| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
140,083,473.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
140,083,473.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
2.33 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
4.86% |
7.69% |
5.65% |
5.24% |
5.01% |
3.06% |
4.63% |
4.70% |
4.42% |
3.69% |
3.27% |
| EBITDA Growth |
|
-41.07% |
2.71% |
5.54% |
-16.34% |
43.63% |
6.75% |
18.32% |
3.50% |
3.33% |
-9.55% |
23.99% |
| EBIT Growth |
|
-56.77% |
3.42% |
7.49% |
-26.03% |
78.58% |
9.92% |
33.93% |
-3.73% |
0.43% |
-19.18% |
36.84% |
| NOPAT Growth |
|
-58.47% |
193.84% |
10.65% |
5.20% |
5.27% |
-4.39% |
7.96% |
-5.02% |
-1.47% |
5.75% |
-7.23% |
| Net Income Growth |
|
-65.27% |
0.37% |
18.25% |
-30.94% |
116.85% |
16.54% |
36.32% |
6.24% |
3.13% |
-41.16% |
38.75% |
| EPS Growth |
|
-65.72% |
-1.16% |
16.19% |
-31.27% |
115.70% |
16.37% |
36.07% |
5.62% |
2.68% |
-40.70% |
40.36% |
| Operating Cash Flow Growth |
|
7.01% |
1.37% |
4.24% |
9.68% |
3.16% |
-5.02% |
0.73% |
-0.57% |
-1.89% |
21.78% |
0.73% |
| Free Cash Flow Firm Growth |
|
133.00% |
67.85% |
38.50% |
134.88% |
-245.90% |
-82.38% |
-207.98% |
-560.90% |
-457.73% |
57.21% |
80.53% |
| Invested Capital Growth |
|
0.70% |
2.09% |
1.61% |
0.92% |
1.82% |
2.67% |
2.59% |
2.69% |
4.60% |
1.81% |
1.39% |
| Revenue Q/Q Growth |
|
1.38% |
2.51% |
1.88% |
1.59% |
1.16% |
0.60% |
1.20% |
1.92% |
0.87% |
0.14% |
0.32% |
| EBITDA Q/Q Growth |
|
-30.72% |
21.29% |
-13.61% |
18.85% |
18.95% |
-9.86% |
-7.15% |
-9.52% |
36.84% |
-11.04% |
12.58% |
| EBIT Q/Q Growth |
|
-46.02% |
36.39% |
-24.30% |
39.97% |
30.31% |
-16.05% |
-12.54% |
-21.44% |
74.86% |
-18.16% |
21.72% |
| NOPAT Q/Q Growth |
|
-5.34% |
9.04% |
13.20% |
7.05% |
-5.28% |
-0.97% |
5.45% |
-3.89% |
-1.91% |
2.64% |
-2.19% |
| Net Income Q/Q Growth |
|
-53.29% |
40.91% |
-28.30% |
46.35% |
46.66% |
-24.27% |
-16.13% |
14.06% |
42.36% |
-56.79% |
97.78% |
| EPS Q/Q Growth |
|
-53.28% |
41.32% |
-28.66% |
45.90% |
46.63% |
-23.75% |
-16.58% |
13.25% |
42.55% |
-55.97% |
97.46% |
| Operating Cash Flow Q/Q Growth |
|
36.02% |
-26.54% |
19.27% |
-7.97% |
27.94% |
-32.37% |
26.49% |
-9.16% |
26.24% |
-16.05% |
4.62% |
| Free Cash Flow Firm Q/Q Growth |
|
145.34% |
-292.65% |
58.74% |
178.27% |
-289.68% |
-140.82% |
9.29% |
-11.65% |
-129.02% |
81.04% |
60.57% |
| Invested Capital Q/Q Growth |
|
-0.30% |
0.63% |
0.21% |
0.38% |
0.58% |
1.48% |
0.13% |
0.48% |
2.45% |
-1.23% |
-0.28% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Gross Margin |
|
74.89% |
105.35% |
100.00% |
