| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
296,100,969.00 |
294,666,886.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
296,100,969.00 |
294,666,886.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
2.28 |
1.44 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
3.16% |
2.56% |
3.25% |
2.09% |
3.59% |
3.29% |
2.93% |
4.71% |
4.44% |
- |
5.47% |
| EBITDA Growth |
|
59.14% |
786.74% |
179.36% |
10.45% |
8.61% |
28.03% |
19.09% |
45.67% |
53.05% |
- |
17.94% |
| EBIT Growth |
|
154.69% |
229.75% |
1,983.99% |
13.94% |
7.94% |
33.54% |
19.00% |
58.98% |
69.77% |
- |
28.51% |
| NOPAT Growth |
|
119.14% |
256.97% |
4,221.79% |
17.22% |
4.88% |
28.82% |
29.51% |
70.12% |
77.32% |
- |
27.62% |
| Net Income Growth |
|
192.04% |
387.20% |
1,300.60% |
20.36% |
46.62% |
23.10% |
17.70% |
63.73% |
196.00% |
- |
67.19% |
| EPS Growth |
|
181.25% |
388.24% |
1,280.00% |
18.64% |
46.67% |
18.37% |
17.39% |
65.71% |
204.55% |
- |
75.31% |
| Operating Cash Flow Growth |
|
66.99% |
65.99% |
40.55% |
33.74% |
-2.01% |
20.88% |
-16.82% |
14.82% |
30.24% |
- |
6.61% |
| Free Cash Flow Firm Growth |
|
74.29% |
77.68% |
114.49% |
140.93% |
164.80% |
354.16% |
133.95% |
131.00% |
298.66% |
- |
102.87% |
| Invested Capital Growth |
|
139.54% |
64.00% |
13.54% |
0.94% |
0.84% |
-14.79% |
-1.19% |
-13.14% |
-49.03% |
- |
-29.93% |
| Revenue Q/Q Growth |
|
-0.17% |
0.86% |
-0.46% |
1.87% |
1.29% |
0.56% |
-0.80% |
3.62% |
1.04% |
- |
-0.64% |
| EBITDA Q/Q Growth |
|
-4.56% |
-0.45% |
14.28% |
1.72% |
-6.15% |
17.36% |
6.30% |
24.43% |
-1.40% |
- |
11.50% |
| EBIT Q/Q Growth |
|
-4.63% |
-0.51% |
20.47% |
-0.32% |
-9.65% |
23.09% |
7.34% |
33.17% |
-3.52% |
- |
24.24% |
| NOPAT Q/Q Growth |
|
-0.29% |
10.87% |
5.39% |
0.61% |
-10.79% |
36.18% |
5.95% |
32.15% |
-7.01% |
- |
27.46% |
| Net Income Q/Q Growth |
|
-22.40% |
111.62% |
-27.62% |
1.25% |
-5.46% |
77.67% |
-30.79% |
40.84% |
70.91% |
- |
-36.85% |
| EPS Q/Q Growth |
|
-23.73% |
117.78% |
-29.59% |
1.45% |
-5.71% |
75.76% |
-30.17% |
43.21% |
73.28% |
- |
-35.45% |
| Operating Cash Flow Q/Q Growth |
|
46.78% |
-28.78% |
67.47% |
-23.61% |
7.54% |
-12.14% |
15.24% |
5.45% |
21.98% |
- |
47.13% |
| Free Cash Flow Firm Q/Q Growth |
|
43.56% |
45.25% |
154.32% |
69.42% |
-10.64% |
114.74% |
-28.04% |
67.29% |
54.22% |
- |
22.16% |
| Invested Capital Q/Q Growth |
|
-5.22% |
14.44% |
-22.44% |
11.65% |
-5.31% |
-3.30% |
-3.35% |
-1.85% |
-44.43% |
- |
-9.45% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
76.16% |
75.90% |
76.05% |
75.48% |
75.89% |
75.73% |
76.30% |
77.56% |
77.90% |
- |
77.86% |
| EBITDA Margin |
|
21.66% |
21.38% |
24.55% |
24.51% |
22.71% |
26.50% |
28.40% |
34.10% |
33.28% |
- |
31.76% |
| Operating Margin |
|
14.90% |
14.70% |
17.79% |
17.41% |
15.53% |
