| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
235,647,893.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
235,647,893.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.87 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
14.36% |
26.26% |
24.14% |
30.37% |
36.72% |
25.23% |
24.70% |
26.67% |
13.29% |
12.48% |
21.21% |
| EBITDA Growth |
|
14.77% |
13.03% |
28.94% |
31.32% |
27.71% |
53.62% |
24.89% |
29.72% |
45.22% |
92.36% |
27.96% |
| EBIT Growth |
|
19.47% |
16.13% |
36.43% |
40.23% |
29.00% |
61.98% |
24.24% |
30.79% |
57.64% |
123.39% |
37.33% |
| NOPAT Growth |
|
25.72% |
29.19% |
38.96% |
33.46% |
20.36% |
37.93% |
20.59% |
27.86% |
37.52% |
23.87% |
42.62% |
| Net Income Growth |
|
36.86% |
4.79% |
40.31% |
33.82% |
16.66% |
54.17% |
17.38% |
28.67% |
61.68% |
129.54% |
38.54% |
| EPS Growth |
|
39.39% |
-2.38% |
40.48% |
30.95% |
15.22% |
60.98% |
16.95% |
29.09% |
62.26% |
130.30% |
39.13% |
| Operating Cash Flow Growth |
|
7.88% |
17.67% |
-46.48% |
34.06% |
34.38% |
15.22% |
58.80% |
43.24% |
17.17% |
26.21% |
72.45% |
| Free Cash Flow Firm Growth |
|
-23.31% |
31.05% |
-118.11% |
-126.03% |
-643.11% |
-510.52% |
-1,512.01% |
-865.13% |
137.03% |
119.09% |
116.14% |
| Invested Capital Growth |
|
-0.58% |
-1.50% |
3.73% |
3.88% |
18.39% |
19.73% |
15.66% |
13.52% |
-1.67% |
0.91% |
2.51% |
| Revenue Q/Q Growth |
|
5.71% |
12.68% |
10.47% |
-0.93% |
10.86% |
3.21% |
10.00% |
0.65% |
-0.85% |
2.47% |
18.53% |
| EBITDA Q/Q Growth |
|
4.71% |
-0.52% |
28.78% |
-2.11% |
1.84% |
19.67% |
4.69% |
1.68% |
14.00% |
58.52% |
-30.36% |
| EBIT Q/Q Growth |
|
6.00% |
-1.48% |
38.56% |
-3.09% |
-2.49% |
23.70% |
6.28% |
2.01% |
17.54% |
75.30% |
-34.66% |
| NOPAT Q/Q Growth |
|
9.63% |
4.77% |
23.63% |
-6.01% |
-1.13% |
20.07% |
8.09% |
-0.35% |
6.34% |
8.14% |
24.45% |
| Net Income Q/Q Growth |
|
9.51% |
-7.07% |
38.21% |
-4.86% |
-4.54% |
22.82% |
5.23% |
4.29% |
19.96% |
74.37% |
-36.49% |
| EPS Q/Q Growth |
|
9.52% |
-10.87% |
43.90% |
-6.78% |
-3.64% |
24.53% |
4.55% |
2.90% |
21.13% |
76.74% |
-36.84% |
| Operating Cash Flow Q/Q Growth |
|
2.01% |
12.59% |
-84.51% |
653.47% |
2.26% |
-3.46% |
-78.65% |
579.63% |
-16.35% |
3.99% |
-70.83% |
| Free Cash Flow Firm Q/Q Growth |
|
-31.01% |
35.31% |
-120.46% |
-36.28% |
-1,339.45% |
-2.27% |
19.65% |
18.41% |
155.23% |
-47.28% |
-32.05% |
| Invested Capital Q/Q Growth |
|
-0.07% |
-2.16% |
7.25% |
-0.93% |
13.89% |
-1.06% |
3.60% |
-2.76% |
-1.36% |
1.54% |
5.25% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
64.67% |
65.98% |
64.99% |
66.11% |
64.32% |
67.15% |
65.30% |
66.92% |
67.56% |
69.44% |
67.98% |
| EBITDA Margin |
|
51.59% |
45.54% |
53.09% |
52.46% |
48.19% |
55.87% |
53.18% |
53.72% |
61.77% |
95.55% |
56.14% |
| Operating Margin |
|
37.99% |
38.28% |
41.02% |
40.13% |
35.49% |
40.69% |
40.05% |
38.96% |
41.36% |
42.41% |
46.50% |
| EBIT Margin |
|
37.41% |
32.71% |
41.02% |
40.13% |
35.30% |
42.30% |
40.87% |
41.43% |
49.11% |
84.02% |
46.31% |
| Profit (Net Income) Margin |
|
34.00% |
28.04% |
35.08% |
