| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
138,289,917.00 |
137,828,624.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
138,289,917.00 |
137,828,624.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.85 |
0.91 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
5.56% |
1.28% |
6.61% |
-3.72% |
-7.66% |
-1.52% |
-1.27% |
4.42% |
0.01% |
-1.90% |
-0.69% |
| EBITDA Growth |
|
190.73% |
9.67% |
-1.85% |
-9.99% |
-16.10% |
-4.03% |
-0.57% |
10.43% |
11.09% |
-9.28% |
-15.88% |
| EBIT Growth |
|
174.32% |
10.50% |
-2.34% |
-11.58% |
-17.13% |
-5.01% |
-1.06% |
10.94% |
10.51% |
-12.07% |
-19.45% |
| NOPAT Growth |
|
12.05% |
16.19% |
2.12% |
-11.44% |
-25.71% |
-6.49% |
-0.96% |
9.47% |
22.15% |
-10.49% |
-14.78% |
| Net Income Growth |
|
214.32% |
16.31% |
-0.51% |
-11.30% |
-20.10% |
-7.45% |
-2.56% |
9.91% |
14.31% |
-13.62% |
-17.94% |
| EPS Growth |
|
218.18% |
19.05% |
1.92% |
-8.89% |
-17.58% |
-5.00% |
0.94% |
14.63% |
18.67% |
-10.53% |
-14.95% |
| Operating Cash Flow Growth |
|
30.90% |
-11.09% |
-59.09% |
9.56% |
-4.06% |
-63.70% |
143.21% |
30.37% |
-17.49% |
234.37% |
-10.89% |
| Free Cash Flow Firm Growth |
|
264.22% |
400.28% |
-77.21% |
-85.54% |
-161.23% |
-205.20% |
-88.33% |
360.44% |
224.10% |
-173.34% |
-7,374.52% |
| Invested Capital Growth |
|
-0.13% |
3.88% |
7.95% |
6.62% |
11.96% |
13.32% |
8.40% |
4.31% |
1.07% |
18.97% |
16.57% |
| Revenue Q/Q Growth |
|
5.40% |
-0.94% |
4.65% |
-11.88% |
1.09% |
5.64% |
4.92% |
-6.80% |
-3.18% |
3.63% |
6.21% |
| EBITDA Q/Q Growth |
|
0.30% |
7.29% |
6.89% |
-21.75% |
-6.50% |
22.72% |
10.75% |
-13.10% |
-5.94% |
0.22% |
2.69% |
| EBIT Q/Q Growth |
|
-0.45% |
8.82% |
7.59% |
-24.14% |
-6.70% |
24.75% |
12.07% |
-14.94% |
-7.07% |
-0.74% |
2.66% |
| NOPAT Q/Q Growth |
|
1.28% |
4.61% |
6.40% |
-21.44% |
-15.04% |
31.68% |
12.68% |
-13.16% |
-5.20% |
-3.51% |
7.29% |
| Net Income Q/Q Growth |
|
1.40% |
7.50% |
5.83% |
-23.11% |
-8.66% |
24.52% |
11.42% |
-13.27% |
-5.00% |
-5.90% |
5.85% |
| EPS Q/Q Growth |
|
1.11% |
9.89% |
6.00% |
-22.64% |
-8.54% |
26.67% |
12.63% |
-12.15% |
-5.32% |
-4.49% |
7.06% |
| Operating Cash Flow Q/Q Growth |
|
29.36% |
-53.91% |
-46.15% |
241.29% |
13.27% |
-82.56% |
260.72% |
82.95% |
-28.31% |
-29.33% |
-3.86% |
| Free Cash Flow Firm Q/Q Growth |
|
63.56% |
-41.25% |
-72.78% |
-44.74% |
-792.72% |
-0.95% |
103.02% |
2,079.83% |
86.70% |
-322.34% |
19.61% |
| Invested Capital Q/Q Growth |
|
-3.71% |
5.60% |
7.08% |
-2.08% |
1.11% |
6.89% |
2.43% |
-5.78% |
-2.03% |
25.83% |
0.36% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
37.43% |
39.30% |
38.66% |
37.37% |