19.01% |
20.57% |
26.43% |
25.24% |
- |
25.06% |
| EBIT Margin |
|
14.90% |
14.70% |
17.79% |
17.41% |
15.53% |
19.01% |
20.57% |
26.43% |
25.24% |
- |
25.06% |
| Profit (Net Income) Margin |
|
12.42% |
26.07% |
18.95% |
18.84% |
17.58% |
31.07% |
21.67% |
29.46% |
49.83% |
- |
34.36% |
| Tax Burden Percent |
|
75.99% |
84.68% |
74.09% |
74.78% |
73.84% |
81.69% |
80.63% |
80.01% |
77.12% |
- |
80.07% |
| Interest Burden Percent |
|
109.70% |
209.39% |
143.81% |
144.73% |
153.36% |
200.09% |
130.70% |
139.30% |
256.02% |
- |
171.23% |
| Effective Tax Rate |
|
24.01% |
15.32% |
25.91% |
25.22% |
26.16% |
18.31% |
19.37% |
19.99% |
22.88% |
- |
19.93% |
| Return on Invested Capital (ROIC) |
|
127.00% |
108.10% |
118.47% |
99.52% |
93.35% |
120.77% |
145.20% |
178.53% |
217.13% |
- |
218.22% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
126.80% |
105.74% |
117.52% |
98.58% |
92.39% |
118.43% |
144.46% |
177.29% |
212.77% |
- |
216.25% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-119.07% |
-97.99% |
-109.47% |
-90.96% |
-85.86% |
-110.05% |
-135.45% |
-165.87% |
-202.56% |
- |
-205.85% |
| Return on Equity (ROE) |
|
7.93% |
10.12% |
9.00% |
8.56% |
7.49% |
10.72% |
9.76% |
12.66% |
14.57% |
- |
12.37% |
| Cash Return on Invested Capital (CROIC) |
|
-52.03% |
28.69% |
97.08% |
95.60% |
102.04% |
120.10% |
125.47% |
151.16% |
267.30% |
- |
241.61% |
| Operating Return on Assets (OROA) |
|
7.82% |
7.37% |
8.62% |
8.22% |
7.19% |
8.48% |
9.10% |
11.66% |
10.99% |
- |
10.70% |
| Return on Assets (ROA) |
|
6.52% |
13.07% |
9.18% |
8.90% |
8.14% |
13.86% |
9.59% |
13.00% |
21.70% |
- |
14.66% |
| Return on Common Equity (ROCE) |
|
7.93% |
10.12% |
9.00% |
8.56% |
7.49% |
10.72% |
9.76% |
12.66% |
14.57% |
- |
12.37% |
| Return on Equity Simple (ROE_SIMPLE) |
|
3.16% |
0.00% |
10.10% |
10.27% |
10.84% |
0.00% |
11.78% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
129 |
143 |
150 |
151 |
135 |
184 |
195 |
257 |
239 |
195 |
249 |
| NOPAT Margin |
|
11.32% |
12.45% |
13.18% |
13.02% |
11.47% |
15.53% |
16.58% |
21.15% |
19.47% |
- |
20.06% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.20% |
2.37% |
0.95% |
0.94% |
0.96% |
2.34% |
0.74% |
1.24% |
4.37% |
- |
1.97% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
1.78% |
- |
- |
- |
2.06% |
2.19% |
2.88% |
2.58% |
1.99% |
2.49% |
| Cost of Revenue to Revenue |
|
23.84% |
24.10% |
23.95% |
24.52% |
24.11% |
24.27% |
23.70% |
22.44% |
22.10% |
- |
22.14% |
| SG&A Expenses to Revenue |
|
11.01% |
10.93% |
9.76% |
9.42% |
10.71% |
8.08% |
8.71% |
6.32% |
7.70% |
- |
7.77% |
| R&D to Revenue |
|
17.32% |
17.91% |
18.01% |
17.79% |
18.94% |
18.34% |
17.49% |
16.96% |
17.08% |
- |
18.40% |
| Operating Expenses to Revenue |
|
61.26% |
61.20% |
58.26% |
58.07% |