75.20% |
73.65% |
49.36% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| EBITDA Margin |
|
61.09% |
72.28% |
60.74% |
71.06% |
83.56% |
74.87% |
68.69% |
60.98% |
82.72% |
73.49% |
82.47% |
| Operating Margin |
|
31.38% |
32.88% |
31.09% |
32.76% |
30.74% |
30.17% |
31.45% |
29.62% |
28.84% |
29.53% |
28.81% |
| EBIT Margin |
|
31.84% |
42.36% |
30.50% |
42.03% |
54.14% |
45.18% |
39.05% |
30.10% |
52.17% |
42.64% |
51.74% |
| Profit (Net Income) Margin |
|
24.62% |
33.85% |
24.35% |
35.07% |
50.85% |
38.27% |
31.72% |
35.50% |
50.10% |
21.62% |
42.62% |
| Tax Burden Percent |
|
97.52% |
99.00% |
100.01% |
100.02% |
99.79% |
100.09% |
100.05% |
100.20% |
100.05% |
100.18% |
100.09% |
| Interest Burden Percent |
|
79.31% |
80.71% |
79.80% |
83.43% |
94.12% |
84.64% |
81.20% |
117.72% |
95.98% |
50.61% |
82.30% |
| Effective Tax Rate |
|
2.48% |
1.00% |
-0.01% |
-0.02% |
0.21% |
-0.09% |
-0.05% |
-0.20% |
-0.05% |
-0.18% |
-0.09% |
| Return on Invested Capital (ROIC) |
|
4.43% |
4.80% |
4.60% |
4.88% |
4.62% |
4.56% |
4.79% |
4.55% |
4.41% |
4.57% |
4.49% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
3.86% |
4.93% |
3.96% |
5.11% |
6.66% |
5.36% |
4.82% |
5.15% |
6.53% |
3.78% |
5.84% |
| Return on Net Nonoperating Assets (RNNOA) |
|
2.46% |
3.12% |
2.58% |
3.15% |
4.07% |
3.35% |
3.05% |
3.20% |
4.16% |
2.49% |
3.89% |
| Return on Equity (ROE) |
|
6.89% |
7.92% |
7.18% |
8.03% |
8.69% |
7.90% |
7.85% |
7.75% |
8.57% |
7.05% |
8.38% |
| Cash Return on Invested Capital (CROIC) |
|
1.36% |
2.58% |
3.06% |
3.76% |
2.93% |
2.06% |
2.22% |
2.04% |
0.12% |
2.82% |
3.15% |
| Operating Return on Assets (OROA) |
|
4.25% |
5.72% |
4.18% |
5.69% |
7.40% |
6.30% |
5.48% |
4.17% |
7.25% |
6.00% |
7.32% |
| Return on Assets (ROA) |
|
3.28% |
4.57% |
3.34% |
4.75% |
6.95% |
5.34% |
4.46% |
4.92% |
6.96% |
3.04% |
6.03% |
| Return on Common Equity (ROCE) |
|
6.89% |
7.92% |
7.18% |
8.03% |
8.69% |
7.90% |
7.84% |
7.68% |
8.49% |
6.99% |
8.30% |
| Return on Equity Simple (ROE_SIMPLE) |
|
7.88% |
0.00% |
8.15% |
7.17% |
8.77% |
0.00% |
9.61% |
0.00% |
0.00% |
0.00% |
0.00% |
| Net Operating Profit after Tax (NOPAT) |
|
214 |
233 |
222 |
237 |
225 |
223 |
235 |
226 |
221 |
227 |
222 |
| NOPAT Margin |
|
30.61% |
32.56% |
31.09% |
32.77% |
30.68% |
30.20% |
31.47% |
29.68% |
28.86% |
29.58% |
28.84% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.57% |
-0.13% |
0.64% |
-0.23% |
-2.04% |
-0.80% |
-0.03% |
-0.60% |
-2.13% |
0.78% |
-1.35% |
| Return On Investment Capital (ROIC_SIMPLE) |
|
- |
1.18% |
- |
- |