37.06% |
38.95% |
39.27% |
38.67% |
38.40% |
38.67% |
38.61% |
| EBITDA Margin |
|
20.12% |
21.79% |
22.26% |
19.77% |
18.28% |
21.24% |
22.42% |
20.90% |
20.31% |
19.64% |
18.99% |
| Operating Margin |
|
18.38% |
19.67% |
20.26% |
17.80% |
15.18% |
18.96% |
20.35% |
18.63% |
17.95% |
17.11% |
16.68% |
| EBIT Margin |
|
18.01% |
19.79% |
20.35% |
17.52% |
16.17% |
19.09% |
20.39% |
18.61% |
17.86% |
17.11% |
16.54% |
| Profit (Net Income) Margin |
|
13.90% |
15.08% |
15.25% |
13.31% |
12.02% |
14.17% |
15.05% |
14.01% |
13.74% |
12.48% |
12.44% |
| Tax Burden Percent |
|
77.61% |
76.60% |
75.61% |
76.69% |
75.60% |
75.43% |
75.50% |
76.83% |
78.08% |
76.28% |
79.05% |
| Interest Burden Percent |
|
99.38% |
99.48% |
99.14% |
99.05% |
98.37% |
98.42% |
97.77% |
97.95% |
98.53% |
95.61% |
95.12% |
| Effective Tax Rate |
|
22.39% |
23.40% |
24.40% |
23.31% |
24.40% |
24.57% |
24.50% |
23.17% |
21.92% |
23.72% |
20.95% |
| Return on Invested Capital (ROIC) |
|
34.15% |
34.93% |
34.35% |
30.81% |
25.71% |
30.03% |
30.73% |
30.14% |
29.66% |
23.61% |
23.50% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
36.10% |
34.84% |
34.81% |
32.62% |
22.58% |
32.28% |
11.27% |
34.89% |
33.78% |
21.36% |
20.92% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-3.75% |
-3.21% |
-2.72% |
-2.99% |
-1.93% |
-0.98% |
0.10% |
-1.14% |
-1.09% |
2.76% |
3.30% |
| Return on Equity (ROE) |
|
30.40% |
31.72% |
31.63% |
27.82% |
23.78% |
29.05% |
30.83% |
29.00% |
28.56% |
26.36% |
26.80% |
| Cash Return on Invested Capital (CROIC) |
|
34.96% |
31.06% |
25.71% |
26.54% |
19.94% |
16.36% |
19.44% |
25.07% |
29.66% |
8.38% |
8.99% |
| Operating Return on Assets (OROA) |
|
21.20% |
23.47% |
24.80% |
21.47% |
19.13% |
22.51% |
23.98% |
22.54% |
21.44% |
18.86% |
18.26% |
| Return on Assets (ROA) |
|
16.36% |
17.88% |
18.59% |
16.31% |
14.23% |
16.71% |
17.70% |
16.96% |
16.49% |
13.75% |
13.73% |
| Return on Common Equity (ROCE) |
|
30.40% |
31.72% |
31.63% |
27.82% |
23.78% |
29.05% |
30.83% |
29.00% |
28.56% |
26.36% |
26.80% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
30.68% |
30.16% |
29.28% |
0.00% |
28.17% |
28.09% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
141 |
147 |
157 |
123 |
105 |
138 |
155 |
135 |
128 |
123 |
132 |
| NOPAT Margin |
|
14.26% |
15.06% |
15.32% |
13.65% |
11.48% |
14.30% |
15.36% |
14.32% |
14.02% |
13.05% |
13.18% |
| Net Nonoperating Expense Percent (NNEP) |
|
-1.95% |
0.09% |
-0.46% |
-1.81% |
3.13% |
-2.25% |
19.45% |
-4.75% |
-4.13% |
2.25% |
2.58% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
7.15% |
- |
- |
- |
5.04% |
6.49% |
7.23% |
6.65% |
