| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
283,498,871.00 |
282,602,317.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
283,498,871.00 |
282,602,317.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
1.08 |
1.20 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-8.71% |
-5.58% |
-8.39% |
-5.62% |
0.77% |
1.39% |
6.04% |
10.14% |
9.41% |
- |
10.01% |
| EBITDA Growth |
|
-10.81% |
-4.87% |
-4.78% |
91.12% |
-1.85% |
-3.62% |
-20.55% |
10.02% |
9.41% |
- |
39.94% |
| EBIT Growth |
|
-10.15% |
-4.46% |
-3.60% |
141.96% |
-3.76% |
-6.63% |
-26.67% |
9.25% |
10.51% |
- |
52.73% |
| NOPAT Growth |
|
21.13% |
-9.34% |
-2.56% |
144.79% |
-22.60% |
-1.75% |
-17.01% |
20.72% |
21.80% |
- |
33.64% |
| Net Income Growth |
|
29.08% |
-1.14% |
1.99% |
154.05% |
-26.11% |
-8.62% |
-30.19% |
19.15% |
23.65% |
- |
57.67% |
| EPS Growth |
|
29.03% |
-0.84% |
2.94% |
155.26% |
-23.13% |
-5.93% |
-28.57% |
21.65% |
24.39% |
- |
60.00% |
| Operating Cash Flow Growth |
|
15.18% |
63.85% |
-16.33% |
-19.57% |
-6.78% |
-11.13% |
-33.63% |
-19.91% |
13.31% |
- |
25.34% |
| Free Cash Flow Firm Growth |
|
630.02% |
368.83% |
345.12% |
1,363.16% |
-230.22% |
-192.38% |
-258.49% |
-492.84% |
107.65% |
- |
77.08% |
| Invested Capital Growth |
|
0.00% |
-4.44% |
-3.23% |
0.62% |
14.03% |
13.55% |
15.72% |
18.06% |
5.00% |
- |
6.54% |
| Revenue Q/Q Growth |
|
0.96% |
-1.78% |
-5.13% |
0.32% |
7.79% |
-1.18% |
-0.77% |
4.20% |
7.08% |
- |
2.06% |
| EBITDA Q/Q Growth |
|
127.57% |
-3.70% |
-6.61% |
-6.62% |
16.87% |
-5.44% |
-23.01% |
29.31% |
16.22% |
- |
10.43% |
| EBIT Q/Q Growth |
|
197.20% |
-4.24% |
-7.86% |
-7.73% |
18.21% |
-7.09% |
-27.63% |
37.45% |
19.58% |
- |
12.30% |
| NOPAT Q/Q Growth |
|
312.58% |
-28.14% |
-9.85% |
-8.42% |
30.44% |
-8.77% |
-23.86% |
33.22% |
31.62% |
- |
12.08% |
| Net Income Q/Q Growth |
|
327.93% |
-26.74% |
-11.49% |
-8.44% |
24.47% |
-9.40% |
-32.39% |
56.28% |
29.17% |
- |
11.15% |
| EPS Q/Q Growth |
|
321.05% |
-26.25% |
-11.02% |
-7.62% |
26.80% |
-9.76% |
-32.43% |
57.33% |
29.66% |
- |
12.15% |
| Operating Cash Flow Q/Q Growth |
|
-8.19% |
-6.01% |
-31.34% |
35.74% |
6.42% |
-10.40% |
-48.72% |
63.80% |
50.55% |
- |
3.36% |
| Free Cash Flow Firm Q/Q Growth |
|
2,812.89% |
40.56% |
-18.29% |
-56.26% |
-359.24% |
0.28% |
-40.17% |
-8.40% |
105.05% |
- |
40.45% |
| Invested Capital Q/Q Growth |
|
-0.03% |
-0.01% |
1.42% |
-0.75% |
13.30% |
-0.44% |
3.35% |
1.26% |
0.76% |
- |
1.97% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
54.21% |
54.76% |
54.42% |
54.18% |
53.85% |
53.48% |
51.92% |