- |
1.11% |
1.17% |
1.12% |
1.07% |
1.11% |
1.09% |
| Cost of Revenue to Revenue |
|
25.11% |
-5.35% |
0.00% |
24.80% |
26.35% |
50.64% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
|
2.93% |
2.52% |
2.85% |
2.70% |
2.74% |
2.40% |
2.65% |
3.03% |
2.87% |
2.85% |
2.87% |
| 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 |
|
43.50% |
72.46% |
68.91% |
42.44% |
42.90% |
19.19% |
68.55% |
70.38% |
71.16% |
70.47% |
71.19% |
| Earnings before Interest and Taxes (EBIT) |
|
222 |
303 |
217 |
304 |
397 |
333 |
291 |
229 |
400 |
327 |
399 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
426 |
517 |
433 |
515 |
612 |
552 |
512 |
464 |
634 |
564 |
635 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
2.00 |
2.18 |
2.23 |
2.51 |
2.70 |
2.62 |
2.56 |
2.42 |
2.30 |
2.21 |
1.99 |
| Price to Tangible Book Value (P/TBV) |
|
2.00 |
2.18 |
2.23 |
2.51 |
2.70 |
2.62 |
2.56 |
2.42 |
2.30 |
2.21 |
1.99 |
| Price to Revenue (P/Rev) |
|
8.65 |
9.27 |
9.34 |
10.38 |
11.16 |
10.76 |
10.39 |
9.74 |
9.15 |
8.44 |
7.47 |
| Price to Earnings (P/E) |
|
25.40 |
27.69 |
27.36 |
34.96 |
30.75 |
28.92 |
26.66 |
24.98 |
23.53 |
24.42 |
20.06 |
| Dividend Yield |
|
3.94% |
3.64% |
3.61% |
3.24% |
3.00% |
3.09% |
3.19% |
3.39% |
3.60% |
3.86% |
4.30% |
| Earnings Yield |
|
3.94% |
3.61% |
3.66% |
2.86% |
3.25% |
3.46% |
3.75% |
4.00% |
4.25% |
4.10% |
4.98% |
| Enterprise Value to Invested Capital (EV/IC) |
|
1.61 |
1.73 |
1.76 |
1.92 |
2.05 |
1.99 |
1.95 |
1.87 |
1.77 |
1.71 |
1.57 |
| Enterprise Value to Revenue (EV/Rev) |
|
11.18 |
11.87 |
11.96 |
12.98 |
13.73 |
13.37 |
12.98 |
12.33 |
11.87 |
11.16 |
10.18 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
15.58 |
16.74 |
16.94 |
19.63 |
19.11 |
18.41 |
17.42 |
16.62 |
16.03 |
15.61 |
13.59 |
| Enterprise Value to EBIT (EV/EBIT) |
|
26.98 |
28.94 |
29.40 |
35.68 |
32.66 |
31.06 |
28.80 |
27.86 |
27.08 |
27.21 |
23.04 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
78.38 |
37.66 |
38.05 |
41.33 |
43.70 |
42.90 |
41.33 |
40.23 |
39.29 |
37.35 |
35.02 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
19.58 |
21.12 |
21.23 |
22.85 |
24.24 |
24.18 |
23.69 |
22.79 |
22.31 |
20.31 |
18.64 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
118.78 |
67.86 |
57.89 |
51.41 |
70.61 |
97.74 |
88.87 |
92.50 |
1,480.27 |
61.06 |
50.38 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.67 |
0.68 |
0.68 |
0.71 |
0.70 |
0.68 |
0.68 |
0.66 |
0.70 |
0.73 |
0.73 |
| Long-Term Debt to Equity |
|
0.67 |
0.68 |
0.68 |
0.71 |
0.70 |
0.68 |
0.68 |
0.66 |
0.70 |
0.73 |
0.73 |
