| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
363,776,286.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
363,776,286.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.35 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
7.68% |
7.28% |
6.50% |
7.07% |
5.54% |
6.84% |
8.43% |
8.03% |
7.51% |
4.21% |
2.78% |
| EBITDA Growth |
|
38.77% |
-10.44% |
-1.74% |
0.47% |
7.83% |
24.93% |
5.36% |
11.78% |
13.60% |
0.92% |
8.30% |
| EBIT Growth |
|
101.28% |
-52.94% |
-5.53% |
-1.99% |
11.50% |
156.92% |
4.01% |
15.38% |
20.96% |
0.62% |
13.03% |
| NOPAT Growth |
|
138.13% |
49.73% |
17.41% |
16.93% |
9.55% |
-212.40% |
15.34% |
14.07% |
17.84% |
14.18% |
7.63% |
| Net Income Growth |
|
42.86% |
-12.38% |
-6.97% |
-5.96% |
-0.51% |
58.21% |
0.48% |
13.90% |
33.27% |
0.26% |
15.64% |
| EPS Growth |
|
42.86% |
-12.00% |
-6.25% |
-7.41% |
0.00% |
50.00% |
0.00% |
12.00% |
35.00% |
0.00% |
16.67% |
| Operating Cash Flow Growth |
|
-4.63% |
67.78% |
0.66% |
27.32% |
12.46% |
-11.38% |
10.72% |
-0.78% |
-4.42% |
42.69% |
-9.11% |
| Free Cash Flow Firm Growth |
|
76.19% |
60.86% |
38.50% |
67.45% |
74.47% |
-41.70% |
-41.13% |
-423.74% |
-509.04% |
108.58% |
129.50% |
| Invested Capital Growth |
|
3.60% |
3.63% |
3.76% |
1.87% |
1.52% |
4.85% |
4.90% |
6.14% |
5.13% |
0.61% |
-0.16% |
| Revenue Q/Q Growth |
|
6.61% |
-3.09% |
3.65% |
-0.01% |
5.09% |
-1.90% |
5.20% |
-0.39% |
4.58% |
-4.91% |
3.74% |
| EBITDA Q/Q Growth |
|
-9.79% |
-43.64% |
80.36% |
9.57% |
-3.18% |
-34.70% |
78.26% |
-0.81% |
-1.61% |
7.90% |
2.85% |
| EBIT Q/Q Growth |
|
-18.49% |
-86.41% |
654.49% |
17.24% |
-7.28% |
-68.68% |
307.61% |
-2.54% |
-2.79% |
14.74% |
3.98% |
| NOPAT Q/Q Growth |
|
2.65% |
-109.27% |
801.39% |
75.28% |
-3.83% |
-126.42% |
535.08% |
3.18% |
-0.66% |
2.88% |
2.06% |
| Net Income Q/Q Growth |
|
-23.67% |
3.23% |
40.86% |
-15.27% |
-19.25% |
64.16% |
-10.54% |
-3.95% |
-5.52% |
23.50% |
3.18% |
| EPS Q/Q Growth |
|
-25.93% |
10.00% |
36.36% |
-16.67% |
-20.00% |
65.00% |
-9.09% |
-6.67% |
-3.57% |
22.22% |
6.06% |
| Operating Cash Flow Q/Q Growth |
|
-3.49% |
-44.48% |
74.98% |
35.79% |
-14.76% |
-56.25% |
118.62% |
21.69% |
-17.88% |
-34.69% |
39.26% |
| Free Cash Flow Firm Q/Q Growth |
|
11.06% |
-33.79% |
11.90% |
68.95% |
30.24% |
-642.49% |
21.37% |
-28.60% |
18.88% |
108.24% |
243.27% |
| Invested Capital Q/Q Growth |
|
0.94% |
1.84% |
0.27% |
-1.16% |
0.59% |
5.18% |
0.32% |
0.00% |
-0.37% |
0.66% |
-0.46% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
53.09% |
57.44% |
55.77% |
57.06% |
54.16% |
58.31% |