6.35% |
4.95% |
5.34% |
| Cost of Revenue to Revenue |
|
62.57% |
60.70% |
61.34% |
62.63% |
62.94% |
61.05% |
60.73% |
61.33% |
61.60% |
61.33% |
61.39% |
| SG&A Expenses to Revenue |
|
18.72% |
19.64% |
18.40% |
19.57% |
19.95% |
19.98% |
18.92% |
20.04% |
20.45% |
21.56% |
19.69% |
| 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 |
|
19.05% |
19.64% |
18.40% |
19.57% |
21.88% |
19.98% |
18.92% |
20.04% |
20.45% |
21.56% |
21.94% |
| Earnings before Interest and Taxes (EBIT) |
|
178 |
194 |
208 |
158 |
148 |
184 |
206 |
175 |
163 |
162 |
166 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
199 |
213 |
228 |
178 |
167 |
205 |
227 |
197 |
185 |
186 |
191 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
6.51 |
7.00 |
6.27 |
6.84 |
5.22 |
5.07 |
5.05 |
5.58 |
4.99 |
4.83 |
4.69 |
| Price to Tangible Book Value (P/TBV) |
|
13.73 |
14.68 |
12.88 |
13.97 |
12.29 |
12.16 |
12.26 |
13.39 |
11.80 |
25.24 |
25.60 |
| Price to Revenue (P/Rev) |
|
3.12 |
3.41 |
3.05 |
3.36 |
2.58 |
2.47 |
2.46 |
2.69 |
2.42 |
2.38 |
2.27 |
| Price to Earnings (P/E) |
|
21.57 |
22.81 |
20.81 |
23.35 |
18.44 |
18.00 |
17.97 |
19.39 |
16.97 |
17.19 |
17.28 |
| Dividend Yield |
|
1.51% |
1.39% |
1.54% |
1.42% |
1.92% |
2.02% |
2.04% |
1.85% |
2.07% |
2.14% |
2.26% |
| Earnings Yield |
|
4.64% |
4.38% |
4.81% |
4.28% |
5.42% |
5.55% |
5.57% |
5.16% |
5.89% |
5.82% |
5.79% |
| Enterprise Value to Invested Capital (EV/IC) |
|
7.32 |
7.65 |
6.54 |
7.28 |
5.42 |
4.92 |
4.79 |
5.55 |
5.07 |
4.14 |
3.96 |
| Enterprise Value to Revenue (EV/Rev) |
|
3.05 |
3.36 |
3.03 |
3.33 |
2.56 |
2.49 |
2.49 |
2.69 |
2.41 |
2.49 |
2.39 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
14.29 |
15.41 |
14.20 |
15.84 |
12.41 |
12.19 |
12.16 |
12.95 |
11.34 |
11.93 |
12.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
15.79 |
17.00 |
15.68 |
17.56 |
13.79 |
13.58 |
13.57 |
14.44 |
12.67 |
13.42 |
13.66 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
21.00 |
22.35 |
20.37 |
22.81 |
18.33 |
18.14 |
18.12 |
19.33 |
16.60 |
17.50 |
17.55 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
17.56 |
19.76 |
20.73 |
21.93 |
16.77 |
18.44 |
15.84 |
15.71 |
14.96 |
13.40 |
13.15 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
20.92 |
25.08 |
26.43 |
28.32 |
28.70 |
31.98 |
25.63 |
22.58 |
17.19 |
53.70 |
47.42 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.07 |
0.06 |
0.07 |
0.06 |
0.10 |
0.15 |
0.16 |
0.10 |
0.08 |
0.33 |
0.35 |
| Long-Term Debt to Equity |
|
0.06 |
0.06 |
0.07 |
0.06 |
0.10 |
0.14 |
0.15 |
0.09 |
0.06 |
0.31 |
0.32 |
| Financial Leverage |
|
-0.10 |
-0.09 |
-0.08 |
-0.09 |
-0.09 |
