 |
53.17 |
51.55 |
52.66 |
| Accounts Payable Turnover |
|
14.09 |
14.09 |
13.75 |
13.62 |
14.09 |
14.85 |
15.10 |
15.06 |
14.83 |
16.29 |
14.72 |
| Days Sales Outstanding (DSO) |
|
48.33 |
51.77 |
46.04 |
45.97 |
48.75 |
50.52 |
46.14 |
45.76 |
47.34 |
49.36 |
44.28 |
| Days Inventory Outstanding (DIO) |
|
22.52 |
22.43 |
22.92 |
22.76 |
22.34 |
20.22 |
20.40 |
20.49 |
20.55 |
19.71 |
19.85 |
| Days Payable Outstanding (DPO) |
|
25.90 |
25.91 |
26.55 |
26.79 |
25.90 |
24.59 |
24.17 |
24.24 |
24.61 |
22.41 |
24.79 |
| Cash Conversion Cycle (CCC) |
|
44.95 |
48.28 |
42.41 |
41.94 |
45.19 |
46.16 |
42.37 |
42.01 |
43.27 |
46.67 |
39.33 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
22,881 |
22,765 |
24,469 |
24,469 |
25,744 |
25,530 |
25,579 |
27,511 |
28,371 |
28,089 |
27,936 |
| Invested Capital Turnover |
|
0.30 |
0.28 |
0.28 |
0.29 |
0.28 |
0.29 |
0.29 |
0.29 |
0.29 |
0.29 |
0.30 |
| Increase / (Decrease) in Invested Capital |
|
5,133 |
1,393 |
3,189 |
3,111 |
2,863 |
2,765 |
1,110 |
3,042 |
2,627 |
2,559 |
2,357 |
| Enterprise Value (EV) |
|
57,163 |
63,141 |
66,419 |
66,586 |
66,795 |
62,316 |
69,577 |
68,732 |
61,955 |
56,022 |
45,447 |
| Market Capitalization |
|
51,320 |
57,821 |
59,748 |
60,256 |
59,566 |
55,654 |
63,222 |
60,855 |
53,577 |
47,815 |
36,329 |
| Book Value per Share |
|
$159.67 |
$163.31 |
$166.33 |
$169.45 |
$172.72 |
$175.96 |
$179.02 |
$182.61 |
$185.78 |
$184.71 |
$182.83 |
| Tangible Book Value per Share |
|
($78.27) |
($73.82) |
($87.33) |
($82.39) |
($92.95) |
($88.64) |
($84.76) |
($97.67) |
($105.10) |
($104.28) |
($117.45) |
| Total Capital |
|
23,917 |
23,775 |
25,520 |
25,563 |
26,892 |
26,491 |
26,680 |
28,493 |
29,447 |
29,183 |
29,282 |
| Total Debt |
|
6,878 |
6,330 |
7,722 |
7,424 |
8,377 |
7,623 |
7,456 |
8,859 |
9,454 |
9,301 |
10,464 |
| Total Long-Term Debt |
|
6,379 |
5,831 |
7,222 |
6,924 |
7,678 |
6,580 |
6,457 |
7,859 |
9,154 |
8,596 |
9,748 |
| Net Debt |
|
5,842 |
5,320 |
6,671 |
6,330 |
7,228 |
6,663 |
6,355 |
7,877 |
8,378 |
8,207 |
9,118 |
| Capital Expenditures (CapEx) |
|
22 |
42 |
19 |
18 |
36 |
38 |
22 |
31 |
28 |
24 |
30 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-1,108 |
-1,197 |
-1,183 |
-1,069 |
-1,268 |
-1,435 |
-1,357 |
-1,153 |
-1,342 |
-1,390 |
-1,333 |
| Debt-free Net Working Capital (DFNWC) |
|
-809 |
-982 |
-984 |
-818 |
-998 |
-1,246 |
-984 |
-910 |
-1,022 |
-1,092 |
-950 |
| Net Working Capital (NWC) |
|
-1,308 |
-1,482 |
-1,484 |
-1,318 |
-1,697 |
-2,290 |
-1,983 |
-1,910 |
-1,322 |
-1,798 |
-1,666 |
| Net Nonoperating Expense (NNE) |
|
1.13 |
-23 |
-2.05 |
55 |
23 |
-52 |
85 |