33.69% |
29.01% |
34.52% |
33.02% |
34.22% |
41.40% |
70.44% |
37.74% |
| Tax Burden Percent |
|
79.57% |
73.42% |
76.67% |
74.36% |
74.98% |
76.07% |
75.96% |
77.30% |
78.09% |
80.38% |
76.97% |
| Interest Burden Percent |
|
114.22% |
116.76% |
111.54% |
112.90% |
109.60% |
107.26% |
106.37% |
106.84% |
107.94% |
104.30% |
105.88% |
| Effective Tax Rate |
|
20.43% |
26.58% |
23.33% |
25.64% |
25.02% |
23.93% |
24.04% |
22.70% |
21.91% |
19.62% |
23.03% |
| Return on Invested Capital (ROIC) |
|
8.80% |
8.83% |
10.02% |
10.24% |
9.21% |
11.51% |
11.37% |
12.16% |
12.71% |
13.77% |
14.57% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
7.85% |
8.85% |
8.95% |
9.24% |
8.41% |
10.43% |
10.44% |
10.90% |
9.71% |
2.70% |
13.83% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-1.81% |
-2.29% |
-2.13% |
-2.41% |
-1.85% |
-2.58% |
-2.36% |
-2.82% |
-2.26% |
-0.68% |
-3.24% |
| Return on Equity (ROE) |
|
6.99% |
6.55% |
7.89% |
7.83% |
7.36% |
8.93% |
9.01% |
9.34% |
10.45% |
13.09% |
11.34% |
| Cash Return on Invested Capital (CROIC) |
|
8.97% |
10.59% |
5.84% |
6.48% |
-6.81% |
-6.92% |
-3.50% |
-0.72% |
13.87% |
11.99% |
11.11% |
| Operating Return on Assets (OROA) |
|
7.46% |
6.57% |
8.53% |
8.81% |
8.33% |
10.19% |
10.11% |
10.45% |
12.78% |
22.31% |
12.77% |
| Return on Assets (ROA) |
|
6.78% |
5.63% |
7.29% |
7.40% |
6.84% |
8.32% |
8.17% |
8.63% |
10.77% |
18.71% |
10.41% |
| Return on Common Equity (ROCE) |
|
6.29% |
5.89% |
7.10% |
7.10% |
6.67% |
8.10% |
8.17% |
8.47% |
9.47% |
11.85% |
10.27% |
| Return on Equity Simple (ROE_SIMPLE) |
|
7.88% |
0.00% |
8.36% |
8.79% |
9.01% |
0.00% |
10.02% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
99 |
104 |
129 |
121 |
119 |
143 |
155 |
154 |
164 |
178 |
221 |
| NOPAT Margin |
|
30.23% |
28.10% |
31.45% |
29.84% |
26.61% |
30.96% |
30.42% |
30.12% |
32.30% |
34.09% |
35.79% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.95% |
-0.02% |
1.07% |
1.00% |
0.81% |
1.08% |
0.93% |
1.26% |
3.00% |
11.06% |
0.74% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
1.75% |
- |
- |
- |
2.24% |
2.37% |
2.30% |
2.37% |
2.47% |
3.02% |
| Cost of Revenue to Revenue |
|
35.33% |
34.02% |
35.01% |
33.89% |
35.68% |
32.85% |
34.70% |
33.08% |
32.44% |
30.56% |
32.02% |
| SG&A Expenses to Revenue |
|
11.24% |
13.88% |
10.76% |
12.42% |
14.74% |
11.78% |
11.95% |
14.50% |
12.24% |
13.93% |
10.33% |
| 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 |
|
26.68% |
27.70% |
23.97% |
25.98% |
28.83% |
26.46% |
25.25% |
27.96% |
26.20% |
27.04% |
21.48% |
| Earnings before Interest and Taxes (EBIT) |
|
123 |
121 |
168 |
162 |
158 |
196 |
208 |
213 |
250 |
438 |
286 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
169 |
169 |
217 |
212 |
216 |
259 |
271 |
276 |
314 |
498 |
347 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
3.56 |
3.96 |
4.43 |
4.45 |
5.13 |
5.33 |
5.90 |
5.68 |
4.18 |
3.91 |
4.19 |
| Price to Tangible Book Value (P/TBV) |
|
14.61 |
14.95 |
16.70 |
15.48 |
31.42 |
28.84 |
27.96 |
23.83 |
15.66 |
13.11 |
13.28 |