51.09% |
53.20% |
- |
53.95% |
| EBITDA Margin |
|
28.85% |
28.29% |
27.84% |
25.92% |
28.10% |
26.89% |
20.86% |
25.89% |
28.10% |
- |
26.54% |
| Operating Margin |
|
24.17% |
23.16% |
23.08% |
21.10% |
23.99% |
22.37% |
17.99% |
20.71% |
23.80% |
- |
21.74% |
| EBIT Margin |
|
25.18% |
24.55% |
23.84% |
21.93% |
24.04% |
22.61% |
16.49% |
21.75% |
24.29% |
- |
22.89% |
| Profit (Net Income) Margin |
|
28.14% |
20.99% |
19.58% |
17.87% |
20.63% |
18.92% |
12.89% |
19.33% |
23.32% |
- |
18.47% |
| Tax Burden Percent |
|
113.10% |
86.35% |
82.35% |
82.22% |
87.53% |
86.65% |
82.69% |
91.80% |
98.19% |
- |
83.09% |
| Interest Burden Percent |
|
98.82% |
99.02% |
99.73% |
99.13% |
98.04% |
96.58% |
94.55% |
96.83% |
97.79% |
- |
97.14% |
| Effective Tax Rate |
|
-13.10% |
13.65% |
17.65% |
17.78% |
12.47% |
13.35% |
17.31% |
8.20% |
1.81% |
- |
16.91% |
| Return on Invested Capital (ROIC) |
|
27.36% |
19.29% |
17.80% |
16.46% |
18.71% |
17.37% |
13.20% |
17.23% |
20.35% |
- |
15.80% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
28.45% |
20.80% |
18.67% |
17.19% |
18.28% |
16.71% |
10.64% |
17.64% |
20.30% |
- |
16.25% |
| Return on Net Nonoperating Assets (RNNOA) |
|
6.38% |
3.83% |
3.24% |
3.36% |
4.46% |
3.23% |
2.22% |
3.89% |
5.33% |
- |
4.03% |
| Return on Equity (ROE) |
|
33.75% |
23.11% |
21.04% |
19.81% |
23.17% |
20.60% |
15.43% |
21.12% |
25.68% |
- |
19.82% |
| Cash Return on Invested Capital (CROIC) |
|
18.32% |
21.92% |
20.39% |
19.32% |
4.15% |
4.53% |
1.57% |
0.30% |
11.96% |
- |
10.49% |
| Operating Return on Assets (OROA) |
|
16.16% |
15.12% |
14.52% |
13.15% |
13.85% |
12.92% |
9.50% |
12.71% |
13.73% |
- |
13.13% |
| Return on Assets (ROA) |
|
18.06% |
12.93% |
11.92% |
10.72% |
11.88% |
10.81% |
7.42% |
11.30% |
13.19% |
- |
10.59% |
| Return on Common Equity (ROCE) |
|
33.75% |
23.11% |
21.04% |
19.81% |
23.17% |
20.60% |
15.43% |
21.12% |
25.68% |
- |
19.82% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
19.97% |
19.99% |
23.94% |
0.00% |
20.89% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
461 |
332 |
299 |
274 |
357 |
326 |
248 |
330 |
435 |
296 |
332 |
| NOPAT Margin |
|
27.34% |
20.00% |
19.00% |
17.35% |
21.00% |
19.38% |
14.87% |
19.02% |
23.37% |
- |
18.07% |
| Net Nonoperating Expense Percent (NNEP) |
|
-1.08% |
-1.51% |
-0.87% |
-0.74% |
0.43% |
0.66% |
2.56% |
-0.41% |
0.06% |
- |
-0.46% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
5.38% |
3.79% |
3.41% |
3.10% |
3.85% |
3.47% |
2.58% |
3.38% |
4.31% |
2.88% |
3.16% |
| Cost of Revenue to Revenue |
|
45.79% |