56.08% |
57.49% |
55.07% |
58.78% |
57.21% |
| EBITDA Margin |
|
57.01% |
33.16% |
57.70% |
63.23% |
58.25% |
38.77% |
65.71% |
65.43% |
61.55% |
69.84% |
69.24% |
| Operating Margin |
|
20.70% |
-1.98% |
13.39% |
23.47% |
21.48% |
-5.79% |
23.93% |
24.79% |
23.55% |
25.47% |
25.06% |
| EBIT Margin |
|
29.04% |
4.07% |
29.66% |
34.78% |
30.68% |
9.80% |
37.96% |
37.14% |
34.52% |
41.65% |
41.75% |
| Profit (Net Income) Margin |
|
20.89% |
22.25% |
30.24% |
25.63% |
19.69% |
32.95% |
28.03% |
27.02% |
24.41% |
31.70% |
31.53% |
| Tax Burden Percent |
|
100.00% |
105.90% |
102.75% |
100.00% |
100.00% |
115.04% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Interest Burden Percent |
|
71.93% |
515.79% |
99.24% |
73.69% |
64.18% |
292.38% |
73.82% |
72.75% |
70.71% |
76.11% |
75.53% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
2.91% |
-0.28% |
1.90% |
3.40% |
3.14% |
-0.83% |
3.49% |
3.71% |
3.58% |
3.80% |
3.77% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
2.93% |
2.10% |
3.70% |
3.64% |
2.94% |
3.09% |
3.92% |
3.95% |
3.68% |
4.42% |
4.43% |
| Return on Net Nonoperating Assets (RNNOA) |
|
1.60% |
1.18% |
1.94% |
1.87% |
1.55% |
1.72% |
2.18% |
2.16% |
2.03% |
2.62% |
2.67% |
| Return on Equity (ROE) |
|
4.51% |
0.90% |
3.84% |
5.28% |
4.69% |
0.89% |
5.67% |
5.86% |
5.61% |
6.42% |
6.44% |
| Cash Return on Invested Capital (CROIC) |
|
-1.74% |
-1.73% |
-1.78% |
0.18% |
0.58% |
-2.86% |
-2.79% |
-3.84% |
-2.74% |
3.04% |
3.88% |
| Operating Return on Assets (OROA) |
|
3.76% |
0.53% |
3.89% |
4.52% |
4.11% |
1.30% |
5.14% |
4.97% |
4.85% |
5.79% |
5.88% |
| Return on Assets (ROA) |
|
2.70% |
2.91% |
3.96% |
3.33% |
2.64% |
4.37% |
3.80% |
3.61% |
3.43% |
4.41% |
4.44% |
| Return on Common Equity (ROCE) |
|
4.09% |
0.82% |
3.49% |
4.80% |
4.27% |
0.81% |
5.17% |
5.35% |
5.12% |
5.86% |
5.87% |
| Return on Equity Simple (ROE_SIMPLE) |
|
6.48% |
0.00% |
6.02% |
5.92% |
5.92% |
0.00% |
6.55% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
87 |
-8.09 |
57 |
99 |
96 |
-25 |
110 |
113 |
113 |
116 |
118 |
| NOPAT Margin |
|
20.70% |
-1.98% |
13.39% |
23.47% |
21.48% |
-5.79% |
23.93% |
24.79% |
23.55% |
25.47% |
25.06% |
| Net Nonoperating Expense Percent (NNEP) |
|
-0.02% |
-2.38% |
-1.79% |
-0.23% |
0.20% |
-3.92% |
-0.43% |
-0.24% |
-0.10% |
-0.62% |
-0.66% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
-0.07% |
- |
- |
- |
-0.20% |
0.86% |
0.87% |
0.89% |
0.91% |
0.93% |
| Cost of Revenue to Revenue |
|
46.91% |
42.56% |
44.23% |
42.94% |
45.84% |
41.69% |
43.92% |
42.51% |
44.93% |
41.22% |
42.79% |