60.36% |
56.73% |
55.73% |
51.13% |
52.66% |
- |
52.80% |
| Earnings before Interest and Taxes (EBIT) |
|
169 |
169 |
203 |
202 |
183 |
225 |
242 |
322 |
310 |
250 |
310 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
246 |
245 |
280 |
285 |
267 |
314 |
334 |
415 |
409 |
353 |
393 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
2.44 |
2.45 |
2.26 |
2.19 |
2.65 |
2.98 |
2.66 |
2.50 |
2.81 |
- |
2.87 |
| Price to Tangible Book Value (P/TBV) |
|
2.54 |
2.55 |
2.35 |
2.27 |
2.75 |
3.09 |
2.75 |
2.59 |
2.91 |
- |
2.99 |
| Price to Revenue (P/Rev) |
|
4.01 |
4.34 |
4.12 |
4.07 |
4.97 |
5.71 |
5.04 |
4.71 |
5.43 |
- |
5.80 |
| Price to Earnings (P/E) |
|
76.95 |
30.85 |
22.42 |
21.34 |
24.44 |
26.38 |
22.57 |
18.86 |
16.38 |
- |
13.82 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Earnings Yield |
|
1.30% |
3.24% |
4.46% |
4.69% |
4.09% |
3.79% |
4.43% |
5.30% |
6.11% |
- |
7.24% |
| Enterprise Value to Invested Capital (EV/IC) |
|
19.80 |
18.99 |
20.44 |
17.85 |
26.10 |
33.09 |
28.68 |
26.70 |
58.82 |
- |
50.91 |
| Enterprise Value to Revenue (EV/Rev) |
|
2.49 |
2.72 |
2.42 |
2.35 |
3.22 |
3.91 |
3.26 |
2.94 |
3.56 |
- |
3.86 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
19.70 |
14.47 |
10.72 |
10.18 |
13.82 |
15.93 |
12.75 |
10.51 |
11.63 |
- |
12.11 |
| Enterprise Value to EBIT (EV/EBIT) |
|
49.39 |
23.41 |
15.35 |
14.47 |
19.68 |
22.46 |
17.96 |
14.39 |
15.57 |
- |
15.96 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
92.61 |
30.57 |
19.80 |
18.58 |
25.47 |
29.24 |
22.94 |
18.10 |
19.63 |
- |
20.33 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
7.68 |
7.69 |
6.24 |
5.72 |
7.96 |
9.39 |
8.29 |
7.31 |
8.31 |
- |
9.41 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
82.22 |
22.39 |
18.76 |
25.68 |
25.35 |
22.72 |
16.42 |
14.86 |
- |
17.36 |
| 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 |
|
-0.94 |
-0.93 |
-0.93 |
-0.92 |
-0.93 |
-0.93 |
-0.94 |
-0.94 |
-0.95 |
- |
-0.95 |
| Leverage Ratio |
|
1.30 |
1.27 |
1.27 |
1.25 |
1.24 |
1.23 |
1.24 |
1.23 |
1.23 |
- |
1.22 |
| Compound Leverage Factor |
|
1.43 |
2.66 |
1.83 |
1.81 |
1.91 |
2.47 |
1.61 |
1.72 |
3.15 |
- |
2.10 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.48% |
0.42% |
0.43% |
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% |
0.48% |
0.42% |
0.43% |
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% |
99.52% |
99.58% |
99.57% |
100.00% |
100.00% |
100.00% |
100.00% |
- |
100.00% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.04 |
0.03 |
0.03 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
-7.54 |
-7.50 |
-7.52 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.04 |
0.03 |
0.03 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Debt to NOPAT |
|
0.00 |
0.00 |
0.07 |
0.06 |