| Financial Leverage |
|
0.64 |
0.63 |
0.65 |
0.62 |
0.61 |
0.62 |
0.63 |
0.62 |
0.64 |
0.66 |
0.67 |
| Leverage Ratio |
|
1.78 |
1.79 |
1.78 |
1.78 |
1.78 |
1.76 |
1.77 |
1.79 |
1.80 |
1.82 |
1.83 |
| Compound Leverage Factor |
|
1.41 |
1.44 |
1.42 |
1.48 |
1.67 |
1.49 |
1.44 |
2.11 |
1.73 |
0.92 |
1.51 |
| Debt to Total Capital |
|
40.07% |
40.38% |
40.53% |
41.63% |
41.34% |
40.35% |
40.40% |
39.65% |
41.11% |
42.05% |
42.31% |
| 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 |
|
40.07% |
40.38% |
40.53% |
41.63% |
41.34% |
40.35% |
40.40% |
39.65% |
41.11% |
42.05% |
42.31% |
| 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 |
|
0.01% |
0.01% |
0.01% |
0.00% |
0.00% |
0.00% |
0.00% |
1.10% |
1.08% |
1.09% |
1.10% |
| Common Equity to Total Capital |
|
59.92% |
59.61% |
59.47% |
58.37% |
58.66% |
59.65% |
59.60% |
59.25% |
57.80% |
56.85% |
56.59% |
| Debt to EBITDA |
|
4.03 |
4.05 |
4.04 |
4.47 |
4.06 |
3.83 |
3.69 |
3.62 |
3.81 |
3.95 |
3.74 |
| Net Debt to EBITDA |
|
3.52 |
3.67 |
3.71 |
3.94 |
3.57 |
3.59 |
3.48 |
3.39 |
3.58 |
3.70 |
3.53 |
| Long-Term Debt to EBITDA |
|
4.03 |
4.05 |
4.04 |
4.47 |
4.06 |
3.83 |
3.69 |
3.62 |
3.81 |
3.95 |
3.74 |
| Debt to NOPAT |
|
20.27 |
9.12 |
9.07 |
9.40 |
9.29 |
8.91 |
8.75 |
8.77 |
9.35 |
9.45 |
9.64 |
| Net Debt to NOPAT |
|
17.71 |
8.26 |
8.34 |
8.29 |
8.16 |
8.37 |
8.27 |
8.20 |
8.77 |
8.85 |
9.10 |
| Long-Term Debt to NOPAT |
|
20.27 |
9.12 |
9.07 |
9.40 |
9.29 |
8.91 |
8.75 |
8.77 |
9.35 |
9.45 |
9.64 |
| Altman Z-Score |
|
1.81 |
1.99 |
1.99 |
2.16 |
2.32 |
2.33 |
2.22 |
2.04 |
1.95 |
1.73 |
1.57 |
| Noncontrolling Interest Sharing Ratio |
|
0.02% |
0.02% |
0.02% |
0.00% |
0.01% |
0.01% |
0.01% |
0.93% |
0.93% |
0.94% |
0.95% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Current Ratio |
|
1.51 |
2.98 |
2.66 |
3.86 |
3.24 |
2.26 |
2.21 |
2.49 |
2.38 |
2.48 |
2.28 |
| Quick Ratio |
|
0.67 |
1.28 |
0.89 |
1.73 |
1.37 |
0.30 |
0.15 |
0.28 |
0.30 |
0.48 |
0.31 |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
81 |
-157 |
-80 |
63 |
-119 |
-286 |
-259 |
-289 |
-663 |
-126 |
-50 |
| Operating Cash Flow to CapEx |
|
1,587.65% |
396.04% |
1,187.60% |
0.00% |
0.00% |
949.61% |
241.48% |
397.29% |
0.00% |
394.06% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
1.69 |
-3.17 |
-1.46 |
1.10 |
-2.13 |
-4.85 |
-4.33 |
-4.47 |
-10.14 |
-1.82 |
-0.69 |
| Operating Cash Flow to Interest Expense |
|
9.79 |
7.00 |
7.54 |
6.66 |
8.72 |
5.58 |
6.95 |
5.83 |
7.29 |
5.79 |
5.86 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
9.18 |
5.23 |
6.90 |