| Price to Revenue (P/Rev) |
|
14.87 |
15.89 |
17.23 |
16.56 |
17.90 |
17.92 |
19.19 |
17.89 |
13.16 |
12.39 |
12.83 |
| Price to Earnings (P/E) |
|
51.44 |
58.27 |
60.60 |
57.78 |
65.14 |
61.67 |
66.94 |
62.00 |
41.65 |
31.29 |
31.88 |
| Dividend Yield |
|
0.44% |
0.40% |
0.36% |
0.36% |
0.32% |
0.31% |
0.28% |
0.30% |
0.41% |
0.45% |
0.43% |
| Earnings Yield |
|
1.94% |
1.72% |
1.65% |
1.73% |
1.54% |
1.62% |
1.49% |
1.61% |
2.40% |
3.20% |
3.14% |
| Enterprise Value to Invested Capital (EV/IC) |
|
4.12 |
4.76 |
5.18 |
5.32 |
5.60 |
5.97 |
6.56 |
6.60 |
4.97 |
4.71 |
4.93 |
| Enterprise Value to Revenue (EV/Rev) |
|
14.12 |
15.03 |
16.54 |
15.80 |
17.54 |
17.49 |
18.81 |
17.37 |
12.53 |
11.71 |
12.26 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
27.45 |
30.11 |
32.72 |
31.14 |
35.17 |
33.37 |
35.85 |
32.90 |
22.32 |
17.68 |
18.46 |
| Enterprise Value to EBIT (EV/EBIT) |
|
38.22 |
41.67 |
44.47 |
41.62 |
46.97 |
44.09 |
47.38 |
43.35 |
28.83 |
21.68 |
22.32 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
48.97 |
51.99 |
55.46 |
52.74 |
60.54 |
58.93 |
63.79 |
58.71 |
40.46 |
36.68 |
36.72 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
25.10 |
26.96 |
32.89 |
30.41 |
33.28 |
33.62 |
37.35 |
32.21 |
22.85 |
20.58 |
21.86 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
45.82 |
44.60 |
90.23 |
83.75 |
0.00 |
0.00 |
0.00 |
0.00 |
35.53 |
39.44 |
44.91 |
| 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 |
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 |
0.00 |
| Financial Leverage |
|
-0.23 |
-0.26 |
-0.24 |
-0.26 |
-0.22 |
-0.25 |
-0.23 |
-0.26 |
-0.23 |
-0.25 |
-0.23 |
| Leverage Ratio |
|
1.12 |
1.16 |
1.17 |
1.16 |
1.14 |
1.16 |
1.17 |
1.19 |
1.16 |
1.14 |
1.13 |
| Compound Leverage Factor |
|
1.28 |
1.36 |
1.30 |
1.30 |
1.25 |
1.25 |
1.24 |
1.27 |
1.25 |
1.19 |
1.20 |
| Debt 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% |
| 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% |
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% |
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% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
9.39% |
9.40% |
9.34% |
9.29% |
9.32% |
9.36% |
9.29% |
9.34% |
9.43% |
9.48% |
9.43% |
| Common Equity to Total Capital |
|
90.61% |
90.60% |
90.66% |
90.71% |
90.68% |
90.64% |
90.71% |
90.66% |
90.57% |
90.52% |
90.57% |
| Debt to EBITDA |
|
0.00 |
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 |
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 |
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 |
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 |
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 |
0.00 |
| Altman Z-Score |
|
16.89 |
11.96 |
11.64 |
14.59 |
17.34 |
22.08 |
26.30 |
16.30 |
15.70 |
16.23 |
17.78 |
| Noncontrolling Interest Sharing Ratio |
|
10.04% |
10.02% |
9.98% |
9.32% |
9.35% |
9.38% |
9.31% |
9.32% |
9.38% |
9.42% |
9.36% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
32.07 |
29.68 |
2.11 |
3.43 |
11.76 |
14.15 |
5.76 |
2.37 |
10.19 |
11.17 |
6.87 |
| Quick Ratio |