49 |
60 |
43 |
-52 |
| Net Nonoperating Obligations (NNO) |
|
5,842 |
5,320 |
6,671 |
6,330 |
7,228 |
6,663 |
6,355 |
7,877 |
8,378 |
8,207 |
9,118 |
| Total Depreciation and Amortization (D&A) |
|
194 |
198 |
196 |
204 |
209 |
214 |
216 |
226 |
234 |
234 |
234 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-18.49% |
-19.37% |
-18.51% |
-16.26% |
-18.71% |
-20.38% |
-18.74% |
-15.44% |
-17.38% |
-17.59% |
-16.42% |
| Debt-free Net Working Capital to Revenue |
|
-13.49% |
-15.90% |
-15.40% |
-12.44% |
-14.74% |
-17.71% |
-13.59% |
-12.19% |
-13.24% |
-13.82% |
-11.71% |
| Net Working Capital to Revenue |
|
-21.82% |
-23.99% |
-23.23% |
-20.04% |
-25.05% |
-32.53% |
-27.39% |
-25.58% |
-17.12% |
-22.75% |
-20.52% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$3.25 |
$3.65 |
$3.57 |
$3.15 |
$3.43 |
$4.32 |
$3.08 |
$3.52 |
$3.70 |
$4.00 |
$4.88 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
106.70M |
106.60M |
107M |
107.10M |
107.20M |
107.10M |
107.40M |
107.60M |
107.60M |
107.40M |
104.30M |
| Adjusted Diluted Earnings per Share |
|
$3.23 |
$3.61 |
$3.54 |
$3.12 |
$3.40 |
$4.29 |
$3.06 |
$3.49 |
$3.68 |
$3.97 |
$4.87 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
107.60M |
107.40M |
107.90M |
107.90M |
108.10M |
108M |
108.20M |
108.40M |
108.40M |
108.20M |
104.60M |
| 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 |
|
106.82M |
107.02M |
107.04M |
107.20M |
107.23M |
107.39M |
107.52M |
107.61M |
107.64M |
102.93M |
100.92M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
348 |
366 |
380 |
392 |
391 |
411 |
416 |
427 |
458 |
471 |
456 |
| Normalized NOPAT Margin |
|
22.28% |
22.71% |
22.61% |
22.82% |
22.16% |
21.87% |
22.12% |
21.99% |
22.72% |
22.90% |
21.79% |
| Pre Tax Income Margin |
|
28.31% |
29.54% |
28.79% |
24.77% |
26.48% |
31.47% |
22.20% |
24.97% |
24.69% |
25.97% |
30.31% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
10.64 |
9.18 |
9.02 |
7.31 |
7.35 |
7.35 |
8.35 |
6.93 |
6.41 |
6.30 |
5.71 |
| NOPAT to Interest Expense |
|
8.22 |
7.32 |
7.14 |
5.80 |
5.78 |
5.80 |
6.62 |
5.40 |
5.11 |
5.05 |
4.60 |
| EBIT Less CapEx to Interest Expense |
|
10.11 |
8.36 |
8.67 |
7.05 |
6.81 |
6.81 |
8.00 |
6.53 |
6.10 |
6.04 |
5.41 |
| NOPAT Less CapEx to Interest Expense |
|
7.69 |
6.49 |
6.79 |
5.54 |
5.24 |
5.26 |
6.27 |
5.01 |
4.80 |
4.79 |
4.30 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
9.70% |
20.97% |
20.12% |
21.03% |
21.26% |
20.78% |
22.02% |
21.99% |
22.09% |
23.11% |
21.22% |
| Augmented Payout Ratio |
|
9.70% |
20.97% |
20.12% |
21.03% |
21.26% |
20.78% |
22.02% |
21.99% |
22.09% |
55.65% |
137.91% |