-0.03 |
0.01 |
-0.03 |
-0.03 |
0.13 |
0.16 |
| Leverage Ratio |
|
1.82 |
1.78 |
1.70 |
1.67 |
1.73 |
1.73 |
1.72 |
1.68 |
1.71 |
1.85 |
1.87 |
| Compound Leverage Factor |
|
1.81 |
1.77 |
1.68 |
1.66 |
1.70 |
1.70 |
1.68 |
1.65 |
1.68 |
1.77 |
1.78 |
| Debt to Total Capital |
|
6.46% |
5.98% |
6.84% |
5.88% |
9.30% |
12.70% |
14.12% |
9.15% |
7.70% |
24.69% |
25.71% |
| Short-Term Debt to Total Capital |
|
0.51% |
0.50% |
0.49% |
0.49% |
0.48% |
0.47% |
0.89% |
0.94% |
2.10% |
1.67% |
1.59% |
| Long-Term Debt to Total Capital |
|
5.95% |
5.48% |
6.35% |
5.39% |
8.82% |
12.23% |
13.22% |
8.22% |
5.60% |
23.03% |
24.12% |
| 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% |
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 |
|
93.54% |
94.02% |
93.16% |
94.12% |
90.70% |
87.30% |
85.88% |
90.85% |
92.30% |
75.31% |
74.29% |
| Debt to EBITDA |
|
0.15 |
0.14 |
0.17 |
0.15 |
0.25 |
0.35 |
0.39 |
0.23 |
0.19 |
0.77 |
0.84 |
| Net Debt to EBITDA |
|
-0.29 |
-0.22 |
-0.11 |
-0.17 |
-0.11 |
0.09 |
0.16 |
0.02 |
-0.05 |
0.52 |
0.60 |
| Long-Term Debt to EBITDA |
|
0.14 |
0.13 |
0.16 |
0.13 |
0.23 |
0.33 |
0.37 |
0.21 |
0.14 |
0.72 |
0.79 |
| Debt to NOPAT |
|
0.23 |
0.21 |
0.24 |
0.21 |
0.36 |
0.52 |
0.58 |
0.35 |
0.28 |
1.14 |
1.23 |
| Net Debt to NOPAT |
|
-0.42 |
-0.32 |
-0.16 |
-0.24 |
-0.16 |
0.13 |
0.24 |
0.02 |
-0.07 |
0.76 |
0.88 |
| Long-Term Debt to NOPAT |
|
0.21 |
0.19 |
0.22 |
0.19 |
0.34 |
0.50 |
0.55 |
0.31 |
0.20 |
1.06 |
1.15 |
| Altman Z-Score |
|
8.27 |
9.19 |
8.79 |
9.54 |
7.42 |
7.12 |
7.21 |
7.93 |
7.64 |
5.96 |
5.82 |
| 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 |
|
1.59 |
1.65 |
1.70 |
1.67 |
1.55 |
1.61 |
1.65 |
1.54 |
1.50 |
1.56 |
1.59 |
| Quick Ratio |
|
1.01 |
1.00 |
1.01 |
0.96 |
0.91 |
0.95 |
0.97 |
0.89 |
0.90 |
0.95 |
0.98 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
143 |
84 |
23 |
13 |
-88 |
-88 |
2.67 |
58 |
109 |
-242 |
-194 |
| Operating Cash Flow to CapEx |
|
773.58% |
484.55% |
250.66% |
602.77% |
725.16% |
181.69% |
816.37% |
1,725.68% |
1,040.34% |
1,232.38% |
1,244.00% |
| Free Cash Flow to Firm to Interest Expense |
|
130.04 |
84.05 |
12.71 |
8.43 |
-36.50 |
-30.49 |
0.58 |
16.17 |
45.29 |
-34.04 |
-23.99 |
| Operating Cash Flow to Interest Expense |
|
210.27 |
106.60 |
31.89 |
130.60 |
92.46 |
13.34 |
30.35 |
70.94 |
76.29 |
18.23 |
15.36 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
183.09 |
84.60 |
19.17 |
108.93 |
79.71 |
6.00 |
26.63 |
66.83 |
68.96 |
16.75 |
14.12 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
1.18 |
1.19 |
1.22 |
1.23 |
1.18 |
1.18 |
1.18 |
1.21 |
1.20 |
1.10 |
1.10 |