45.24% |
45.58% |
45.82% |
46.15% |
46.52% |
48.08% |
48.91% |
46.80% |
- |
46.05% |
| SG&A Expenses to Revenue |
|
23.28% |
23.88% |
24.16% |
25.03% |
23.34% |
24.39% |
27.22% |
23.99% |
23.00% |
- |
25.34% |
| R&D to Revenue |
|
6.75% |
7.72% |
7.18% |
8.05% |
6.53% |
6.72% |
6.71% |
6.39% |
6.39% |
- |
6.87% |
| Operating Expenses to Revenue |
|
30.04% |
31.60% |
31.34% |
33.08% |
29.86% |
31.11% |
33.93% |
30.38% |
29.39% |
- |
32.21% |
| Earnings before Interest and Taxes (EBIT) |
|
425 |
407 |
375 |
346 |
409 |
380 |
275 |
378 |
452 |
374 |
420 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
487 |
469 |
438 |
409 |
478 |
452 |
348 |
450 |
523 |
441 |
487 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
5.13 |
6.11 |
6.43 |
6.96 |
6.34 |
7.16 |
4.99 |
5.12 |
6.16 |
- |
4.59 |
| Price to Tangible Book Value (P/TBV) |
|
21.27 |
21.26 |
21.78 |
26.59 |
42.76 |
39.84 |
26.23 |
22.87 |
22.76 |
- |
14.64 |
| Price to Revenue (P/Rev) |
|
4.39 |
5.61 |
6.06 |
6.33 |
5.74 |
6.61 |
4.62 |
4.80 |
5.97 |
- |
4.52 |
| Price to Earnings (P/E) |
|
24.18 |
30.59 |
32.16 |
29.10 |
28.99 |
34.30 |
26.25 |
26.73 |
31.84 |
- |
23.09 |
| Dividend Yield |
|
0.88% |
0.71% |
0.68% |
0.66% |
0.73% |
0.63% |
0.90% |
0.85% |
0.68% |
- |
0.87% |
| Earnings Yield |
|
4.14% |
3.27% |
3.11% |
3.44% |
3.45% |
2.92% |
3.81% |
3.74% |
3.14% |
- |
4.33% |
| Enterprise Value to Invested Capital (EV/IC) |
|
4.54 |
5.63 |
5.87 |
6.13 |
5.04 |
5.79 |
4.06 |
4.24 |
5.25 |
- |
3.99 |
| Enterprise Value to Revenue (EV/Rev) |
|
4.53 |
5.71 |
6.17 |
6.48 |
6.03 |
6.87 |
4.90 |
5.06 |
6.18 |
- |
4.71 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
18.72 |
23.58 |
25.28 |
23.34 |
21.88 |
25.27 |
19.26 |
19.88 |
24.21 |
- |
17.92 |
| Enterprise Value to EBIT (EV/EBIT) |
|
22.39 |
28.18 |
30.12 |
27.10 |
25.54 |
29.74 |
23.04 |
23.82 |
28.91 |
- |
20.98 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
24.77 |
31.67 |
33.78 |
30.82 |
31.13 |
35.79 |
26.96 |
27.18 |
31.96 |
- |
24.48 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
17.48 |
19.60 |
21.44 |
23.56 |
22.42 |
26.46 |
20.50 |
22.98 |
27.53 |
- |
23.46 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
24.77 |
25.11 |
28.34 |
31.80 |
129.55 |
136.17 |
277.37 |
1,509.49 |
45.00 |
- |
39.26 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.47 |
0.41 |
0.41 |
0.50 |
0.57 |
0.56 |
0.57 |
0.54 |
0.50 |
- |
0.47 |
| Long-Term Debt to Equity |
|
0.47 |
0.41 |
0.34 |
0.36 |
0.57 |
0.56 |
0.55 |
0.53 |
0.45 |
- |
0.43 |
| Financial Leverage |
|
0.22 |
0.18 |
0.17 |
0.20 |
0.24 |
0.19 |