0.06 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
-13.92 |
-13.68 |
-13.87 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.07 |
0.06 |
0.06 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Altman Z-Score |
|
7.34 |
7.83 |
7.31 |
7.33 |
8.59 |
9.50 |
8.69 |
8.24 |
9.29 |
- |
9.68 |
| 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 |
|
4.27 |
4.50 |
4.46 |
4.56 |
4.60 |
4.56 |
4.57 |
4.45 |
4.45 |
- |
4.22 |
| Quick Ratio |
|
4.00 |
4.26 |
4.26 |
4.37 |
4.40 |
4.35 |
4.36 |
4.26 |
4.27 |
- |
4.03 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-201 |
-110 |
86 |
146 |
130 |
280 |
201 |
337 |
519 |
334 |
408 |
| Operating Cash Flow to CapEx |
|
1,233.28% |
1,894.42% |
3,178.04% |
533.44% |
1,896.16% |
5,094.38% |
1,888.31% |
6,476.78% |
4,192.99% |
- |
2,470.56% |
| 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 |
|
0.52 |
0.50 |
0.48 |
0.47 |
0.46 |
0.45 |
0.44 |
0.44 |
0.44 |
- |
0.43 |
| Accounts Receivable Turnover |
|
8.15 |
8.28 |
8.16 |
8.35 |
9.52 |
9.05 |
9.35 |
9.10 |
10.98 |
- |
10.44 |
| Inventory Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Fixed Asset Turnover |
|
16.58 |
16.57 |
16.30 |
14.71 |
14.63 |
14.95 |
15.23 |
14.65 |
15.36 |
- |
17.46 |
| Accounts Payable Turnover |
|
52.59 |
87.67 |
62.42 |
70.28 |
97.38 |
121.99 |
69.79 |
101.02 |
103.88 |
- |
67.77 |
| Days Sales Outstanding (DSO) |
|
44.77 |
44.08 |
44.72 |
43.74 |
38.33 |
40.34 |
39.02 |
40.12 |
33.25 |
- |
34.96 |
| Days Inventory Outstanding (DIO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Days Payable Outstanding (DPO) |
|
6.94 |
4.16 |
5.85 |
5.19 |
3.75 |
2.99 |
5.23 |
3.61 |
3.51 |
- |
5.39 |
| Cash Conversion Cycle (CCC) |
|
37.83 |
39.92 |
38.87 |
38.54 |
34.59 |
37.35 |
33.79 |
36.51 |
29.74 |
- |
29.58 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
566 |
648 |
540 |
603 |
571 |
552 |
533 |
524 |
291 |
413 |
374 |
| Invested Capital Turnover |
|
11.22 |
8.68 |
8.99 |
7.65 |
8.14 |
7.78 |
8.76 |
8.44 |
11.16 |
- |
10.88 |
| Increase / (Decrease) in Invested Capital |
|
330 |
253 |
64 |
5.59 |
4.77 |
-96 |
-6.44 |
-79 |
-280 |
-139 |
-160 |
| Enterprise Value (EV) |
|
11,204 |
12,297 |
11,033 |
10,758 |
14,895 |
18,263 |
15,299 |
13,977 |
17,111 |
- |
19,029 |
| Market Capitalization |
|
18,051 |
19,669 |
18,792 |
18,680 |
23,004 |
26,647 |
23,668 |
22,404 |
26,107 |
- |
28,627 |
| Book Value per Share |
|
$24.63 |
$26.34 |
$26.98 |
$27.57 |
$28.20 |
$29.15 |
$29.17 |
$29.58 |
$31.03 |
$33.12 |
$33.84 |
| Tangible Book Value per Share |
|
$23.61 |
$25.33 |
$25.98 |
$26.57 |
$27.20 |
$28.15 |
$28.16 |
$28.57 |
$30.00 |
$31.77 |
$32.48 |
| Total Capital |
|
7,413 |
8,019 |
8,339 |
8,561 |
8,717 |
8,935 |
8,902 |
8,950 |
9,287 |
9,808 |
9,971 |
| Total Debt |
|
0.00 |
0.00 |
40 |
36 |