| SG&A Expenses to Revenue |
|
4.35% |
4.52% |
5.17% |
5.12% |
4.32% |
4.76% |
4.28% |
4.37% |
4.29% |
5.02% |
4.52% |
| 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 |
|
32.39% |
59.42% |
42.38% |
33.59% |
32.68% |
64.10% |
32.15% |
32.70% |
31.52% |
33.30% |
32.15% |
| Earnings before Interest and Taxes (EBIT) |
|
122 |
17 |
126 |
147 |
137 |
43 |
174 |
170 |
165 |
190 |
197 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
240 |
136 |
244 |
268 |
259 |
169 |
302 |
299 |
295 |
318 |
327 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.73 |
1.82 |
1.88 |
1.94 |
2.01 |
1.93 |
1.96 |
1.86 |
1.72 |
1.69 |
1.47 |
| Price to Tangible Book Value (P/TBV) |
|
1.76 |
1.85 |
1.92 |
1.97 |
2.04 |
1.96 |
1.99 |
1.90 |
1.75 |
1.72 |
1.49 |
| Price to Revenue (P/Rev) |
|
7.44 |
7.80 |
8.01 |
8.12 |
8.27 |
8.00 |
7.93 |
7.42 |
6.73 |
6.44 |
5.45 |
| Price to Earnings (P/E) |
|
31.48 |
34.58 |
36.92 |
38.65 |
39.99 |
34.70 |
35.06 |
32.36 |
28.13 |
27.13 |
22.23 |
| Dividend Yield |
|
2.56% |
2.52% |
2.52% |
2.58% |
2.60% |
2.78% |
2.86% |
3.11% |
3.49% |
3.74% |
4.41% |
| Earnings Yield |
|
3.18% |
2.89% |
2.71% |
2.59% |
2.50% |
2.88% |
2.85% |
3.09% |
3.56% |
3.69% |
4.50% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.43 |
1.48 |
1.53 |
1.56 |
1.60 |
1.54 |
1.55 |
1.50 |
1.42 |
1.39 |
1.26 |
| Enterprise Value to Revenue (EV/Rev) |
|
10.38 |
10.76 |
10.92 |
10.89 |
11.05 |
11.00 |
10.90 |
10.33 |
9.56 |
9.35 |
8.37 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
18.27 |
19.61 |
20.31 |
20.56 |
20.73 |
20.22 |
20.11 |
18.81 |
17.12 |
14.26 |
12.60 |
| Enterprise Value to EBIT (EV/EBIT) |
|
37.57 |
41.37 |
43.40 |
44.32 |
44.12 |
42.05 |
41.90 |
38.57 |
34.33 |
24.76 |
21.61 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
81.04 |
82.23 |
81.53 |
77.60 |
77.16 |
83.97 |
79.77 |
72.83 |
64.37 |
38.30 |
33.89 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
23.95 |
23.66 |
24.34 |
22.86 |
22.80 |
23.43 |
23.08 |
22.35 |
21.34 |
20.02 |
18.48 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
883.42 |
277.88 |
0.00 |
0.00 |
0.00 |
0.00 |
45.99 |
32.47 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.58 |
0.58 |
0.58 |
0.65 |
0.59 |
0.64 |
0.63 |
0.66 |
0.62 |
0.66 |
0.67 |
| Long-Term Debt to Equity |
|
0.58 |
0.58 |
0.58 |
0.65 |
0.59 |
0.64 |
0.63 |
0.66 |
0.62 |
0.66 |
0.67 |
| Financial Leverage |
|
0.55 |
0.56 |
0.52 |
0.52 |
0.53 |
0.56 |
0.56 |
0.55 |
0.55 |
0.59 |
0.60 |
| Leverage Ratio |
|
1.68 |
1.68 |
1.65 |
1.69 |
1.67 |
1.68 |
1.68 |
1.73 |
1.68 |
1.71 |
1.71 |