0.21 |
0.22 |
0.26 |
- |
0.25 |
| Leverage Ratio |
|
1.91 |
1.85 |
1.80 |
1.89 |
1.93 |
1.87 |
1.86 |
1.89 |
1.94 |
- |
1.90 |
| Compound Leverage Factor |
|
1.89 |
1.84 |
1.80 |
1.87 |
1.89 |
1.81 |
1.76 |
1.83 |
1.90 |
- |
1.85 |
| Debt to Total Capital |
|
31.88% |
29.22% |
29.14% |
33.19% |
36.50% |
35.81% |
36.29% |
34.86% |
33.22% |
- |
32.02% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
4.79% |
9.00% |
0.48% |
0.17% |
1.52% |
0.60% |
3.01% |
- |
2.90% |
| Long-Term Debt to Total Capital |
|
31.88% |
29.22% |
24.36% |
24.19% |
36.01% |
35.64% |
34.77% |
34.26% |
30.21% |
- |
29.12% |
| 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 |
|
68.12% |
70.78% |
70.86% |
66.81% |
63.50% |
64.19% |
63.71% |
65.14% |
66.78% |
- |
67.98% |
| Debt to EBITDA |
|
1.65 |
1.57 |
1.59 |
1.63 |
1.89 |
1.89 |
2.07 |
1.97 |
1.89 |
- |
1.76 |
| Net Debt to EBITDA |
|
0.59 |
0.39 |
0.44 |
0.54 |
1.05 |
0.97 |
1.11 |
1.01 |
0.81 |
- |
0.74 |
| Long-Term Debt to EBITDA |
|
1.65 |
1.57 |
1.33 |
1.19 |
1.86 |
1.88 |
1.99 |
1.94 |
1.72 |
- |
1.60 |
| Debt to NOPAT |
|
2.19 |
2.11 |
2.12 |
2.15 |
2.69 |
2.68 |
2.90 |
2.70 |
2.50 |
- |
2.41 |
| Net Debt to NOPAT |
|
0.78 |
0.52 |
0.59 |
0.71 |
1.50 |
1.37 |
1.56 |
1.38 |
1.07 |
- |
1.01 |
| Long-Term Debt to NOPAT |
|
2.19 |
2.11 |
1.77 |
1.57 |
2.65 |
2.67 |
2.78 |
2.65 |
2.27 |
- |
2.19 |
| Altman Z-Score |
|
4.81 |
5.94 |
6.27 |
5.84 |
4.73 |
5.39 |
3.99 |
4.36 |
5.19 |
- |
4.37 |
| 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 |
|
2.61 |
2.68 |
2.15 |
1.78 |
2.09 |
2.20 |
2.09 |
2.25 |
1.96 |
- |
2.10 |
| Quick Ratio |
|
1.80 |
1.88 |
1.49 |
1.26 |
1.40 |
1.50 |
1.42 |
1.54 |
1.40 |
- |
1.46 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
461 |
649 |
530 |
232 |
-601 |
-599 |
-840 |
-911 |
46 |
-323 |
-192 |
| Operating Cash Flow to CapEx |
|
614.29% |
538.89% |
323.30% |
491.30% |
517.20% |
444.33% |
193.86% |
351.46% |
586.02% |
- |
364.47% |
| Free Cash Flow to Firm to Interest Expense |
|
20.97 |
29.48 |
26.50 |
10.54 |
-18.78 |
-21.40 |
-28.96 |
-32.52 |
1.70 |
- |
-7.70 |
| Operating Cash Flow to Interest Expense |
|
23.45 |
22.05 |
16.65 |
20.55 |
15.03 |
15.39 |
7.62 |
12.93 |
20.19 |
- |
11.08 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
19.64 |
17.95 |
11.50 |
16.36 |
12.13 |
11.93 |
3.69 |
9.25 |
16.74 |
- |
8.04 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.64 |
0.62 |
0.61 |
0.60 |
0.58 |
0.57 |
0.58 |
0.58 |
0.57 |
- |
0.57 |
| Accounts Receivable Turnover |
|
5.07 |
4.89 |
4.97 |
5.06 |
4.98 |
4.98 |
5.07 |
5.20 |
4.94 |
- |
5.05 |