7.75 |
9.73 |
4.99 |
4.07 |
4.36 |
10.90 |
4.32 |
9.64 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.13 |
0.13 |
0.14 |
0.14 |
0.14 |
0.14 |
0.14 |
0.14 |
0.14 |
0.14 |
0.14 |
| Accounts Receivable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| 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 |
0.15 |
0.15 |
0.15 |
0.15 |
0.15 |
0.15 |
0.15 |
0.15 |
0.15 |
| Accounts Payable Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Days Sales Outstanding (DSO) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| 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) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Cash Conversion Cycle (CCC) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
18,896 |
19,016 |
19,055 |
19,128 |
19,240 |
19,524 |
19,549 |
19,643 |
20,124 |
19,877 |
19,821 |
| Invested Capital Turnover |
|
0.14 |
0.15 |
0.15 |
0.15 |
0.15 |
0.15 |
0.15 |
0.15 |
0.15 |
0.15 |
0.16 |
| Increase / (Decrease) in Invested Capital |
|
132 |
390 |
302 |
175 |
343 |
508 |
494 |
515 |
884 |
353 |
272 |
| Enterprise Value (EV) |
|
30,455 |
32,955 |
33,476 |
36,803 |
39,389 |
38,871 |
38,163 |
36,667 |
35,690 |
33,938 |
31,212 |
| Market Capitalization |
|
23,573 |
25,723 |
26,135 |
29,417 |
32,034 |
31,288 |
30,531 |
28,972 |
27,504 |
25,673 |
22,883 |
| Book Value per Share |
|
$82.93 |
$82.97 |
$82.39 |
$82.58 |
$83.57 |
$83.95 |
$83.77 |
$83.92 |
$83.84 |
$82.00 |
$82.03 |
| Tangible Book Value per Share |
|
$82.93 |
$82.97 |
$82.39 |
$82.58 |
$83.57 |
$83.95 |
$83.77 |
$83.92 |
$83.84 |
$82.00 |
$82.03 |
| Total Capital |
|
19,656 |
19,767 |
19,699 |
20,116 |
20,260 |
20,018 |
19,995 |
20,166 |
20,652 |
20,423 |
20,305 |
| Total Debt |
|
7,877 |
7,982 |
7,983 |
8,374 |
8,375 |
8,077 |
8,078 |
7,995 |
8,491 |
8,589 |
8,590 |
| Total Long-Term Debt |
|
7,877 |
7,982 |
7,983 |
8,374 |
8,375 |
8,077 |
8,078 |
7,995 |
8,491 |
8,589 |
8,590 |
| Net Debt |
|
6,879 |
7,231 |
7,339 |
7,387 |
7,355 |
7,583 |
7,633 |
7,473 |
7,963 |
8,042 |
8,106 |
| Capital Expenditures (CapEx) |
|
30 |
87 |
35 |
-62 |
-56 |
35 |
172 |
95 |
-236 |
102 |
-270 |
| Debt-free, Cash-free Net Working Capital (DFCFNWC) |
|
-396 |
86 |
114 |
139 |
109 |
184 |
207 |
245 |
237 |
227 |
210 |
| Debt-free Net Working Capital (DFNWC) |
|
384 |
617 |
537 |
905 |
902 |
451 |
427 |
540 |
559 |
580 |
501 |
| Net Working Capital (NWC) |
|
384 |
617 |
537 |
905 |
902 |
451 |
427 |
540 |
559 |
580 |
501 |
| Net Nonoperating Expense (NNE) |
|
42 |
-9.25 |
48 |
-17 |
-148 |
-59 |
-1.87 |
-44 |
-163 |
61 |
-106 |