| Compound Leverage Factor |
|
1.21 |
8.65 |
1.64 |
1.25 |
1.07 |
4.92 |
1.24 |
1.26 |
1.19 |
1.30 |
1.29 |
| Debt to Total Capital |
|
36.69% |
36.83% |
36.89% |
39.30% |
37.00% |
38.97% |
38.58% |
39.67% |
38.19% |
39.79% |
40.29% |
| 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 |
|
36.69% |
36.83% |
36.89% |
39.30% |
37.00% |
38.97% |
38.58% |
39.67% |
38.19% |
39.79% |
40.29% |
| 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 |
|
5.75% |
5.66% |
5.63% |
5.41% |
5.60% |
5.35% |
5.39% |
5.23% |
5.34% |
5.28% |
5.28% |
| Common Equity to Total Capital |
|
57.56% |
57.51% |
57.48% |
55.30% |
57.40% |
55.68% |
56.03% |
55.10% |
56.47% |
54.93% |
54.43% |
| Debt to EBITDA |
|
4.82 |
5.01 |
5.08 |
5.62 |
4.98 |
5.33 |
5.15 |
5.22 |
4.74 |
4.20 |
4.14 |
| Net Debt to EBITDA |
|
4.43 |
4.63 |
4.63 |
4.46 |
4.46 |
4.79 |
4.76 |
4.60 |
4.41 |
3.89 |
3.85 |
| Long-Term Debt to EBITDA |
|
4.82 |
5.01 |
5.08 |
5.62 |
4.98 |
5.33 |
5.15 |
5.22 |
4.74 |
4.20 |
4.14 |
| Debt to NOPAT |
|
21.39 |
21.00 |
20.38 |
21.22 |
18.55 |
22.13 |
20.44 |
20.22 |
17.80 |
11.28 |
11.14 |
| Net Debt to NOPAT |
|
19.63 |
19.41 |
18.58 |
16.83 |
16.61 |
19.88 |
18.86 |
17.82 |
16.56 |
10.44 |
10.36 |
| Long-Term Debt to NOPAT |
|
21.39 |
21.00 |
20.38 |
21.22 |
18.55 |
22.13 |
20.44 |
20.22 |
17.80 |
11.28 |
11.14 |
| Altman Z-Score |
|
1.51 |
1.57 |
1.67 |
1.61 |
1.74 |
1.59 |
1.65 |
1.52 |
1.47 |
1.42 |
1.23 |
| Noncontrolling Interest Sharing Ratio |
|
9.26% |
9.20% |
9.01% |
9.00% |
8.99% |
8.86% |
8.85% |
8.79% |
8.76% |
8.77% |
8.81% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
0.47 |
0.46 |
0.59 |
1.54 |
0.58 |
0.76 |
0.52 |
0.88 |
0.41 |
0.63 |
0.57 |
| Quick Ratio |
|
0.19 |
0.18 |
0.31 |
1.27 |
0.34 |
0.48 |
0.23 |
0.64 |
0.18 |
0.35 |
0.25 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-315 |
-421 |
-371 |
-115 |
-80 |
-597 |
-469 |
-604 |
-490 |
40 |
138 |
| Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
-9.16 |
0.00 |
-389.00 |
-2.97 |
-1.64 |
0.00 |
-10.28 |
-13.03 |
-10.12 |
0.89 |
2.87 |
| Operating Cash Flow to Interest Expense |
|
6.04 |
0.00 |
211.51 |
7.07 |
4.77 |
0.00 |
4.89 |
5.87 |
4.61 |
3.22 |
4.21 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
6.59 |
0.00 |
334.16 |
9.25 |
5.97 |
0.00 |
7.17 |
7.89 |
6.70 |
6.53 |
7.65 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.13 |
0.13 |
0.13 |
0.13 |
0.13 |
0.13 |
0.14 |
0.13 |
0.14 |
0.14 |
0.14 |
| Accounts Receivable Turnover |
|
30.64 |
35.85 |
35.03 |
37.54 |
32.86 |
37.88 |
36.46 |
38.31 |
34.49 |
40.41 |
37.16 |