| Inventory Turnover |
|
3.26 |
3.11 |
3.09 |
2.89 |
2.97 |
2.96 |
3.11 |
3.23 |
3.31 |
- |
3.29 |
| Fixed Asset Turnover |
|
5.77 |
5.47 |
5.16 |
4.89 |
4.27 |
4.17 |
4.04 |
3.98 |
3.66 |
- |
3.61 |
| Accounts Payable Turnover |
|
6.75 |
6.48 |
6.92 |
6.24 |
6.21 |
5.81 |
6.32 |
6.27 |
5.96 |
- |
6.04 |
| Days Sales Outstanding (DSO) |
|
72.01 |
74.63 |
73.38 |
72.08 |
73.31 |
73.27 |
72.00 |
70.14 |
73.84 |
- |
72.27 |
| Days Inventory Outstanding (DIO) |
|
112.11 |
117.50 |
117.95 |
126.27 |
122.87 |
123.20 |
117.52 |
112.94 |
110.27 |
- |
111.06 |
| Days Payable Outstanding (DPO) |
|
54.08 |
56.34 |
52.72 |
58.45 |
58.77 |
62.82 |
57.72 |
58.23 |
61.29 |
- |
60.44 |
| Cash Conversion Cycle (CCC) |
|
130.04 |
135.79 |
138.60 |
139.89 |
137.41 |
133.66 |
131.79 |
124.86 |
122.81 |
- |
122.89 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
6,826 |
6,825 |
6,922 |
6,870 |
7,784 |
7,750 |
8,010 |
8,111 |
8,173 |
8,369 |
8,534 |
| Invested Capital Turnover |
|
1.00 |
0.96 |
0.94 |
0.95 |
0.89 |
0.90 |
0.89 |
0.91 |
0.87 |
- |
0.87 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
-317 |
-231 |
42 |
958 |
925 |
1,088 |
1,241 |
389 |
619 |
524 |
| Enterprise Value (EV) |
|
30,967 |
38,440 |
40,656 |
42,080 |
39,259 |
44,905 |
32,487 |
34,354 |
42,925 |
- |
34,067 |
| Market Capitalization |
|
29,986 |
37,803 |
39,948 |
41,113 |
37,373 |
43,182 |
30,613 |
32,613 |
41,493 |
- |
32,655 |
| Book Value per Share |
|
$19.98 |
$21.12 |
$21.20 |
$20.23 |
$20.53 |
$21.10 |
$21.52 |
$22.42 |
$23.78 |
$24.37 |
$25.20 |
| Tangible Book Value per Share |
|
$4.82 |
$6.07 |
$6.26 |
$5.30 |
$3.04 |
$3.80 |
$4.09 |
$5.02 |
$6.43 |
$7.05 |
$7.89 |
| Total Capital |
|
8,580 |
8,743 |
8,770 |
8,835 |
9,288 |
9,390 |
9,631 |
9,779 |
10,095 |
10,262 |
10,477 |
| Total Debt |
|
2,735 |
2,555 |
2,556 |
2,932 |
3,390 |
3,363 |
3,495 |
3,409 |
3,354 |
3,354 |
3,355 |
| Total Long-Term Debt |
|
2,735 |
2,555 |
2,136 |
2,137 |
3,345 |
3,347 |
3,349 |
3,350 |
3,050 |
3,050 |
3,051 |
| Net Debt |
|
981 |
637 |
708 |
967 |
1,886 |
1,723 |
1,874 |
1,741 |
1,432 |
1,461 |
1,412 |
| Capital Expenditures (CapEx) |
|
84 |
90 |
103 |
92 |
93 |
97 |
114 |
103 |
93 |
93 |
76 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
993 |
973 |
994 |
883 |
780 |
787 |
856 |
885 |
762 |
927 |
991 |
| Debt-free Net Working Capital (DFNWC) |
|
2,583 |
2,721 |
2,665 |
2,662 |
2,109 |
2,254 |
2,342 |
2,420 |
2,551 |
2,685 |
2,798 |
| Net Working Capital (NWC) |
|
2,583 |
2,721 |
2,245 |
1,867 |
2,064 |
2,238 |
2,196 |
2,361 |
2,247 |
2,381 |
2,494 |