38 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
40 |
36 |
38 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
-6,847 |
-7,372 |
-7,759 |
-7,923 |
-8,109 |
-8,383 |
-8,369 |
-8,427 |
-8,996 |
-9,396 |
-9,597 |
| Capital Expenditures (CapEx) |
|
40 |
19 |
19 |
84 |
25 |
8.33 |
26 |
7.97 |
15 |
16 |
21 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-763 |
-798 |
-948 |
-966 |
-1,023 |
-1,019 |
-1,023 |
-1,063 |
-1,188 |
-1,158 |
-1,177 |
| Debt-free Net Working Capital (DFNWC) |
|
5,732 |
6,164 |
6,426 |
6,554 |
6,679 |
6,773 |
6,769 |
6,716 |
6,756 |
6,659 |
6,543 |
| Net Working Capital (NWC) |
|
5,732 |
6,164 |
6,426 |
6,554 |
6,679 |
6,773 |
6,769 |
6,716 |
6,756 |
6,659 |
6,543 |
| Net Nonoperating Expense (NNE) |
|
-12 |
-156 |
-66 |
-68 |
-72 |
-184 |
-60 |
-101 |
-373 |
-479 |
-177 |
| Net Nonoperating Obligations (NNO) |
|
-6,847 |
-7,372 |
-7,759 |
-7,923 |
-8,109 |
-8,383 |
-8,369 |
-8,427 |
-8,996 |
-9,396 |
-9,597 |
| Total Depreciation and Amortization (D&A) |
|
77 |
77 |
77 |
83 |
85 |
89 |
92 |
93 |
99 |
103 |
83 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-16.95% |
-17.64% |
-20.78% |
-21.06% |
-22.11% |
-21.84% |
-21.78% |
-22.36% |
-24.71% |
- |
-23.87% |
| Debt-free Net Working Capital to Revenue |
|
127.41% |
136.15% |
140.83% |
142.88% |
144.32% |
145.17% |
144.06% |
141.27% |
140.57% |
- |
132.65% |
| Net Working Capital to Revenue |
|
127.41% |
136.15% |
140.83% |
142.88% |
144.32% |
145.17% |
144.06% |
141.27% |
140.57% |
- |
132.65% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.47 |
$0.99 |
$0.70 |
$0.71 |
$0.67 |
$1.20 |
$0.84 |
$1.19 |
$2.05 |
$2.24 |
$1.45 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
302.49M |
300.75M |
308.70M |
309.14M |
307.53M |
307.98M |
304.91M |
301.78M |
298.66M |
300.50M |
294.43M |
| Adjusted Diluted Earnings per Share |
|
$0.45 |
$0.98 |
$0.69 |
$0.70 |
$0.66 |
$1.16 |
$0.81 |
$1.16 |
$2.01 |
$2.20 |
$1.42 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
310.39M |
308.52M |
315.36M |
314.03M |
314.19M |
315.07M |
312.78M |
308.22M |
305.02M |
307.33M |
300.23M |
| 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 |
|
304.42M |
307.56M |
309.28M |
307.79M |
306.49M |
305.23M |
302.55M |
299.29M |
296.10M |
294.67M |
293.23M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
129 |
143 |
150 |
151 |
135 |
184 |
195 |
257 |
239 |
195 |
249 |
| Normalized NOPAT Margin |
|
11.32% |
12.45% |
13.18% |
13.02% |
11.47% |
15.53% |
16.58% |
21.15% |
19.47% |
- |
20.06% |
| Pre Tax Income Margin |
|
16.35% |
30.78% |
25.58% |
25.19% |
23.81% |
38.03% |
26.88% |
36.82% |
64.62% |
- |
42.91% |
| 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 |
|
3.93% |
0.00% |
17.90% |
50.00% |
78.55% |
108.28% |
129.88% |
129.57% |
103.62% |
- |
75.53% |