| Net Nonoperating Obligations (NNO) |
|
7,117 |
7,231 |
7,339 |
7,387 |
7,355 |
7,583 |
7,633 |
7,473 |
7,963 |
8,042 |
8,106 |
| Total Depreciation and Amortization (D&A) |
|
204 |
214 |
216 |
210 |
216 |
219 |
221 |
235 |
234 |
237 |
237 |
| Debt-free, Cash-free Net Working Capital to Revenue |
|
-14.53% |
3.08% |
4.07% |
4.91% |
3.81% |
6.33% |
7.06% |
8.22% |
7.89% |
7.45% |
6.86% |
| Debt-free Net Working Capital to Revenue |
|
14.10% |
22.21% |
19.20% |
31.91% |
31.42% |
15.52% |
14.51% |
18.15% |
18.60% |
19.06% |
16.36% |
| Net Working Capital to Revenue |
|
14.10% |
22.21% |
19.20% |
31.91% |
31.42% |
15.52% |
14.51% |
18.15% |
18.60% |
19.06% |
16.36% |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$1.21 |
$1.71 |
$1.22 |
$1.78 |
$2.62 |
$1.99 |
$1.66 |
$1.89 |
$2.68 |
$1.17 |
$2.33 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
142.02M |
142.03M |
142.19M |
142.22M |
142.24M |
142.25M |
142.37M |
142.38M |
141.59M |
140.08M |
139.11M |
| Adjusted Diluted Earnings per Share |
|
$1.21 |
$1.71 |
$1.22 |
$1.78 |
$2.61 |
$1.99 |
$1.66 |
$1.88 |
$2.68 |
$1.18 |
$2.33 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
142.02M |
142.03M |
142.19M |
142.22M |
142.24M |
142.25M |
142.37M |
142.38M |
141.59M |
140.08M |
139.11M |
| 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 |
|
142.02M |
142.03M |
142.19M |
142.22M |
142.24M |
142.25M |
142.37M |
142.38M |
141.59M |
140.08M |
139.11M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
217 |
233 |
157 |
166 |
224 |
156 |
164 |
158 |
155 |
159 |
159 |
| Normalized NOPAT Margin |
|
31.09% |
32.63% |
22.05% |
22.91% |
30.64% |
21.12% |
22.02% |
20.81% |
20.19% |
20.71% |
20.59% |
| Pre Tax Income Margin |
|
25.25% |
34.19% |
24.34% |
35.07% |
50.96% |
38.24% |
31.71% |
35.43% |
50.07% |
21.58% |
42.58% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
4.62 |
6.12 |
3.97 |
5.33 |
7.11 |
5.65 |
4.86 |
3.53 |
6.12 |
4.74 |
5.57 |
| NOPAT to Interest Expense |
|
4.44 |
4.71 |
4.05 |
4.16 |
4.03 |
3.77 |
3.92 |
3.48 |
3.38 |
3.29 |
3.11 |
| EBIT Less CapEx to Interest Expense |
|
4.00 |
4.36 |
3.34 |
6.42 |
8.12 |
5.06 |
1.99 |
2.06 |
9.73 |
3.27 |
9.36 |
| NOPAT Less CapEx to Interest Expense |
|
3.82 |
2.94 |
3.41 |
5.25 |
5.04 |
3.19 |
1.04 |
2.01 |
7.00 |
1.82 |
6.89 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
98.15% |
99.38% |
98.00% |
112.53% |
91.57% |
88.89% |
84.58% |
84.06% |
83.96% |
93.92% |
86.91% |
| Augmented Payout Ratio |
|
98.35% |
99.58% |
98.08% |
112.53% |
91.57% |
88.89% |
84.58% |
84.06% |
96.91% |
140.11% |
146.70% |