| Accounts Receivable Turnover |
|
6.55 |
6.60 |
6.34 |
6.80 |
6.71 |
6.20 |
5.88 |
6.68 |
6.82 |
5.98 |
5.81 |
| Inventory Turnover |
|
4.67 |
4.62 |
4.60 |
4.48 |
4.59 |
4.47 |
4.40 |
4.43 |
4.63 |
4.57 |
4.66 |
| Fixed Asset Turnover |
|
6.49 |
6.53 |
6.66 |
6.46 |
6.23 |
6.17 |
6.11 |
6.09 |
6.06 |
6.02 |
6.06 |
| Accounts Payable Turnover |
|
3.86 |
4.28 |
4.33 |
4.31 |
3.97 |
4.29 |
4.27 |
4.37 |
4.29 |
4.31 |
4.46 |
| Days Sales Outstanding (DSO) |
|
55.76 |
55.31 |
57.55 |
53.69 |
54.37 |
58.84 |
62.12 |
54.66 |
53.54 |
61.07 |
62.84 |
| Days Inventory Outstanding (DIO) |
|
78.13 |
79.01 |
79.36 |
81.46 |
79.54 |
81.70 |
82.90 |
82.31 |
78.79 |
79.84 |
78.26 |
| Days Payable Outstanding (DPO) |
|
94.50 |
85.34 |
84.37 |
84.78 |
91.88 |
85.09 |
85.43 |
83.49 |
85.13 |
84.75 |
81.82 |
| Cash Conversion Cycle (CCC) |
|
39.39 |
48.99 |
52.54 |
50.37 |
42.03 |
55.44 |
59.60 |
53.49 |
47.20 |
56.15 |
59.28 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
1,608 |
1,698 |
1,819 |
1,781 |
1,801 |
1,925 |
1,971 |
1,858 |
1,820 |
2,290 |
2,298 |
| Invested Capital Turnover |
|
2.39 |
2.32 |
2.24 |
2.26 |
2.24 |
2.10 |
2.00 |
2.11 |
2.12 |
1.81 |
1.78 |
| Increase / (Decrease) in Invested Capital |
|
-2.10 |
63 |
134 |
111 |
192 |
226 |
153 |
77 |
19 |
365 |
327 |
| Enterprise Value (EV) |
|
11,769 |
12,985 |
11,902 |
12,965 |
9,757 |
9,479 |
9,444 |
10,300 |
9,228 |
9,479 |
9,101 |
| Market Capitalization |
|
12,005 |
13,168 |
11,995 |
13,101 |
9,840 |
9,409 |
9,318 |
10,287 |
9,266 |
9,067 |
8,645 |
| Book Value per Share |
|
$12.40 |
$12.78 |
$13.03 |
$13.14 |
$12.99 |
$12.89 |
$12.99 |
$13.16 |
$13.34 |
$13.58 |
$13.36 |
| Tangible Book Value per Share |
|
$5.88 |
$6.09 |
$6.35 |
$6.43 |
$5.52 |
$5.38 |
$5.35 |
$5.48 |
$5.64 |
$2.60 |
$2.45 |
| Total Capital |
|
1,972 |
2,002 |
2,052 |
2,036 |
2,077 |
2,125 |
2,149 |
2,030 |
2,013 |
2,494 |
2,479 |
| Total Debt |
|
127 |
120 |
140 |
120 |
193 |
270 |
303 |
186 |
155 |
616 |
638 |
| Total Long-Term Debt |
|
117 |
110 |
130 |
110 |
183 |
260 |
284 |
167 |
113 |
574 |
598 |
| Net Debt |
|
-236 |
-183 |
-93 |
-136 |
-83 |
70 |
126 |
13 |
-38 |
412 |
456 |
| Capital Expenditures (CapEx) |
|
30 |
22 |
23 |
33 |
31 |
21 |
17 |
15 |
18 |
11 |
10 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
202 |
285 |
386 |
323 |
230 |
350 |
387 |
310 |
278 |
328 |
376 |
| Debt-free Net Working Capital (DFNWC) |
|
565 |
588 |
619 |
578 |
506 |
550 |
565 |
483 |
471 |
532 |
557 |
| Net Working Capital (NWC) |
|
555 |
578 |
609 |
568 |
496 |
540 |
546 |
464 |
429 |
490 |
518 |
| Net Nonoperating Expense (NNE) |
|
3.65 |
-0.15 |
0.68 |
3.14 |
-4.99 |