| 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 |
|
0.14 |
0.14 |
0.14 |
0.14 |
0.15 |
0.14 |
0.15 |
0.15 |
0.15 |
0.15 |
0.15 |
| Accounts Payable Turnover |
|
1.19 |
1.37 |
1.36 |
1.24 |
1.18 |
1.38 |
1.43 |
1.32 |
1.32 |
1.67 |
0.00 |
| Days Sales Outstanding (DSO) |
|
11.91 |
10.18 |
10.42 |
9.72 |
11.11 |
9.64 |
10.01 |
9.53 |
10.58 |
9.03 |
9.82 |
| 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) |
|
306.91 |
267.14 |
267.57 |
293.98 |
308.69 |
264.72 |
254.61 |
277.06 |
276.51 |
219.03 |
0.00 |
| Cash Conversion Cycle (CCC) |
|
-295.00 |
-256.96 |
-257.15 |
-284.26 |
-297.58 |
-255.08 |
-244.60 |
-267.53 |
-265.93 |
-210.00 |
9.82 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
11,566 |
11,778 |
11,810 |
11,673 |
11,742 |
12,350 |
12,389 |
12,390 |
12,344 |
12,426 |
12,369 |
| Invested Capital Turnover |
|
0.14 |
0.14 |
0.14 |
0.15 |
0.15 |
0.14 |
0.15 |
0.15 |
0.15 |
0.15 |
0.15 |
| Increase / (Decrease) in Invested Capital |
|
402 |
413 |
428 |
215 |
176 |
572 |
579 |
717 |
602 |
76 |
-20 |
| Enterprise Value (EV) |
|
16,573 |
17,474 |
18,011 |
18,260 |
18,800 |
19,017 |
19,230 |
18,576 |
17,515 |
17,304 |
15,598 |
| Market Capitalization |
|
11,872 |
12,663 |
13,219 |
13,613 |
14,070 |
13,827 |
13,995 |
13,352 |
12,333 |
11,912 |
10,157 |
| Book Value per Share |
|
$18.96 |
$19.24 |
$19.15 |
$19.18 |
$19.13 |
$19.38 |
$19.33 |
$19.36 |
$19.31 |
$18.95 |
$19.04 |
| Tangible Book Value per Share |
|
$18.63 |
$18.91 |
$18.82 |
$18.85 |
$18.80 |
$19.05 |
$19.00 |
$19.03 |
$18.98 |
$18.63 |
$18.71 |
| Total Capital |
|
11,926 |
12,115 |
12,208 |
12,705 |
12,214 |
12,859 |
12,769 |
13,004 |
12,682 |
12,805 |
12,728 |
| Total Debt |
|
4,375 |
4,462 |
4,503 |
4,993 |
4,519 |
5,011 |
4,927 |
5,159 |
4,844 |
5,096 |
5,128 |
| Total Long-Term Debt |
|
4,375 |
4,462 |
4,503 |
4,993 |
4,519 |
5,011 |
4,927 |
5,159 |
4,844 |
5,096 |
5,128 |
| Net Debt |
|
4,015 |
4,126 |
4,105 |
3,961 |
4,046 |
4,501 |
4,547 |
4,544 |
4,506 |
4,716 |
4,769 |
| Capital Expenditures (CapEx) |
|
-19 |
-47 |
-117 |
-84 |
-59 |
-157 |
-104 |
-93 |
-101 |
-150 |
-166 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-580 |
-531 |
-508 |
-556 |
-580 |
-473 |
-468 |
-538 |
-515 |
-394 |
-399 |
| Debt-free Net Working Capital (DFNWC) |
|
-337 |
-309 |
-225 |
326 |
-262 |
-123 |
-250 |
-71 |
-340 |
-163 |
-191 |
| Net Working Capital (NWC) |
|
-337 |
-309 |
-225 |
326 |
-262 |
-123 |
-250 |
-71 |
-340 |
-163 |
-191 |
| Net Nonoperating Expense (NNE) |
|
-0.82 |
-99 |
-71 |
-9.13 |
7.96 |
-169 |
-19 |
-10 |
-4.15 |
-28 |
-31 |
| Net Nonoperating Obligations (NNO) |