|
32.07 |
29.68 |
2.11 |
3.43 |
11.76 |
14.15 |
5.76 |
2.37 |
10.19 |
11.17 |
6.87 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
124 |
168 |
-34 |
-47 |
-675 |
-690 |
-555 |
-452 |
250 |
132 |
90 |
| Operating Cash Flow to CapEx |
|
1,214.40% |
2,007.55% |
219.57% |
1,718.01% |
1,716.81% |
742.99% |
406.34% |
1,855.13% |
1,089.76% |
1,022.61% |
382.99% |
| Free Cash Flow to Firm to Interest Expense |
|
267.80 |
252.07 |
-20.03 |
-86.50 |
-466.71 |
-1,204.56 |
-944.77 |
-1,054.76 |
478.73 |
326.91 |
143.46 |
| Operating Cash Flow to Interest Expense |
|
468.51 |
366.96 |
22.07 |
527.07 |
202.03 |
492.19 |
102.57 |
953.82 |
655.75 |
883.25 |
166.39 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
429.93 |
348.68 |
12.02 |
496.39 |
190.26 |
425.95 |
77.33 |
902.40 |
595.58 |
796.88 |
122.95 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.20 |
0.20 |
0.21 |
0.22 |
0.24 |
0.24 |
0.25 |
0.25 |
0.26 |
0.27 |
0.28 |
| Accounts Receivable Turnover |
|
0.00 |
916.59 |
0.00 |
407.50 |
1,000.98 |
416.59 |
1,003.78 |
1,041.39 |
6,194.38 |
250.34 |
998.39 |
| 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 |
|
36.25 |
37.71 |
40.34 |
44.29 |
47.42 |
43.40 |
47.30 |
52.91 |
37.00 |
33.06 |
35.06 |
| Accounts Payable Turnover |
|
10.38 |
8.84 |
6.95 |
8.85 |
7.73 |
7.76 |
5.98 |
5.89 |
4.62 |
4.80 |
5.05 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.40 |
0.00 |
0.90 |
0.36 |
0.88 |
0.36 |
0.35 |
0.06 |
1.46 |
0.37 |
| 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) |
|
35.16 |
41.31 |
52.51 |
41.26 |
47.21 |
47.05 |
61.01 |
62.02 |
78.96 |
75.97 |
72.22 |
| Cash Conversion Cycle (CCC) |
|
-35.16 |
-40.91 |
-52.51 |
-40.36 |
-46.84 |
-46.17 |
-60.64 |
-61.67 |
-78.90 |
-74.51 |
-71.86 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
4,318 |
4,225 |
4,531 |
4,489 |
5,113 |
5,059 |
5,241 |
5,096 |
5,027 |
5,104 |
5,372 |
| Invested Capital Turnover |
|
0.29 |
0.31 |
0.32 |
0.34 |
0.35 |
0.37 |
0.37 |
0.40 |
0.39 |
0.40 |
0.41 |
| Increase / (Decrease) in Invested Capital |
|
-25 |
-64 |
163 |
168 |
794 |
834 |
710 |
607 |
-86 |
46 |
132 |
| Enterprise Value (EV) |
|
17,803 |
20,111 |
23,453 |
23,893 |
28,636 |
30,186 |
34,364 |
33,613 |
24,987 |
24,028 |
26,478 |
| Market Capitalization |
|
18,751 |
21,260 |
24,430 |
25,035 |
29,224 |
30,928 |
35,062 |
34,615 |
26,241 |
25,431 |
27,726 |
| Book Value per Share |
|
$22.44 |
$22.89 |
$25.90 |
$23.84 |
$24.12 |
$24.55 |
$25.15 |
$25.79 |
$26.56 |
$27.52 |
$28.09 |
| Tangible Book Value per Share |
|
$5.47 |
$6.06 |
$6.88 |
$6.85 |
$3.94 |
$4.54 |
$5.31 |
$6.14 |
$7.09 |
$8.20 |
$8.86 |
| Total Capital |
|
5,812 |
5,931 |
6,076 |
6,207 |
6,286 |
6,399 |
6,547 |
6,726 |
6,935 |
7,189 |
7,310 |
| 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 |
|
-1,493 |
-1,706 |
-1,545 |
-1,718 |
-1,174 |
-1,340 |
-1,306 |
-1,630 |
-1,908 |
-2,085 |
-1,937 |
| Capital Expenditures (CapEx) |
|
18 |
12 |
17 |
17 |
17 |
38 |
15 |
22 |
31 |
35 |
27 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-44 |
-57 |
-731 |
-499 |
-100 |