1.28 |
3.17 |
2.92 |
2.50 |
5.42 |
7.51 |
| Net Nonoperating Obligations (NNO) |
|
-236 |
-183 |
-93 |
-136 |
-83 |
70 |
126 |
13 |
-38 |
412 |
456 |
| Total Depreciation and Amortization (D&A) |
|
21 |
20 |
20 |
20 |
19 |
21 |
21 |
22 |
22 |
24 |
25 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
5.23% |
7.37% |
9.82% |
8.29% |
6.01% |
9.20% |
10.21% |
8.09% |
7.26% |
8.60% |
9.88% |
| Debt-free Net Working Capital to Revenue |
|
14.66% |
15.22% |
15.75% |
14.85% |
13.24% |
14.46% |
14.90% |
12.60% |
12.30% |
13.95% |
14.64% |
| Net Working Capital to Revenue |
|
14.41% |
14.96% |
15.50% |
14.60% |
12.98% |
14.20% |
14.39% |
12.10% |
11.20% |
12.86% |
13.60% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.93 |
$1.00 |
$1.07 |
$0.82 |
$0.76 |
$0.95 |
$1.07 |
$0.94 |
$0.91 |
$0.85 |
$0.91 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
147.20M |
146.67M |
145.85M |
145.00M |
143.96M |
142.11M |
140.13M |
139.24M |
138.29M |
137.83M |
135.91M |
| Adjusted Diluted Earnings per Share |
|
$0.91 |
$1.00 |
$1.06 |
$0.82 |
$0.75 |
$0.95 |
$1.07 |
$0.94 |
$0.89 |
$0.85 |
$0.91 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
147.20M |
146.67M |
145.85M |
145.00M |
143.96M |
142.11M |
140.13M |
139.24M |
138.29M |
137.83M |
135.91M |
| 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 |
|
147.20M |
146.67M |
145.85M |
145.00M |
143.96M |
142.11M |
140.13M |
139.24M |
138.29M |
137.83M |
135.91M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
141 |
147 |
157 |
123 |
105 |
138 |
155 |
135 |
128 |
123 |
150 |
| Normalized NOPAT Margin |
|
14.26% |
15.06% |
15.32% |
13.65% |
11.48% |
14.30% |
15.36% |
14.32% |
14.02% |
13.05% |
14.96% |
| Pre Tax Income Margin |
|
17.90% |
19.69% |
20.17% |
17.35% |
15.90% |
18.79% |
19.93% |
18.23% |
17.60% |
16.36% |
15.73% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
161.82 |
193.70 |
115.78 |
105.40 |
61.46 |
63.45 |
44.83 |
48.72 |
67.92 |
22.79 |
20.51 |
| NOPAT to Interest Expense |
|
128.13 |
147.45 |
87.16 |
82.16 |
43.63 |
47.55 |
33.78 |
37.48 |
53.29 |
17.38 |
16.35 |
| EBIT Less CapEx to Interest Expense |
|
134.64 |
171.70 |
103.06 |
83.73 |
48.71 |
56.10 |
41.11 |
44.61 |
60.58 |
21.31 |
19.27 |
| NOPAT Less CapEx to Interest Expense |
|
100.95 |
125.45 |
74.43 |
60.50 |
30.88 |
40.20 |
30.06 |
33.37 |
45.96 |
15.90 |
15.11 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
32.97% |
32.12% |
32.45% |
33.62% |
35.68% |
36.80% |
37.35% |
36.68% |
35.83% |
37.28% |
39.58% |
| Augmented Payout Ratio |
|
88.03% |
88.91% |
100.12% |
101.73% |
92.99% |
104.13% |
115.23% |
112.86% |
109.21% |
100.11% |
101.92% |