| Net Nonoperating Expense (NNE) |
|
-14 |
-16 |
-9.06 |
-8.22 |
6.13 |
7.80 |
33 |
-5.51 |
0.98 |
-9.22 |
-7.48 |
| Net Nonoperating Obligations (NNO) |
|
981 |
637 |
708 |
967 |
1,886 |
1,723 |
1,874 |
1,741 |
1,432 |
1,461 |
1,412 |
| Total Depreciation and Amortization (D&A) |
|
62 |
62 |
63 |
63 |
69 |
72 |
73 |
72 |
71 |
67 |
67 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
14.53% |
14.45% |
15.08% |
13.59% |
11.98% |
12.05% |
12.91% |
13.04% |
10.97% |
- |
13.70% |
| Debt-free Net Working Capital to Revenue |
|
37.80% |
40.40% |
40.43% |
40.97% |
32.40% |
34.50% |
35.33% |
35.65% |
36.72% |
- |
38.69% |
| Net Working Capital to Revenue |
|
37.80% |
40.40% |
34.06% |
28.74% |
31.71% |
34.26% |
33.13% |
34.78% |
32.34% |
- |
34.49% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$1.63 |
$1.19 |
$1.05 |
$0.97 |
$1.23 |
$1.12 |
$0.75 |
$1.18 |
$1.54 |
$1.08 |
$1.20 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
294M |
293M |
293M |
290M |
290M |
285M |
285M |
284M |
284M |
283M |
282M |
| Adjusted Diluted Earnings per Share |
|
$1.60 |
$1.18 |
$1.05 |
$0.97 |
$1.23 |
$1.11 |
$0.75 |
$1.18 |
$1.53 |
$1.07 |
$1.20 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
296M |
294M |
293M |
291M |
291M |
287M |
285M |
285M |
285M |
284M |
283M |
| 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 |
|
293.00M |
293.06M |
291.76M |
287.33M |
285.60M |
285.10M |
284.06M |
283.50M |
283.50M |
282.60M |
282.43M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
286 |
332 |
299 |
274 |
357 |
326 |
248 |
330 |
435 |
296 |
332 |
| Normalized NOPAT Margin |
|
16.92% |
20.00% |
19.00% |
17.35% |
21.00% |
19.38% |
14.87% |
19.02% |
23.37% |
- |
18.07% |
| Pre Tax Income Margin |
|
24.88% |
24.31% |
23.78% |
21.74% |
23.57% |
21.83% |
15.59% |
21.06% |
23.75% |
- |
22.23% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
19.32 |
18.50 |
18.75 |
15.73 |
12.78 |
13.57 |
9.48 |
13.50 |
16.74 |
- |
16.80 |
| NOPAT to Interest Expense |
|
20.97 |
15.07 |
14.95 |
12.44 |
11.16 |
11.64 |
8.55 |
11.80 |
16.11 |
- |
13.26 |
| EBIT Less CapEx to Interest Expense |
|
15.50 |
14.41 |
13.60 |
11.55 |
9.88 |
10.11 |
5.55 |
9.82 |
13.30 |
- |
13.76 |
| NOPAT Less CapEx to Interest Expense |
|
17.16 |
10.98 |
9.80 |
8.26 |
8.25 |
8.17 |
4.62 |
8.12 |
12.67 |
- |
10.22 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
21.37% |
21.60% |
21.74% |
19.25% |
21.26% |
21.92% |
23.76% |
22.95% |
21.64% |
- |
20.16% |
| Augmented Payout Ratio |
|
67.74% |
62.06% |
73.67% |
82.59% |
110.47% |
120.41% |
125.39% |
79.10% |
55.03% |
- |
47.74% |