|
4,015 |
4,126 |
4,105 |
3,961 |
4,046 |
4,501 |
4,547 |
4,544 |
4,506 |
4,716 |
4,769 |
| Total Depreciation and Amortization (D&A) |
|
118 |
119 |
119 |
121 |
123 |
127 |
127 |
129 |
129 |
128 |
130 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-36.35% |
-32.70% |
-30.83% |
-33.14% |
-34.11% |
-27.38% |
-26.55% |
-29.90% |
-28.14% |
-21.28% |
-21.41% |
| Debt-free Net Working Capital to Revenue |
|
-21.14% |
-19.03% |
-13.65% |
19.42% |
-15.42% |
-7.12% |
-14.14% |
-3.95% |
-18.55% |
-8.81% |
-10.24% |
| Net Working Capital to Revenue |
|
-21.14% |
-19.03% |
-13.65% |
19.42% |
-15.42% |
-7.12% |
-14.14% |
-3.95% |
-18.55% |
-8.81% |
-10.24% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.20 |
$0.21 |
$0.30 |
$0.25 |
$0.20 |
$0.33 |
$0.30 |
$0.28 |
$0.27 |
$0.33 |
$0.35 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
362.43M |
362.02M |
366.51M |
366.78M |
366.98M |
367.45M |
370.37M |
370.69M |
371.25M |
370.56M |
364.28M |
| Adjusted Diluted Earnings per Share |
|
$0.20 |
$0.22 |
$0.30 |
$0.25 |
$0.20 |
$0.33 |
$0.30 |
$0.28 |
$0.27 |
$0.33 |
$0.35 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
362.92M |
362.48M |
366.97M |
367.31M |
367.60M |
367.99M |
370.76M |
371.06M |
371.58M |
370.91M |
364.50M |
| 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 |
|
362.06M |
366.13M |
366.32M |
366.50M |
369.51M |
370.13M |
370.16M |
370.91M |
371.11M |
363.78M |
360.60M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
61 |
-5.66 |
40 |
70 |
67 |
-18 |
77 |
79 |
79 |
81 |
83 |
| Normalized NOPAT Margin |
|
14.49% |
-1.39% |
9.37% |
16.43% |
15.04% |
-4.05% |
16.75% |
17.35% |
16.48% |
17.83% |
17.54% |
| Pre Tax Income Margin |
|
20.89% |
21.01% |
29.43% |
25.63% |
19.69% |
28.65% |
28.03% |
27.02% |
24.41% |
31.70% |
31.53% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
3.56 |
0.00 |
131.67 |
3.80 |
2.79 |
0.00 |
3.82 |
3.67 |
3.41 |
4.19 |
4.09 |
| NOPAT to Interest Expense |
|
2.54 |
0.00 |
59.45 |
2.57 |
1.95 |
0.00 |
2.41 |
2.45 |
2.33 |
2.56 |
2.45 |
| EBIT Less CapEx to Interest Expense |
|
4.11 |
0.00 |
254.32 |
5.98 |
3.99 |
0.00 |
6.09 |
5.68 |
5.50 |
7.50 |
7.53 |
| NOPAT Less CapEx to Interest Expense |
|
3.09 |
0.00 |
182.10 |
4.74 |
3.15 |
0.00 |
4.68 |
4.46 |
4.42 |
5.87 |
5.89 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
80.98% |
87.59% |
93.88% |
99.71% |
104.10% |
96.29% |
100.11% |
100.69% |
98.46% |
101.52% |
99.60% |
| Augmented Payout Ratio |
|
80.98% |
87.68% |
93.98% |
99.82% |
104.21% |
96.34% |
100.16% |
100.74% |
98.50% |
130.76% |
149.32% |