-87 |
-226 |
-689 |
-187 |
-179 |
-279 |
| Debt-free Net Working Capital (DFNWC) |
|
1,450 |
1,649 |
813 |
1,219 |
1,074 |
1,253 |
1,081 |
941 |
1,721 |
1,906 |
1,658 |
| Net Working Capital (NWC) |
|
1,450 |
1,649 |
813 |
1,219 |
1,074 |
1,253 |
1,081 |
941 |
1,721 |
1,906 |
1,658 |
| Net Nonoperating Expense (NNE) |
|
-12 |
0.24 |
-15 |
-16 |
-11 |
-17 |
-13 |
-21 |
-46 |
-189 |
-12 |
| Net Nonoperating Obligations (NNO) |
|
-1,493 |
-1,706 |
-1,545 |
-1,718 |
-1,174 |
-1,340 |
-1,306 |
-1,630 |
-1,908 |
-2,085 |
-1,937 |
| Total Depreciation and Amortization (D&A) |
|
47 |
48 |
49 |
50 |
58 |
63 |
63 |
63 |
64 |
60 |
61 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-3.45% |
-4.28% |
-51.59% |
-33.00% |
-6.11% |
-5.05% |
-12.36% |
-35.60% |
-9.37% |
-8.72% |
-12.92% |
| Debt-free Net Working Capital to Revenue |
|
114.96% |
123.24% |
57.38% |
80.64% |
65.78% |
72.60% |
59.15% |
48.65% |
86.29% |
92.85% |
76.75% |
| Net Working Capital to Revenue |
|
114.96% |
123.24% |
57.38% |
80.64% |
65.78% |
72.60% |
59.15% |
48.65% |
86.29% |
92.85% |
76.75% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.47 |
$0.42 |
$0.59 |
$0.56 |
$0.53 |
$0.67 |
$0.70 |
$0.72 |
$0.87 |
$1.52 |
$0.96 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
211.62M |
210.80M |
212.71M |
213.16M |
213.21M |
213.03M |
213.09M |
213.34M |
213.36M |
213.21M |
212.69M |
| Adjusted Diluted Earnings per Share |
|
$0.46 |
$0.41 |
$0.59 |
$0.55 |
$0.53 |
$0.66 |
$0.69 |
$0.71 |
$0.86 |
$1.52 |
$0.96 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
213.49M |
212.67M |
214.66M |
214.90M |
215.10M |
214.92M |
214.90M |
214.97M |
214.98M |
214.90M |
213.32M |
| 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 |
|
234.74M |
235.75M |
236.18M |
236.30M |
236.24M |
236.17M |
236.44M |
236.45M |
236.48M |
235.65M |
236.03M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
99 |
104 |
129 |
121 |
119 |
143 |
155 |
154 |
164 |
178 |
221 |
| Normalized NOPAT Margin |
|
30.23% |
28.10% |
31.45% |
29.84% |
26.61% |
30.96% |
30.42% |
30.12% |
32.30% |
34.09% |
35.79% |
| Pre Tax Income Margin |
|
42.73% |
38.19% |
45.76% |
45.31% |
38.69% |
45.38% |
43.48% |
44.26% |
53.01% |
87.63% |
49.04% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
264.72 |
181.43 |
97.60 |
299.80 |
109.58 |
342.09 |
354.89 |
495.38 |
478.53 |
1,086.54 |
458.49 |
| NOPAT to Interest Expense |
|
213.90 |
155.90 |
74.83 |
222.92 |
82.61 |
250.31 |
264.10 |
360.12 |
314.72 |
440.84 |
354.33 |
| EBIT Less CapEx to Interest Expense |
|
226.14 |
163.15 |
87.55 |
269.13 |
97.81 |
275.84 |
329.65 |
443.97 |
418.35 |
1,000.17 |
415.04 |
| NOPAT Less CapEx to Interest Expense |
|
175.32 |
137.62 |
64.78 |
192.24 |
70.85 |
184.07 |
238.86 |
308.70 |
254.54 |
354.47 |
310.89 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
20.32% |
21.06% |
20.56% |
20.93% |
21.94% |
19.83% |
19.94% |
18.62% |
16.13% |
13.79% |
13.33% |
| Augmented Payout Ratio |
|
36.45% |
29.45% |
23.68% |
21.97% |
27.15% |
30.19% |
30.01% |
28.07% |
21.10% |
25.09% |
29.21% |